{"text_format":"1","workbook":"xlsx","n_sheets":83,"sheets":["START","translation","Import Variables","LIST_DSA","Country_Information","Data","COM","data all","Classification","CPIA","data_REM_FINAL","data_GDPUSD","Input-INSTRUCTIONS","Input 1 - Basics","Input 2 - Debt Coverage","Input 3 - Macro-Debt data(DMX)","Input 4 - External Financing","Input 5 - Local-debt Financing","Input 6(optional)-Standard Test","Input 6 - Tailored Tests","Input 7 - Residual Financing","Input 8 - SDR","Customized Scenario-External","Customized Scenario - public","CI Summary","Imported data","Probability approach","Realism 1 - Forecast Error","Realism 2 - Fiscal multiplier","Realism 3 - Invest-Growth","Realism 4 - Fiscal adjustment","Macro-Debt_Data","Ext_Debt_Data","PV_Base","Chart Data","PV_LC_NR1","PV_LC_NR2","PV_LC_NR3","Output 1-1 - External DSA","Output 1-2 - Public DSA","Output 2-1 Stress_Charts_Ex","Output 2-2 Stress_Charts_Pub","Output 3-1 Stress-external","Output 3-2 Stress-public","Output 4-1 - Forecast Error","Output 4-2 - Realism","Output 5-1 Moderate risk","Output 5-2 Market module","Output 6 - Prob (if applicable)","Output 7 - Risk rating summary","Baseline - public","A1_Historical_pub","B1_GDP_pub","B2_PB_mkt_pub","B2_PB_non_mkt_pub","B5_depreciation_pub","B6_combo_mkt_pub","B6_combo_non-mkt_pub","PV_ResFin_pub","PV_ResFin-add.int.cost - mkt","Baseline - external","A1_historical_ext","B1_GDP_ext","B3_Exports_ext","B4_other flows_ext","B5_depreciation_ext","B6_Combo_mkt_ext","B6_Combo_non-mkt_ext","PV Stress","PV_Base-add.cost.mkt","Trigger","C1_Combined CL","C2_Natural disaster","C3_Commodity prices_ext","C3_commodity_prices_pub","C4_Market_financing","PV_baseline_com","PV_stress_com","DMX_OUT","lookup","Output Database","Output - Summary","Output - Submit"],"not_rendered":{"charts":47,"images":1,"macros":1,"external_links":13,"defined_names":394,"comments":23,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"START","index":0,"n_rows":68,"n_cols":14,"rows_kept":68,"cut":false,"hidden":true,"merged":[[10,5,10,9],[1,11,1,13],[18,8,18,9]]}
[]
[null,{"$f":"+IF(L10=\"English\",B50,IF(L10=\"French\",B51,IF(L10=\"Portuguese\",B52,IF(L10=\"Spanish\",B53,\" \"))))","v":"Please choose your working language"}]
[]
[null,null,"Welcome! ",null,null,null,null,"Bienvenue!","Bem vindo!",null,null,null,null,"Bienvenido!"]
[]
[]
[]
[]
[null,null,null,null,null,"Main Assumptions","Main Assumptions",null,null,null,"French"]
[null,{"$f":"+IF(L10=\"English\",A26,IF(L10=\"French\",A27,IF(L10=\"Portuguese\",A28,IF(L10=\"Spanish\",A29,\" \"))))","v":"Debt Sustainability Analysis"},null,null,null,null,null,null,null,null,"English",{"$f":"VLOOKUP(K10, lookup!$BB$4:$BC$7, 2, FALSE)","v":"English"},{"$f":"IF(L10=\"English\",0,IF(L10=\"French\",1,IF(L10=\"Portuguese\",2,3)))","v":0}]
[null,null,null,null,null,"Disbursements: new MLT Debt","Disbursements: new MLT Debt"]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"+IF(L10=\"English\",B55,IF(L10=\"French\",B56,IF(L10=\"Portuguese\",B57,IF(L10=\"Spanish\",B58,\" \"))))","v":"Please read the instructions "},null,null,null,null,null,null,{"$f":"+IF(L10=\"English\",I50,IF(L10=\"French\",I51,IF(L10=\"Portuguese\",I52,IF(L10=\"Spanish\",I53,\" \"))))","v":"Input-INSTRUCTIONS"}]
[]
[null,{"$f":"+IF(L10=\"English\",B60,IF(L10=\"French\",B61,IF(L10=\"Portuguese\",B62,IF(L10=\"Spanish\",B63,\" \"))))","v":"Labels of the spreadsheets will be always displayed in English. "}]
[null,{"$f":"+IF(L10=\"English\",B65,IF(L10=\"French\",B66,IF(L10=\"Portuguese\",B67,IF(L10=\"Spanish\",B68,\" \"))))","v":"For reference in your language please refer to the table below."}]
[]
[null,null,"FISCAL"]
[]
["Debt Sustainability Analysis"]
["Analyse de la Viabilité de la Dette"]
["Análise da Sustentabilidade da Dívida"]
["Análisis de Sostenibilidad de la Deuda"]
[null,"Debt Sustainability Analysis"]
[null,"Analyse de la Viabilité de la Dette","EXTERNAL"]
[null,"Análise da Sustentabilidade da Dívida"]
[null,"Análisis de Sostenibilidad de la Deuda"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["English","Please choose your working language",null,null,null,null,null,null,"Input-INSTRUCTIONS",null,null,"Output-INSTRUCTIONS"]
["French","Veuillez choisir votre langue de travail",null,null,null,null,null,null,"INSTRUCTIONS pour la saisie des données",null,null,"INSTRUCTIONS relatives aux résultats"]
["Portuguese","Por favor escolha o seu idioma de trabalho",null,null,null,null,null,null,"INSTRUÇÕES de entrada",null,null,"INSTRUÇÕES de saída"]
["Spanish","Por favor seleccione su idioma",null,null,null,null,null,null,"INSTRUCCIONES para ingreso de datos",null,null,"INSTRUCCIONES para resultados"]
[]
[null,"Please read the instructions "]
[null,"Veuillez lire les instructions"]
[null,"Por favor leia as instruções"]
[null,"Por favor lea las instrucciones"]
[]
[null,"Labels of the spreadsheets will be always displayed in English. "]
[null,"Les noms des feuilles de calcul seront toujours affichées en anglais"]
[null,"Os nomes das planilhas serão sempre apresentados em inglês"]
[null,"Los títulos de las hojas de cálculo se mostraran en inglés"]
[]
[null,"For reference in your language please refer to the table below."]
[null,"Veuillez consulter le tableau ci-dessous pour les références à votre langue de travail\n"]
[null,"Para referência em seu idioma por favor consulte a tabela abaixo"]
[null,"Para referencia en español vea la tabla de abajo"]

{"sheet":"translation","index":1,"n_rows":2056,"n_cols":14,"rows_kept":2056,"cut":false,"hidden":true,"merged":[[1547,2,1548,2],[1549,2,1550,2],[1551,2,1555,2],[1556,2,1558,2],[1545,2,1546,2]]}
["Tab name","++OFFSET(translation!C6, 0,LANG)","English","French","Portuguese","Spanish",null,"Dependent sheets","External = 1","Text for External",null,null,null,"Notes for external"]
[]
["Input-INSTRUCTIONS"]
[null,null,"INPUT INSTRUCTIONS","INSTRUCTIONS POUR LA SAISIE DES DONNÉES","INSTRUÇÕES DE ENTRADA","INSTRUCCIONES PARA LA CONSIGNACIÓN DE LOS DATOS"]
[null,null,"Go to the \"Input 1 - Basics\" sheet. ","Passez à la feuille \"Input 1 - Basics\".","Vá para a folha \"Input 1 - Basics\".","Vaya a la hoja \"Input 1 - Basics\"."]
[null,null,"Select the country name from the drop-down menu in cell C7 (when preparing a new DSA using the previously-downloaded template, ensure the country-specific information for the CI and realism tools are refreshed). Enter whether the country has an IMF program and IDA operations with the IDA status. The country code, HPIC and MDRI status are reflected automatically. ","Sélectionnez le nom du pays dans le menu déroulant à la case C7 (lorsque vous établissez une nouvelle AVD en utilisant le modèle précédemment téléchargé, veuillez vous assurer que les informations relatives au pays pour l'IC et les outils d'évaluation du réalisme sont rafraîchies). Indiquez si le pays a un programme approuvé par le FMI et des opérations avec l'IDA, ainsi que son statut IDA. Le code du pays, son statut PPTE et IADM sont fournis automatiquement. ","Selecione o nome do país na caixa de seleção da célula C7 (ao preparar uma nova ASD utilizando o modelo descarregado anteriormente, certifique-se de que a informação específica do país para fins do IC e da ferramenta de realismo seja atualizada). Indique se o país tem um programa com o FMI e operações com a AID, e a respetiva situação na AID. O código do país e a situação nas iniciativas HPIC e MDRI são atualizados automaticamente.","Seleccione el nombre del país del menú desplegable de la celda C7 (en el momento de preparar un nuevo ASD usando la planilla previamente descargada, asegúrese de que se actualice la información específica de cada país para el indicador compuesto y las herramientas realistas). Indique si el país tiene un programa del FMI y operaciones de la AIF con estatus de AIF. El código de país, la situación en la Iniciativa PPME y en la IADM se reflejan automáticamente. "]
[null,null,"Input the \"current year\" and \"first year of projection\" in cells U17-18. These two years can differ as the former is usually the year when a DSA is prepared and sets the vintage year of the DSA whereas the latter is set depending on the availability of the latest debt data.  The current year and country name are used to automatically populate the underlying country-specific data to calculate the Composite Indicator (CI) and conduct some realism tools.","Portez l'\"année en cours\" et la \"première année de projection\" dans les cases U17-18. Ces deux années peuvent différer car la première est généralement l'année où une AVD est établie et celle de l'édition de l'AVD, tandis que la seconde est fixée en fonction de la disponibilité des dernières données sur la dette. L'année en cours et le nom du pays permettent d'obtenir automatiquement les données sous-jacentes propres à ce pays qui servent à calculer l'indicateur composite (IC) et à effectuer certaines évaluations du réalisme des projections.","Insira o \"ano corrente\" e o \"primeiro ano das projeções\" nas células U17-18. Esses dois anos podem ser diferentes, uma vez que o primeiro em geral é o ano em que é preparada uma ASD e define o ano da versão da ASD, enquanto o segundo depende da disponibilidade de dados mais recentes sobre a dívida. O ano corrente e o nome do país são utilizados para preencher automaticamente os dados subjacentes específicos do país para calcular o indicador composto (IC) e produzir algumas ferramentas de realismo.","Introduzca el \"año en curso\" y el \"primer año de proyección\" en las celdas U17-18. Pueden diferir, ya que el primero suele ser el año en que se prepara el ASD y se fija su año de constitución, mientras que el segundo se determina en función de la disponibilidad de los datos más recientes sobre la deuda. El año en curso y el nombre del país se utilizan para rellenar automáticamente los datos específicos del país para calcular el indicador compuesto (IC) y adoptar algunas herramientas realistas."]
[null,null,"Specify in cell C19 the scale of the variables to be used in Input 3 - Macro-Debt data. ","Précisez dans la case C19 l'ordre de grandeur des variables à utiliser dans Input 3 - Macro-Debt data. ","Especifique na célula C19 a escala das variáveis que serão usadas em Input 3 - Macro-Debt data.","Especifique en la celda C19 la escala de las variables por utilizar en la Entrada 3: Datos macroeconómicos de deuda."]
[null,null,"Confirm the past DSA vintages used for the realism tools - the previous vintage and the vintage prepared 5 years ago. These vintages are occasionally missing, and the template populates the ones closest to that timeframe. ","Confirmez  les éditions passées de l'AVD qui ont été utilisées pour les outils d'évaluation du réalisme : l'édition précédente et celle de l'AVD établie il y a cinq ans. Ces éditions sont parfois manquantes, et le modèle saisit celles qui sont les plus proches de cet horizon. ","Confirme quais são as versões passadas da ASD utilizadas nas ferramentas de realismo - a versão anterior mais recente e a versão preparada 5 anos atrás. Às vezes faltam ASDs, e o modelo incorpora aquelas mais próximas daquele dado período.","Confirme los ASD anteriores utilizados para las herramientas realistas: el ASD anterior y los preparados hace cinco años. En ocasiones, estos faltan, de modo que la planilla contiene los más cercanos a ese período.",null,null,{"$f":"Int_Ext","v":1},null,null,null,null,"Leave blank"]
[null,null,"Data on EMBI spread in cells C28-29 are used for the market-financing pressure tool, which assesses the baseline market financing. If available (including from a recent IMF Article IV report), the real exchange rate overvaluation entered in cell C31 can be used for the one-time depreciation standardized stress test when the estimated overvaluation is larger than the default shock.","Les données sur l'écart EMBI dans les cases C28-29 sont utilisées pour l'outil d'évaluation des pressions du financement de marché, qui sert à évaluer le financement de marché de référence. Si elle est disponible (reprise notamment d'un rapport récent du FMI sur les consultations au titre de l'article IV), la surévaluation du taux de change réel portée dans la case C31 peut être utilisée pour le test de résistance standardisé à une dépréciation exceptionnelle lorsque la surévaluation estimée est supérieure au choc par défaut.","Os dados sobre o spread EMBI nas células C28-29 são usados na ferramenta de pressão do financiamento de mercado, que avalia o financiamento de mercado de base. Se disponível (num relatório recente do FMI nos termos do Artigo IV, por exemplo), pode-se usar a sobrevalorização da taxa de câmbio real inserida na célula C31 para fins do teste de stress padronizado de depreciação pontual, quando a sobrevalorização estimada for superior àquela no choque padrão.","Los datos sobre la dispersión del EMBI en las celdas C28-29 se utilizan para la herramienta de presión de financiamiento de mercado, que evalúa el financiamiento de mercado de base. Si está disponible (por ejemplo, en un informe reciente del FMI sobre el Artículo IV), puede utilizarse la sobrevaloración del tipo de cambio real introducida en la celda C31 para la prueba de tensión estandarizada de depreciación única cuando la sobrevaloración estimada es mayor que el shock por defecto."]
[null,null,"Cells C33-34 determine the definition of external/domestic debt (“residency-based” or “currency-based”) which can be selected from the pull-down menu. The template will automatically calculate public external and domestic debt based on the selected criterion in the worksheets.","Les cases C33-34 déterminent la définition de la dette extérieure/intérieure (“fondée sur la résidence” ou “fondée sur la monnaie”) qui peut être sélectionnée dans le menu déroulant. Le modèle calculera automatiquement la dette publique extérieure et intérieure sur la base du critère retenu dans les feuilles de calcul.","As células C33-34 determinam a definição de dívida externa/interna (“baseada na residência” ou “baseada na moeda”), que pode ser selecionada na caixa de seleção. O modelo calcula automaticamente a dívida pública externa e interna com base nos critérios de seleção nas folhas de trabalho.","Las celdas C33-34 determinan la definición de deuda externa/interna (\"en función de la residencia\" o \"en función de la moneda\") que puede seleccionarse en el menú desplegable. La planilla calculará automáticamente la deuda pública externa e interna basándose en el criterio seleccionado en las hojas de cálculo."]
[null,null,"Go to \"Input 2 - Debt Coverage\" sheet.","Passez à la feuille \"Input 2 - Debt Coverage\".","Vá para a folha “Input 2 - Debt Coverage”.","Vaya a la hoja 2/ \"Input 2 - Debt Coverage\"."]
[null,null,"Identify the coverage of public debt in lines 7-15 of Table A. Select “X” when the headline public debt data used for an analysis covers the respective subsectors of the public sector.","Déterminez la couverture des données sur la dette publique aux lignes 7-15 du tableau A. Sélectionnez “X” lorsque les données globales sur la dette publique utilisées pour une analyse recouvrent les sous-secteurs respectifs du secteur public.","Identifique a cobertura da dívida pública nas linhas 7-15 da Tabela A. Selecione “X” se os dados da dívida pública global usados para uma análise cobrirem os respetivos subsetores do setor público.","Identifique la cobertura de la deuda pública en las líneas 7-15 del cuadro A. Seleccione \"X\" cuando los datos generales de la deuda pública utilizados para el análisis cubran los respectivos subsectores del sector público."]
[null,null,"Confirm that the description of your debt coverage in line 19 of Table B is correct. The size of the tailored contingent liabilities shock can be customized in lines 21-34 of Table B, consistent with the coverage of public debt identified in Table A.","Confirmez que la description de la couverture de vos données sur la dette à la ligne 19 du tableau 9 est correcte. L'ampleur du choc personnalisé sur les passifs conditionnels peut être elle aussi personnalisée aux lignes 21-34 du tableau B, en conformité ave la couverture de la dette publique indiquée au tableau A.","Confirme se a descrição da sua cobertura da dívida na linha 19 da Tabela B está correta. A magnitude do choque dos passivos contingentes pode ser padronizada nas linhas 21-34 da Tabela B, coerente com a cobertura da dívida pública identificada na Tabela A.","Confirme que la descripción de su cobertura de deuda en la línea 19 del cuadro B sea correcta. La magnitud del shock a medida de los pasivos contingentes puede adaptarse en las líneas 21 a 34 del cuadro B, en consonancia con la cobertura de la deuda pública identificada en el cuadro A."]
[null,null,"Go to \"Input 3 – Macro-Debt data\" sheet.","Passez à la feuille \"Input 3 – Macro-Debt data\".","Vá para a folha “Input 3 – Macro-Debt data”.","Vaya a la hoja 3/ \"Input 3 – Macro-Debt data\".",null,null,{"$f":"Int_Ext","v":1},"Go to \"Input 3 – Macro-Debt data\" sheet.",null,null,null,"Sheet name"]
[null,null,"Input data in I. Macroeconomic indicators, II. Aggregate external debt, III. Old (existing) MLT external debt service, IV. MLT new external debt disbursements, and V-VI. Locally-issued debt (note that section VI. is used only when a DSA is prepared on a residency basis). ","Portez les données dans  I. Indicateurs macroéconomiques, II. Dette extérieure globale, III.Service de la dette extérieure ancienne (existante) à MLT, IV. décaissements au titre de la nouvelle dette extérieure à MLT et V-VI. Dette émise dans le pays (notez que la section VI n'est utilisée que lorsque l'AVD est établie sur la base de la résidence). ","Insira os dados em I. Indicadores macroeconómicos, II. Dívida externa agregada, III. Serviço da dívida externa antiga (existente) de MLP, IV. Desembolsos da nova dívida externa de MLP e V-VI. Dívida emitida localmente (refira-se que a secção VI. é usada apenas quando for feita uma ASD com base na residência).","Introduzca datos en I. Indicadores macroeconómicos, II. Deuda externa agregada, III. Servicio de la deuda externa a mediano y largo plazo antigua (preexistente), IV. Nuevos desembolsos de deuda externa a mediano y largo plazo, V-VI. Deuda emitida localmente (tenga en cuenta que la sección VI se utiliza únicamente cuando se preparan los ASD según residencia). "]
[null,null,"Note, the locally-issued debt should NOT be included in sections II-IV on external debt inputs (regardless of currency denomination or residency of holders of debt) as locally-issued debt is classified into external or domestic debt by the template based on the selected criterion in Input 1. ","À noter que la dette émise dans le pays ne doit PAS être incluse dans les sections II-IV consacrées aux données d'entrée sur la dette extérieure (quelle que soit la monnaie de libellé ou la résidence du détenteur de l'instrument de dette) car la dette émise dans le pays est classée dans la dette extérieure ou intérieure par le modèle selon le critère retenu dans Input 1. ","Nota: A dívida emitida localmente NÃO deve ser incluída nas secções II-IV sobre os elementos da dívida externa (qualquer que seja a moeda de denominação ou a situação de residência dos detentores da dívida), uma vez que a dívida emitida localmente é classificada como dívida externa ou interna no modelo com base no critério selecionado no Input 1. ","Obsérvese que la deuda de emisión local NO debe incluirse en las secciones II a IV sobre entradas de deuda externa (independientemente de la denominación monetaria y la residencia de los tenedores de la deuda), ya que la deuda emitida localmente se clasifica como externa o interna según el modelo basado en el criterio seleccionado en la entrada 1. "]
[null,null,"Go to \"Input 4 - External Financing\" sheet.","Passez à la feuille \"Input 4 - External Financing","Vá para a folha “Input 4 - External Financing”.","Vaya a la hoja \"Input 4 - External Financing\"."]
[null,null,"Enter assumptions on borrowing terms on new MLT PPG debt (lines 9-38) and ST (line 41). ","Portez-y les hypothèses concernant les modalités de la nouvelle dette contractée ou garantie par l'État (CGE) à MLT (lignes 9-38) et à CT (ligne 41).","Insira os pressupostos sobre os termos de empréstimo da nova dívida PGP MLP (linhas 9-38) e CP (linha 41). ","Ingrese los supuestos sobre los términos del préstamo de una nueva deuda pública o con garantía pública a mediano y largo plazo (líneas 9-38) y a corto plazo (línea 41). "]
[null,null,"Terms of locally-issued debt regarded as external debt based on the selected criterion are automatically populated using those set in \"Input 5 - Local-debt Financing\".   ","Les modalités de la dette émise dans le pays qui est considérée comme une dette extérieure sur la base du critère retenu sont automatiquement reprises de la feuille \"Input 5 - Local-debt Financing\".   ","As condições da dívida emitida localmente considerada como dívida externa com base no critério selecionado são preenchidas automaticamente a partir dos dados definidos em \"Input 5 - Local-debt Financing\".   ","Los términos de la deuda emitida localmente considerada como deuda externa según el criterio seleccionado se completan automáticamente utilizando los ingresados en \"Input 5 - Local-debt Financing\"."]
[null,null,"Go to \"Input 5 - Local-debt Financing\" sheet.","Passez à la feuille \"Input 5 - Local-debt Financing\".","Vá para a folha “Input 5 – Local-debt Financing”.","Vaya a la hoja \"Input 5 - Local-debt Financing\"."]
[null,null,"Enter assumptions on borrowing terms on new locally-issued debt (lines 8-22).  ","Portez-y les hypothèses sur les modalités de la nouvelle dette émise dans le pays (lignes 8-22).  ","Insira os pressupostos sobre os termos de empréstimo da nova dívida emitida internamente (linhas 8-22).","Ingrese los supuestos sobre los términos de la nueva deuda emitida localmente (líneas 8-22).  "]
[null,null,"Public gross financing needs are calculated in lines 39-63.","Les besoins de financement bruts  (BFB) du secteur public sont calculés aux lignes 39-63.","A necessidade bruta de financiamento público é calculada nas linhas 39-63.","Las necesidades brutas de financiamiento público se calculan en las líneas 39 a 63."]
[null,null,"Users should confirm and override lines 61-62 as needed. Debt services associated with the IMF should not create additional borrowing provided its disbursements are used for BoP (not budget) support. When used for budget support, users should adjust line 62 as appropriate.","Les utilisateurs doivent confirmer ou modifier les lignes 61-62, selon le cas. Le service de la dette envers le FMI ne devrait pas donner lieu à des emprunts additionnels sous réserve que les décaissements y afférents soient utilisés pour le soutien àla BDP (et non au budget). Lorsqu'il s'agit d'une aide au budget, les utilisateurs devront ajuster la ligne 62 en conséquence.","Os utilizadores devem confirmar e corrigir as linhas 61-62 conforme necessário. O serviço da dívida associado ao FMI não deve gerar endividamento adicional, desde que os seus desembolsos sejam utilizados no apoio à BdP (e não ao orçamento). Quando utilizado em apoio ao orçamento, os utilizadores devem ajustar a linha 62 conforme apropriado.","Los usuarios deben confirmar y anular las líneas 61-62 según sea necesario. Los servicios de la deuda asociados con el FMI no deberían crear préstamos adicionales si sus desembolsos se utilizan para respaldar la balanza de pagos (y no el presupuesto). Cuando se utilicen para apoyo presupuestario, los usuarios deberán rectificar la línea 62 según corresponda."]
[null,null,"The template can accommodate up to five domestic debt instruments, which are supposed to fill the remaining public GFNs after accounting for external financing. If granular information is not available, a single representative instrument could be used as an approximation.","Le modèle peut s'appliquer au maximum à cinq instruments de dette intérieure, qui sont censés répondre aux BFB résiduels du secteur public après prise en compte du financement extérieur. Si des informations détaillées ne sont pas disponibles, un seul instrument représentatif pourrait être utilisé comme approximation.","O modelo aceita até cinco instrumentos de dívida interna, que se supõe suprir a NBF pública restante após a contabilização do financiamento externo. Se não estiverem disponíveis informações granulares, pode-se usar como aproximação um único instrumento representativo.","La planilla permite ingresar hasta cinco instrumentos de deuda interna, que se supone que cubrirán las necesidades brutas de financiamiento público restantes después de contabilizar el financiamiento externo. Si no se dispone de información detallada, puede utilizarse un solo instrumento representativo como aproximación."]
[null,null,"Residual financing needs are assumed to be met by local currency-denominated short-term debt (line 112), which should be minimized as much as possible. It should not be allowed to become negative (suggesting over-financing); please use line 61 to eliminate over-financing (accumulation of deposits arising from debt issuance in excess of projected GFNs).","On suppose que les BFB résiduels sont satisfaits par recours à la dette à court terme libellée en monnaie nationale (ligne 112), qui devrait être autant que possible réduite au minimum. il ne faut pas la laisser devenir négative (signe de surfinancement); veuillez utiliser la ligne 61 pour éliminer le surfinancement (accumulation de dépôts résultant d'émissions de dette supérieures aux BFB prévus).","Pressupõe-se que a necessidade de financiamento residual seja suprida por dívida de curto prazo expressa em moeda nacional (linha 112), a qual deve ser minimizada tanto quanto possível. Não se deve permitir que ele se torne negativo (o que sugeriria excesso de financiamento); utilize a linha 61 para eliminar qualquer excesso de financiamento (acumulação de depósitos decorrente da emissão de dívida que exceda a NBF projetada).","Se supone que las necesidades de financiamiento residual se satisfacen con deuda a corto plazo denominada en moneda local (línea 112), que debe reducirse al mínimo en la medida de lo posible. No se debe permitir el paso a un valor negativo (que sugiere un exceso de financiamiento); utilice la línea 61 para eliminar el exceso de financiamiento (acumulación de depósitos derivados de la emisión de deuda en exceso de las necesidades brutas de financiamiento proyectadas)."]
[null,null,"Go to \"Input 6 (optional)- Standard Test\" sheet.","Passez à la feuille \"Input 6 (optional)- Standard Test\".","Vá para a folha “Input 6 (optional) - Standard Test ”.","Vaya a la hoja \"Input 6 - Standard Test\" (optional)."]
[null,null,"Standardized stress test are applicable to all countries. Users are discouraged to change the default settings, but if there is a strong case, users can override them (columns C and G) using light yellow-shaded cells in columns D and H.","Les tests de résistance standardisés sont applicables à tous les pays. Il est déconseillé aux utilisateurs de modifier les paramètres fixés par défaut, mais s'il y a de bonnes raisons de le faire, les utilisateurs peuvent les changer (colonnes C et G) en utilisant les cases en jaune clair des colonnes D et H.","Os testes de stress padronizados são aplicados a todos os países. Os utilizadores devem evitar alterar essa configuração padrão, mas, se amplamente justificado, podem substituí-la (colunas C e G) utilizando as células sombreadas a amarelo claro nas colunas D e H.","La prueba de tensión estandarizada es aplicable a todos los países. Se desaconseja a los usuarios cambiar la configuración fijada por defecto, pero si hay motivos suficientes, los usuarios pueden sobrescribirla (columnas C y G) usando las celdas de color amarillo claro de las columnas D y H."]
[null,null,"Go to \"Input 6 - Tailored Tests\" sheet.","Passez à la feuille \"Input 6 - Tailored Tests\".","Vá para a folha “Input 6 - Tailored Tests”.","Vaya a la hoja  \"Input 6 - Tailored Tests\"."]
[null,null,"Users are encouraged to customize default settings (columns G and K) for tailored tests in light yellow-shaded cells in columns H and L.","Il est conseillé aux utilisateurs de personnaliser les paramètres par défaut (colonnes G et K) pour les tests personnalisés dans les cases en jaune clair des colonnes H et L.","Recomenda-se que os utilizadores personalizem as configurações padrão (colunas G e K) para os testes personalizados nas células sombreadas a amarelo claro nas colunas H e L.","Se recomienda a los usuarios personalizar la configuración predeterminada (columnas G y K) para realizar pruebas personalizadas en las celdas de color amarillo claro en las columnas H y L."]
[null,null,"Go to \"Input 7 - Residual Financing\" sheet","Passez à la feuille \"Input 7 - Residual Financing\".","Vá para a folha “Input 7 - Residual Financing”.","Vaya a la hoja \"Input 7 - Residual Financing\"."]
[null,null,"Assumptions on marginal public borrowing under the stress tests are populated here based on the financing terms used under the baseline. For public DSA, the template allows for allocating additional financing between external borrowing, domestic MLT and ST borrowing, whereas all the additional financing needs are assumed to be filled by PPG external debt for external DSA. ","Les hypothèses concernant les emprunts publics marginaux dans les tests de résistance sont portées ici sur la base des modalités de financement retenues dans le scénario de référence. Pour l'AVD publique, le modèle permet de répartir le financement additionnel entre les emprunts extérieurs, les emprunts intérieurs à MLT et à CT, alors que, pour l'AVD extérieure, tous les besoins de financement additionnel sont présumés être satisfaits par recours à la dette extérieure CGE. ","Os pressupostos sobre o endividamento público marginal no cenário de testes de stress são preenchidos aqui com base nas condições de financiamento utilizadas no cenário de base. Para a ASD pública, o modelo permite a alocação de financiamento adicional entre endividamento externo, interno de MLP e interno de CP, enquanto para a ASD externa presume-se que todas as necessidades de financiamento adicional sejam supridas pela dívida externa PGP. ","Los supuestos sobre el endeudamiento público marginal en el marco de las pruebas de tensión se basan aquí en las condiciones de financiamiento utilizadas en el escenario base. En el caso de los ASD públicos, la planilla permite asignar financiamiento adicional entre el endeudamiento externo, el endeudamiento interno a mediano y largo plazo, y el endeudamiento a corto plazo, mientras que se supone que todas las necesidades de financiamiento adicionales se cubren con deuda externa pública o con garantía pública para ASD externos."]
[null,null,"Interest rates are specified in nominal terms for external debt and in real terms for domestic debt.","Les taux d'intérêt sont exprimés en termes nominaux pour la dette extérieure et en termes réels pour la dette intérieure.","As taxas de juros são especificadas em termos nominais no caso da dívida externa e em termos reais no caso da dívida interna.","Las tasas de interés se especifican en términos nominales para la deuda externa y en términos reales para la deuda interna."]
[null,null,"Any customization of default settings should be entered in yellow-shaded cells in columns D and I.","Les paramètres par défaut personnalisés doivent être portés dans les cases en jaune des colonnes D et I.","As personalizações das configurações padrão devem ser inseridas nas células sombreadas a amarelo nas colunas D e I.","Toda adaptación de la configuración predeterminada debe introducirse en las celdas sombreadas en amarillo de las columnas D e I."]
[null,null,"Go to \"Input 8 - SDR\" sheet.","Passez à la feuille \"Input 8 - SDR\".","Vá para a folha “Input 8 - SDR”.","Vaya a la hoja \"Input 8 - SDR\"."]
[null,null,"Total SDR allocation and total SDR holdings should be entered in cells B6 and B7.  If the SDR allocation exceeds SDR holdings, then the member has to pay interest on its net use of SDRs. Given that members are under no obligation to reconstitute their holdings, PV calculations only consider the future flow of interest payments.","Le total des allocations de DTS et celui des avoirs en DTS doivent être inscrits dans les cases B6 et B7.  Si les allocations de DTS dépassent les avoirs en DTS, le pays membre doit alors verser des intérêts sont son utiisation nette de DTS. Comme les pays membres ne sont pas tenus de reconstituer leurs avoirs, seul les flux futurs de paiements d'intérêts sont pris en compte dans le calcul de la VA.","O total da alocação de DSE e o total de haveres em DSE devem ser inseridos em dólares nas células B6 e B7.  Se a alocação de DSE exceder os haveres em DSE, então o país membro terá de pagar juros sobre o seu uso líquido de DSE. Uma vez que os países membros não são obrigados a reconstituir seus haveres, os cálculos do VA consideram apenas o fluxo futuro de pagamentos de juros.","La asignación y tenencias totales de DEG deben introducirse en las casillas B6 y B7. Si la asignación de DEG excede las tenencias, entonces el país miembro debe pagar intereses sobre su uso neto de DEG. Dado que los miembros no están obligados a reconstituir sus tenencias, los cálculos de VA solo tienen en cuenta el flujo futuro de pagos de interés."]
[null,null,"Go to \"Customized scenarios\" sheets (optional).","Passez aux feuilles \"Customized scenarios\" (facultatif).","Vá para as folhas “Customized scenarios” (opcionais).","Vaya a la hoja \"Customized scenarios\" (opcional)."]
[null,null,"The template allows users to design customized scenarios (for both external and public DSAs) by putting shocks to key economic variables affecting the dynamics of external and total public debt. Please select \"Yes\" in line 3 of the worksheets to include these scenarios in output charts and tables.","Le modèle pemet aux utilisateurs de concevoir des scénarios personnalisés (à la fois pour l'AVD extérieure et l'AVD publique) en soumettant à des chocs les principales variables économiques qui influent sur la dynamique de la dette extérieure et de la dette publique totale. Veuillez sélectionner \"Yes\" à la ligne 3 des feuilles de calcul pour inclure ces scénarios dans les graphiques et tableaux de sortie.","O modelo permite aos utilizadores conceber cenários personalizados (na ASD externa e na ASD pública) ao inserir choques nas principais variáveis económicas que afetam a dinâmica da dívida externa e do total da dívida pública. Selecione \"Sim\" na linha 3 das folhas de trabalho para incluir esses cenários nos gráficos e tabelas de saída.","La planilla permite a los usuarios diseñar escenarios personalizados (para ASD tanto externos como públicos) mediante la aplicación de shocks a variables económicas clave que afectan la dinámica de la deuda externa y de la deuda pública total. Seleccione \"Sí\" en la línea 3 de las hojas de cálculo para incluir estos escenarios en los gráficos y cuadros de salida."]
[null,null,"Additional instructions are provided in the sheets \"Customized scenarios-external\" and  \"Customized scenarios-public\". ","De plus amples instructions sont fournies dans les feuilles \"Customized scenarios-external\" et \"Customized scenarios-public\". ","Mais instruções são fornecidas nas folhas “Customized scenarios-external” e “Customized scenarios-public”.","Véanse instrucciones adicionales en las hojas \"Customized scenarios-external\" y \"Customized scenarios-public\". "]
[null,null,"Go to \"Output 7 - Risk rating summary\" sheet","Passez à la feuille \"Output 7 - Risk rating summary\".","Vá para a folha \"Output 7 - Risk rating summary\"","Vaya a la hoja 7/ \"Output 7 - Risk rating summary\"."]
[null,null,"Select the final external and overall risk ratings and enter any judgement that was applied in the yellow cells. Include in the Policy Note/Staff Report the summary and public sector coverage tables.","Sélectionnez les notations finales du risque externe et du risque global et portez tout avis à ce sujet dans les cases en jaune. Incorporez dans la Note de politique générale/Rapport des services du FMI le tableau récapitulatif et le tableau sur le champ couvert par le secteur public.","Selecione as classificações finais de risco externo e global e insira nas células amarelas qualquer juízo que tenha sido aplicado. Inclua na Nota de Política/Relatório do Corpo Técnico os quadros de resumo e de cobertura do setor público.","Seleccione las calificaciones finales de riesgo externo y general e introduzca cualquier juicio que se haya aplicado en las celdas amarillas. Incluya en la Nota de Política/Informe del Personal el resumen y las tablas de cobertura del sector público."]
[null,null,"(Note) Users will find useful intermediate calculation sheets (green-colored) - \"Macro-Debt_Data\", \"Ext_Debt_Data\", \"PV_Base\", and \"Chart Data\" - where a lot of key indicators are calculated.","(Note) Les utilisateurs trouveront utiles les feuilles de calcul intermédiaire (en vert) - \"Macro-Debt_Data\", \"Ext_Debt_Data\", \"PV_Base\", and \"Chart Data\" - où un grand nombre d'indicateurs fondamentaux sont calculés.","(Nota) Os utilizadores verão algumas folhas de cálculo intermédias úteis (em verde) - \"Macro-Debt_Data\", \"Ext_Debt_Data\", \"PV_Base\" e \"Chart Data\" - nas quais são calculados muitos dos principais indicadores.","(Nota) Para los usuarios pueden ser útiles las hojas de cálculo intermedias (de color verde) - \"Macro-Debt_Data\", \"Ext_Debt_Data\", \"PV_Base\", y \"Chart Data\", donde se calculan numerosos indicadores clave."]
[]
[]
[]
[null,"No need to translate","Input 1 - Basics"]
[null,null,"Input 2 - Debt Coverage"]
[null,null,"Input 3 – Macro-Debt data",null,null,null,null,null,{"$f":"Int_Ext","v":1},"Input 3 – Macro-Debt data"]
[null,null,"Input 4 - External Financing"]
[null,null,"Input 5 - Local-debt Financing"]
[null,null,"Input 6 - Standard Test(optional)"]
[null,null,"Input 6 - Tailored Tests"]
[null,null,"Input 7 - Residual Financing"]
[null,null,"Input 8 - SDR"]
[null,null,"Customized scenarios-public"]
[null,null,"Customized scenarios-external"]
[null,null,"Output 7 - Risk rating summary"]
[null,null,"References"]
[null,null,"Background information could be found here:","\nInformations d'arrière-plan:","\nInformação de fundo","\nInformación de fondo"]
[null,null,"Staff Guidance Note on the Application of the Joint Fund-Bank Debt Sustainability Framework for Low-Income Countries, 2018","Note d'orientation des services du FMI sur l'application du cadre conjoint FMI-Banque mondiale de viabilité de la dette des pays à faible revenu, 2018","Staff Guidance Note on the Application of the Joint Fund-Bank Debt Sustainability Framework for Low-Income Countries, 2018","Nota de Orientación al Personal titulada \"Application of the Joint Fund-Bank Debt Sustainability Framework for Low Income Countries\", 2018"]
[]
["Input 1 - Basics","New","Country information","Informations sur le pays","Informação sobre o país","Información de país"]
[]
[null,null,"Please fill out the yellow cells","Remplir les cellules jaunes ","Queira preencher as células amarelas","Sírvase llenar las celdas de color amarillo"]
[null,null,"Values in light yellow cells should be confirmed and overriden as needed.","Les valeurs dans les cellules en jaune clair devraient être confirmées ou modifiées, selon le cas.","Os valores nas células em amarelo claro devem ser confirmados e corrigidos conforme necessário.","Los valores de las celdas de color amarillo claro deben confirmarse o reescribirse según sea necesario."]
[null,null,"Blue cells are populated automatically","Les cellules bleues sont remplies automatiquement ","As células azuis são preenchidas automaticamente","Las celdas de color azul se llenan automáticamente"]
[null,null,"MAIN ASSUMPTIONS             ","PRINCIPALES HYPOTHÈSES            ","PRINCIPAIS PRESSUPOSTOS             ","SUPUESTOS PRINCIPALES"]
[]
[null,null,"Country","Pays","País","País"]
[null,null,"Country Code","Code pays ","Código do país","Código del país"]
[]
[null,null,"Discount rate","Taux d'actualisation","Taxa de desconto","Tasas de descuento"]
[]
[null,null,"HIPC","PPTE ","HIPC","PPME"]
[null,null,"MDRI","IADM","MDRI","IADM"]
[null,null,"IMF program","Programme FMI ","Programa do FMI","Programa del FMI"]
[null,null,"IDA operation","Opération IDA ","Operação da IDA","Operación AIF"]
[null,null,"IDA status","Situation IDA ","Situação na IDA","Situación AIF"]
[null,null,"Minimum Concessionality Requirement","Conditions de concessionnalité minima ","Requisito de concessionalidade mínima","Requisito mínimo de concesionalidad"]
[null,null,"Scale","Échelle ","Escala","Escala"]
[null,null,"Million","des millions","Milhões","Millones",null,"Trigger"]
[null,null,"Billion","Milliards","Mil milhões","Miles de millones",null,"Trigger"]
[null,"2018-11-18","DSA vintages used for the realism tools","Éditions d'AVD utilisées pour les outils d'évaluation du réalisme","Versões da ASD utilizadas nas ferramentas de realismo","ASD anteriores utilizados para las herramientas realistas"]
[null,"2018-11-18","The previous vintage (the latest DSA)","La précédente édition (dernière AVD)","A versão anterior (a mais recente ASD)","El ASD anterior (el ASD más reciente)"]
[null,"2018-11-18","The DSA prepared 5-years ago","L'AVD établie il y a 5 ans","A ASD preparada 5 anos atrás","El ASD elaborado hace 5 años "]
[null,null,"Current year","Année en cours","Ano corrente","Año en curso"]
[null,null,"Market access","Accès aux marchés","Acesso aos mercados","Acceso al mercado"]
[null,null,"Is the EMBI spread available?","Les dernières données de l'indice EMBI sur trois mois sont-elles disponibles?","Os dados mais recentes do EMBI de 3 meses estão disponíveis?","¿Están disponibles los datos a tres meses del EMBI más reciente?"]
[null,null,"EMBI spread in bps (the latest available)","Écart de l'indice EIMBI en points de base (maximum d'après les dernières données sur trois mois qui sont disponibles)","EMBI spread em p.b. (máximo dos dados de 3 meses mais recentes disponíveis)","Diferencial del EMBI en pb (máximo de los últimos datos a tres meses disponibles)"]
[null,null,"Residency-based","Sur la base de la résidence","Com base na residência","Basado en la residencia"]
[null,null,"Currency-based","Sur la base de la monnaie","Com base na moeda","Basado en la moneda"]
[null,null,"Definition of external/domestic debt","Définition de la dette extérieure/intérieure","Definição de dívida externa/interna","Definición de deuda externa/interna"]
[null,null,"Is there a material difference between the two criteria?","Existe-t-il une grande différence entre les deux critères?","Existe alguma diferença material entre os dois critérios?","¿Existe una diferencia significativa entre los dos criterios?"]
[null,null,"This will impact calculations of external/domestic public debt under the baseline and stress test scenarios. Use \"Residency-based\" if locally-issued LC-denomiated debt held by non-residents and/or locally-issued FX-denominated debt held by residents are significant); \"Currency-based\" when these two items are zero or insignificant. ","Cela influera sur les calculs de la dette publique extérieure/intérieure dans le scénario de référence et les tests de résistance. Utilisez la ligne \"Sur la base de la résidence\" si la dette en monnaie nationale émise dans le pays et contractée envers des non-résidents et/ou la dette en monnaie étrangère émise dans le pays et contractée envers des résidents sont élevées; utilisez la ligne \"Sur la base de la monnaie\" si ces deux postes sont égaux à zéro ou sont négligeables.","Isto afetará os cálculos da dívida pública externa/interna nos cenários de referência e de teste de stress. Use “Com base na residência” se a dívida expressa em moeda local emitida localmente e detida por não residentes e/ou a dívida expressa em moeda estrangeira emitida localmente e detida por residentes for ou forem significativas); “Com base na moeda” quando esses dois itens forem zero ou desprezíveis.","Esto afectará al cálculo de la deuda pública externa/interna en el escenario base y el de pruebas de tensión. Utilice \"basado en la residencia\" si la deuda de emisión local denominada en moneda local en poder de no residentes y/o la deuda de emisión local denominada en divisas en poder de residentes son significativas; utilice \"basado en la moneda\" cuando estas dos partidas sean cero o no significativas."]
[null,null,"Go to 'Import data' sheet and click the update button in order to import from our database the latest available historical data needed for the: CI, forecast error and investment growth realism tools, and commodity trailored stress test","Passez à la feuille \"Import data\" et cliquez sur le bouton \"Update\" pour importer de notre base de données les dernières données rétrospectives disponibles nécessaires pour l'IC, l'erreur de prévision et les outils d'évaluation du réalisme des prévisions de croissance des investissements, ainsi que le test de résistance personnalisé aux chocs sur les prix des produits de base.","Vá para a planilha ‘Import data’ [Importar dados] e clique no botão atualizar para importar do nosso banco de dados os dados históricos mais recentes necessários para: o IC, as ferramentas de previsão de erro e de realismo do crescimento do investimento, e o teste de stress personalizado para produtos primários.","Vaya a la hoja \"Importar datos\" y haga clic en el botón para importar de nuestra base de datos los últimos datos históricos disponibles necesarios para: IC, herramientas realistas para errores de pronóstico y crecimiento de la inversión, y pruebas de tensión a medida para materias primas."]
[null,"link macro button to this","Hide/Unhide background sheets","Faire disparaître/apparaître les feuilles de données sous-jacentes","Ocultar/Mostrar as folhas de referência","Ocultar/Mostrar hojas en segundo plano"]
[null,null,"Real exchange rate overvaluation (+: overvaluation)","Surévaluation du taux de change réel (+ : surévaluation)","Sobrevalorização da taxa de câmbio real (+: sobrevalorização)","Sobrevaloración del tipo de cambio real (+: sobrevaloración)"]
[null,null,"This will impact calculations of external/domestic public debt under the baseline and stress test scenarios. Use \"Residency-based\" if locally-issued LC-denominated debt held by non-residents and/or locally-issued FX-denominated debt held by residents are significant); \"Currency-based\" when these two items are considered zero or insignificant and the data is not available.","Cela influera sur le calcul de la dette publique extérieure/intérieure dans le scénario de référence et les tests de résistance. Choisissez \"Residency-based\" (sur la base de la résidence) si la dette libellée en monnaie nationale émise dans le pays et due à des non-résidents et/ou la dette libellée en monnaie étrangère émise dans le pays  et due à des résidents sont élevées); sélectionnez \"Currency-based\" (sur la base de la monnaie) lorsque ces dettes sont considérées comme nulles ou négligeables et que les données y afférentes ne sont pas disponibles.","Isto afetará os cálculos da dívida pública externa/interna nos cenários de base e de teste de stress. Use “Com base na residência” se a dívida expressa em moeda local emitida localmente e detida por não residentes e/ou a dívida expressa em moeda estrangeira emitida localmente e detida por residentes for ou forem significativas); “Com base na moeda” quando esses dois itens forem zero ou desprezíveis ou quando não houver dados disponíveis.","Esto impactará en los cálculos de la deuda pública externa e interna en los escenarios base y de pruebas de tensión. Use \"criterio de residencia\" si la deuda de emisión local en moneda local en poder de no residentes y/o la deuda de emisión local en divisas en poder de residentes son significativas); y \"en función de la moneda\" cuando estas dos partidas se consideren nulas o insignificantes y los datos no estén disponibles."]
[null,null,"**Enable the macro by clicking \"Enable Content\" in the yellow bar that appears when the file opens.**","**Activez la macro en cliquant sur \"Enable Content\" dans la barre jaune qui apparaît lorque le fichier s'ouvre.**","**Ative a macro clicando em \"Enable Content\" na barra amarela que aparece quando o ficheiro é aberto.**","**Habilitar el macro haciendo clic en \"Habilitar contenido\" en la barra amarilla que aparece cuando se abre el archivo.**",null,null,{"$f":"Int_Ext","v":1},"**Enable the macro when the file opens.**"]
[null,null,"First-time users: please select your country from the pull-down menu (this will automatically populate country-specific data used for the CI and realism tools)","À ceux qui utilisent le modèle pour la première fois : veuillez sélectionner votre pays dans le menu déroulant (cela engendrera automatiquement les données propres à votre pays qui sont utilisés pour l'IC et les outils d'évaluation du réalisme)","Aos novos utilizadores: selecione o seu país na caixa de seleção (os dados específicos ao país usados para os IC e as ferramentas de realismo serão preenchidos automaticamente)","Los usuarios que ingresen por primera vez deben seleccionar su país en el menú desplegable (eso completará automáticamente los datos específicos de cada país utilizados para los IC y las herramientas realistas)."]
[null,null,"Returning users: please ensure the country-specific data is refreshed through the link below when you prepare a new DSA using the previously-downloaded template.","À ceux qui l'ont déjà utilisé : veuillez vous assurer que les données propres à votre pays sont rafraîchies à l'aide du lien ci-dessous lorsque vous établissez une nouvelle AVD en utilisant le modèle déjà téléchargé.","Aos utilizadores antigos: certifique-se de que os dados específicos ao país sejam atualizados através do link abaixo ao preparar uma nova ASD utilizando o modelo anteriormente descarregado.","Los usuarios que reingresan deben asegurarse de que los datos específicos de cada país se actualicen a través del siguiente enlace cuando elaboren un nuevo ASD utilizando la planilla previamente descargada."]
[null,null,"Use the refresh button found in \"Imported Data\" sheet (the link is available below)","Utilisez le bouton \"Refresh\" de la feuille \"Imported Data\" (le lien est fourni ci-dessous).","Utilize o botão de atualização na folha \"Imported Data\" (o link está disponível abaixo)","Utilice el botón de actualización que se encuentra en la hoja \"Imported Data\" (enlace más abajo)."]
[null,null,"Click the link here","Cliquez sur le lien ici.","Clique no link aqui","Haga clic aquí"]
[null,null,"Click on the link for the country's IDA status","Cliquez sur le lien pour connaître le statut IDA du pays.","Clique no link para saber a situação do país na AID","Haga clic en el enlace para ver el estatus AIF del país"]
[null,null,"Note: This is the year when a DSA is prepared and sets the vintage year.","Note : il s'agit de l'année où une AVD a été établie et e celle de son édition.","Nota: Este é o ano em que é preparada uma ASD e define o ano da versão.","Nota: Este es el año en que se preparan los ASD y se fija el año de constitución."]
[null,null,"Note: First year of projections on debt dynamics (e.g., this should be 2018 when actual debt stock is available for 2017).  ","Note : première année de projection de la dynamique de la dette (par exemple, elle devrait être 2018 lorsque les données sur l'encours effectif de la dette sont disponibles pour 2017).  ","Nota: Primeiro ano das projeções sobre a dinâmica da dívida (p. ex., deve ser 2018 se estiver disponível a informação sobre o stock da dívida em 2017).  ","Nota: Primer año de proyecciones sobre la dinámica de la deuda (por ejemplo, deberá ser 2018 cuando se disponga del stock real de la deuda correspondiente a 2017).  "]
[null,null,"Note: This scale would be reflected in \"Input 3\" through the \"Retrieve_Scale\" column. ","Note : cet ordre de grandeur se rettouverait dans \"Input 3\" par le biais de la colonne \"Retrieve_Scale\". ","Nota: Esta escala deve ser refletida em \"Input 3\" na coluna \"Retrieve_Scale\". ","Nota: Esta escala se reflejaría en  la\"Entrada 3\" por medio de la columna \"Retrieve_Scale\". ",null,null,{"$f":"Int_Ext","v":1},"Note: This scale would be reflected in \"Input 3\" through the \"Scale1\" column. "]
[null,null,"Note: Please confirm the DSA vintages used for the realism tools are appropriate.","Note : veuillez confirmer que les éditions d'AVD utilisées pour les outils d'évaluation du réalisme sont appropriées.","Nota: Confirme se as versões da ASD utilizadas na ferramenta de realismo são apropriadas.","Nota: Confirme que los ASD utilizados para las herramientas realistas sean apropiados."]
[null,null,"Note: Used to inform the market-financing pressure tool, which assesses the pressure in the baseline (not the stress test). ","Note : utilisées pour l'outil d'évaluation des pressions du financement de marché, qui sert à évaluer les pressions dans le scénario de référence (pas dans le test de résistance). ","Nota: Usado para informar a ferramenta de pressão do financiamento de mercado, que avalia a pressão no cenário de base (não no teste de stress).","Nota: Se utiliza para establecer la herramienta de presión de financiamiento del mercado, que evalúa la presión en el escenario base (no en la prueba de tensión). "]
[null,null,"Date staff report issued to the Board","Date transmission au Conseil du rapport des services du FMI ","Data de emissão do relatório do corpo técnico ao Conselho","Fecha del informe del personal entregado al Directorio"]
[null,null,"Publication Status","État publication ","Ponto de situação da publicação","Estado de publicación"]
[]
["Input 2 - Debt Coverage'!A1"]
[null,null,"Public debt coverage and the magnitude of shock used for contingent liability tailored stress test","Couverture des données sur la dette publique et ampleur du choc retenu pour le test de résistance adapté aux passifs conditionnels","Cobertura da dívida pública e magnitude do choque utilizado para o teste de stress personalizado de passivos contingentes","Cobertura de la deuda pública y magnitud del shock utilizado en la prueba de tensión a medida de los pasivos contingentes"]
[null,null,"Public debt coverage","Couverture des données sur la dette publique","Cobertura da dívida pública","Cobertura de la deuda pública"]
[null,null,"Government","Administrations publiques","Governo","Gobierno"]
[null,null,"The general government","Ensemble des administrations publiques","O governo geral (administrações públicas)","El gobierno general"]
[null,null,"The central, state, and local governments","Administration centrale, administrations d'États fédérés et administrations locales","Os governos central, estaduais/provinciais e locais","Los gobiernos central, estatal y local"]
[null,null,"The central government","Administration centrale","O governo central (administração central)","El gobierno central"]
[]
[null,null,"Funds","Fonds","Fundos","Fondos"]
[null,null,"plus","plus ","mais","más"]
[null,null,"social security","administrations de sécurité sociale","segurança social","seguridad social"]
[null,null,"and","et"," e ","y"]
[null,null,"extra budgetary funds","plus fonds extrabudgétaires"," mais fundos extraorçamentais","más fondos extrapresupuestarios"]
[]
[null,null,"Central Bank","Banque centrale","Banco Central","Banco central"]
[null,null,", central bank"]
[]
[null,null,"Guarantee","Garantie","Garantia","Garantía"]
[null,null,", government-guaranteed debt","Dette garantie par l'État",", dívida com garantia pública",", deuda con garantía pública"]
[null,null,", non-guaranteed SOE debt","Dette non garantie des entreprises publiques",", dívida do SEE não garantida",", deuda de corporaciones públicas sin garantía"]
[]
[null,null,"SOE","Entreprises publiques","SEE","Corporación pública"]
[null,null,"The entire public sector, including SOEs","Ensemble du secteur public, y compris les entreprises publiques","O conjunto do setor público, incluindo o SEE","Sector público completo, incluidas las corporaciones públicas"]
[]
[null,null,"A. Please select \"X\" for each subsector of the public sector below when it is covered in your public debt data.","A. Veuillez cocher d'un \"X\" les cellules des sous-secteurs du secteur public ci-dessous qui entrent dans le champ couvert par vos données sur la dette publique.","A. Marque com um \"X\" cada subsetor do setor público abaixo que esteja coberto pelos dados da sua dívida pública. Isto deve ser compatível com as tabelas orçamentais.","A. Seleccione \"X\" por cada subsector del sector público que figure a continuación y esté incluido en sus datos sobre el sector público. Debe mantenerse la coherencia con los cuadros fiscales."]
[null,null,"Subsectors of the public sector","Sous-secteurs du secteur public","Subsetores do setor público","Subsectores del sector público"]
[]
[null,null,"Central government","Administration centrale","Governo central","Gobierno central"]
[null,null,"State and local government","Administrations d'États fédérés et locales","Governos estaduais, provinciais e locais","Gobierno estatal y local"]
[null,null,"Other elements in the general government","Autres éléments des administrations publiques","Outros elementos do governo geral","Otros elementos del gobierno general"]
[null,null,"o/w: Social security fund","dont : administrations de sécurité sociale","d/q: Fundo da segurança social","de los cuales: Fondo de seguridad social"]
[null,null,"o/w: Extra budgetary funds (EBFs)","Fonds extrabudgétaires (FEB)","Fundos extraorçamentais (FEO)","Fondos extrapresupuestarios"]
[null,null,"Guarantees (to other entities in the public and private sector, including to SOEs) ","Garanties (à d'autres entités des secteurs public et privé, y compris entreprises publiques)","Garantia (a outras entidades nos setores público e privado, incl. ao SEE) ","Garantías (a otras entidades de los sectores público y privado, incluidas las corporaciones públicas)"]
[null,null,"Central bank (borrowed on behalf of the government)","Banque centrale (emprunts effectués au nom de l'État)","Banco Central (tomou emprestado em nome do governo)","Banco central (préstamos en nombre del gobierno)"]
[null,null,"Non-guaranteed SOE debt","Dette non garantie des entreprises publiques ","Dívida não garantida do SEE","Deuda no garantizada de corporaciones públicas"]
[]
[null,null,"Check box","Cochez la cellule","Caixa de seleção","Casilla"]
[]
[null,null,"Public debt coverage and the magnitude of the contingent liability tailored stress test","Couverture des données sur la dette publique et ampleur du choc retenu pour le test de résistance adapté aux passifs conditionnels","Cobertura da dívida pública e magnitude do teste de stress adaptado ao passivo contingente","Cobertura de la deuda pública y amplitud de la prueba de tensión a medida de los pasivos contingentes"]
[]
[null,null,"B. Please customize elements of the contingent liability tailored test, as applicable.","B. Veuillez ajuster les éléments du test de résistance adapté aux passifs conditionnels, le cas échéant","B. Personalize os elementos do teste personalizado de passivos contingentes, conforme apropriado.","B. Personalice los elementos de la prueba a medida de los pasivos contingentes."]
[]
[null,null,"The country's coverage of public debt","Couverture des données sur la dette publique du pays","A cobertura da dívida pública do país","Cobertura de la deuda pública del país"]
[null,null,"Other elements of the general government not captured in 1.","Autres dettes des administrations publiques non prises en compte dans 1","Outros elementos do governo geral não capturados em 1.","Otros elementos del gobierno general no incluidos en 1."]
[null,null,"SoE's debt (guaranteed and not guaranteed by the government) 1/","Dette des entreprises publiqes (garantie ou non par l'État) 1/","Dívida do SEE (garantida e não garantida pelo governo) 1/","Deuda de las corporaciones públicas (garantizada y no garantizada por el gobierno) 1/"]
[null,null,"PPP","PPP","PPP","APP"]
[null,null,"Financial market (the default value of 5 percent of GDP is the minimum value)","Marché financier (la valeur par défaut de 5 % du PIB est la valeur minimale)","Mercado financeiro (o valor padrão de 5% do PIB é o valor mínimo)","Mercado financiero (el valor por defecto del 5% del PIB es el valor mínimo)"]
[null,null,"Total (2+3+4+5) (in percent of GDP)","Totale (2+3+4+5) (en pourcentage du PIB)","Total (2+3+4+5) (em percentagem do PIB)","Total (2+3+4+5) (en porcentaje del PIB)"]
[null,null,"1/ The default shock of 2% of GDP will be triggered for countries whose government-guaranteed debt is not fully captured under the country's public debt definition (1.). If it is already included in the government debt (1.) and risks associated with SoE's debt not guaranteed by the government is assessed to be negligible, a country team may reduce this to 0%.","1/ Le choc de 2% du PIB retenu par défaut sera appliqué aux pays dont la dette garantie par l'État n'est pas pleinement prise en compte dans la définition de leur dette publique (1.). Si elle est déjà incluse dans la dette publique (1.) et si les risques associés à la dette des entreprises publiques non garantie par l'État sont jugés négligeables, une équipe-pays peut réduire ce pourcentage à 0%.","1/ O choque padrão de 2% do PIB será ativado para os países cuja dívida com garantia pública não seja totalmente capturada pela definição de dívida pública do país (1.). Se já estiver incluída na dívida do governo (1.) e os riscos associados à dívida do SEE sem garantia pública forem avaliados como desprezíveis, uma equipa do país poderá reduzir este valor para 0%.","1/ El shock predeterminado del 2% del PIB se activará en los países en los que la deuda garantizada por el gobierno no queda del todo reflejada en su definición de deuda pública (1.). Si está ya incluida en la deuda pública (1.) y los riesgos asociados a la deuda de las corporaciones públicas no garantizada por el gobierno se consideran insignificantes, el equipo de país puede reducirlo al 0%."]
[null,null,"Default","Défaut","Padrão","Predeterminado"]
[null,null,"Used for the analysis","Utilisés pour l'analyse","Usado para a análise","Utilizado en el análisis"]
[null,null,"Reasons for deviations from the default settings ","Raisons de s'écarter des paramètres retenus par défaut ","Razões para desvios das configurações padrão","Razón de la desviación respecto al valor predeterminado"]
[null,null,"percent of GDP","pourcentage du PIB ","percentagem do PIB","porcentaje del PIB"]
[null,null,"percent of PPP stock","pourcentage du stock en PPA","percentagem do stock de PPP","Porcentaje de stock de APP"]
[null,null,"PPP: background information","PPP : informations de base","PPP: informações básicas","APP: información de base"]
[null,null,"1. PPP capital stock (from the World Bank's PPP database; percent of GDP):","1. Stock de capital des PPP (base de données sur les PPP de la Banque mondiale; en % du PIB) :","1. Capital das PPP (a partir da base de dados do Banco Mundial sobre PPP; % do PIB):","1. Saldo de capital APP (base de datos APP del Banco Mundial, porcentaje del PIB):"]
[null,null,"2. Size of the shock (percentage) to PPP capital stock:","2. Ampleur du choc (%) sur le stock de capital des PPP :","2. Dimensão do choque (percentual) no capital social das PPP:","2. Tamaño del shock (porcentaje) en relación al saldo de capital APP"]
[null,null,"3. Size of PPP shock in percent of GDP (1 * 2):","3. Ampleur du choc sur les PPP en % du PIB (1 * 2) :","3. Dimensão do choque nas PPP em percentagem do PIB (1 * 2):","3. Tamaño del shock APP en porcentaje del PIB (1 * 2):"]
[null,null,"Modifications to the default size of the shocks for combined CLs (Other Gen Gov, SoEs, PPPs, an additional shock from the financial sector).","Modification de l'ampleur des chocs retenue par défaut pour l'ensemble des passifs conditionnels (Autres administrations publiques, entreprises publiques, PPP, autre choc venant du secteur financier)","Modificações da dimensão padrão dos choques combinados de PC (Outros Gov Gen, SEE, PPP e choque adicional do setor financeiro)."," Modificación del tamaño predeterminado de los shocks de las LC combinadas (otros gobierno general, corporaciones públicas, APP, shock adicional del sector financiero)."]
[null,null,"Other parts of General Government","Autres éléments des administrations publiques","Outras partes do Governo Geral","Otras partes del gobierno general"]
[null,null,"SOEs","Entreprises publiques","SEE","Corporaciones públicas"]
[null,null,"PPPs","PPP","PPP","APP"]
[null,null,"Additional Financial sector ","Autre choc venant du secteur financier","Setor financeiro adicional: ","Sector financiero adicional"]
[null,null,"Applicable","Applicable","Aplicável","Pertinente"]
[null,null,"Not applicable","Non applicable","Não aplicável","No pertinente"]
[null,null,"PPP shock is applicable when PPP capital stock is larger than 3 percent of GDP; Please modify if updated information is available.","Le choc sur les PPP est applicable lorsque le stock de capital des PPP est supérieur à 3 % du PIB; veuillez y apporter des modifications si des informations à jour sont disponibles.","O choque nas PPP é aplicável quando o capital social das PPP é superior a 3% do PIB. Queira modificar se houver informação atualizada disponível.","El shock APP es pertinente cuando el saldo de capital APP supera el 3% del PIB; "]
[null,null,"Please change if a different size of shock is more appropriate ","Veuillez y apporter des modifications si  l'ampleur différente retenue pour le choc est plus appropriée","Altere se um choque de dimensão diferente for mais apropriado.","Modificar si existe otro tamaño de shock más apropiado"]
[null,null,"Modifications to the default size of the shocks for combined CLs (Other Gen Gov, SoEs, PPPs, an additional shock from the financial sector).","Modification de l'ampleur des chocs retenue par défaut pour l'ensemble des passifs conditionnels (Autres administrations publiques, entreprises publiques, PPP, autre choc venant du secteur financier)","Modificações da dimensão padrão dos choques combinados de PC (Outros Gov Gen, SEE, PPP e choque adicional do setor financeiro).","Modificación del tamaño predeterminado de los shocks de las LC combinadas (otros gobierno general, corporaciones públicas, APP, shock adicional del sector financiero)."]
[null,null,"    Other parts of General Government","Autres éléments des administrations publiques","    Outras partes do Governo Geral","Otras partes del gobierno general"]
[null,null,"    SOEs","Entreprises publiques","    SEE","Corporaciones públicas"]
[null,null,"    PPPs","PPP","    PPP","APP"]
[null,null,"    Additional Financial sector ","Autre choc venant du secteur financier","    Setor financeiro adicional: ","Sector financiero adicional"]
[null,null,"No - default","Non - niveau par défaut","Não - padrão","No - predeterminado"]
[null,null,"Yes - larger than default","Oui - supérieur au niveau retenu par défaut","Sim - maior que o padrão","Sí - superior a predeterminado"]
[null,null,"Yes - SOEs already covered in debt definition; otherwise please justify","Oui - Entreprises publiques déjà prises en compte dans la définition de la dette; autrement, veuillez justifier","Sim - a definição da dívida já abrange o SEE; caso contrário, queira justificar","Sí - corporaciones públicas incluidas en definición de deuda; en caso contrario, justificar"]
[null,null,"Yes - smaller than default; please justify","Oui - inférieur au niveau retenu par défaut; veuillez justifier","Sim - menor que o padrão; queira justificar","Sí - inferior a predeterminado; justificar"]
[null,null,"No","Non","Não","No"]
[]
[]
[]
[null,null,"DATA","DONNÉES","DADOS","DATOS"]
[]
[null,null,"CI rating","Note CI ","Notação CI","Calificación CI"]
[null,null,"EXTERNAL debt burden thresholds","Seuils d'endettement EXTÉRIEUR ","Limiares da carga da dívida EXTERNA","Umbrales de carga de deuda EXTERNA"]
[null,null,"PV of debt in % of","VA de la dette en % de","VA da dívida em % do/das","VA de la deuda en % de"]
[null,null,"Exports","Exportations","Exportações","Exportaciones"]
[null,null,"GDP","PIB","PIB","PIB"]
[null,null,"Revenue","Recettes ","Receitas","Ingresos"]
[null,null,"Debt service in % of","Service de la dette en % de","Serviço da dívida em % das","Servicio de la deuda en % de"]
[null,null,"Exports","Exportations","Exportações","Exportaciones"]
[null,null,"Revenue","Recettes ","Receitas","Ingresos"]
[null,null,"TOTAL public debt benchmark","Repère dette publique TOTALE","Nível indicativo da dívida pública TOTAL","Referencia de deuda pública TOTAL"]
[null,null,"PV of total public debt in percent of GDP","VA du total de la dette publique en % du PIB ","VA da dívida pública total em % do PIB","VA de la deuda pública total en porcentaje del PIB"]
[null,null,"External debt distress rating","Note de surendettement extérieur ","Notação de sobreendividamento externo","Calificación de problemas de endeudamiento externo"]
[]
[null,null,"Policy performance","Performance de politique générale ","Desempenho das políticas","Desempeño de las políticas"]
[null,null,"Without remittances","Sans envois de fonds ","Sem remessas","Sin remesas"]
[null,null,"To include remittances as baseline:","Pour inclure envois de fonds comme référence :","Incluindo remessas no cenário de base:","Para incluir remesas en el escenario base:"]
[null,null,"With remittances","Avec envois de fonds","Com remessas","Con remesas"]
[null,null,"Medium and Long Term (MLT) ","Moyen et long terme (MLT) ","Médio e Longo Prazo (MLP) ","Mediano y largo plazo (MLP) "]
[null,null,"Medium and Long Term (MLT) external","Extérieure à moyen et long terme (MLT)","Externa de Médio e Longo Prazo (MLP)","Mediano y largo plazo (MLP) externo"]
[null,null,"Short Term","Court terme ","Curto Prazo (CP)","Corto plazo"]
[]
[null,null,"First year of projections","Première année  estimation/projection ","Primero ano das projeções","Primer año de las proyecciones"]
[]
[null,null,"Further Details","Plus amples détails ","Outros pormenores","Detalles adicionales"]
[]
[null,null,"Units","Unités","Unidades","Unidades"]
[null,null,"US Dollars","Dollars EU","USD","Dólares de EE.UU."]
[null,null,"National Currency","Monnaie nationale ","Moeda nacional","Moneda nacional"]
[]
[]
["Input 3 - Macro-Debt data(DMX)'!A1"]
[]
[null,"provide alt. for DMX","To download from DMX or EcXL: please check and fill in the series codes (rows 11 to 182) and enter the file path of the database where your macro framework is saved.","Pour télécharger à partir de DMX ou EcXL : veuillez vérifier et inscrire les codes de séries (lignes 11 à  182), ainsi que le  chemin d'accès à la base de données lorsque votre cadre macroéconomique est sauvegardé.","Para descarregar de DMX ou EcXL: verifique e preencha o código da série (fileiras 11 a 182) e digite a localização do ficheiro da base de dados que contém seu enquadramento macro.","Para descargar desde DMX o EcXL: compruebe y complete los códigos de serie (filas 11 a 182) e introduzca la ruta del archivo de la base de datos donde está guardado su marco de trabajo macro.",null,null,{"$f":"Int_Ext","v":1},"Enter the macroeconomic and debt data in this sheet.","Entrez les données macroéconomiques et sur la dette dans cette feuille","Insira os dados macroeconômicos e de dívida nesta folha","Introduzca los datos macroeconómicos y de deuda en esta hoja."]
[null,"provide alt. for DMX","Enter the file path of the Database:","Indiquez le chemin d'accès à la base de données : ","Insira a localização do ficheiro na Base de dados:","Ingrese la ruta del archivo de la base de datos:",null,null,{"$f":"Int_Ext","v":1},"Database file name: please link your macro and debt (database) files to this worksheet correctly.","Nom du fichier de base de données: associez correctement vos fichiers de macro et de dette (base de données) à cette feuille de calcul.","\nNome do arquivo de banco de dados: vincule seus arquivos macro e de dívida (banco de dados) a esta planilha corretamente.","\nNombre del archivo de la base de datos: vincule correctamente los archivos de macro y de deuda (base de datos) a esta hoja de trabajo."]
[null,null,"I. Macroeconomic indicators","I. Indicateurs macroéconomiques","I. Indicadores macroeconómicos","I. Indicadores macroeconómicos"]
[null,null,"Instructions: (1. and 2. below are applicable for all sections) \n1. Please ensure that DMX codes in \"Series codes\" column are consistent with those in your DMX sector files (please note pre-populated codes are merely suggestions for your consideration). If these codes do not exist in your DMX database, it will return an error (#TSREF!). Ensure that the \"DSA descriptor\" and \"Descriptor\" columns are conceptually consistent (the \"Descriptor\" column comes from your DMX sector files). Yellow-shaded cells need to be filled out (while gray-shaded ones are not required).\n2. Refresh DMX (please check if zero entries are indeed zeros, or go back to step 1 to re-enter your correct DMX codes).\n3. When updating DMX, refresh the entire worksheet, not by range, to ensure the hard-coded sample data used for illustrative purposes are updated or eliminated.\nNote: All the indicators in this section have been used under the OLD framework except for those marked in blue, and those in pink are optional. Changes in reserves can be used for a consistency check on the external gross financing needs in \"Macro-Debt_Data\" tab.","Instructions : (1. et 2. ci-dessous s'appliquent à toutes les sections) \n1. Veuillez vous assurer que les codes DMX de la colonne \"Series codes\" correspondent à ceux de vos fichiers sectoriels DMX (veuillez noter que les codes inscrits d'avance ne sont que de simples suggestions à votre intention). Si ces codes n'existent pas dans votre base de données DMX, il y aura mention d'une erreur (#TSREF!). Veillez à ce que la colonne \"DSA descriptor\" concorde, sur le plan conceptuel, avec la colonne \"Descriptor\" (la colonne \"Descriptor\" provient de vos fichiers sectoriels DMX). Les cases en jaune sont à remplir (mais pas celles en gris).\n2. Veillez rafraîchir DMX (veuillez vérifier si les zéros qui y sont portés sont bien des zéros, ou retournez à l'étape 1 pour inscrire vos codes DMX corrects).\n3. Lorsque vous mettez à jour DMX, veuillez rafraîchir la feuille de calcul toute entière, et non pas par ligne, pour vous assurer que les données de l'échantillon codées en dur utilisées à titre illustratif sont mises à jour ou éliminées.\nNote : tous les indicateurs de cette section ont été utilisés dans l'ANCIEN cadre, à l'exception de ceux marqués en bleu, et les indicateurs en rose sont facultatifs. Les variations des réserves peuvent servir à une vérification de cohérence des besoins de financement extérieur bruts dans l'onglet \"Macro-Debt_Data\".","Instruções: (1. e 2. abaixo se aplicam a todas as secções)  \n1. Certifique-se de que os códigos DMX na coluna \"Series codes\" são coerentes com aqueles nos seus ficheiros DMX sectoriais (os códigos pré-preenchidos são apenas sugestões para a sua consideração). Se esses códigos não existirem na sua base de dados DMX, o retorno será um valor de erro (#TSREF!). Certifique-se de que as colunas \"Descritor da ASD\" e \"Descritor\" sejam conceptualmente coerentes (a coluna \"Descritor\" provém dos seus ficheiros DMX setoriais). As células sombreadas a amarelo precisam ser preenchidas (as sombreadas a cinza, não). \n2. Atualize o ficheiro DMX (verifique se os lançamentos zero são de facto zeros, ou volte para a etapa 1 para reinserir os seus códigos DMX corretos). \n3. Ao atualizar a base de dados DMX, atualize a totalidade da folha de cálculo, não apenas partes dela, para assegurar que os dados ilustrativos predefinidos sejam atualizados ou eliminados. \nNota: Todos os indicadores nesta secção foram utilizados no enquadramento ANTIGO, exceto aqueles marcados em azul, e aqueles em rosa são opcionais. As variações nas reservas podem ser usadas para a verificação da consistência das necessidades brutas de financiamento externo na aba Macro-Debt_Data\".","Instrucciones: (los pasos 1. y 2. corresponden a todas las secciones) \n1. Asegúrese de que los códigos DMX de la columna \"Series codes\" sean coherentes con los de sus archivos de sector DMX (tenga en cuenta que los códigos preprogramados son solo sugerencias para su consideración). Si estos códigos no existen en su base de datos DMX, se producirá un error (#TSREF!). Asegúrese de que las columnas \"DSA descriptor\" y \"Descriptor\" sean conceptualmente coherentes (la columna \"Descriptor\" procede de sus archivos de sector DMX). Las celdas sombreadas en amarillo deben completarse (no así las sombreadas en gris).\n2. Actualice DMX (compruebe que las entradas en cero sean efectivamente ceros, o regrese al paso 1 para volver a introducir sus códigos DMX correctos).\n3. Cuando actualice DMX, actualice toda la hoja de trabajo, no por rango, para asegurarse de que se actualicen o eliminen los datos de muestra codificados con fines ilustrativos.\nNota: Todos los indicadores de esta sección se han utilizado en el marco OLD excepto los marcados en azul, y los de color rosado son opcionales. Las variaciones de las reservas pueden utilizarse para una verificación de coherencia de las necesidades brutas de financiamiento externo en la ficha \"Macro-Debt_Data\".",null,null,{"$f":"Int_Ext","v":1},"Instructions: (1. and 2. below are applicable for all sections) \n1. Please ensure that populated data are conceptually consistent with those in DSA descriptor. Yellow-shaded cells need to be filled out (while gray-shaded ones are not required).\n2. Enter values consistent with scale identified in \"Input 1 - Basics\" tab, cell C19.\n3. When updating this sheet, please ensure the hard-coded sample data used for illustrative purposes are updated or eliminated.\nNote: All the indicators in this section have been used under the OLD framework except for those marked in blue, and those in pink are optional. Changes in reserves can be used for a consistency check on the external gross financing needs in \"Macro-Debt_Data\" tab.","Instructions : (1. et 2. ci-dessous s'appliquent à toutes les sections) \n1. Veuillez vous assurer que les codes de la base de données de la colonne \"Series codes\" correspondent à ceux de vos fichiers sectoriels de la base de données (veuillez noter que les codes inscrits d'avance ne sont que de simples suggestions à votre intention). Si ces codes n'existent pas dans votre base de données de la base de données, il y aura mention d'une erreur (#TSREF!). Veillez à ce que la colonne \"DSA descriptor\" concorde, sur le plan conceptuel, avec la colonne \"Descriptor\" (la colonne \"Descriptor\" provient de vos fichiers sectoriels de la base de données). Les cases en jaune sont à remplir (mais pas celles en gris).\n2. Veillez rafraîchir de la base de données (veuillez vérifier si les zéros qui y sont portés sont bien des zéros, ou retournez à l'étape 1 pour inscrire vos codes de la base de données corrects).\n3. Lorsque vous mettez à jour de la base de données, veuillez rafraîchir la feuille de calcul toute entière, et non pas par ligne, pour vous assurer que les données de l'échantillon codées en dur utilisées à titre illustratif sont mises à jour ou éliminées.\nNote : tous les indicateurs de cette section ont été utilisés dans l'ANCIEN cadre, à l'exception de ceux marqués en bleu, et les indicateurs en rose sont facultatifs. Les variations des réserves peuvent servir à une vérification de cohérence des besoins de financement extérieur bruts dans l'onglet \"Macro-Debt_Data\".","Instruções: (1. e 2. abaixo se aplicam a todas as secções)  \n1. Certifique-se de que os códigos DMX na coluna \"Series codes\" são coerentes com aqueles nos seus ficheiros DMX sectoriais (os códigos pré-preenchidos são apenas sugestões para a sua consideração). Se esses códigos não existirem na sua base de dados DMX, o retorno será um valor de erro (#TSREF!). Certifique-se de que as colunas \"Descritor da ASD\" e \"Descritor\" sejam conceptualmente coerentes (a coluna \"Descritor\" provém dos seus ficheiros DMX setoriais). As células sombreadas a amarelo precisam ser preenchidas (as sombreadas a cinza, não). \n2. Atualize o ficheiro DMX (verifique se os lançamentos zero são de facto zeros, ou volte para a etapa 1 para reinserir os seus códigos DMX corretos). \n3. Ao atualizar a base de dados DMX, atualize a totalidade da folha de cálculo, não apenas partes dela, para assegurar que os dados ilustrativos predefinidos sejam atualizados ou eliminados. \nNota: Todos os indicadores nesta secção foram utilizados no enquadramento ANTIGO, exceto aqueles marcados em azul, e aqueles em rosa são opcionais. As variações nas reservas podem ser usadas para a verificação da consistência das necessidades brutas de financiamento externo na aba Macro-Debt_Data\".","Instrucciones: (los pasos 1. y 2. corresponden a todas las secciones) \n1. Asegúrese de que los códigos DMX de la columna \"Series codes\" sean coherentes con los de sus archivos de sector DMX (tenga en cuenta que los códigos preprogramados son solo sugerencias para su consideración). Si estos códigos no existen en su base de datos DMX, se producirá un error (#TSREF!). Asegúrese de que las columnas \"DSA descriptor\" y \"Descriptor\" sean conceptualmente coherentes (la columna \"Descriptor\" procede de sus archivos de sector DMX). Las celdas sombreadas en amarillo deben completarse (no así las sombreadas en gris).\n2. Actualice DMX (compruebe que las entradas en cero sean efectivamente ceros, o regrese al paso 1 para volver a introducir sus códigos DMX correctos).\n3. Cuando actualice DMX, actualice toda la hoja de trabajo, no por rango, para asegurarse de que se actualicen o eliminen los datos de muestra codificados con fines ilustrativos.\nNota: Todos los indicadores de esta sección se han utilizado en el marco OLD excepto los marcados en azul, y los de color rosado son opcionales. Las variaciones de las reservas pueden utilizarse para una verificación de coherencia de las necesidades brutas de financiamiento externo en la ficha \"Macro-Debt_Data\"."]
[null,null,"Real sector","Secteur réel","Setor real","Sector real"]
[null,null,"Gross Domestic Product (US Dollars)","Produit intérieur brut (dollars EU)","Produto interno bruto (USD)","Producto interno bruto (USD)"]
[null,null,"Real gross Domestic Product","Produit intérieur brut réel","Produto interno bruto real","Producto interno bruto real"]
[null,null,"Public Investment, constant prices","Investissement public, en prix constants","Investimento público, preços constantes","Inversión pública, precios constantes"]
[null,null,"Private Investment, constant price","Investissement privé, en prix constants","Investimento privado, preço constante","Inversión privada, precio constante"]
[null,null,"Public Investment in percent of GDP (real), previous DSA vintage","Investissement public en pourcentage du PIB, AVD précédente","Investimento público em percentagem do PIB, segundo a ASD anterior","Inversión pública en porcentaje del PIB, versión ASD anterior"]
[null,null,"Private Investment in percent of GDP (real), previous DSA vintage","Investissement privé en pourcentage du PIB, AVD précédente","Investimento privado em percentagem do PIB, segundo a ASD anterior","Inversión privada en porcentaje el PIB, versión ASD anterior"]
[null,null,"U.S. Deflator","Déflateur des États-Unis","Deflator dos EUA","Deflactor EE.UU."]
[null,null,"National Currency per U.S. Dollar (e.o.p.)","Monnaie nationale pour 1 dollar EU (fin de période)","Moeda nacional por USD (f.p.)","Moneda nacional por USD (fin del período)"]
[null,null,"National Currency per U.S. Dollar (p.a.)","Monnaie nationale pour 1 dollar EU (moyenne pour la période)","Moeda nacional por USD (m.p.)","Moneda nacional por USD (anual)"]
[null,null,"Fiscal sector","  Secteur des finances publiques","Setor orçamental","Sector fiscal"]
[null,null,"Government revenue and grants","Recettes des administrations publiques, dons inclus","Receita pública e donativos","Ingresos y donaciones públicos"]
[null,null,"Government grants","Dons reçus par les administrations publiques","Donativos do governo","Donaciones públicas"]
[null,null,"Government PRIMARY expenditures (this used to be total expenditure)","Dépenses PRIMAIRES des administrations publiques","Despesa PRIMÁRIA do governo","Gasto público PRIMARIO"]
[null,null,"Public sector liquid assets, stock (e.g. cash, deposits, and marketable securities)","Actifs liquides du secteur public, stocks (par ex., numéraire + dépôts + titres négociables)","Ativos líquidos do setor público, stock (p.ex., caixa + depósitos + obrigações negociáveis)","Activos líquidos sector público, saldo (p. ej., efectivo + depósitos + valores negociables)"]
[null,null,"Liquid financial assets used to meet GFNs, flow \n(e.g. -ve: drawdown; +ve: accumulation)","Actifs financiers liquides (variation/flux) (i) utilisée pour satisfaire les besoins de financement bruts (BFB) ( par ex., signe - : prélèvements sur les dépôts) ou (ii) augmentant les BFBs (par ex., signe + : surfinancement).","Ativos financeiros líquidos usados para financiar a NBF, fluxo (p.ex., -ve: levantamento de depósitos; +ve: excesso de financiamento)","Activos financieros líquidos utilizados para financiar necesidades de financiamiento brutas (GFN), flujo (p. ej., -ve: disposición de depósitos; +ve: sobrefinanciamiento)"]
[null,null,"Privatization Proceeds","Produit des privatisations","Receitas de privatizações","Ingresos por privatización"]
[null,null,"Recognition of contingent liabilities (e.g., bank recapitalization)","Reconnaissance des passifs conditionnels (par ex., recapitalisation bancaire)","Reconhecimento de passivos contingentes (p.ex., recapitalização bancária)","Reconocimiento de pasivos contingentes (por ejemplo, recapitalización bancaria)"]
[null,null,"Debt relief (non-multilateral HIPC)","Allégement de la dette (non multilatérale, PPTE)","Alívio da dívida (HIPC não multilateral)","Alivio de la deuda (Iniciativa PPME no multilateral)"]
[null,null,"Other debt creating or reducing flow (please specify)","Autres flux générateurs ou réducteurs d'endettement (veuillez préciser)","Outros fluxos geradores ou redutores de dívida (queira especificar)","Otros flujos que generan o reducen deuda (especificar)"]
[null,null,"PV of contingent liabilities (e.g., pension liabilities)","VA des passifs conditionnels (par ex., passifs au titre des pensions)","VA de passivos contingentes (p.ex., responsabilidades com pensões)","VA de pasivos contingentes (por ejemplo, pasivos por pensiones)"]
[null,null,"Concessional loans","Prêts concessionnels","Empréstimos concessionais","Préstamos concesionarios"]
[null,null,"External sector","  Secteur extérieur","Setor externo","Sector externo"]
[null,null,"Current Account","Compte des transactions courantes","Conta corrente","Cuenta corriente"]
[null,null,"Exports of goods and services","Exportations de biens et services","Exportações de bens e serviços","Exportaciones de bienes y servicios"]
[null,null,"Exports - commodity (fuel)","Exportations - produits de base (combustibles)","Exportações - produtos de base (combustíveis)","Exportaciones - materia prima (combustible)"]
[null,null,"Exports - commodity (non_fuel)","Exportations - produits de base (autres que les combustibles)","Exportações - produtos de base (não_combustíveis)","Exportaciones - materia prima (no_combustible)"]
[null,null,"Imports of goods and services (enter as a positive number)","Importations de biens et services (valeurs positives)","Importações de bens e serviços (utilize valores positivos)","Importaciones de bienes y servicios (usar valores positivos)"]
[null,null,"Imports - commodity (fuel; enter as a positive number)","Importations - produits de base (combustibles)","Importações - produtos de base (combustíveis)","Importaciones - materia prima (combustible)"]
[null,null,"Imports - commodity (non_fuel; enter as a positive number)","Importations - produits de base (autres que les combustibles)","Importações - produtos de base (não_combustíveis)","Importaciones - materia prima (no_combustible)"]
[null,null,"Current transfers (net)","Transferts courants (nets)","Transferências correntes (líquidas)","Transferencias corrientes (netas)"]
[null,null,"Official grants (net)","Dons officiels (nets)","Donativos oficiais (líquidos)","Donaciones oficiales (netas)"]
[null,null,"Foreign direct investment","Investissements directs étrangers","Investimento direto estrangeiro","Inversión extranjera directa"]
[null,null,"Exceptional Financing","Financement exceptionnel","Financiamento excecional","Financiamiento excepcional"]
[null,null,"Change in Reserves, Gross (-: increase)","Variation des réserves brutes (- : augmentation)","Variação nas reservas, brutas (-: aumento)","Variación de las reservas, bruta (-: incremento)"]
[null,null,"II. Aggregate external debt","II. Dette extérieure globale","II. Dívida externa agregada","II. Deuda externa agregada"]
[null,"update","Instructions:\nSee 1. and 2. in Section I above.\n3. Section II, III, and IV below should NOT include locally-issued debt (regardless of currency denomination or residency of holders), which will be dealt with in Sections V, VI, and VII below.\n4. Private debt dynamics, unlike the external PPG debt, should be projected in the macro framework (outside this template) and include both existing and projected debt. ","Instructions : voir 1. et 2. à la section I ci-dessus. \n3. Les sections II, III et IV ci-dessous ne devraient PAS inclure la dette émise dans le pays (quelle que soit la monnaie de libellé ou la résidence du détenteur des instruments de dette), qui sera traitée dans les sections V, VI et VII ci-dessous. \n4. La dynamique de la dette privée, à la différence de la dette extérieure en PPG, devrait être projetée dans le cadre macroéconomique (en dehors de ce modèle) et inclure à la fois la dette existante et projetée.","Instruções:\nVer 1. e 2. na Secção I acima.\n3. As Secções II, III e IV a seguir NÃO devem incluir a dívida emitida localmente (qualquer que seja a moeda de denominação ou a residência dos detentores), que será tratada nas Secções V, VI e VII abaixo. \n4. A dinâmica da dívida privada, ao contrário da dívida externa do PPG, deve ser projetada no quadro macro (fora deste modelo) e incluir tanto a dívida existente quanto a projetada.","Instrucciones:\nVer pasos 1. y 2. de la sección I.\n3. Las secciones II, III y IV descritas a continuación NO deben incluir la deuda de emisión local (independientemente de la denominación de la moneda y la residencia de los tenedores), que se tratará en las secciones V, VI y VII.\n4. La dinámica de la deuda privada, a diferencia de la deuda externa pública o con garantía pública, debería proyectarse en el marco macroeconómico (fuera de esta planilla) e incluir tanto la deuda actual como la proyectada. "]
[null,null,"PPG external debt","    Dette extérieure contractée ou garantie par l'État","Dívida externa PGP","Deuda externa pública o con garantía pública"]
[null,null,"PPG MLT external debt outstanding","Encours de la dette extérieure à MLT contractée ou garantie par l'État","Saldo da dívida externa de MLP PGP","Deuda externa pública o con garantía pública a mediano y largo plazo pendiente"]
[null,null,"PPG ST external debt outstanding","Encours de la dette extérieure à CT contractée ou garantie par l'État","Saldo da dívida externa de CP PGP","Deuda externa pública o con garantía pública a corto plazo pendiente"]
[null,null,"PPG external debt interest due","Intérêts exigibles sur la dette extérieure contractée ou garantie par l'État","Juros devidos sobre a dívida externa PGP","Intereses adeudados por deuda externa pública o con garantía pública"]
[null,null,"PPG TOTAL external debt amortization due","Amortissement exigible au titre de la dette extérieure TOTALE contractée ou garantie par l'État","Montante a vencer das amortizações da dívida externa de MLP PGP","Amortización adeudada por deuda externa pública o con garantía pública a mediano y largo plazo"]
[null,null,"PPG External arrears","Arriérés au titre de la dette extérieure contractée ou garantie par l'État","Atrasados da dívida externa PGP","Atrasos deuda externa"]
[null,null,"Private external debt","Dette extérieure privée","Dívida externa privada","Deuda externa privada"]
[null,null,"Private sector MLT external debt outstanding","Encours de la dette extérieure à MLT du secteur privé","Saldo da dívida externa de MLP do setor privado","Deuda externa a mediano y largo plazo pendiente del sector privado"]
[null,null,"Private sector ST external debt outstanding","Encours de la dette extérieure à CT du secteur privé","Saldo da dívida externa de CP do setor privado","Deuda externa a corto plazo pendiente del sector privado"]
[null,null,"Private external debt interest due","Intérêts exigibles sur la dette extérieure privée","Juros devidos sobre a dívida externa privada","Intereses adeudados por deuda externa privada"]
[null,null,"Private MLT external debt amortization due","Amortissement exigible au titre de la dette extérieure privée à MLT","Montante a vencer das amortizações da dívida externa privada de MLP","Amortización adeudada por deuda externa a mediano y largo plazo privada"]
[null,null,"III. Old (Existing) Medium and Long-term external debt service due (scheduled) by main creditors (principal and interest):","III. Montant exigible au titre du service de la dette extérieure ancienne (existante) à moyen et long terme (inscrit à l'échéancier), par principaux créanciers (principal et intérêts)","III. Montantes devidos do serviço da dívida externa de médio e longo prazo antiga (existente) (programados) pelos principais credores (capital e juros):","III. Servicio de la deuda antigua (preexistente) a mediano y largo plazo vencida (programada) por los principales acreedores (principal e intereses):"]
[null,"DMX","Instructions:\nSee 1. and 2. in Section I above.\n3. If granular information on a creditor-by-creditor basis is not available in your DMX files, users can enter aggregate debt service or that per creditor category (enter the total in one of lines below).","Instructions:\nVoir 1. et 2. à la section I ci-dessus.\n3. Si des informations ventilées par créancier ne sont pas disponibles dans leurs fichiers DMX, les utilisateurs peuvent porter le total du service de la dette ou son montant par catégorie de créancier (inscrivez le total sur l'une des lignes ci-dessous).","Instruções: \nVer 1. e 2. na Secção I acima. \n3. Se seus ficheiros DMX não contiverem informações granulares sobre cada um dos credores, os utilizadores podem inserir dados agregados do serviço da dívida ou dados por categoria de credor (insira o total numa das linhas abaixo).","Instrucciones:\nVer pasos 1. y 2. de la sección I.\n3. Si la información detallada por acreedor no está disponible en sus archivos DMX, los usuarios pueden ingresar el servicio de deuda agregado o el servicio por categoría de acreedor (ingrese el total en una de las siguientes líneas).",null,null,{"$f":"Int_Ext","v":1},"Instructions:\nSee 1. and 2. in Section I above.\n3. If granular information on a creditor-by-creditor basis is not available in your database files, users can enter aggregate debt service or that per creditor category (enter the total in one of lines below).","Instructions:\nVoir 1. et 2. à la section I ci-dessus.\n3. Si des informations ventilées par créancier ne sont pas disponibles dans leurs fichiers de la base de données, les utilisateurs peuvent porter le total du service de la dette ou son montant par catégorie de créancier (inscrivez le total sur l'une des lignes ci-dessous).","Instruções: \nVer 1. e 2. na Secção I acima. \n3. Se seus ficheiros na base de dados não contiverem informações granulares sobre cada um dos credores, os utilizadores podem inserir dados agregados do serviço da dívida ou dados por categoria de credor (insira o total numa das linhas abaixo).","Instrucciones:\nVer pasos 1. y 2. de la sección I.\n3. Si la información detallada por acreedor no está disponible en sus archivos la base de datos, los usuarios pueden ingresar el servicio de deuda agregado o el servicio por categoría de acreedor (ingrese el total en una de las siguientes líneas)."]
[]
[]
[]
[]
[]
[]
[null,null,"Principal payments","Paiements de principal","Pagamentos do capital","Pagos de principal"]
[null,null,"Total principal payment","Total des paiements de principal","Total de pagamentos do capital","Pago total de principal"]
[]
[null,null,"IV. New Medium and Long-term external debt disbursements (from","IV. Décaissements au titre de la nouvelle dette extérieure à moyen et long terme (à partir de","IV. Novos desembolsos da dívida externa de médio e longo prazo (a partir de","IV. Nuevos desembolsos de deuda externa a mediano y largo plazo (de"]
[]
[null,null,"onwards) by main creditors",") par les principaux créanciers",") por principais credores","en adelante) de acreedores principales"]
[null,null,"Instructions:\nSee 1. and 2. in Section I above.\n3. If granular information on a creditor-by-creditor basis (marked in green) is not available in your DMX files, users can set new disbursements along with lending terms for these instruments in \"Input 4 - External Financing\" tab. Again, please use aggregate information with representative (average) financing terms in those creditor categories where granular information (by creditor) is not available.\n4. The IMF and IDA rows (first three rows) should be used exclusively for IMF and IDA disbursements, respectively.","Instructions:\nVoir 1. et 2. à la section I ci-dessus. \n3. Si des informations ventilées par créancier (marquées en vert) ne sont pas disponibles dans leurs fichiers DMX, les utilisateurs peuvent  fixer le niveau des nouveaux décaissements ainsi que les modalités de prêt pour ces instruments dans l'onglet  \"Input 4 - External Financing\". Ici encore, veuillez fournir des données globales ainsi que les modalités de financement (moyen) rerésentatives pour ces catégories de créancier lorsque des informations détaillées (par créancier) ne sont pas disponibles. \n4. Les lignes FMI et IDA (trois premières lignes) doivent être utilisées exclusivement pour les décaissements du FMI et de l'IDA, respectivement.","Instruções: \nVer 1. e 2. na Secção I acima. \n3. Se seus ficheiros DMX não contiverem informações granulares sobre cada um dos credores (marcadas a verde), os utilizadores podem definir novos desembolsos juntamente com as condições de empréstimo para esses instrumentos na aba \"Input 4 - External Financing\". Utilize também informações agregadas com condições de financiamento representativas (média) nas categorias de credores para as quais não haja informação granular disponível (por credor).\n4. As fileiras relativas ao FMI e à AID (três primeiras fileiras) devem ser usadas exclusivamente para os desembolsos do FMI e da AID, respetivamente.","Instrucciones:\nVer pasos 1. y 2. de la Sección I.\n3. Si la información detallada por acreedor (marcada en verde) no está disponible en sus archivos DMX, los usuarios pueden establecer nuevos desembolsos junto con las condiciones de préstamo para estos instrumentos en la pestaña \"Input 4 - External Financing\". Una vez más, utilice la información agregada con términos de financiamiento representativos (promedio) en aquellas categorías de acreedores en las que no se dispone de información detallada (por acreedor).\n4. Las filas del FMI y de la AIF (las tres primeras) deben utilizarse exclusivamente para los desembolsos del FMI y de la AIF respectivamente.",null,null,{"$f":"Int_Ext","v":1},"Instructions:\nSee 1. and 2. in Section I above.\n3. If granular information on a creditor-by-creditor basis (marked in green) is not available in your files, users can set new disbursements along with lending terms for these instruments in \"Input 4 - External Financing\" tab. Again, please use aggregate information with representative (average) financing terms in those creditor categories where granular information (by creditor) is not available.\n4. The IMF and IDA rows (first three rows) should be used exclusively for IMF and IDA disbursements, respectively.","Instructions:\nVoir 1. et 2. à la section I ci-dessus. \n3. Si des informations ventilées par créancier (marquées en vert) ne sont pas disponibles dans leurs fichiers de la base de données, les utilisateurs peuvent  fixer le niveau des nouveaux décaissements ainsi que les modalités de prêt pour ces instruments dans l'onglet  \"Input 4 - External Financing\". Ici encore, veuillez fournir des données globales ainsi que les modalités de financement (moyen) rerésentatives pour ces catégories de créancier lorsque des informations détaillées (par créancier) ne sont pas disponibles. \n4. Les lignes FMI et IDA (trois premières lignes) doivent être utilisées exclusivement pour les décaissements du FMI et de l'IDA, respectivement.","Instruções: \nVer 1. e 2. na Secção I acima. \n3. Se seus ficheiros na base de dados não contiverem informações granulares sobre cada um dos credores (marcadas a verde), os utilizadores podem definir novos desembolsos juntamente com as condições de empréstimo para esses instrumentos na aba \"Input 4 - External Financing\". Utilize também informações agregadas com condições de financiamento representativas (média) nas categorias de credores para as quais não haja informação granular disponível (por credor).\n4. As fileiras relativas ao FMI e à AID (três primeiras fileiras) devem ser usadas exclusivamente para os desembolsos do FMI e da AID, respetivamente.","Instrucciones:\nVer pasos 1. y 2. de la Sección I.\n3. Si la información detallada por acreedor (marcada en verde) no está disponible en sus archivos la base de datos, los usuarios pueden establecer nuevos desembolsos junto con las condiciones de préstamo para estos instrumentos en la pestaña \"Input 4 - External Financing\". Una vez más, utilice la información agregada con términos de financiamiento representativos (promedio) en aquellas categorías de acreedores en las que no se dispone de información detallada (por acreedor).\n4. Las filas del FMI y de la AIF (las tres primeras) deben utilizarse exclusivamente para los desembolsos del FMI y de la AIF respectivamente."]
[null,null,"Multilaterals (IMF / World Bank / Regional Development Bank (ADB, AfDB, etc.)","Créanciers ` (FMI / Banque mondiale / Banques de développement régionales (BAD, BAfD, etc.)","Multilaterais (FMI / Banco Mundial / Bancos Regionais de Desenvolvimento (BAsD, BAfD, etc.)","Multilaterales (FMI / Banco Mundial / bancos regionales de desarrollo (Banco Asiático de Desarrollo, Banco Africano de Desarrollo, etc.)"]
[null,"DMX","Instructions: \nSee 1. and 2. in Section I above.\n3.  If granular information on disbursements for domestic financing instruments (those marked in green) are not available in your DMX files, users can set new disbursements along with lending terms for these instruments in \"Input 5 - Local-debt Financing\" tab. Again, please use aggregate information with representative (average) financing terms if granular information (instrument-by-instrument) is not available.\n4. Locally-issued debt treated as external debt (i.e., FX-denominated debt on a currency basis or debt held by non-residents on a residency basis) will be added onto aggregate external data in the template. Please do NOT include these debts under Section II, III, and IV.\n5. Users should NOT populate Section VI when a DSA is prepared on a currency basis. Please ensure that \"currency basis\" is selected in \"Input 1 - Basics\" tab.","Instructions                                                                                                                                              Voir 1. et 2. à la section I ci-dessus.\n3.  Si des informations détaillées sur les décaissements au titre d'instruments de financement intérieur (marqués en vert) ne sont pas disponibles dans leurs fichiers DMX, les utilisateurs peuvent fixer le niveau des nouveaux décaissements ainsi que les modalités de prêt pour ces instruments dans l'onglet \"Input 5 - Local-debt Financing\" tab. Ici encore, veuillez utiliser les données globales ainsi que des modalités de financement (moyen) représentatives si des informations détaillées (par instrument) ne sont pas disponibles.\n4. La dette émise dans le pays considérée comme une dette extérieure (c'est-à-dire une dette libellée en monnaie étrangère (sur la base de la monnaie) ou une dette envers des non-résidents (sur la base de la résidence)) sera ajoutée aux données globales sur la dette extérieure dans le modèle. Veuillez ne PAS inclure ces dettes dans les sections II, III et IV.  \n5.Les utilisateurs ne doivent PAS remplir la section VI lorsqu'une AVD est établie sur la base de la monnaie. Veuillez vous assurer que \"currency basis\" est sélectionné dans l'onglet \"Input 1 - Basics\".","Instruções: \nVer 1. e 2. na Secção I acima. \n3. Se seus ficheiros DMX não contiverem informações granulares sobre os desembolsos relativos aos instrumentos de financiamento interno (marcados a verde), os utilizadores podem definir novos desembolsos juntamente com as condições de financiamento para esses instrumentos na aba \"Input 5 - Local debt Financing\". Mais uma vez, utilize a informação agregada com condições de financiamento representativas (médias) se não houver informações granulares disponíveis para cada um dos instrumentos. \n4. A dívida emitida localmente tratada como dívida externa (ou seja, dívida expressa em moeda estrangeira com base na moeda ou dívida detida por não residentes com base na residência) será acrescentada aos dados externos agregados no modelo. NÃO inclua essas dívidas nas Secções II, III e IV. \n5. Os utilizadores NÃO devem preencher a Secção VI quando for preparada uma ASD com base na moeda. Certifique-se de que a opção \"com base na moeda\" seja selecionada na aba \"Input 1 - Basics\".","Instrucciones: \nVer pasos 1. y 2. de la sección I.\n3.  Si la información detallada sobre desembolsos para instrumentos financieros nacionales (los marcados en verde) no está disponible en sus archivos DMX, los usuarios pueden establecer nuevos desembolsos junto con las condiciones de préstamo para estos instrumentos en la pestaña \"Input 5 - Local-debt Financing\". Una vez más, utilice la información agregada con términos de financiamiento representativos (promedio) si la información detallada (instrumento por instrumento) no está disponible.\n4. La deuda emitida localmente tratada como deuda externa (es decir, deuda denominada en divisas o deuda en poder de no residentes en régimen de residencia) se añadirá a los datos externos agregados de la planilla. Asegúrese de NO incluir estas deudas en las secciones II, III ni IV.\n5. Los usuarios NO deben completar la sección VI cuando se preparan los ASD sobre la base de la moneda. Asegúrese de que esté seleccionada la opción \"currency basis\" en la pestaña \"Input 1 - Basics\".",null,null,{"$f":"Int_Ext","v":1},"Instructions:\nSee 1. and 2. in Section I above.\n3.  If granular information on disbursements for domestic financing instruments (those marked in green) are not available in your database files, users can set new disbursements along with lending terms for these instruments in \"Input 5 - Local-debt Financing\" tab. Again, please use aggregate information with representative (average) financing terms if granular information (instrument-by-instrument) is not available.\n4. Locally-issued debt treated as external debt (i.e., FX-denominated debt on a currency basis or debt held by non-residents on a residency basis) will be added onto aggregate external data in the template. Please do NOT include these debts under Section II, III, and IV.\n5. Users should NOT populate Section VI when a DSA is prepared on a currency basis. Please ensure that \"currency basis\" is selected in \"Input 1 - Basics\" tab.","Instructions \nVoir 1. et 2. à la section I ci-dessus.\n3.  Si des informations détaillées sur les décaissements au titre d'instruments de financement intérieur (marqués en vert) ne sont pas disponibles dans leurs fichiers de la base de données, les utilisateurs peuvent fixer le niveau des nouveaux décaissements ainsi que les modalités de prêt pour ces instruments dans l'onglet \"Input 5 - Local-debt Financing\" tab. Ici encore, veuillez utiliser les données globales ainsi que des modalités de financement (moyen) représentatives si des informations détaillées (par instrument) ne sont pas disponibles.\n4. La dette émise dans le pays considérée comme une dette extérieure (c'est-à-dire une dette libellée en monnaie étrangère (sur la base de la monnaie) ou une dette envers des non-résidents (sur la base de la résidence)) sera ajoutée aux données globales sur la dette extérieure dans le modèle. Veuillez ne PAS inclure ces dettes dans les sections II, III et IV.  \n5.Les utilisateurs ne doivent PAS remplir la section VI lorsqu'une AVD est établie sur la base de la monnaie. Veuillez vous assurer que \"currency basis\" est sélectionné dans l'onglet \"Input 1 - Basics\".","Instruções: \nVer 1. e 2. na Secção I acima. \n3. Se seus ficheiros na base de dados não contiverem informações granulares sobre os desembolsos relativos aos instrumentos de financiamento interno (marcados a verde), os utilizadores podem definir novos desembolsos juntamente com as condições de financiamento para esses instrumentos na aba \"Input 5 - Local debt Financing\". Mais uma vez, utilize a informação agregada com condições de financiamento representativas (médias) se não houver informações granulares disponíveis para cada um dos instrumentos. \n4. A dívida emitida localmente tratada como dívida externa (ou seja, dívida expressa em moeda estrangeira com base na moeda ou dívida detida por não residentes com base na residência) será acrescentada aos dados externos agregados no modelo. NÃO inclua essas dívidas nas Secções II, III e IV. \n5. Os utilizadores NÃO devem preencher a Secção VI quando for preparada uma ASD com base na moeda. Certifique-se de que a opção \"com base na moeda\" seja selecionada na aba \"Input 1 - Basics\".","Instrucciones: \nVer pasos 1. y 2. de la sección I.\n3.  Si la información detallada sobre desembolsos para instrumentos financieros nacionales (los marcados en verde) no está disponible en sus archivos  la base de datos, los usuarios pueden establecer nuevos desembolsos junto con las condiciones de préstamo para estos instrumentos en la pestaña \"Input 5 - Local-debt Financing\". Una vez más, utilice la información agregada con términos de financiamiento representativos (promedio) si la información detallada (instrumento por instrumento) no está disponible.\n4. La deuda emitida localmente tratada como deuda externa (es decir, deuda denominada en divisas o deuda en poder de no residentes en régimen de residencia) se añadirá a los datos externos agregados de la planilla. Asegúrese de NO incluir estas deudas en las secciones II, III ni IV.\n5. Los usuarios NO deben completar la sección VI cuando se preparan los ASD sobre la base de la moneda. Asegúrese de que esté seleccionada la opción \"currency basis\" en la pestaña \"Input 1 - Basics\"."]
[null,null,"V. Locally-issued debt","V. Dette émise dans le pays  ","V. Dívida emitida localmente","V. Deuda de emisión local"]
[null,null,"Held by residents","Envers des résidents","Detida por residentes","En poder de de residentes"]
[null,null,"Held by non-residents","Envers des non-résidents","Detida por não residentes","En poder de no residentes"]
[null,null,"Old (existing) debt outstanding","Encours de la dette ancienne (existante)","Saldo da dívida antiga (existente)","Deuda antigua (preexistente) pendiente"]
[null,null,"Outstanding of existing debt in local currency","Encours de la dette existante en monnaie nationale","Saldo da dívida existente em moeda local","Saldo vivo de deuda existente en moneda local"]
[null,null,"o/w: short-term","  dont : court terme","d/q: curto prazo","de la cual: corto plazo"]
[null,null,"Outstanding of existing debt in foreign currency ","Encours de la dette existante en monnaie étrangère","Saldo da dívida existente em moeda estrangeira","Saldo vivo de deuda existente en moneda extranjera"]
[null,"Add translation terms, which was missing from the original req.","Old (existing) debt service","Ancienne dette: service de la dette exigible","Dívida antiga: serviço da dívida devido"," Deuda a MLP vieja: servicio de la deuda vencido"]
[null,"Add translation terms, which was missing from the original req.","- Input debt service associated with EXISTING debt including short-term debt","\nService de la dette en intrants associé à la dette EXISTANTE, y compris la dette à court terme","\nContribuir para o serviço da dívida associado à dívida existente, incluindo dívida de curto prazo","\nServicio de la deuda de entrada asociado con la deuda EXISTENTE, incluida la deuda a corto plazo"]
[null,null,"Interest payment from existing debt in local currency","Paiements d'intérêts sur la dette existante en monnaie nationale","Pagamento de juros da dívida existente em moeda local","Pago de intereses de deuda existente en moneda local"]
[null,null,"Interest payment from existing debt in foreign currency","Paiements d'intérêts sur la dette existante en monnaie étrangère","Pagamento de juros da dívida existente em moeda estrangeira","Pago de intereses de deuda existente en moneda extranjera"]
[null,null,"Principal payment from existing debt in local currency","Paiements de principal sur la dette existante en monnaie nationale","Pagamento do capital da dívida existente em moeda local","Pago de principal de deuda existente en moneda local"]
[null,null,"Principal payment from existing debt in foreign currency","Paiements de principal sur la dette existante en monnaie étrangère","Pagamento do capital da dívida existente em moeda estrangeira","Pago de principal de deuda existente en moneda extranjera"]
[null,null,"Disbursements","Émissions","Desembolsos","Desembolsos"]
[null,"DMX","- Please go to \"Input 5 - Domestic Financing\" tab if granular disbursement information is not available in your DMX files.","Veuillez passer à l'onglet \"Input 5 - Domestic Financing\" si des informations détaillées sur les décaissements ne sont pas disponibles dans vos fichiers DMX.                                                                                           ","- Vá para a aba \"Input 5 - Domestic Financing\" se os seus ficheiros DMX não contiverem informações granulares sobre os desembolsos.","Vaya a la pestaña \"Input 5 - Domestic Financing\" si la información detallada sobre desembolsos no está disponible en sus archivos DMX.",null,null,null,"- Please go to \"Input 5 - Domestic Financing\" tab if granular disbursement information is not available in your datatbase files.","Veuillez passer à l'onglet \"Input 5 - Domestic Financing\" si des informations détaillées sur les décaissements ne sont pas disponibles dans vos fichiers de la base de données.                                                                                           ","- Vá para a aba \"Input 5 - Domestic Financing\" se os seus ficheiros DMX não contiverem informações granulares sobre os desembolsos.","Vaya a la pestaña \"Input 5 - Domestic Financing\" si la información detallada sobre desembolsos no está disponible en sus archivos DMX."]
[null,null,"Central bank","banque centrale","banco central","banco central"]
[null,null,"New gross disbursement_Central bank","Nouveaux décaissements_banque centrale","Novo desembolso bruto_Bbanco central","Desembolso bruto nuevo_banco central"]
[null,null,"Short term","court terme","Curto prazo","corto plazo"]
[null,null,"New gross disbursement_T-bills_in local currency","Nouveaux décaissements bruts - Bons du Trésor (libellés en monnaie nationale)","Novo desembolso bruto_BT (expressos em moeda nacional)","Desembolso bruto nuevo_Letras del Tesoro (denominadas en moneda local)"]
[null,null,"New gross disbursement_T-bills_in foreign currency ","Nouveaux décaissements bruts - Bons du Trésor (libellés en monnaie étrangère)","Novo desembolso bruto_BT (expressos em moeda estrangeira)","Desembolso bruto nuevo_Letras del Tesoro (denominadas en moneda extranjera)"]
[null,null,"ML term","Moyen et long terme ","MLP","Mediano y largo plazo"]
[null,null,"New gross disbursement_Bonds (1-3 years) in local currency ","Nouveaux décaissements bruts - Obligations (1-3 années) en monnaie locale","Novo desembolso bruto_Obrigações (1-3 anos) expresso em MN","Desembolso bruto nuevo_bonos (1-3 años) en moneda local"]
[null,null,"New gross disbursement_Bonds (4-7 years) in local currency ","Nouveaux décaissements bruts - Obligations (4-7 années) en monnaie locale","Novo desembolso bruto_Obrigações (4-7 anos) expresso em MN","Desembolso bruto nuevo_bonos (4-7años) en moneda local"]
[null,null,"New gross disbursement_Bonds (beyond 7 years) in local currency ","Nouveaux décaissements - Obligations (à plus de 7 ans) en monnaie locale","Novo desembolso bruto_Obrigações (além de 7 anos) expresso em MN","Desembolso bruto nuevo_bonos (más allá de 7 años) en moneda local"]
[null,null,"New gross disbursement_Bonds (1-3 years) in foreign currency ","Nouveaux décaissements bruts - Obligations (1-3 années) monnaie étrangère","Novo desembolso bruto_Obrigações (1-3 anos) em moeda estrangeira","Desembolso bruto nuevo_bonos (1-3 años) en moneda extranjera"]
[null,null,"New gross disbursement_Bonds (4-7 years) in foreign currency","Nouveaux décaissements bruts - Obligations (4-7 années) monnaie étrangère","Novo desembolso bruto_Obrigações (4-7 anos) em moeda estrangeira","Desembolso bruto nuevo_bonos (4-7 años) en moneda extranjera"]
[null,null,"New gross disbursement_Bonds (beyond 7 years) in foreign currency ","Nouveaux décaissements - Obligations (à plus de 7 ans) en monnaie étrangère","Novo desembolso bruto_Obrigações (além de 7 anos) em moeda estrangeira","Desembolso bruto nuevo_bonos (más allá de 7 años) en moneda extranjera"]
[null,null,"VI. Locally-issued debt","VI. Dette émise dans le pays                                                                                                                 ","VI. Dívida emitida localmente","VI. Deuda emitida localmente"]
[null,null,"- Held by non-residents - populate here when a DSA is conducted on a residency-basis only"," - due à des non-résidents (à utiliser lorsqu'une AVD est réalisée uniquement sur la base de la résidence)","- Detida por não residentes - utilize este campo quando for conduzida uma ASD com base na residência apenas","En poder de no residentes: completar únicamente cuando se realizan ASD en función de la residencia"]
[null,"For french, missing explanation text in red","For probability approach only - Please fill out these lines when users want to conduct the probability approach","Pour l'approche probabiliste uniquement","Apenas para a abordagem probabilística - Preencha essas linhas quando os utilizadores quiserem empregar a abordagem probabilística","Solo a efectos del método probabilístico: Estas líneas deben completarse si los usuarios desean utilizar el enfoque de probabilidad"]
[null,null,"Gross domestic product, constant prices, National Currency, percent change","Produit intérieur brut, prix constants, monnaie nationale, variation en pourcentage","Produto interno bruto, preços constantes, Moeda Nacional, variação percentual","Producto interno bruto, precios constantes, moneda nacional, variación porcentual"]
[null,null,"Stock of Reserves","Stock de réserves","Stock de reservas","Stock de reservas"]
[null,null,"Workers' remittances (gross) - informing the next roud CI / probability approach (optional)","Envois de fonds des travailleurs (bruts) - Fournir des informations pour le cycle suivant de l'approche de l'IC/probabiliste (facultatif)","Remessas dos trabalhadores (brutas) - informa o IC na próxima ronda / abordagem probabilística (opcional)","Las remesas (brutas) de trabajadores se incorporan en la siguiente ronda de IC / método probabilístico (opcional)"]
[null,null,"World Economic Growth (real)","Croissance économique mondiale (réel)","Crescimento económico mundial (real)","Crecimiento económico mundial (real)"]
[null,null,"Transition formula - these will be used to adjust external debt and inform domestic debt in \"Macro-Debt_Data\" tab depending on the definition of external debt.","Formules de transition - elles serviront à ajuster les données sur la dette extérieure et à fournir des informations sur la dette intérieure dans l'onglet \"Macro-Debt_Data\" tab, en fonction de la définition de la dette extérieure.","Fórmulas de transição - serão usadas para ajustar a dívida externa e informar a dívida interna na aba \"Macro-Debt_Data\" dependendo da definição de dívida externa.","Fórmula de transición: se utilizarán para ajustar la deuda externa y complementar la deuda interna en la pestaña \"Macro-Debt_Data\", según la definición de deuda externa."]
[]
[]
[null,null,"None","None","None","None"]
[]
[]
[null,null,"Descriptor","Intitulé ","Descritor","Descriptor"]
[null,null,"Total MLT debt outstanding at year-end 1/","Encours de la dette totale MLT en fin d'exercice 1/","Total da dívida MLP em aberto no final do ano 1/","Deuda MLP total pendiente de pago al cierre del ejercicio 1/"]
[null,null,"Private sector external debt","Dette extérieure du secteur privé ","Dívida externa do sector privado","Deuda externa del sector privado"]
[null,null,"Public and publicly guaranteed external debt","Dette extérieure contractée ou garantie par l'État ","Dívida externa pública e com garantia pública","Deuda externa pública y con garantía pública"]
[null,null,"Total public debt outstanding at year-end","Total encours de la dette publique en fin d'exercice ","Total da dívida pública em aberto no final do ano","Total deuda pública pendiente de pago al cierre del ejercicio"]
[null,null,"Total public domestic debt","Total dette publique intérieure ","Total da dívida interna pública","Total deuda pública interna"]
[null,null,"Foreign currency denominated domestic debt","Dette intérieure libellée en devises ","Dívida interna expressa em moeda estrangeira","Deuda interna denominada en moneda extranjera"]
[null,null,"Total public external debt","Total dette publique extérieure ","Total da dívida externa pública","Total deuda pública externa"]
[null,null,"Foreign-currency denominated public debt (end of period)","Dette publique libellée en devises (fin de période) ","Dívida pública expressa em moeda estrangeira (fim de período)","Deuda pública denominada en moneda extranjera (fin del período)"]
[null,null,"Total External Debt (public external + private external)","Dette extérieure totale (extérieure publique + extérieure privée)","Total da dívida externa (pública + privada)","Deuda externa total (pública + privada externa)"]
[null,null,"Total short-term external debt (public +private)","Total dette extérieure à court terme (publique + privée)","Total da dívida externa de curto prazo (pública + privada)","Total deuda externa a cortoplazo (pública + privada)"]
[null,null,"Public and publicly guaranteed external","Dette extérieure contractée ou garantie par l'État ","Dívida externa pública e com garantia pública","Deuda externa pública y con garantía pública"]
[null,null,"Public and publicly guaranteed domestic","Dette intérieure contractée ou garantie par l'État ","Dívida interna púublica e com garantia pública","Deuda interna pública y con garantía pública"]
[null,null,"Private external","Dette privée extérieure ","Dívida externa privada","Externa privada"]
[null,null,"Total debt interest due","Total intérêts exigibles sur la dette ","Total dos juros devidos","Total intereses vencidos"]
[null,null,"Total external debt interest due (include interest from new debt)","Total intérêts exigibles sur la dette extérieure (intérêts nouvelle dette compris)","Total dos juros devidos sobre a dívida externa (incl. juros sobre a nova dívida)","Total intereses vencidos de deuda externa (incluidos intereses de deuda nueva)"]
[null,null,"Total external debt interest due (exclude interest from new debt)","Total intérêts exigibles sur la dette extérieure (intérêts nouvelle dette exclus)","Total dos juros devidos sobre a dívida externa (excl. juros sobre a nova dívida)","Total intereses vencidos de deuda externa (excluidos intereses de deuda nueva)"]
[null,null,"Public and publicly guaranteed","Dette contractée ou garantie par l'État","Pública e com garantia pública","Pública y con garantía pública"]
[null,null,"Public and publicly guaranteed (old debt)","Dette contractée ou garantie par l'État (ancienne dette)","Pública e com garantia pública (dívida antiga)","Pública y con garantía pública (deuda vieja)"]
[null,null,"Private ","Privée","Privada","Privada"]
[null,null,"Total public domestic debt interest due","Total intérêts exigibles sur la dette publique intérieure","Total dos juros devidos sobre a dúvida interna pública","Total intereses vencidos de deuda pública interna"]
[null,null,"... from foreign currency denominated debt","... dette libellée en devises","... sobre a dívida expressa em moeda estrangeira","... de deuda denominada en moneda extranjera"]
[null,null,"Total debt amortization due","Total amortissement de la dette exigible ","Total da amortização da dívida devida","Total amortización vencida"]
[null,null,"Total external amortization due (include amortization from new debt)","Total amortissement de la dette extérieure exigible (amortissement nouvelle dette compris)","Total da amortização da dívida externa devida (incl. amortização da nova dívida)","Total amortización externa vencida (incluida amortización de deuda nueva)"]
[null,null,"Total external amortization due (exclude amortization from new debt)","Total amortissement de la dette extérieure exigible (amortissement nouvelle dette exclu)","Total da amortização da dívida externa (excl. amortização da nova dívida)","Total amortización externa vencida  (excluida amortización de deuda nueva)"]
[null,null,"Public and publicly guaranteed","Dette contractée ou garantie par l'État","Pública e com garantia pública","Pública y con garantía pública"]
[null,null,"Public and publicly guaranteed (old debt)","Dette contractée ou garantie par l'État (ancienne dette)","Pública e com garantia pública (dívida antiga)","Pública y con garantía pública (deuda vieja)"]
[null,null,"MLT private external debt ","Dette extérieure privée à MLT ","Dívida externa privada de MLP ","Deuda externa privada a MLP"]
[null,null,"Total MLT public domestic debt amortization debt","Total de l'amortissement exigible au titre de la dette intérieure publique à MLT","Montante a vencer das amortizações do total da dívida pública interna MLP","Deuda total por amortización de deuda interna pública a mediano y largo plazo"]
[]
[null,null,"Current account balance","Solde des transactions courantes ","Saldo da conta corrente","Saldo en cuenta corriente"]
[null,null,"Exports of goods and services","Exportations de biens et services","Exportações de bens e serviços","Exportaciones de bienes y servicios"]
[null,null,"Imports of goods and services (use positive values)","Importations de biens et services (valeurs positives) ","Importações de bens e serviços (utilize valores positivos)","Importaciones de bienes y servicios (usar valores positivos)"]
[null,null,"Current transfers, net total","Transferts courants, total nets ","Transferências correntes, total líquido","Transferencias totales, total neto"]
[null,null,"Current transfers, official","Transferts courants, officiels ","Transferências correntes, oficiais","Transferencias totales, oficiales"]
[null,null,"Net foreign direct investment, excluding debt-creating liabilities","Investissement direct étranger net, hors engagements générateurs de dette ","Investimento directo estrangeiro líquido, excl. passivos geradores de dívida","Inversión extranjera directa neta, excluidos pasivos generadores de deuda"]
[null,null,"Exceptional financing","Financement exceptionnel","Financiamento excepcional","Financiamiento excepcional"]
[null,null,"Gross Reserves (Flow, negative = increase)","Réserves brutes (flux)","Reservas brutas (fluxo)","Reservas brutas (flujo)"]
[null,null,"Public sector primary balance","Balance du secteur public ","Saldo do sector público","Saldo del sector público"]
[null,null,"Public sector revenues (including grants)","Recettes du secteur public (dons compris) ","Receitas do sector público (incl. donativos)","Ingresos del sector público (incluidas donaciones)"]
[null,null,"Public sector grants","Dons secteur public ","Donativos do sector público","Donaciones del sector público"]
[null,null,"Privatization receipts","Produit des privatisations ","Receitas de privatizações","Ingresos por privatizaciones"]
[null,null,"Public sector PRIMARY expenditure ","Dépenses du secteur public ","Despesas do sector público ","Gastos del sector público"]
[null,null,"Public sector interest expenditure ","Charges d'intérêt du secteur public ","Despesas com juros do sector público","Gastos en intereses del sector públicoPublic sector interest expenditure "]
[null,null,"Public Sector Assets (e.g. Deposits)","Avoirs du secteur public  (par ex. dépôts) ","Activos do sector público (ex. Depósitos)","Activos del sector público (p. ej.: depósitos)"]
[null,null,"Recognition of contingent liabilities (e.g., bank recapitalization)","Comptabilisation des engagements implicites ou conditionnels ","Reconhecimento de passivos implícitos ou contingentes","Reconocimiento de pasivos implícitos o contingentes"]
[null,null,"Other debt creating or reducing flow (please specify)","Autres flux générateurs ou réducteurs de dette (préciser, par ex. recapitalisation bancaire) ","Outros fluxos criadores ou redutores de dívida (especificar, ex. recapitalização bancária)","Otra deuda que genera o reduce flujos (especificar, p. ej. recapitalización de bancos)"]
[null,null,"Debt relief","Allégement de la dette ","Alívio da dívida","Alivio de la deuda"]
[null,null,"Concessional loans","Prêts concessionnels ","Empréstimos concessionais","Préstamos concesionarios"]
[]
[null,null,"Gross domestic product, current prices, U.S. dollars","Produit intérieur brut, prix courants, dollars EU","Produto interno bruto, preços correntes, USD","Producto interno bruto, precios corrientes, dólares de EE.UU."]
[null,null,"Gross domestic product, constant prices","Produit intérieur brut, prix constants","Produto interno bruto, preços constantes","Producto interno bruto, precios constantes"]
[null,null,"US Gross domestic product deflator","Déflateur produit intérieur brut EU","Deflator do produto interno bruto em USS","Deflactor del producto interno bruto de EE.UU."]
[null,null,"Exchange rate, national currency per U.S. Dollar, end of period","Taux de change, monnaie nationale pour 1 dollar EU, fin de période ","Taxa de câmbio, moeda nacional por USD, fim de período","Tipo de cambio, moneda nacional por dólar de EE.UU., fin del período"]
[null,null,"Exchange rate, national currency per U.S. Dollar, average","Taux de change, monnaie nationale pour 1 dollar EU, moyenne ","Taxa de câmbio, moeda nacional por USD, média","Tipo de cambio, moneda nacional por dólar de EE.UU., promedio"]
[]
[null,null,"Calculated variables","Variables calculées ","Variáveis calculadas","Variables calculadas"]
[]
[null,null,"External Sector","Secteur extérieur ","Sector externo","Sector externo"]
[null,null,"External interest rate (paid)","Taux d'intérêt extérieurs (payé)","Taxa de juro externa (paga)","Tasa de interés externa (pagada)"]
[null,null,"Private debt in percent of GDP","Dette privée en pourcentage du PIB ","Dívida privada em % do PIB","Deuda privada en porcentaje del PIB"]
[null,null,"Private debt service in percent of exports","Dette privée en pourcentage des exportations","Serviço da dívida privada em % das exportações","Servicio de la deuda privada en porcentaje de las exportaciones"]
[null,null,"Public Sector","Secteur public ","Sector público","Sector público"]
[null,null,"Share of foreign-currency denominated Public debt in total Public debt (previous period)","Part de la dette publique libellée en devises dans la dette publique totale (période précédente)","Parcela da dívida pública expressa em moeda estrangeira no total da dívida pública (período anterior)","Deuda pública denominada en moneda extranjera como proporción de la deuda pública total (período previo)"]
[null,null,"Share of local-currency denominated external public debt in total external debt "]
[null,null,"Interest rate on external debt","Taux d'intérêt sur la dette en devises ","Taxa de juro sobre a dívida em ME","Tasa de interés sobre deuda en moneda extranjera"]
[null,"reference","Interest rate on domestic debt","Taux d'intérêt sur la dette intérieure ","Taxa de juro sobre a dívida interna","Tasa de interés sobre deuda interna"]
[null,null,"Average Maturity (Debt stock / Amortization)","Échéance moyenne (encours/amortissement de la dette)","Vencimento médio (Stock / Amortização da dívida)","Vencimiento medio (stock de deuda/amortización)"]
[null,null,"Short-term debt / total debt","Dette à court terme/dette totale ","Dívida de curto prazo / total da dívida","Deuda a corto plazo / deuda total"]
[null,"deleted"]
[null,null,"Grant element of new public external borrowing (in percent; if available)","Élément don des nouveaux emprunts publics extérieurs (en pourcentage, si disponible) ","Elemento de donativo da nova dívida externa pública (em %; se disponível)","Componente de donaciones del nuevo endeudamiento externo público (porcentaje; si está disponible)"]
[null,null,"PV of contingent liabilities (if available)","VA des engagements conditionnels (si disponible) ","VA dos passivos contingentes (se disponível)","VA de pasivos contingentes (si está disponible)"]
[null,null,"PV of public sector external debt (end of period)","VA de la dette du secteur public libellée en devises (fin de période) ","VA da dívida do sector público expressa em ME (fim de período)","VA de la deuda externa del sector público denominada en moneda extranjera (fin del período)"]
[]
[null,null,"Non-interest current account in percent of GDP","Compte courant hors intérêts en pourcentage du PIB ","Conta corrente excl. juros em % do PIB","Cuenta corriente sin intereses en porcentaje del PIB"]
[null,null,"Current official transfers in percent of GDP","Transferts officiels courants en pourcentage du PIB ","Transferências correntes oficiais em % do PIB","Transferencias oficiales corrientes en porcentaje del PIB"]
[null,null,"Total gross financing","Total financement brut ","Total do financiamento bruto","Total financiamiento bruto"]
[null,null,"o/w covered by private sector","dont couvert par le secteur privé ","d/q: coberto pelo sector privado","d/c cubierto por el sector privado"]
[null,null,"o/w covered by public sector","dont couvert par le secteur public ","d/q: coberto pelo sector público","d/c cubierto por el sector público"]
[null,null,"Gross financing need","Besoin brut de financement ","Necessidade bruta de financiamento","Necesidades brutas de financiamiento "]
[]
[null,null,"Government revenues (excluding grants)","Recettes publiques (hors dons) ","Receitas públicas (excl. donativos)","Ingresos públicos (excluidas donaciones)"]
[null,null,"Real revenue and grants","Recettes réelles et dons ","Receitas reais e donativos","Ingresos reales y donaciones"]
[null,null,"Growth in real revenues and grants","Croissance des recettes réelles et dons ","Crescimento das receitas reais e donativos","Crecimiento de ingreso reales y donaciones"]
[null,null,"Grants","Dons","Donativos","Donaciones"]
[null,null,"Revenues in percent of GDP","Recettes en pourcentage du PIB ","Receitas em % do PIB","Ingresos en porcentaje del PIB"]
[null,null,"Real non-interest expenditure","Dépenses réelles hors intérêts ","Despesas reais excl. juros","Gasto real distinto de intereses"]
[null,null,"Growth of real non-interest expenditures","Croissance des dépenses réelles hors intérêts ","Crescimento das despesas reais excl. juros","Crecimiento del gasto real distinto de intereses"]
[null,null,"Residual financing gaps after private and public external financing ((-): overfinancing)","Besoin de financement résiduel après financement extérieur privé et public ((-) : surfinancement)","Défice de financiamento residual após o financiamento externo privado e público ((-): excesso de financiamento)","Brechas de financiamiento residuales netas de financiamiento externo privado y público ((-): sobrefinanciamiento)"]
[null,null,"Real Economy ","Économie réelle ","Economia real","Economía real"]
[null,null,"Real GDP growth","Croissance du PIB réel ","Crescimento do PIB real","Crecimiento del PIB real"]
[null,null,"GDP deflator index (national currency)","Indice déflateur du PIB (monnaie nationale) ","Índice do deflator do PIB (moeda nacional)","Índice del deflactor del PIB (moneda nacional)"]
[null,null,"Change in GDP Deflator factor (percent)","Variation facteur déflateur du PIB (pourcentage) ","Variação no factor do deflator do PIB (%)","Variación del factor del deflactor del PIB (porcentaje)"]
[null,null,"GDP deflator index (dollars)","Indice déflateur du PIB (monnaie nationale) ","Índice do deflator do PIB (USD)","Índice del deflactor del PIB (dólares)"]
[null,null,"Change in GDP Deflator factor (percent)","Variation facteur déflateur du PIB (pourcentage) ","Variação no factor do deflator do PIB (%)","Variación del factor del deflactor del PIB (porcentaje)"]
[null,null,"US GDP Deflator (percent change)","Déflateur du PIB EU (pourcentage de variation) ","Deflator do PIB em USD (variação percentual)","Deflactor del PIB de Estados Unidos (variación porcentual)"]
[null,null,"Exchange rate dollar/NC","Taux de change dollar/monnaie nationale ","Taxa de câmbio USD/MN","Tipo de cambio dólares/MN"]
[null,null,"Depreciation of NC (+: depreciation)","Dépréciation monnaie nationale ","Depreciação da MN","Depreciación de la MN"]
[]
[null,null,"1/ Includes arrears ","1/ Arriérés compris","1/ Inclui os atrasados ","1/ Incluye atrasos"]
[]
["Input 4 - External Fin Terms"]
[null,null,"Borrowing terms: New external PPG debt under the baseline","Hypothèses sur la nouvelle dette extérieure CGE","Pressupostos sobre a nova dívida externa PGP","Supuestos sobre nueva deuda externa PGP"]
[null,"Summary",{"$f":"C440&\" \"&C441&\" \"&C442&\" \"&C443&\" \"&C444","v":"Instructions:\n- Set lending terms for each creditor, and ensure creditors in column B correspond to column B  in \"Input 3\" sheet. "}]
[null,null,"Instructions:\n- Set lending terms for each creditor, and ensure creditors in column","Instructions: - Définir les conditions de prêt pour chaque créancier, et assurer les créanciers dans la colonne"]
[null,"get dynamic col. Name",{"$f":"MID(ADDRESS(ROW(), COLUMN('Input 4 - External Financing'!B10)), 2,1)","v":"B"},{"$f":"C441","v":"B"}]
[null,null,"correspond to column","correspond à la colonne"]
[null,"get dynamic col. Name",{"$f":"MID(ADDRESS(ROW(), COLUMN('Input 3 - Macro-Debt data(DMX)'!B100)), 2,1)","v":"B"},{"$f":"C443","v":"B"}]
[null,null," in \"Input 3\" sheet. ","dans la feuille \"Input 3\"."]
[null,"Summary","- Disbursement amounts are linked from Input 3. If adjustments to the disbursements are needed, the amounts can be modified on this sheet (light yellow cells). ","Les montants des décaissements sont liés à Input 3. Si des ajustements des décaissements sont nécessaires, vous pouvez modifier les montants sur cette feuille (cellules jaune pâle)."]
[null,null,"IDA Information"]
[null,"Update","- Both grace period and loan maturity should be integers.","La période de grâce et l’échéance du prêt doivent être des nombres entiers.",null,"Le período de gracia et vencimiento del préstamo être des nombres entiers."]
[]
[null,null,"Discount rate","Tasa de descuento","Taxa de desconto","Taux d'actualisation "]
[null,null,"Interest rate","Tasa de interés","Taxa de juro","Taux  d'intérêt "]
[null,null,"Grace period","Período de gracia","Prazo de carência","Différé d'amortissement "]
[null,null,"Loan Maturity","Vencimiento del préstamo","Vencimento do empr.","Échéance  crédit "]
[null,null,"Grant Element, %","Componente donaciones, %","Elemento de donativo, %","Élément don, %"]
[null,"updated"]
[null,null,"   IMF","   FMI","   FMI","   FMI"]
[null,null,"   IDA - Small Island Country","   IDA","   IDA","   AIF"]
[null,null,"IDA - Regular","Intitulé ","Descritor","Descriptor"]
[null,null,"Descriptor","Intitulé ","Descritor","Descriptor"]
[null,null,"Other Multilaterals","   Autres créanciers multilatéraux ","Outros credores multilaterais","   Otros multilaterales"]
[null,null,"Official Bilaterals","Bilatéraux officiels ","Oficiais Bilaterais","Bilaterales oficiales"]
[null,null,"   Paris Club","   Club de Paris ","   Clube de Paris","  Club de París"]
[null,null,"Descriptor","Intitulé ","Descritor","Descriptor"]
[null,null,"Descriptor","Intitulé ","Descritor","Descriptor"]
[null,null,"   Others Paris Club","   Autres Club de Paris","   Outros Clube de Paris","   Otros Club de París"]
[null,null,"   Non-Paris Club","   Hors Club de Paris ","   Fora do Clube de Paris","   Distintos del Club de París"]
[null,null,"Descriptor","Intitulé ","Descritor","Descriptor"]
[null,null,"Descriptor","Intitulé ","Descritor","Descriptor"]
[null,null,"   Others Non Paris Club","   Autres hors Club de Paris ","   Outros fora do Clube de Paris","   Otros distintos del Club de París"]
[null,null,"Commercial","Commerciaux","Comerciais","Comerciales"]
[null,null,"Descriptor","Intitulé ","Descritor","Descriptor"]
[null,null,"Descriptor","Intitulé ","Descritor","Descriptor"]
[null,null,"   Others Commercial","   Autres commerciaux ","   Outros Comerciais","   Otros comerciales"]
[null,null,"Short-Term debt assumption"]
[null,"new","PPG ST external debt","Dette extérieure à CT contractée ou garantie par l'État","Dívida externa de CP PGP","Deuda externa pública o con garantía pública a corto plazo"]
[null,null,"Local currency-denominated locally-issued debt held by non-residents","Dette émise dans le pays et libellée en monnaie locale détenue par des non-résidents"]
[null,null,"Foreign currency-denominated locally-issued debt held by non-residents","Dette émise dans le pays et libellée en devises détenue par des non-résidents"]
[null,null,"Foreign currency-denominated locally-issued debt held by residents","Dette émise dans le pays et libellée en devises détenue par des résidents"]
[null,null,"IDA's lending terms and repayment schedule","Modalités des prêts de l'IDA et calendrier des remboursements"]
[null,null,"Service fee and interest","Frais de service et intérêts"]
[null,null,"Year","Année"]
[null,null,"grace period in commercial PPG should be at minimum 1","Différé d'amortissement de dette commercial CGE devrait être au minimum 1"]
[null,null,"Total","Total","Total","Total"]
[]
["Input 5 - Domestic Financing'!A1"]
[]
[null,null,"Borrowing Terms: New Domestic Financing under the baseline","Modalités d'emprunt : nouveau financement intérieur dans le scénario de référence","Termos de empréstimo: Novo financiamento interno sob o cenário de referência","Condiciones de préstamo: financiación interna nueva en el escenario base"]
[null,null,"Assumptions on domestic financial instruments","Hypothèses quant aux instruments financiers intérieurs","Pressupostos sobre os instrumentos financeiros internos","Supuestos relativos a los instrumentos financieros internos"]
[]
[null,null,"Held by non-residents - External debt on a residency basis","Envers des non-résidents - Dette extérieure sur la base de la résidence","Detida por não residentes - dívida externa com base na residência","En poder de no residentes: Deuda externa según criterio de residencia"]
[null,null,"Held by non-residents - (please ignore and use 'Locally-issued debt' above when using a currency criterion)","Envers des non-résidents - (veuillez ignorer ce poste et utiliser celui de la \"Dette émise dans le pays\" ci-dessus lorsque le critère retenu est celui de la monnaie)","Detida por não residentes - (ignore e utilize 'Dívida emitida localmente', acima, quando for empregado o critério por moedas)","En poder de no residentes: (Ignorar y usar 'deuda emitida localmente' arriba cuando se use un criterio relacionado con la moneda)"]
[null,null,"residents","Résidents","residentes","residentes"]
[null,null,"non-residents","Non-résidents","não residentes","no residentes"]
[null,"updated","Locally-issued debt","Dette émise dans le pays ","Dívida emitida localmente","Deuda emitida localmente"]
[null,"New","Maturity","Échéance","Vencimento","Vencimiento"]
[null,"New"," Locally-issued debt held by residents"," Dette émise dans le pays et due à des résidents"," Dívida emitida localmente detida por residentes"," Deuda emitida localmente en poder de residentes"]
[null,"New"," Locally-issued debt"," Dette émise dans le pays"," Dívida emitida localmente"," Deuda emitida localmente"]
[null,null,{"$f":"C402","v":"Interest rate on domestic debt"},{"$f":"D402","v":"Taux d'intérêt sur la dette intérieure "},{"$f":"E402","v":"Taxa de juro sobre a dívida interna"},{"$f":"F402","v":"Tasa de interés sobre deuda interna"}]
[null,null,"Central bank financing","          Financement de la banque centrale","Financiamento do banco central","Financiamiento por el banco central"]
[null,null,{"$f":"C824","v":"Short-term debt"},{"$f":"D824","v":"Dette à court terme "},{"$f":"E824","v":"Dívida de curto prazo"},{"$f":"F824","v":"Deuda a corto plazo"}]
[null,null,"T-bills (denominated in local currency)","Bons du Trésor (libellés en monnaie nationale)","BT (expressos em moeda nacional)","Letras del Tesoro (denominadas en moneda local)"]
[null,null,"T-bills (denominated in foreign currency)","Bons du Trésor (libellés en monnaie étrangère)","BT (expressos em moeda estrangeira)","Letras del Tesoro (denominadas en moneda extranjera)"]
[null,"New","MLT debt","Dette à MLT","Dívida de MLP","Deuda a mediano y largo plazo"]
[null,null,"Denominated in local currency (LC)","Libellée en monnaie nationale (MN)","Expressa em moeda nacional (MN)","Denominada en moneda local"]
[null,null,"Bonds (1 to 3 years)-LC","Obligations (1 à 3 ans) - MN","Obrigações (1 a 3 anos) - MN","Bonos (1 a 3 años): moneda local"]
[null,null,"Bonds (4 to 7 years)-LC","Obligations (4 à 7 ans)-MN","Obrigações (4 a 7 anos) - MN","Bonos (4 a 7 años): moneda local"]
[null,null,"Bonds (beyond 7 years)-LC","Obligations (plus de 7 ans)-MN","Obrigações (acima de 7 anos) - MN","Bonos (más de 7 años): moneda local "]
[]
[null,null,"Bonds (1 to 3 years)-FX","Obligations (1 à 3 ans)-Monnaie étrangère (ME)","Obrigações (1 a 3 anos) - ME","Bonos (1 a 3 años): moneda extranjera"]
[null,null,"Bonds (4 to 7 years)-FX","Obligations (4 à 7 ans)-ME","Obrigações (4 a 7 anos) - ME","Bonos (4 a 7 años): moneda extranjera"]
[null,null,"Bonds (beyond 7 years)-FX","Obligations (plus de 7 ans)-ME","Obrigações (acima de 7 anos) - ME","Bonos (más de 7 años): moneda extranjera"]
[null,null,"Denominated in foreign currency (FX)","Libellée en monnaie étrangère (ME)","Expressa em  moeda estrangeira (ME)","Denominados en moneda extranjera"]
[null,null,"Denominated in foreign currency (FX) - External debt","Libellée en monnaie étrangère (ME) - Dette extérieure","Expressa em moeda estrangeira (ME) - dívida externa","Denominados en moneda extranjera: deuda externa"]
[null,null,"Locally-issued debt held by non-residents - Exteranl debt on a residency basis","Dette émise dans le pays et due à des non-résidents - Dette extérieure sur la base de la résidence","Dívida emitida localmente detida por não residentes - Dívida externa com base na residência","Deuda emitida localmente en poder de no residentes: Deuda externa según criterio de residencia"]
[null,null,"Locally-issued debt held by non-residents - please ignore and use 'Locally-issued debt' above when using a currency criterion\")","Dette émise dans le pays et due à des non-résidents - veuillez ignorer ce poste et utiliser celui de la  \"dette émise dans le pays\" ci-dessus lorsque le critère retenu est celui de la monnaie)","Dívida emitida localmente por não residentes - ignore e utilize 'Dívida emitida localmente', acima, quando for empregado o critério por moedas)","Deuda emitida localmente en poder de no residentes: (Ignorar y usar 'deuda emitida localmente' arriba cuando se use un criterio relacionado con la moneda)"]
[null,"New","for residency-based criterion only",null,"apenas para o critério com base na residência","Solo para el criterio de residencia"]
[]
[null,null,"Identifying Public GFNs","Identification des besoins de financement bruts (BFB) du secteur public","Identificação da NBF pública","Identificar las GFN públicas"]
[null,null,"(1) Primary deficit","(1) Déficit primaire ","(1) Défice primário","(1) Déficit primario"]
[]
[null,null,"(2) Debt services from existing debt","(2) Service de la dette existante","(2) Serviços da dívida existente","(2) Servicio de la deuda existente"]
[null,null,"Domestic (including ST debt from previous year)","Intérieure (y compris la dette à CT de l'année précédente)","Interna (incl. dívida de CP do ano anterior)","Interna (incluida la deuda a corto plazo del año anterior)"]
[null,null,"External debt (MLT)","Dette extérieure (MLT)","Dívida externa (MLP)","Externa (mediano y largo plazo)"]
[]
[null,null,"(3) Debt services from new debt","(3) Service de la nouvelle dette","(3) Serviços da nova dívida","(3) Servicio de la deuda nueva"]
[null,null,{"$f":"C636","v":"If the Breakdown is not available insert total debt service here"},{"$f":"D636","v":"Si données ventilées non disponibles, inscrire ici le total du service de la dette exigible"},{"$f":"E636","v":"Se a desagregação não estiver disponível, insira aqui o total do serviço da dívida"},{"$f":"F636","v":"Si el desglose no está disponible, indique aquí el total del servicio de la deuda."}]
[]
[]
[null,null,"(4) Debt services from ST external debt","(4) Service de la dette extérieure à CT","(4) Serviços da dívida externa CP","(4) Servicio de la deuda externa a corto plazo"]
[]
[null,null,"(5) Other debt creating or reducing flows (e.g., privatization (-), continget liabilities (+), and debt relief(-))","(5) Autres flux générateurs ou réducteurs d'endettement (par ex., privatisation (-), passifs conditionnels (+) et allégement de la dette (-))","(5) Outros fluxos geradores ou redutores de dívida (p.ex., privatização (-), passivos contingentes (+) e alívio da dívida (-))","(5) Otros flujos que generan o reducen deuda (p. ej., privatización (-), pasivos contingentes (+) y alivio de la deuda (-))"]
[]
[null,null,"(6) Public GFNs (= 1 + 2 + 3 + 4 + 5)","(6) BFB du secteur public (= 1 +2 + 3 + 4 +5)","(6) NBF pública (= 1 + 2 + 3 + 4 + 5)","(6) GFN públicas (= 1 + 2 + 3 + 4 + 5)"]
[null,"Updated","(7) External financing (MLT)- excluding locally-issued debt","(7) Financement extérieur (MLT) - À l'exclusion de la dette émise dans le pays","(7) Financiamento externo (MLP) - excl. a dívida emitida localmente","7) Financiamiento externo (mediano y largo plazo): sin incluir deuda emitida localmente"]
[null,"Updated","(8) External financing (ST) - excluding locally-issued debt","(8) Financement extérieur (CT) - À l'exclusion de la dette émise dans le pays","(8) financiamento externo (CP) - excl. a dívida emitida localmente","8) Financiamiento externo (corto plazo): sin incluir deuda emitida localmente"]
[null,"New","(9) Changes in liquid assets (-ve: accumulation of deposits, i.e. overfinancing) - users can manually adjust when needed; please make sure total changes in liquid assets are consistent with the macroframework","(9) Variations des actifs liquides (-ve : accumulation des dépôts, c'est-à-dire surfinancement) - les utilisateurs peuvent ajuster à la main, le cas échéant; veuillez vous assurer que les variations totales des actifs liquides concordent avec le cadre macroéconomique","(9) Variações nos ativos líquidos (-ve: acumulação de depósitos, ou seja, i.e. financiamento em excesso) - os utilizadores podem ajustar manualmente quando necessário; certifique-se de que as variações totais nos ativos líquidos sejam coerentes com o enquadramento macro","9) Variación en activos líquidos (-ve: acumulación de depósitos, es decir, sobrefinanciamiento: los usuarios pueden hacer ajustes manuales si es necesario; procure que la variación total de los activos líquidos guarde coherencia con el marco macroeconómico"]
[null,"translate","(10) Drawdown of reserves to repay the IMF - when purchases from the Fund are used for BoP (not budget) support.","(10) Utilisation des réserves pour rembourser le FMI - lorsque les achats auprès du Fonds sont utilisés pour le soutien de la balance des paiements (et non du budget)."]
[null,"translate","(11) Other adjustment (including disbursements / debt service associated with SoEs) - when users want to remove impacts of SoEs' debt on a government's domestic borrowing","(11) Autre ajustement (y compris les décaissements / le service de la dette associé aux entreprises publiques (EPs)) - lorsque les utilisateurs veulent éliminer les effets de la dette des EPs sur l'emprunt intérieur du gouvernement"]
[null,"New","Domestic financing","Financement intérieur","Financiamento interno","Financiamiento interno"]
[null,"New","Checking GFN with the formula in \"Data-Input\" of the old template","Vérification des besoins de financement bruts à l'aide de la formule dans \"Data-Input\" de l'ancien modèle","Verificar a NBF com a fórmula em \"Data-Input\" do modelo anterior","Verificar necesidades brutas de financiamiento con la fórmula en \"Ingreso de datos\" de la planilla anterior"]
[null,"New","Primary balance","Solde primaire","Saldo primário","Saldo primario"]
[null,"New","Interest","Intérêts","Juros","Intereses"]
[null,"New","MLT domestic amortization","Amortissement de la dette intérieure à MLT","Amortização da dívida interna de MLP","Amortización interna (mediano y largo plazo)"]
[null,"New","MLT external","Dette extérieure à MLT","Externa de MLP","externa (mediano y largo plazo)"]
[null,"New","ST domestic","Dette intrieure à CT","Interna de CP","interna (corto plazo)"]
[null,"New","Others","Autres","Outros","Otros"]
[null,"New","Public GFN","BFB du secteur public","NPF pública","Necesidades brutas de financiamiento público"]
[null,"New","Instruction:","Instructions :","Instruções:","Instrucción"]
[null,"New"]
[null,"New","- Users can either import new domestic disbursements on a instrument-by-instrument basis from the DMX files (Input 3) or design them below. ","- Les utilisateurs peuvent soit reprendre le montant des nouveaux décaissements au titre de la dette intérieure par instrument des fichiers DMX (Input 3), soit l'établir ci-dessous. ","- Os utilizadores podem importar dos ficheiros DMX (Input 3) os novos desembolsos internos relativos a cada instrumento, ou inserir os dados no espaço abaixo. ","- Los usuarios pueden importar nuevos desembolsos internos instrumento por instrumento desde los archivos DMX (Entrada 3) o diseñarlos a continuación.",null,null,{"$f":"Int_Ext","v":1},"- Users can either import new domestic disbursements on a instrument-by-instrument basis from Input 3 or design them below. "]
[null,"New","- In the latter case, users can i) override manually in yellow-shaded cells or ii) select 1 in cell C78 below and populate percentage shares over the domestic instruments so that","- Dans le dernier cas, les utilisateurs peuvent soit i) le modifier à la main dans les cases en jaune, soit ii) sélectionner 1 dans la case C78 ci-dessous et y porter les parts en pourcentage pour les instruments intérieurs de manière à ce que","- Neste caso, os utilizadores podem i) substituir os dados manualmente nas células sombreadas a amarelo ou ii) selecionar 1 na célula C78 abaixo e preencher as parcelas percentuais nos campos dos instrumentos internos, de modo que","- En el segundo caso, los usuarios pueden i) desactivar de manera manual en las celdas con sombreado amarillo o ii) seleccionar 1 en la celda C78 debajo y completar las participaciones porcentuales a lo largo de los instrumentos internos, de modo de que"]
[null,"New","GFNs are automatically alloacated over these instruments using the percentage shares.","les BFB soient automatiquement répartis entre ces instruments à l'aide des parts en pourcentage.","as NBF sejam alocadas automaticamente a esses instrumentos utilizando as parcelas percentuais.","Las necesidades brutas de financiamiento se asignan automáticamente a los instrumentos sobre la base de las participaciones porcentuales."]
[null,"New"]
[null,"New","Domestic financing (from macro-framework: 0, input here: 1)","Financement intérieur (provenant du cadre macroéconomique : 0, saisie ici : 1)","Financiamento interno (do enquadramento macro: 0, insira aqui: 1)","Financiamiento interno (del marco macroeconómico: 0; en este caso: 1)"]
[null,"New","Financing strategy","Stratégie de financement","Estratégia de financiamento","Estrategia de financiamiento"]
[null,null,"NEW Issuance of locally-issued debt","Dette émise dans le pays : nouvelles émissions","NOVA emissão local de dívida","NUEVA emisión de deuda emitida localmente"]
[null,null,"GFNs to be financed with domestic debt","BFB à financer par la dette intérieure","NBF a ser financiada com dívida interna","GFN que deben financiarse con deuda interna"]
[null,null,"NEW Issuance of Domestic debt","NOUVELLE émission de dette intérieure","NOVA emissão de dívida interna","NUEVA emisión de deuda interna"]
[null,null,"Note: Residual financing needs are assumed to be filled by LC-denominated T-bills (line 111)","  Note : lpar hypothèse, les besoins de financement résiduels sont financés au moyen de bons du Trésor libellés en monnaie nationale (ligne 103)","Nota: Pressupõe-se que a necessidade de financiamento residual seja suprida por BT expressos em moeda local (linha 103)","Nota: Se presupone que las necesidades de financiamiento residuales quedan cubiertas por letras del Tesoro denominadas en moneda local (línea 103)"]
[null,"translate","Domestic residual financing to close gap (assumed to be filled by T-bills in local currency)","Financement résiduel intérieur nécessaire pour combler le déficit (par hypothèse, au moyen de bons du Trésor en monnaie nationale) "]
[null,"translate","Note: Minimize this line by (i) changing financing assumptions here and / or (ii) revisiting assumptions on domestic financing amounts by instrument in \"Input 3 - Macro-Debt data\"; any over-financing should be reflected in asset accumulation (line 61)","Note : réduire au minimum les données de cette ligne en (i) modifiant les hypothèses quant au financement ici et / ou (ii) en revoyant les hypothèses quant au montants de financement intérieur par instrument dans \"Input 3 -Macro-Debt data\"; tout surfinancement doit être comptabilisé en l'accumulation d'actifs (ligne 61)"]
[null,"New"]
[]
[]
[null,null,"Domestic residual financing to close gap (assumed to be filled by T-bills in local currency)","Financement résiduel intérieur nécessaire pour combler le déficit (par hypothèse, au moyen de bons du Trésor en monnaie nationale) ","Financiamento residual interno para fechar a brecha (pressupõe o fechamento com BT em moeda local)","Financiamiento residual interno para cerrar brecha (se presupone cubierto por letras del Tesoro en moneda local)"]
[null,null,"Note: Minimize this line by revisiting assumptions on domestic finanicng (i) amounts by instrument in \"Input 3 - Macro-Debt data\" and/or (ii) lending terms in \"Input 5 - Domestic Fin Terms\"; any over-financing should be reflected in asset accumulation (line 61)","Note : réduire au minimum les données de cette ligne en revoyant les hypothèses quant au financement intérieur :  i) montants par instrument dans \"Input 3 - Macro-Debt data\" et/ou (ii) aux modalités de prêt dans \"Input 5 - Domestic Fin Terms\"; tout surfinancement doit être comptabilisé en accumulation d'actifs (ligne 61)","Nota: Minimizar esta linha reexaminando os pressupostos do financiamento interno i) montantes por instrumento em “Input 3 - Macro-Debt data” [Entrada 3 - Dados da dívida macro] e/ou ii) termos de empréstimo em “Input 5 - Domestic Fin Terms” [Entrada 6 - Termos de financiamento interno”; todo financiamento excessivo deverá ser refletido na acumulação de ativos (linha 61)","Nota: Minimizar esta partida revisando los supuestos sobre financiamiento interno; (i) montos por instrumento en \"Input 3 - Macro-Debt data\" y/o (ii) condiciones de préstamo en \"Input 5 - Domestic Fin Terms\"; cualquier sobrefinanciamiento debe reflejarse en la acumulación de activos (línea 61)"]
[null,null,"Definition of external/domestic debt","Définition de la dette extérieure/intérieure","Definição de dívida externa/interna","Definición de deuda externa/interna"]
[]
[null,null,"Interest payment on OLD debt denominated in local currency (residents)","Paiements d'intérêts sur la dette ANCIENNE libellée en monnaie nationale (résidents)","Pagamentos de juros sobre a dívida ANTIGA expressa em moeda nacional (residentes)","Pago de intereses de deuda ANTIGUA denominada en moneda local (residentes)"]
[null,null,"Principal payments on OLD debt denominated in local currency (residents)","Paiements de principal sur la dette ANCIENNE libellée en monnaie nationale (résidents)","Pagamentos do capital da dívida ANTIGA expressa em moeda nacional (residentes)","Pago del principal de deuda ANTIGUA denominada en moneda local (residentes)"]
[null,null,"Principal payments on OLD debt denominated in local currency (non-residents)","Paiements de principal sur la dette ANCIENNE libellée en monnaie nationale (non-résidents)","Pagamentos do capital da dívida ANTIGA expressa em moeda nacional (não residentes)","Pago del principal de deuda ANTIGUA denominada en moneda local (no residentes)"]
[null,null,"Outstanding of OLD debt","Encours de la dette ANCIENNE","Saldo da dívida ANTIGA","Saldo vivo de deuda ANTIGUA"]
[null,null,"Summary of ST domestic debt (held by non-residents)","Résumé de l'endettement intérieur à CT (envers les non-résidents)","Resumo da dívida interna CP (detida por não residentes)","Presentación resumida de la deuda interna a corto plazo (en poder  de no residentes)"]
[null,null,"Economic indicators","Indicateurs économiques","Indicadores económicos","Indicadores económicos"]
[null,null,"Debt dynamics calculations per debt types","Calcul de la dynamique de la dette par type de dette","Cálculos da dinâmica da dívida por tipo de dívida","Cálculos de la dinámica de la deuda por tipo de deuda"]
[null,null,"Terms and Conditions","Termes et conditions","Termos e condições","Condiciones"]
[null,null,"Central bank financing","Financement de la banque centrale","Financiamento do banco central","Financiamiento por el banco central"]
[null,null,"Residual financing (T-bills denominated in local currency)","Financement résiduel (bons du Trésor libellés en monnaie nationale)","Financiamento residual (BT expressas em moeda nacional)","Financiamiento residual (letras del Tesoro denominadas en moneda local)"]
[null,null,"Note: first-year interest is set at zero to avoid a circulation error","Note : les intérêts pour la première année sont fixés à zéro pour éviter une erreur liée au titres en circulation","Nota: o juro no primeiro ano é definido como zero para evitar um erro de circulação","Nota: el interés se sitúa en cero durante el primer año para evitar un error de circulación"]
[null,null,"Expand this when a DSA is conducted on a residency basis","À détailler lorsqu'une AVD est réalisée sur la base de la résidence","Expandir quando for feita uma ASD com base na residência","Ampliar cuando se realice un ASD en base residencia"]
[null,"translate","Public domestic ST disbursements","Émissions des obligations publique à l'intérieure à CT"]
[null,"translate","Public domestic MLT disbursements","Émissions des obligations publique à l'intérieure à MLT"]
[null,"translate","Total public new domestic disbursements","Total des émissions des obligations publique à l'intérieure"]
[null,null,"Average nominal interest rate on new debt","Taux d'intérêt nominal moyen sur nouvelle dette ","Taxa de juro nominal média sobre nova dívida","Tasa de interés nominal media de la deuda nueva"]
[null,null,"GDP deflator","Déflateur du PIB","Deflator do PIB","Deflactor del PIB"]
[null,null,"Average real interest rate on new debt","Taux d'intérêt réel moyen sur nouvelle dette ","Taxa de juro real média sobre nova dívida","Tasa de interés real media de la deuda nueva"]
[]
[]
[]
["Input 7 - Residual Financing'!A1"]
[null,"translate","Users can override the formulas in light yellow cells (suggested borrowing terms based on the baseline projections) if there is good reason to do so.\n","Les utilisateurs peuvent remplacer les formules dans les cellules jaune pâle (termes d'emprunt suggérés basés sur les projections du scénario de référence) s'il y a de bonnes raisons de le faire."]
[null,"translate","Override the real interest rate if it is 0 or less (as a result of no disbursements assumed under the baseline), to assume some financing under the stress tests despite no financing assumed under the baseline.","Remplacer le taux d'intérêt réel si elle est 0 ou moins (en raison de aucun décaissement pris dans la ligne de base), d'assumer un certain financement dans le cadre des tests de résistance malgré l'absence de financement dans le scénario de référence."]
[null,null,"Borrowing assumptions on additional financing needs resulting from the stress tests","Hypothèses sur les conditions du financement additionnel résultant des tests de résistance ","Pressupostos sobre as condições do financiamento adicional resultantes dos testes de estresse","Supuestos sobre las condiciones del financiamiento adicional resultante de las pruebas de tensión"]
[null,null,"Value used for calculation","Valeur utilisé pour le calcul","Valor usado para cálculo","Valor utilizado para el cálculo"]
[null,null,"Shares of marginal debt","Part de la dette marginale","Participações da dívida marginal","Proporción de deuda marginal"]
[null,null,"External PPG medium and long-term","Dette extérieure CGE à moyen et long terme","PGP externa, médio e longo prazo","Externa pública o con garantía pública, mediano y largo plazo"]
[null,null,"Domestic medium and long-term","Dette intérieure à moyen et long terme","Interna, médio e longo prazo","Interna, mediano y largo plazo"]
[null,null,"Domestic short-term","Dette intérieure à court terme","Interna, curto prazo","Interna, corto plazo"]
[null,null,"Terms of marginal debt","Modalités de la dette marginale","Termos da dívida marginal","Condiciones de la deuda marginal"]
[null,null,"External MLT debt","Dette extérieure à MLT","Dívida externa MLP","Deuda externa, mediano y largo plazo"]
[null,null,"Avg. nominal interest rate on new borrowing in USD","Taux d'intérêt nominal moyen des nouveaux emprunts en dollars EU","Taxa de juro nominal média sobre novos empréstimos em USD","Tasa de interés nominal media aplicada a empréstitos nuevos en USD"]
[null,null,"USD Discount rate","Taux d'actualisation, dollars EU","Taxa de desconto em USD","Tasa de descuento USD"]
[null,null,"Avg. maturity (incl. grace period)","Échéance moyenne (y compris période de grâce)","Prazo de vencimento médio (incl. período de carência)","Vencimiento medio (incl. período de gracia)"]
[null,null,"Avg. grace period","Période de grâce moyenne (minimum 1)","Período de carência médio","Período de gracia medio"]
[null,null,"Domestic MLT debt","Dette intérieure à MLT","Dívida interna MLP","Deuda interna, mediano y largo plazo"]
[null,null,"Avg. real interest rate on new borrowing","Taux d'intérêt réel moyen des nouveaux emprunts","Taxa de juro real média sobre novos empréstimos","Tasa de interés real media aplicada a empréstitos nuevos"]
[null,null,"Avg. maturity (incl. grace period)","Échéance moyenne (y compris période de grâce)","Prazo de vencimento médio (incl. período de carência)","Vencimiento medio (incl. período de gracia)"]
[null,null,"Avg. grace period","Période de grâce moyenne","Período de carência médio","Período de gracia medio"]
[null,null,"Domestic short-term debt","Dette intérieure à court terme","Dívida interna de curto prazo","Deuda interna, corto plazo"]
[null,null,"Avg. real interest rate","Taux d'intérêt réel moyen","Taxa de juro real média","Tasa de interés real media"]
[null,"translate","Note: All the additional financing needs generated by the shocks under the stress tests are assumed to be covered by PPG external MLT debt in the external DSA. Default terms of marginal debt are based on baseline 10-year projections.","Note: Tous les besoins de financement supplémentaires générés par les chocs dans le cadre des tests de résistance sont supposés être couverts par la dette externe de MLT PPG dans l'AVD externe. Les termes par défaut de la dette marginale sont fondés sur des projections de référence sur 10 ans"]
[null,"translate","Note: The public DSA allows for domestic financing to cover the additional financing needs generated by the shocks under the stress tests in the public DSA. Default terms of marginal debt are based on baseline 10-year projections.","Note : dans le AVD publique, le financement intérieur couvre les besoins de financement additionnels résultant des chocs dans les test de résistance relevant de l'AVD publique. Par défaut, les modalités de la dette marginale sont fondées sur les projections de référence pour une période de 10 ans.","Nota: Este modelo permite que o financiamento interno cubra a necessidade de financiamento adicional gerada pelos choques nos testes de stress na ASD pública. Os termos padrão da dívida marginal baseiam-se em projeções de base de 10 anos.","Nota: Este modelo permite que el financiamiento interno cubra las necesidades de financiamiento adicionales generadas por los shocks con arreglo a las pruebas de tensión en el ASD público. Las condiciones predeterminadas de la deuda marginal se basan en proyecciones de referencia a 10 años."]
[]
["Ext_Debt_Data"]
[null,null,"THIS SHEET CALCULATES THE PV OF PUBLIC (PPG) EXTERNAL DEBT","CETTE FEUILLE CALCULE LA VA DE LA DETTE EXTÉRIEURE PUBLIQUE (CGE) ","ESTA FOLHA CALCULA O VA DA DÍVIDA EXTERNA PÚBLICA (PGP)","EN ESTA HOJA SE CALCULA EL VA DE LA DEUDA EXTERNA PÚBLICA Y CON GARANTÍA PÚBLICA (PGP) "]
[null,null,"1. Old MLT debt (excluding arrears): debt service due 1/","1. Ancienne dette MLT (hors arriérés) : service de la dette exigible 1/","1. Dívida antiga MLP (excl. atrasados): serviço da dívida devido 1/","1. Deuda a MLP vieja (excluidos atrasos): servicio de la deuda vencido 1/"]
[]
[null,null,"Multilaterals","Multilatéraux ",{"$f":"+E294","v":"Multilaterais (FMI / Banco Mundial / Bancos Regionais de Desenvolvimento (BAsD, BAfD, etc.)"},{"$f":"+F294","v":"Multilaterales (FMI / Banco Mundial / bancos regionales de desarrollo (Banco Asiático de Desarrollo, Banco Africano de Desarrollo, etc.)"}]
[null,null,null,"   FMI","   FMI",{"$f":"F455","v":"   FMI"}]
[null,null,null,"   IDA","   IDA",{"$f":"F456","v":"   AIF"}]
[null,null,null,{"$f":"+IF('Input 4 - External Financing'!B12=\"Intitulé\",\"…\",'Input 4 - External Financing'!B12)","v":"IDA - blend"},{"$f":"+IF('Input 4 - External Financing'!B12=\"Descritor\",\"…\",'Input 4 - External Financing'!B12)","v":"IDA - blend"},{"$f":"+IF('Input 4 - External Financing'!B12=\"Descriptor\",\"…\",'Input 4 - External Financing'!B12)","v":"IDA - blend"}]
[null,null,null,{"$f":"+IF('Input 4 - External Financing'!B13=\"Intitulé\",\"…\",'Input 4 - External Financing'!B13)","v":"MULTI1"},{"$f":"+IF('Input 4 - External Financing'!B13=\"Descritor\",\"…\",'Input 4 - External Financing'!B13)","v":"MULTI1"},{"$f":"+IF('Input 4 - External Financing'!B13=\"Descriptor\",\"…\",'Input 4 - External Financing'!B13)","v":"MULTI1"}]
[null,null,null," Autres multilatéraux ",{"$f":"+E459","v":"Outros credores multilaterais"},{"$f":"+F459","v":"   Otros multilaterales"}]
[null,null,"Official Bilaterals","Bilatéraux officiels ",{"$f":"+E460","v":"Oficiais Bilaterais"},{"$f":"+F460","v":"Bilaterales oficiales"}]
[null,null,null,"   CP",{"$f":"+E462","v":"Descritor"},{"$f":"+F462","v":"Descriptor"}]
[null,null,null,{"$f":"+IF('Input 4 - External Financing'!B22=\"Intitulé\",\"…\",'Input 4 - External Financing'!B22)","v":"Export Credit Agencies"},{"$f":"+IF('Input 4 - External Financing'!B22=\"Descritor\",\"…\",'Input 4 - External Financing'!B22)","v":"Export Credit Agencies"},{"$f":"+IF('Input 4 - External Financing'!B22=\"Descriptor\",\"…\",'Input 4 - External Financing'!B22)","v":"Export Credit Agencies"}]
[null,null,null,{"$f":"+IF('Input 4 - External Financing'!B23=\"Intitulé\",\"…\",'Input 4 - External Financing'!B23)","v":"PC2"},{"$f":"+IF('Input 4 - External Financing'!B23=\"Descritor\",\"…\",'Input 4 - External Financing'!B23)","v":"PC2"},{"$f":"+IF('Input 4 - External Financing'!B23=\"Descriptor\",\"…\",'Input 4 - External Financing'!B23)","v":"PC2"}]
[null,null,null,{"$f":"+D464","v":"   Autres Club de Paris"},{"$f":"+E464","v":"   Outros Clube de Paris"},{"$f":"+F464","v":"   Otros Club de París"}]
[null,null,"   Non-Paris Club","   HCP",{"$f":"+E465","v":"   Fora do Clube de Paris"},{"$f":"+F465","v":"   Distintos del Club de París"}]
[null,null,null,{"$f":"+IF('Input 4 - External Financing'!B28=\"Intitulé\",\"…\",'Input 4 - External Financing'!B28)","v":"Export Import Bank of NPC"},{"$f":"+IF('Input 4 - External Financing'!B28=\"Descritor\",\"…\",'Input 4 - External Financing'!B28)","v":"Export Import Bank of NPC"},{"$f":"+IF('Input 4 - External Financing'!B28=\"Descriptor\",\"…\",'Input 4 - External Financing'!B28)","v":"Export Import Bank of NPC"}]
[null,null,null,{"$f":"+IF('Input 4 - External Financing'!B29=\"Intitulé\",\"…\",'Input 4 - External Financing'!B29)","v":"NPC2"},{"$f":"+IF('Input 4 - External Financing'!B29=\"Descritor\",\"…\",'Input 4 - External Financing'!B29)","v":"NPC2"},{"$f":"+IF('Input 4 - External Financing'!B29=\"Descriptor\",\"…\",'Input 4 - External Financing'!B29)","v":"NPC2"}]
[null,null,null,{"$f":"+D478","v":"Modalités des prêts de l'IDA et calendrier des remboursements"},{"$f":"+E478","v":0},{"$f":"+F478","v":0}]
[null,null,"Commercial","Commerciaux",{"$f":"+E479","v":0},{"$f":"+F479","v":0}]
[null,null,null,{"$f":"+IF('Input 4 - External Financing'!B34=\"Intitulé\",\"…\",'Input 4 - External Financing'!B34)","v":"Eurobond"},{"$f":"+IF('Input 4 - External Financing'!B34=\"Descritor\",\"…\",'Input 4 - External Financing'!B34)","v":"Eurobond"},{"$f":"+IF('Input 4 - External Financing'!B34=\"Descriptor\",\"…\",'Input 4 - External Financing'!B34)","v":"Eurobond"}]
[null,null,null,{"$f":"+IF('Input 4 - External Financing'!B36=\"Intitulé\",\"…\",'Input 4 - External Financing'!B36)","v":"COM3"},{"$f":"+IF('Input 4 - External Financing'!B36=\"Descritor\",\"…\",'Input 4 - External Financing'!B36)","v":"COM3"},{"$f":"+IF('Input 4 - External Financing'!B36=\"Descriptor\",\"…\",'Input 4 - External Financing'!B36)","v":"COM3"}]
[null,null,null,{"$f":"+D482","v":"Total"},{"$f":"+E482","v":"Total"},{"$f":"+F482","v":"Total"}]
[null,null,"If the Breakdown is not available insert total debt service here","Si données ventilées non disponibles, inscrire ici le total du service de la dette exigible","Se a desagregação não estiver disponível, insira aqui o total do serviço da dívida","Si el desglose no está disponible, indique aquí el total del servicio de la deuda."]
[null,null,"Total external debt (excluding locally-issued debt)","Dette extérieure totale (hors dette émise dans le pays)","Total da dívida externa (exc. dívida emitida localmente)","Total de deuda externa (sin incluir la deuda emitida localmente)"]
[null,null,"Total external debt (including locally-issued debt)","Total","Total","Total"]
[null,null,"    of which: principal","    dont : principal","    d/q: capital","    del cual: principal"]
[null,null,"    of which: interest","    dont : intérêts","    d/q: juros","    del cual: intereses"]
[]
[null,null,"2. Stock of outstanding arrears","2. Stock de l'encours des arriérés ","2. Stock de atrasados pendentes","2. Saldo de atrasos pendientes"]
[]
[null,null,"Evolution of old MLT debt, excluding arrears (nominal)","Évolution de l'ancienne dette MLT, hors arriérés (nominal)","Evolução da dívida de MLP antiga, excl. atrasados (nominal)","Evolución de deuda a MLP vieja, excluidos atrasos (nominal)"]
[null,null,"Check","Check","Verificação","Verificación"]
[]
[null,null,"3. NEW MLT DEBT: Disbursements (including for refinancing/clearance of arrears)","3. NOUVELLE DETTE MLT : décaissements (y compris pour refinancement/apurement des arriérés) ","3. NOVA DÍVIDA DE MLP: Desembolsos (incl. para refinanciamento/regularização de atrasados)","3. DEUDA A MLP NUEVA: Desembolsos (incluidos para refinanciamiento/regularización de atrasos)"]
[null,null,"Total new public external MLT disbursements","Total nouveaux décaissements MLT, publique externe ","Total dos novos desembolsos de MLP","Total desembolsos a MLP nuevos"]
[null,null,"Terms of residual financing under stress tests","Conditions du financement résiduel selon tests de résistance ","Condições do financiamento residual nos testes de estresse","Términos de refinacimiento residual en pruebas de tensión"]
[null,null,"Average interest rate on new debt","Taux d'intérêt moyen sur nouvelle dette ","Taxa de juro média sobre nova dívida","Tasa de interés media de la deuda nueva"]
[null,null,"Average grace period on new debt","Différé d'amortissement moyen sur nouvelle dette ","Prazo médio de carência sobre a nova dívida","Período de gracia medio de la deuda nueva"]
[null,null,"Average maturity of new debt","Échéance moyenne de la nouvelle dette ","Prazo médio de vencimento da nova dívida","Vencimiento medio de la deuda nueva"]
[]
[null,null,"Average grace period on new debt (rounded down)","Différé d'amortissement moyen sur nouvelle dette (arrondi vers le bas) ","Prazo médio de carência sobre a nova dívida (arredondado para baixo)","Período de gracia nuevo de la deuda nueva (redondeado)"]
[null,null,"Average maturity of new debt (rounded down)","Échéance moyenne de la nouvelle dette  (arrondi vers le bas) ","Prazo médio de vencimento da nova dívida (arredondado para baixo)","Vencimiento medio de la deuda nueva (redondeado)"]
[]
[null,null,null,null,"B. SAÍDA","B. RESULTADOS"]
[]
[null,null,"New debt: Debt service","Nouvelle dette : service de la dette ","Nova dívida: Serviço da dívida","Deuda nueva: Servicio de la deuda"]
[]
[null,null,"Total new debt service","Total service de la nouvelle dette ","Total do novo serviço da dívida","Total servicio de la deuda nueva"]
[]
[null,null,"Interest","Intérêts","Juros","Intereses"]
[null,null,"Amortization","Amortissement ","Amortização","Amortización"]
[null,null,"PV of old MLT debt","VA de l'ancienne dette MLT ","VA da dívida antiga de MLP","VA  de la deuda a MLP vieja"]
[null,null,"PV of existing arrears","VA des arriérés existants ","VA dos atrasados existentes","VA de atrasos existentes"]
[]
[null,null,"PV of new MLT debt","VA de la nouvelle dette MLT ","VA da nova dívida MLP","VA de la deuda a MLP nueva"]
[null,null,"Nominal value of new MLT debt","Valeur nominale de la nouvelle dette MLT ","Valor nominal da nova dívida de MLP","Valor nominal de la deuda a MLP nueva"]
[null,null,"Nominal value (=PV) of ST debt (excluding locally-issued debt)","Valeur nominale (=VA) de la dette à CT (hors dette émise dans le pays)","Valor nominal (=VA) da dívida de CP (excl. dívida emitida localmente)","Valor nominal (=VA) de la deuda a corto plazo (sin incluir la deuda emitida localmente)"]
[null,null,"Interest","Intérêts ","Juros","Intereses"]
[null,null,"Nominal value (=PV) of ST debt (locally-issued debt)","Valeur nominale (=VA) de la dette à CT (dette émise dans le pays)","Valor nominal (=VA) da dívida de CP (dívida emitida localmente)","Valor nominal (=VA) de la deuda a corto plazo (deuda emitida localmente)"]
[null,null,"Total PV of debt","Total VA de la dette ","Total do VA da dívida","Total VA de la deuda"]
[]
[null,null,"Nominal PPG debt check","Vérification dette CGE nominale","Verificação - Dívida nominal PGP","Verificación deuda PGP nominal"]
[null,null,"Total public debt service","Total service dette publique ","Total do serviço da dívida pública","Total servicio de la deuda pública"]
[null,null,"    of which: principal","    dont : principal","    d/q: capital","    del cual: principal"]
[null,null,"    of which: interest","    dont : intérêts ","    d/q: juros","    del cual: intereses"]
[]
[]
[null,null,"Calculation of grant implicit in new borrowing and average discount rates","Calcul de l'élément don implicite des nouveaux emprunts et taux d'actualisation moyens ","Cálculo do donativo implícito no novo endividamento e taxas médias de desconto","Cálculo de donaciones implícitas en endeudamiento nuevo y tasas de descuento medias"]
[]
[null,null,"PV of new disbursements PPG","VA des nouveaux décaissements CGE ","VA dos novos desembolsos PGP","VA de nuevos desembolsos de deuda PGP"]
[null,null,"Grant element of new disbursement (percent)","Élément don nouveau décaissement (pourcentage) ","Elemento de donativo dos novos desembolsos (%)","Componente de donaciones de desembolso nuevo (porcentaje)"]
[null,null,"Grant implicit in new disbursements (US billion)","Élément don implicite dans nouveaux décaissements (milliards dollars EU) ","Donativo implícito dos novos desembolsos (mil milhões de USD)","Donaciones implícitas en desembolsos nuevos (miles de millones de dólares de EE.UU.)"]
[null,null,"Average discount rate","Taux d'actualisation moyen ","Taxa média de desconto","Tasa de descuento media"]
[]
[]
[null,null,"1/ After rescheduling if a rescheduling has been agreed or is imminent. For HIPCs that have reached their decision or completion points, ","1/ Après rééchelonnement si un rééchelonnement a été convenu ou est imminent. Pour les PPTE qui ont atteint leur point de décision ou d'achèvement, ","1/ Após o reescalonamento se este tiver sido acordado ou estiver iminente. Para os PPMEs que tiverem alcançado o ponto de decisão ou conclusão, ","1/ Después de una reprogramación si esta ha sido acordada o es inminente. En el caso de PPME que han alcanzado el punto de decisión o culminación,"]
[null,null,"enter debt service due after HIPC assistance (including additional bilateral assistance for completion point cases).","inscrire le service de la dette exigible après assistance PPTE (y compris assistance bilatérale additionnelle dans le cas du point d'achèvement) ","inserir o serviço da dívida devido após a assistência HIPC (incl. assistência bilateral adicional no ponto de conclusão).","indicar el servicio de la deuda vencido después de la asistencia PPME (incluida asistencia bilateral adicional para los casos de punto de culminación)."]
[]
["Output 7"]
[null,null,"Mechanical external debt distress rating","Notation mécanique du surendettement extérieur","Classificação mecânica do sobreendividamento externo","Clasificación mecánica del sobreendeudamiento externo"]
[]
[]
["Output 5-2 Mkt module:"]
[null,null,"Figure","Graphique","Figura","Gráfico"]
[null,null,": Market-Financing Risk Indicators",": indicateurs des risques de financement de marché",": Indicadores do risco do financiamento em termos comerciais",": Indicadores del riesgo de financiamiento en el mercado"]
[null,null,"Benchmarks","Niveaux de reférénce"]
[null,null,"Values","Valeurs actuelles"]
[null,null,"Breach of benchmark","Dépassement"]
[null,null,"Potential heightened liquidity needs","Besoins accrus de liquidité potentiels"]
[null,null,"Maximum gross financing needs (GFN) over 3-year baseline projection horizon.","Besoins de financement bruts maximum (BFB) sur un horizon de projection de référence de trois ans. "]
[null,null,"EMBI spreads correspond to the latest available data.","Les spreads EMBI correspondent à la valeur maximale de la dernière période de trois mois.."]
[]
[]
[]
[]
[]
[]
[]
["For new public DSA shock sheets that depend on increase in PV from the external DSA shock"]
["Export shock, public"]
[null,null,"I. Baseline Medium Term Projections","I.  Projections à moyen et long Terme du scénario de référence","I. Caso Básico Projeções de mediano prazo","I. Caso Base, Proyecciones de Mediano plazo"]
[null,null,"Bound Test 3: Exports","Scénario de référence ","Cenário de base","Escenario base"]
[null,null,"Public sector debt-to-revenue-and-grants ratio (in percent)","Ratio dette du secteur public/recettes et dons (en pourcentage)","Rácio dívida do sector público/receitas e donativos (em percentagem)","Relación deuda del sector público/ingresos y donaciones (porcentaje)"]
[null,null,"Nominal Debt","Dette nominale ","Dívida nominal","Deuda nominal"]
[]
["PV Stress_A2_C1 sheet"]
[null,null,"Assumed increase in interest rate","Augmentation supposée du taux d'intérêt ","Aument presumido da taxa de juro","Aumento supuesto de la tasa de interés"]
[]
[]
[]
["Customized Scenario - public"]
[null,null,"A2. Alternative Scenario :[Customize, enter title]","A2. Scénario de rechange :[Adapter, inscrire le titre]","A2. Cenário Alternativo: [Personalizar, inserir título]","A2. Escenario alternativo: [Individualizar, escribir título]"]
[null,null,"[Short Name]","[Intitulé abrégé]","[Nome abreviado]","[Nombre corto]"]
[]
[]
[null,null,"English"]
[null,null,"Historical Statistics for Key Variables (past 10 years)","Statistiques historiques pour les principales variables (10 dernières années)","Estatísticas históricas das principais variáveis (últimos 10 anos)","Estadísticas histósricas de variables principales (últimos 10 años)"]
[null,null,"Historical","Moyenne ","Média","Promedio"]
[null,null,"Average","historique ","Histórica","histórico"]
[null,null,"Standard","Écart type ","Desvío","Desviación"]
[null,null,"Deviation",null,"Padrão","estándar"]
[null,null,"Primary deficit ","Déficit primaire ","Défice primário","Déficit primario"]
[null,null,"Real GDP growth (in percent)","Croissance du PIB réel (en pourcentage) ","Crescimento do PIB real (em percentagem)","Crecimiento del PIB real (porcentaje)"]
[null,null,"Nominal interest rate (in percent) 6/","Taux d'intérêt nominal (en pourcentage) 6/","Taxa de juro nominal (em percentagem) 6/","Tasa de interés nominal (porcentaje) 6/"]
[null,null,"Real interest rate (in percent)","Taux d'intérêt réel (en pourcentage)","Taxa de juro real (em percentagem)","Tasa de interés real (porcentaje)"]
[null,null,"Inflation rate (GDP deflator, in percent) ","Taux d'inflation (déflateur du PIB, en pourcentage) ","Taxa de inflação (deflator do PIB, em percentagem)","Tasa deinflación (deflactor del PIB, porcentaje) "]
[null,null,"Revenue to GDP ratio","Ratio recettes/PIB","Rácio receitas/PIB","Relación ingresos/PIB"]
[]
[]
[]
[null,null,"Nominal spending","Dépenses nominales ","Gastos nominais","Gasto nominal"]
[null,null,"  Increase in percent","  Augmentation en pourcentage","  Aumento percentual","  Aumento porcentual"]
[null,null,"Increase in real spending in percent","Augmentation des dépenses réelles en pourcentage ","Aumento percentual dos gastos reais","Aumento porcentual del gasto real"]
[]
[]
[]
[null,null,"In billions of local currency","En milliards d'unités de monnaie locale ","Em mil milhões de moeda nacional","Miles de millones de moneda local"]
[null,null,"Nominal debt","Dette monimale ","Dívida nominal","Deuda nominal"]
[null,null,"   of which: Short term","   dont : court terme","   d/q: Curto prazo","   de la cual: corto plazo"]
[null,null,"Domestic currency","Monnaie nationale ","Em moeda nacional","Moneda nacional"]
[null,null,"Forex","Devises ","Em moeda estrangeira","Moneda extranjera"]
[null,null,"Debt service","Service de la dette","Serviço da dívida","Servicio de la deuda"]
[null,"Update spanish","Amortization of MLT debt","Amortissement dette MLT ","Amortização da dívida de MLP","Amortization of MLT debt"]
[null,null,"Interest Expenditure","Charges d'intérêts","Despesas com juros","Gasto en intereses"]
[null,null,"   Domestic currency","Monnaie nationale ","   Em moeda nacional","   Moneda nacional"]
[null,null,"Forex","Devises ","Em moeda estrangeira","Moneda extranjera"]
[null,null,"Primary deficit","Déficit primaire ","Défice primário","Déficit primario"]
[null,null,"Gross financing need (in local currency)","Besoin de financement brut (en monnaie nationale) ","Necessidade bruta de financiamento (em moeda nacional)","Necesidades brutas de financimiento (moneda local)"]
[null,null,"NPV foreign-currency debt (in local currency)","VAN dette en devises (en monnaie locale) ","VA da dívida em moeda estrangeira (em moeda nacional)","VAN de la deuda en moneda extranjera  (en moneda local)"]
[]
[null,null,"Debt service-to-revenue-and-grants ratio (in percent)","Ratio service de la dette/recettes et dons (en pourcentage) ","Rácio serviço da dívida/receitas e donativos (em percentagem)","Relación servicio de la deuda/ingresos y donaciones (porcentaje)"]
[null,null,"Debt service-to-GDP ratio (in percent)","Ratio service de la dette/PIB (en pourcentage) ","Rácio serviço da dívida/PIB (em percentagem)","Relación servicio de la deuda/PIB (porcentaje)"]
[null,null,"Grants","Dons","Donativos","Donaciones"]
[]
[]
[]
["Customized Scenario-External"]
[null,null,"English"]
[null,null,"Exports, Imports are set to account for shocks to commodity prices. For any other shock enter the new series of Export/Imports to GDP in lines 101 and 102.","Les variables exportations et importations sont endogènes et reflêtent l'impact du choc sur les prix des produits de base. Si une autre simulation veut être faite, saisissez les nouvelles séries des exportations et importations en point de PIB dans les lignes 101 et 102.","Exportações, Importações já estão nos níveis que correspondem aos choques nos preços das mercadorias. No caso de qualquqer outro choque, insira a nova série de Exportações/Importações em relação ao PIB nas linhas 101 e 102.","Las exportaciones e importaciones están diseñadas para tener en cuenta los shocks en los precios de las materias primas. En el caso de cualquier otro shock, ingrese las nuevas series de exportaciones/PIB o importaciones/PIB en las líneas 101 y 102."]
[null,null,null,"VAN totale"]
[null,null,null,{"$f":"+'Customized Scenario-External'!B133","v":0}]
[null,null,"Net Current Transfers, Official","Transfers Courants Nets, Officiel","Transferências correntes líquidas, Oficiais","Transferencias corrientes netas, oficiales"]
[null,null,"Net Current Transfers, Private","Transfers Courants Nets, Privé","Transferências correntes líquidas, Privadas","Transferencias corrientes netas, privadas"]
[null,null,"Checkline (= 0)","Cohérence vérifiée (= 0)","Linha de verificação (= 0)","Línea de verificación (= 0)"]
[null,null,null,{"$f":"+'Customized Scenario-External'!B137","v":0}]
[]
[]
[]
[null,null,"Commodity prices (% change from baseline)","Prix des produits de base (variation en % par rapport au scénario de référence)","Preços das mercadorias (variação % em relação ao cenário de base)","Precios de las materias primas (variación porcentual con respecto al escenario base)"]
[null,null,"Net position","Position nette","Posição líquida","Posición neta"]
[null,null,{"$f":"+\"Shock Profile (SP) for Commodity Prices' Impact on \"&'Customized Scenario-External'!D20&\" (Change in \"&'Customized Scenario-External'!D20&\" = SP*Change in Commodity prices)\"","v":"Shock Profile (SP) for Commodity Prices' Impact on Imports  (Change in Imports  = SP*Change in Commodity prices)"},"Profile du Choc (PC) d'une variation des prix des produits de base sur les exportations (variation des exportation = PC*variations des prix des produits de base)","Perfil de Choque (PC) do Impacto de Importações  sobre os preços das mercadorias (Variação em Importações  = PC*Variação nos preços das mercadorias)","Perfil de shock (PS) del impacto de los precios de las materias primas en Importaciones (Variación en Importaciones = PS*Variación de los precios de las materias primas)"]
[null,null,{"$f":"+\"Elasticity of real GDP to \"&'Customized Scenario-External'!D20&\"\"","v":"Elasticity of real GDP to Imports "},"Elasticité des exportations/ PIB","Elasticidade do PIB real em relação a Importações ","Elasticidad del PIB real con respecto a Importaciones"]
[null,null,"Exporter","Exporter","Exportador","Exportador"]
[null,null,"Importer","Importer","Importador","Importador"]
[]
[null,null,"A2. Alternative Scenario :[Customize, enter title]","A2. Scénario de rechange : [Adapter, inscrire titre]","A2. Cenário Alternativo: [Personalizar, inserir título]","A2. Escenario alternativo: [Individualizar, ingresar nombre]"]
[null,null,"[Short Name]","[Intitulé bref]","[Nome abreviado]","[Nombre corto]"]
[]
[]
[]
[]
["English"]
[null,null,"7/ Long-run, constant balance that stabilizes the debt ratio assuming that key variables (real GDP growth, nominal interest rate, dollar deflator growth, and non-debt inflows in percent of GDP) remain at their levels of the last projection year.","7/ Solde constant à long terme qui stabilise le ratio d'endettement, en supposant que les variables principales (croissance du PIB réel, taux d'intérêt nominal, croissance du déflateur en dollars et entrées hors dettes en pourcentage du PIB) se maintiennent aux niveaux de la dernière année de projection.","7/ Saldo constante a longo prazo que estabiliza o rácio da dívida, presumindo-se que as principais variáveis (crescimento do PIB real, taxa de juro nominal, crescimento do deflator em USD e fluxos de entrada não geradores de dívida em percentagem do PIB) permaneçam nos níveis do último ano da projecção.","7/ Saldo constante a largo plazo que estabiliza el coeficiente de endeudamiento suponiendo que las variables principales (crecimiento del PIB real, tasa de interés nominal, crecimiento del deflactor de dólares y entradas distintas de deuda como porcentaje del PIB) permanecen en los niveles del último año de proyección."]
[null,null,"    ","    ","    ","    "]
[]
[null,null,"Nominal debt baseline","Scénario de référence dette nominale ","Dívida nominal, base","Escenario base de deuda nominal"]
[null,null,"Increase","Augmentation ","Aumento","Aumento"]
[null,null,"Nominal debt stress","Test résistance dette nominale ","Dívida nominal, estresse","Problemas de deuda nominal"]
[null,null,"Increase","Augmentation ","Aumento","Aumento"]
[null,null,"Residual gross borrowing","Emprunt brut résiduel ","Endividamento bruto residual","Endeudamiento bruto residual"]
[]
[null,null,"PV PPG baseline","VA CGE scénario de référence ","VA da dívida PGP, base","Escenario base de VA PGP"]
[null,null,"PV of additional borrowing","VA emprunts supplémentaires ","VA do endividamento adicional","VA de endeudamiento adicional"]
[null,null,"PV PPG stress","VA CGE test résistance ","VA da dívida PGP, estresse","Problemas de VA PGP"]
[null,null,"Private debt (=PV)","Dette privée (=VA)","Dívida privada (= VA)","Deuda privada (=VA)"]
[null,null,"PV total","VA total ","VA total","VA total"]
[]
[null,null,"Debt service baseline","Service dette scénario de base ","Serviço da dívida, base","Escenario base de servicio de la deuda"]
[null,null,"o/w interest","dont intérêts ","d/q: juros","d/c intereses"]
[null,null,"Debt service PPG baseline","Service dette CGE scénario de base ","Serviço da dívida PGP, base","Escenario base de servicio de la deuda PGP"]
[]
[null,null,"Additional debt service stress","Test résistance service dette additionnel ","Serviço da dívida adicional, estresse","Problemas de servicio de la deuda adicional"]
[null,null,"o/w interest","dont intérêts ","d/q: juros","d/c intereses"]
[null,null,"Total debt service stress","Total test résistance service dette ","Total do serviço da dívida, estresse","Total problemas de servicio de la deuda"]
[null,null,"PPG debt service stress","Test résistance service dette CGE","Serviço da dívida PGP, estresse","Problemas de servicio de la deuda PGP"]
[]
[null,null,"New interest payments","Nouvelles charges d'intérêts ","Novos pagamentos de juros","Nuevos pagos de intereses"]
[null,null,"Effective rate","Taux effectif","Taxa efectiva","Tasa efectiva"]
[null,null,"Exports","Exportations","Exportações","Exportaciones"]
[null,null,"Revenue","Recettes ","Receitas","Ingresos"]
[null,"Ref","Short-term debt","Dette à court terme ","Dívida de curto prazo","Deuda a corto plazo"]
[]
[]
[null,null,{"$f":"++IF(START!L10=\"English\",C832,IF(START!L10=\"French\",D832,IF(START!L10=\"Portuguese\",F831,'Customized Scenario-External'!#REF!)))","v":"This sheet allows the user to design customized shocks to the main variables determining the external debt dynamics. Please add scenario's name in cell B8 and assign a short name in cell B24.  Fill in the yellow cells. \n\nThe user can enter alternative data for any, a few, or all of the variables listed in rows 10 to 17 or assume alternative terms for new debt contracted under the shock (cells C26 to C28). Alternatively, if the goal is to shock a variable not listed in rows 10 to 17, go directly to the summary table (from row 64 onward) and make the changes as desired. Exports and Imports are set to account for shocks to commodity prices. For any other shock enter the new series of Exports (Imports) to GDP in lines 70-71.\n\nIf the user decides to use the pre-customized commodity price shock scenario for exports and imports, assumptions should be entered in rows 19 to 21: (i) the percentage change in commodity prices relative to the baseline; (ii) the net position of the country, e.g. net exporter or net importer of a commodity (if the country is a net exporter (importer), an increase in commodity prices will increase the value of exports (imports) in the first round); and (iii) line 21 allows to accommodate a “shock profile” (SP), different persistence and impact. If the SP equals 1 in the first year, then an increase of 3% in commodity prices for a net exporter will increase exports by 3% in that year. If the SP equals 0.6 in the second year, then an increase of 3% in commodity prices for a net exporter will increase exports by 1.6% in the second year, and so on.\n\nMake sure to keep the overall consistency of the macroeconomic assumptions.\nSelect \"Yes\" in cell D3 to activate a customized scenario and to display the results the output tables and in the panel charts."},"Cette feuille permet à l'utilisateur de définir des chocs personnalisés sur les principales variables qui déterminent la dynamique de la dette extérieure. Veuillez ajouter le nom du scénario dans la case B8 et lui donner une brève appellation à la case B24. Remplissez les cases jaunes. L'utilisateur peut substituer des données pour toute variable, quelques variables ou toutes les variables des lignes 10 à 17 ou retenir d'autres hypothèses quant aux modalités de la nouvelle dette contractée sous l'effet du choc (cases C26 à C28). Ou encore, si le but est de soumettre à un choc une variable ne figurant pas aux lignes 10 à 17, passez directement au tableau récapitulatif (à partir de la ligne 64) et portez les changements que vous voulez effectuer. Les exportations et importations sont fixés à un niveau tenant compte des chocs sur les prix des produits de base. Pour tout autre choc, porter les nouvelles séries des Exportations (Importations) par rapport au PIB aux lignes 70-71. Si l'utilisateur décide d'utiliser le scénario préalablement personnalisé de chocs sur les produits de base pour les exportations et importations, les hypothèses retenues doivent être portées aux lignes 19 à 21 : i) le pourcentage de variation des prix des produits de base par rapport à leur niveau de référence; ii) la position nette du pays, par exemple son statut d'exportateur ou d'importateur net d'un produit de base (si le pays est un exportateur (importateur) net, une hausse des prix des produits de base accroîtra la valeur des importations (importations) en un premier temps); et iii) la ligne 21 permet  de tenir compte d'un \"profil de choc\" (PC), de divers degrés de persistance et de choc. Si le PC est égal à 1 dans la première année, une hausse de 3 % des prix des produits de base pour un exportateur net accroîtra ses exportations de 3 % cette année-là. Si le PC est égal à 0,6 dans la deuxième année, une hausse de 3 % des prix des produits de base pour un exportateur net accroîtra ses exportations de 1,6 % dans la seconde année, et ainsi de suite. Veuillez veiller à préserver la cohérence globale des hypothèses macroéconomiques. Sélectionnez \"Oui\" dans la case D3 pour activer un scénario personnalisé et présenter les résultats dans les tableaux de sorties et les graphiques à panneaux.","\"Esta folha permite ao utilizador projetar choques personalizados para as principais variáveis que determinam a dinâmica da dívida externa. Queira adicionar o nome do cenário na célula B8 e atribuir um nome abreviado na célula B24. Preencha as células amarelas.\n\nO utilizador pode inserir dados alternativos para uma, algumas ou todas as variáveis listadas nas linhas de 10 a 17 ou pressupor termos alternativos para novas dívidas contraídas sob o choque (células C26 a C28). Como opção, se o objetivo for provocar um choque numa variável não listada nas linhas de 10 a 17, vá diretamente para a tabela de resumo (da linha 64 em diante) e faça as alterações desejadas. As exportações e importações foram configuradas para responder pelos choques nos preços dos produtos primários. Para os demais choques, insira a nova série de exportações (importações) em relação ao PIB nas linhas 70 e 71.\n\nSe o utilizador decidir usar o cenário personalizado previamente de choque nos preços dos produtos primários para as exportações e importações, os pressupostos devem ser inseridos nas linhas de 19 a 21: i) a variação percentual dos preços dos produtos primários em relação ao cenário de base; ii) a posição líquida do país, p.ex. exportador líquido ou importador líquido de um produto primário (se o país for um exportador líquido (importador), um aumento nos preços dos produtos primários elevará o valor das exportações (importações) na primeira ronda) e iii) a linha 21 permite acomodar um “perfil de choque” (PC) e persistência e impacto diferentes. Se o PC for igual a 1 no primeiro ano, então um aumento de 3% nos preços dos produtos primários para um exportador líquido aumentará as exportações em 3% naquele ano. Se o PC for igual a 0,6 no segundo ano, então um aumento de 3% nos preços dos produtos primários para um exportador líquido aumentará as exportações em 1,6% no segundo ano, e assim por diante.\n\nMantenha a uniformidade geral dos pressupostos macroeconómicos.\n\nSelecione \"\"Sim\"\" na célula D3 para ativar um cenário personalizado e exibir os resultados das tabelas de saída e nos gráficos do painel.\"\n","Esta hoja permite al usuario diseñar shocks personalizados de las principales variables que determinan la dinámica de la deuda externa. Introduzca el nombre del escenario en la celda B8 y asígnele un nombre corto en la celda B24. Rellene las celdas amarillas. \n\nEl usuario puede introducir datos alternativos sobre una, varias o todas las variables que se enumeran en las filas 10 a 17, o bien presuponer condiciones alternativas para la deuda nueva contraída durante el shock (celdas C26 a C28). De forma alternativa, si el objetivo es someter a un shock una variable no especificada en las filas 10 a 17, debe ir directamente al cuadro resumen (a partir de la fila 64) e introducir allí los cambios deseados. Exportaciones e Importaciones están configuradas de forma que registran los shocks de las materias primas. Para todos los demás shocks, introduzca la nueva serie de la relación Exportaciones (Importaciones)/PIB en las filas 70-71.\n\nSi el usuario decide hacer uso del escenario preconfigurado del shock de los precios de las materias primas, los supuestos deberán introducirse en las filas 19 a 21; (I) la variación porcentual de los precios de las materias primas respecto al escenario base; (ii) la posición neta del país, p. ej., exportador neto o importador neto de un producto (si el país es exportador (importador) neto), un incremento del precio de las materias primas hará aumentar el valor de las exportaciones (importaciones) en primera ronda); y (iii) la línea 21 permite introducir un \"perfil de riesgo\" (PR), así como persistencia y efectos distintos. Si el PR es igual a 1 durante el primer año, un incremento del 3% de los precios de las materias primas para un país exportador neto hará subir las exportaciones un 3% ese año. Si el PR es igual a 0,6 el segundo año, un incremento del 3% de los precios de las materias primas para un país exportador neto hará aumentar las exportaciones en un 1,6% durante el segundo año, y así sucesivamente.\n\nAsegúrese de mantener la coherencia general de los supuestos macroeconómicos.\nSeleccione \"Sí\" en la celda D3 para activar un escenario personalizado y mostrar los resultados en los cuadros y los gráficos de panel.\n"]
[]
[]
[null,null,"To include the external customized scenario in charts and tables?","Pour inclure le scénario extérieur adapté dans les graphiques et tableaux ","Incluir o cenário externo personalizado nos gráficos e tabelas?","¿Para incluir el escenario fiscal individualizado en los gráficos y cuadros?"]
[null,null,"Customized external scenarios: INSTRUCTIONS","Scénarios extérieurs adaptés : INSTRUCTIONS","Cenários externos personalizados: INSTRUÇÕES","Escenarios fiscales individualizados: INSTRUCCIONES"]
[null,null,"This sheet allows the user to design customized shocks to the main variables determining the external debt dynamics. Please add scenario's name in cell B8 and assign a short name in cell B24.  Fill in the yellow cells. \n\nThe user can enter alternative data for any, a few, or all of the variables listed in rows 10 to 17 or assume alternative terms for new debt contracted under the shock (cells C26 to C28). Alternatively, if the goal is to shock a variable not listed in rows 10 to 17, go directly to the summary table (from row 64 onward) and make the changes as desired. Exports and Imports are set to account for shocks to commodity prices. For any other shock enter the new series of Exports (Imports) to GDP in lines 70-71.\n\nIf the user decides to use the pre-customized commodity price shock scenario for exports and imports, assumptions should be entered in rows 19 to 21: (i) the percentage change in commodity prices relative to the baseline; (ii) the net position of the country, e.g. net exporter or net importer of a commodity (if the country is a net exporter (importer), an increase in commodity prices will increase the value of exports (imports) in the first round); and (iii) line 21 allows to accommodate a “shock profile” (SP), different persistence and impact. If the SP equals 1 in the first year, then an increase of 3% in commodity prices for a net exporter will increase exports by 3% in that year. If the SP equals 0.6 in the second year, then an increase of 3% in commodity prices for a net exporter will increase exports by 1.6% in the second year, and so on.\n\nMake sure to keep the overall consistency of the macroeconomic assumptions.\nSelect \"Yes\" in cell D3 to activate a customized scenario and to display the results the output tables and in the panel charts.","La présente feuille permet aux usagers de définir leurs propres chocs aux principales variables qui déterminent la dynamique de la dette extérieure. Le nom du scénario doit être inscrit dans la cellule B8 et intitulé abrégé dans la cellule B24.  Les cellules ombrées en jaune doivent être remplies. \n\nLes usagers peuvent saisir des données différentes pour une ou plusieurs des variables énumérées aux rangées 10 à 17, voire leur totalité, ou poser comme hypothèses d'autres conditions pour les nouveaux emprunts contractés compte tenu du choc (cellules C23 à C26). Si les usagers veulent envisager un choc pour une variable qui ne figure pas aux rangées 10 à 17, ils peuvent aller directement au tableau synoptique (à partir de la rangée 64) et apporter les changements souhaités. Les exportations et exportations sont définies de manière à pouvoir tenir compte des chocs des prix des matières premières. Pour tout autre choc, les usagers doivent saisir les nouvelles séries d'exportations (importations)/PIB aux rangées 70-71.\n\nSi les usuages décident d'utiliser le scénario de choc des cours des matières premières prédéfini pour les exportations et les importations, les hypothèses doivent être saisies aux rangées 19 à 21 : i) pourcentage de variation des cours des matières premières par rapport au scénario de référence; ii) position nette du pays, par ex. exportateur ou importateur net d'un produit de base (si le pays est un exportateur (importateur) net, une augmentation des cours du produit aura pour effet d'accroître la valeur des exportations (importations) dans un premier temps); et iii) la rangée 19 permet d'appliquer un “profil de choc” (Shock Profile, en anglais, ou SP), de durée et d'impact différents. Si le SP est égal à 1 la première année, une augmentation de 3% des cours des matières premières pour un  exportateur net aura pour effet d'accroître les exportations de 3% cette année. Si le SP est égal à 0,6 la deuxième année, une augmentation de 3% des cours des matières premières pour un exportateur net aura pour effet d'accroître les exportations de 1,6% la deuxième année, et ainsi de suite.\n\nVeiller à assurer la cohérence d'ensemble des hypothèses macroéconomiques.\nChoisir \"Oui\" à la cellule D3 pour activer un scénario adapté et afficher les résultats dans les tableaux et les graphiques.A638","Esta folha permite ao utilizador modelar choques personalizados nas principais variáveis que determinam a dinâmica da dívida externa. Insira o nome do cenário na célula B8 e atribua um nome abreviado na célula B24. Preencha as células amarelas. \n\nO utilizador pode inserir dados alternativos para uma, várias, ou todas as variáveis relacionadas nas fileiras 10 a 17 ou presumir condições alternativas de contratação de novas dívidas no contexto do choque (células C23 a C26). Como alternativa, se a meta for avaliar um choque numa variável diferente daquelas relacionadas nas fileiras 10 a 17, vá directamente à tabela-resumo (a partir da fileira 64) e faça as mudanças necessárias. Presume-se que as Exportações e Importações já incorporem os choques nos preços das mercadorias. Para o caso de qualquer outro choque, insira a nova série de dados de Exportações (Importações) em relação ao PIB nas linhas 70-71.\n\nSe o utilizador decidir usar o cenário predefinido de choque nos preços das mercadorias, para as exportações e importações, deve inserir os pressupostos nas linhas 19 a 21: i) variação percentual nos preços das mercadorias em relação ao cenário de base; ii) posição líquida do país, ou seja, exportador líquido ou importador líquido de uma mercadoria (se o país for um exportador (importador) líquido, um aumento do preço da mercadoria provocará um aumento do valor das exportações (importações) na primeira ronda de efeitos); e iii) a linha 19 permite a inclusão de um “perfil do choque” (PC), persistência e impacto diferentes. Se o PC for igual a 1 no primeiro ano, então um aumento de 3% do preço da mercadoria para um exportador líquido resultará num aumento de 3% das exportações naquele ano. Se o PC for igual a 0,6 no segundo ano, então um aumento de 3% do preço da mercadoria para um exportador líquido resultará num aumento das exportações de 1,6% no segundo ano, e assim sucessivamente.\n\nTome o cuidado de manter a coerência global dos pressupostos macroeconómicos.\nSeleccione \"Sim\" na célula D3 para activar o cenário personalizado e exibir os resultados associados nas tabelas de saída e nos gráficos.","Esta hoja le permite al usuario modelizar los shocks individualizados de las principales variables fiscales que determinan la dinámica de la deuda pública. Indique el nombre del escenario en la celda B8 y asígnele un nombre corto en la celda B24. Rellene las celdas de color amarillo.\n\nEl usuario puede ingresar datos alternativos para cualquiera, unas pocas o la totalidad de las variables enumeradas en las filas 10 a 17, o suponer condiciones alternativas para la contratación de deuda nueva bajo condiciones de shock (celdas C23 a C26). O, si el objetivo es someter a un shock a una variable no enumerada en la filas 10 a 17, diríjase directamente al cuadro resumido (de la fila 64 en adelante) e introduzca los cambios necesarios. Las Exportaciones e Importaciones están fijadas de manera que tengan en cuenta los precios de las materias primas. Para cualquier otro shock, ingrese la nueva series de Exportaciones (Importaciones)/PIB en las líneas 70-71.\n\nSi el usuario opta por usar el escenario pre individualizado de shock de precios de las materias primas para las exportaciones e importaciones, los supuestos deben ingresarse en las filas 19 a 21: i) la variación porcentual de los precios de las materias primas con respecto al escenario base; ii) la posición neta del país; por ejemplo, exportador neto o importador neto de una materia prima (si el país es un exportador (importador) neto, un aumento de los precios de las materias primas incrementará el valor de las exportaciones (importaciones) en la primera ronda); y iii) la línea 19 permite introducir un “perfil de shock” (PS), persistencia diferente e impacto. Si el PS es igual a 1 en el primer año, un aumento de 3% en los precios de las materias primas para un exportador neto incrementará las exportaciones un 3% en ese año. Si el PS es igual a 0,6 en el segundo año, un aumento de 3% en los precios de las materias primas para un exportador neto incrementará las exportaciones un 1,6% en el segundo año, y así sucesivamente.\n\nAsegúrese de preservar la coherencia general de los supuestos macroeconómicos.\nSeleccione “Yes” en la celda D3 para activar un escenario individualizado y para mostrar los resultados en los cuadros de resultados y los gráficos de panel."]
[]
[]
[]
[]
["Probability approach"]
[null,null,"ENG"]
[null,null,"Determination of Borderline Cases","Détermination des cas limites","Determinação dos casos limítrofes","Determinación de casos dudosos"]
[null,null,"A borderline case is defined as one where the largest breach, or near breach, of a threshold falls within a 10-percent band around the threshold. The template considers breaches of thresholds in the baseline, the historical scenario, and the most extreme stress test. \nThe most extreme stress test is defined as the test that yields the highest level of debt on or before the tenth year of the projection period.","Un cas est considéré limite si le dépassement (ou quasi-dépassement) le plus important d'un seuil donné s'inscrit dans une fourchette de 10% de part et d'autre du seuil. Le tableur couvre les dépassements de seuils dans le scénario de référence, le scénario historique et les tests de résistance les plus extrêmes. \nLe test de résistance le plus extrême est celui qui produit le niveau d'endettement le plus élevé la dixième année de la période de projection ou avant.","Define-se o caso limítrofe como aquele em que a quebra ou quase-quebra mais pronunciada de um limiar situa-se numa faixa de 10% em torno do limiar. O modelo considera as quebras de limiar no cenário de base, cenário histórico e no teste de estresse mais extremo. \nDefine-se o teste de estresse mais extremo como aquele que produz o nível mais elevado de dívida no ou próximo ao décimo ano do período de projecção.","Esta hoja no es aplicable al caso de remesas cuantiosas."]
[null,null,"Country name ","Nom du pays ","Nome do país","Un caso dudoso se define como uno en que la superación más amplia de un umbral o la aproximación al umbral ocurre dentro de una banda de 10% alrededor del umbral. En la planilla se consideran superaciones del umbral en el escenario base, el escenario histórico y la prueba de tensión más severa.\nLa prueba de tensión más severa se define como la que arroja el nivel de deuda más alto en el décimo año del período de proyección o antes.\n"]
[null,null,{"$f":"\"Is \"& 'Input 1 - Basics'!C7&\" a boderline case?\"","v":"Is Nicaragua a boderline case?"},{"$f":"\"L'\"&'Input 1 - Basics'!C7&\" est-il un cas limite?\"","v":"L'Nicaragua est-il un cas limite?"},{"$f":"\"O \"&'Input 1 - Basics'!C7&\" é um caso limítrofe?\"","v":"O Nicaragua é um caso limítrofe?"},"Nombre del país"]
[null,null,"Borderline Bandwidth","Fourchette cas limite ","Faixa limítrofe",{"$f":"\"¿Es \"& 'Input 1 - Basics'!C7&\" un caso dudoso?\"","v":"¿Es Nicaragua un caso dudoso?"}]
[null,null,null,"Cette feuille ne s'appliqe pas aux cas où les envois de fonds sont importants.",null,"Banda"]
[null,null,"Baseline","Scénario de référence ","Base","Escenario base"]
[null,null,"Breach Threshold","Tests de résistance ","Limiar de quebra","Umbral"]
[null,null,"Near breach","Presque dépassé","Próximo à quebra","Próximo al umbral"]
[null,null,"Small breach","Légèrement dépassé","Pequena quebra","Umbral apenas superado"]
[null,null,"Significant breach","Considérablement dépassé ","Quebra significativa","Umbral ampliamente superado"]
[null,null,"Within the user-defined band?","Dans la fourchette de 10%?","Dentro da faixa de 10%?"]
[null,null,"Stress tests",null,"Testes de estresse","¿Dentro de la banda de 10%?"]
[null,null,"Probabilities",null,null,"Pruebas de tensión"]
[null,null,null,"Seuil dépassé "]
[null,null,"Reference table","Tableau de référence ","Quadro de referência","Cuadro de referencia"]
[null,null,"Risk of debt distress","Risque de surendettement ","Risco de sobreendivida-mento","Riesgo de problemas de endeudamiento"]
[null,null,"Stress tests including historical scenario","Scénario de référence ","Cenário de base","Escenario base"]
[null,null,"Baseline scenario","Tests de résistance, scénario historique compris ","Testes de estresse, incl. cenário histórico","Pruebas de tensión incluido escenario base"]
[null,null,"LOW","FAIBLE ","BAIXO","Bajo"]
[null,null,"Low-moderate","Faible-modéré","Baixo-moderado","Bajo-moderado"]
[null,null,"Moderate-low","Modéré-faible ","Moderado-baixo","Moderado-bajo"]
[null,null,"MODERATE","MODÉRÉ ","MODERADO","Moderado-bajo"]
[null,null,"Moderate-high","Modéré-élevé","Moderado-elevado","Moderado-alto"]
[null,null,"High-moderate","Élevé-modéré","Elevado-moderado","Alto-moderado"]
[null,null,"Near breach","Quasi-dépassement ","Próximo à quebra","Próximo al umbral"]
[null,null,"Small breach","Léger dépassement ","Pequena quebra","Umbral apenas superado"]
[null,null,"Significant breach","Dépassement important ","Quebra significativa","Umbral ampliamente superado"]
[null,null,"Near breach","Quasi-dépassement ","Próximo à quebra","Próximo al umbral"]
[null,null,"Small breach","Léger dépassement ","Pequena quebra","Umbral apenas superado"]
[null,null,"Significant breach","Dépassement important ","Quebra significativa","Umbral ampliamente superado"]
[null,null,"HIGH","ÉLEVÉ ","ELEVADO","ALTO"]
[null,null,"IN DEBT DISTRESS","SURENDETTEMENT ","Em situação de SOBREENDIVIDA-MENTO","CON PROBLEMAS DE ENDEUDAMIENTO"]
[null,null,"Current debt and debt service ratios are insignificant or sustained breach of thresholds.","Ratios de dette et service de la dette actuels sont insignifiants ou dépassement soutenu des seuils.","Os actuais rácios da dívida e do serviço da dívida estão substancial e/ou constantemente acima dos limiares.","Las actuales relaciones de deuda y servicio de la deuda son insignificantes o superan en forma sostenida los umbrales."]
[null,null,"Probability Threshold","Limiar de probabilidade"]
[null,null,"Probability Threshold","Probabilités","Probabilidades"]
[]
[null,null,"Average of 5-year history + 11-year projection","Croissance du PIB réel : 5 historique + 11 projection","Crescimento do PIB real: 5 histórico + 11 projecção"]
[null,null,"Real GDP Growth"]
[null,null,"Regression Coefficients","Coefficients de régression ","Coeficientes de regressão"]
[null,null,"Model 1","Modèle 1","Modelo 1"]
[null,null,"Model 2","Modèle  2","Modelo 2"]
[null,null,"Model 3","Modèle 3","Modelo 3"]
[null,null,"Model 4","Modèle  4","Modelo 4"]
[null,null,"Model 5","Modèle  5","Modelo 5"]
[]
[]
[]
[]
[]
[null,null,null,"Probabilidades","Coeficientes de regresión"]
[null,null,null,null,"Modelo 1","Modelo 2","Modelo 3","Modelo 4","Modelo 6"]
[]
[null,null,null,"Crecimiento del PIB real: 5 historia + 11 proyecciones"]
["Output 1-1 - External DSA"]
[null,"Reference","Table","Tableau","Tabela","Cuadro"]
[null,null,": External Debt Sustainability Framework, Baseline Scenario, ",": Cadre de viabilité de la dette extérieure, scénario de référence,",": Quadro de Sustentabilidade da Dívida Externa, Cenário de Base,",": Marco de sostenibilidad de la deuda externa, escenario base,"]
[null,"Reference","(In percent of GDP, unless otherwise indicated)","(en pourcentage du PIB, sauf indication contraire) ","(Em percentagem do PIB, salvo indicação em contrário)","(Porcentaje del PIB, salvo indicación contraria)"]
[null,"Reference","Actual ","Effectif ","Efectivo ","Efectiva"]
[null,"Reference","Projections","Projections","Projecções","Proyecciones"]
[null,"Reference","Average","Moyenne","Média","Promedio"]
[null,null,"Historical","Scénario historique","Histórico","Histórico"]
[]
[]
[null,null,"External debt (nominal)","Dette extérieure (nominale)","Dívida externa (nominal)","Deuda externa (nominal)"]
[null,null,"of which: public and publicly guaranteed (PPG)","dont : contractée ou garantie par l'État (CGE)","d/q: pública e com garantia pública (PGP)","de la cual: pública y con garantía pública (PGP)"]
[null,null,"Change in external debt","Variation de la dette extérieure","Variação da dívida externa","Variación de la deuda externa"]
[null,null,"Identified net debt-creating flows ","Flux générateurs d'endettement net identifiés","Fluxos líquidos geradores de dívida identificados","Flujos netos generadores de deuda identificados"]
[null,null,"Non-interest current account deficit","Déficit extérieur courant hors intérêts","Défice da conta corrente, excl. juros","Déficit en cuenta corriente que no genera intereses"]
[null,null,"Deficit in balance of goods and services","Déficit de la balance des biens et services","Défice da balança de bens e serviços","Déficit en el saldo de bienes y servicios"]
[null,null,"Exports ","Exportations","Exportações ","Exportaciones "]
[null,null,"Imports ","Importations","Importações ","Importaciones"]
[null,null,"Net current transfers (negative = inflow)","Transferts courants nets (négatifs = entrées)","Transferências correntes líquidas (negativo = ingresso)","Transferencias corrientes netas (negativo = entrada)"]
[null,null,"of which: official","dont : officiels","d/q: oficiais","de las cuales: oficiales"]
[null,null,"Other current account flows (negative = net inflow)","Autres flux extérieurs courants (négatifs= entrées nettes)","Outros fluxos de transacções correntes (negativo = ing. líq.)","Otros flujos de cuenta corriente (negativos = entrada neta)"]
[null,null,"Net FDI (negative = inflow)","IDE nets (négatifs = entrées)","IDE líquido (negativo = ingresso)","IED neta (negativo = entrada)"]
[null,null,"Endogenous debt dynamics","Dynamique endogène de la dette","Dinâmica endógena da dívida","Dinámica de la deuda endógena"]
[null,null,"Denominator: 1+g+ρ+gρ","Dénominateur: 1+g+r+gr","Denominador: 1+g+r+gr","Denominador: 1+g+r+gr"]
[null,null,"Contribution from nominal interest rate","Contribution du taux d'intérêt nominal","Contributo da taxa de juro nominal","Contribución de la tasa de interés nominal"]
[null,null,"Contribution from real GDP growth ","Contribution de la croissance du PIB réel","Contributo do crescimento do PIB real ","Contribución del crecimiento del PIB real"]
[null,null,"Contribution from price and exchange rate changes ","Contribution des variations de prix et de taux de change","Contributo das variações cambiais e de preços ","Contribución de las variaciones de precio y del tipo de cambio "]
[null,null,"Residual","Résiduel","Resíduo","Residuo"]
[null,null,"of which: exceptional financing","dont : financement exceptionnel","d/q: financiamento excepcional","del cual: financiamiento excepcional"]
[]
[null,null,"PV of external debt","VA de la dette extérieure","VA da dívida externa","VA de la deuda externa"]
[null,null,"In percent of exports ","En pourcentage des exportations","Em percentagem das exportações ","En porcentaje de las exportaciones "]
[null,null,"Sustainability indicators","Indicateurs de viabilité","Indicadores de sustentabilidade","Indicadores de sostenibilidad"]
[null,null,"PV of PPG external debt-to-GDP ratio","VA de la dette extérieure CGE/PIB","VA da dívida externa PGP/PIB","VA de la deuda externa PGP/PIB"]
[null,null,"PV of PPG external debt-to-exports ratio","VA de la dette extérieure CGE/exportations","VA da dívida externa PGP/exportações","VA de la deuda externa PGP/exportaciones"]
[null,null,"Total external debt service-to-exports ratio","Ratio service de la dette/exportations","Rácio serviço da dívida/exportações","Relación servicio de la deuda/exportaciones"]
[null,null,"PPG debt service-to-exports ratio","Ratio service de la dette CGE/exportations","Rácio serviço da dívida PGP/exportações","Relación servicio de la deuda PGP/exportaciones"]
[null,null,"PPG debt service-to-revenue ratio","Ratio service de la dette CGE/recettes","Rácio serviço da dívida PGP/receitas","Relación servicio de la deuda PGP/ingresos"]
[null,null,{"$f":"\"Gross external financing need (\"&TEXT('Input 1 - Basics'!C19,\"#\")&\" of U.S. dollars)\"","v":"Gross external financing need (Million of U.S. dollars)"},"Total des besoins de financement bruts (milliards de dollars EU)","Total da necessidade bruta de financiamento (Billions de USD)","Necesidades totales de financiamiento bruto (Billions de dólares de EE.UU.)"]
[null,null,"Non-interest current account deficit that stabilizes debt ratio ","Déficit extérieur courant hors intérêts stabilisant le ratio d'endettement","Défice da conta corrente excl. juros que estabiliza o rácio da dívida","Déficit en cuenta corriente no generador de intereses que estabiliza el coeficiente de endeudamiento"]
[]
[null,null,"Key macroeconomic assumptions","Principales hypothèses macroéconomiques","Principais pressupostos macroeconómicos","Principales supuestos macroeconómicos"]
[]
[null,null,"Real GDP growth (in percent)","Croissance du PIB réel (en pourcentage)","Crescimento do PIB real (em percentagem)","Crecimiento del PIB real (porcentaje)"]
[null,null,"GDP deflator in US dollar terms (change in percent)","Déflateur du PIB en dollars EU (variation en pourcentage)","Deflator do PIB em USD (variação percentual)","Deflactor del PIB en términos de dólares de EE.UU. (variación porcentual)"]
[null,null,"Effective interest rate (percent)","Taux d'intérêt effectif (pourcentage)","Taxa de juro efectiva (em percentagem)","Tasa de interés efectiva (porcentaje)"]
[null,null,"Growth of exports of G&S (US dollar terms, in percent)","Croissance des exportations de biens & services ($, en %)","Crescimento das export. de bens e serviços (em termos de USD, %)","Crecimiento de exportaciones de bienes y servicios (dólares de EE.UU., porcentaje)"]
[null,null,"Growth of imports of G&S (US dollar terms, in percent)","Croissance des importations de biens & services ($, en %)","Crescimento das import. de bens e serviços (em termos de USD, %)","Crecimiento de importaciones de bienes y servicios (dólares de EE.UU., porcentaje)"]
[null,null,"Grant element of new public sector borrowing  (in percent)","Élément don des nouveaux emprunts du secteur public (en %)","Elemento de donativo do novo endividamento do sector público (%","Componente de donaciones de endeudamiento nuevo del sector público (porcentaje)"]
[null,null,"Government revenues (excluding grants, in percent of GDP)","Recettes publiques (hors dons, en pourcentage du PIB)","Receita pública (excl. donativos, em percentagem do PIB)","Ingresos públicos (excluidas donaciones, porcentaje del PIB)"]
[null,null,{"$f":"\"Aid flows (in \"&TEXT('Input 1 - Basics'!C19,\"#\")&\" of US dollars)\"","v":"Aid flows (in Million of US dollars)"},"Flux d'aide (en milliards de dollars)","Fluxos de ajuda financeira (em Billions de USD)","Flujos de ayuda (Billions de dólares de EE.UU.)"]
[null,null,"of which: Grants","dont : dons","d/q: Donativos","de los cuales: Donaciones"]
[null,null,"of which: Concessional loans","dont : prêts concessionnels","d/q: Empréstimos concessionais","de los cuales: Préstamos concesionarios"]
[null,null,"Grant-equivalent financing (in percent of GDP)","Financement équivalent don (en pourcentage du PIB)","Financiamento equivalente aos donativos (em % do PIB)","Financiamiento equivalente a donaciones (porcentaje del PIB)"]
[null,null,"Grant-equivalent financing (in percent of external financing)","Financement équivalent don (en % du financement extérieur)","Financiamento equivalente aos donativos (em % do fin. externo)","Financiamiento equivalente a donaciones (porcentaje del financiamiento externo)"]
[]
[null,null,"Memorandum items:","Pour mémoire :","Por memória:","Partidas informativas:"]
[null,null,{"$f":"\"Nominal GDP (\"&TEXT('Input 1 - Basics'!C19,\"#\")&\" of US dollars)  \"","v":"Nominal GDP (Million of US dollars)  "},"PIB nominal (milliards de dollars EU)","PIB nominal (Billions de USD)  ","PIB nominal (Billions de dólares de EE.UU.) "]
[null,null,"Nominal dollar GDP growth  ","Croissance du PIB nominal en dollars","Crescimento do PIB nominal em USD","Crecimiento del PIB nominal en dólares"]
[null,null,{"$f":"\"PV of PPG external debt (in \"&TEXT('Input 1 - Basics'!C19,\"#\")&\" of US dollars)\"","v":"PV of PPG external debt (in Million of US dollars)"},"VA de la dette extérieure CGE (milliards de dollars EU)","VA da dívida externa PGP (em Billions de USD)","VA de deuda externa PGP (Billions de dólares de EE.UU.)"]
[null,null,"(PVt-PVt-1)/GDPt-1 (in percent)","(VAt - VAt-1/PIBt-1 (en pourcentage)","(VAt-VAt-1)/PIBt-1 (em percentagem)","(VAt-VAt-1)/PIBt-1 (porcentaje)"]
[null,null,{"$f":"\"Gross workers' remittances (\"&TEXT('Input 1 - Basics'!C19,\"#\")&\" of US dollars)  \"","v":"Gross workers' remittances (Million of US dollars)  "},"Envois de fonds bruts des travailleurs (milliards de dollars EU)","Remessas brutas dos trabalhadores (Billions de USD)  ","Remesas brutas de trabajadores (Billions de dólares de EE.UU.)  "]
[]
[null,null,"Sources: Country authorities; and staff estimates and projections.","Sources : autorités nationales; estimations et projections des services.","Fontes: Autoridades nacionais e estimativas e projecções do corpo técnico.","Fuentes: Autoridades nacionales; y estimaciones y proyecciones del personal técnico del FMI."]
[]
[null,null,"Includes both public and private sector external debt."," Comprend à la fois la dette extérieure des secteurs public et privé."," Inclui a dívida externa dos sectores público e privado."," Incluye deuda externa de los sectores público y privado."]
[null,null,"Derived as [r - g - ρ(1+g)]/(1+g+ρ+gρ) times previous period debt ratio, with r = nominal interest rate; g = real GDP growth rate, and ρ = growth rate of GDP deflator in U.S. dollar terms. ","Égale à [r - g - ρ(1+g)]/(1+g+ ρ+g ρ) fois le ratio d'endettement de la période précédente, où r = taux d'intérêt nominal; g = taux de croissance du PIB réel, et ρ = taux de croissance du déflateur du PIB en $EU.","Derivado como [r - g - ρ(1+g)]/(1+g+ρ+gρ) multiplicado pelo rácio da dívida no período anterior, sendo r = a taxa de juro nominal; g = a taxa de crescimento do PIB real e ρ = a taxa de crescimento do deflator do PIB em USD. ","Derivada como [r - g - ρ(1+g)]/(1+g+ρ+gρ) multiplicado el coeficiente de endeudamiento del período previo, dónde r = tasa de interés nominal; g = tasa de crecimiento del PIB real, y ρ = tasa de crecimiento del deflactor del PIB en dólares de EE.UU. "]
[null,"translate","Derived as [r - g - ρ(1+g) + Ɛα (1+r)]/(1+g+ρ+gρ) times previous period debt ratio, with r = nominal interest rate; g = real GDP growth rate, ρ = growth rate of GDP deflator in U.S. dollar terms, Ɛ=nominal appreciation of the local currency, and α= share of local currency-denominated external debt in total external debt. ","Égale à [r - g - ρ (1 + g) + Ɛα (1 + r)] / (1 + g + ρ + gρ) multiplié par le ratio d'endettement de la période précédente, où r = taux d'intérêt nominal; g = taux de croissance du PIB réel, ρ = taux de croissance du déflateur du PIB en $EU, Ɛ = appréciation nominale de la monnaie locale, et α = part de la dette extérieure libellée en monnaie locale dans la dette extérieure totale."]
[null,null,"Includes exceptional financing (i.e., changes in arrears and debt relief); changes in gross foreign assets; and valuation adjustments. For projections also includes contribution from price and exchange rate changes.","Inclut le financement exceptionnel (c'est-à-dire les variations des arriérés et l'allégement de la dette); les variations des avoirs extérieurs bruts et les ajustements de valeur. Pour les  projections, comprend en outre la contribution des variations de prix et de taux de change.","Inclui o financiamento excepcional (ou seja, variação dos atrasados e alívio da dívida), variação dos activos externos brutos e ajustes por reavaliação. Nas projecções, inclui também o contributo das variações cambial e de preços.","Incluye financiamiento excepcional (es decir, variaciones de atrasos y alivio de la deuda); variaciones de activos externos brutos; y ajustes de valoración. En el caso de las proyecciones también incluye la contribución de las variaciones de precios y del tipo de cambio."]
[null,null,"Current-year interest payments divided by previous period debt stock.  ","Charges d'intérêt de l'excercice en cours divisées par le stock de la dette de la période précédente.","Pagamentos de juros no ano corrente divididos pelo stock da dívida do período anterior.  ","Pagos de intereses del año corriente divididos por el saldo de la deuda del período previo.  "]
[null,null,"Historical averages are generally derived over the past 10 years, subject to data availability, whereas projections averages are over the first year of projection and the next 10 years."," Les moyennes historiques et les écarts types sont généralement calculés sur les 10 dernières années, pour autant que les données soient disponibles. "," As médias históricas e os desvios-padrão são em geral obtidos com base nos 10 anos anteriores, dependendo da disponibilidade de dados. "," Los promedios históricos y las desviaciones estándar en general se derivan de los últimos 10 años, dependiendo de la disponibilidad de datos. "]
[null,null," Defined as grants, concessional loans, and debt relief.","  Il s'agit des dons, des prêts concessionnels et de l'allégement de la dette."," Definidos como donativos, empréstimos concessionais e alívio da dívida."," Definidos como donaciones, préstamos concesionarios y alivio de la deuda."]
[null,null," Grant-equivalent financing includes grants provided directly to the government and through new borrowing (difference between the face value and the PV of new debt)."," Le financement équivalent don inclut les dons accordés à l'État directement et sous la forme des nouveaux emprunts (différence entre la valeur faciale et la VA de la nouvelle dette). "," O financiamento equivalente aos donativos inclui os donativos concedidos ao governo por via directa e através de novos empréstimos (diferença entre o valor facial e o VA da nova dívida)."," El financiamiento equivalente a donaciones incluye donaciones proporcionadas directamente al gobierno y a través de endeudamiento nuevo (diferencia entre el valor nominal y el VA de la deuda nueva)."]
[]
[]
[null,null,"Assumes that PV of private sector debt is equivalent to its face value.","On suppose que la VA de la dette du secteur privé est équivalente à sa valeur faciale.","Presume que o VA da dívida do sector privado seja equivalente ao seu valor facial.","Supone que el VA de la deuda del sector público es equivalente a su valor nominal."]
[]
[]
["Output 1-2 - Public DSA"]
[null,null,": Public Sector Debt Sustainability Framework, Baseline Scenario,",": Cadre de viabilité de la dette du secteur public, scénario de référence,",": Quadro de Sustentabilidade da Dívida do Sector Público, Cenário de Base,",": Marco de sostenibilidad de la deuda pública, escenario base,"]
[null,null,"(In percent of GDP, unless otherwise indicated)","(en pourcentage du PIB, sauf indication contraire)","(Em percentagem do PIB, salvo indicação em contrário)","(Porcentaje del PIB  salvo indicación contraria)"]
[null,null,"Actual ","Effectif ","Efectivo ","Efectiva"]
["English",null,"Estimate","Estimation ","Estimativa","Estimada"]
[null,null,"Projections","Projections","Projecções","Promedio"]
[null,null,"Standard Deviation","Écart type ","Desvio padrão","DESVIACIÓN estándar"]
[null,null,"Average","Moyenne ","Média","promedio"]
[null,null,"Public sector debt","Dette du secteur public","Dívida do sector público","Deuda del sector público"]
[null,null,"of which: external debt","dont : libellée en devises","d/q: expressa em moeda estrangeira","de la cual: denominada en moneda extranjera"]
[null,null,"of which: local-currency denominated","dont : libellée en monnaie locale","d/q: expressa em moeda local","de la cual: denominada en moneda local"]
[null,null,"of which: held by non-residents","dont : envers les non-résidents","d/q: detida por não residentes","de la cual: en poder de no residentes"]
[null,null,"Change in public sector debt","Variation de la dette du secteur public","Variação da dívida do sector público","Variación de la deuda del sector público"]
[null,null,"Identified debt-creating flows","Flux générateurs d'endettement identifiés","Fluxos geradores de dívida identificados","Flujos netos generadores de deuda identificados"]
[null,null,"Primary deficit","Déficit primaire","Défice primário","Déficit primario"]
[null,null,"Revenue and grants","Recettes et dons","Receita e donativos","Ingresos y donaciones"]
[null,null,"of which: grants","dont : dons","d/q: donativos","de los cuales: donaciones"]
[null,null,"Primary (noninterest) expenditure","Dépenses primaires (hors intérêts)","Despesas primárias (excl. juros)","Gasto primario (distinto de intereses)"]
[null,null,"Automatic debt dynamics","Dynamique automatique de la dette","Dinâmica automática da dívida","Dinámica de la deuda automática"]
[null,null,"Contribution from interest rate/growth differential","Contribution de l'écart de taux d'intérêt/croissance","Contributo do diferencial taxa de juro/crescimento","Contribución del diferencial tasa de interés/crecimiento"]
[null,null,"of which: contribution from average real interest rate","dont : contribution du taux d'intérêt réel moyen","d/q: contributo da taxa de juro real média","del cual: contribución de la tasa de interés real media"]
[null,null,"of which: contribution from real GDP growth","dont : contribution de la croissance du PIB réel","d/q: contributo do crescimento do PIB real","del cual: contribución del crecimiento del PIB real"]
[null,null,"Contribution from real exchange rate depreciation","Contribution de la dépréciation du taux de change réel","Contributo da depreciação da taxa de câmbio real","Contribución de la depreciación del tipo de cambio real"]
[null,null,"Denominator = 1+g","Dénominateur = 1+g","Denominador = 1+g","Denominador = 1+g"]
[null,null,"Other identified debt-creating flows","Autres flux générateurs d'endettement identifiés","Outros fluxos geradores de dívida identificados","Otros flujos netos generadores de deuda identificados"]
[null,null,"Privatization receipts (negative)","Produit des privatisations (négatif)","Receita de privatizações (negativa)","Ingresos por privatizaciones (negativo)"]
[null,null,"Recognition of contingent liabilities (e.g., bank recapitalization)","Comptabilisation des passifs implicites ou conditionnels","Reconhecimento de passivos contingentes ou implícitos","Reconocimiento de pasivos implícitos o contigentes"]
[null,null,"Debt relief (HIPC and other)","Allégement de la dette (Initiative PPTE et autres)","Alívio da dívida (HIPC e outros)","Alivio de la deuda (PPME y otros)"]
[null,null,"Other debt creating or reducing flow (please specify)","Autres (à préciser, par ex., recapitalisation bancaire)","Outros (especificar, ex. recapitalização bancária)","Otros (especificar, p. ej. recapitalizazión de bancos)"]
[null,null,"Residual","Résiduel","Resíduo","Residuo"]
[]
[null,null,"Sustainability indicators","Indicateurs de viabilité","Indicadores de sustentabilidade","Indicadores de sostenibilidad"]
[null,null,"PV of public debt-to-GDP ratio","VA de la dette du secteur public","VA da dívida do sector público","VA de la deuda del sector público"]
[null,null,"of which: foreign-currency denominated","dont : libellée en devises","d/q: expressa em moeda estrangeira","de la cual: denominada en moneda extranjera"]
[null,null,"of which: external","dont : extérieure","d/q: externa","de la cual: externa"]
[null,null,"PV of contingent liabilities (not included in public sector debt)","VA des passifs conditionnels (non inclus dans dette du secteur public)","VA dos passivos contingentes (não incl. na dív. do sector público)","VA de los pasivos contingentes (no incluidas en la deuda de sector público)"]
[null,null,"Gross financing need","Besoin de financement brut","Necessidade bruta de financiamento","Necesidades brutas de financiamiento "]
[null,null,"in billions of U.S. dollars","en milliards de dollars EU","em mil milhões de USD","en miles de millones de dólares de EE.UU."]
[null,null,"PV of public debt-to-revenue and grants ratio","Ratio VA de la dette public/recettes et dons (en %)","Rácio VA da dívida do sector público-receitas e donativos (em %)","VA de la relación deuda del sector público/ingresos y donaciones (porcentaje)"]
[null,null,"PV of public debt-to-revenue ratio","Ratio VA de la dette public/recettes (en %)","Rácio VA da dívida do sector público-receitas (em %) ","VA de la relación deuda del sector público/ingresos (porcentaje)"]
[null,null,"of which: external","dont : extérieure","d/q: externa","de la cual: externa"]
[null,null,"Debt service-to-revenue and grants ratio","Ratio service de la dette/recettes et dons (en %)","Rácio serviço da dívida/receitas e donativos (em %)","Relación servicio de la deuda/ingresos y donaciones (porcentaje)"]
[null,null,"Debt service-to-revenue ratio","Ratio service de la dette/recettes (en %)","Rácio serviço da dívida/receitas (em percentagem)","Relación servicio de la deuda/ingresos (porcentaje)"]
[null,null,"Primary deficit that stabilizes the debt-to-GDP ratio","Déficit primaire stabilisant le ratio dette/PIB","Défice primário que estabiliza o rácio dívida/PIB","Déficit primario estabilizador de la relación deuda/PIB"]
[]
[null,null,"Key macroeconomic and fiscal assumptions","Principales hypothèses macroéconomiques et budgétaires","Principais pressupostos macroeconómicos e orçamentais","Principales supuestos macroecnómicos y fiscales"]
[null,null,"Nominal GDP (local currency)","PIB nominal (monnaie locale) ","PIB nominal (moeda nacional)","PIB nominal (moneda local)"]
[null,null,"Real GDP growth (in percent)","Croissance du PIB réel (en pourcentage)","Crescimento do PIB real (em percentagem)","Crecimiento del PIB real (porcentaje)"]
[null,null,"Average nominal interest rate on public debt (in percent)","Taux d'intérêt nominal moyen sur la dette publique (en pourcentage) ","Taxa de juro nominal média sobre a dívida pública (em %)","Tasa de interés nominal media de la deuda pública (porcentaje)"]
[null,null,"Average nominal interest rate on external debt (in percent)","Taux d'intérêt nominal moyen sur la dette en devises (en pourcentage)","Taxa de juro nominal média sobre a dívida em ME (em %)","Tasa de interés nominal media de la deuda en moneda extranjera (porcentaje)"]
[null,null,"Average nominal interest rate on domestic debt (in percent)","Taux d'intérêt nominal moyen sur la dette intérieure (en pourcentage) ","Taxa de juro nominal média sobre a dívida interna (em %)","Tasa de interés nominal media de la deuda interna (porcentaje)"]
[null,null,"Average real interest rate (in percent)","Taux d'intérêt réel moyen (en pourcentage) ","Taxa de juro real média (em percentagem)","Tasa de interés real media (porcentaje)"]
[null,null,"Average real interest rate on domestic debt (in percent)","Taux d'intérêt réel moyen sur la dette intérieure (en pourcentage) ","Taxa de juro real média sobre a dívida interna (em %)","Tasa de interés real media de deuda interna (porcentaje)"]
[null,null,"Average real interest rate on external debt (in percent)","Taux d'intérêt réel moyen sur la dette en devises (en pourcentage)","Taxa de juro real média sobre a dívida em ME (em %)","Tasa de interés real media de deuda en moneda extranjera (porcentaje)"]
[null,null,"Exchange rate (LC per US dollar) ","Taux de change (monnaie locale pour un dollar EU)","Taxa de câmbio (MN por USD) ","Tipo de cambio (moneda local por dólar de EE.UU.) "]
[null,null,"Nominal depreciation of local currency (percentage change in LC per dollar)","Dépréciation nominale de la monnaie locale (pourcentage de variation monnaie locale/dollar EU)","Depreciação nominal da moeda nacional (var. % da MN por USD)","Depreciación nominal de la moneda local (variación porcentual en moneda local por dólar)"]
[null,null,"Exchange rate (US dollar per LC)","Taux de change (dollars EU/unité de monnaie locale) ","Taxa de câmbio (USD por MN)","Tipo de cambio (dólar de EE.UU por moneda local)"]
[null,null,"Nominal appreciation (increase in US dollar value of local currency, in percent)","Appréciation nominale (augmentation de la valeur en dollars EU de la monnaie locale, en pourcentage) ","Apreciação nominal (aumento do valor em USD da MN, em %)","Depreciación nominal (aumento el valor de la moneda local en dólares de EE.UU., porcentaje)"]
[null,null,"Real exchange rate depreciation (in percent, + indicates depreciation)","Dépréciation du taux de change réel (en pourcentage, + dénote une dépréciation)","Depreciação da taxa de câmbio real (em %, + indica depreciação)","Depreciación del tipo de cambio real (porcentaje, signo + denota depreciación)"]
[null,null,"Inflation rate (GDP deflator, in percent)","Taux d'inflation (déflateur du PIB, en pourcentage)","Taxa de inflação (deflator do PIB, em percentagem)","Tasa de inflación (deflactor del PIB, porcentaje)"]
[null,null,"US Inflation rate (GDP deflator, in percent)","Taux d'inflation EU (déflateur du PIB, en pourcentage) ","Taxa de inflação em USD (deflator do PIB, em %)","Tasa de inflación de EE.UU. (deflactor del PIB, porcentaje)"]
[null,null,"Growth of real primary spending (deflated by GDP deflator, in percent)","Croissance des dépenses primaires réelles (corrigée du déflateur du PIB, en %)","Cresc. da desp. primária real (deflacionado pelo deflator do PIB, em %)","Crecimiento del gasto primario real (deflactado en función del deflactor del PIB, porcentaje)"]
[null,null,"Grant element of new external borrowing (in percent)","Élément de don des nouveaux emprunts extérieurs (en pourcentage)","Elemento de donativo do novo endividamento externo (em %)","Componente de donaciones del endeudamiento externo nuevo (porcentaje)"]
[]
[null,null,"Sources: Country authorities; and staff estimates and projections.","Sources : autorités nationales; estimations et projections des services.","Fontes: Autoridades nacionais e estimativas e projecções do corpo técnico.","Fuentes: Autoridades nacionales; y estimaciones y proyecciones del personal técnico del FMI."]
[null,null,"Coverage of debt:","Indiquer la couverture du secteur public:","Indica a cobertura do sector público:","Indicar al cobertura del sector público:"]
[null,"translate",". Definition of external debt is",". Definition de la dette extériure/intérieure est"]
[null,"translate","The underlying PV of external debt-to-GDP ratio under the public DSA differs from the external DSA with the size of differences depending on exchange rates projections. ","Le ratio VA de la dette extérieure par rapport au PIB dans l’AVD publique diffère de l’AVD externe, l’ampleur des différences dépendant des projections de taux de change."]
[null,null,"Debt service is defined as the sum of interest and amortization of medium and long-term, and short-term debt.","Le service de la dette est égal à la somme des intérêts et de l'amortissement de la dette à moyen et long terme.","O serviço da dívida é definido como a soma dos juros e amortizações da dívida de médio e longo prazo.","El servicio de la deuda se define como la suma de intereses y amortización de la deuda a mediano y largo plazo."]
[null,null,"Gross financing need is defined as the primary deficit plus debt service plus the stock of short-term debt at the end of the last period and other debt creating/reducing flows.","Le besoin de financement brut est égal au déficit primaire plus le service de la dette plus l'encours de la dette à court terme à la fin de la période précédente et autres flux générateurs ou réducteurs d'endettement.","A necessidade bruta de financiamento é definida como o défice primário mais o serviço da dívida mais o stock da dívida de curto prazo no final do período e outros fluxos geradores ou redutores de dívidaanterior. ","Las necesidades brutas de financiamiento se definen como el déficit primario más el saldo de deuda  cortoplazo al final del último período y otros flujos que generan o reducen deuda."]
[null,null,"Revenues excluding grants.","Les recettes excluent les dons.","Receitas excluindo os donativos.","Ingresos excluidas donaciones."]
[null,null,{"$f":"C963","v":"Historical averages are generally derived over the past 10 years, subject to data availability, whereas projections averages are over the first year of projection and the next 10 years."},{"$f":"D963","v":" Les moyennes historiques et les écarts types sont généralement calculés sur les 10 dernières années, pour autant que les données soient disponibles. "},{"$f":"E963","v":" As médias históricas e os desvios-padrão são em geral obtidos com base nos 10 anos anteriores, dependendo da disponibilidade de dados. "},{"$f":"F963","v":" Los promedios históricos y las desviaciones estándar en general se derivan de los últimos 10 años, dependiendo de la disponibilidad de datos. "}]
[null,null,"Defined as a primary deficit minus a change in the public debt-to-GDP ratio ((-): a primary surplus), which would stabilizes the debt ratio only in the year in question. ","Déficit primaire moins variation du ratio dette publique/PIB ((-) : excédent primaire), qui stabiliserait le ratio de la dette uniquement dans l'année en question. ","4 / Definido como o défice primário menos uma variação no rácio dívida pública/PIB ((-): um excedente primário) que estabilizaria o rácio da dívida apenas no ano em questão.","Se define como déficit primario menos la variación del coeficiente deuda/PIB ((-): un superávit primario), que estabilizaría el coeficiente de deuda solo en el año en cuestión."]
[]
[]
[]
["Output 2-1 Stress_Charts_Ex"]
[null,null,"Debt Accumulation","Accumulation de la dette"]
[null,null,"Rate of Debt Accumulation","Taux d'accumulation de la dette","Taxa de acumulação de dívida","Tasa de acumulación de deuda"]
[null,null,"Grant element of new borrowing (% right scale)","Élément dont des nouveaux emprunts (% échelle droite)","Elemento de donativo dos novos empréstimos (% escala direita)","Componente concesionario (%, eje derecho)"]
[null,null,"Grant-equivalent financing (% of GDP)","Financement équivalent don (% du PIB)","Financiamento equivalente aos donativos (% do PIB)","Financiamiento concesionario equivalente (% del PIB)"]
[null,null,"PV of debt-to GDP ratio","Ratio VA de la dette/PIB","Rácio VA da dívida/PIB","VP del coeficiente deuda/PIB"]
[null,null,"PV of debt-to-exports ratio","Ratio VA de la dette/exportations","Rácio VA da dívida/exportações","VP del coeficiente deuda/exportaciones"]
[null,null,"Debt service-to-exports ratio","Ratio service de la dette/exportations","Rácio serviço da dívida/exportações","Coeficiente servicio de la deuda/exportaciones"]
[null,null,"Debt service-to-revenue ratio","Ratio service de la dette/recettes","Rácio serviço da dívida/receitas","Coeficiente servicio de la deuda/ingreso"]
[null,null,null,"TITULOS EXTERNO"]
[]
[]
[]
[]
[null,null,{"$f":"\"Figure XXX.\"&'Input 1 - Basics'!C7&\": Indicators of Public Debt Under Alternative Scenarios, \"&TEXT('Macro-Debt_Data'!U6,\"#\")&\"-\"&TEXT('Macro-Debt_Data'!AE6,\"#\")&\" 1/\"","v":{"$error":"#DIV/0!"}},{"$f":"\"Graphique XXX.\"&'Input 1 - Basics'!C7&\" : Indicateurs d'endettement public selon divers scénarios, \"&TEXT('Macro-Debt_Data'!U6,\"#\")&\"-\"&TEXT('Macro-Debt_Data'!AE6,\"#\")&\" 1/\"","v":{"$error":"#DIV/0!"}}]
[null,null,"Figure","Graphique"]
[null,null,": Indicators of Public and Publicly Guaranteed External Debt under Alternatives Scenarios,",": Indicateurs de la dette extérieure contractée ou garantie par l'État selon divers scénarios,",": Indicadores da Dívida Externa Pública e com Garantia Pública em Cenários Alternativos,",": Indicadores de deuda externa pública y con garantía pública en escenarios alternativos,"]
[]
[]
[]
[null,null,{"$f":"+IF(START!L10=\"English\",C1061,IF(START!L10=\"French\",D1061,IF(START!L10=\"Portuguese\",#REF!,#REF!)))","v":{"$error":"#DIV/0!"}}]
[null,"Ref.",{"$f":"C1540","v":"Stress tests"},{"$f":"D1540","v":"Tests de résistance"},"Testes de stress","Pruebas de tensión"]
[]
[null,"new","The magnitude of shocks used for the commodity price shock stress test are based on the commodity prices outlook prepared by the IMF research department.","L'ampleur des chocs utilisés pour le test de résistance aux chocs sur les prix des produits de base est fondée sur les perspectives d'évolution des prix des produits de base établies par le Département des études du FMI.","A magnitude dos choques utilizados para o teste de stress com um choque no preço das matérias-primas assenta nas previsões de preços das matérias-primas preparadas pelo Departamento de Estudos do FMI.","La magnitud de los shocks utilizados para la prueba de tensión de shock de precios de materias primas se basa en las perspectivas de los precios de materias primas elaboradas por el Departamento de Estudios del FMI."]
[]
[]
[]
[]
[]
[]
["Output 2-2 Stress_Charts_Pub"]
[null,null,null,"TITULOS EXTERNO"]
[null,null,{"$f":"+IF(START!L10=\"English\",C1097,IF(START!L10=\"French\",#REF!,IF(START!L10=\"Portuguese\",F1092,#REF!)))","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"+IF(START!L10=\"English\",C1098,IF(START!L10=\"French\",#REF!,IF(START!L10=\"Portuguese\",F1093,#REF!)))","v":"Figure"}]
[null,null,{"$f":"+IF(START!L10=\"English\",C1085,IF(START!L10=\"French\",#REF!,IF(START!L10=\"Portuguese\",E1085,#REF!)))","v":"Grant element of new borrowing (% right scale)"}]
[null,null,{"$f":"+IF(START!L10=\"English\",C1086,IF(START!L10=\"French\",#REF!,IF(START!L10=\"Portuguese\",E1086,#REF!)))","v":"Grant-equivalent financing (% of GDP)"}]
[null,null,"Debt Accumulation","Accumlation de dette","Acumulação da dívida"]
[null,null,"Rate of Debt Accumulation","Taux d'accumulation de dette","Taxa de acumulação da dívida"]
[null,null,"Grant element of new borrowing (% right scale)","Element don des nouveaux emprunts (% ordonnée droite)","Elemento concesional (% á direita)"]
[null,null,"Grant-equivalent financing (% of GDP)","Part de dons dans le financement (% du PIB)","Financiamento concesional equivalente (% do PIB)"]
[null,null,{"$f":"TEXT('Output 3-1 Stress-external'!A9,\"#\")","v":"PV of debt-to GDP ratio"}]
[null,null,{"$f":"TEXT('Output 3-1 Stress-external'!A33,\"#\")","v":"PV of debt-to-exports ratio"}]
[null,null,{"$f":"TEXT('Output 3-1 Stress-external'!A67,\"#\")","v":"B2. Primary balance"}]
[null,null,{"$f":"TEXT('Output 3-1 Stress-external'!A81,\"#\")","v":"Debt service-to-revenue ratio"}]
[]
[null,null,{"$f":"+IF(START!L10=\"English\",C1097,IF(START!L10=\"French\",D1097,IF(START!L10=\"Portuguese\",F1092,#REF!)))","v":{"$error":"#DIV/0!"}},null,"O teste de stress mais extremo é o que produz o rácio mais elevado em ou antes de       . São também apresentados os testes de stress com ultrapassagens pontuais.","1/ La prueba de tensión más extrema es aquella que arroja el coeficiente más alto en XXX o antes. Las pruebas de tensión con desviaciones individuales también se presentan."]
[]
[null,null,{"$f":"+IF(START!L10=\"English\",C1100,IF(START!L10=\"French\",D1100,IF(START!L10=\"Portuguese\",F1094,#REF!)))","v":"Figure XX. Nicaragua: Indicators of Public and Publicly Guaranteed External Debt under Alternatives Scenarios, 2019-2039 1/"},null,null,"Figura XX. Afghanistan: Indicadores da Dívida Externa Pública e com Garantia Pública em Cenários Alternativos, 2013-2033 1/"]
[null,"new","The most extreme stress test is the test that yields the highest ratio in or before","Le test de résistance le plus extrême est le test qui donne le ratio le plus élevé en ou avant","O teste de stress mais extremo é o que produz o rácio mais elevado em ou antes de","La prueba de tensión más extrema es aquella que arroja el coeficiente más alto en o antes"]
["**keep consistent with note in Ext. DSA chart; in the Pub. DSA, the breach is singular (only one indcator with a benchmark)",null,". The stress test with a one-off breach is also presented (if any), while the one-off breach is deemed away for mechanical signals. When a stress test with a one-off breach happens to be the most exterme shock even after disregarding the one-off breach, only that stress test (with a one-off breach) would be presented. ",". Le test de résistance avec un dépassement exceptionnel est lui aussi présenté (le cas échéant), mais le dépassement exceptionnel est remplacé par des signaux mécaniques. Lorsqu'un test de résistance avec un dépassement exceptionnel s'avère le choc le plus extrîme même après élimination de ce dépassement, seul ce test de résistance (avec un dépassement exceptionnel) serait présenté. ",". É também apresentado o teste de stress com ultrapassagens pontuais (se houver), embora a ultrapassagem pontual seja descartada como um sinal mecânico. Quando um teste de stress com uma ultrapassagem pontual constitui o choque mais extremo, mesmo após desconsiderar a ultrapassagem pontual, será apresentado apenas este teste de stress (com a ultrapassagem pontual).",". Las pruebas de tensión con desviaciones individuales también se presentan (de existir), si esas desviaciones se descartan como señales mecánicas. Cuando la prueba de tensión con una desviación individual es el shock más extremo, incluso si se descarta la desviación, solo se presentaría esa prueba de tensión (con una desviación individual)."]
[null,null,{"$f":"\"1/ The most extreme stress test is the test that yields the highest ratio in or before \"&TEXT('Macro-Debt_Data'!AE6,\"#\")&\". Stress tests with one-off breaches is also presented.\"","v":{"$error":"#DIV/0!"}},"1/ Le test de résistance le plus extrême est celui qui produit le ratio le plus élevé en 2023 ou avant. ","1/ O teste de stress mais extremo é o que produz o rácio mais elevado em ou antes de       . São também apresentados os testes de stress com ultrapassagens pontuais.","1/ La prueba de tensión más extrema es aquella que arroja el coeficiente más alto en  XXX o antes. Las pruebas de tensión con desviaciones individuales también se presentan."]
[null,null,"Figure","Graphique","Figura","Gráfico"]
[null,null,": Indicators of Public Debt Under Alternative Scenarios,",": Indicateurs d'endettement public selon divers scénarios",": Indicadores da Dívida Pública em Cenários Alternativos,",": Indicadores de deuda pública en escenarios alternativos"]
[null,null,{"$f":"+\"Figure XX. \"&'Input 1 - Basics'!C7&\": Indicators of Public and Publicly Guaranteed External Debt under Alternatives Scenarios, \"&TEXT('Macro-Debt_Data'!U5,\"#\")&\"-\"&TEXT('Macro-Debt_Data'!AO5,\"#\")&\" 1/\"","v":"Figure XX. Nicaragua: Indicators of Public and Publicly Guaranteed External Debt under Alternatives Scenarios, 2019-2039 1/"},"Graphique XX. Ghana : Indicateurs de la dette extérieure contractée ou garantie par l'État selon divers scénarios, 2013-2033 1/",null,"Gráfico XX. Ghana: Indicadores de deuda externa pública y con garantía pública en escenarios alternativos, 2018–38 1/"]
[]
["Output 3-1 Stress-external"]
[null,null,"Table","Tableau ","Tabela","Cuadro"]
[null,null,": Sensitivity Analysis for Key Indicators of Public and Publicly Guaranteed External Debt,",": Analyse de sensibilité des principaux indicateurs de dette extérieure contractée ou garantie par l'État,",": Análise de Sensibilidade dos Principais Indicadores da Dívida Externa Pública e com Garantia Pública,",": Análisis de sensibilidad de indicadores clave de deuda externa pública y con garantía pública,"]
[null,null,"(In percent)","(en pourcentage)","(Em percentagem)","(Porcentaje)"]
[]
[null,null,"Projections","Projections","Projecções","Proyecciones"]
[]
[]
[]
[null,null,"PV of debt-to GDP ratio","Ratio VA de la dette/PIB","Rácio VA da dívida/PIB","VA de la relación deuda/PIB"]
[]
[null,null,"Baseline","Scénario de référence","Base","Base"]
[]
[null,null,"A. Alternative Scenarios","A. Scénarios de rechange ","A. Cenários alternativos","A. Escenarios alterantivos"]
[]
[null,null,"A1. Key variables at their historical averages in","A1.Principales variables à leur moyenne historique en","A1. Principais variáveis às médias históricas em","A1. Principales variables según sus promedios históricos"]
[]
[]
[null,null,"B. Bound Tests","B. Tests paramétrés","B. Testes-limite","B. Pruebas de límite"]
[null,null,"B1. Real GDP growth","B1. Croissance du PIB réel","B1. Crescimento do PIB real","B1. Crecimiento del PIB real"]
[null,null,"B2. Primary balance","B2. Solde primaire","B2. Saldo primário","B2. Saldo primario"]
[null,null,"B2.1 Primary balance Market"]
[null,null,"B2.2 Primary balance Non-Market"]
[null,null,"B3. Exports","B3. Exportations","B3. Exportações","B3. Exportaciones"]
[null,null,"B4. Other flows","B4. Autres flux","B4. Outros fluxos","B4. Otros flujos"]
[null,null,"B5. Depreciation","B5. Dépréciation","B5. Depreciação","B5. Depreciación"]
[null,null,"B6. Combination of B1-B5","B6. Combinaison de B1-B5","B6. Combinação de B1-B5","B6. Combinación de B1-B5"]
[null,null,"B6.1 Combination of B1-B5 Market"]
[null,null,"B6.2 Combination of B1-B5 Non-Market"]
[null,null,"C. Tailored Tests","C. Tests Adaptés"]
[null,null,"C1. Combined contingent liabilities","C1. Passifs éventuels combinés"]
[null,null,"C2. Natural disaster","C2. Catastrophes naturelles"]
[null,null,"C3. Commodity price","C3. Prix des produits de base"]
[null,null,"C4. Market Financing","C4. Financement de marché"]
[null,"translate","B4. Other (non-debt creating) flows"]
[null,null,"B6. Combination","B6. Combinaison","B6. Combinação","B6. Combinación"]
[null,null,"PV of debt-to-exports ratio","Ratio VA de la dette/exportations","Rácio VA da dívida/exportações","VA de la relación deuda/exportaciones"]
[null,null,{"$f":"\"Table 3. \"&'Input 1 - Basics'!C7&\": Sensitivity Analysis for Key Indicators of Public and Publicly Guaranteed External Debt, \"&TEXT('Macro-Debt_Data'!U5,\"#\")&\"-\"&TEXT('Macro-Debt_Data'!AE5,\"#\")&\" (continued)\"","v":"Table 3. Nicaragua: Sensitivity Analysis for Key Indicators of Public and Publicly Guaranteed External Debt, 2019-2029 (continued)"},{"$f":"\"Tableau xx. \"&'Input 1 - Basics'!C7&\" : Analyse de sensibilité des principaux indicateurs de dette extérieure contractée ou garantie par l'État, \"&TEXT('Macro-Debt_Data'!U5,\"#\")&\"-\"&TEXT('Macro-Debt_Data'!AE5,\"#\")&\" (continued)\"","v":"Tableau xx. Nicaragua : Analyse de sensibilité des principaux indicateurs de dette extérieure contractée ou garantie par l'État, 2019-2029 (continued)"},{"$f":"\"Tabela xx. \"&'Input 1 - Basics'!C7&\": Análise de Sensibilidade dos Principais Indicadores da Dívida Externa Pública e com Garantia Pública, \"&TEXT('Macro-Debt_Data'!U5,\"#\")&\"-\"&TEXT('Macro-Debt_Data'!AE5,\"#\")&\" (continuação)\"","v":"Tabela xx. Nicaragua: Análise de Sensibilidade dos Principais Indicadores da Dívida Externa Pública e com Garantia Pública, 2019-2029 (continuação)"},{"$f":"\"Cuadro xx. \"&'Input 1 - Basics'!C7&\": Análisis de sensibilidad de indicadores clave de deuda externa pública y con garantía pública, \"&TEXT('Macro-Debt_Data'!U5,\"#\")&\"-\"&TEXT('Macro-Debt_Data'!AE5,\"#\")&\" (continuación)\"","v":"Cuadro xx. Nicaragua: Análisis de sensibilidad de indicadores clave de deuda externa pública y con garantía pública, 2019-2029 (continuación)"}]
[null,null,"(In percent)","(En pourcentage)",{"$f":"+E1105","v":"(Em percentagem)"},"(Porcentaje)"]
[null,null,"Debt service-to-exports ratio","Ratio service de la dette/exportations","Rácio serviço da dívida/exportações","Relación servicio de la deuda/exportaciones"]
[null,null,"Debt service-to-revenue ratio","Ratio service de la dette/recettes","Rácio serviço da dívida/receitas","Relación servicio de la deuda/ingresos"]
[null,null,"Memorandum item:","Pour mémoire : ","Por memória:","Partida informativa:"]
[null,null,"Grant element assumed on residual financing (i.e., financing required above baseline) 6/","Élément don supposé du financement résiduel (c-à-d en sus du scénario de référence) 6/","Elemento de donativo presumido sobre o financiamento residual (ou seja, o financiamento necessário acima do cenário de base) 6/","Componente de donaciones supuesto del financimiento residual (es decir, financiamiento necesario por encima del nivel de base) 6/"]
[]
[null,null,"Sources: Country authorities; and staff estimates and projections.","Sources : autorités nationales; estimations et projections des services.","Fontes: Autoridades nacionais e estimativas e projecções do corpo técnico.","Fuentes: Autoridades de los países; y estimaciones y proyecciones del personal técnico del FMI."]
[null,"translate","A bold value indicates a breach of the threshold.","Une valeur en gras indique un dépassement du seuil."]
[null,null,"Variables include real GDP growth, GDP deflator (in U.S. dollar terms), non-interest current account in percent of GDP, and non-debt creating flows. ","Les variables comprennent la croissance du PIB réel, celle du déflateur du PIB (en $EU), le solde extérieur courant hors intérêts en pourcentage du PIB et les flux non générateurs d'endettement."," As variáveis incluem o crescimento do PIB real, o crescimento do deflator do PIB (em USD), a conta corrente excl. juros em percentagem do PIB e os fluxos não geradores de dívida. "," Las variables incluyen crecimiento del PIB real, crecimiento del deflactor del PIB (en dólares de EE.UU.), cuenta corrriente sin intereses en porcentaje del PIB, y flujos no generadores de deuda."]
[null,null,"2/ Assumes that the interest rate on new borrowing is by 2 percentage points higher than in the baseline., while grace and maturity periods are the same as in the baseline.","2/ On suppose que le taux d'intérêt sur les nouveaux emprunts est de 2 points de pourcentage supérieur à celui retenu dans le scénario de référence, et que le différé d'amortissement et les échéances sont les mêmes que dans ce scénario.","2/ Presume que a taxa de juro sobre novos empréstimos seja dois pontos percentuais superior à do cenário de base, mas que os prazos de carência e de vencimento sejam os mesmos do cenário de base.","2/ Se supone que la tasa de interés de del endeudamiento nuevo es 2 puntos porcentuales mayor que en el escenario base, mientras que los períodos de gracia y vencimiento son iguales que en el escenario base."]
[null,null,"3/ Exports values are assumed to remain permanently at the lower level, but the current account as a share of GDP is assumed to return to its baseline level after the shock","3/Par hypothèse, la valeur des exportations reste en permanence au niveau plus faible, mais le solde extérieur courant, en pourcentage du PIB, retourne à son ","3/ Presume que os valores das exportações permaneçam permanentemente no nível mais baixo, mas que a conta corrente como parcela do PIB retorne ao seu nível de base após o choque (presume","3/ Se supone que los valores de las exportaciones permanecen constantes en un nivel más bajo, pero se supone que la cuenta corriente como proporción del PIB retorna al nivel de base después del shock (suponiendo implícitamente"]
[null,null,"(implicitly assuming an offsetting adjustment in import levels). ","niveau de référence après le choc (ce qui laisse implicitement supposer un ajustement compensatoire du niveau des importations).","implicitamente um ajuste compensatório no nível das importações). ","un ajuste compensatorio de los niveles de las importaciones)."]
[null,null,"Includes official and private transfers and FDI.","Y compris les transferts officiels et privés, ainsi que les IDE.","Inclui as transferências oficiais e privadas e o IDE.","Incluye transferencias oficiales y privadas e IED."]
[null,null,"5/ Depreciation is defined as percentage decline in dollar/local currency rate, such that it never exceeds 100 percent.","5/ Par dépréciation, on entend une baisse en pourcentage du taux dollar/monnaie nationale qui ne dépasse jamais 100%.","5/ Define-se a depreciação como o declínio percentual da taxa de câmbio dólar/moeda nacional, de modo que ela nunca ultrapassa os 100%.","5/ La depreciación se define como la reducción porcentual del tipo de cambio dólar/moneda local, siempre que no exceda el 100%."]
[null,null,"6/ Applies to all stress scenarios except for A2 (less favorable financing) in which the terms on all new financing are as specified in footnote 2.","6/ S'applique à tous les tests de résistance sauf A2 (conditions moins favorables), où les conditions de tous les nouveaux financements sont celles qui sont   précisées à la note 2.","6/ Aplica-se a todos os cenários de estresse, excepto A2 (financiamento menos favorável), no qual as condições de todos os novos empréstimos são aquelas especificadas na nota 2.","6/ Se aplica a todos los escenarios de tensión excepto A2 (finacimiento en coindiciones menos favorables), en cuyo caso las condiciones de todo nuevo financiamiento se especifican en la nota de pie 2."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Output 3-2 Stress-public"]
[null,null,"english"]
[null,null,"Table","Tableau","Tabela","Cuadro"]
[null,null,": Sensitivity Analysis for Key Indicators of Public Debt ,",": Analyse de sensibilité des principaux indicateurs d'endettement public",": Análise de Sensibilidade dos Principais Indicadores da Dívida Pública",": Análisis de sensibilidad de los principales indicadores de la deuda pública"]
[]
[]
[]
[]
[]
[]
[null,null,"PV of Debt-to-GDP Ratio","Ratio VA de la dette/PIB","Rácio VA da dívida/PIB","VA de la relación deuda/PIB"]
[]
[null,null,"Baseline","Scénario de référence","Base","Base"]
[]
[null,null,"A. Alternative scenarios","A. Scénarios de rechange","A. Cenários alternativos","A. Escenarios alternativos"]
[]
[null,null,"A1. Real GDP growth and primary balance are at historical averages","A1. Croissance du PIB réel et solde primaire à leur moyenne historique ","A1. Crescimento do PIB real e saldo primário às médias históricas","A1. Crecimiento del PIB real y saldo primario según sus promedios históricos"]
[null,null,{"$f":"\"A2. Primary balance is unchanged from \"&TEXT('Macro-Debt_Data'!U5,\"#\")","v":"A2. Primary balance is unchanged from 2019"},"A2. Solde primaire inchangé par rapport à son niveau de 2013","A2. Saldo primário permanece inalterado em relação a 2013","A2. El saldo primario no varía con respecto a 2013"]
[null,null,"A3. Permanently lower GDP growth 1/","A3. Croissance du PIB en permanence plus faible 1/","A3. Crescimento do PIB permanentemente mais baixo 1/","A3. Crecimiento del PIB permanentemente más bajo 1/"]
[]
[null,null,"B. Bound tests","B. Tests paramétrés","B. Testes limite","B. Pruebas de tensión"]
[]
[null,null,{"$f":"\"B1. Real GDP growth is at historical average minus one standard deviations in \"&TEXT('Macro-Debt_Data'!V5,\"#\")&\"-\"&TEXT('Macro-Debt_Data'!W5,\"#\")","v":"B1. Real GDP growth is at historical average minus one standard deviations in 2020-2021"},"B1. Croissance du PIB réel à sa moyenne historique moins un écart-type en 2014-2015","B1. Crescimento do PIB real à média histórica menos um desvio-padrão em 2014-2015","B1. Crecimiento del PIB real según el promedio histórico menos una desviación estándar en 2014-2015"]
[null,null,{"$f":"\"B2. Primary balance is at historical average minus one standard deviations in \"&TEXT('Macro-Debt_Data'!V5,\"#\")&\"-\"&TEXT('Macro-Debt_Data'!W5,\"#\")","v":"B2. Primary balance is at historical average minus one standard deviations in 2020-2021"},"B2. Solde primaire à sa moyenne historique moins un écart-type en 2014-2015","B2. Saldo primário à média histórica menos um desvio-padrão em 2014-2015","B2. Saldo primario según el promedio histórico menos una desviación estándar en 2014-2015"]
[null,null,"B3. Combination of B1-B2 using one half standard deviation shocks","B3. Combinaison de B1-B2 en utilisant des chocs d'un demi-écart type","B3. Combinação de B1-B2 usando choques de um desvio-padrão","B3. Combinación de B1-B2 usando shocks equivlaentes a media desviación estándar"]
[null,null,{"$f":"\"B4. One-time 30 percent real depreciation in \"&TEXT('Macro-Debt_Data'!V5,\"#\")","v":"B4. One-time 30 percent real depreciation in 2020"},"B4. Dépréciation réelle ponctuelle de 30 % en  2014","B4. Depreciação real e pontual de 30% em 2014","B4. Depreciación real excepcional de 30% en 2014"]
[null,null,{"$f":"\"B5. 10 percent of GDP increase in other debt-creating flows in \"&TEXT('Macro-Debt_Data'!V5,\"#\")","v":"B5. 10 percent of GDP increase in other debt-creating flows in 2020"},"B5. Augmentation de 10 % du PIB des autres flux générateurs d'endettement en 2014","B5. Aumento de 10% do PIB nos outros fluxos geradores de dívida em 2014","B5. Aumento de otros flujos generadores de deuda equivalente a 10% del PIB en 2014"]
[null,null,"PV of Debt-to-Revenue Ratio","Ratio VA de la dette/recettes 2/","Rácio VA da dívida/receitas 2/","VA de la relación deuda/ingresos 2/"]
[null,null,"Debt Service-to-Revenue Ratio","Ratio service de la dette/recettes 2/","Rácio serviço da dívida/receitas 2/","Relación servicio de la deuda/ingresos 2/"]
[null,null,"Sources: Country authorities; and staff estimates and projections.","Sources : autorités nationales; estimations et projections des services.","Fontes: Autoridades nacionais e estimativas e projecções do corpo técnico.","Fuentes: Autoridades nacionales; y estimaciones y proyecciones del personal técnico del FMI."]
[null,null,"1/ Assumes that real GDP growth is at baseline minus one standard deviation divided by the square root of the length of the projection period.","1/ Suppose que la croissance du PIB réel est à son niveau de référence moins un écart type, divisé par la racine carrée de la durée de la période de projection.","1/ Presume que o crescimento do PIB real seja o do cenário de base menos um desvio-padrão, dividido pela raiz quadrada da duração do período de projecção.","1/ Se supone que el crecimiento del PIB real es igual al del escenario base menos una desviación estándar dividida por la raíz cuadrada de la duración del período de proyección."]
[null,null,"Revenues are defined exclusive of grants.","2/ Les recettes incluent les dons.","2/ A definição das receitas inclui os donativos.","2/ La definición de ingresos incluye donaciones."]
[null,"translate","A bold value indicates a breach of the benchmark.","Une valeur en gras indique un dépassement du repère."]
[null,"New","Variables include real GDP growth, GDP deflator and primary deficit in percent of GDP.","Les variables comprennent la croissance du PIB réel, celle du déflateur du PIB (en $EU), le solde extérieur courant hors intérêts en pourcentage du PIB et les flux non générateurs d'endettement."," As variáveis incluem o crescimento do PIB real, o crescimento do deflator do PIB (em USD), a conta corrente excl. juros em percentagem do PIB e os fluxos não geradores de dívida. "," Las variables incluyen crecimiento del PIB real, crecimiento del deflactor del PIB (en dólares de EE.UU.), cuenta corrriente sin intereses en porcentaje del PIB, y flujos no generadores de deuda."]
[]
["Output 3 - Forecast Error:"]
[null,"Reference",{"$f":"C697","v":"Figure"},{"$f":"D697","v":"Graphique"},{"$f":"E697","v":"Figura"},{"$f":"F697","v":"Gráfico"}]
[null,null,": Drivers of Debt Dynamics - Baseline Scenario",": Moteurs de la dynamique de la dette - Scénario de référence",": Motores da Dinâmica da Dívida - Cenário de Base",": Factores impulsores de la dinámica de la deuda - escenario de base"]
[null,null,"External debt","Dette extérieure","Dívida externa","Deuda externa"]
[null,null,"Public debt","Dette publique","Dívida pública","Deuda pública"]
["Realism 1 - Forecast Error"]
[null,"Translate","Gross Nominal PPG External Debt","Dette Extérieure Brut, Nominale"]
[null,"Translate","(in percent of GDP; DSA vintages)","(en pourcentage du PIB; anciennes AVDs)"]
[null,null,"Gross Nominal Public Debt","Dette Publique Brut, Nominale"]
[null,null,"Current DSA","AVD Actue"]
[null,null,"DSA","AVD"]
[null,null,"5-year cummulative","Niveau cumulé sur 5 ans","acumulado em 5 anos","Acumulativa 5 años"]
[null,null,"5-year historical change","Changement historique sur 5 ans"]
[null,null,"5-year projected change","Changement projeté sur 5 ans"]
[null,null,"Change in external debt","Variation de la dette extérieure","Variação da dívida externa","Variación de la deuda externa"]
[null,null,"Change in PPG debt 3/","dont : variation de la dette contractée ou garantie par l'État (DCGE)","d/q: Variação da dívida PGP","De la cual: variación de la deuda pública o con garantía pública"]
[null,null,"Current account + FDI","Compte courant + IDE"]
[null,null,"Nominal interest rate","Taux d'intérêt nominal"]
[null,null,"Real GDP growth","Croissance du PIB réel"]
[null,null,"Price and exchange rate","Prix et taux de change"]
[null,null,"Change in debt","Variation de la dette"]
[null,null,"Residual","Résiduel"]
[null,null,"Difference (Act. - Proj.)","Différence (chiffres effectifs - projections)","Diferença (Efet. - Proj.)","Diferencia (efec. - proy.)"]
[null,null,"Primary deficit","Solde primaire"]
[null,null,"Real interest rate","Taux d'intérêt réel"]
[null,null,"Real GDP growth","Croissance du PIB réel"]
[null,null,"Real Exchange rate depreciation","Dépréciation du taux de change réel"]
[null,null,"Change in debt","Variation de la dette"]
[null,null,"Other debt creating flows","Autres flux créateurs de dette"]
[null,null,"Residual","Résiduel"]
[null,null,"Debt-creating flows","Flux Créateurs d'Endettement"]
[null,null,"(percent of GDP)","(en pourcentage du PIB)","(percentagem do PIB)","(porcentaje del PIB)"]
[null,null,"Unexpected Changes in Debt","Variations de la Dette Inattendues"]
[null,null,"(past 5 years, percent of GDP)","(5 dernières années, en pourcentage du PIB)"]
[null,null,"Contribution of unexpected \nchanges","Contribution des variations \ninattendues"]
[null,null,"Distribution across LICs 2/","Distribution de frequence-PFRs 2 "]
[null,null,"Difference between anticipated and actual contributions on debt ratios.","Différence entre les contributions prévues et effectives aux ratios d'endettement.","Diferença entre as contribuições previstas e efetivas sobre os rácios da dívida.","Diferencia entre las contribuciones anticipadas y efectivas a los coeficientes de deuda."]
[null,null,"Distribution across LICs for which LIC DSAs were produced. ","Répartition entre les pays à faible revenu pour lesquels des AVDs PFR ont été produits. ",null,"Distribución entre países de bajo ingreso para los que se elaboraron ASD de países de bajo ingreso."]
[null,null,"Previous DSA","AVD précédente","ASD anterior","ASD anterior"]
[null,null,"Given the relatively low private external debt for average low-income countries, a ppt change in PPG external debt should be largely explained by the drivers of the external debt dynamics equation.   ","Étant donné le niveau relativement faible de la dette extérieure privée pour la moyenne des pays à faible revenu, une variation en points de pourcentage de la dette extérieure CGE devrait être en grande partie expliquée par les déterminants de l'équation de la dynamique de la dette extérieure.   ","Tendo em conta o nível relativamente baixo de dívida externa privada na média dos países de baixo rendimento, uma variação percentual na dívida externa PGP deve ser explicada, em grande medida, pela equação dos impulsores da dinâmica da dívida externa.","Dado el nivel relativamente bajo de deuda externa privada para los países de bajo ingreso promedio, una variación porcentual de la deuda externa pública o con garantía pública tendría que poder explicarse en gran medida a partir de factores de la ecuación de la dinámica de deuda externa."]
["Output 4-2- Realism"]
[null,"Ref.",{"$f":"C697","v":"Figure"},{"$f":"D697","v":"Graphique"},{"$f":"E697","v":"Figura"},{"$f":"F697","v":"Gráfico"}]
[null,null,": Realism tools",": Outils de Réalisme",": Ferramentas de realismo",": Herramientas realistas"]
[null,null,"3-Year Adjustment in Primary Balance","Ajustement sur 3 ans du solde primaire"]
[null,null,"(Percentage points of GDP)","(points de pourcentage\ndu PIB)","pontos percentuais PIB","puntos de porcentaje\nPIB"]
[null,null,"In percentage points of GDP"]
[null,null,"3-year PB adjustment greater than 2.5 percent of GDP in approx. top quartile"]
[null,null,"Realism of Baseline Growth with Public Investment"]
[null,"Reference",{"$f":"C1232","v":"(percent of GDP)"},{"$f":"D1232","v":"(en pourcentage du PIB)"},"(percentagem do PIB)","(porcentaje del PIB)"]
[null,"translate","Data cover Fund-supported programs for LICs (excluding emergency financing) approved since 1990. The size of 3-year adjustment from program inception is found on the horizontal axis; the percent of sample is found on the vertical axis.","Les données couvrent les programmes financés par le FMI pour les PFR (à l'exclusion du financement d'urgence) approuvés depuis 1990. L'ampleur de l'ajustement triennal à partir de la création du programme est couverte sur l'axe horizontal; le pourcentage d'échantillon est couvert sur l'axe vertical."]
[]
[null,"translate","Fiscal Adjustment and Possible Growth Paths","Ajustement budgétaire et trajectoires de croissance possibles"]
[null,"Reference","In percent","En pour cent","Em percentagem","porcentaje del PIB"]
[null,"translate","Bars refer to annual projected fiscal adjustment (right-hand side scale) and lines show possible real GDP growth paths under different fiscal multipliers (left-hand side scale).","Les barres renvoient à l'ajustement budgétaire annuel projeté et les lignes montrent les trajectoires possibles de croissance du PIB réel sous différents multiplicateurs budgétaires."]
[null,null,{"$f":"C$1113","v":"Baseline"},{"$f":"D$1113","v":"Scénario de référence"},"Base","Base"]
[null,"translate","Fiscal Adjustment (right axis)"]
[null,"translate","Multiplier"]
[]
[null,null,"Public and Private Investment Rates","Taux de l'Investissement Public et Privé"]
[null,null,"Gov. Invest."]
[null,null,"Private Invest."]
[null,null,"Contribution to Real GDP growth","Contribution à la croissance du PIB réel"]
[null,null,"Contribution of other factors","Contribution d'autres facteurs","Contribuição de outros fatores","Contribución de otros factores"]
[null,null,"Contribution of government capital","Contribution de l'investissement public","Contribuição do capital do governo","Contribución de capital público"]
[null,null,"Previous","Précédente","Anterior","Anterior"]
[null,null,"Current","Actuelle","Atual","Actual"]
[null,null,"Gov. Invest. - Prev. DSA","Investissement public - AVD précédente","Invest. público - ASD anterior","Inversión pública: ASD anterior"]
[null,null,"Gov. Invest. - Curr. DSA","Investissement public - AVD actuelle","Invest. público - ASD atual","Inversión pública: ASD actual"]
[null,null,"Priv. Invest. - Prev. DSA","Investissement privé - AVD précédente","Invest. privado - ASD anterior","Inversión privada: ASD anterior"]
[null,null,"Priv. Invest. - Curr. DSA","Investissement privé - AVD actuelle","Invest. privado - ASD atual","Inversión privada: ASD actual"]
[null,null,"Real GDP growth - Prev. DSA","Croissance du PIB réel - AVD précédente","Crescimento do PIB real - ASD anterior","Crecimiento del PIB real: ASD anterior"]
[null,null,"Real GDP growth - Curr. DSA","Croissance du PIB réel - AVD actuelle","Crescimento do PIB real - ASD atual","Crecimiento del PIB real: ASD actual"]
[null,null,"Contribution of government capital (G) - Prev. DSA","Contribution des capitaux publics (G) - AVD précédente","Contribuição do capital do governo (G) - ASD anterior","Contribución de capital público (P): ASD anterior"]
[null,null,"Contribution of government capital (G) - Curr. DSA","Contribution des capitaux publics (G) - AVD actuelle","Contribuição do capital do governo (G) - ASD atual","Contribución de capital público (P): ASD actual"]
[null,null,"Contribution of other factors - Prev. DSA","Contribution des autres facteurs - AVD précédente","Contribuição de outros fatores - ASD anterior","Contribución de otros factores: ASD anterior"]
[null,null,"Contribution of other factors - Curr. DSA","Contribution des autres facteurs - AvD actuelle","Contribuição de outros fatores - ASD atual","Contribución de otros factores: ASD actual"]
[null,"translate","(percent, 5-year average)","(pourcentage, moyenne sur 5 ans)"]
[]
["Output 5-1 Moderate risk"]
[null,"Ref.",{"$f":"C697","v":"Figure"},{"$f":"D697","v":"Graphique"},{"$f":"E697","v":"Figura"},{"$f":"F697","v":"Gráfico"}]
[null,null,": Qualification of the Moderate Category,",": qualification de la catégorie de risque modéré",": Qualificação da Categoria Moderada",": Calificación de la categoría moderada,"]
[null,null,{"$f":"+IF(START!L10=\"English\",C1300,IF(START!L10=\"French\",D1300,IF(START!L10=\"Portuguese\",E1300,F1300)))","v":"a. Debt Accumulation"}]
[null,null,{"$f":"+IF(START!L10=\"English\",C1301,IF(START!L10=\"French\",D1301,IF(START!L10=\"Portuguese\",E1301,F1301)))","v":"Rate of Debt Accumulation"}]
[null,null,{"$f":"+IF(START!L10=\"English\",C1302,IF(START!L10=\"French\",D1302,IF(START!L10=\"Portuguese\",E1302,F1302)))","v":"Grant element of new borrowing (% right scale)"}]
[null,null,{"$f":"+IF(START!L10=\"English\",C1303,IF(START!L10=\"French\",D1303,IF(START!L10=\"Portuguese\",E1303,F1303)))","v":"Grant-equivalent financing (% of GDP)"}]
[null,null,{"$f":"\"b.\"&TEXT('Output 3-1 Stress-external'!A9,\"#\")","v":"b.PV of debt-to GDP ratio"}]
[null,null,{"$f":"\"c.\"&TEXT('Output 3-1 Stress-external'!A33,\"#\")","v":"c.PV of debt-to-exports ratio"}]
[]
[null,null,{"$f":"\"d.\"&TEXT('Output 3-1 Stress-external'!A57,\"#\")","v":"d.Debt service-to-exports ratio"}]
[null,null,{"$f":"\"e.\"&TEXT('Output 3-1 Stress-external'!A81,\"#\")","v":"e.Debt service-to-revenue ratio"}]
[]
[null,null,{"$f":"+IF(START!L10=\"English\",C1310,IF(START!L10=\"French\",D1310,IF(START!L10=\"Portuguese\",E1310,F1310)))","v":0}]
[null,null,{"$f":"+IF(START!L10=\"English\",C1311,IF(START!L10=\"French\",D1311,IF(START!L10=\"Portuguese\",E1311,F1311)))","v":"1/ The most extreme stress test is the test that yields the highest ratio in 2029. "}]
[null,null,{"$f":"+IF(START!L10=\"English\",C1312,IF(START!L10=\"French\",D1312,IF(START!L10=\"Portuguese\",E1312,F1312)))","v":"Figure XXX.Nicaragua: Indicators of Public Debt Under Alternative Scenarios, 2019-2029 1/"}]
[null,null,"Limited space","Marge de manœuvre limitée","Espaço limitado","Espacio limitado"]
[null,null,"Some space","Une certaine marge de manœuvre ","Algum espaço","Algo de espacio"]
[null,null,"Substantial space","Marge de manœuvre considérable","Bastante espaço","Bastante espacio"]
[null,null,"For the PV debt/GDP and PV debt/exports thresholds, x is 20 percent and y is 40 percent. For debt service/Exports and debt service/revenue thresholds, x is 12 percent and y is 35 percent."," Pour les seuils des ratios VA de la dette/PIB et VA de la dette/exportations, x est égal à 20 % et y à 40 %. Pour les seuils des ratios service de la dette/exportations et service de la dette/recettes, x est égal à 12 % et y à 35 %."," Para os limiares VA da dívida/PIB e VA da dívida/exportações, x é 20% e y é 40%. Para os limiares serviço da dívida/exportações e serviço da dívida/receitas, x é 12% e y é 35%."," En relación con el VP de los umbrales deuda/PIB y deuda/exportaciones, x equivale al 20% e y al 40%. En el caso de los umbrales servicio de la deuda/exportaciones y servicio de la deuda/ingreso, x equivale al 12% e y al 35%."]
[]
[null,null,"a. Debt Accumulation","a. Accumulation de la dette","a. Acumulação de dívida","a. Acumulación de deuda "]
[null,null,"Rate of Debt Accumulation","Taux d'accumulation de la dette","Taxa de acumulação de dívida","Tasa de acumulación de deuda"]
[null,null,"Grant element of new borrowing (% right scale)","Élément dont des nouveaux emprunts (% échelle droite)","Elemento de donativo dos novos empréstimos (% escala direita)","Componente concesionario (%, eje derecho)"]
[null,null,"Grant-equivalent financing (% of GDP)","Financement équivalent don (% du PIB)","Financiamento equivalente aos donativos (% do PIB)","Financiamiento concesionario equivalente (% del PIB)"]
[null,null,"Threshold ","Seuil ","Limiar","Umbral"]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"\"1/ The most extreme stress test is the test that yields the highest ratio in \"&TEXT('Macro-Debt_Data'!AE5,\"#\")&\". \"","v":"1/ The most extreme stress test is the test that yields the highest ratio in 2029. "},{"$f":"\"1/ Le test de résistance le plus extrême est celui qui produit le ratio le plus élevé en \"&TEXT('Macro-Debt_Data'!AE5,\"#\")&\". \"","v":"1/ Le test de résistance le plus extrême est celui qui produit le ratio le plus élevé en 2029. "},{"$f":"\"1/ O teste de estresse mais extremo é o que produz o rácio mais elevado em \"&TEXT('Macro-Debt_Data'!AE5,\"#\")&\". \"","v":"1/ O teste de estresse mais extremo é o que produz o rácio mais elevado em 2029. "},{"$f":"\"1/ La prueba de tensión más severa es la que arroja la mayor relación en \"&TEXT('Macro-Debt_Data'!AE5,\"#\")&\" o antes. \"","v":"1/ La prueba de tensión más severa es la que arroja la mayor relación en 2029 o antes. "}]
[null,null,{"$f":"\"Figure XXX.\"&'Input 1 - Basics'!C7&\": Indicators of Public Debt Under Alternative Scenarios, \"&TEXT('Macro-Debt_Data'!U5,\"#\")&\"-\"&TEXT('Macro-Debt_Data'!AE5,\"#\")&\" 1/\"","v":"Figure XXX.Nicaragua: Indicators of Public Debt Under Alternative Scenarios, 2019-2029 1/"},{"$f":"\"Graphique XXX.\"&'Input 1 - Basics'!C7&\" : Indicateurs d'endettement public selon divers scénarios, \"&TEXT('Macro-Debt_Data'!U5,\"#\")&\"-\"&TEXT('Macro-Debt_Data'!AE5,\"#\")&\" 1/\"","v":"Graphique XXX.Nicaragua : Indicateurs d'endettement public selon divers scénarios, 2019-2029 1/"},{"$f":"\"Figura XXX. \"&'Input 1 - Basics'!C7&\": Indicadores da Dívida Pública em Cenários Alternativos, \"&TEXT('Macro-Debt_Data'!U5,\"#\")&\"-\"&TEXT('Macro-Debt_Data'!AE5,\"#\")&\" 1/\"","v":"Figura XXX. Nicaragua: Indicadores da Dívida Pública em Cenários Alternativos, 2019-2029 1/"},{"$f":"\"Gráfico XXX. \"&'Input 1 - Basics'!C7&\": Indicadores de deuda pública en escenarios alternativos, \"&TEXT('Macro-Debt_Data'!U5,\"#\")&\"-\"&TEXT('Macro-Debt_Data'!AE5,\"#\")&\" 1/\"","v":"Gráfico XXX. Nicaragua: Indicadores de deuda pública en escenarios alternativos, 2019-2029 1/"}]
[]
[]
[]
[]
[]
["Output 5-2 Market module"]
[]
[]
[null,null,{"$f":"+IF(START!L10=\"English\",C1338,IF(START!L10=\"French\",D1338,IF(START!L10=\"Portuguese\",E1338,F1338)))","v":"a. Debt Accumulation"}]
[null,null,{"$f":"+IF(START!L10=\"English\",C1339,IF(START!L10=\"French\",D1339,IF(START!L10=\"Portuguese\",E1339,F1339)))","v":"Rate of Debt Accumulation"}]
[null,null,{"$f":"+IF(START!L10=\"English\",C1340,IF(START!L10=\"French\",D1340,IF(START!L10=\"Portuguese\",E1340,F1340)))","v":"Grant element of new borrowing (% right scale)"}]
[null,null,{"$f":"+IF(START!L10=\"English\",C1341,IF(START!L10=\"French\",D1341,IF(START!L10=\"Portuguese\",E1341,F1341)))","v":"Grant-equivalent financing (% of GDP)"}]
[null,null,{"$f":"\"b.\"&TEXT('Output 3-1 Stress-external'!A9,\"#\")","v":"b.PV of debt-to GDP ratio"}]
[null,null,{"$f":"\"c.\"&TEXT('Output 3-1 Stress-external'!A33,\"#\")","v":"c.PV of debt-to-exports ratio"}]
[null,null,{"$f":"\"d.\"&TEXT(#REF!,\"#\")","v":{"$error":"#REF!"}}]
[null,null,{"$f":"\"d.\"&TEXT('Output 3-1 Stress-external'!A57,\"#\")","v":"d.Debt service-to-exports ratio"}]
[null,null,{"$f":"\"e.\"&TEXT('Output 3-1 Stress-external'!A81,\"#\")","v":"e.Debt service-to-revenue ratio"}]
[]
[null,null,{"$f":"+IF(START!L10=\"English\",C1342,IF(START!L10=\"French\",D1342,IF(START!L10=\"Portuguese\",E1342,F1342)))","v":0}]
[null,"Summary",{"$f":"+IF(START!L10=\"English\",C1335,IF(START!L10=\"French\",D1335,IF(START!L10=\"Portuguese\",E1335,F1335)))","v":"1/ The most extreme stress test is the test that yields the highest ratio in 2029. "}]
[null,"Summary",{"$f":"+IF(START!L10=\"English\",C1336,IF(START!L10=\"French\",D1336,IF(START!L10=\"Portuguese\",E1336,F1336)))","v":"Figure XXX.Nicaragua: Indicators of Public Debt Under Alternative Scenarios, 2019-2029 1/"}]
[null,"Summary",{"$f":"+IF(START!L10=\"English\",C1337,IF(START!L10=\"French\",D1337,IF(START!L10=\"Portuguese\",E1337,F1337)))","v":"Figure XXX. Nicaragua: Indicators of Public and Publicly Guaranteed External Debt under Tailored Scenarios, 2019-2029 1/"}]
[null,null,{"$f":"\"1/ The most extreme stress test is the test that yields the highest ratio in \"&TEXT('Macro-Debt_Data'!AE5,\"#\")&\". \"","v":"1/ The most extreme stress test is the test that yields the highest ratio in 2029. "},"1/ Le test de résistance le plus extrême est celui qui produit le ratio le plus élevé en 2028. ",{"$f":"\"1/ O teste de estresse mais extremo é o que produz o rácio mais elevado em \"&TEXT('Macro-Debt_Data'!AE5,\"#\")&\". \"","v":"1/ O teste de estresse mais extremo é o que produz o rácio mais elevado em 2029. "},{"$f":"\"1/ La prueba de tensión más severa es la que arroja la mayor relación en \"&TEXT('Macro-Debt_Data'!AE5,\"#\")&\" o antes. \"","v":"1/ La prueba de tensión más severa es la que arroja la mayor relación en 2029 o antes. "}]
[null,null,{"$f":"\"Figure XXX.\"&'Input 1 - Basics'!C7&\": Indicators of Public Debt Under Alternative Scenarios, \"&TEXT('Macro-Debt_Data'!U5,\"#\")&\"-\"&TEXT('Macro-Debt_Data'!AE5,\"#\")&\" 1/\"","v":"Figure XXX.Nicaragua: Indicators of Public Debt Under Alternative Scenarios, 2019-2029 1/"},"Graphique XXX.Ghana : Indicateurs d'endettement public selon divers scénarios, 2018-2028 1/",{"$f":"\"Figura XXX. \"&'Input 1 - Basics'!C7&\": Indicadores da Dívida Pública em Cenários Alternativos, \"&TEXT('Macro-Debt_Data'!U5,\"#\")&\"-\"&TEXT('Macro-Debt_Data'!AE5,\"#\")&\" 1/\"","v":"Figura XXX. Nicaragua: Indicadores da Dívida Pública em Cenários Alternativos, 2019-2029 1/"},{"$f":"\"Gráfico XXX. \"&'Input 1 - Basics'!C7&\": Indicadores de deuda pública en escenarios alternativos, \"&TEXT('Macro-Debt_Data'!U5,\"#\")&\"-\"&TEXT('Macro-Debt_Data'!AE5,\"#\")&\" 1/\"","v":"Gráfico XXX. Nicaragua: Indicadores de deuda pública en escenarios alternativos, 2019-2029 1/"}]
[null,null,{"$f":"+\"Figure XXX. \"&'Input 1 - Basics'!C7&\": Indicators of Public and Publicly Guaranteed External Debt under Tailored Scenarios, \"&TEXT('Macro-Debt_Data'!U5,\"#\")&\"-\"&TEXT('Macro-Debt_Data'!AE5,\"#\")&\" 1/\"","v":"Figure XXX. Nicaragua: Indicators of Public and Publicly Guaranteed External Debt under Tailored Scenarios, 2019-2029 1/"},"Graphique XXX. Ghana : Indicateurs d'endettement extérieur contracté ou garanti par l'État selon divers scénarios, 2018-2028 1/",{"$f":"+\"Figura XXX. \"&'Input 1 - Basics'!C7&\": Indicadores da Dívida Externa Pública e com Garantia Pública em Cenários Alternativos, \"&TEXT('Macro-Debt_Data'!U5,\"#\")&\"-\"&TEXT('Macro-Debt_Data'!AE5,\"#\")&\" 1/\"","v":"Figura XXX. Nicaragua: Indicadores da Dívida Externa Pública e com Garantia Pública em Cenários Alternativos, 2019-2029 1/"},{"$f":"\"Gráfico XXX. \"&'Input 1 - Basics'!C7&\": Indicadores de deuda externa pública y con garantía pública en escenarios alterantivos, \"&TEXT('Macro-Debt_Data'!U5,\"#\")&\"-\"&TEXT('Macro-Debt_Data'!AE5,\"#\")&\" 1/\"","v":"Gráfico XXX. Nicaragua: Indicadores de deuda externa pública y con garantía pública en escenarios alterantivos, 2019-2029 1/"}]
[null,null,"a. Debt Accumulation","a. Accumulation de la dette","a. Acumulação de dívida","a. Acumulación de deuda "]
[null,null,"Rate of Debt Accumulation","Taux d'accumulation de la dette","Taxa de acumulação de dívida","Tasa de acumulación de deuda"]
[null,null,"Grant element of new borrowing (% right scale)","Élément dont des nouveaux emprunts (% échelle droite)","Elemento de donativo dos novos empréstimos (% escala direita)","Componente concesionario (%, eje derecho)"]
[null,null,"Grant-equivalent financing (% of GDP)","Financement équivalent don (% du PIB)","Financiamento equivalente aos donativos (% do PIB)","Financiamiento concesionario equivalente (% del PIB)"]
[]
[]
["Output 6 - Prob (if applicable)"]
[null,null,{"$f":"+IF(START!L10=\"English\",C1362,IF(START!L10=\"French\",D1362,IF(START!L10=\"Portuguese\",E1362,F1362)))","v":"a. Debt Accumulation"}]
[null,null,{"$f":"+IF(START!L10=\"English\",C1363,IF(START!L10=\"French\",D1363,IF(START!L10=\"Portuguese\",E1363,F1363)))","v":"Rate of Debt Accumulation"}]
[null,null,{"$f":"+IF(START!L10=\"English\",C1364,IF(START!L10=\"French\",D1364,IF(START!L10=\"Portuguese\",E1364,F1364)))","v":"Grant element of new borrowing (% right scale)"}]
[null,null,{"$f":"+IF(START!L10=\"English\",C1365,IF(START!L10=\"French\",D1365,IF(START!L10=\"Portuguese\",E1365,F1365)))","v":"Grant-equivalent financing (% of GDP)"}]
[null,null,{"$f":"+IF(START!$L$10=\"English\",C1366,IF(START!$L$10=\"French\",D1366,IF(START!$L$10=\"Portuguese\",E1366,#REF!)))","v":"b.PV of debt-to GDP"}]
[null,null,{"$f":"+IF(START!$L$10=\"English\",C1367,IF(START!$L$10=\"French\",D1367,IF(START!$L$10=\"Portuguese\",E1367,#REF!)))","v":"c.PV of debt-to-exports"}]
[null,null,{"$f":"+IF(START!$L$10=\"English\",C1368,IF(START!$L$10=\"French\",D1368,IF(START!$L$10=\"Portuguese\",E1368,#REF!)))","v":"d.PV of debt-to-revenue"}]
[null,null,{"$f":"+IF(START!$L$10=\"English\",C1369,IF(START!$L$10=\"French\",D1369,IF(START!$L$10=\"Portuguese\",E1369,#REF!)))","v":"d.Debt service-to-exports ratio"}]
[null,null,{"$f":"+IF(START!$L$10=\"English\",C1370,IF(START!$L$10=\"French\",D1370,IF(START!$L$10=\"Portuguese\",E1370,#REF!)))","v":"e.Debt service-to-revenue"}]
[null,null,{"$f":"+IF(START!L10=\"English\",C1373,IF(START!L10=\"French\",D1373,IF(START!L10=\"Portuguese\",E1373,F1373)))","v":"1/ The most extreme stress test is the test that yields the highest ratio in 2029. "}]
[null,null,{"$f":"+IF(START!L10=\"English\",C1374,IF(START!L10=\"French\",D1374,IF(START!L10=\"Portuguese\",E1374,F1374)))","v":"Figure XX.Nicaragua: Indicators of Public Debt Under Alternative Scenarios, 2019-2039 1/"}]
[]
[]
[]
[null,null,"Figure","Graphique","Figura","Gráfico"]
[null,null,": Probability of Debt Distress of Public and Publicly Guaranteed External Debt under Alternatives Scenarios,",": Probabilité de surendettement extérieur selon divers scénarios (dette contractée ou garantie par l'État),",": Probabilidade de Sobreendividamento, Dívida Externa Pública e com Garantia Pública, em Cenários Alternativos,",": Probabilidad de problemas de endeudamiento externo público y con garantía pública en escenarios alternativos,"]
[]
[null,null,"a. Debt Accumulation","a. Accumulation de la dette","a. Acumulação de dívida","a. Acumulación de deuda "]
[null,null,"Rate of Debt Accumulation","Taux d'accumulation de la dette","Taxa de acumulação de dívida","Tasa de acumulación de deuda"]
[null,null,"Grant element of new borrowing (% right scale)","Élément dont des nouveaux emprunts (% échelle droite)","Elemento de donativo dos novos empréstimos (% escala direita)","Componente concesionario (%, eje derecho)"]
[null,null,"Grant-equivalent financing (% of GDP)","Financement équivalent don (% du PIB)","Financiamento equivalente aos donativos (% do PIB)","Financiamiento concesionario equivalente (% del PIB)"]
[null,null,"b.PV of debt-to GDP","b. VA de la dette/PIB","b.VA da dívida/PIB","b. VA deuda/PIB"]
[null,null,"c.PV of debt-to-exports","c. VA de la dette/exportations","c.VA da dívida/exportações","c. VA deuda/exportaciones"]
[null,null,"d.PV of debt-to-revenue","d. VA de la dette/recettes ","d.VA da dívida/receitas","d. VA deuda/ingresos"]
[null,null,"d.Debt service-to-exports ratio","d. Service de la dette/exportations","d.Serviço da dívida/exportações","d. Servicio de la deuda/exportaciones"]
[null,null,"e.Debt service-to-revenue","e. Service de la dette/recettes ","e.Serviço da dívida/receitas","e. Servicio de la deuda/ingresos"]
[]
[]
[null,null,{"$f":"\"1/ The most extreme stress test is the test that yields the highest ratio in \"&TEXT('Macro-Debt_Data'!AE5,\"#\")&\". \"","v":"1/ The most extreme stress test is the test that yields the highest ratio in 2029. "},"1/ Le test de résilience le plus extrême est celui qui génère le ratio d'endettement le plus élevé en 2028. ",{"$f":"\"1/ O estresse teste com a razão mais alta em \"&TEXT(translation!AF386,\"#\")&\"\"","v":"1/ O estresse teste com a razão mais alta em "},{"$f":"\"1/ La prueba de tensión más extrema es la que arroja el coeficiente más alto en \"&TEXT('Macro-Debt_Data'!AE5,\"#\")&\"\"","v":"1/ La prueba de tensión más extrema es la que arroja el coeficiente más alto en 2029"}]
[null,null,{"$f":"\"Figure XX.\"&'Input 1 - Basics'!C7&\": Indicators of Public Debt Under Alternative Scenarios, \"&TEXT('Macro-Debt_Data'!U5,\"#\")&\"-\"&TEXT('Macro-Debt_Data'!AO5,\"#\")&\" 1/\"","v":"Figure XX.Nicaragua: Indicators of Public Debt Under Alternative Scenarios, 2019-2039 1/"},"Graphique XX.Ghana: Indicateurs d'endettement public selon divers scénarios, 2018-2038 1/",{"$f":"\"Figura XX. \"&'Input 1 - Basics'!C7&\": Indicadores da Dívida Pública em Cenários Alternativos, \"&TEXT('Macro-Debt_Data'!U5,\"#\")&\"-\"&TEXT('Macro-Debt_Data'!AO5,\"#\")&\" 1/\"","v":"Figura XX. Nicaragua: Indicadores da Dívida Pública em Cenários Alternativos, 2019-2039 1/"},{"$f":"\"Gráfico XX. \"&'Input 1 - Basics'!C7&\": Indicadores de la deuda pública en escenarios alternativos, \"&TEXT('Macro-Debt_Data'!U5,\"#\")&\"-\"&TEXT('Macro-Debt_Data'!AO5,\"#\")&\" 1/\"","v":"Gráfico XX. Nicaragua: Indicadores de la deuda pública en escenarios alternativos, 2019-2039 1/"}]
[]
[]
[null,null,null,null,"Versões da ASD utilizadas nas ferramentas de realismo","ASD anteriores utilizados para las herramientas realistas"]
[null,null,null,null,"A versão anterior (a mais recente ASD)","El ASD anterior (el ASD más reciente)"]
[null,null,null,null,"A ASD preparada 5 anos atrás","El ASD elaborado hace 5 años "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Translate","Override light yellow cells only if there is a strong case to do so.","Ne remplacez les cellules jaune pâle que s'il existe de solides arguments en faveur de leur changement"]
[null,null,"Size & Threshold ","Ampleur & Seuil ","Dimensão & Limiar","Tamaño & Umbral"]
[null,null,"Stress tests","Tests de résistance","Testes de stress","Pruebas de tensión"]
[null,null,"Standard stress tests","Tests de résistance standard","Testes de stress padrão","Pruebas de tensión estándares"]
[null,null,"Users are discouraged from changing these default settings, unless a strong case is made in the DSA write-up (LIC-DSF Guidance Note ¶66)","Il est déconseillé aux utilisateurs de modifier ces paramètres par défaut, à moins que le rapport d'AVD ne présente de solides arguments en faveur de leur changement (Note d'orientation relative à l'AVD PFR ¶66)","Os utilizadores devem evitar alterar essa configuração padrão, a menos que amplamente justificado na conclusão da ASD (cf. Nota de Orientação QSD-PBR, parágrafo 66)","No es recomendable que los usuarios modifiquen estos valores predeterminados, a menos que se eximan razones de peso en el informe del ASD (Nota 66 sobre el marco de sostenibilidad de la deuda de los países de bajo ingreso)"]
[null,null,"Historical average only","Moyenne historique uniquement","Somente média histórica","Solo promedio histórico"]
[null,null,"Baseline projection only","Projections de référence uniquement","Somente projeção de base","Solo proyección de base"]
[null,null,"Whichever is lower","Selon le plus faible de ces deux chiffres","O que for menor","El que resulte menor"]
[null,null,"Real GDP growth set to its historical average minus one SD, or baseline projection minus one SD, whichever is lower for the second and third years of the projection period","Croissance du PIB réel à sa moyenne historique moins un écart type, ou projection de référence moins un écart type, selon le plus faible de ces deux chiffres, pour les deuxième et troisième années de la période de projection","Crescimento real do PIB definido à sua média histórica menos um DP, ou projeção de base menos um DP, o que for menor para o segundo e terceiro anos do período da projeção.","El crecimiento del PIB real se sitúa en su promedio histórico menos 1 desviación estándar (DE), o proyección de base menos 1 DE, el valor que sea más bajo en el segundo y tercer año del período previsto"]
[]
[null,null,"Primary balance-to-GDP ratio set to its historical average minus one SD, or baseline projection minus one SD, whichever is lower in the second and third years of the projection period","Ratio solde primaire/PIB à sa moiyenne historique moins un écart type, ou projection de référence moins un écart type, selon le plus faible de ces deux chiffres, pour les deuxième et troisième années de la période de projection","Rácio saldo primário/PIB à sua média histórica menos um DP, ou projeção de base menos um DP, o que for menor no segundo e terceiro anos do período da projeção.","El coeficiente saldo primario/PIB se sitúa en su promedio histórico menos 1 DE, o proyección de base menos 1 DE, el valor qe sea más bajo en el segundo y tercer año del período previsto"]
[]
[null,null,"Nominal export growth (in USD) set to its historical average minus one SD, or baseline projection minus one SD, whichever is lower in the second and third years of the projection period","Croissance nominale des exportations (en dollars) à sa moyenne historique moins un écart type, ou projection de référence moins un écart type, selon le plus faible de ces deux chiffres, pour la deuxième et troisième années de la période de projection","Crescimento nominal das exportações (em USD) à sua média histórica menos um DP, ou projeção de base menos um DP, o que for menor no segundo e terceiro anos do período da projeção.","El crecimiento de las exportaciones nominales (en USD) se sitúa en su promedio histórico menos 1 DE, o proyección de base menos 1 DE, el valor que sea más bajo en el segundo y tercer año del período previsto"]
[null,null,null," "]
[null,null,"Current transfers-to-GDP and FDI-to-GDP ratios set to their historical average minus one SD, or baseline projection minus one SD, whichever is lower in the second and third years of the projection period",null,"Rácios transferências correntes/PIB e IED/PIB às suas médias históricas menos um DP, ou projeção de base menos um DP, o que for menor no segundo e terceiro anos do período da projeção.","Los coeficientes transferencias corrientes/PIB y IED/PIB se sitúan en su promedio histórico menos 1 DE, o proyección de base menos 1 DE, el valor que sea más bajo en el segundo y tercer año del período previsto"]
[]
[null,null,null,"Ratios transferts courants/PIB et IDE/PIB à leur moyenne historique moins un écart type, ou projection de référende moins un écart type, selon le plus faible de ces deux chiffres, pour les deuxième et troisième années de la période de projection"]
[]
[]
[null,null,"One-time 30 percent nominal depreciation of the domestic currency in the first year of the projection period, or the size needed to close the estimated real exchange rate overvaluation gap, whichever is larger",null,"Depreciação nominal pontual de 30% da moeda nacional no primeiro ano do período da projeção ou a dimensão necessária para fechar a brecha estimada da supervalorização da taxa de câmbio real, o que for maior.","Depreciación única de la moneda nacional del 30% nominal durante el primer año del período previsto, o de la envergadura necesaria para cerrar la brecha estimada de sobrevaloración del tipo de cambio real, el valor que sea más alto"]
[null,null,null,"Dépréciation nominale ponctuelle de 30 % de la monnaie nationale dans la première année de la période de projection, ou ampleur nécessaire pour combler l'écart dû à la surévaluation du taux de change, selon le plus élevé de ces deux chiffres"]
[]
[null,null,"Apply all individual shocks (B1 through B5) at half their magnitudes in the second and third years of the projection period","Appliquez tous les chocs individuels (B1 à B5) en réduisant de moitié leur ampleur dans les deuxième et troisième années de la période de projection","Aplique todos os choques individuais (B1 a B5) à metade das suas magnitudes no segundo e terceiro anos do período da projeção.","Aplicar todos los shocks individuales (B1 a B5) al 50% de su magnitud durante el segundo y tercer año del período previsto"]
[null,null,"Size of real GDP growth shock, # of standard deviations","Ampleur du choc sur la croissance du PIB réel, nombre d'écarts types","Dimensão do choque no crescimento do PIB real, nº de desvios padrão","Tamaño del shock del crecimiento del PIB real, nº de DE"]
[null,null,"Historical average, baseline projection, whichever is lower","Moyenne historique ou projection de référence, selon le plus faible de ces deux chiffres","Média histórica, projeção de base, a que for menor","Promedio histórico, proyección de base, el valor que resulte inferior"]
[null,null,"Size of PB/GDP shock, # of standard deviations","Ampleur du choc sur le ratio solde primaire/PIB, nombre d'écarts types","Dimensão do choque no SP/PIB, nº de desvios padrão","Tamaño del shock del saldo primario(SP)/PIB, nº de DE"]
[null,null,"Size of exports growth shock, # of standard deviations","Ampleur du choc sur la croissance des exportations, nombre d'écarts types","Dimensão do choque no crescimento das exportações, nº de desvios padrão","Tamaño del shock de las exportaciones, nº de DE"]
[null,null,"Other flows (current transfers) shock, # of standard deviations","Choc sur les autres flux (transferts courants), nombre d'écarts types","Choque em outros fluxos (transferências correntes), nº de desvios padrão","Shock de otros flujos (transferencias corrientes), nº de DE"]
[null,null,"Other flows (FDI) shock, # of standard deviations","Choc sur les autres flux (IDE), nombre d'écarts types","Choque em outros fluxos (IED), nº de desvios padrão","Shock de otros flujos (IED), nº de DE"]
[null,null,"Real overvaluation (EBA …)","Surévaluation réelle (EBA…)","Sobrevalorização real (EBA …)","Sobrevaloración real (EBA...)"]
[null,null,"Nominal depreciation to close real overvaluation gap","Dépréciation nominale nécessaire  pour combler l'écart dû à la surévaluation réelle","Depreciação nominal para fechar a brecha da sobrevalorização real","Deprecición nominal para cerrar brecha de sobrevaloración real"]
[null,null,"Size of FX depreciation shock","Ampleur du choc de la dépréciation du taux de change","Dimensão do choque da desvalorização cambial","Tamaño del shock de depreciación del tipo de cambio"]
[null,null,"Standardized Shocks","Chocs standardisés","Choques padronizados","Shocks estandarizados"]
[null,null,"Size","Ampleur","dimensão","tamaño"]
[null,null,"User defined"," Défini par l'utilisateur (Personnalisés)","Definidos pelo utilizador","Definidos por el usuario"]
[null,null,"Interactions","Interactions","Interações","Interacciones"]
[null,null,"Inflation elasticity to real GDP growth","Élasticité de l'inflation par rapport à la croissance du PIB réel","Elasticidade da inflação ao crescimento do PIB real","Elasticidad de la inflación al crecimiento del PIB real"]
[null,null,"Additional domestic borrowing costs (bps/ppt)","Coûts additionnels des emprunts intérieurs (pb/pp)","Custo do endividamento interno adicional (p.b/p.p.)","Costos adicionales de endeudamiento interno (PB/puntos porcentuales (PP)"]
[null,null,"Additional market borrowing costs (100 bps/ppt, 400 bps, whichever is lower)","Coûts additionnels des emprunts sur le marché (100 pb/pp, 400 pb, selon le plus faible des deux)","Custo do endividamento adicional em termos comerciais (100 p.b/p.p., 400 p.b., o que for menor)","Costos adicionales de endeudamiento en el mercado (100 PB/puntos porcentuales (PP), 400 PB, el valor que resulte menor)"]
[null,null,"Real GDP growth elasticity to exports growth","Élasticité de la croissance du PIB réel par rapport à celle des exportations","Elasticidade do crescimento do PIB real ao crescimento das exportações","Elasticidad del crecimiento del PIB real al crecimiento de las exportaciones"]
[null,null,"Exchange rate pass through to inflation","Répercussion du taux de change sur l'inflation","Transmissão da taxa de câmbio para a inflação","Traspaso de los ajustes del tipo de cambio a la inflación"]
[null,null,"Net exports elasticity to real depreciation","Élasticité des exportations nettes par rapport à la dépréciation réelle","Elasticidade das exportações líquidas à desvalorização real","Elasticidad de las exportaciones netas a la depreciación real"]
[null,null,"US inflation (GDP deflator; %)","Inflation aux États-Unis (déflateur du PIB; %)","Inflação dos EUA (deflator do PIB; %)","Inflación EE.UU. (deflactor del PIB; %)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Users are encouraged to customize scenarios for tailored stress tests reflecting country-specific circumstances (using yellow shaded cells under \"User defined\" column).","Les utilisateurs sont encouragés à personnaliser les scénarios pour les tests de résistance tenant compte des circonstances propres au pays (utiliser les cases ombrées en jaune de la colonne \"User defined\"). ","Os utilizadores são incentivados a personalizar cenários para testes de stress personalizados que reflitam as circunstâncias nacionais específicas (usando as células sombreadas em amarelo na coluna “Definidos pelo utilizador”).","Es aconsejable que los usuarios personalicen los escenarios de pruebas de tensión a medida, para que reflejen las circunstancias específicas del país (utilizando celdas con sombreado amarillo en la columna \"User defined\")."]
[null,null,"Tailored Shocks","Chocs personnalisés","Choques personalizados","Shocks a medida"]
[]
[null,"translate","Natural disaster","Catastrophes naturelles"]
[null,"translate","Commodity price","Prix des produits de base"]
[null,"translate","Market Financing","Financement de marché"]
[]
[]
[]
[]
[]
[null,null,"One-off shock to external PPG debt-GDP ratio in the second year of the projection period","Choc ponctuel sur le ratio dette extérieure CGE/PIB dans la deuxième année de la période de projection","O rácio exportações/PIB sofre um choque de um diferencial de preço dos produtos primários no primeiro ano da projeção, revertendo gradualmente para o valor de base. O diferencial de preço para as exportações de combustíveis e de produtos não combustíveis é multiplicada pelas suas respectivas participações nas exportações de bens e serviços.","Shock único del coeficiente deuda pública o con garantía púbica externa/PIB durante el segundo año del período previsto"]
[null,null,"Export-GDP ratio shocked by a commodity price gap in first year of projection, reverting gradually to baseline. The price gap for fuel and non-fuel exports is multiplied by their respective shares in exports of goods and services","Le ratio exportations/PIB, soumis au choc d'un écart de prix des produits de base dans la première année de projection, retourne peu à peu à son niveau de référence. L'écart de prix pour les exportations de combustibles et les autres exportations est multiplié par leurs parts respectives dans les exportations de biens et de services.",null,"Coeficiente exportaciones/PIB sujeto a un shock de la brecha del precio de las materias primas durante el primer año de proyección, con regreso paulatino al escenario de base. La brecha del precio de las exportaciones de combustibles y no combustibles se multiplica por la participación respectiva en las exportaciones de bienes y servicios."]
[null,null,"A temporary increase in the cost of new commercial external borrowing, shortening of maturities of new commercial external borrowing, and FX depreciation","Hausse temporaire du coût des nouveaux emprunts extérieurs aux conditions du marché, réduction des échéances de ces nouveaux emprunts et dépréciation du taux de change","Um aumento temporário no custo do novo endividamento externo em termos comerciais, a redução dos vencimentos de novos empréstimos externos em termos comerciais e a desvalorização cambial.","Incremento temporal del costo de nuevos empréstitos comerciales externos, reducción de los plazos de vencimiento de los nuevos empréstitos comerciales externos y depreciación del tipo de cambio"]
[null,null,"Size of shock, percent of GDP","Ampleur du choc, en pourcentage du PIB","Dimensão do choque, percentagem do PIB","Tamaño del shock, porcentaje del PIB"]
[null,null,"Close gap in years","Années nécessaires pour combler l'écart","Fechamento da brecha em anos","Cerrar brecha en años"]
[null,null,"Share of commodities in total exports of goods and services","Part des produits de base dans le total des exportations de biens et de services","Participação dos produtos primários no total das exportações de bens e serviços","Proporción de la materia prima en exportaciones totales de bienes y servicios"]
[null,null,"Adjusted share of commodities in total exports of goods and services","Part des produits de base dans le total des exportations de biens et de services après ajustement","Participação ajustada dos produtos primários no total das exportações de bens e serviços","Proporción ajustada de la materia prima en exportaciones totales de bienes y servicios"]
[null,null,"Price shock fuel","Choc sur les prix : combustibles","Choque nos preços, combustíveis","Shock del precio del combustible"]
[null,null,"Share of fuel in exports of G&S","Part des combustibles dans les exportations de biens et de services","Participação dos combustíveis nas exportações de bens e serviços","Proporción de combustible en exportaciones de bienes y servicios"]
[null,null,"Adjusted share of fuel in exports of G&S","  Part des combustibles dans les exportations de biens et de services après ajustement","Participação ajustada dos combustíveis nas exportações de bens e serviços","Proporción ajustada de combustible en exportaciones y servicios"]
[]
[null,null,"Price shock non-fuel","Choc sur les prix : autres produits","Choque nos preços, produtos não combustíveis","Shock del precio de los no combustibles"]
[null,null,"Please select \"Yes\" for commodities relevant for your country","  Veuillez sélectionner \"Oui\" pour les produits de base s'appliquant à votre pays","Selecione “Sim” para os produtos primários relevantes para o seu país.","Seleccione \"Sí\" en relación con las materias primas relevantes para su país"]
[null,null,"1) Base metal (e.g., iron, copper, nickel, bauxite, etc.)","    1) Métaux de base (par ex., cuivre, nickel, bauxite, etc.)","1) Metais de base (p.ex., ferro, cobre, níquel, bauxita, etc.)","1) Metal básico (hierro, cobre, níquel, bauxita, etc.)"]
[null,null,"2) Precious metal (e.g., gold, silver, platinum, etc.)","    2) Métaux précieux (par ex., or, argent, platine, etc.)","2) Metais preciosos (p.ex., ouro, prata, platina, etc.)","2) Metal precioso (oro, plata, platino, etc.)"]
[null,null,"3) Grain (e.g., wheat, corn, soybeans, etc.)","    3) Céréales (par ex., blé, maïs, soja, etc.)","3) Grãos (p.ex., trigo, milho, soja, etc.)","3) Cereal (trigo, maíz, soja, etc.)"]
[null,null,"4) Other agricultural commodities (e.g., coffee, cocoa, tea, etc.)","    4) Autres produits agricoles (par ex., café, cacao, thé, etc.)","4) Outros produtos agrícolas (p.ex., café, cacau, chá, etc.)","4) Otros productos agrícolas (café, cacao, té, etc.)"]
[]
[null,null,"Share of non-fuel in exports of G&S","Par des produits autres que les combustibles dans les exportations de biens et de services","Participação dos produtos não combustíveis nas exportações de bens e serviços","Proporción de productos no combustibles en exportaciones de bienes y servicios"]
[null,null,"Adjusted share of non-fuel in exports of G&S","  Part des produits autres que les combustibles dans les exportations de biens et de services après ajustement","Participação ajustada dos produtos não combustíveis nas exportações de bens e serviços","Proporción ajustada de productos no combustibles en exportaciones y servicios"]
[]
[null,null,"Average of prices shock (fuel and non-fuel)","Choc moyen sur les prix (combustibles et autres produits)","Média do choque nos preços (combustíveis e não combustíveis)","Promedio shock de precios (combustibles y no combustibles)"]
[]
[null,null,"Mitigating factor (defined as imports of similar commodities divided by exports of G&S)","Facteur d'atténuation (importations de produits de base similaires divisées par exportations de biens et de services)","Fator atenuante (definido como as importações de produtos semelhantes divididas pelas exportações de bens e serviços)","Factor atenuante (definido como importaciones de productos similares divididas por exportaciones de bienes y servicios)"]
[null,null,"Fuel","  Combustibles","Combustíveis","Combustible"]
[null,null,"Non-fuel (these should correspond to the same non-fuel commodity export category)","  Autres (ceux-ci devraient correspondre à la même catégorie d'exportation de produits de base autres que les combustibles)","Produtos não combustíveis (estes devem corresponder à mesma categoria de exportação de produtos não-combustíveis)","No combustible (estos deben corresponder a la misma categoría de exportación de productos no combustibles)"]
[]
[null,null,"Increase in cost of new commercial borrowing, for 3 years, in bps","Hausse du coût des nouveaux emprunts aux conditions du marché, sur trois ans, en pb","Aumento do custo do novo endividamento em termos comerciais, por 3 anos, em p.b.","Incremento del costo de nuevos empréstitos comerciales, 3 años, en puntos básicos"]
[null,null,"Shortening of maturity, for 3 years:","Réduction des échéances, sur 3 ans :","Redução dos vencimentos, por 3 anos:","Acortamiento del plazo de vencimiento, 3 años:"]
[null,null,"If original maturity is greater than 5 years, new maturity is","  Si l'échéance initiale est de plus de 5 ans, la nouvelle échéance est","Se o vencimento original for superior a 5 anos, o novo vencimento é","Si el vencimiento original es superior a 5 años, el nuevo vencimiento será"]
[null,null,"If original maturity is less than 5 years, new maturity is shortened by","  Si l'échéance initiale est de moins de 5 ans, la nouvelle échéance est réduite de ","Se o vencimento original for inferior a 5 anos, o novo vencimento é reduzido em","Si el vencimiento original es inferior a 5 años, el nuevo vencimiento será"]
[null,null,"Shortening of grace period, for 3 years: shortened by","Réduction de la période de grâce, sur trois ans : réduite de","Redução do período de carência, por 3 anos: reduzido em","Acortamiento del período de gracia, 3 años: reducción de"]
[]
[null,null,"FX depreciation","Dépréciation du taux de change","Desvalorização cambial","Depreciación del tipo de cambio"]
[null,null,"Size of associated real GDP growth shock","Ampleur du choc qui y associé sur la croissance du PIB réel","Dimensão do respetivo choque no crescimento do PIB real","Tamaño del shock del crecimiento del PIB real asociado"]
[null,null,"Size of associated exports growth shock","Ampleur du choc qui y associé sur la croissance des exportations","Dimensão do respetivo choque no crescimento das exportações","Tamaño del shock del crecimiento de las exportaciones asociado"]
[null,null,"Revenue (fiscal-revenue to GDP) drop","Baisse des recettes (recettes budgétaires/PIB)","Queda da receita (receita orçamental/PIB)","Caída del ingreso (ingreso fiscal/PIB)"]
[null,null,"Exchange rate pass through to inflation","Répercussion du taux de change sur l'inflation","Transmissão da taxa de câmbio para a inflação","Traspaso de los ajustes del tipo de cambio a la inflación"]
[null,null,null,"PIE hehehehe XDDDD ;U;"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Composite Indicator and Thresholds","Indicateur composite et seuils","Indicador composto e limiares","Indicador compuesto y umbrales"]
[null,null,"Composite Indicator (CI)","                                                                                 Indicateur composite (IC)","Indicador composto (IC)","Indicador compuesto (IC)"]
[null,null,"CI rating","IC : notation","Classificação do IC","Calificación IC"]
[null,null,"CI score","IC : score","Pontuação do IC","Puntuación IC"]
[null,null,"APPLICABLE","APPLICABLE","APLICÁVEL","PERTINENTE"]
[]
[null,null,"EXTERNAL debt burden thresholds","Seuils de la charge de la dette EXTÉRIEURE","Limiares do ónus da dívida EXTERNA","Umbrales de la carga de la deuda EXTERNA"]
[null,null,"PV of debt in % of","VA de la dette en % de :","VA da dívida em % de","VP de la deuda en % de"]
[null,null,"Exports","Exportations","Exportações","Exportaciones"]
[null,null,"GDP","PIB","PIB","PIB"]
[null,null,"Debt service in % of","Service de la dette en % de :","Serviço da dívida como % de","Servicio de la deuda en % de"]
[null,null,"Exports","Exportations","Exportações","Exportaciones"]
[null,null,"Revenue","Recettes","Receita","Ingreso"]
[null,null,"APPLICABLE","APPLICABLE","APLICÁVEL","PERTINENTE"]
[]
[null,null,"TOTAL public debt benchmark","Repère de la dette publique TOTALE","Referência da dívida pública TOTAL","Parámetro de referencia de la deuda pública TOTAL"]
[null,null,"PV of total public debt in percent of GDP","VA de la dette publique totale en pourcentage du PIB","VA do total da dívida pública em percentagem do PIB","VP de la deuda pública total en porcentaje del PIB"]
[null,null,"Components","Composantes","Componentes","Componentes"]
[null,null,"Components","Composantes","Componentes","Componentes"]
[null,null,"Coefficients (A)","Coefficients (A)","Coeficientes (A)","Coeficientes (A)"]
[null,null,"10-year average values (B)","Valeurs moyennes sur 10 ans (B)","Valores médios de 10 anos (B)","Valores promedios a 10 años (B)"]
[null,null,"CI Score components \n(A*B) = (C)","Composantes du score de l'IC (A*B) + ( C )","Componentes da pontuação do IC (A * B) = (C)","Componentes de la Puntuación IC (A*B) = C"]
[null,null,"Contribution of components","Contribution des composante","Contribuição dos componentes","Contribución de los componentes"]
[null,null,"CPIA","EPIN","CPIA","EPIN"]
[null,null,"Real growth rate","Taux de croissance réel","Taxa de crescimento real","Tasa de crecimiento real"]
[null,null,"Import coverage of reserves","Couverture des importations par les réserves","Cobertura das importações pelas reservas","Cobertura de las reservas mediante importaciones"]
[null,null,"Remittances","Envois de fonds","Remessas","Remesas"]
[null,null,"World economic growth","Croissance économique mondiale","Crescimento económico mundial","Crecimiento económico mundial"]
[null,null,"(in percent)","(en pourcentage)","(em percentagem)","(en porcentaje)"]
[null,null,"Cut-off values","                                                                                            Valeurs limites","Valores de corte","Valores de corte"]
[null,null,"New framework","Nouveau cadre","Novo quadro","Marco nuevo"]
[null,null,"Thresholds by Classiciation","Seuils par classification","Limiares por classificação","Umbrales según clasificación"]
[null,null,"Weak","Faible","Baixo","Débil"]
[null,null,"Medium","Moyen","Médio","Mediano"]
[null,null,"Strong","Élevé","Alto","Fuerte"]
[null,null,"Old framework","Ancien cadre","Quadro antigo","Marco antiguo"]
[null,null,"Weights","Pondérations","Pesos","Ponderaciones"]
[null,null,"Variable","Variable","Variável","Variable"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"OUTPUT INSTRUCTIONS","INSTRUCTIONS SUR L'UTILISATION DES FEUILLES DE DONNÉES DE SORTIE","INSTRUÇÕES DE SAÍDA","Esta hoja ofrece información sobre el uso de hojas de resultados para asignar calificaciones de riesgo externo, analizar la deuda pública total y evaluar el riesgo general de sobreendeudamiento."]
[null,null,"This sheet provides guidance on the use of output sheets in assigning external risk rating, analysis the total public debt and assessment of the overall risk of debt distress.\n","Cette feuille présente des directives sur l'utilisation des feuilles de données de sortie au regard de la notation du risque extérieur, de l'analyse de la dette publique totale et de l'évaluation du risque de surendettement global.","Esta folha fornece orientações sobre o uso das folhas de saída para atribuir a classificação do risco externo, analisar o total da dívida pública e avaliar o risco global de sobreendividamento.","Asignación de calificaciones de riesgo EXTERNO y GENERAL"]
[null,null,"Assigning EXTERNAL and OVERALL risk ratings","Notation du risque EXTÉRIEUR et du risque GLOBAL","Atribuição das classificações de risco EXTERNO e GLOBAL","Puede asignarse al país una de las cuatro calificaciones de riesgo externo disponibles (bajo, moderado, alto, sobreendeudado) en función de los resultados de los indicadores de deuda externa pública o con garantía pública corrientes y proyectados en comparación con el escenario de referencia y las pruebas de tensión estandarizadas. Consulte el cuadro que figura a continuación para entender qué hojas de resultados se necesitan en cada caso."]
[null,null,"The country could be assigned one of four external risk ratings (low, moderate, high, in debt distress), depending on how current and projected PPG external debt indicators compare with indicative thresholds under baseline and standardized stress tests.\nPlease refer to the table below to navigate through the output sheets required for each case.","Le pays pourrait recevoir l'une des quatres notations du risque extérieur (faible, modèré, élevé, en situation de surendettement) selon les niveaux actuel et prévu des indicateurs de la DECGE par rapport aux seuils indicatifs relevant du scénario de référence et des tests de résistance standardisés.","O país poderia receber uma das quatro classificações de risco externo (baixo, moderado, alto, em situação de sobreendividamento), dependendo da comparação dos indicadores atuais e projetados da dívida externa PGP com os limiares indicativos nos cenários de base e nos testes de stress padronizados.\nQueira consultar a tabela abaixo para examinar as folhas de saída necessárias para cada caso.\n"]
[]
[]
[null,"ADDITIONAL TERMS"]
[]
[null,"Output 3-1","Stress test with (the largest) one-off breach"]
[]
[null,"Output 3-2"]
[]
[null,"Output summary","Joint Bank-Fund Debt Sustainability Analysis"]
[]
[]
[]
[null,"CI","Reference: Thresholds by Classiciation"]
[null,null,"Detailed data for the calculation of the CI Index"]
[]
[]
[]
["Baseline - public'!A1"]
[null,null,"I. Baseline Medium Term Projections","I.  Projections à moyen et long Terme du scénario de référence","I. Caso Básico Projeções de mediano prazo","I. Caso Base, Proyecciones de Mediano plazo"]
[null,null,"Baseline Scenario","Scénario de référence ","Cenário de base","Escenario base"]
[null,null,"Public sector debt-to-revenue-and-grants ratio (in percent)","Ratio dette du secteur public/recettes et dons (en pourcentage)","Rácio dívida do sector público/receitas e donativos (em percentagem)","Relación deuda del sector público/ingresos y donaciones (porcentaje)"]
[null,null,"Nominal Debt","Dette nominale ","Dívida nominal","Deuda nominal"]
[]
["A1_Historical_pub!A1"]
[null,null,"PV of total public debt","VA","VL","VP"]
[null,null,"Alternative Scenario 1: Key Variables at Historical Average","Scénario de rechange  1 : Principales variables à leur moyenne historique ","Cenário Alternativo 1: Principais Variáveis às Médias Históricas","Escenario alternativo 1: Variables principales según promedio histórico"]
[null,null,"English"]
[null,null,"Historical Statistics for Key Variables (past 10 years)","Statistiques historiques des principales variables (10 dernières années) ","Estatísticas históricas das principais variáveis (últimos 10 anos)","Estadísticas históricas de variables principales (últimos 10 años)"]
[]
[]
[null,null,"Primary deficit ","Déficit primaire ","Défice primário ","Déficit primario"]
[null,null,"Real GDP growth (in percent)","Croissance du PIB réel (en pourcentage)","Crescimento do PIB real (em percentagem)","Crecimiento del PIB real (porcentaje)"]
[null,null,"Nominal interest rate (in percent) 6/","Taux d'intérêt nominal (en pourcentage) 6/","Taxa de juro nominal (em percentagem) 6/","Tasa de interés nominal  (porcentaje) 6/"]
[null,null,"Real interest rate (in percent)","Taux d'intérêt réel (en pourcentage)","Taxa de juro real (em percentagem)","Tasa de interés real (porcentaje)"]
[null,null,"Inflation rate (GDP deflator, in percent) ","Taux d'inflation (déflateur du PIB, en pourcentage) ","Taxa de inflação (deflator do PIB, em percentagem) ","Tasa de inflación (deflactor del PIB, porcentaje) "]
[null,null,"Revenue to GDP ratio","Ratio recettes/PIB","Rácio receita-PIB","Relación ingresos/PIB"]
[]
[]
[]
[null,null,"Nominal spending","Dépenses nominales ","Gastos nominais","Gasto nominal"]
[null,null,"  Increase in percent","  Augmentation en pourcentage ","  Aumento percentual","  Aumento porcentual"]
[null,null,"Increase in real spending in percent","Augmentation des dépenses réelles en pourcentage ","Aumento percentual dos gastos reais","Aumento porcentual del gasto real"]
[]
[null,"New","of which: external debt"]
[]
[null,null,"In billions of local currency","En milliards de monnaie locale ","Em mil milhões de moeda nacional","Miles de millones de moneda local"]
[null,null,"Nominal debt","Dette nominale","Dívida nominal","Deuda nominal"]
[null,null,"   of which: Short term","   dont : court terme ","   d/q: Curto prazo","   de la cual: corto plazo"]
[null,"Updated",{"$f":"'Macro-Debt_Data'!E82","v":"Total public domestic debt"},"Monnaie nationale ","Em moeda nacional","Moneda nacional"]
[null,"Updated",{"$f":"'Macro-Debt_Data'!E81","v":"Total public external debt"},"Devises ","Em moeda estrangeira","Moneda extranjera"]
[null,null,"Debt service","Service de la dette ","Serviço da dívida","Servicio de la deuda"]
[null,"Updated","Amortization (excluding ST domestic debt)","Amortissement de la dette MLT ","Amortização da dívida de MLP","Amortización de deuda a MLP"]
[null,null,"Interest Expenditure","Charges d'intérêts ","Despesas com juros","Gasto en intereses"]
[null,"Updated","Domestic debt","  Monnaie nationale ","   Em moeda nacional","   Moneda nacional"]
[null,"Updated","External debt","Devises ","Em moeda estrangeira","Moneda extranjera"]
[null,null,"Primary deficit","Déficit primaire","Défice primário","Déficit primario"]
[null,null,"Other debt creating flows","Besoin de financement brut (en monnaie locale)","Necessidade bruta de financiamento (em moeda nacional)","Necesidades brutas de financiamiento (moneda local)"]
[null,null,"Gross financing need (in local currency)","VA de la dette libellée en devises (en monnaie locale) ","VA da dívida em moeda estrangeira (em moeda nacional)","VA de deuda en moneda extranjera  (en moneda local)"]
[null,"[delete]",{"$f":"'Macro-Debt_Data'!E92","v":"PV of public sector external debt (end of period)"}]
[]
[null,null,"Debt service-to-revenue-and-grants ratio (in percent)","Ratio service de la dette/recettes et dons (en pourcentage) ","Rácio serviço da dívida/receitas e donativos (em percentagem)","Relación servicio de la deuda/ingresos y donaciones (porcentaje)"]
[null,null,"Debt service-to-GDP ratio (in percent)","Ratio service de la dette/PIB (en pourcentage)","Rácio serviço da dívida/PIB (em percentagem)","Relación servicio de la deuda/PIB (porcentaje)"]
[]
[null,"New","Historical","Moyenne ","Média","Promedio"]
[null,"New","Average","historique ","histórica","histórico"]
[null,"New","Standard","Écart ","Desvio","Desviación"]
[null,"New","Deviation","type ","padrão","estándar"]
[null,null,{"$f":"C898","v":"Projections"},{"$f":"D898","v":"Projections"},{"$f":"E898","v":"Projecções"},{"$f":"F898","v":"Proyecciones"}]
[]
[]
["B1_GDP_pub!A1"]
[]
[null,null,"Bounds Test 1: Real GDP Growth Shock","Test paramétré  1 : Choc de production réelle ","Teste-Limite 1: Choque do Produto Real","Prueba de tensión 1: Shock del producto real"]
[]
[]
["B2_PB_mkt_pub!A1"]
[null,"Update","Bounds Test 2: Primary Balance Shock for Market Access Countries"]
[]
["B2_PB_non_mkt_pub!A1"]
[null,"Update","Bounds Test 2: Primary Balance Shock for non-market access countries","Test paramétrét 2 : Choc de solde primaire ","Teste-Limite 2: Choque do Saldo Primário","Prueba de tensión 2: Shock del saldo primario"]
[]
["B5_depreciation_pub!A1"]
[null,"Update","Bounds Test 5: Exchange Rate Shock","Test paramétré 5 : Choc de taux de changet réel ","Teste-Limite 5: Choque da Taxa de Câmbio Real","Prueba de tensión 5: Shock del tipo de cambio real"]
[]
[]
["B6_Combo_mkt_ext!A1"]
["B6_Combo_mkt_ext!A1","Update","Bounds Test 6: Combined Shock for Market Access Countries","Test paramétré 6 : Choc combiné d'un écart type ","Teste-Limite 6: Choque Combinado de um Desvio-Padrão","Prueba de tensión 6: Shock combinado de una desviación estándar"]
[]
["B6_combo_non-mkt_pub'!A1"]
["B6_Combo_non-mkt_ext'!A1","Update","Bounds Test 6: Combined Shock for Non-Market Access Countries","Test paramétré 6 : Choc combiné d'un écart type ","Teste-Limite 6: Choque Combinado de um Desvio-Padrão","Prueba de tensión 6: Shock combinado de una desviación estándar"]
[]
["A1_historical_ext!A1"]
[null,null,{"$f":"\"Appendix Table XX. \"&'Input 1 - Basics'!C7&\": External Debt Sustainability Framework,\"&TEXT('Baseline - external'!C8,\"#\")&\"-\"&TEXT('Baseline - external'!AH8,\"#\")&\" 1/\"","v":"Appendix Table XX. Nicaragua: External Debt Sustainability Framework,2008-2039 1/"},{"$f":"\"Tableau XX de l'appendice. \"&'Input 1 - Basics'!C7&\" : Cadre de viabilité de la dette extérieure,\"&TEXT('Baseline - external'!C8,\"#\")&\"-\"&TEXT('Baseline - external'!AH8,\"#\")&\" 1/\"","v":"Tableau XX de l'appendice. Nicaragua : Cadre de viabilité de la dette extérieure,2008-2039 1/"},{"$f":"\"Tabela XX do Apêndice. \"&'Input 1 - Basics'!C7&\": Quadro de Sustentabilidade da Dívida Externa, \"&TEXT('Baseline - external'!C8,\"#\")&\"-\"&TEXT('Baseline - external'!AH8,\"#\")&\" 1/\"","v":"Tabela XX do Apêndice. Nicaragua: Quadro de Sustentabilidade da Dívida Externa, 2008-2039 1/"},{"$f":"\"Cuadro del apéndice XX.\"&'Input 1 - Basics'!C7&\": Marco de sostenbilidad de la deuda externa,\"&TEXT('Baseline - external'!C8,\"#\")&\"-\"&TEXT('Baseline - external'!AH8,\"#\")&\" 1/\"","v":"Cuadro del apéndice XX.Nicaragua: Marco de sostenbilidad de la deuda externa,2008-2039 1/"}]
[]
[null,null,"III. Averages and Standard Deviations","III. Moyennes et écarts types","III. Médias e Desvios-Padrão","III. Promedios y desviaciones estándar"]
[null,null,"Net non-debt creating flows (FDI) to GDP ratio","Ratio flux nets non générateurs de dette (IDE)/PIB","Rácio entre os fluxos líquidos não geradores de dívida (IDE) e o PIB","Relación flujos netos no generadores de deuda (IED)/PIB"]
[null,null,"of which: Private","Privé","Privados","Privados"]
[null,null,"Current-year exports","Exportations année en cours ","Exportações do ano corrente","Exportaciones del año corriente"]
[]
[]
[null,null,"Alternative Scenario 1: Key Variables at Historical Average","Autre scénario 1: Les Variables Macroéconomiques Fondamentales Croissent à leurs Moyennes Historiques","Cenário Alternativo 1: Variáveis principais na média historica","Escenario Alternativo 1: Principales Variables en su Promedio Histórico"]
[null,null,"7/ Long-run, constant balance that stabilizes the debt ratio assuming that key variables (real GDP growth, nominal interest rate, dollar deflator growth, and non-debt inflows in percent of GDP) remain at their levels of the last projection year.","7/ Solde constant à long terme qui stabilise le ratio d'endettement, en supposant que les variables principales (croissance du PIB réel, taux d'intérêt nominal, croissance du déflateur en dollars et entrées hors dettes en pourcentage du PIB) se maintiennent aux niveaux de la dernière année de projection.","7/ Saldo constante a longo prazo que estabiliza o rácio da dívida, presumindo-se que as principais variáveis (crescimento do PIB real, taxa de juro nominal, crescimento do deflator em USD e fluxos de entrada não geradores de dívida em percentagem do PIB) permaneçam nos níveis do último ano da projecção.","7/ Saldo constante a largo plazo que estabiliza el coeficiente de endeudamiento suponiendo que las variables principales (crecimiento del PIB real, tasa de interés nominal, crecimiento del deflactor de dólares y entradas distintas de deuda como porcentaje del PIB) permanecen en los niveles del último año de proyección."]
[null,null,"Nominal debt baseline","Scénario de référence dette nominale ","Dívida nominal, base","Escenario base de deuda nominal"]
[null,null,"Increase","Augmentation ","Aumento","Aumento"]
[null,null,"Nominal debt stress","Test résistance dette nominale ","Dívida nominal, estresse","Problemas de deuda nominal"]
[null,null,"Increase","Augmentation ","Aumento","Aumento"]
[null,null,"Residual gross borrowing","Emprunt brut résiduel ","Endividamento bruto residual","Endeudamiento bruto residual"]
[]
[null,null,"PV PPG baseline","VA CDG scénario de référence ","VA da dívida PGP, base","Escenario base de VA PGP"]
[null,null,"PV of additional borrowing","VA emprunts supplémentaires ","VA do endividamento adicional","VA de endeudamiento adicional"]
[null,null,"PV PPG stress","VA CGE test résistance ","VA da dívida PGP, estresse","Problemas de VA PGP"]
[null,null,"Private debt (=PV)","Dette privée (=VA)","Dívida privada (= VA)","Deuda privada (=VA)"]
[null,null,"PV total","VA total ","VA total ","VA total"]
[]
[null,null,"Debt service baseline","Service dette scénario de base ","Serviço da dívida, base","Escenario base de servicio de la deuda"]
[null,null,"o/w interest","dont intérêts ","d/q: juros","d/c intereses"]
[null,null,"Debt service PPG baseline","Service dette CGE scénario de base ","Serviço da dívida PGP, base","Escenario base de servicio de la deuda PGP"]
[]
[null,null,"Additional debt service stress","Test résistance service dette additionnel ","Serviço da dívida adicional, estresse","Problemas de servicio de la deuda adicional"]
[null,null,"o/w interest","dont intérêts ","d/q: juros","d/c intereses"]
[null,null,"Total debt service stress","Total test résistance service dette ","Total do serviço da dívida, estresse","Total problemas de servicio de la deuda"]
[null,null,"PPG debt service stress","Test résistance service dette CGE","Serviço da dívida PGP, estresse","Problemas de servicio de la deuda PGP"]
[]
[null,null,"New interest payments","Nouvelles charges d'intérêts ","Novos pagamentos de juros","Nuevos pagos de intereses"]
[null,null,"Effective rate","Taux effectif","Taxa efectiva","Tasa efectiva"]
[null,null,"Exports","Exportations","Exportações","Exportaciones"]
[null,null,"Revenue","Recettes ","Receitas","Ingresos"]
[null,null,"Short-term debt","Dette à court terme ","Dívida de curto prazo","Deuda a corto plazo"]
[]
["B1_GDP_ext!A1"]
[null,null,{"$f":"+\"Bound Test 1: Real GDP growth at historical average minus one standard deviation in  \"&TEXT('Macro-Debt_Data'!V5,\"#\")&\"-\"&TEXT('Macro-Debt_Data'!W5,\"#\")","v":"Bound Test 1: Real GDP growth at historical average minus one standard deviation in  2020-2021"},{"$f":"+\"Test paramétré  1 : Croissance du PIB réel à moyenne historique moins un écart type en \"&TEXT('Macro-Debt_Data'!V5,\"#\")&\"-\"&TEXT('Macro-Debt_Data'!W5,\"#\")","v":"Test paramétré  1 : Croissance du PIB réel à moyenne historique moins un écart type en 2020-2021"},{"$f":"+\"Teste-Limite 1: Crescimento do PIB Real à Média Histórica Menos Um Desvio-Padrão em  \"&TEXT('Macro-Debt_Data'!V5,\"#\")&\"-\"&TEXT('Macro-Debt_Data'!W5,\"#\")","v":"Teste-Limite 1: Crescimento do PIB Real à Média Histórica Menos Um Desvio-Padrão em  2020-2021"},{"$f":"+\"Prueba de tensión 1: Crecimiento del PIB real según promedio histórico menos una desviación estándar en \"&TEXT('Macro-Debt_Data'!V5,\"#\")&\"-\"&TEXT('Macro-Debt_Data'!W5,\"#\")","v":"Prueba de tensión 1: Crecimiento del PIB real según promedio histórico menos una desviación estándar en 2020-2021"}]
[]
["B3_Exports_ext!A1"]
[null,null,"a/ Exports values are assumed to remain permanently at the lower level, but the current account as a share of GDP is assumed to return to its baseline level after the shock (implicitly assuming an offsetting adjustment in import levels).","a/ On suppose que la valeur des exportations se maintiendra en permanence au niveau inférieur, mais le compte courant en pourcentage du PIB devrait revenir au niveau du scénario de référence après le choc (ce qui suppose implicitement un ajustement compensatoire des niveaux d'importation).","a/ Presume a permanência dos valores das exportações no nível mais baixo, mas presume que a conta corrente como parcela do PIB retorne ao nível de base após o choque (presume implicitamente um ajuste compensatório nos níveis das importações).","a/ Se supone un valor de las exportaciones permanentemente menor, pero la cuenta corriente como proporción del PIB retorna a su valor en el escenario base después del shock (implícitamente se supone que las importaciones se ajustan para compensar la caída en las exportaciones)."]
[null,null,"Bound Test 2: Exports Shock",{"$f":"+\"Test de Réaction 2: Les Exportations Croissant à leur Moyenne Historique moins un écart-type \"&TEXT('Macro-Debt_Data'!V5,\"#\")&\"-\"&TEXT('Macro-Debt_Data'!W5,\"#\")&\" a/\"","v":"Test de Réaction 2: Les Exportations Croissant à leur Moyenne Historique moins un écart-type 2020-2021 a/"},{"$f":"+\"Teste-Limite 2: Crescimento do Valor das Exportações à Média Histórica Menos um Desvio-Padrão em \"&TEXT('Macro-Debt_Data'!V5,\"#\")&\"-\"&TEXT('Macro-Debt_Data'!W5,\"#\")&\" a/\"","v":"Teste-Limite 2: Crescimento do Valor das Exportações à Média Histórica Menos um Desvio-Padrão em 2020-2021 a/"},{"$f":"+\"Estrés Test 2 : Valor de las Exportaciones su Promedio Histórico menos un desvío estandar en  \"&TEXT('Macro-Debt_Data'!V5,\"#\")&\"-\"&TEXT('Macro-Debt_Data'!W5,\"#\")&\" a/\"","v":"Estrés Test 2 : Valor de las Exportaciones su Promedio Histórico menos un desvío estandar en  2020-2021 a/"}]
[]
["B4_other flows_ext'!A1",null,"Bound Test 4: Other Flows Shock",{"$f":"+\"Test paramétré 4 : Transferts officiels nets et IDE net à moyenne historique moins un écart type en \"&TEXT('Macro-Debt_Data'!V5,\"#\")&\"-\"&TEXT('Macro-Debt_Data'!W5,\"#\")","v":"Test paramétré 4 : Transferts officiels nets et IDE net à moyenne historique moins un écart type en 2020-2021"},{"$f":"+\"Teste-Limite 4: Transferências Oficiais Líquidas e IDE Líquido às Médias Históricas Menos um Desvio-Padrão em \"&TEXT('Macro-Debt_Data'!V5,\"#\")&\"-\"&TEXT('Macro-Debt_Data'!W5,\"#\")","v":"Teste-Limite 4: Transferências Oficiais Líquidas e IDE Líquido às Médias Históricas Menos um Desvio-Padrão em 2020-2021"},{"$f":"+\"Prueba de tensión 4: Transferencias oficiales netas e IED neta según promedio histórico menos una desviación estándar en \"&TEXT('Macro-Debt_Data'!V5,\"#\")&\"-\"&TEXT('Macro-Debt_Data'!W5,\"#\")","v":"Prueba de tensión 4: Transferencias oficiales netas e IED neta según promedio histórico menos una desviación estándar en 2020-2021"}]
[]
["C1_Combined CL'!A1"]
[null,"Update","Tailored Stress Test 1: Contingent Liability Shock","Choc d'engagements conditionnels "," Choque dos Passivos Contingentes","Shock de pasivos contingentes"]
[]
[]
["C2_Natural disaster'!A1"]
[null,"Update","Tailored Stress Test 2: Natural Disasters Shock","Test paramétré 5 : Choc d'engagements conditionnels ","Teste-Limite 5: Choque dos Passivos Contingentes","Prueba de tensión 5: Shock de pasivos contingentes"]
[null,null,{"$f":"+\"Stress Tests 5: 10 percent of GDP increase in other debt-creating flows in \"&TEXT( 'C2_Natural disaster'!F7,\"#\") & \"   7/\"","v":"Stress Tests 5: 10 percent of GDP increase in other debt-creating flows in 2020   7/"},{"$f":"\"Test de résistance 5 : Augmentation de 10% du PIB des autres flux générateurs d'endettement en \" &TEXT( 'C2_Natural disaster'!F7,\"#\")","v":"Test de résistance 5 : Augmentation de 10% du PIB des autres flux générateurs d'endettement en 2020"},{"$f":"\"Teste de Estresse 5: Aumento de 10% do PIB nos outros fluxos geradores de dívida em \" &TEXT( 'C2_Natural disaster'!F7,\"#\")","v":"Teste de Estresse 5: Aumento de 10% do PIB nos outros fluxos geradores de dívida em 2020"},{"$f":"\"Prueba de tensión 5: Aumento de otros flujos generadores de deuda equivalente a 10% del PIB en \" &TEXT( 'C2_Natural disaster'!F7,\"#\")","v":"Prueba de tensión 5: Aumento de otros flujos generadores de deuda equivalente a 10% del PIB en 2020"}]
[]
[]
["C3_Commodity prices_ext'!A1"]
[null,"New","Tailored Stress Test 3. Commodity Price shock -External"]
[]
["C3_commodity_prices_pub'!A1"]
[null,"New","Tailored Stress Test 3. Commodity Price shock - Public"]
[]
[]
["C4_Market_financing'!A1"]
[null,"New","Tailored stress test 4: Market Financing Stress Test"]
[]
["CI Summary'!A1"]
[null,null,"IMF teams to override the remittances data if the current values are not consistent with the macro framework used for the last WEO vintage",null,null,null,null,null,null," "]
[]
[]
[null,"References"]
[null,null,"Interest payments","Paiements d'intérêts","Pagamentos de juros","Pago de intereses"]
[null,null,"Public setor assets, stock","Actifs du secteur public, stocks","Ativos do setor público, stock","Activos sector público, saldo"]
[null,null,"Public sector liquid assets, stock (e.g. cash + deposits + marketable securities)","Actifs liquides du secteur public, stocks (par ex., numéraire + dépôts + titres négociables)","Ativos líquidos do setor público, stock (p.ex., caixa + depósitos + obrigações negociáveis)","Activos líquidos sector público, saldo (p. ej., efectivo + depósitos + valores negociables)"]
[null,null,"of which: General Government liquid assets, stock","dont : actifs liquides des administrations publiques, stocks","d/q: ativos líquidos do governo geral, stock","de los cuales: activos líquidos gobierno general, saldo"]
[null,null,"of which: liquid financial assets used to finance GFNs, flow (e.g. -ve: deposit drawdown; +ve: overfinancing)","dont : actifs financiers liquides utilisés pour financer les besoins de financement bruts, flux (par ex., signe - : prélèvements sur les dépôts; signe + : surfinancement)","d/q: ativos financeiros líquidos usados para financiar a NBF, fluxo (p.ex., -ve: levantamento de depósitos; +ve: excesso de financiamento)","de los cuales: activos financieros líquidos utilizados para financiar necesidades de financiamiento brutas (GFN), flujo (p. ej., -ve: disposición de depósitos; +ve: sobrefinanciamiento)"]
[null,null,"Workers' Remittances","Envois de fonds des travailleurs","Remessas de trabalhadores","Remesas de trabajadores"]
[null,null,"PPG MLT exernal debt amortization due","Amortissement exigibleau titre de la dette extérieure à MLT contractée ou garantie par l'État","Montante a vencer das amortizações da dívida externa MLP PGP","Amortización adeudada por deuda externa pública o con garantía pública a mediano y largo plazo"]
[null,null,"External debt arrears","Arriérés au titre de la dette extérieure","Atrasados da dívida externa","Atrasos deuda externa"]
[null,null,"Principal payments and external arrears","  Paiements de principal et arriérés extérieurs","Pagamentos do capital e atrasados externos","Pagos del principal y atrasos externos"]
[null,null,"IV. New Medium and Long-term external debt disbursements (from 2017 onwards) by main creditors","IV. Décaissements au titre de la nouvelle dette extérieure à moyen et long terme (à partir de 2017), par principaux créanciers ","IV. Novos desembolsos da dívida externa de médio e longo prazo (a partir de 2017) pelos principais credores","IV. Desembolsos sobre deuda externa a mediano y largo plazo nueva (a partir de 2017) por los principales acreedores"]
[null,null,"Locally-issued debt treated as external debt (i.e., FX-denominated debt on a currency basis or debt held by non-residents on a residency basis) will be added onto aggregate external data in the template. Please do NOT include these debts under Section II, III, and IV.","Dette émise dans le pays considérée comme dette extérieure (c'est-à-dire dette libellée en monnaie étrangère sur la base de la monnaie ou dette envers les non-résidents sur la base de la résidence) sera ajoutée aux données sur la dette extérieure globale dans le modèle. Veuillez NE PAS inclure ces dettes dans les sections II, III et IV.","A dívida emitida localmente tratada como dívida externa (ou seja, dívida expressa em moeda estrangeira com base na moeda ou dívida detida por não residentes com base na residência) será acrescent5ada aos dados externos agregados no modelo. NÃO inclua estas dívidas nas Seções II, III e IV.","La deuda emitida localmente que recibe el tratamiento de deuda externa (p. ej., deuda denominada en divisas en base moneda) se añadirá a los datos externos agregados de la planilla. NO consignar este tipo de deuda en las Secciones II, III y IV."]
[null,null,"V. Aggregate domestic debt (historical)","V.  Dette intérieure globale (données rétrospectives)","V. Dívida interna agregada (histórica)","V. Deuda interna agregada (datos históricos)"]
[null,null,"VI. Locally-issued debt held by residents","VI. Dette émise dans le pays et due à des résidents","VI. Dívida emitida localmente detida por residentes","VI. Deuda emitida localmente mantenida por residentes"]
[null,null,"Debt service","  Service de la dette","Serviço de dívida","Servcio de la deuda"]
[null,null,"Disbursments","  Décaissements","Desembolsos","Desembolsos"]
[null,null,"VII. Locally-issued debt held by non-residents (use when a DSA is conducted on a residency basis)","VII. Dette émise dans le pays due à des non-résidents (à utiliser lorsqu'une AVD est réalisée sur la base de la résidence)","VII. Dívida emitida localmente por não residentes (use quando for feita uma ASD com base na residência)","VII. Deuda emitida localmente mantenida por no residentes (utilizar cuando se ejecuta un ASD en base residencia)"]
[null,null,"Optional","Facultatif","Opcional","Opcional"]
[null,null,"PPG MLT domestic debt outstanding","Encours de la dette intérieure à MLT contractée ou garantie par l'État","Saldo da dívida interna MLP PGP","Deuda pública o con garantía pública interna a mediano y largo plazo pendiente"]
[null,null,"o/w: FX-denominated domestic debt held by residents","  dont : dette intérieure en monnaie étrangère envers les non-résidents","d/q: Dívida interna expressa em moeda estrangeira detida por residentes","de la cual: deuda interna denominada en divisas mantenida por residentes"]
[null,null,"PPG ST domestic debt outstanding","Encours de la dette intérieure à CT contractée ou garantie par l'État","Saldo da dívida interna CP PGP","Deuda pública o con garantía pública interna a corto plazo pendiente"]
[null,null,"PPG domestic debt interest due","Intérêts exigibles sur la dette intérieure contractée ou garantie par l'État","Juros devidos sobre a dívida interna PGP","Intereses adeudados por deuda interna pública o con garantía pública"]
[null,null,"o/w: from foreign currency denominated debt","  dont : sur dette libellée en monnaie étrangère","d/q: da dívida expressa em moeda estrangeira","de los cuales: procedentes de deuda denominada en moneda extranjera"]
[null,null,"Net domestic financing","Financement intérieur net","Financiamento interno líquido","Financiamiento interno neto"]
[null,null,"Outstanding of existing debt in [   XXXX] ","Encours de la dette existante en [   XXXX] ","Saldo da dívida existente em [   XXXX] ","Saldo vivo de deuda existente en [XXXX]"]
[null,null,"Local currency","Monnaie nationale","Moeda nacional","Moneda local"]
[null,null,"foreign currency ","Monnaie étrangère","moeda estrangeira ","Moneda extranjera"]
[]
[null,null,"Assumptions","Hypothèses ","Pressupostos","Supuestos"]
[null,null,"Avg. interest rate","Taux d'intérêt moyen ","Taxa de juro média","Tasa de interés med."]
[null,null,"Inflation (GDP deflator)","Inflation (déflateur du PIB) ","Inflação (deflator do PIB)","Inflación (deflactor del PIB)"]
[null,null,"Period","Période","Período","Período"]
[null,null,"First year of projections","Première année de projections","Primeiro ano da projecção","Primer año de proyecciones"]
[null,null,"Disbursement","Décaissement ","Desembolso","Desembolso"]
[null,null,"Debt stock","Stock de la dette","Stock da dívida","Saldo de deuda"]
[null,null,"Amortization","Amortissement ","Amortização","Amortización"]
[null,null,"Interest","Intérêt","Juros","Intereses"]
[null,null,"Total debt service","Total service de la dette ","Total do serviço da dívida","Total servicio de la deuda"]
[null,null,"PV of debt","VA de la dette ","VA da dívida","VA de la deuda"]
[null,null,"Grant element","Élément don ","Elemento de donativo","Componente de donaciones"]
[null,null,"New borrowing (gross, in LCU)","Nouveaux emprunts (bruts)","Novo endividamento (bruto)","Endeudamiento nuevo (bruto)"]
[]
[null,null,"New forex borrowing (gross, USD)","Nouveaux emprunts en devises (bruts, dollars EU)","Novo endividamento em ME (USD, bruto)","Endeudamiento en moneda extranjero nuevo (dólares de EE.UU. brutos)"]
[null,null,"cumulative","cumulé ","acumulado","acumulado"]
[null,null,"Stock of new forex debt (in USD)","Stock de la nouvelle dette en devises (dollars EU) ","Stock da nova dívida em ME (em USD)","Saldo de deuda en moneda extranjera nueva (dólares de EE.UU.)"]
[null,null,"PV of new forex debt (in USD)","VA de la nouvelle dette en devises (dollars EU) ","VA da nova dívida em ME (em USD)","VA de deuda en moneda extranjera nueva (dólares de EE.UU.)"]
[null,null,"Total debt service (in USD)","Total service de la dette (dollars EU) ","Total do serviço da dívida (em USD)","Total servicio de la deuda (dólares de EE.UU.)"]
[null,null,"Interest","Intérêts","Juros","Intereses"]
[null,null,"Amortization","Amortissement ","Amortização","Amortización"]
[]
[null,null,"t-g>0","t-g>0","t-g>0","t-g>0"]
[]
[null,null,"t-m condition","condition t-m ","condição t-m","condición t-m"]
[]
[]
[null,null,"New domestic MLT borrowing (gross)","Nouveaux emprunts intérieurs MLT (bruts)","Novo endividamento interno de MLP (bruto)","Endeudamiento interno a MLP nuevo (bruto)"]
[null,null,"cumulative","cumulé ","acumulado","acumulado"]
[null,null,"Stock of new domestic MLT debt","Stock de la nouvelle dette intérieure MLT ","Stock da nova dívida interna de MLP","Saldo de deuda interna a MLP nueva"]
[]
[null,null,"Total debt service","Total service de la dette ","Total do serviço da dívida","Total servicio de la deuda"]
[null,null,"Interest","Intérêts ","Juros","Intereses"]
[null,null,"Amortization","Amortissement ","Amortização","Amortización"]
[]
[null,null,"t-g>0","t-g>0","t-g>0","t-g>0"]
[]
[null,null,"t-m condition","condition t-m ","condição t-m","condición t-m"]
[]
[]
[null,null,"New domestic short-term borrowing (gross; also stock of debt)","Nouveaux emprunts intérieurs à court terme (bruts; aussi stock de dette)","Novo endividamento interno de curto prazo (bruto; também stock da dívida)","Endeudamiento interno a corto plazo nuevo (bruto; también saldo de la deuda)"]
[null,null,"Interest","Intérêts ","Juros","Intereses"]
["Chart data",null,{"$f":"C204","v":"TOTAL public debt benchmark"},{"$f":"D204","v":"Repère dette publique TOTALE"},"Nível indicativo da dívida pública TOTAL","Referencia de deuda pública TOTAL"]
[null,null,"A one-off breach excluded"]
[null,null,"Terms","Conditions ","Condições","Condiciones"]
[null,null,"Growth","Croissance","Crescimento","Crecimiento"]
[null,null,"Exports","Exportations","Exportações","Exportaciones"]
[null,null,"GDP deflator","Déflateur du PIB","Deflator do PIB","Deflactor del PIB"]
[null,null,"Non-debt flows","Flux hors dette ","Fluxos não geradores de dívida","Flujos distintos de deuda"]
[null,null,"Combination","Combinaison ","Combinado","Combinación"]
[null,null,"One-time depreciation","Dépréciation ponctuelle ","Depreciação pontual","Despreciación excepcional"]
[null,null,"External","Extérieure","Externa","Externa"]
[null,null,"Fix Primary Balance","Solde primaire fixe ","Saldo primário fixo","Saldo primario fijo"]
[null,null,"Growth LT","Croissance LT","Crescimento LP","Crecimiento a largo plazo"]
[null,null,"Growth","Croissance ","Crescimento","Crecimiento"]
[null,null,"Primary Balance","Solde primaire ","Saldo primário","Saldo primario fijo"]
[null,null,"Combination","Combinaison ","Combinado","Combinación"]
[null,null,"One-time depreciation","Dépréciation ponctuelle ","Depreciação pontual","Depreciación excepcional"]
[null,null,"Non-debt flows","Flux hors dette ","Fluxos não geradores de dívida","Flujos distintos de deuda"]
[null,null,"Public","Budgétaire ","Orçamental","Fiscal"]
[null,null,"Baseline","Scénario de référence ","Base","Escenario base"]
[null,null,"Historical scenario","Scénario historique ","Cenário histórico","Escenario histórico"]
[null,null,{"$f":"\"Most extreme shock\"","v":"Most extreme shock"},"Choc le plus extrême","Choque mais extremo","Shock más severo"]
[null,null,"Threshold","Seuil ","Limiar","Umbral"]
[]
[]
[]
[]
[]
[null,"translate","'- Users can override the formulas in light yellow cells (suggested borrowing terms based on the baseline projections) if there is good reason to do so."]
[null,"translate","- Override the real interest rate if it is 0 or less (as a result of no disbursements assumed under the baseline), to assume some financing under the stress tests despite no financing assumed under the baseline."]
[null,null,"External DSA","AVD extérieure"," ASD externa ","ASD públicos"]
[null,null,"Public DSA","AVD publique"," ASD pública","ASD externos"]
["Baseline - public"]
[null,"translate","<For currency-basis>"]
[null,"JMS: replace french in line 991",{"$f":"C1004","v":"of which: foreign-currency denominated"},"dont: en monnaie étrangère",{"$f":"E1004","v":"d/q: expressa em moeda estrangeira"},"de la cual: denominada en moneda extranjera"]
[null,"JMS: replace french in line 968",{"$f":"C981","v":"of which: local-currency denominated"},"dont: en monnaie nationale",{"$f":"E981","v":"d/q: expressa em moeda local"},"de la cual: denominada en moneda local"]
[null,null,"<For residency-basis>"]
[null,"Translate PRT and ESP if the verb used in line 982 has a different context similar to the French translation. The French verb in line 982 (envers) has a different context than \"detenu\".",{"$f":"C982","v":"of which: held by non-residents"},"dont: détenu par les non-résidents",{"$f":"E982","v":"d/q: detida por não residentes"},"de la cual: en poder de no residentes"]
[null,"translate","of which: held by residents","dont: détenu par les résidents"]
[null,null,"of which: PPG external debt"]
[]
[]
[null,"translate","Interquartile range (25-75)","Gamme interquartile (25-75)"]
[null,null,"Change in PPG debt","Variation de la dette CGE"]
[null,null,"Median","Médian"]
[null,null,null,"Répartition entre les PFRs"]
[null,null,null,"Contributions à des variations inattendus"]
[null,"Realism 4 - Fiscal adjustment"]
[null,null,"Projected 3-yr adjustment","Ajustement prévu sur 3 ans"]
[null,null,"3-year PB adjustment greater than 2.5 percentage points of GDP in approx. top quartile","Ajustement du SP sur 3 ans supérieur a 2.5% du PIB aux environs a quartile supérieur"]
[null,null,"more","plus"]
[]
[null,"Realism 3 - Invest-Growth"]
[null,null,"Historical","Historique"]
[null,null,"Projected (Prev. DSA)","Projeté (AVD précédente)"]
[null,null,"Projected (Curr. DSA)","Projeté (AVD actuelle précédente)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"The underlying PV of external debt-to-GDP ratio under the public DSA differs from the external DSA with the size of differences depending on exchange rates projections. ","Le ratio VA de la dette extérieure par rapport au PIB dans l’AVD publique diffère de l’AVD externe, l’ampleur des différences dépendant des projections de taux de change."]
[null,null,"Note: \"Yes\" indicates any change to the size or interactions of the default settings for the stress tests. \"n.a.\" indicates that the stress test does not apply.","Note: \"Yes\" indique toute modification de la taille ou des interactions des paramètres par défaut pour les tests de résistance. \"n.a.\" indique que le test de résistance ne s'applique pas."]
[null,"new","Customization of Default Settings","Personnalisation des paramètres par défaut"]
[]
[]
[]
[null,null,"Tailored Stress","Choc d'engagements"," Choque dos Passivos","Shock de pasivos"]
[null,null,"Combined CL","Passifs éventuels combinés"]
[null,null,"Natural disaster","Catastrophes naturelles"]
[null,null,"Commodity price","Prix des produits de base"]
[null,null,"Market financing","Financement de marché"]
[]
[]
[]
["Probability approach",null,"The probability approach can be optionally used in borderline cases where one of debt indicator trajectories (under the baseline or most extreme stress test) has marginal breaches of a threshold, or it hovers below a threshold with small margins. While there is no numerical cut-off to define marginal breaches, users can see the magnitude of breaches of thresholds in the baseline, the historical scenario, and the most extreme stress test by changing the borderline bandwidth below. The most extreme stress test is defined as the test that yields the highest level of debt on or before the tenth year of the projection period (excluding the one with a one-off breach).","L’approche probabiliste peut éventuellement être utilisée dans les cas limites où l’une des trajectoires d’indicateur d’endettement (selon le scénario de référence ou le test de résistance le plus extrême) présente des dépassements marginaux d’un seuil ou se situe en dessous d’un seuil avec des marges faibles. Bien qu'il n'existe pas de seuil numérique pour définir les violations marginales, les utilisateurs peuvent voir l'ampleur des dépassements  des seuils dans le scénario de référence, le scénario historique et le test de résistance le plus extrême en modifiant la bande passante à la limite ;  changez-le ci-dessous. Le choc ou test de résistance le plus extrême est défini comme le test qui produit le niveau d'endettement le plus élevé au plus tard la dixième année de la période de projection (à l'exclusion de celui avec une rupture ponctuelle). "]
[null,null,"The probability approach focuses on the evolution of the probability of debt distress over time, rather than on the evolution of debt burden indicators.","L’approche par les probabilités se concentre sur l’évolution de la probabilité de surendettement au fil du temps plutôt que sur celle des indicateurs d’endettement."]

{"sheet":"Import Variables","index":2,"n_rows":11,"n_cols":3,"rows_kept":11,"cut":false,"hidden":true,"merged":[]}
[]
["Internal","Internal","\\\\data1\\spr\\DRAFTS\\SPRDP\\DSA-LIC Template\\LIC DSF Template Production_Internal\\"]
[null,"External","http://edfvwn03s.was.int.imf.org:88/legacy/dsa test/files/"]
[null,null,"http://www.imf.org/external/pubs/ft/dsa/templ/dsatemp.xlsm"]
[]
[]
[]
[]
[]
["Historical File Format","Historical_XXX.xlsx"]
["Template File Format","DSF_XXX.xlsm"]

{"sheet":"LIST_DSA","index":3,"n_rows":8,"n_cols":12,"rows_kept":8,"cut":false,"hidden":true,"merged":[]}
["LIC DSF vintages"]
["This lists previous LIC DSF vintages that are used for some realism tools in the LIC DSF. A mapping of the previous (most recent available) and vintages from five years ago are identified."]
[]
[]
["Vintage ID","Country Code","Country Name","ISO code","Vintages for DSA",null,"Uploaded","Not published","Issuance year","First year of proj.","Country code","Vintage date"]
["278.1",278,"Nicaragua","NIC",1,null,0,0,2017,2017,278,"2017-06-05"]
["278.0",278,"Nicaragua","NIC",0,null,0,0,2015,2015,278,"2015-12-14"]
["278.5",278,"Nicaragua","NIC",5,null,0,0,2013,2013,278,"2013-11-15"]

{"sheet":"Country_Information","index":4,"n_rows":82,"n_cols":4,"rows_kept":82,"cut":false,"hidden":true,"merged":[]}
["Country_Code","Country","Eurobond","PRGT market access"]
[512,"Afghanistan","",""]
[914,"Albania","",""]
[614,"Angola","",""]
[911,"Armenia","",""]
[513,"Bangladesh","",""]
[638,"Benin","",""]
[514,"Bhutan","","Yes"]
[218,"Bolivia","",""]
[748,"Burkina Faso","",""]
[618,"Burundi","",""]
[522,"Cambodia","",""]
[622,"Cameroon","Yes","Yes"]
[624,"Cape Verde","",""]
[626,"Central African Republic","",""]
[628,"Chad","",""]
[632,"Comoros","",""]
[636,"Congo, DR","",""]
[634,"Congo, Republic of","Yes","Yes"]
[662,"Cote d'Ivoire","Yes","Yes"]
[611,"Djibouti","",""]
[321,"Dominica","",""]
[643,"Eritrea","",""]
[644,"Ethiopia","Yes"]
[648,"Gambia, The","",""]
[915,"Georgia","",""]
[652,"Ghana","Yes","Yes"]
[328,"Grenada","",""]
[656,"Guinea","",""]
[654,"Guinea-Bissau","",""]
[336,"Guyana","",""]
[263,"Haiti","",""]
[268,"Honduras","Yes","Yes"]
[664,"Kenya","Yes","Yes"]
[826,"Kiribati","",""]
[917,"Kyrgyz Republic","",""]
[544,"Lao PDR","","Yes"]
[666,"Lesotho","",""]
[668,"Liberia","",""]
[674,"Madagascar","",""]
[676,"Malawi","",""]
[556,"Maldives",null,"Yes"]
[678,"Mali","",""]
[867,"Marshall Islands","",""]
[682,"Mauritania","",""]
[868,"Micronesia","",""]
[921,"Moldova","",""]
[948,"Mongolia","",""]
[688,"Mozambique","Yes"]
[518,"Myanmar",""]
[558,"Nepal",""]
[278,"Nicaragua",""]
[692,"Niger",""]
[694,"Nigeria",""]
[853,"Papua New Guinea",""]
[714,"Rwanda","Yes"]
[862,"Samoa","",""]
[716,"Sao Tome & Principe","",""]
[722,"Senegal","Yes"]
[724,"Sierra Leone","",""]
[813,"Solomon Islands","",""]
[726,"Somalia","",""]
[733,"South Sudan","",""]
[524,"Sri Lanka","",""]
[362,"St. Lucia","",""]
[364,"St. Vincent & the Grenadines","",""]
[732,"Sudan","",""]
[923,"Tajikistan","Yes"]
[738,"Tanzania","Yes"]
[537,"Timor-Leste","",""]
[742,"Togo","",""]
[866,"Tonga","",""]
[869,"Tuvalu","",""]
[746,"Uganda","",""]
[927,"Uzbekistan","",""]
[846,"Vanuatu","",""]
[582,"Vietnam","",""]
[474,"Yemen, Republic of","",""]
[754,"Zambia","Yes","Yes"]
[698,"Zimbabwe","",""]
[null,null,""]
[null,"",""]

{"sheet":"Data","index":5,"n_rows":57,"n_cols":20,"rows_kept":57,"cut":false,"hidden":true,"merged":[]}
["ifscode","isocode","country","year","incgr","igov_rppp","kgov_rppp","ipriv_rppp","kpriv_rppp","ippp_rppp","kppp_rppp","GDP_rppp","kgov_n","kpriv_n","kppp_n","GDP_n",null,"Capital stock/GDP",null,"DSA Template ID"]
[278,"NIC","Nicaragua",1960,1,0.3130878210067749,4.7490401268005371,0.85610496997833252,10.153908729553223,"-","-",6.8135867118835449,"-","-","-",1.02700004056544E-9,null,0.69699562471521181,null,"2781960"]
[278,"NIC","Nicaragua",1961,1,0.32561132311820984,4.939488410949707,0.89034914970397949,10.560280799865723,"-","-",7.2923903465270996,"-","-","-",1.1070000471846697E-9,null,0.67734832835739112,null,"2781961"]
[278,"NIC","Nicaragua",1962,1,0.33863574266433716,5.136723518371582,0.92596304416656494,10.977170944213867,"-","-",8.2731609344482422,"-","-","-",1.2109999669718263E-9,null,0.62089007564001453,null,"2781962"]
[278,"NIC","Nicaragua",1963,1,0.35218116641044617,5.3409996032714844,0.963001549243927,11.404947280883789,"-","-",8.9762430191040039,"-","-","-",1.3419999556063544E-9,null,0.59501504046897069,null,"2781963"]
[278,"NIC","Nicaragua",1964,1,0.36626839637756348,5.5525798797607422,1.0015215873718262,11.843989372253418,"-","-",10.143764495849609,"-","-","-",1.5540000397606946E-9,null,0.54738848501782733,null,"2781964"]
[278,"NIC","Nicaragua",1965,1,0.38091912865638733,5.7717375755310059,1.041582465171814,12.294686317443848,"-","-",11.354135513305664,"-","-","-",1.7050000300500301E-9,null,0.50833791518229043,null,"2781965"]
[278,"NIC","Nicaragua",1966,1,0.39615589380264282,5.9987554550170898,1.0832457542419434,12.757437705993652,"-","-",11.88901424407959,"-","-","-",1.7900000370829616E-9,null,0.50456289578459457,null,"2781966"]
[278,"NIC","Nicaragua",1967,1,0.41200211644172668,6.2339267730712891,1.1265754699707031,13.23265552520752,"-","-",12.615701675415039,"-","-","-",1.9440000720294393E-9,null,0.49414031287849086,null,"2781967"]
[278,"NIC","Nicaragua",1968,1,0.42848217487335205,6.4775547981262207,1.1716383695602417,13.720762252807617,"-","-",12.579992294311523,"-","-","-",2.1090000856816005E-9,null,0.51490928186460572,null,"2781968"]
[278,"NIC","Nicaragua",1969,1,0.44562146067619324,6.729954719543457,1.2185038328170776,14.222192764282227,"-","-",13.486100196838379,"-","-","-",2.256000053435514E-9,null,0.49902897215024383,null,"2781969"]
[278,"NIC","Nicaragua",1970,1,0.45159173011779785,6.991452693939209,1.2348289489746094,14.737393379211426,"-","-",13.622352600097656,1.164122465091566E-9,2.4538706622223572E-9,"-",2.3569999285655285E-9,null,0.51323386636527735,null,"2781970"]
[278,"NIC","Nicaragua",1971,1,0.46570569276809692,7.2506899833679199,1.2734221220016479,15.235185623168945,"-","-",14.293787956237793,1.1790367571151705E-9,2.4773965101587692E-9,"-",2.5089998967331439E-9,null,0.5072616164145437,null,"2781971"]
[278,"NIC","Nicaragua",1972,1,0.41368100047111511,7.5156631469726563,1.1311662197113037,15.737421989440918,"-","-",14.748519897460938,1.4259282643536153E-9,2.9858204797506005E-9,"-",2.6739999103853052E-9,null,0.50958761958659538,null,"2781972"]
[278,"NIC","Nicaragua",1973,1,0.56756681203842163,7.7208724021911621,1.5519504547119141,16.066755294799805,"-","-",15.499394416809082,1.6935149949048878E-9,3.5241192186674652E-9,"-",3.3200000526534268E-9,null,0.49814026242327775,null,"2781973"]
[278,"NIC","Nicaragua",1974,1,0.69360768795013428,8.0709629058837891,1.8965957164764404,16.780183792114258,"-","-",17.468725204467773,2.4519473118544965E-9,5.0977937426921471E-9,"-",4.617000115558767E-9,null,0.46202357707359049,null,"2781974"]
[278,"NIC","Nicaragua",1975,1,0.62965726852416992,8.5344028472900391,1.72173011302948,17.783353805541992,"-","-",17.852485656738281,2.8702231702482095E-9,5.9807541141765341E-9,"-",4.8280002218348272E-9,null,0.47805123675138178,null,"2781975"]
[278,"NIC","Nicaragua",1976,1,0.66477805376052856,8.9205417633056641,1.8177641630172729,18.554004669189453,"-","-",18.752895355224609,2.9572939652666719E-9,6.1509290993910781E-9,"-",5.6100000200842715E-9,null,0.47568877201783011,null,"2781976"]
[278,"NIC","Nicaragua",1977,1,0.85192465782165527,9.3290576934814453,2.3294963836669922,19.366769790649414,"-","-",19.931339263916016,3.3106297703255905E-9,6.8727392665834941E-9,"-",6.8000001185453129E-9,null,0.46805975102590852,null,"2781977"]
[278,"NIC","Nicaragua",1978,1,0.47506028413772583,9.9090795516967773,1.2990013360977173,20.623104095458984,"-","-",18.505523681640625,3.7512442041531813E-9,7.8072108777860194E-9,"-",6.5000000937232016E-9,null,0.53546604366174189,null,"2781978"]
[278,"NIC","Nicaragua",1979,1,0.16664259135723114,10.099507331848145,0.45566627383232117,20.796592712402344,"-","-",13.605484008789063,4.943382148070441E-9,1.0179256548781268E-8,"-",6.2939999878608432E-9,null,0.74231150654573719,null,"2781979"]
[278,"NIC","Nicaragua",1980,1,0.420307457447052,9.9786672592163086,1.1492856740951538,20.126256942749023,"-","-",14.23293399810791,5.7719629076302681E-9,1.1641632546854908E-8,"-",9.4940002526300304E-9,null,0.70109699521847335,null,"2781980"]
[278,"NIC","Nicaragua",1981,1,0.67287731170654297,10.109476089477539,1.8399107456207275,20.153291702270508,"-","-",14.99628734588623,6.638298799543918E-9,1.3233477424989815E-8,"-",1.061999999052432E-8,null,0.67413192721002124,null,"2781981"]
[278,"NIC","Nicaragua",1982,1,0.54332804679870605,10.483644485473633,1.4856722354888916,20.836776733398438,"-","-",14.873863220214844,7.6470163534736457E-9,1.5198828862139635E-8,"-",1.229000012870074E-8,null,0.70483668770232266,null,"2781982"]
[278,"NIC","Nicaragua",1983,1,0.56886088848114014,10.717442512512207,1.5554889440536499,21.123735427856445,"-","-",15.560025215148926,1.0155678964451909E-8,2.0016511115272806E-8,"-",1.4280000293354078E-8,null,0.68878053629874081,null,"2781983"]
[278,"NIC","Nicaragua",1984,1,0.58132237195968628,10.967644691467285,1.5895634889602661,21.447734832763672,"-","-",15.316340446472168,1.3903523665703688E-8,2.7188974627279094E-8,"-",1.9530000727741026E-8,null,0.7160747523076556,null,"2781984"]
[278,"NIC","Nicaragua",1985,1,0.58780950307846069,11.220787048339844,1.6073018312454224,21.771318435668945,0,0,14.691150665283203,3.8516791533993455E-8,7.4732817267886276E-8,0,5.0050001476620309E-8,null,0.76377863817405345,null,"2781985"]
[278,"NIC","Nicaragua",1986,1,0.55208849906921387,11.470788955688477,1.5096266269683838,22.077983856201172,0,0,14.541696548461914,1.0571054076535802E-7,2.0346244866686902E-7,0,1.8897000586548529E-7,null,0.78882054218781994,null,"2781986"]
[278,"NIC","Nicaragua",1987,1,0.55764693021774292,11.676046371459961,1.5248255729675293,22.256011962890625,0,0,14.438980102539063,6.2773955278316862E-7,1.1965501016675262E-6,0,1.1690000292219338E-6,null,0.808647583731122,null,"2781987"]
[278,"NIC","Nicaragua",1988,1,0.49054354429244995,11.878454208374023,1.3413386344909668,22.421976089477539,0,0,12.641340255737305,1.8567682127468288E-4,3.5048663266934454E-4,0,1.4035000640433282E-4,null,0.93965149011656079,null,"2781988"]
[278,"NIC","Nicaragua",1989,1,0.4015667736530304,12.006428718566895,1.0980411767959595,22.383378982543945,0,0,12.421639442443848,1.0842528194189072E-2,2.0213531330227852E-2,0,6.6239801235496998E-3,null,0.96657359716478264,null,"2781989"]
[278,"NIC","Nicaragua",1990,1,0.36903390288352966,12.040585517883301,1.0090835094451904,22.094280242919922,0,0,12.415130615234375,0.68527805805206299,1.2574737071990967,0,0.50265026092529297,null,0.96983156207060139,null,"2781990"]
[278,"NIC","Nicaragua",1991,1,0.33765155076980591,12.039309501647949,0.9232717752456665,21.719661712646484,0,0,12.391592025756836,20.427244186401367,36.852008819580078,0,15.657214164733887,null,0.97157084227945512,null,"2781991"]
[278,"NIC","Nicaragua",1992,1,0.39794895052909851,12.004791259765625,1.0881485939025879,21.268165588378906,0,0,12.439501762390137,23.515779495239258,41.661479949951172,0,19.437562942504883,null,0.96505402620394132,null,"2781992"]
[278,"NIC","Nicaragua",1993,1,0.37535551190376282,12.028314590454102,1.0263692140579224,20.98786735534668,0,0,12.390914916992188,28.846057891845703,50.332664489746094,0,23.308162689208984,null,0.97073659782452082,null,"2781993"]
[278,"NIC","Nicaragua",1994,1,0.55387037992477417,12.026463508605957,1.0683619976043701,20.648796081542969,0,0,12.804242134094238,31.566102981567383,54.197299957275391,0,25.960119247436523,null,0.93925617640287618,null,"2781994"]
[278,"NIC","Nicaragua",1995,1,0.56698137521743774,12.197989463806152,1.1395177841186523,20.355443954467773,0,0,13.561310768127441,36.377063751220703,60.704353332519531,0,31.177314758300781,null,0.89946979848544995,null,"2781995"]
[278,"NIC","Nicaragua",1996,1,0.60714966058731079,12.374602317810059,1.3123317956924438,20.133346557617188,1.9266888499259949E-2,0,14.421846389770508,41.175994873046875,66.992889404296875,0,36.340946197509766,null,0.85804563322678495,null,"2781996"]
[278,"NIC","Nicaragua",1997,1,0.38924321532249451,12.582686424255371,1.7584800720214844,20.076328277587891,1.9003912806510925E-2,1.8963661044836044E-2,14.993910789489746,47.543117523193359,75.857490539550781,7.1653343737125397E-2,41.476833343505859,null,0.83918642713783742,null,"2781997"]
[278,"NIC","Nicaragua",1998,1,0.38492283225059509,12.567161560058594,1.9105398654937744,20.437620162963867,3.9349012076854706E-2,3.7065822631120682E-2,15.550436973571777,54.749835968017578,89.038093566894531,0.16148015856742859,49.050861358642578,null,0.80815488216933651,null,"2781998"]
[278,"NIC","Nicaragua",1999,1,0.68972218036651611,12.545281410217285,2.4342029094696045,20.904348373413086,0.11128801852464676,7.4605837464332581E-2,16.644561767578125,61.875743865966797,103.104248046875,0.36797034740447998,57.346027374267578,null,0.75371653428894647,null,"2781999"]
[278,"NIC","Nicaragua",2000,1,0.63489300012588501,12.821401596069336,2.1431396007537842,21.827287673950195,0.15761983394622803,0.18171456456184387,17.327253341674805,69.4193115234375,118.18013000488281,0.98386275768280029,64.812004089355469,null,0.73995579929750455,null,"2782000"]
[278,"NIC","Nicaragua",2001,1,0.64166653156280518,13.03200626373291,1.9855431318283081,22.386898040771484,0.13553337752819061,0.33092135190963745,17.840286254882813,76.734077453613281,131.81681823730469,1.9485061168670654,71.563316345214844,null,0.73048190357181653,null,"2782001"]
[278,"NIC","Nicaragua",2002,1,0.4368782639503479,13.239705085754395,2.0254275798797607,22.735864639282227,0.14008650183677673,0.45349738001823425,17.974790573120117,80.383338928222656,138.03814697265625,2.75335693359375,74.445037841796875,null,0.73657075624309809,null,"2782002"]
[278,"NIC","Nicaragua",2003,1,0.48629117012023926,13.236385345458984,1.9906938076019287,23.078535079956055,0.11837127804756165,0.57645958662033081,18.427888870239258,86.274894714355469,150.42608642578125,3.7573692798614502,80.39044189453125,null,0.71828007205076716,null,"2782003"]
[278,"NIC","Nicaragua",2004,1,0.59130185842514038,13.278948783874512,2.0524044036865234,23.342535018920898,4.4240586459636688E-2,0.67390632629394531,19.406808853149414,99.499176025390625,174.90559387207031,5.0495800971984863,92.323402404785156,null,0.6842417465105064,null,"2782004"]
[278,"NIC","Nicaragua",2005,1,0.57096183300018311,13.420524597167969,2.3354105949401855,23.625694274902344,0,0.69508755207061768,20.237884521484375,112.26498413085938,197.63294982910156,5.8145265579223633,105.77680969238281,null,0.66313870814515463,null,"2782005"]
[278,"NIC","Nicaragua",2006,1,0.51749122142791748,13.534492492675781,2.4440579414367676,24.138986587524414,0,0.67191153764724731,21.078176498413086,128.03793334960938,228.35769653320313,6.3563637733459473,119.23519897460938,null,0.64210926849838046,null,"2782006"]
[278,"NIC","Nicaragua",2007,1,0.59745866060256958,13.589128494262695,2.7680175304412842,24.696388244628906,0,0.6493644118309021,22.192741394042969,137.67964172363281,250.21395874023438,6.5791015625,137.5908203125,null,0.6123231129034975,null,"2782007"]
[278,"NIC","Nicaragua",2008,1,0.71612781286239624,13.717565536499023,2.7617118358612061,25.500476837158203,0,0.62743401527404785,22.825614929199219,162.68397521972656,302.423828125,7.4410767555236816,164.49432373046875,null,0.60097244166469743,null,"2782008"]
[278,"NIC","Nicaragua",2009,1,0.81076985597610474,13.955278396606445,1.9316891431808472,26.213159561157227,0,0.60610818862915039,22.195808410644531,169.37971496582031,318.15756225585938,7.3565311431884766,170.45989990234375,null,0.62873485562768949,null,"2782009"]
[278,"NIC","Nicaragua",2010,1,0.76076036691665649,14.274811744689941,2.3709182739257813,26.047761917114258,0.1421298086643219,0.58537501096725464,22.904142379760742,182.31951904296875,332.68496704101563,7.4764761924743652,186.6829833984375,null,0.62324148654017653,null,"2782010"]
[278,"NIC","Nicaragua",2011,1,0.80984401702880859,14.531042098999023,2.9718625545501709,26.291681289672852,0.177699014544487,0.70490574836730957,24.331436157226563,208.30917358398438,376.90335083007813,10.105148315429688,218.762939453125,null,0.59721267602542349,null,"2782011"]
[278,"NIC","Nicaragua",2012,1,0.90033137798309326,14.823389053344727,3.6251175403594971,27.067461013793945,0.21600478887557983,0.8551030158996582,25.580076217651367,225.57916259765625,411.90679931640625,13.012772560119629,246.30647277832031,null,0.57948963588763436,null,"2782012"]
[278,"NIC","Nicaragua",2013,1,1.0016481876373291,15.191129684448242,3.7497818470001221,28.381381988525391,0.21147127449512482,1.0375242233276367,26.73387336730957,247.92550659179688,463.19586181640625,16.932819366455078,268.260498046875,null,0.56823526750987374,null,"2782013"]
[278,"NIC","Nicaragua",2014,1,1.0507171154022217,15.642085075378418,3.6566345691680908,29.680179595947266,0.20499005913734436,1.208873987197876,27.991107940673828,276.52447509765625,524.6932373046875,21.370758056640625,306.46145629882813,null,0.55882336306698788,null,"2782014"]
[278,"NIC","Nicaragua",2015,1,1.2762731313705444,16.121780395507813,3.6308705806732178,30.753135681152344,0.21082204580307007,1.3675473928451538,29.250707626342773,296.46627807617188,"-","-",333.13140869140625,null,0.55115864550875904,null,"2782015"]

{"sheet":"COM","index":6,"n_rows":8,"n_cols":10,"rows_kept":8,"cut":false,"hidden":true,"merged":[]}
[]
["As of:","2019-09-19","Commodity prices (from commodity price team of RES)"]
["Date","ID","Commodity","Latest actual","1-year ahead 16th percentile price ","1-year ahead 50th percentile price (for information)","% change",null,null,"1-year ahead 84th percentile price (for information)"]
[43727,"43727Brent","Brent",64.400000000000006,41.6,58.5,-0.3540372670807454,null,null,74]
[43727,"43727Copper","Copper",259.10000000000002,216.2,265.3,-0.16557313778463925,null,null,311.39999999999998]
[43727,"43727Gold","Gold",1499.5,1259.4000000000001,1536.4,-0.16012004001333771,null,null,1794.2]
[43727,"43727Wheat","Wheat",488,432.8,520.79999999999995,-0.11311475409836064,null,null,604.20000000000005]
[43727,"43727Coffee","Coffee",98.4,83.9,111.2,-0.14735772357723576,null,null,134.69999999999999]

{"sheet":"data all","index":7,"n_rows":62,"n_cols":44,"rows_kept":62,"cut":false,"hidden":true,"merged":[]}
[2002]
["EcDatabase","Series_code","Display_scale","Country","Country.IMF Country Code","Country.ISO","Indicator","Indicator.Timeseries","Indicator.Descriptor","Indicator.Unit","Indicator.Sector","Debt_Risk","Issuance_Date","First_Year_Of_Projection","Scale","Published",2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029]
["ID:DSA_LIC_4","278.D_GDP.2013-11-15.A","Units","Nicaragua",278,"NIC","D_GDP","D_GDP","External debt (nominal; in percent of GDP)","Ratio (in percent of GDP)","External","Moderate","2013-11-15",2013,"Units",null,125.39243696902,127.595627972229,95.342724663916002,87.509419116011998,72.442201116425295,55.309757293958498,56.407452185507601,64.431336399550901,70.569458778722506,71.628913989613395,73.839767181584804,75.846303977784501,78.355893165556793,80.733119820372593,82.826748675784202,84.283512051252004,85.133262166593099,85.403118073987002,85.353489763663703,84.320328288185195,83.281965697100006,81.944499517022294,80.944235596004404,80.165116130195301,79.427323483321203,78.853094127512406,77.884643612508597,77.087966236455898]
["ID:DSA_LIC_4","278.D_PPG_GDP.2013-11-15.A","Units","Nicaragua",278,"NIC","D_PPG_GDP","D_PPG_GDP","External debt o/w public and publicly guaranteed (in percent of GDP)","Ratio (in percent of GDP)","External","Moderate","2013-11-15",2013,"Units",null,125.39243696902,127.595627972229,95.342724663916002,70.748687274689601,53.508442967077201,33.048680589729997,31.387893691046099,33.643931946090198,35.013210350824799,32.984825612629301,32.242347584180798,32.578737947353801,32.6952204028875,32.945091345510001,33.374876052293502,33.274649178453302,32.945438594544797,32.624262781026601,32.177163310447099,31.643937094741801,31.0791032006249,30.5047132684094,30.014669384412599,29.601118995007798,29.013892368916601,28.037441062034301,26.848916406679798,25.636663670880999]
["ID:DSA_LIC_4","278.D_LCH_GDP.2013-11-15.A","Units","Nicaragua",278,"NIC","D_LCH_GDP","D_LCH_GDP","Change in external debt (in percent of GDP)","Ratio (in percent of GDP)","External","Moderate","2013-11-15",2013,"Units",null,null,2.2031910032086999,-32.252903308312597,-7.8333055479040796,-15.0672179995866,-17.132443822466801,1.0976948915490701,8.02388421404331,6.1381223791716204,1.0594552108909501,2.2108531919713799,2.0065367961997,2.50958918777224,2.3772266548158898,2.0936288554115201,1.4567633754678599,0.849750115341109,0.26985590739387499,-4.9628310323328199E-2,-1.0331614754785099,-1.03836259108512,-1.3374661800777801,-1.0002639210178501,-0.77911946580916003,-0.73779264687405499,-0.57422935580882495,-0.96845051500380896,-0.79667737605268496]
["ID:DSA_LIC_4","278.BGS_GDP.2013-11-15.A","Units","Nicaragua",278,"NIC","BGS_GDP","BGS_GDP","Deficit in balance of goods and services (in percent of GDP)","Ratio (in percent of GDP)","External","Moderate","2013-11-15",2013,"Units",null,20.445171385633699,20.47126221868,20.913548697759399,22.8075481374125,23.354676109310599,25.9430933331608,29.922290269673098,20.103106700582401,20.692523363635399,23.2831720459784,22.5439529014191,22.2072475838836,21.605660547929698,20.823261048425501,20.322562646515099,19.574860621906101,19.0362170956573,18.527830727014798,17.687895484394101,16.423436881308099,16.084627145177301,16.481532183458899,16.471327381102501,16.4634125471493,16.499999999999901,16.5,16.499999999999901,16.4809606338648]
["ID:DSA_LIC_4","278.BFDIN_GDP.2013-11-15.A","Units","Nicaragua",278,"NIC","BFDIN_GDP","BFDIN_GDP","Net FDI (negative = inflow) (in percent of GDP)","Ratio (in percent of GDP)","External","Moderate","2013-11-15",2013,"Units",null,-3.9033431137928001,-3.7826923853683598,-4.3156311798925602,-3.8140749853164801,-4.3912054856453802,-5.1419233094342003,-7.5850985732046796,-5.3243680184170401,-5.91614242949505,-10.044474159075801,-7.6586997570012798,-6.2032666045044396,-5.9133363575041802,-5.8094731850486401,-5.9813277566705096,-6.0000000000000098,-5.9999999999999902,-6,-6.0000000000000098,-5.9999999999999902,-5.9999999999999902,-6,-6,-6,-5.9999999999999796,-5.9999999999999698,-6,-5.9999999999999902]
["ID:DSA_LIC_4","278.DCIR_GDP.2013-11-15.A","Units","Nicaragua",278,"NIC","DCIR_GDP","DCIR_GDP","Contribution from nominal interest rate (in percent of GDP)","Ratio (in percent of GDP)","External","Moderate","2013-11-15",2013,"Units",null,null,4.0856537412553404,3.6253133133665698,2.43286968774196,2.3217723084411799,2.0370775050778098,1.61263372709799,1.6069601499070201,1.42337916452226,2.0590492142494701,2.4185615744392299,2.9410457940916599,3.2053659184059899,2.9748043286154999,3.1975195470967099,3.2339303562888602,3.2800077678103801,3.2854978575146498,3.2493550711979,3.1574470450035199,2.9991391358841302,2.87191301183777,2.7719930846067098,2.68890533238375,2.4862631519903999,2.3081896905180699,2.1486926392061201,1.9986817350771999]
["ID:DSA_LIC_4","278.DCGDPR_GDP.2013-11-15.A","Units","Nicaragua",278,"NIC","DCGDPR_GDP","DCGDPR_GDP","Contribution from real GDP growth (in percent of GDP)","Ratio (in percent of GDP)","External","Moderate","2013-11-15",2013,"Units",null,null,-3.1026724142627198,-6.2266558364730402,-3.74164278190749,-3.3845026893713501,-3.3200554950849801,-1.99359591493806,1.24386583316202,-2.2167778400561202,-3.4265341239573299,-3.4194009756681298,-2.8905088490577202,-2.8626390789601399,-2.9573575781392698,-3.0470803670521001,-3.1260994288126698,-3.18108151163963,-3.2131533168556001,-3.22333838884563,-3.2214652858319899,-3.1824710532926299,-3.1432805169643601,-3.0928010241866999,-3.0550484319127,-3.0256424132531698,-2.99779617747989,-2.9761232506788602,-2.93957138005505]
["ID:DSA_LIC_4","278.DCPECH_GDP.2013-11-15.A","Units","Nicaragua",278,"NIC","DCPECH_GDP","DCPECH_GDP","Contribution from price and exchange rate changes (in percent of GDP)","Ratio (in percent of GDP)","External","Moderate","2013-11-15",2013,"Units",null,null,null,0.79635788598789903,-4.1540625656417403,-4.2284813574127904,-2.6112776456962501,-3.1038405820621802,-3.4186312082541401,-0.55643261288445001,-1.0226778860794901,-2.50931678583403,-2.1276190692538699,-1.4176879248185601,-1.4645961339354501,-1.5090302770163799,-1.5481635266504801,-1.5753927486216199,-1.59127592834769,-1.5963199639994801,-1.59539233203149,-1.5760809025826401,-1.5566722560206601,-1.5316728881686199,-1.51297636628021,-1.49841338561131,-1.48462286884704,-1.47388960986011,-1.4557877310748399]
["ID:DSA_LIC_4","278.D_GDP.2015-12-14.A","Units","Nicaragua",278,"NIC","D_GDP","D_GDP","External debt (nominal; in percent of GDP)","Ratio (in percent of GDP)","External","Moderate","2015-12-14",2015,"Units",null,null,null,null,null,null,null,null,66.240191871832096,72.326676165073295,73.291782822994307,77.568593198160599,81.777325236698005,78.639958422054605,81.960764042769398,83.296092682506199,84.8223825322343,86.3130022724567,87.437630494067406,88.273522998103502,88.901549910135998,89.137883577502095,89.068483385789406,88.824130422373997,88.292170130473195,87.562094269833295,86.610738570408401,85.5608310201319,84.440739868996403]
["ID:DSA_LIC_4","278.D_PPG_GDP.2015-12-14.A","Units","Nicaragua",278,"NIC","D_PPG_GDP","D_PPG_GDP","External debt o/w public and publicly guaranteed (in percent of GDP)","Ratio (in percent of GDP)","External","Moderate","2015-12-14",2015,"Units",null,null,null,85.494687507965295,77.3807663316354,53.157156237500601,32.706006648726301,30.275931678047801,32.5352433256487,34.551599170057798,32.997214660688201,32.786670646216997,33.648991766196502,32.530664845524299,34.011657217428798,34.469016779002402,35.1424934110265,35.7952513386129,36.164998888542897,36.323845354367599,36.518395611388001,36.626501667637697,36.696482595295699,36.824062363119701,36.864952675814401,36.880140899692101,36.8208171318186,36.786673572987297,36.785423636527199]
["ID:DSA_LIC_4","278.D_LCH_GDP.2015-12-14.A","Units","Nicaragua",278,"NIC","D_LCH_GDP","D_LCH_GDP","Change in external debt (in percent of GDP)","Ratio (in percent of GDP)","External","Moderate","2015-12-14",2015,"Units",null,null,null,null,null,null,null,null,null,6.0864842932411696,0.96510665792101202,4.2768103751663498,4.2087320385373603,-3.1373668146433702,3.3208056207147898,1.3353286397367901,1.5262898497280399,1.4906197402224599,1.12462822161069,0.83589250403611004,0.62802691203245298,0.23633366736612499,-6.9400191712645706E-2,-0.24435296341542301,-0.53196029190085903,-0.73007586063984298,-0.95135569942492304,-1.0499075502764901,-1.1200911511354701]
["ID:DSA_LIC_4","278.BGS_GDP.2015-12-14.A","Units","Nicaragua",278,"NIC","BGS_GDP","BGS_GDP","Deficit in balance of goods and services (in percent of GDP)","Ratio (in percent of GDP)","External","Moderate","2015-12-14",2015,"Units",null,null,null,20.9152749502313,22.806459909088399,23.9703823436036,27.234830848097399,28.4959277847938,18.972897972482201,19.476524391804698,21.885887516432501,20.090573925216901,20.791193992967401,16.7153169483786,17.371051744961498,17.532769317825998,17.8317252064491,17.607294071023102,17.4295251853802,17.2305552427663,17.2305552427663,17.2305552427663,17.2305552427664,17.230555242766101,17.230555242766101,17.230555242766201,17.2305552427664,17.2305552427664,17.2305552427664]
["ID:DSA_LIC_4","278.BFDIN_GDP.2015-12-14.A","Units","Nicaragua",278,"NIC","BFDIN_GDP","BFDIN_GDP","Net FDI (negative = inflow) (in percent of GDP)","Ratio (in percent of GDP)","External","Moderate","2015-12-14",2015,"Units",null,null,null,-4.3156311798925602,-3.8140749853164899,-3.9167195100079,-4.9127816181286397,-7.1649057586760998,-5.5255074608499601,-5.4168189718176398,-9.5329845863342104,-6.8397137179443597,-6.5285823690682996,-6.4045649991192803,-6.4485621784456599,-6.17598886944669,-6.0875675604386403,-5.9152592993771203,-5.7480190256279702,-5.8379023073129996,-5.8379023073129899,-5.8379023073129996,-5.8379023073129899,-5.8379023073129899,-5.8379023073130103,-5.8379023073129996,-5.8379023073129996,-5.8379023073129801,-5.8379023073129996]
["ID:DSA_LIC_4","278.DCIR_GDP.2015-12-14.A","Units","Nicaragua",278,"NIC","DCIR_GDP","DCIR_GDP","Contribution from nominal interest rate (in percent of GDP)","Ratio (in percent of GDP)","External","Moderate","2015-12-14",2015,"Units",null,null,null,null,null,null,null,null,null,1.22550365081657,1.2000336558645801,1.55706863412659,1.60215793929062,1.6197454241704301,1.82878708157505,1.5964145613408101,1.51912723944741,1.4324739702651801,1.58949062955829,1.58576128152608,1.6040041182523199,1.57041551419036,1.5234986121196299,1.48638017441313,1.53609235888917,1.4706212618438801,1.51485152147335,1.4661253259147,1.4768741821790301]
["ID:DSA_LIC_4","278.DCGDPR_GDP.2015-12-14.A","Units","Nicaragua",278,"NIC","DCGDPR_GDP","DCGDPR_GDP","Contribution from real GDP growth (in percent of GDP)","Ratio (in percent of GDP)","External","Moderate","2015-12-14",2015,"Units",null,null,null,null,null,null,null,null,null,-2.0263861380997099,-4.0384926880789704,-3.5077788472625202,-3.3728812231721701,-3.53473821465741,-3.0686426136697702,-3.3051459107926102,-3.1484506762295799,-3.1963278439868898,-3.2461154673444801,-3.2884112161776198,-3.3263757869383999,-3.3500414733503199,-3.35894714021493,-3.3563319606060298,-3.3471241058227799,-3.3270784593538898,-3.2995673033132098,-3.2637177477969002,-3.2241545023848599]
["ID:DSA_LIC_4","278.DCPECH_GDP.2015-12-14.A","Units","Nicaragua",278,"NIC","DCPECH_GDP","DCPECH_GDP","Contribution from price and exchange rate changes (in percent of GDP)","Ratio (in percent of GDP)","External","Moderate","2015-12-14",2015,"Units",null,null,null,null,null,null,null,null,null,-0.71658135123774702,-3.4814531146859302,-1.4301825260382299,0.58210707840664899,-3.0797843308468602,1.1447495333572699,-0.88747905449791098,-1.4363751005410901,-1.71785858857214,-1.9140001215056099,-1.9389388734447901,-1.78775253770071,-1.80047160302818,-1.8052579319205899,-1.8038524100314699,-1.7989036709798301,-1.78813018727302,-1.7733443836904701,-1.75407712768727,-1.73281395812517]
["ID:DSA_LIC_4","278.D_GDP.2017-06-05.A","Units","Nicaragua",278,"NIC","D_GDP","D_GDP","External debt (nominal; in percent of GDP)","Ratio (in percent of GDP)","External","Moderate","2017-06-05",2017,"Units",null,null,null,null,null,null,null,null,64.633382062133293,70.755055034393905,72.034626751344803,74.669318531165004,77.9652638154691,76.711991648064995,76.539497728389904,77.183831979089803,76.087398184822504,74.119192588191794,72.441143916599898,70.641238513316694,69.189358676479301,67.608239881504204,66.194412803602901,64.897510627333602,63.596954008421498,62.311248239566901,61.005568215666599,59.830728096971797,58.703186016155897]
["ID:DSA_LIC_4","278.D_PPG_GDP.2017-06-05.A","Units","Nicaragua",278,"NIC","D_PPG_GDP","D_PPG_GDP","External debt o/w public and publicly guaranteed (in percent of GDP)","Ratio (in percent of GDP)","External","Moderate","2017-06-05",2017,"Units",null,null,null,null,null,49.654629411518201,32.039311103135098,29.7914736757293,32.375187162682003,34.018982434697499,32.512163341075798,32.167703477350798,32.8642004377093,31.974890167250202,31.679468709335701,32.379651008209699,33.4837755981874,34.194038703659999,34.877880061745003,35.367663651392398,36.028033786200098,36.554656706789103,37.080828390409003,37.595431802002402,37.986375713929498,38.280085485003099,38.4491351089369,38.651251043832197,38.809348850858598]
["ID:DSA_LIC_4","278.D_LCH_GDP.2017-06-05.A","Units","Nicaragua",278,"NIC","D_LCH_GDP","D_LCH_GDP","Change in external debt (in percent of GDP)","Ratio (in percent of GDP)","External","Moderate","2017-06-05",2017,"Units",null,null,null,null,null,null,null,null,null,6.1216729722605798,1.2795717169509,2.6346917798201899,3.2959452843040999,-1.2532721674040499,-0.17249391967516201,0.64433425069996997,-1.0964337942673601,-1.9682055966307199,-1.6780486715918499,-1.79990540328319,-1.4518798368374299,-1.58111879497508,-1.41382707790133,-1.2969021762692601,-1.3005566189121001,-1.2857057688546301,-1.30568002390024,-1.17484011869489,-1.12754208081589]
["ID:DSA_LIC_4","278.BGS_GDP.2017-06-05.A","Units","Nicaragua",278,"NIC","BGS_GDP","BGS_GDP","Deficit in balance of goods and services (in percent of GDP)","Ratio (in percent of GDP)","External","Moderate","2017-06-05",2017,"Units",null,null,null,null,null,24.828242602872901,27.092813704761401,27.7946274367177,18.894102745262501,19.309017976614001,21.7192056631505,20.198404935645002,20.3997326705997,16.667735266784799,18.145992207712599,17.880385547789899,17.548024918577699,17.9030852028861,17.9676241889821,17.6464848471478,17.443764162582799,17.549187880114602,17.5756509543763,17.579215369594699,17.609162115421,17.635130399533701,17.662736954793999,17.6795343691388,17.694849077461701]
["ID:DSA_LIC_4","278.BFDIN_GDP.2017-06-05.A","Units","Nicaragua",278,"NIC","BFDIN_GDP","BFDIN_GDP","Net FDI (negative = inflow) (in percent of GDP)","Ratio (in percent of GDP)","External","Moderate","2017-06-05",2017,"Units",null,null,null,null,null,-3.9298200939936998,-4.9357631968101501,-7.1602029607905697,-5.5801298533243102,-5.4209565606056902,-9.5004260110234107,-6.6872263414538304,-6.0584611109203497,-6.6504280548867296,-7.09852513780005,-6.4980417041913299,-6.2520000514584204,-6.3650039441055499,-6.3696050484520104,-6.38792137477538,-5.80446847917423,-5.9601042956736601,-6.0087565386852102,-6.0087565386852502,-6.0087565386852404,-6.0087565386852297,-6.1216535425526502,-6.1216535425526599,-6.1216535425526697]
["ID:DSA_LIC_4","278.DCIR_GDP.2017-06-05.A","Units","Nicaragua",278,"NIC","DCIR_GDP","DCIR_GDP","Contribution from nominal interest rate (in percent of GDP)","Ratio (in percent of GDP)","External","Moderate","2017-06-05",2017,"Units",null,null,null,null,null,null,null,null,null,1.40963562014024,1.50590898385352,1.5115134150165801,1.67153297666079,1.5057405990527699,1.7148388715637,1.7697095985442901,1.55484115191673,1.35287320782011,1.3620151883262499,1.53985400618287,1.5167748225064801,1.67829618622873,1.8726457536768799,1.83950563979147,1.77832840429641,1.77714536353648,1.73570539928838,1.74193612879406,1.74051390480718]
["ID:DSA_LIC_4","278.DCGDPR_GDP.2017-06-05.A","Units","Nicaragua",278,"NIC","DCGDPR_GDP","DCGDPR_GDP","Contribution from real GDP growth (in percent of GDP)","Ratio (in percent of GDP)","External","Moderate","2017-06-05",2017,"Units",null,null,null,null,null,null,null,null,null,-2.70026962561835,-4.0049391011956201,-4.3428055643126697,-3.52796476230766,-3.4491562397197901,-3.46952769053736,-3.4677915648547399,-3.2960107657430902,-3.06595429634327,-3.1290051781991899,-3.0527922824890501,-2.9806936283284902,-2.9171666206236999,-2.8531638776231998,-2.7934983641451798,-2.73876724781057,-2.6838819087985701,-2.6296232967807698,-2.5745217427918599,-2.5249418188873398]
["ID:DSA_LIC_4","278.DCPECH_GDP.2017-06-05.A","Units","Nicaragua",278,"NIC","DCPECH_GDP","DCPECH_GDP","Contribution from price and exchange rate changes (in percent of GDP)","Ratio (in percent of GDP)","External","Moderate","2017-06-05",2017,"Units",null,null,null,null,null,null,null,null,null,-0.70388435112846803,-3.3475759060346699,-0.83969195319851497,0.46200277879801699,-2.4403588465080102,-1.74950748343413,0.67686985231726804,-0.64313753016804798,-1.7201811828245299,-1.45673900555886,-1.54852313435908,-1.4229086999119001,-1.4462671531011,-1.3514342789212199,-1.3231730140090501,-1.2972489837356,-1.2712519040963901,-1.2455516809920999,-1.21945218861233,-1.1959680805886601]
["ID:DSA_LIC_4","278.NCTN_GDP.2013-11-15.A","Units","Nicaragua",278,"NIC","NCTN_GDP","NCTN_GDP","Net current transfers (negative = inflow) (in percent of GDP)","Ratio (in percent of GDP)","External","Moderate","2013-11-15",2013,"Units",null,-16.124501739812001,-17.0869457824911,-18.339706262071399,-18.306294371664201,-19.916621927510999,-19.565067429165399,-18.6442704972483,-18.251603798071699,-16.455726875741099,-15.206289890788099,-14.510218629844299,-13.068952308359201,-13.2523204420451,-13.323265182570699,-12.940263242045701,-12.3577073271993,-12.245984430318799,-11.8732684129362,-11.5013776430951,-11.1302886896163,-10.7599791797523,-11.484835125889401,-10.954618173740799,-10.8865225749923,-10.819126507412101,-10.7524121575486,-10.686362493733601,-10.6209612276841]
["ID:DSA_LIC_4","278.NCTN_OTH_GDP.2013-11-15.A","Units","Nicaragua",278,"NIC","NCTN_OTH_GDP","NCTN_OTH_GDP","Other noninterest current account flows (negative = net inflow)","Ratio (in percent of GDP)","External","Moderate","2013-11-15",2013,"Units",null,5.5324480622173597,5.0924472748873599,5.1010760546330101,4.7403520641697998,5.6771683917912803,5.8781957512655696,6.1562979541092302,6.0809948504625204,4.3579465133274899,3.0494936277756599,2.4255975789784801,1.1512355051348999,1.1531746067486699,1.73385335746904,1.7512483045844101,1.37994267993537,1.1605911938319899,1.19397699352387,1.1341571300248501,1.13310090568963,1.1964022634809399,1.13720426747924,1.2832907926383199,1.32311002784295,1.4191265074121699,1.65241215754853,1.48877628335856,1.7400005938193399]
["ID:DSA_LIC_4","278.DU_GDP.2013-11-15.A","Units","Nicaragua",278,"NIC","DU_GDP","DU_GDP","Public sector debt (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","Moderate","2013-11-15",2013,"Units",null,118.514524151478,154.38451619135799,118.45546576180099,93.875874145377594,73.512527707458403,50.341893245666597,46.953347344282399,50.204957807864801,50.096284167979803,45.4246259216048,43.188600731716697,42.366667776960803,40.6,39.700000000000003,39.299999999999997,38.6,38.003907228225302,37.3268441331875,36.603454613970399,35.859598612950997,35.291172194480097,34.894900304237296,34.663909474194398,34.384934526388903,34.372193584283998,34.255876998187802,33.699713089942499,32.648140036246403]
["ID:DSA_LIC_4","278.DU_LCH_GDP.2013-11-15.A","Units","Nicaragua",278,"NIC","DU_LCH_GDP","DU_LCH_GDP","Change in public sector debt (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","Moderate","2013-11-15",2013,"Units",null,0,35.869992039880302,-35.929050429557101,-24.579591616423599,-20.363346437919201,-23.1706344617917,-3.3885459013841999,3.2516104635823999,-0.108673639885026,-4.6716582463750198,-2.2360251898880699,-0.82193295475596495,-1.76666777696074,-0.90000000000004099,-0.39999999999993502,-0.70000000000006701,-0.59609277177471398,-0.67706309503779505,-0.723389519217015,-0.74385600101941696,-0.56842641847092801,-0.39627189024280801,-0.230990830042927,-0.27897494780545201,-1.27409421049478E-2,-0.116316586096168,-0.55616390824530304,-1.0515730536961001]
["ID:DSA_LIC_4","278.DUCIR_GDP.2013-11-15.A","Units","Nicaragua",278,"NIC","DUCIR_GDP","DUCIR_GDP","of which: contribution from average real interest rate (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","Moderate","2013-11-15",2013,"Units",null,0,0.63227468953149601,-0.32085208342530303,-2.1499930127986402,-0.86427880754960396,-0.31385313177539198,0.106133208999066,0.78913626652978497,0.49989873673501001,0.30250558546970402,0.40210810408129,0.491361548800823,1.41352740390451,0.41038852012049098,0.51600909574984399,0.37317892189840102,0.34232876416437902,0.24683305747229101,0.32934231388017798,0.32295970148348502,0.31639650916814399,0.31138116762839502,0.30788478039599498,0.30584670146853499,0.30338524894128499,0.30327283302589803,0.30224654820338598,0.29199639481275003]
["ID:DSA_LIC_4","278.DUCGDPR_GDP.2013-11-15.A","Units","Nicaragua",278,"NIC","DUCGDPR_GDP","DUCGDPR_GDP","of which: contribution from real GDP growth (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","Moderate","2013-11-15",2013,"Units",null,0,-2.9139809536715799,-7.7874842694816602,-4.8644209989668896,-3.7424040504256202,-3.5199227338491501,-1.9340762148628301,1.0457045361221999,-1.75517414401351,-2.5886869422242702,-2.2471920624445199,-1.74080732315955,-1.6294872221907499,-1.56153846153846,-1.52692307692304,-1.51153846153838,-1.48461538461538,-1.4616887395471301,-1.4356478512764199,-1.4078251774604,-1.37921533126744,-1.3573527767106699,-1.3421115501629799,-1.33322728746911,-1.3224974817841599,-1.3220074455494299,-1.3175337306995001,-1.29614281115159]
["ID:DSA_LIC_4","278.DUCER_GDP.2013-11-15.A","Units","Nicaragua",278,"NIC","DUCER_GDP","DUCER_GDP","Contribution from real exchange rate depreciation (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","Moderate","2013-11-15",2013,"Units",null,0,3.19761867499221,-8.8758390660891695E-2,4.1023229105412602,0.134758207905261,-1.0501438815450199,-1.99152862983904,2.2633186005825399E-2,-0.21414507988551101,-1.9267196834718201,-0.77627049273222404,-0.62732717871362698,-0.19230130949557001,-0.11144680000264499,-1.4993108937656E-2,-1.47887089500071E-2,-1.4515917408184901E-2,-1.4256792142475499E-2,-1.4036477384827E-2,-1.3764452228268E-2,-1.3484730805677201E-2,-1.32709783507879E-2,-1.3121963304144399E-2,-1.30351009495644E-2,-1.2930194530749201E-2,-1.29254033958185E-2,-1.28816634236359E-2,-1.2670451627551701E-2]
["ID:DSA_LIC_4","278.DU_OF_GDP.2013-11-15.A","Units","Nicaragua",278,"NIC","DU_OF_GDP","DU_OF_GDP","Other identified debt-creating flows (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","Moderate","2013-11-15",2013,"Units",null,0,-4.0823210763182001,-3.3354552404734501,-0.77244370219317804,-2.9388740216501401,-1.94597088753071,-0.65559151257190196,2.4477606362413602E-3,0.11738317537619999,0.108720086327792,2.3481258623269299E-2,0.31554068512943101,-8.45479858589923E-2,-7.8986719035331596E-2,-6.3349790383746801E-2,-5.9774694377187298E-2,-5.64013561251318E-2,-0.14402830336422501,-9.3147431539557096E-2,-2.6476241966017802E-2,-1.1577420817672599E-2,-1.08764511794493E-2,-8.5885408080008697E-3,-6.3120420223649297E-3,-3.9396168262140997E-3,-3.7172876235844802E-3,-3.5075053960852802E-3,-3.3095620649618599E-3]
["ID:DSA_LIC_4","278.NCTN_GDP.2015-12-14.A","Units","Nicaragua",278,"NIC","NCTN_GDP","NCTN_GDP","Net current transfers (negative = inflow) (in percent of GDP)","Ratio (in percent of GDP)","External","Moderate","2015-12-14",2015,"Units",null,null,null,-13.0332061632755,-13.563616310287699,-14.7842162693413,-14.4085019837365,-13.368837963920299,-13.347143724005599,-13.2772124576379,-12.604040696082301,-12.5215600890158,-12.616642099455801,-12.2221225198111,-12.303483054411799,-12.171156506090799,-12.039463149612899,-11.900862512051701,-11.7259402842489,-11.5290104189763,-11.5290104189763,-11.5290104189763,-11.5290104189763,-11.5290104189763,-11.5290104189763,-11.5290104189763,-11.5290104189763,-11.5290104189763,-11.5290104189763]
["ID:DSA_LIC_4","278.NCTN_OTH_GDP.2015-12-14.A","Units","Nicaragua",278,"NIC","NCTN_OTH_GDP","NCTN_OTH_GDP","Other noninterest current account flows (negative = net inflow)","Ratio (in percent of GDP)","External","Moderate","2015-12-14",2015,"Units",null,null,null,null,null,null,null,null,1.3399744645119001,1.5161531097580201,1.37125274309019,1.5266004860589399,1.2977623231839399,1.00181212236585,1.16402624329904,1.2566330164267701,1.2658316012924999,1.2461553572552899,1.0938592345978699,1.1704065026962001,1.1522634322677201,1.1525311416438699,1.18338414375041,1.2295567277916699,1.2091009522878899,1.2417766705976601,1.22335179177035,1.24547331221849,1.24492186934494]
["ID:DSA_LIC_4","278.DU_GDP.2015-12-14.A","Units","Nicaragua",278,"NIC","DU_GDP","DU_GDP","Public sector debt (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","Moderate","2015-12-14",2015,"Units",null,null,null,108.60742860585,100.50795320232299,73.608818748446396,49.871692243989202,43.819696167692697,46.356772299810601,47.445550781021801,43.2577825952879,41.909654302224098,42.9854111991108,40.825994848132801,42.631981035351203,41.870898019720798,41.760664259742398,41.529257278740097,41.019289004998797,40.8459242059334,41.0672981790783,41.1744849757523,41.559652833884897,41.857671292805499,42.628333990301698,43.393500942131702,44.619443680684,45.8373707883107,47.142897106983298]
["ID:DSA_LIC_4","278.DU_LCH_GDP.2015-12-14.A","Units","Nicaragua",278,"NIC","DU_LCH_GDP","DU_LCH_GDP","Change in public sector debt (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","Moderate","2015-12-14",2015,"Units",null,null,null,0,-8.0994754035269398,-26.8991344538771,-23.737126504457201,-6.05199607629645,2.53707613211794,1.08877848121119,-4.1877681857339404,-1.3481282930637699,1.07575689688669,-2.15941635097801,1.80598618721837,-0.761083015630305,-0.110233759978449,-0.231406981002344,-0.50996827374127895,-0.17336479906542501,0.221373973144914,0.10718679667403599,0.38516785813259002,0.29801845892065898,0.77066269749610705,0.76516695183004702,1.2259427385522901,1.21792710762667,1.30552631867265]
["ID:DSA_LIC_4","278.DUCIR_GDP.2015-12-14.A","Units","Nicaragua",278,"NIC","DUCIR_GDP","DUCIR_GDP","of which: contribution from average real interest rate (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","Moderate","2015-12-14",2015,"Units",null,null,null,0,-3.0557588430539599,-1.8783572557647401,-0.239397407196559,0.43853969785093899,1.2257857246539401,1.05864258382858,0.39690026010278001,0.39849951990052801,0.42931216342037098,0.374129648468984,0.73462643741323896,0.61622603807955501,0.42831624845185301,0.35714698899584602,0.48217768625220198,0.53339448428051195,0.54652309752700301,0.57727811075683,0.59492043679095696,0.64695027501554003,0.67908423044046695,0.76297848884052899,0.84375379288886498,0.97334850272392304,1.0967248016850599]
["ID:DSA_LIC_4","278.DUCGDPR_GDP.2015-12-14.A","Units","Nicaragua",278,"NIC","DUCGDPR_GDP","DUCGDPR_GDP","of which: contribution from real GDP growth (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","Moderate","2015-12-14",2015,"Units",null,null,null,0,-4.4600074209869502,-4.0067952115275203,-3.6967863991235501,-1.3827640669302801,1.2433851113793499,-1.4336316336819701,-2.7831779958182299,-2.1115412701665002,-1.8087654437562699,-1.9307105900555901,-1.5702305710820701,-1.73799443069765,-1.61041915460473,-1.6061793946054199,-1.5972791261054899,-1.57766496173064,-1.57099708484351,-1.5795114684261,-1.5836340375290501,-1.5984481859186299,-1.6099104343386399,-1.63955130731931,-1.66898080546661,-1.71613244925704,-1.7629757995504001]
["ID:DSA_LIC_4","278.DUCER_GDP.2015-12-14.A","Units","Nicaragua",278,"NIC","DUCER_GDP","DUCER_GDP","Contribution from real exchange rate depreciation (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","Moderate","2015-12-14",2015,"Units",null,null,null,0,-1.08990627994214,-2.11333230188396E-3,-1.0932467989716701,-3.7301632174506598,-0.31770559956200201,6.2928334430686905E-2,-1.22898483424399,-5.9708415859022999E-2,0.93315464569881101,-0.87405477473914295,0.94781189773186303,3.74427461623646E-2,-4.6089556063226402E-3,-4.9236029268744401E-3,-3.6709273347638197E-2,-4.2922308212567699E-2,3.4226520380554598E-2,3.4516670241210697E-2,3.4690117825152099E-2,3.51174589653966E-2,3.5447714311524499E-2,3.6212730613874401E-2,3.6964509320597097E-2,3.8139971325568199E-2,3.9298662035115603E-2]
["ID:DSA_LIC_4","278.DU_OF_GDP.2015-12-14.A","Units","Nicaragua",278,"NIC","DU_OF_GDP","DU_OF_GDP","Other identified debt-creating flows (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","Moderate","2015-12-14",2015,"Units",null,null,null,0,-0.16181241218950901,-0.18772560959224299,-5.3637299400678001E-4,-2.5472002078711303E-4,-8.7762578442634402E-4,-8.0350120852716399E-6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ID:DSA_LIC_4","278.NCTN_GDP.2017-06-05.A","Units","Nicaragua",278,"NIC","NCTN_GDP","NCTN_GDP","Net current transfers (negative = inflow) (in percent of GDP)","Ratio (in percent of GDP)","External","Moderate","2017-06-05",2017,"Units",null,null,null,null,null,-14.8336662915872,-14.475903742609701,-13.3600631181615,-13.4790868854382,-13.250973429315399,-12.5799308886004,-12.436361013823999,-12.464732883754101,-12.204095224376999,-11.8805573225751,-11.986267924283601,-11.951988323873699,-11.799201912362699,-11.659030701615199,-11.504988537042401,-11.364763955652901,-11.219882238147701,-11.219882238147701,-11.219882238147701,-11.219882238147701,-11.219882238147701,-11.219882238147701,-11.219882238147701,-11.219882238147701]
["ID:DSA_LIC_4","278.NCTN_OTH_GDP.2017-06-05.A","Units","Nicaragua",278,"NIC","NCTN_OTH_GDP","NCTN_OTH_GDP","Other noninterest current account flows (negative = net inflow)","Ratio (in percent of GDP)","External","Moderate","2017-06-05",2017,"Units",null,null,null,null,null,null,null,null,1.4419941195950901,1.45813429129464,1.3024898877244999,1.49006920687982,1.32489744363284,1.1499941183084601,1.00949737318157,0.92058587886611298,1.12166604964016,1.19869592538722,1.0895481990229099,0.98284213808967502,1.00930327665035,0.84355253207245395,0.63668291771813101,0.64488539775938303,0.68889290965584005,0.71197214571136402,0.758388124512553,0.78192589744719898,0.78894855005347297]
["ID:DSA_LIC_4","278.DU_GDP.2017-06-05.A","Units","Nicaragua",278,"NIC","DU_GDP","DU_GDP","Public sector debt (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","Moderate","2017-06-05",2017,"Units",null,null,null,null,null,70.369039948576102,49.150800892453702,43.390324219670099,46.462882774190099,47.621862182307297,43.619027904198902,41.4529884256185,42.303323218453897,40.209325086707203,40.747911376997401,41.873833855179399,41.491575946587702,39.974073756521399,39.0767414046013,38.215027748421399,38.503747391509698,38.560503893411003,38.510119500629102,39.427998202034097,39.891038551171498,40.435408947147401,41.0204212977998,41.7883792630507,42.7324126310982]
["ID:DSA_LIC_4","278.DU_LCH_GDP.2017-06-05.A","Units","Nicaragua",278,"NIC","DU_LCH_GDP","DU_LCH_GDP","Change in public sector debt (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","Moderate","2017-06-05",2017,"Units",null,null,null,null,null,0,-21.2182390561224,-5.7604766727836099,3.07255855452006,1.15897940811722,-4.0028342781084802,-2.1660394785803199,0.85033479283534097,-2.0939981317467198,0.53858629029024696,1.1259224781819901,-0.38225790859167602,-1.5175021900663399,-0.89733235192008498,-0.86171365617990903,0.28871964308827103,5.6756501901382699E-2,-5.0384392781936099E-2,0.91787870140495897,0.46304034913745101,0.54437039597583203,0.58501235065245505,0.76795796525093596,0.94403336804746396]
["ID:DSA_LIC_4","278.DUCIR_GDP.2017-06-05.A","Units","Nicaragua",278,"NIC","DUCIR_GDP","DUCIR_GDP","of which: contribution from average real interest rate (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","Moderate","2017-06-05",2017,"Units",null,null,null,null,null,0,-0.12533890024246599,0.48135070501834398,1.26241969800717,1.0700473308993399,0.39574149217245902,0.39891575321948902,0.17382979350370301,0.15104741499566099,0.62841036130668804,0.60771348212950405,0.35090624257394998,0.142683046823707,7.6584239099668605E-2,9.0687906502937399E-2,5.5676089681494401E-2,0.235735767026374,0.43754474928378001,0.40459361664358601,0.479870201916269,0.51211550817905904,0.55682283719429204,0.61181473742324599,0.67623881274656095]
["ID:DSA_LIC_4","278.DUCGDPR_GDP.2017-06-05.A","Units","Nicaragua",278,"NIC","DUCGDPR_GDP","DUCGDPR_GDP","of which: contribution from real GDP growth (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","Moderate","2017-06-05",2017,"Units",null,null,null,null,null,0,-3.39960428521427,-1.63259116861619,1.4773419946661599,-1.9625105087008201,-2.8293990576697299,-2.6607083443413302,-1.9465208372228699,-1.9319557078526499,-1.8610291315822201,-1.8299910729536299,-1.8031794483091801,-1.7105827092074199,-1.7213715971706001,-1.68273049110735,-1.6456232044775101,-1.6580561077682201,-1.66050016765885,-1.65833050481178,-1.6978563819058501,-1.71779591847143,-1.7412377058580399,-1.76642962526414,-1.79949958549025]
["ID:DSA_LIC_4","278.DUCER_GDP.2017-06-05.A","Units","Nicaragua",278,"NIC","DUCER_GDP","DUCER_GDP","Contribution from real exchange rate depreciation (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","Moderate","2017-06-05",2017,"Units",null,null,null,null,null,0,-1.0895526707093,-3.64416827389398,-9.8754345543874703E-2,5.9171050708260398E-2,-1.19651154513658,0.25763666612223701,0.85643015275904599,-0.54571981768075195,-0.46360149936828399,0.84642502502733397,0.464563737494188,-6.0792128114363499E-2,4.4457018471191302E-2,-7.85326686608568E-2,-3.4435762808905999E-2,-4.4176954099463699E-2,-1.0116541928011201E-2,-1.01157974134612E-2,-1.0395058508189999E-2,-1.0540882968383901E-2,-1.07090901342728E-2,-1.08887214333372E-2,-1.11170384444245E-2]
["ID:DSA_LIC_4","278.DU_OF_GDP.2017-06-05.A","Units","Nicaragua",278,"NIC","DU_OF_GDP","DU_OF_GDP","Other identified debt-creating flows (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","Moderate","2017-06-05",2017,"Units",null,null,null,null,null,0,-5.3888210170229E-4,-2.54552831320076E-4,-8.8630155228697802E-4,-8.0191329306411402E-6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ID:DSA_LIC_4","278.NGDPD.2013-11-15.A","Units","Nicaragua",278,"NIC","NGDPD","NGDPD","Nominal GDP (in billions of US dollars)","US Dollar","External","Moderate","2013-11-15",2013,"Billions",null,5223727303.8975697,5321606398.0945997,5792895397.6605501,6321323018.7710695,6786291394.7923107,7446629927.3166895,8254342299.6739597,8154958457.0055704,8586676302.236331,9636144059.6214905,10505699734.0112,11271722538.771299,11945878896.328299,12660356224.603901,13417566101.656399,14220064340.879301,15070559617.6481,15971922611.922701,16927195697.664299,17939603211.772301,19012562337.200203,20149694636.987,21354838278.1325,22632060986.577,23985673777.012299,25420245503.865997,26940618282.573399,28551923833.188202]
["ID:DSA_LIC_4","278.NGDP_R_PCH.2013-11-15.A","Units","Nicaragua",278,"NIC","NGDP_R_PCH","NGDP_R_PCH","Real GDP growth (in percent)","Growth Rate (in percent)","External","Moderate","2013-11-15",2013,"Units",null,0.75393893462671902,2.5207329248318602,5.3121704903491596,4.2823983256103304,4.1520691996914696,5.02899232736993,3.9953799478958101,-2.1785941495838199,3.6226666277625799,5.44899572572122,5.2045521504927601,4.2000000000003599,3.9999999999998699,3.99999999999998,3.9999999999999098,3.9999999999997802,4,4,3.99999999999994,3.99999999999998,4.0000000000002904,3.99999999999969,4.0000000000000302,4.00000000000031,3.9999999999999098,4.0000000000001599,3.9999999999998899,3.9999999999998699]
["ID:DSA_LIC_4","278.PB_GDP.2013-11-15.A","Units","Nicaragua",278,"NIC","PB_GDP","PB_GDP","Primary deficit (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","Moderate","2013-11-15",2013,"Units",null,-6.6185343285267901,2.7999999999999901,2.5,4.2000000000000099,3.6,3.6,3.8,3.9000000000000101,0.100000000000001,-1.1000000000000001,-0.40000000000003799,0.20000000000000301,9.9999999999994302E-2,0.27174829032507503,0.68383180987966696,0.26548343915614198,1.6587425681596098E-2,0.199037494340157,0.13010014665299299,1.60547919032084E-3,2.0922614415848501E-2,3.5585045200502201E-2,0.139482465834913,5.1487651513454601E-2,5.8597984181410802E-2,-1.5014696137761499E-2,-0.23739807243286701,-0.21821232197610399]
["ID:DSA_LIC_4","278.NGDP.2013-11-15.A","Units","Nicaragua",278,"NIC","NGDP","NGDP","Nominal GDP (in billions of local currency)","Local Currency","Fiscal","Moderate","2013-11-15",2013,"Billions",null,74445035519.218002,80390359238.896103,92323401465.905411,105776805180.769,119235196358.929,137379276324.601,159902293595.05402,165895708268.98001,183380923114.89502,216084186742.17297,247420968855.41599,278734745034.901,310176024274.83801,345163879813.039,384098365455.95001,427424661079.38202,475638162849.138,529290147618.52002,588994076269.88794,655432608073.13403,729365406263.78308,811637824090.33691,903190570647.72595,1005070467016.7899,1118442415696.28,1244602720186.8301,1384993907023.8999,1541221219736.1899]
["ID:DSA_LIC_4","278.NGDPD.2015-12-14.A","Units","Nicaragua",278,"NIC","NGDPD","NGDPD","Nominal GDP (in billions of US dollars)","US Dollar","External","Moderate","2015-12-14",2015,"Billions",null,null,null,5792895397.6605501,6321323018.77106,6786291418.6434593,7458096623.8749199,8491388728.5018196,8379320872.8882809,8741292674.9722099,9755601633.2301598,10460357900.202799,10850747680.7878,11805641758.7139,12101704811.309999,12754130217.3484,13497041204.295399,14327080924.9156,15238070005.4594,16206984430.964798,17203679975.236599,18261670204.661102,19384724613.794201,20576844513.199501,21842277285.646301,23185531519.034702,24611393069.962299,26124942115.168098,27731571251.603699]
["ID:DSA_LIC_4","278.NGDP_R_PCH.2015-12-14.A","Units","Nicaragua",278,"NIC","NGDP_R_PCH","NGDP_R_PCH","Real GDP growth (in percent)","Growth Rate (in percent)","External","Moderate","2015-12-14",2015,"Units",null,null,null,5.3121704903491596,4.2823983256103499,4.1520695657451903,5.2877684640208598,2.85171093467167,-2.7592101473913,3.1912987659006302,6.2315945666466801,5.1317962520122604,4.5105370360745098,4.7027759584483197,4.0000000000001101,4.24999999999969,4.0000000000001998,3.9999999999998499,4.00000000000027,3.9999999999997802,3.9999999999997802,4.0000000000000302,4.00000000000031,3.99999999999994,3.9999999999999098,4.0000000000000497,4.0000000000000302,3.9999999999999098,3.99999999999998]
["ID:DSA_LIC_4","278.PB_GDP.2015-12-14.A","Units","Nicaragua",278,"NIC","PB_GDP","PB_GDP","Primary deficit (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","Moderate","2015-12-14",2015,"Units",null,null,null,1.41580293273327,2.4769818602377498,-2.2042107226925398,-2.4710581146900501,-0.32151826814384399,0.79375518424855296,-0.41792261907913902,-1.269591161733,-0.39528606461626498,0.21104779253702,0.87465199698033702,1.5002638994911199,1.3551912061237501,1.5548238117664399,1.46960635187166,1.16953000496019,1.35654655849508,1.6976639935673401,1.4246183934252401,1.4155027679429,1.4411364748431299,1.4541279802854701,1.47909343420777,1.4893386705651701,1.4894537662915901,1.42582691512284]
["ID:DSA_LIC_4","278.NGDP.2015-12-14.A","Units","Nicaragua",278,"NIC","NGDP","NGDP","Nominal GDP (in billions of local currency)","Local Currency","Fiscal","Moderate","2015-12-14",2015,"Billions",null,null,null,92323401465.905411,105776805180.769,119235196777.994,137590819867.16699,164494333309.664,170459896068.10098,186682979948.41,218762944187.44498,246306473520.45901,268260503070.992,306461461621.495,329854279115.401,365019203400.86401,405595136786.13202,452065306203.53101,504850426965.80499,563798969109.13208,628394994148.9281,700391966475.90198,780637833323.86194,870077693613.21509,969764928891.44397,1080873609576.6401,1204712322618.97,1342739583436.0801,1496581013637.02]
["ID:DSA_LIC_4","278.NGDPD.2017-06-05.A","Units","Nicaragua",278,"NIC","NGDPD","NGDPD","Nominal GDP (in billions of US dollars)","US Dollar","External","Moderate","2017-06-05",2017,"Billions",null,null,null,null,null,6763668403.1985598,7423370720.7994499,8496965844.8456297,8297297951.3043499,8758601820.3943996,9774298530.6399899,10532019764.817499,10982987062.516899,11880438273.735401,12747718468.7472,13230139773.4256,13941665578.746599,14877507353.955999,15858681801.4018,16934315373.558401,18060140431.653702,19275768698.213799,20554036938.484001,21917073247.912201,23370499001.826702,24920308355.788803,26572892966.429901,28335068351.644798,30214101998.8554]
["ID:DSA_LIC_4","278.NGDP_R_PCH.2017-06-05.A","Units","Nicaragua",278,"NIC","NGDP_R_PCH","NGDP_R_PCH","Real GDP growth (in percent)","Growth Rate (in percent)","External","Moderate","2017-06-05",2017,"Units",null,null,null,null,null,3.8048646296395998,5.0763519978027203,3.4357169137986299,-3.29266511792432,4.4100990818514401,6.3166855767604604,6.4961364942057704,4.9270941090026099,4.7854601589736303,4.8529643501238997,4.70218104836266,4.5000000000000604,4.3000000000001704,4.4999999999995302,4.5000000000003304,4.5000000000000799,4.4999999999996199,4.5000000000000204,4.4999999999999902,4.5000000000002096,4.4999999999997904,4.5000000000000604,4.5000000000000799,4.5000000000000604]
["ID:DSA_LIC_4","278.PB_GDP.2017-06-05.A","Units","Nicaragua",278,"NIC","PB_GDP","PB_GDP","Primary deficit (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","Moderate","2017-06-05",2017,"Units",null,null,null,null,null,-2.26948353886376,-2.4615168562310901,-0.34047700345795601,0.431795148249496,-0.43292644615980402,-1.2570791328158999,-0.41738353104977599,0.47807465435947799,1.0642905881549301,1.12676447507486,1.24378791966854,1.0986351784835999,1.1500860479947399,0.94675651360602897,0.89289899525475402,1.58022773848897,1.5154912287416,1.6668932600669399,1.82099311678412,1.9072197837781499,1.9858210862819501,2.0618013709390999,2.1355036655375299,2.2091671180349599]
["ID:DSA_LIC_4","278.NGDP.2017-06-05.A","Units","Nicaragua",278,"NIC","NGDP","NGDP","Nominal GDP (in billions of local currency)","Local Currency","Fiscal","Moderate","2017-06-05",2017,"Billions",null,null,null,null,null,118837710208.10199,136950178465.51401,164602372649.76498,168791309926.03799,187052641847.16199,219182209803.069,247993870962.07098,271529826449.62402,308403123361.508,347462641618.65204,378661482604.49396,418956480611.06696,469433116895.27795,525411936509.51593,589101043994.24805,659678866000.18005,739285951205.79907,827727108394.07898,926748526538.27698,1037615927678.3801,1161746452830.6499,1300726776317.3,1456333387122.8398,1630555296519.3301]

{"sheet":"Classification","index":8,"n_rows":18,"n_cols":129,"rows_kept":18,"cut":false,"hidden":true,"merged":[]}
["Composite Indicator (CI) detailed calculations"]
["Updated: Current vintage = October 2018 WEO"]
["Thresholds are based on the final classification, found in column E."]
[null,"Variable",null,null,"Coefficients",null,null,null,null,null,null,"CI Cutoffs for Country Classification"]
[null,null,null,null,"PV-of-debt-to-GDP","PV-of-debt-to-Exports","Debt service-to-Exports","Debt service-to-Revenue","Average",null,null,null,null,null,"Lookup values for calculations"]
[null,"CPIA",null,null,0.4,0.38100000000000001,0.36199999999999999,0.39500000000000002,0.38500000000000001,null,null,"CI < 2.69","Weak",null,2.69]
[null,"Growth \n(in percent)",null,null,3.081,2.8530000000000002,3.0009999999999999,1.9419999999999999,2.7189999999999999,null,null,"2.69 ≤ CI ≤ 3.05","Medium",null,2.86]
[null,"Reserves \n(in percent of imports)",null,null,4.2229999999999999,4.5910000000000002,3.6960000000000002,3.6989999999999998,4.0519999999999996,null,null,"CI > 3.05","Strong",null,3.05]
[null,"Reserves 2 \n(in percent of imports)",null,null,-3.9529999999999998,-4.5819999999999999,-3.7429999999999999,-3.6829999999999998,-3.99,null,null,"The CI cutoffs correspond to the 25th and 75th percentiles of the distribution of CI values in LICs from 2005–14."]
[null,"Remittances \n(in percent of GDP)",null,null,2.2349999999999999,2.282,1.635,1.9339999999999999,2.0219999999999998,null,null,"See reference document for background details:"]
[null,"World Growth \n(in percent)",null,null,12.4,14.09,13.84,13.75,13.52,null,null,"Guidance Note on the Bank-Fund Debt Sustainability Framework for Low Income Countries, Section V"]
[null,"Source: Review of the Debt Sustainability Framework for Low Income Countries: Proposed Reforms, Table AIII.2.",null,null,null,null,null,null,null,null,null,"Review of the Debt Sustainability Framework for Low Income Countries: Proposed Reforms, ¶33-36"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,"trans. rule to be applied in Oct\n=IF(F3=G3, F3, G3)",null,null,null,null,null,"10-year Avg. (Current vintage)-->","CPIA","GROWTH","RESERVES","REMITTANCE","WORLD GROWTH",null,"RAW CPIA DATA",null,null,null,null,"RAW CPIA PROJECTIONS \n(from July 2017)",null,null,null,null,null,null,"GROWTH LOWER CUT-OFF","GROWTH HIGHER CUT-OFF","RAW GROWTH DATA",null,null,null,null,"RAW GROWTH PROJECTIONS",null,null,null,null,null,"ADJUSTED GROWTH DATA",null,null,null,null,"ADJUSTED GROWTH PROJECTIONS",null,null,null,null,null,null,"RESERVES HIGHER CUT-OFF","RAW RESERVES DATA",null,null,null,null,"RAW RESERVES PROJECTIONS",null,null,null,null,null,"ADJUSTED RESERVES DATA",null,null,null,null,"ADJUSTED RESERVES PROJECTIONS",null,null,null,null,null,null,"REM HIGHER CUT-OFF","RAW REMMITTANCES DATA FROM LATEST DSA TEMPLATE",null,null,null,null,"RAW REM PROJECTIONS FROM LATEST DSA TEMPLATE",null,null,null,null,null,"ADJUSTED REM DATA",null,null,null,null,"ADJUSTED REM PROJECTIONS",null,null,null,null,null,null,"RAW WORLD GROWTH DATA",null,null,null,null,"RAW WORLD GROWTH PROJECTIONS 2016 VINTAGE",null,null,null,null,null,null,"Previous vintage",null,null,"% CONTRIBUTION TO THE LATEST CI--BASELINE MODEL",null,null,null,null,null,"LEVEL CONTRIBUTION TO THE LATEST CI--BASELINE MODEL"]
["hide (Year ID for lookup)",null,null,null,null,null,"Classification t-1","Classification t-2",null,"CI Score\nt-1","CI Score\nt-2",null,null,null,null,null,null,"CPIA.2014","CPIA.2015","CPIA.2016","CPIA.2017","CPIA.2018","CPIA.2019","CPIA.2020","CPIA.2021","CPIA.2022","CPIA.2023","CPIA.2024",null,null,null,"Gr.R.2014","Gr.R.2015","Gr.R.2016","Gr.R.2017","Gr.R.2018","Gr.R.2019","Gr.R.2020","Gr.R.2021","Gr.R.2022","Gr.R.2023","Gr.R.2024","Gr.A.2014","Gr.A.2015","Gr.A.2016","Gr.A.2017","Gr.A.2018","Gr.A.2019","Gr.A.2020","Gr.A.2021","Gr.A.2022","Gr.A.2023","Gr.A.2024",null,null,"Res.R.2014","Res.R.2015","Res.R.2016","Res.R.2017","Res.R.2018","Res.R.2019","Res.R.2020","Res.R.2021","Res.R.2022","Res.R.2023","Res.R.2024","Res.A.2014","Res.A.2015","Res.A.2016","Res.A.2017","Res.A.2018","Res.A.2019","Res.A.2020","Res.A.2021","Res.A.2022","Res.A.2023","Res.A.2024",null,null,"Rem.R.2014","Rem.R.2015","Rem.R.2016","Rem.R.2017","Rem.R.2018","Rem.R.2019","Rem.R.2020","Rem.R.2021","Rem.R.2022","Rem.R.2023","Rem.R.2024","Rem.A.2014","Rem.A.2015","Rem.A.2016","Rem.A.2017","Rem.A.2018","Rem.A.2019","Rem.A.2020","Rem.A.2021","Rem.A.2022","Rem.A.2023","Rem.A.2024",null,"WGr.2014","WGr.2015","WGr.2016","WGr.2017","WGr.2018","WGr.2019","WGr.2020","WGr.2021","WGr.2022","WGr.2023","WGr.2024",null,"CI_score_2018_OCT","CI_Class_2018_OCT"]
["IFS Code","ISO Code","Country",null,"Classification - FINAL \n","Classification - Current Vintage","Classification - Previous vintage","Classification - Final previous vintage","CI Score\nCurrent vintage","CI Score\nPrevious vintage","CI Score 2 vintages ago","CPIA","Growth","Resverves","REM","W_GROWTH",null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,null,"Score","Classifciaton",null,"CPIA","GROWTH","RESERVES","REM","WORLD GROWTH","TOTAL","CPIA","GROWTH","RESERVES","REM","WORLD GROWTH","TOTAL"]
[278,"NIC","Nicaragua",null,"M","M","M","M",2.9415851109334459,2.9886585379172139,3.015178389771338,3.5766686666666665,1.0484826234591504,29.298517139687494,10.797021821646274,3.4990427184048856,null,3.7083400000000002,3.7083400000000002,3.6833399999999998,3.6166666666666671,3.5083333333333333,3.5083333333333333,3.5083333333333333,3.5083333333333333,3.5083333333333333,3.5083333333333333,3.5083333333333333,null,-6.3122091513445495,15.170969389451299,4.7854601595885704,4.7922676954582366,4.5631473748245543,4.6754753769721811,-3.8157101687890598,-5.0385414761901837,-0.79999999999996063,-0.10000000000009647,0.44545454545479996,0.97727272727246151,1.4590909090909541,4.7854601595885704,4.7922676954582366,4.5631473748245543,4.6754753769721811,-3.8157101687890598,-5.0385414761901837,-0.79999999999996063,-0.10000000000009647,0.44545454545479996,0.97727272727246151,1.4590909090909541,null,57.962753045202099,30.038534052234962,32.460229985144721,32.266352432957156,35.057491743159737,31.672794582525832,27.398543725717104,27.077648561258922,26.730301987100376,25.643908709058472,24.639365617717665,24.417963211195882,30.038534052234962,32.460229985144721,32.266352432957156,35.057491743159737,31.672794582525832,27.398543725717104,27.077648561258922,26.730301987100376,25.643908709058472,24.639365617717665,24.417963211195882,null,15.4937688076005,9.5602533663338249,9.3550882230412835,9.5145138371526237,10.046440778961232,11.443939696695359,12.134276977505627,11.71112253481042,11.348557987533738,11.434667808794671,11.421357005633972,"",9.5602533663338249,9.3550882230412835,9.5145138371526237,10.046440778961232,11.443939696695359,12.134276977505627,11.71112253481042,11.348557987533738,11.434667808794671,11.421357005633972,"",null,3.5873567417107983,3.4552136789352863,3.3897947165187881,3.8114540940010939,3.6046324170953992,3.0130733034658137,3.4095727283937962,3.5553371971134853,3.5569749302273226,3.607017376587073,3.6186228595584438,null,2.9886585379172139,"M",null,0.46812088881892017,9.6914559520624756E-3,0.28714894967117199,7.421705407137108E-2,0.16082165148647432,1,1.3770174366666665,2.85082425318543E-2,0.84467307497289701,0.21831578123368764,0.47307057552834053,2.9415851109334459]

{"sheet":"CPIA","index":9,"n_rows":2,"n_cols":21,"rows_kept":2,"cut":false,"hidden":true,"merged":[]}
["Database","Series_code","Country.IMF Country Code","Country.Name","Indicator.Code","Indicator.Name","Indicator.Unit","Scale",2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
["[CPIA]DATA_final.xlsx","278.CPIA",278,"Nicaragua","CPIA","CPIA (1 to 6)","1 to 6","Units",3.708333333333333,3.7583333333333337,3.7083400000000002,3.7083400000000002,3.6833399999999998,3.6166666666666671,3.5083333333333333,3.5083333333333333,3.5083333333333333,3.5083333333333333,3.5083333333333333,3.5083333333333333,3.5083333333333333]

{"sheet":"data_REM_FINAL","index":10,"n_rows":2,"n_cols":19,"rows_kept":2,"cut":false,"hidden":true,"merged":[]}
["Database","Series_Code","Country.Code","Country.Name","Indicator.Name","Indicator.Unit","Scale",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,"Source"]
["DSA database",null,278,"Nicaragua","Gross worker's remittances","US Dollars","Billions",1.1357999999999999,1.1933999999999998,1.2641,1.3908,1.5012000000000001,1.5201485272696125,1.4441411009061318,1.3935961623744171,1.4075321239981613,1.4187923809901466,1.4443096358177889,"DSA (level)"]

{"sheet":"data_GDPUSD","index":11,"n_rows":2,"n_cols":19,"rows_kept":2,"cut":false,"hidden":true,"merged":[]}
["EcDatabase","Series_Code","Country.Code","Country.Name","Indicator.Code","Indicator.Name","Indicator.Unit","Scale",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
["ID:WEOOct2019Pub","278NGDPD.A",278,"Nicaragua","NGDPD","Gross domestic product in U.S. dollars","US Dollars","Billions",11.880438273735392,12.756694234702071,13.286017779110225,13.843708738248333,13.117860105759716,12.527722336383494,12.331363595705982,12.27994044622468,12.309339873569352,12.422275043939866,12.645692058354673]

{"sheet":"Input-INSTRUCTIONS","index":12,"n_rows":48,"n_cols":10,"rows_kept":48,"cut":false,"hidden":false,"merged":[[17,1,17,9],[14,1,14,9],[15,1,15,9],[13,1,13,7],[10,1,10,7],[16,1,16,7],[12,1,12,9],[11,1,11,9],[24,1,24,9],[28,1,28,9],[29,1,29,7],[31,1,31,9],[18,1,18,9],[20,1,20,9],[21,1,21,9],[23,1,23,9],[19,1,19,7],[22,1,22,9],[33,1,33,7],[26,1,26,9],[27,1,27,7],[25,1,25,7],[43,1,43,3],[43,4,43,9],[30,1,30,9],[37,1,37,9],[32,1,32,9],[36,1,36,9],[35,1,35,7],[34,1,34,9],[41,1,41,9],[38,1,38,7],[39,1,39,9],[1,1,1,9],[9,1,9,9],[4,1,4,9],[5,1,5,9],[6,1,6,9],[8,1,8,9],[3,1,3,7],[7,1,7,9]]}
["Version","2019-08-26","Internal (0)/External(1)",1,null,null,0,1]
[null,{"$f":"IF(START!L10=\"English\",translation!C4,IF(START!L10=\"French\",translation!D4,IF(START!L10=\"Portuguese\",translation!E4,translation!F4)))","v":"INPUT INSTRUCTIONS"}]
[]
[null,{"$f":"\"1. \"&IF(START!$L$10=\"English\",translation!C5,IF(START!$L$10=\"French\",translation!D5,IF(START!$L$10=\"Portuguese\",translation!E5,translation!F5)))&\" 1/\"","v":"1. Go to the \"Input 1 - Basics\" sheet.  1/"},null,null,null,null,null,null,null,{"$f":"translation!C46","v":"Input 1 - Basics"}]
["1.1.",{"$f":"A5&\" \"&IF(START!$L$10=\"English\",translation!C6,IF(START!$L$10=\"French\",translation!D6,IF(START!$L$10=\"Portuguese\",translation!E6,translation!F6)))","v":"1.1. Select the country name from the drop-down menu in cell C7 (when preparing a new DSA using the previously-downloaded template, ensure the country-specific information for the CI and realism tools are refreshed). Enter whether the country has an IMF program and IDA operations with the IDA status. The country code, HPIC and MDRI status are reflected automatically. "}]
["1.2.",{"$f":"A6&\" \"&IF(START!$L$10=\"English\",translation!C7,IF(START!$L$10=\"French\",translation!D7,IF(START!$L$10=\"Portuguese\",translation!E7,translation!F7)))","v":"1.2. Input the \"current year\" and \"first year of projection\" in cells U17-18. These two years can differ as the former is usually the year when a DSA is prepared and sets the vintage year of the DSA whereas the latter is set depending on the availability of the latest debt data.  The current year and country name are used to automatically populate the underlying country-specific data to calculate the Composite Indicator (CI) and conduct some realism tools."}]
["1.3.",{"$f":"A7&\" \"&IF(START!$L$10=\"English\",translation!C8,IF(START!$L$10=\"French\",translation!D8,IF(START!$L$10=\"Portuguese\",translation!E8,translation!F8)))","v":"1.3. Specify in cell C19 the scale of the variables to be used in Input 3 - Macro-Debt data. "}]
["1.4.",{"$f":"A8&\" \"&IF(START!$L$10=\"English\",translation!C9,IF(START!$L$10=\"French\",translation!D10,IF(START!$L$10=\"Portuguese\",translation!E10,translation!F10)))","v":"1.4. Confirm the past DSA vintages used for the realism tools - the previous vintage and the vintage prepared 5 years ago. These vintages are occasionally missing, and the template populates the ones closest to that timeframe. "}]
["1.5.",{"$f":"A9&\" \"&IF(START!$L$10=\"English\",translation!C10,IF(START!$L$10=\"French\",translation!D10,IF(START!$L$10=\"Portuguese\",translation!E10,translation!F10)))","v":"1.5. Data on EMBI spread in cells C28-29 are used for the market-financing pressure tool, which assesses the baseline market financing. If available (including from a recent IMF Article IV report), the real exchange rate overvaluation entered in cell C31 can be used for the one-time depreciation standardized stress test when the estimated overvaluation is larger than the default shock."}]
["1.6.",{"$f":"A10&\" \"&IF(START!$L$10=\"English\",translation!C11,IF(START!$L$10=\"French\",translation!D11,IF(START!$L$10=\"Portuguese\",translation!E11,translation!F11)))","v":"1.6. Cells C33-34 determine the definition of external/domestic debt (“residency-based” or “currency-based”) which can be selected from the pull-down menu. The template will automatically calculate public external and domestic debt based on the selected criterion in the worksheets."}]
[null,{"$f":"\"2. \"&IF(START!$L$10=\"English\",translation!C12,IF(START!$L$10=\"French\",translation!D12,IF(START!$L$10=\"Portuguese\",translation!E12,translation!F12)))","v":"2. Go to \"Input 2 - Debt Coverage\" sheet."},null,null,null,null,null,null,null,{"$f":"translation!C47","v":"Input 2 - Debt Coverage"}]
["2.1.",{"$f":"A12&\" \"&IF(START!$L$10=\"English\",translation!C13,IF(START!$L$10=\"French\",translation!D13,IF(START!$L$10=\"Portuguese\",translation!E13,translation!F13)))","v":"2.1. Identify the coverage of public debt in lines 7-15 of Table A. Select “X” when the headline public debt data used for an analysis covers the respective subsectors of the public sector."}]
["2.2.",{"$f":"A13&\" \"&IF(START!$L$10=\"English\",translation!C14,IF(START!$L$10=\"French\",translation!D14,IF(START!$L$10=\"Portuguese\",translation!E14,translation!F14)))","v":"2.2. Confirm that the description of your debt coverage in line 19 of Table B is correct. The size of the tailored contingent liabilities shock can be customized in lines 21-34 of Table B, consistent with the coverage of public debt identified in Table A."}]
[null,{"$f":"\"3. \"&IF(START!$L$10=\"English\",translation!C15,IF(START!$L$10=\"French\",translation!D15,IF(START!$L$10=\"Portuguese\",translation!E15,translation!F15)))","v":"3. Go to \"Input 3 – Macro-Debt data\" sheet."},null,null,null,null,null,null,null,{"$f":"translation!C48","v":"Input 3 – Macro-Debt data"}]
["3.1.",{"$f":"A15&\" \"&IF(START!$L$10=\"English\",translation!C16,IF(START!$L$10=\"French\",translation!D16,IF(START!$L$10=\"Portuguese\",translation!E16,translation!F16)))","v":"3.1. Input data in I. Macroeconomic indicators, II. Aggregate external debt, III. Old (existing) MLT external debt service, IV. MLT new external debt disbursements, and V-VI. Locally-issued debt (note that section VI. is used only when a DSA is prepared on a residency basis). "}]
["3.2.",{"$f":"A16&\" \"&IF(START!$L$10=\"English\",translation!C17,IF(START!$L$10=\"French\",translation!D17,IF(START!$L$10=\"Portuguese\",translation!E17,translation!F17)))","v":"3.2. Note, the locally-issued debt should NOT be included in sections II-IV on external debt inputs (regardless of currency denomination or residency of holders of debt) as locally-issued debt is classified into external or domestic debt by the template based on the selected criterion in Input 1. "}]
[null,{"$f":"\"4. \"&IF(START!$L$10=\"English\",translation!C18,IF(START!$L$10=\"French\",translation!D18,IF(START!$L$10=\"Portuguese\",translation!E18,translation!F18)))","v":"4. Go to \"Input 4 - External Financing\" sheet."},null,null,null,null,null,null,null,{"$f":"translation!C49","v":"Input 4 - External Financing"}]
["4.1.",{"$f":"A18&\" \"&IF(START!$L$10=\"English\",translation!C19,IF(START!$L$10=\"French\",translation!D19,IF(START!$L$10=\"Portuguese\",translation!E19,translation!F19)))","v":"4.1. Enter assumptions on borrowing terms on new MLT PPG debt (lines 9-38) and ST (line 41). "}]
["4.2.",{"$f":"A19&\" \"&IF(START!$L$10=\"English\",translation!C20,IF(START!$L$10=\"French\",translation!D20,IF(START!$L$10=\"Portuguese\",translation!E20,translation!F20)))","v":"4.2. Terms of locally-issued debt regarded as external debt based on the selected criterion are automatically populated using those set in \"Input 5 - Local-debt Financing\".   "}]
[null,{"$f":"\"5. \"&IF(START!$L$10=\"English\",translation!C21,IF(START!$L$10=\"French\",translation!D21,IF(START!$L$10=\"Portuguese\",translation!E21,translation!F21)))","v":"5. Go to \"Input 5 - Local-debt Financing\" sheet."},null,null,null,null,null,null,null,{"$f":"translation!C50","v":"Input 5 - Local-debt Financing"}]
["5.1.",{"$f":"A21&\" \"&IF(START!$L$10=\"English\",translation!C22,IF(START!$L$10=\"French\",translation!D22,IF(START!$L$10=\"Portuguese\",translation!E22,translation!F22)))","v":"5.1. Enter assumptions on borrowing terms on new locally-issued debt (lines 8-22).  "}]
["5.2.",{"$f":"A22&\" \"&IF(START!$L$10=\"English\",translation!C23,IF(START!$L$10=\"French\",translation!D23,IF(START!$L$10=\"Portuguese\",translation!E23,translation!F23)))","v":"5.2. Public gross financing needs are calculated in lines 39-63."}]
["5.3.",{"$f":"A23&\" \"&IF(START!$L$10=\"English\",translation!C24,IF(START!$L$10=\"French\",translation!D24,IF(START!$L$10=\"Portuguese\",translation!E24,translation!F24)))","v":"5.3. Users should confirm and override lines 61-62 as needed. Debt services associated with the IMF should not create additional borrowing provided its disbursements are used for BoP (not budget) support. When used for budget support, users should adjust line 62 as appropriate."}]
["5.4.",{"$f":"A24&\" \"&IF(START!$L$10=\"English\",translation!C25,IF(START!$L$10=\"French\",translation!D25,IF(START!$L$10=\"Portuguese\",translation!E25,translation!F25)))","v":"5.4. The template can accommodate up to five domestic debt instruments, which are supposed to fill the remaining public GFNs after accounting for external financing. If granular information is not available, a single representative instrument could be used as an approximation."}]
["5.5.",{"$f":"A25&\" \"&IF(START!$L$10=\"English\",translation!C26,IF(START!$L$10=\"French\",translation!D26,IF(START!$L$10=\"Portuguese\",translation!E26,translation!F26)))","v":"5.5. Residual financing needs are assumed to be met by local currency-denominated short-term debt (line 112), which should be minimized as much as possible. It should not be allowed to become negative (suggesting over-financing); please use line 61 to eliminate over-financing (accumulation of deposits arising from debt issuance in excess of projected GFNs)."}]
[null,{"$f":"\"6. \"&IF(START!$L$10=\"English\",translation!C27,IF(START!$L$10=\"French\",translation!D27,IF(START!$L$10=\"Portuguese\",translation!E27,translation!F27)))","v":"6. Go to \"Input 6 (optional)- Standard Test\" sheet."},null,null,null,null,null,null,null,{"$f":"translation!C51","v":"Input 6 - Standard Test(optional)"}]
["6.1.",{"$f":"A27&\" \"&IF(START!$L$10=\"English\",translation!C28,IF(START!$L$10=\"French\",translation!D28,IF(START!$L$10=\"Portuguese\",translation!E28,translation!F28)))","v":"6.1. Standardized stress test are applicable to all countries. Users are discouraged to change the default settings, but if there is a strong case, users can override them (columns C and G) using light yellow-shaded cells in columns D and H."}]
[null,{"$f":"\"7. \"&IF(START!$L$10=\"English\",translation!C29,IF(START!$L$10=\"French\",translation!D29,IF(START!$L$10=\"Portuguese\",translation!E29,translation!F29)))","v":"7. Go to \"Input 6 - Tailored Tests\" sheet."},null,null,null,null,null,null,null,{"$f":"translation!C52","v":"Input 6 - Tailored Tests"}]
["7.1.",{"$f":"A29&\" \"&IF(START!$L$10=\"English\",translation!C30,IF(START!$L$10=\"French\",translation!D30,IF(START!$L$10=\"Portuguese\",translation!E30,translation!F30)))","v":"7.1. Users are encouraged to customize default settings (columns G and K) for tailored tests in light yellow-shaded cells in columns H and L."}]
[null,{"$f":"\"8. \" &IF(START!$L$10=\"English\",translation!C31,IF(START!$L$10=\"French\",translation!D31,IF(START!$L$10=\"Portuguese\",translation!E31,translation!F31)))","v":"8. Go to \"Input 7 - Residual Financing\" sheet"},null,null,null,null,null,null,null,{"$f":"translation!C53","v":"Input 7 - Residual Financing"}]
["8.1.",{"$f":"A31&\" \"&IF(START!$L$10=\"English\",translation!C32,IF(START!$L$10=\"French\",translation!D32,IF(START!$L$10=\"Portuguese\",translation!E32,translation!F32)))","v":"8.1. Assumptions on marginal public borrowing under the stress tests are populated here based on the financing terms used under the baseline. For public DSA, the template allows for allocating additional financing between external borrowing, domestic MLT and ST borrowing, whereas all the additional financing needs are assumed to be filled by PPG external debt for external DSA. "}]
["8.2.",{"$f":"A32&\" \"&IF(START!$L$10=\"English\",translation!C33,IF(START!$L$10=\"French\",translation!D33,IF(START!$L$10=\"Portuguese\",translation!E33,translation!F33)))","v":"8.2. Interest rates are specified in nominal terms for external debt and in real terms for domestic debt."}]
["8.3.",{"$f":"A33&\" \"&IF(START!$L$10=\"English\",translation!C34,IF(START!$L$10=\"French\",translation!D34,IF(START!$L$10=\"Portuguese\",translation!E34,translation!F34)))","v":"8.3. Any customization of default settings should be entered in yellow-shaded cells in columns D and I."}]
[null,{"$f":"\"9. \"&IF(START!$L$10=\"English\",translation!C35,IF(START!$L$10=\"French\",translation!D35,IF(START!$L$10=\"Portuguese\",translation!E35,translation!F35)))","v":"9. Go to \"Input 8 - SDR\" sheet."},null,null,null,null,null,null,null,{"$f":"translation!C54","v":"Input 8 - SDR"}]
["9.1.",{"$f":"A35&\" \"&IF(START!$L$10=\"English\",translation!C36,IF(START!$L$10=\"French\",translation!D36,IF(START!$L$10=\"Portuguese\",translation!E36,translation!F36)))","v":"9.1. Total SDR allocation and total SDR holdings should be entered in cells B6 and B7.  If the SDR allocation exceeds SDR holdings, then the member has to pay interest on its net use of SDRs. Given that members are under no obligation to reconstitute their holdings, PV calculations only consider the future flow of interest payments."}]
[null,{"$f":"\"10. \"&IF(START!$L$10=\"English\",translation!C37,IF(START!$L$10=\"French\",translation!D37,IF(START!$L$10=\"Portuguese\",translation!E37,translation!F37)))","v":"10. Go to \"Customized scenarios\" sheets (optional)."},null,null,null,null,null,null,{"$f":"translation!C56","v":"Customized scenarios-external"},{"$f":"translation!C55","v":"Customized scenarios-public"}]
["10.1.",{"$f":"A37&\" \"&IF(START!$L$10=\"English\",translation!C38,IF(START!$L$10=\"French\",translation!D38,IF(START!$L$10=\"Portuguese\",translation!E38,translation!F38)))","v":"10.1. The template allows users to design customized scenarios (for both external and public DSAs) by putting shocks to key economic variables affecting the dynamics of external and total public debt. Please select \"Yes\" in line 3 of the worksheets to include these scenarios in output charts and tables."}]
["10.2.",{"$f":"A38&\" \"&IF(START!$L$10=\"English\",translation!C39,IF(START!$L$10=\"French\",translation!D39,IF(START!$L$10=\"Portuguese\",translation!E39,translation!F39)))","v":"10.2. Additional instructions are provided in the sheets \"Customized scenarios-external\" and  \"Customized scenarios-public\". "}]
[null,{"$f":"\"11. \"&IF(START!$L$10=\"English\",translation!C40,IF(START!$L$10=\"French\",translation!D40,IF(START!$L$10=\"Portuguese\",translation!E40,translation!F40)))","v":"11. Go to \"Output 7 - Risk rating summary\" sheet"},null,null,null,null,null,null,null,{"$f":"translation!C57","v":"Output 7 - Risk rating summary"}]
["11.1.",{"$f":"A40&\" \"&IF(START!$L$10=\"English\",translation!C41,IF(START!$L$10=\"French\",translation!D41,IF(START!$L$10=\"Portuguese\",translation!E41,translation!F41)))","v":"11.1. Select the final external and overall risk ratings and enter any judgement that was applied in the yellow cells. Include in the Policy Note/Staff Report the summary and public sector coverage tables."}]
[]
[null,{"$f":"IF(START!$L$10=\"English\",translation!C42,IF(START!$L$10=\"French\",translation!D42,IF(START!$L$10=\"Portuguese\",translation!E42,translation!F42)))","v":"(Note) Users will find useful intermediate calculation sheets (green-colored) - \"Macro-Debt_Data\", \"Ext_Debt_Data\", \"PV_Base\", and \"Chart Data\" - where a lot of key indicators are calculated."}]
[null,{"$f":"IF(START!$L$10=\"English\",translation!C58,IF(START!$L$10=\"French\",translation!D36,IF(START!$L$10=\"Portuguese\",translation!E36,translation!F36)))","v":"References"}]
[null,{"$f":"\"1/ \"&IF(START!$L$10=\"English\",translation!C59,IF(START!$L$10=\"French\",translation!D37,IF(START!$L$10=\"Portuguese\",translation!E37,translation!F37)))","v":"1/ Background information could be found here:"},null,null,{"$f":"translation!C60","v":"Staff Guidance Note on the Application of the Joint Fund-Bank Debt Sustainability Framework for Low-Income Countries, 2018"}]
[]
[]
[]
["English"]

{"sheet":"Input 1 - Basics","index":13,"n_rows":35,"n_cols":8,"rows_kept":35,"cut":false,"hidden":false,"merged":[[34,1,34,2],[1,1,1,2]]}
[null,{"$f":"++OFFSET(translation!C62, 0,LANG)","v":"Country information"}]
[null,{"$f":"IF('Input-INSTRUCTIONS'!D1=0, ++OFFSET(translation!C99, 0,LANG), translation!J99)","v":"**Enable the macro when the file opens.**"}]
[null,{"$f":"++OFFSET(translation!C64, 0,LANG)","v":"Please fill out the yellow cells"}]
[null,{"$f":"++OFFSET(translation!C65, 0,LANG)","v":"Values in light yellow cells should be confirmed and overriden as needed."}]
[null,{"$f":"++OFFSET(translation!C66, 0,LANG)","v":"Blue cells are populated automatically"}]
[]
[null,{"$f":"++IF(START!L10=\"English\",translation!C69,IF(START!L10=\"French\",translation!D69,IF(START!L10=\"Portuguese\",translation!E69,translation!F69)))","v":"Country"},"Nicaragua"]
[null,{"$f":"++IF(START!L10=\"English\",translation!C70,IF(START!L10=\"French\",translation!D70,IF(START!L10=\"Portuguese\",translation!E70,translation!F70)))","v":"Country Code"},{"$f":"VLOOKUP(C7,lookup!C$4:G$73,5,FALSE)","v":278}]
[]
[1,{"$f":"++IF(START!L10=\"English\",translation!C76,IF(START!L10=\"French\",translation!D76,IF(START!L10=\"Portuguese\",translation!E76,translation!F76)))","v":"IMF program"},"Yes"]
[2,{"$f":"++IF(START!L10=\"English\",translation!C77,IF(START!L10=\"French\",translation!D77,IF(START!L10=\"Portuguese\",translation!E77,translation!F77)))","v":"IDA operation"},"Yes"]
[3,{"$f":"++IF(START!L10=\"English\",translation!C78,IF(START!L10=\"French\",translation!D78,IF(START!L10=\"Portuguese\",translation!E78,translation!F78)))","v":"IDA status"},"Blend",null,{"$f":"++OFFSET(translation!C104, 0,LANG)","v":"Click on the link for the country's IDA status"},null,null,"http://ida.worldbank.org/about/borrowing-countries"]
[4,{"$f":"++IF(START!L10=\"English\",translation!C74,IF(START!L10=\"French\",translation!D74,IF(START!L10=\"Portuguese\",translation!E74,translation!F74)))","v":"HIPC"},{"$f":"VLOOKUP(Code,lookup!B4:F73,COLUMN(HIPC_Column)-1,FALSE)","v":"CP"}]
[5,{"$f":"++IF(START!L10=\"English\",translation!C75,IF(START!L10=\"French\",translation!D75,IF(START!L10=\"Portuguese\",translation!E75,translation!F75)))","v":"MDRI"},{"$f":"VLOOKUP(Code, lookup!$B$3:$AR$83, COLUMN(MDRI_Column)-1, FALSE)","v":"Yes"}]
[6,{"$f":"++IF(START!L10=\"English\",translation!C79,IF(START!L10=\"French\",translation!D79,IF(START!L10=\"Portuguese\",translation!E79,translation!F79)))","v":"Minimum Concessionality Requirement"},0.35]
[]
[null,{"$f":"++OFFSET(translation!C86, 0,LANG)","v":"Current year"},2019,null,{"$f":"++OFFSET(translation!C105, 0,LANG)","v":"Note: This is the year when a DSA is prepared and sets the vintage year."}]
[null,{"$f":"++OFFSET(translation!C216, 0,LANG)","v":"First year of projections"},2019,null,{"$f":"++OFFSET(translation!C106, 0,LANG)","v":"Note: First year of projections on debt dynamics (e.g., this should be 2018 when actual debt stock is available for 2017).  "}]
[null,{"$f":"++IF(START!L10=\"English\",translation!C80,IF(START!L10=\"French\",translation!D80,IF(START!L10=\"Portuguese\",translation!E80,translation!F80)))","v":"Scale"},"Million",null,{"$f":"IF(Int_Ext=0, ++OFFSET(translation!C107, 0,LANG), translation!J107)","v":"Note: This scale would be reflected in \"Input 3\" through the \"Scale1\" column. "}]
[]
[null,{"$f":"++OFFSET(translation!C83, 0,LANG)","v":"DSA vintages used for the realism tools"},null,null,{"$f":"++OFFSET(translation!C108, 0,LANG)","v":"Note: Please confirm the DSA vintages used for the realism tools are appropriate."}]
[null,{"$f":"++OFFSET(translation!C84, 0,LANG)","v":"The previous vintage (the latest DSA)"},{"$f":"VLOOKUP(MID('Realism 1 - Forecast Error'!E6,6,2),Vintage_display_lookup,2,FALSE)&\", \"&LEFT('Realism 1 - Forecast Error'!E6,4)","v":"June, 2017"}]
[null,{"$f":"++OFFSET(translation!C85, 0,LANG)","v":"The DSA prepared 5-years ago"},{"$f":"VLOOKUP(MID('Realism 1 - Forecast Error'!E7,6,2),Vintage_display_lookup,2,FALSE)&\", \"&LEFT('Realism 1 - Forecast Error'!E7,4)","v":"November, 2013"}]
[]
[null,{"$f":"++IF(START!L10=\"English\",translation!C72,IF(START!L10=\"French\",translation!D72,IF(START!L10=\"Portuguese\",translation!E72,translation!F72)))","v":"Discount rate"},0.05]
[]
[null,{"$f":"++OFFSET(translation!C87, 0,LANG)","v":"Market access"},{"$f":"'Input 6 - Tailored Tests'!C11","v":"No"}]
[null,{"$f":"++OFFSET(translation!C88, 0,LANG)","v":"Is the EMBI spread available?"},null,null,{"$f":"++OFFSET(translation!C109, 0,LANG)","v":"Note: Used to inform the market-financing pressure tool, which assesses the pressure in the baseline (not the stress test). "}]
[null,{"$f":"++OFFSET(translation!C89, 0,LANG)","v":"EMBI spread in bps (the latest available)"}]
[]
[null,{"$f":"++OFFSET(translation!C97, 0,LANG)","v":"Real exchange rate overvaluation (+: overvaluation)"}]
[]
[null,{"$f":"++OFFSET(translation!C92, 0,LANG)","v":"Definition of external/domestic debt"}]
[null,{"$f":"++OFFSET(translation!C93, 0,LANG)","v":"Is there a material difference between the two criteria?"}]
[null,{"$f":"++OFFSET(translation!C98, 0,LANG)","v":"This will impact calculations of external/domestic public debt under the baseline and stress test scenarios. Use \"Residency-based\" if locally-issued LC-denominated debt held by non-residents and/or locally-issued FX-denominated debt held by residents are significant); \"Currency-based\" when these two items are considered zero or insignificant and the data is not available."}]

{"sheet":"Input 2 - Debt Coverage","index":14,"n_rows":40,"n_cols":21,"rows_kept":40,"cut":false,"hidden":false,"merged":[[25,1,26,6],[6,2,6,3],[18,3,18,6],[19,3,19,4]]}
[null,{"$f":"IF(START!$L$10=\"English\",translation!C114,IF(START!$L$10=\"French\",translation!D114,IF(START!$L$10=\"Portuguese\",translation!E114,translation!F114)))","v":"Public debt coverage and the magnitude of shock used for contingent liability tailored stress test"}]
[null,null,{"$f":"++OFFSET(translation!C64, 0,LANG)","v":"Please fill out the yellow cells"}]
[null,null,{"$f":"++OFFSET(translation!C65, 0,LANG)","v":"Values in light yellow cells should be confirmed and overriden as needed."}]
[null,null,{"$f":"++OFFSET(translation!C66, 0,LANG)","v":"Blue cells are populated automatically"}]
[null,{"$f":"IF(START!$L$10=\"English\",translation!C115,IF(START!$L$10=\"French\",translation!D115,IF(START!$L$10=\"Portuguese\",translation!E115,translation!F115)))","v":"Public debt coverage"}]
[null,{"$f":"IF(START!$L$10=\"English\",translation!C137,IF(START!$L$10=\"French\",translation!D137,IF(START!$L$10=\"Portuguese\",translation!E137,translation!F137)))","v":"A. Please select \"X\" for each subsector of the public sector below when it is covered in your public debt data."}]
[null,null,{"$f":"IF(START!$L$10=\"English\",translation!C138,IF(START!$L$10=\"French\",translation!D138,IF(START!$L$10=\"Portuguese\",translation!E138,translation!F138)))","v":"Subsectors of the public sector"},null,{"$f":"IF(START!$L$10=\"English\",translation!C149,IF(START!$L$10=\"French\",translation!D149,IF(START!$L$10=\"Portuguese\",translation!E149,translation!F149)))","v":"Check box"},null,null,null,null,null,"Lookup terms"]
[null,1,{"$f":"IF(START!$L$10=\"English\",translation!C140,IF(START!$L$10=\"French\",translation!D140,IF(START!$L$10=\"Portuguese\",translation!E140,translation!F140)))","v":"Central government"},null,null,null,null,null,null,null,"X",{"$f":"U8","v":"Government"},null,{"$f":"IF(AND($E$8=K8,$E$9=K8,$E$10=K8),U9,IF(AND($E$8=K8,$E$9=K8,$E$10=\"\"),U10&N9,U11&N9))","v":"The central government"},null,null,null,null,null,null,{"$f":"++OFFSET(translation!C116, 0,LANG)","v":"Government"}]
[null,2,{"$f":"IF(START!$L$10=\"English\",translation!C141,IF(START!$L$10=\"French\",translation!D141,IF(START!$L$10=\"Portuguese\",translation!E141,translation!F141)))","v":"State and local government"},null,null,null,null,null,null,null,null,{"$f":"U13","v":"Funds"},null,{"$f":"IF(AND(E11=K8,E12=K8),\" \"&U14&\" \"&U15&\" \"&U16&\" \"&U17,IF(AND(E11=K8,E12=\"\"),\" \"&U14&\" \"&U15,IF(AND(E11=\"\",E12=K8),\" \"&U14&\" \"&U17,\"\")))","v":""},null,null,null,null,null,null,{"$f":"++OFFSET(translation!C117, 0,LANG)","v":"The general government"}]
[null,3,{"$f":"IF(START!$L$10=\"English\",translation!C142,IF(START!$L$10=\"French\",translation!D142,IF(START!$L$10=\"Portuguese\",translation!E142,translation!F142)))","v":"Other elements in the general government"},null,{"$f":"IF(AND(E11=$K$8, E12=$K$8), $K$8, \"\")","v":""},null,null,null,null,null,null,{"$f":"U19","v":"Central Bank"},null,{"$f":"IF($E$14=K8,N8&U20,N8)","v":"The central government"},null,null,null,null,null,null,{"$f":"++OFFSET(translation!C118, 0,LANG)","v":"The central, state, and local governments"}]
[null,4,{"$f":"IF(START!$L$10=\"English\",translation!C143,IF(START!$L$10=\"French\",translation!D143,IF(START!$L$10=\"Portuguese\",translation!E143,translation!F143)))","v":"o/w: Social security fund"},null,null,null,null,null,null,null,null,{"$f":"U22","v":"Guarantee"},null,{"$f":"IF($E$13=K8,N10&U23,N10)","v":"The central government"},null,null,null,null,null,null,{"$f":"++OFFSET(translation!C119, 0,LANG)","v":"The central government"}]
[null,5,{"$f":"IF(START!$L$10=\"English\",translation!C144,IF(START!$L$10=\"French\",translation!D144,IF(START!$L$10=\"Portuguese\",translation!E144,translation!F144)))","v":"o/w: Extra budgetary funds (EBFs)"},null,null,null,null,null,null,null,null,{"$f":"U26","v":"SOE"},null,{"$f":"IF(AND($E$8=K8,$E$9=K8,$E$10=K8,$E$13=K8,$E$14=K8,$E$15=K8),U27,IF($E$15=K8,N11&U24,N11))","v":"The central government"}]
[null,6,{"$f":"IF(START!$L$10=\"English\",translation!C145,IF(START!$L$10=\"French\",translation!D145,IF(START!$L$10=\"Portuguese\",translation!E145,translation!F145)))","v":"Guarantees (to other entities in the public and private sector, including to SOEs) "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"++OFFSET(translation!C121, 0,LANG)","v":"Funds"}]
[null,7,{"$f":"IF(START!$L$10=\"English\",translation!C146,IF(START!$L$10=\"French\",translation!D146,IF(START!$L$10=\"Portuguese\",translation!E146,translation!F146)))","v":"Central bank (borrowed on behalf of the government)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"++OFFSET(translation!C122, 0,LANG)","v":"plus"}]
[null,8,{"$f":"IF(START!$L$10=\"English\",translation!C147,IF(START!$L$10=\"French\",translation!D147,IF(START!$L$10=\"Portuguese\",translation!E147,translation!F147)))","v":"Non-guaranteed SOE debt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"++OFFSET(translation!C123, 0,LANG)","v":"social security"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"++OFFSET(translation!C124, 0,LANG)","v":"and"}]
[null,{"$f":"IF(START!$L$10=\"English\",translation!C151,IF(START!$L$10=\"French\",translation!D151,IF(START!$L$10=\"Portuguese\",translation!E151,translation!F151)))","v":"Public debt coverage and the magnitude of the contingent liability tailored stress test"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"++OFFSET(translation!C125, 0,LANG)","v":"extra budgetary funds"}]
[null,{"$f":"++OFFSET(translation!C153, 0,LANG)","v":"B. Please customize elements of the contingent liability tailored test, as applicable."}]
[null,1,{"$f":"++IF(START!$L$10=\"English\",translation!C155,IF(START!$L$10=\"French\",translation!D155,IF(START!$L$10=\"Portuguese\",translation!E155,translation!F155)))","v":"The country's coverage of public debt"},{"$f":"N12","v":"The central government"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"++OFFSET(translation!C127, 0,LANG)","v":"Central Bank"}]
[null,null,null,{"$f":"++IF(START!$L$10=\"English\",translation!C162,IF(START!$L$10=\"French\",translation!D162,IF(START!$L$10=\"Portuguese\",translation!E162,translation!F162)))","v":"Default"},null,{"$f":"++IF(START!$L$10=\"English\",translation!C163,IF(START!$L$10=\"French\",translation!D163,IF(START!$L$10=\"Portuguese\",translation!E163,translation!F163)))","v":"Used for the analysis"},{"$f":"++IF(START!$L$10=\"English\",translation!C164,IF(START!$L$10=\"French\",translation!D164,IF(START!$L$10=\"Portuguese\",translation!E164,translation!F164)))","v":"Reasons for deviations from the default settings "},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"++OFFSET(translation!C128, 0,LANG)","v":", central bank"}]
[null,{"$f":"B19+1","v":2},{"$f":"++IF(START!$L$10=\"English\",translation!C156,IF(START!$L$10=\"French\",translation!D156,IF(START!$L$10=\"Portuguese\",translation!E156,translation!F156)))","v":"Other elements of the general government not captured in 1."},0,{"$f":"++OFFSET(translation!C165, 0,LANG)","v":"percent of GDP"},{"$f":"D21","v":0}]
[null,{"$f":"B21+1","v":3},{"$f":"++IF(START!$L$10=\"English\",translation!C157,IF(START!$L$10=\"French\",translation!D157,IF(START!$L$10=\"Portuguese\",translation!E157,translation!F157)))","v":"SoE's debt (guaranteed and not guaranteed by the government) 1/"},2,{"$f":"++OFFSET(translation!C165, 0,LANG)","v":"percent of GDP"},{"$f":"D22","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"++OFFSET(translation!C130, 0,LANG)","v":"Guarantee"}]
[null,{"$f":"B22+1","v":4},{"$f":"++IF(START!$L$10=\"English\",translation!C158,IF(START!$L$10=\"French\",translation!D158,IF(START!$L$10=\"Portuguese\",translation!E158,translation!F158)))","v":"PPP"},35,{"$f":"++OFFSET(translation!C166, 0,LANG)","v":"percent of PPP stock"},{"$f":"IF(E32>3,E34,0)","v":1.6363419087500846},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"++OFFSET(translation!C131, 0,LANG)","v":", government-guaranteed debt"}]
[null,{"$f":"B23+1","v":5},{"$f":"++IF(START!$L$10=\"English\",translation!C159,IF(START!$L$10=\"French\",translation!D159,IF(START!$L$10=\"Portuguese\",translation!E159,translation!F159)))","v":"Financial market (the default value of 5 percent of GDP is the minimum value)"},5,{"$f":"++OFFSET(translation!C165, 0,LANG)","v":"percent of GDP"},5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"++OFFSET(translation!C132, 0,LANG)","v":", non-guaranteed SOE debt"}]
[null,null,{"$f":"++IF(START!$L$10=\"English\",translation!C160,IF(START!$L$10=\"French\",translation!D160,IF(START!$L$10=\"Portuguese\",translation!E160,translation!F160)))","v":"Total (2+3+4+5) (in percent of GDP)"},null,null,{"$f":"SUM(F21:F24)","v":8.6363419087500848}]
[null,{"$f":"++IF(START!$L$10=\"English\",translation!C161,IF(START!$L$10=\"French\",translation!D161,IF(START!$L$10=\"Portuguese\",translation!E161,translation!F161)))","v":"1/ The default shock of 2% of GDP will be triggered for countries whose government-guaranteed debt is not fully captured under the country's public debt definition (1.). If it is already included in the government debt (1.) and risks associated with SoE's debt not guaranteed by the government is assessed to be negligible, a country team may reduce this to 0%."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"++OFFSET(translation!C134, 0,LANG)","v":"SOE"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"++OFFSET(translation!C135, 0,LANG)","v":"The entire public sector, including SOEs"}]
[]
[]
[]
[null,{"$f":"++OFFSET(translation!C167, 0,LANG)","v":"PPP: background information"}]
[null,null,{"$f":"++OFFSET(translation!C168, 0,LANG)","v":"1. PPP capital stock (from the World Bank's PPP database; percent of GDP):"},null,{"$f":"IF(ISERROR(VLOOKUP(Code, Trigger!$A$4:$J$58, 10, FALSE)), 0, VLOOKUP(Code, Trigger!$A$4:$J$58, 10, FALSE)*100)","v":4.675262596428813},{"$f":"IF(E32>3,++OFFSET(translation!C176, 0,LANG), ++OFFSET(translation!C177, 0,LANG))","v":"Applicable"},{"$f":"++OFFSET(translation!C178, 0,LANG)","v":"PPP shock is applicable when PPP capital stock is larger than 3 percent of GDP; Please modify if updated information is available."}]
[null,null,{"$f":"++IF(START!$L$10=\"English\",translation!C169,IF(START!$L$10=\"French\",translation!D169,IF(START!$L$10=\"Portuguese\",I44,J44)))","v":"2. Size of the shock (percentage) to PPP capital stock:"},null,0.35,null,{"$f":"++OFFSET(translation!C179, 0,LANG)","v":"Please change if a different size of shock is more appropriate "}]
[null,null,{"$f":"++IF(START!$L$10=\"English\",translation!C170,IF(START!$L$10=\"French\",translation!D170,IF(START!$L$10=\"Portuguese\",I45,J45)))","v":"3. Size of PPP shock in percent of GDP (1 * 2):"},null,{"$f":"E33*E32","v":1.6363419087500846}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K7","v":"Lookup terms"}]
[null,{"$f":"++OFFSET(translation!C180, 0,LANG)","v":"Modifications to the default size of the shocks for combined CLs (Other Gen Gov, SoEs, PPPs, an additional shock from the financial sector)."},null,null,null,null,null,null,null,null,null,null,{"$f":"++OFFSET(translation!C185, 0,LANG)","v":"No - default"}]
[null,{"$f":"++OFFSET(translation!C181, 0,LANG)","v":"    Other parts of General Government"},null,null,{"$f":"IF('Input 2 - Debt Coverage'!F21=$D$21, $M$36, $M$37)","v":"No - default"},null,null,null,null,null,null,null,{"$f":"++OFFSET(translation!C186, 0,LANG)","v":"Yes - larger than default"}]
[null,{"$f":"++OFFSET(translation!C182, 0,LANG)","v":"    SOEs"},null,null,{"$f":"IF(F22=0,$M$38,IF(F22>$D$22,$M$37,IF(F22=$D$22,$M$36,$M$39)))","v":"No - default"},null,null,null,null,null,null,null,{"$f":"++OFFSET(translation!C187, 0,LANG)","v":"Yes - SOEs already covered in debt definition; otherwise please justify"}]
[null,{"$f":"++OFFSET(translation!C183, 0,LANG)","v":"    PPPs"},null,null,{"$f":"IF(AND(E32>3,E33=35%),$M$36,IF(AND(E32>3,E33>35%),$M$37, IF(AND(E32>3,E33<35%),$M$39,$M$40)))","v":"No - default"},null,null,null,null,null,null,null,{"$f":"++OFFSET(translation!C188, 0,LANG)","v":"Yes - smaller than default; please justify"}]
[null,{"$f":"++OFFSET(translation!C184, 0,LANG)","v":"    Additional Financial sector "},null,null,{"$f":"IF(F24=$D$24,$M$36,IF(F24>$D$24,$M$37))","v":"No - default"},null,null,null,null,null,null,null,{"$f":"++OFFSET(translation!C189, 0,LANG)","v":"No"}]

{"sheet":"Input 3 - Macro-Debt data(DMX)","index":15,"n_rows":210,"n_cols":68,"rows_kept":210,"cut":false,"hidden":false,"merged":[[128,0,128,8],[9,0,9,8],[48,0,48,8],[62,0,62,8],[97,0,97,8]]}
[]
[{"$f":"IF(Int_Ext=0, ++OFFSET(translation!C227, 0,LANG), OFFSET(translation!J227, 0,LANG))","v":"Enter the macroeconomic and debt data in this sheet."}]
[]
[]
[{"$f":"IF(Int_Ext=0, ++OFFSET(translation!C228, 0,LANG), OFFSET(translation!C228, 0,LANG))","v":"Enter the file path of the Database:"},"[insert filepath]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 1 - Basics'!B18","v":"First year of projections"}]
[]
["Database","DSA descriptor","Descriptor","Series_Code","Indicator","Units","Scale","Retrieve_Scale","Series_Apply","Series Code",{"$f":"L7-1","v":2006},2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,{"$f":"ProjectionYear","v":2019},{"$f":"X7+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063]
[]
[{"$f":"++OFFSET(translation!C229, 0,LANG)","v":"I. Macroeconomic indicators"},null,null,null,null,"# of Million"]
[{"$f":"IF(Int_Ext=0,++OFFSET(translation!C230, 0,LANG), OFFSET(translation!J230, 0,LANG))","v":"Instructions: (1. and 2. below are applicable for all sections) \n1. Please ensure that populated data are conceptually consistent with those in DSA descriptor. Yellow-shaded cells need to be filled out (while gray-shaded ones are not required).\n2. Enter values consistent with scale identified in \"Input 1 - Basics\" tab, cell C19.\n3. When updating this sheet, please ensure the hard-coded sample data used for illustrative purposes are updated or eliminated.\nNote: All the indicators in this section have been used under the OLD framework except for those marked in blue, and those in pink are optional. Changes in reserves can be used for a consistency check on the external gross financing needs in \"Macro-Debt_Data\" tab."}]
[{"$f":"++OFFSET(translation!C231, 0,LANG)","v":"Real sector"},null,null,null,null,"# of Billion"]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"++OFFSET(translation!C232, 0,LANG)","v":"Gross Domestic Product (US Dollars)"},{"$f":"B12","v":"Gross Domestic Product (US Dollars)"},{"$f":"'Input 1 - Basics'!$C$8&J12","v":"278NGDPD"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"NGDPD"]
["[insert filepath]",{"$f":"++OFFSET(translation!C233, 0,LANG)","v":"Real gross Domestic Product"},{"$f":"B13","v":"Real gross Domestic Product"},{"$f":"'Input 1 - Basics'!$C$8&J13","v":"278NGDP_R"},"n.a.","Index, National Currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"NGDP_R"]
["[insert filepath]",{"$f":"++OFFSET(translation!C234, 0,LANG)","v":"Public Investment, constant prices"},"Public Investment, constant prices",{"$f":"'Input 1 - Basics'!$C$8&J14","v":"278DSA_NFIG_R"},"n.a.","National Currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"DSA_NFIG_R"]
["[insert filepath]",{"$f":"++OFFSET(translation!C235, 0,LANG)","v":"Private Investment, constant price"},"Private Investment, constant price",{"$f":"'Input 1 - Basics'!$C$8&J15","v":"278DSA_NFIP_R"},"n.a.","National Currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"DSA_NFIP_R"]
["[insert filepath]",{"$f":"++OFFSET(translation!C236, 0,LANG)","v":"Public Investment in percent of GDP (real), previous DSA vintage"},"Public Investment in percent of GDP (real), previous DSA vintage",{"$f":"'Input 1 - Basics'!$C$8&J16","v":"278DSA_NFIG_R_GDP_T_1"},"n.a.","Percent of GDP","Unit",null,null,"DSA_NFIG_R_GDP_T_1"]
["[insert filepath]",{"$f":"++OFFSET(translation!C237, 0,LANG)","v":"Private Investment in percent of GDP (real), previous DSA vintage"},"Private Investment in percent of GDP (real), previous DSA vintage",{"$f":"'Input 1 - Basics'!$C$8&J17","v":"278DSA_NFIP_R_GDP_T_1"},"n.a.","Percent of GDP","Unit",null,null,"DSA_NFIP_R_GDP_T_1"]
["[insert filepath]",{"$f":"++OFFSET(translation!C238, 0,LANG)","v":"U.S. Deflator"},"U.S. Deflator",{"$f":"'Input 1 - Basics'!$C$8&J18","v":"278W111NGDP_D"},"n.a.","Index Number","Unit",null,null,"W111NGDP_D"]
["[insert filepath]",{"$f":"++OFFSET(translation!C239, 0,LANG)","v":"National Currency per U.S. Dollar (e.o.p.)"},"National Currency per U.S. Dollar (e.o.p.)",{"$f":"'Input 1 - Basics'!$C$8&J19","v":"278ENDE"},"n.a.","National Currency per US Dollar","Unit",null,null,"ENDE"]
["[insert filepath]",{"$f":"++OFFSET(translation!C240, 0,LANG)","v":"National Currency per U.S. Dollar (p.a.)"},"National Currency per U.S. Dollar (p.a.)",{"$f":"'Input 1 - Basics'!$C$8&J20","v":"278ENDA"},"n.a.","National Currency per US Dollar","Unit",null,null,"ENDA"]
[{"$f":"++OFFSET(translation!C241, 0,LANG)","v":"Fiscal sector"}]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"++OFFSET(translation!C242, 0,LANG)","v":"Government revenue and grants"},{"$f":"B22","v":"Government revenue and grants"},{"$f":"'Input 1 - Basics'!$C$8&J22","v":"278GRG"},"n.a.","National Currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"GRG"]
["[insert filepath]",{"$f":"++OFFSET(translation!C243, 0,LANG)","v":"Government grants"},"Government grants",{"$f":"'Input 1 - Basics'!$C$8&J23","v":"278GRGG"},"n.a.","National Currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"GRGG"]
["[insert filepath]",{"$f":"++OFFSET(translation!C244, 0,LANG)","v":"Government PRIMARY expenditures (this used to be total expenditure)"},"Government PRIMARY expenditures (this used to be total expenditure)",{"$f":"'Input 1 - Basics'!$C$8&J24","v":"278GE"},"n.a.","National Currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"GE"]
["[insert filepath]",{"$f":"++OFFSET(translation!C245, 0,LANG)","v":"Public sector liquid assets, stock (e.g. cash, deposits, and marketable securities)"},"Public sector liquid assets, stock (e.g. cash, deposits, and marketable securities)",{"$f":"'Input 1 - Basics'!$C$8&J25","v":"278PBA"},"n.a.","National Currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"PBA"]
["[insert filepath]",{"$f":"++OFFSET(translation!C246, 0,LANG)","v":"Liquid financial assets used to meet GFNs, flow \n(e.g. -ve: drawdown; +ve: accumulation)"},"Liquid financial assets used to meet GFNs, flow \n(e.g. -ve: drawdown; +ve: accumulation)",{"$f":"'Input 1 - Basics'!$C$8&J26","v":"278PBAF"},"n.a.","National Currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"PBAF"]
["[insert filepath]",{"$f":"++OFFSET(translation!C247, 0,LANG)","v":"Privatization Proceeds"},"Privatization Proceeds",{"$f":"'Input 1 - Basics'!$C$8&J27","v":"278GCFP"},"n.a.","National Currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"GCFP"]
["[insert filepath]",{"$f":"++OFFSET(translation!C248, 0,LANG)","v":"Recognition of contingent liabilities (e.g., bank recapitalization)"},"Recognition of contingent liabilities (e.g., bank recapitalization)",{"$f":"'Input 1 - Basics'!$C$8&J28","v":"278G_CL"},"n.a.","National Currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"G_CL"]
["[insert filepath]",{"$f":"++OFFSET(translation!C249, 0,LANG)","v":"Debt relief (non-multilateral HIPC)"},"Debt relief (non-multilateral HIPC)",{"$f":"'Input 1 - Basics'!$C$8&J29","v":"278GCDRNM"},"n.a.","National Currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"GCDRNM"]
["[insert filepath]",{"$f":"++OFFSET(translation!C250, 0,LANG)","v":"Other debt creating or reducing flow (please specify)"},"Other debt creating or reducing flow (please specify)",{"$f":"'Input 1 - Basics'!$C$8&J30","v":"278G_DCF"},"n.a.","National Currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"G_DCF"]
["[insert filepath]",{"$f":"++OFFSET(translation!C251, 0,LANG)","v":"PV of contingent liabilities (e.g., pension liabilities)"},"PV of contingent liabilities (e.g., pension liabilities)",{"$f":"'Input 1 - Basics'!$C$8&J31","v":"278PV_CL"},"n.a.","National Currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"PV_CL"]
["[insert filepath]",{"$f":"++OFFSET(translation!C252, 0,LANG)","v":"Concessional loans"},"Concessional loans",{"$f":"'Input 1 - Basics'!$C$8&J32","v":"278G_DCL"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"G_DCL"]
[{"$f":"++OFFSET(translation!C253, 0,LANG)","v":"External sector"}]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"++OFFSET(translation!C254, 0,LANG)","v":"Current Account"},"Current Account",{"$f":"'Input 1 - Basics'!$C$8&J34","v":"278BCA"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"BCA"]
["[insert filepath]",{"$f":"++OFFSET(translation!C255, 0,LANG)","v":"Exports of goods and services"},"Exports of goods and services",{"$f":"'Input 1 - Basics'!$C$8&J35","v":"278BX"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"BX"]
["[insert filepath]",{"$f":"++OFFSET(translation!C256, 0,LANG)","v":"Exports - commodity (fuel)"},"Exports - commodity (fuel)",{"$f":"'Input 1 - Basics'!$C$8&J36","v":"278Com_fuel_ex"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"Com_fuel_ex"]
["[insert filepath]",{"$f":"++OFFSET(translation!C257, 0,LANG)","v":"Exports - commodity (non_fuel)"},"Exports - commodity (non_fuel)",{"$f":"'Input 1 - Basics'!$C$8&J37","v":"278Com_nfuel_ex"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"Com_nfuel_ex"]
["[insert filepath]",{"$f":"++OFFSET(translation!C258, 0,LANG)","v":"Imports of goods and services (enter as a positive number)"},"Imports of goods and services (enter as a positive number)",{"$f":"'Input 1 - Basics'!$C$8&J38","v":"278BM"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"BM"]
["[insert filepath]",{"$f":"++OFFSET(translation!C259, 0,LANG)","v":"Imports - commodity (fuel; enter as a positive number)"},"Imports - commodity (fuel; enter as a positive number)",{"$f":"'Input 1 - Basics'!$C$8&J39","v":"278Com_fuel_im"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"Com_fuel_im"]
["[insert filepath]",{"$f":"++OFFSET(translation!C260, 0,LANG)","v":"Imports - commodity (non_fuel; enter as a positive number)"},"Imports - commodity (non_fuel; enter as a positive number)",{"$f":"'Input 1 - Basics'!$C$8&J40","v":"278Com_nfuel_im"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"Com_nfuel_im"]
["[insert filepath]",{"$f":"++OFFSET(translation!C261, 0,LANG)","v":"Current transfers (net)"},"Current transfers (net)",{"$f":"'Input 1 - Basics'!$C$8&J41","v":"278BIT"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"BIT"]
["[insert filepath]",{"$f":"++OFFSET(translation!C262, 0,LANG)","v":"Official grants (net)"},"Official grants (net)",{"$f":"'Input 1 - Basics'!$C$8&J42","v":"278BITG"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"BITG"]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"++OFFSET(translation!C263, 0,LANG)","v":"Foreign direct investment"},"Foreign direct investment",{"$f":"'Input 1 - Basics'!$C$8&J43","v":"278BFD"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"BFD"]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"++OFFSET(translation!C264, 0,LANG)","v":"Exceptional Financing"},"Exceptional Financing",{"$f":"'Input 1 - Basics'!$C$8&J44","v":"278BE"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"BE"]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"++OFFSET(translation!C328, 0,LANG)","v":"Workers' remittances (gross) - informing the next roud CI / probability approach (optional)"},{"$f":"B45","v":"Workers' remittances (gross) - informing the next roud CI / probability approach (optional)"},{"$f":"Code&J45","v":"278BITOW"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"BITOW"]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"++OFFSET(translation!C265, 0,LANG)","v":"Change in Reserves, Gross (-: increase)"},"Change in Reserves, Gross (-: increase)",{"$f":"'Input 1 - Basics'!$C$8&J46","v":"278BFRA_CD"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"BFRA_CD"]
[]
[{"$f":"++OFFSET(translation!C266, 0,LANG)","v":"II. Aggregate external debt"}]
[{"$f":"++OFFSET(translation!C267, 0,LANG)","v":"Instructions:\nSee 1. and 2. in Section I above.\n3. Section II, III, and IV below should NOT include locally-issued debt (regardless of currency denomination or residency of holders), which will be dealt with in Sections V, VI, and VII below.\n4. Private debt dynamics, unlike the external PPG debt, should be projected in the macro framework (outside this template) and include both existing and projected debt. "}]
[{"$f":"++OFFSET(translation!C268, 0,LANG)","v":"PPG external debt"}]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"++OFFSET(translation!C269, 0,LANG)","v":"PPG MLT external debt outstanding"},{"$f":"B51","v":"PPG MLT external debt outstanding"},{"$f":"'Input 1 - Basics'!$C$8&J51","v":"278PPG_X_MLT"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"PPG_X_MLT"]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"++OFFSET(translation!C270, 0,LANG)","v":"PPG ST external debt outstanding"},"PPG ST external debt outstanding",{"$f":"'Input 1 - Basics'!$C$8&J52","v":"278PPG_X_ST"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"PPG_X_ST"]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"++OFFSET(translation!C271, 0,LANG)","v":"PPG external debt interest due"},"PPG external debt interest due",{"$f":"'Input 1 - Basics'!$C$8&J53","v":"278X_PPG_INT"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"X_PPG_INT"]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"++OFFSET(translation!C272, 0,LANG)","v":"PPG TOTAL external debt amortization due"},"PPG TOTAL external debt amortization due",{"$f":"'Input 1 - Basics'!$C$8&J54","v":"278X_PPG_AMT"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"X_PPG_AMT"]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"++OFFSET(translation!C273, 0,LANG)","v":"PPG External arrears"},"PPG External arrears",{"$f":"Code&J55","v":"278EXT_ARREARS"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"EXT_ARREARS"]
[{"$f":"++OFFSET(translation!C274, 0,LANG)","v":"Private external debt"}]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"++OFFSET(translation!C275, 0,LANG)","v":"Private sector MLT external debt outstanding"},{"$f":"B57","v":"Private sector MLT external debt outstanding"},{"$f":"'Input 1 - Basics'!$C$8&J57","v":"278P_X_MLT"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"P_X_MLT"]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"++OFFSET(translation!C276, 0,LANG)","v":"Private sector ST external debt outstanding"},"Private sector ST external debt outstanding",{"$f":"'Input 1 - Basics'!$C$8&J58","v":"278P_X_ST"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"P_X_ST"]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"++OFFSET(translation!C277, 0,LANG)","v":"Private external debt interest due"},"Private external debt interest due",{"$f":"'Input 1 - Basics'!$C$8&J59","v":"278X_P_INT"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"X_P_INT"]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"++OFFSET(translation!C278, 0,LANG)","v":"Private MLT external debt amortization due"},"Private MLT external debt amortization due",{"$f":"'Input 1 - Basics'!$C$8&J60","v":"278X_P_AMT"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"X_P_AMT"]
[]
[{"$f":"++OFFSET(translation!C279, 0,LANG)","v":"III. Old (Existing) Medium and Long-term external debt service due (scheduled) by main creditors (principal and interest):"}]
[{"$f":"IF('Input-INSTRUCTIONS'!D1=0, ++OFFSET(translation!C280, 0,LANG), ++OFFSET(translation!J280, 0,LANG))","v":"Instructions:\nSee 1. and 2. in Section I above.\n3. If granular information on a creditor-by-creditor basis is not available in your database files, users can enter aggregate debt service or that per creditor category (enter the total in one of lines below)."}]
[{"$f":"'Input 4 - External Financing'!B9","v":"Multilaterals (IMF / World Bank / Regional Development Bank (ADB, AfDB, etc.)"}]
[{"$f":"$B$5","v":"[insert filepath]"},"IMF",{"$f":"B65","v":"IMF"},{"$f":"Code&J65","v":"278OLD_IMF"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"OLD_\",'Input 4 - External Financing'!J10)","v":"OLD_IMF"}]
["[insert filepath]","IDA","IDA","278OLD_IDA1","n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"OLD_\",'Input 4 - External Financing'!J11)","v":"OLD_IDA1"}]
["[insert filepath]","IDA","IDA","278OLD_IDA2","n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"OLD_\",'Input 4 - External Financing'!J12)","v":"OLD_IDA2"}]
["[insert filepath]","Multilateral1","Multilateral1","278OLD_MULTI1","n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"OLD_\",'Input 4 - External Financing'!J13)","v":"OLD_MULTI1"}]
["[insert filepath]","Multilateral2","Multilateral2","278OLD_MULTI2","n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"OLD_\",'Input 4 - External Financing'!J14)","v":"OLD_MULTI2"}]
["[insert filepath]","Multilateral3","Multilateral3","278OLD_MULTI3","n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"OLD_\",'Input 4 - External Financing'!J15)","v":"OLD_MULTI3"}]
[{"$f":"'Input 4 - External Financing'!B16","v":"Other Multilaterals"}]
[{"$f":"$B$5","v":"[insert filepath]"},"Other Multilateral1",{"$f":"B72","v":"Other Multilateral1"},{"$f":"Code&J72","v":"278OLD_OTH_MULTI1"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"OLD_\",'Input 4 - External Financing'!J17)","v":"OLD_OTH_MULTI1"}]
[{"$f":"$B$5","v":"[insert filepath]"},"Other Multilateral2",{"$f":"B73","v":"Other Multilateral2"},{"$f":"Code&J73","v":"278OLD_OTH_MULTI2"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"OLD_\",'Input 4 - External Financing'!J18)","v":"OLD_OTH_MULTI2"}]
[{"$f":"$B$5","v":"[insert filepath]"},"Other Multilateral3","Other Multilateral3",{"$f":"Code&J74","v":"278OLD_OTH_MULTI3"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"OLD_\",'Input 4 - External Financing'!J19)","v":"OLD_OTH_MULTI3"}]
[{"$f":"'Input 4 - External Financing'!B20","v":"Official Bilaterals"}]
[{"$f":"'Input 4 - External Financing'!B21","v":"   Paris Club"}]
[{"$f":"$B$5","v":"[insert filepath]"},"Paris Club1",{"$f":"B77","v":"Paris Club1"},{"$f":"Code&J77","v":"278OLD_PC1"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"OLD_\",'Input 4 - External Financing'!J22)","v":"OLD_PC1"}]
[{"$f":"$B$5","v":"[insert filepath]"},"Paris Club2","Paris Club2",{"$f":"Code&J78","v":"278OLD_PC2"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"OLD_\",'Input 4 - External Financing'!J23)","v":"OLD_PC2"}]
[{"$f":"$B$5","v":"[insert filepath]"},"Paris Club3","Paris Club3",{"$f":"Code&J79","v":"278OLD_PC3"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"OLD_\",'Input 4 - External Financing'!J24)","v":"OLD_PC3"}]
[{"$f":"$B$5","v":"[insert filepath]"},"Paris Club4","Paris Club4",{"$f":"Code&J80","v":"278OLD_PC4"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"OLD_\",'Input 4 - External Financing'!J25)","v":"OLD_PC4"}]
[{"$f":"$B$5","v":"[insert filepath]"},"Paris Club5","Paris Club5",{"$f":"Code&J81","v":"278OLD_PC5"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"OLD_\",'Input 4 - External Financing'!J26)","v":"OLD_PC5"}]
[{"$f":"'Input 4 - External Financing'!B27","v":"   Non-Paris Club"}]
[{"$f":"$B$5","v":"[insert filepath]"},"Non-Paris Club1",{"$f":"B83","v":"Non-Paris Club1"},{"$f":"Code&J83","v":"278OLD_NPC1"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"OLD_\",'Input 4 - External Financing'!J28)","v":"OLD_NPC1"}]
[{"$f":"$B$5","v":"[insert filepath]"},"Non-Paris Club2","Non-Paris Club2",{"$f":"Code&J84","v":"278OLD_NPC2"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"OLD_\",'Input 4 - External Financing'!J29)","v":"OLD_NPC2"}]
[{"$f":"$B$5","v":"[insert filepath]"},"Non-Paris Club3","Non-Paris Club3",{"$f":"Code&J85","v":"278OLD_NPC3"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"OLD_\",'Input 4 - External Financing'!J30)","v":"OLD_NPC3"}]
[{"$f":"$B$5","v":"[insert filepath]"},"Non-Paris Club4","Non-Paris Club4",{"$f":"Code&J86","v":"278OLD_NPC4"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"OLD_\",'Input 4 - External Financing'!J31)","v":"OLD_NPC4"}]
[{"$f":"$B$5","v":"[insert filepath]"},"Non-Paris Club5","Non-Paris Club5",{"$f":"Code&J87","v":"278OLD_NPC5"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"OLD_\",'Input 4 - External Financing'!J32)","v":"OLD_NPC5"}]
[{"$f":"'Input 4 - External Financing'!B33","v":"Commercial"}]
[{"$f":"$B$5","v":"[insert filepath]"},"Commercial1",{"$f":"B89","v":"Commercial1"},{"$f":"Code&J89","v":"278OLD_COM1"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"OLD_\",'Input 4 - External Financing'!J34)","v":"OLD_COM1"}]
[{"$f":"$B$5","v":"[insert filepath]"},"Commercial2","Commercial2",{"$f":"Code&J90","v":"278OLD_COM2"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"OLD_\",'Input 4 - External Financing'!J35)","v":"OLD_COM2"}]
[{"$f":"$B$5","v":"[insert filepath]"},"Commercial3","Commercial3",{"$f":"Code&J91","v":"278OLD_COM3"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"OLD_\",'Input 4 - External Financing'!J36)","v":"OLD_COM3"}]
[{"$f":"$B$5","v":"[insert filepath]"},"Commercial4","Commercial4",{"$f":"Code&J92","v":"278OLD_COM4"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"OLD_\",'Input 4 - External Financing'!J37)","v":"OLD_COM4"}]
[{"$f":"$B$5","v":"[insert filepath]"},"Commercial5","Commercial5",{"$f":"Code&J93","v":"278OLD_COM5"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"OLD_\",'Input 4 - External Financing'!J38)","v":"OLD_COM5"}]
["Principal payments "]
[{"$f":"$B$5","v":"[insert filepath]"},"Total principal payment",{"$f":"B95","v":"Total principal payment"},{"$f":"Code&J95","v":"278OLD_TOTAL_P"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"OLD_TOTAL_P"]
[]
[{"$f":"++OFFSET(translation!C290, 0,LANG)&\" \"&X7&\" \"&OFFSET(translation!C292, 0,LANG)","v":"IV. New Medium and Long-term external debt disbursements (from 2019 onwards) by main creditors"}]
[{"$f":"IF(Int_Ext=0, ++OFFSET(translation!C293, 0,LANG), OFFSET(translation!J293, 0,LANG))","v":"Instructions:\nSee 1. and 2. in Section I above.\n3. If granular information on a creditor-by-creditor basis (marked in green) is not available in your files, users can set new disbursements along with lending terms for these instruments in \"Input 4 - External Financing\" tab. Again, please use aggregate information with representative (average) financing terms in those creditor categories where granular information (by creditor) is not available.\n4. The IMF and IDA rows (first three rows) should be used exclusively for IMF and IDA disbursements, respectively."}]
[{"$f":"++IF(START!L10=\"English\",translation!C294,IF(START!L10=\"French\",translation!D294,IF(START!L10=\"Portuguese\",translation!E294,translation!F294)))","v":"Multilaterals (IMF / World Bank / Regional Development Bank (ADB, AfDB, etc.)"}]
[{"$f":"$B$5","v":"[insert filepath]"},"IMF",{"$f":"B100","v":"IMF"},{"$f":"Code&J100","v":"278NEW_IMF"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"NEW_\",'Input 4 - External Financing'!J10)","v":"NEW_IMF"}]
["[insert filepath]","IDA - blend","IDA - blend","278NEW_IDA1","n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"NEW_\",'Input 4 - External Financing'!J11)","v":"NEW_IDA1"}]
["[insert filepath]","IDA - blend","IDA - blend","278NEW_IDA2","n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"NEW_\",'Input 4 - External Financing'!J12)","v":"NEW_IDA2"}]
["[insert filepath]","Multilateral1","Multilateral1","278NEW_MULTI1","n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"NEW_\",'Input 4 - External Financing'!J13)","v":"NEW_MULTI1"}]
["[insert filepath]","Multilateral2","Multilateral2","278NEW_MULTI2","n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"NEW_\",'Input 4 - External Financing'!J14)","v":"NEW_MULTI2"}]
["[insert filepath]","Multilateral3","Multilateral3","278NEW_MULTI3","n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"NEW_\",'Input 4 - External Financing'!J15)","v":"NEW_MULTI3"}]
[{"$f":"'Input 4 - External Financing'!B16","v":"Other Multilaterals"}]
[{"$f":"$B$5","v":"[insert filepath]"},"Other multilateral1",{"$f":"B107","v":"Other multilateral1"},{"$f":"Code&J107","v":"278NEW_OTH_MULTI1"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"NEW_\",'Input 4 - External Financing'!J17)","v":"NEW_OTH_MULTI1"}]
[{"$f":"$B$5","v":"[insert filepath]"},"Other multilateral2","Other multilateral2",{"$f":"Code&J108","v":"278NEW_OTH_MULTI2"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"NEW_\",'Input 4 - External Financing'!J18)","v":"NEW_OTH_MULTI2"}]
[{"$f":"$B$5","v":"[insert filepath]"},"Other multilateral3","Other multilateral3",{"$f":"Code&J109","v":"278NEW_OTH_MULTI3"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"NEW_\",'Input 4 - External Financing'!J19)","v":"NEW_OTH_MULTI3"}]
[{"$f":"'Input 4 - External Financing'!B20","v":"Official Bilaterals"}]
[{"$f":"'Input 4 - External Financing'!B21","v":"   Paris Club"}]
[{"$f":"$B$5","v":"[insert filepath]"},"Paris Club1",{"$f":"B112","v":"Paris Club1"},{"$f":"Code&J112","v":"278NEW_PC1"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"NEW_\",'Input 4 - External Financing'!J22)","v":"NEW_PC1"}]
[{"$f":"$B$5","v":"[insert filepath]"},"Paris Club2","Paris Club2",{"$f":"Code&J113","v":"278NEW_PC2"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"NEW_\",'Input 4 - External Financing'!J23)","v":"NEW_PC2"}]
[{"$f":"$B$5","v":"[insert filepath]"},"Paris Club3","Paris Club3",{"$f":"Code&J114","v":"278NEW_PC3"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"NEW_\",'Input 4 - External Financing'!J24)","v":"NEW_PC3"}]
[{"$f":"$B$5","v":"[insert filepath]"},"Paris Club4","Paris Club4",{"$f":"Code&J115","v":"278NEW_PC4"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"NEW_\",'Input 4 - External Financing'!J25)","v":"NEW_PC4"}]
[{"$f":"$B$5","v":"[insert filepath]"},"Paris Club5","Paris Club5",{"$f":"Code&J116","v":"278NEW_PC5"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"NEW_\",'Input 4 - External Financing'!J26)","v":"NEW_PC5"}]
[{"$f":"'Input 4 - External Financing'!B27","v":"   Non-Paris Club"}]
[{"$f":"$B$5","v":"[insert filepath]"},"Non-Paris Club1",{"$f":"B118","v":"Non-Paris Club1"},{"$f":"Code&J118","v":"278NEW_NPC1"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"NEW_\",'Input 4 - External Financing'!J28)","v":"NEW_NPC1"}]
[{"$f":"$B$5","v":"[insert filepath]"},"Non-Paris Club2","Non-Paris Club2",{"$f":"Code&J119","v":"278NEW_NPC2"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"NEW_\",'Input 4 - External Financing'!J29)","v":"NEW_NPC2"}]
[{"$f":"$B$5","v":"[insert filepath]"},"Non-Paris Club3","Non-Paris Club3",{"$f":"Code&J120","v":"278NEW_NPC3"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"NEW_\",'Input 4 - External Financing'!J30)","v":"NEW_NPC3"}]
[{"$f":"$B$5","v":"[insert filepath]"},"Non-Paris Club4","Non-Paris Club4",{"$f":"Code&J121","v":"278NEW_NPC4"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"NEW_\",'Input 4 - External Financing'!J31)","v":"NEW_NPC4"}]
[{"$f":"$B$5","v":"[insert filepath]"},"Non-Paris Club5","Non-Paris Club5",{"$f":"Code&J122","v":"278NEW_NPC5"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"NEW_\",'Input 4 - External Financing'!J32)","v":"NEW_NPC5"}]
[{"$f":"'Input 4 - External Financing'!B33","v":"Commercial"}]
[{"$f":"$B$5","v":"[insert filepath]"},"Commercial1",{"$f":"B124","v":"Commercial1"},{"$f":"Code&J124","v":"278NEW_COM1"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"NEW_\",'Input 4 - External Financing'!J34)","v":"NEW_COM1"}]
[{"$f":"$B$5","v":"[insert filepath]"},"Commercial2","Commercial2",{"$f":"Code&J125","v":"278NEW_COM2"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"NEW_\",'Input 4 - External Financing'!J35)","v":"NEW_COM2"}]
[{"$f":"$B$5","v":"[insert filepath]"},"Commercial3","Commercial3",{"$f":"Code&J126","v":"278NEW_COM3"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"NEW_\",'Input 4 - External Financing'!J36)","v":"NEW_COM3"}]
[{"$f":"$B$5","v":"[insert filepath]"},"Commercial4","Commercial4",{"$f":"Code&J127","v":"278NEW_COM4"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"NEW_\",'Input 4 - External Financing'!J37)","v":"NEW_COM4"}]
[{"$f":"$B$5","v":"[insert filepath]"},"Commercial5","Commercial5",{"$f":"Code&J128","v":"278NEW_COM5"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"NEW_\",'Input 4 - External Financing'!J38)","v":"NEW_COM5"}]
[{"$f":"IF(Int_Ext=0,++OFFSET(translation!C295, 0,LANG), OFFSET(translation!J295, 0,LANG))","v":"Instructions:\nSee 1. and 2. in Section I above.\n3.  If granular information on disbursements for domestic financing instruments (those marked in green) are not available in your database files, users can set new disbursements along with lending terms for these instruments in \"Input 5 - Local-debt Financing\" tab. Again, please use aggregate information with representative (average) financing terms if granular information (instrument-by-instrument) is not available.\n4. Locally-issued debt treated as external debt (i.e., FX-denominated debt on a currency basis or debt held by non-residents on a residency basis) will be added onto aggregate external data in the template. Please do NOT include these debts under Section II, III, and IV.\n5. Users should NOT populate Section VI when a DSA is prepared on a currency basis. Please ensure that \"currency basis\" is selected in \"Input 1 - Basics\" tab."}]
[{"$f":"++OFFSET(translation!C296, 0,LANG)","v":"V. Locally-issued debt"},{"$f":"IF('Input 1 - Basics'!C33=lookup!$X$4, \"- \"&lookup!AP4,\"\")","v":""}]
[{"$f":"++OFFSET(translation!C299, 0,LANG)","v":"Old (existing) debt outstanding"}]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"++OFFSET(translation!C300, 0,LANG)","v":"Outstanding of existing debt in local currency"},{"$f":"B132","v":"Outstanding of existing debt in local currency"},{"$f":"Code&J132","v":"278D_dom_lc"},"n.a.","National currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"D_dom_lc"]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"++OFFSET(translation!C301, 0,LANG)","v":"o/w: short-term"},"o/w: short-term",{"$f":"Code&J133","v":"278D_dom_lc_st"},"n.a.","National Currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"D_dom_lc_st"]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"++OFFSET(translation!C302, 0,LANG)","v":"Outstanding of existing debt in foreign currency "},"Outstanding of existing debt in foreign currency ",{"$f":"Code&J134","v":"278D_dom_fc"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"D_dom_fc"]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"B133","v":"o/w: short-term"},"o/w: short-term",{"$f":"Code&J135","v":"278D_dom_fc_st"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"D_dom_fc_st"]
[{"$f":"++OFFSET(translation!C303, 0,LANG)","v":"Old (existing) debt service"},{"$f":"++OFFSET(translation!C304, 0,LANG)","v":"- Input debt service associated with EXISTING debt including short-term debt"}]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"++OFFSET(translation!C305, 0,LANG)","v":"Interest payment from existing debt in local currency"},{"$f":"B137","v":"Interest payment from existing debt in local currency"},{"$f":"Code&J137","v":"278DS_dom_lc"},"n.a.","National currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"DS_dom_lc"]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"++OFFSET(translation!C306, 0,LANG)","v":"Interest payment from existing debt in foreign currency"},"Interest payment from existing debt in foreign currency",{"$f":"Code&J138","v":"278DS_dom_fc"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"DS_dom_fc"]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"++OFFSET(translation!C307, 0,LANG)","v":"Principal payment from existing debt in local currency"},"Principal payment from existing debt in local currency",{"$f":"Code&J139","v":"278DS_p_dom_lc"},"n.a.","National Currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"DS_p_dom_lc"]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"++OFFSET(translation!C308, 0,LANG)","v":"Principal payment from existing debt in foreign currency"},"Principal payment from existing debt in foreign currency",{"$f":"Code&J140","v":"278DS_p_dom_fc"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"DS_p_dom_fc"]
[{"$f":"++OFFSET(translation!C309, 0,LANG)","v":"Disbursements"},{"$f":"IF(Int_Ext=0,++OFFSET(translation!C310, 0,LANG), OFFSET(translation!J310, 0,LANG))","v":"- Please go to \"Input 5 - Domestic Financing\" tab if granular disbursement information is not available in your datatbase files."}]
[{"$f":"++OFFSET(translation!C311, 0,LANG)","v":"Central bank"}]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"++OFFSET(translation!C312, 0,LANG)","v":"New gross disbursement_Central bank"},{"$f":"B143","v":"New gross disbursement_Central bank"},{"$f":"Code&J143","v":"278New_dom_cb"},"n.a.","National currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"New_dom_cb"]
[{"$f":"++OFFSET(translation!C313, 0,LANG)","v":"Short term"}]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"++OFFSET(translation!C314, 0,LANG)","v":"New gross disbursement_T-bills_in local currency"},{"$f":"B145","v":"New gross disbursement_T-bills_in local currency"},{"$f":"Code&J145","v":"278New_dom_tbill_lc"},"n.a.","National currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"New_dom_tbill_lc"]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"++OFFSET(translation!C315, 0,LANG)","v":"New gross disbursement_T-bills_in foreign currency "},"New gross disbursement_T-bills_in foreign currency ",{"$f":"Code&J146","v":"278New_dom_tbill_fc"},"n.a.","National currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"New_dom_tbill_fc"]
[{"$f":"++OFFSET(translation!C316, 0,LANG)","v":"ML term"}]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"++OFFSET(translation!C317, 0,LANG)","v":"New gross disbursement_Bonds (1-3 years) in local currency "},{"$f":"B148","v":"New gross disbursement_Bonds (1-3 years) in local currency "},{"$f":"Code&J148","v":"278New_dom_1_3_lc"},"n.a.","National currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"New_dom_1_3_lc"]
["[insert filepath]",{"$f":"++OFFSET(translation!C318, 0,LANG)","v":"New gross disbursement_Bonds (4-7 years) in local currency "},"New gross disbursement_Bonds (4-7 years) in local currency ","278New_dom_4_7_lc","n.a.","National currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"New_dom_4_7_lc"]
["[insert filepath]",{"$f":"++OFFSET(translation!C319, 0,LANG)","v":"New gross disbursement_Bonds (beyond 7 years) in local currency "},"New gross disbursement_Bonds (beyond 7 years) in local currency ","278New_dom_7_lc","n.a.","National currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"New_dom_7_lc"]
["[insert filepath]",{"$f":"++OFFSET(translation!C320, 0,LANG)","v":"New gross disbursement_Bonds (1-3 years) in foreign currency "},"New gross disbursement_Bonds (1-3 years) in foreign currency ","278New_dom_1_3_fc","n.a.","National currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"New_dom_1_3_fc"]
["[insert filepath]",{"$f":"++OFFSET(translation!C321, 0,LANG)","v":"New gross disbursement_Bonds (4-7 years) in foreign currency"},"New gross disbursement_Bonds (4-7 years) in foreign currency","278New_dom_4_7_fc","n.a.","National currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"New_dom_4_7_fc"]
["[insert filepath]",{"$f":"++OFFSET(translation!C322, 0,LANG)","v":"New gross disbursement_Bonds (beyond 7 years) in foreign currency "},"New gross disbursement_Bonds (beyond 7 years) in foreign currency ","278New_dom_7_fc","n.a.","National currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"New_dom_7_fc"]
[]
[{"$f":"++OFFSET(translation!C323, 0,LANG)","v":"VI. Locally-issued debt"},{"$f":"++OFFSET(translation!C324, 0,LANG)","v":"- Held by non-residents - populate here when a DSA is conducted on a residency-basis only"}]
[{"$f":"A131","v":"Old (existing) debt outstanding"}]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"B132","v":"Outstanding of existing debt in local currency"},{"$f":"B157","v":"Outstanding of existing debt in local currency"},{"$f":"Code&J157","v":"278D_dom_nr_lc"},"n.a.","National currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"D_dom_nr_lc"]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"B135","v":"o/w: short-term"},"o/w: short-term",{"$f":"Code&J158","v":"278D_dom_nr_lc_st"},"n.a.","National Currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"D_dom_nr_lc_st"]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"B134","v":"Outstanding of existing debt in foreign currency "},"Outstanding of existing debt in foreign currency ",{"$f":"Code&J159","v":"278D_dom_nr_fc"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"D_dom_nr_fc"]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"B135","v":"o/w: short-term"},"o/w: short-term",{"$f":"Code&J160","v":"278D_dom_nr_fc_st"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"D_dom_nr_fc_st"]
[{"$f":"A136","v":"Old (existing) debt service"},{"$f":"B136","v":"- Input debt service associated with EXISTING debt including short-term debt"}]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"B137","v":"Interest payment from existing debt in local currency"},{"$f":"B162","v":"Interest payment from existing debt in local currency"},{"$f":"Code&J162","v":"278DS_dom_nr_lc"},"n.a.","National currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"DS_dom_nr_lc"]
[{"$f":"$B$5","v":"[insert filepath]"},"Interest payment from existing debt in foreign currency","Interest payment from existing debt in foreign currency",{"$f":"Code&J163","v":"278DS_dom_nr_fc"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"DS_dom_nr_fc"]
[{"$f":"$B$5","v":"[insert filepath]"},"Principal payment from existing debt in local currency","Principal payment from existing debt in local currency",{"$f":"Code&J164","v":"278DS_p_dom_nr_lc"},"n.a.","National Currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"DS_p_dom_nr_lc"]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"B140","v":"Principal payment from existing debt in foreign currency"},"Principal payment from existing debt in foreign currency",{"$f":"Code&J165","v":"278DS_p_dom_nr_fc"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"DS_p_dom_nr_fc"]
[{"$f":"A141","v":"Disbursements"},{"$f":"B141","v":"- Please go to \"Input 5 - Domestic Financing\" tab if granular disbursement information is not available in your datatbase files."}]
[{"$f":"A144","v":"Short term"}]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"B145","v":"New gross disbursement_T-bills_in local currency"},{"$f":"B168","v":"New gross disbursement_T-bills_in local currency"},{"$f":"Code&J168","v":"278New_dom_nr_tbill_lc"},"n.a.","National currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"New_dom_nr_tbill_lc"]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"B146","v":"New gross disbursement_T-bills_in foreign currency "},"New gross disbursement_T-bills_in foreign currency ",{"$f":"Code&J169","v":"278New_dom_nr_tbill_fc"},"n.a.","National currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"New_dom_nr_tbill_fc"]
[{"$f":"A147","v":"ML term"}]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"B148","v":"New gross disbursement_Bonds (1-3 years) in local currency "},{"$f":"B171","v":"New gross disbursement_Bonds (1-3 years) in local currency "},{"$f":"Code&J171","v":"278New_dom_nr_1_3_lc"},"n.a.","National currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"New_dom_nr_1_3_lc"]
["[insert filepath]","New gross disbursement_Bonds (4-7 years) in local currency ","New gross disbursement_Bonds (4-7 years) in local currency ","278New_dom_nr_4_7_lc","n.a.","National currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"New_dom_nr_4_7_lc"]
["[insert filepath]","New gross disbursement_Bonds (beyond 7 years) in local currency ","New gross disbursement_Bonds (beyond 7 years) in local currency ","278New_dom_nr_7_lc","n.a.","National currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"New_dom_nr_7_lc"]
["[insert filepath]","New gross disbursement_Bonds (1-3 years) in foreign currency ","New gross disbursement_Bonds (1-3 years) in foreign currency ","278New_dom_nr_1_3_fc","n.a.","National currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"New_dom_nr_1_3_fc"]
["[insert filepath]","New gross disbursement_Bonds (4-7 years) in foreign currency","New gross disbursement_Bonds (4-7 years) in foreign currency","278New_dom_nr_4_7_fc","n.a.","National currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"New_dom_nr_4_7_fc"]
["[insert filepath]",{"$f":"B153","v":"New gross disbursement_Bonds (beyond 7 years) in foreign currency "},"New gross disbursement_Bonds (beyond 7 years) in foreign currency ","278New_dom_nr_7_fc","n.a.","National currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"New_dom_nr_7_fc"]
[]
[{"$f":"++OFFSET(translation!C325, 0,LANG)","v":"For probability approach only - Please fill out these lines when users want to conduct the probability approach"}]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"++OFFSET(translation!C329, 0,LANG)","v":"World Economic Growth (real)"},{"$f":"B179","v":"World Economic Growth (real)"},"001NGDP_RPCH.A","n.a.",null,"Units",null,null,"NGDP_RPCH"]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"++OFFSET(translation!C327, 0,LANG)","v":"Stock of Reserves"},"Stock of Reserves",{"$f":"Code&J180","v":"278RES"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"RES"]
[]
[]
[{"$f":"++OFFSET(translation!C330, 0,LANG)","v":"Transition formula - these will be used to adjust external debt and inform domestic debt in \"Macro-Debt_Data\" tab depending on the definition of external debt."}]
[]
[null,null,null,null,null,null,"Locally-issued debt (domestic debt) - LCU"]
[null,null,null,null,null,null,"Outstanding",null,null,null,null,{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(L132),L132,0)+IF(ISNUMBER(L134),L134,0)*L$19,IF(ISNUMBER(L132),L132,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(M132),M132,0)+IF(ISNUMBER(M134),M134,0)*M$19,IF(ISNUMBER(M132),M132,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(N132),N132,0)+IF(ISNUMBER(N134),N134,0)*N$19,IF(ISNUMBER(N132),N132,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(O132),O132,0)+IF(ISNUMBER(O134),O134,0)*O$19,IF(ISNUMBER(O132),O132,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(P132),P132,0)+IF(ISNUMBER(P134),P134,0)*P$19,IF(ISNUMBER(P132),P132,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(Q132),Q132,0)+IF(ISNUMBER(Q134),Q134,0)*Q$19,IF(ISNUMBER(Q132),Q132,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(R132),R132,0)+IF(ISNUMBER(R134),R134,0)*R$19,IF(ISNUMBER(R132),R132,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(S132),S132,0)+IF(ISNUMBER(S134),S134,0)*S$19,IF(ISNUMBER(S132),S132,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(T132),T132,0)+IF(ISNUMBER(T134),T134,0)*T$19,IF(ISNUMBER(T132),T132,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(U132),U132,0)+IF(ISNUMBER(U134),U134,0)*U$19,IF(ISNUMBER(U132),U132,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(V132),V132,0)+IF(ISNUMBER(V134),V134,0)*V$19,IF(ISNUMBER(V132),V132,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(W132),W132,0)+IF(ISNUMBER(W134),W134,0)*W$19,IF(ISNUMBER(W132),W132,0))","v":0}]
[null,null,null,null,null,null,"o/w: medium- and long-term",null,null,null,null,{"$f":"L186-L188","v":0},{"$f":"M186-M188","v":0},0,0,0,0,0,0,0,0,0,{"$f":"W186-W188","v":0}]
[null,null,null,null,null,null,"o/w: short-term",null,null,null,null,{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(L133),L133,0)+IF(ISNUMBER(L135),L135,0)*L$19,IF(ISNUMBER(L133),L133,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(M133),M133,0)+IF(ISNUMBER(M135),M135,0)*M$19,IF(ISNUMBER(M133),M133,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(N133),N133,0)+IF(ISNUMBER(N135),N135,0)*N$19,IF(ISNUMBER(N133),N133,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(O133),O133,0)+IF(ISNUMBER(O135),O135,0)*O$19,IF(ISNUMBER(O133),O133,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(P133),P133,0)+IF(ISNUMBER(P135),P135,0)*P$19,IF(ISNUMBER(P133),P133,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(Q133),Q133,0)+IF(ISNUMBER(Q135),Q135,0)*Q$19,IF(ISNUMBER(Q133),Q133,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(R133),R133,0)+IF(ISNUMBER(R135),R135,0)*R$19,IF(ISNUMBER(R133),R133,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(S133),S133,0)+IF(ISNUMBER(S135),S135,0)*S$19,IF(ISNUMBER(S133),S133,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(T133),T133,0)+IF(ISNUMBER(T135),T135,0)*T$19,IF(ISNUMBER(T133),T133,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(U133),U133,0)+IF(ISNUMBER(U135),U135,0)*U$19,IF(ISNUMBER(U133),U133,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(V133),V133,0)+IF(ISNUMBER(V135),V135,0)*V$19,IF(ISNUMBER(V133),V133,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(W133),W133,0)+IF(ISNUMBER(W135),W135,0)*W$19,IF(ISNUMBER(W133),W133,0))","v":0}]
[null,null,null,null,null,null,"Interest",null,null,null,null,{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(L137),L137,0)+IF(ISNUMBER(L138),L138,0)*L$20,IF(ISNUMBER(L137),L137,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(M137),M137,0)+IF(ISNUMBER(M138),M138,0)*M$20,IF(ISNUMBER(M137),M137,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(N137),N137,0)+IF(ISNUMBER(N138),N138,0)*N$20,IF(ISNUMBER(N137),N137,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(O137),O137,0)+IF(ISNUMBER(O138),O138,0)*O$20,IF(ISNUMBER(O137),O137,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(P137),P137,0)+IF(ISNUMBER(P138),P138,0)*P$20,IF(ISNUMBER(P137),P137,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(Q137),Q137,0)+IF(ISNUMBER(Q138),Q138,0)*Q$20,IF(ISNUMBER(Q137),Q137,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(R137),R137,0)+IF(ISNUMBER(R138),R138,0)*R$20,IF(ISNUMBER(R137),R137,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(S137),S137,0)+IF(ISNUMBER(S138),S138,0)*S$20,IF(ISNUMBER(S137),S137,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(T137),T137,0)+IF(ISNUMBER(T138),T138,0)*T$20,IF(ISNUMBER(T137),T137,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(U137),U137,0)+IF(ISNUMBER(U138),U138,0)*U$20,IF(ISNUMBER(U137),U137,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(V137),V137,0)+IF(ISNUMBER(V138),V138,0)*V$20,IF(ISNUMBER(V137),V137,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(W137),W137,0)+IF(ISNUMBER(W138),W138,0)*W$20,IF(ISNUMBER(W137),W137,0))","v":0}]
[null,null,null,null,null,null,"Principal",null,null,null,null,{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(L139),L139,0)+IF(ISNUMBER(L140),L140,0)*L$20,IF(ISNUMBER(L139),L139,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(M139),M139,0)+IF(ISNUMBER(M140),M140,0)*M$20,IF(ISNUMBER(M139),M139,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(N139),N139,0)+IF(ISNUMBER(N140),N140,0)*N$20,IF(ISNUMBER(N139),N139,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(O139),O139,0)+IF(ISNUMBER(O140),O140,0)*O$20,IF(ISNUMBER(O139),O139,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(P139),P139,0)+IF(ISNUMBER(P140),P140,0)*P$20,IF(ISNUMBER(P139),P139,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(Q139),Q139,0)+IF(ISNUMBER(Q140),Q140,0)*Q$20,IF(ISNUMBER(Q139),Q139,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(R139),R139,0)+IF(ISNUMBER(R140),R140,0)*R$20,IF(ISNUMBER(R139),R139,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(S139),S139,0)+IF(ISNUMBER(S140),S140,0)*S$20,IF(ISNUMBER(S139),S139,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(T139),T139,0)+IF(ISNUMBER(T140),T140,0)*T$20,IF(ISNUMBER(T139),T139,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(U139),U139,0)+IF(ISNUMBER(U140),U140,0)*U$20,IF(ISNUMBER(U139),U139,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(V139),V139,0)+IF(ISNUMBER(V140),V140,0)*V$20,IF(ISNUMBER(V139),V139,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(W139),W139,0)+IF(ISNUMBER(W140),W140,0)*W$20,IF(ISNUMBER(W139),W139,0))","v":0}]
[null,null,null,null,null,null,"o/w: medium- and long-term",null,null,null,null,null,{"$f":"M190-M192","v":0},0,0,0,0,0,0,0,0,0,{"$f":"W190-W192","v":0}]
[null,null,null,null,null,null,"o/w: short-term",null,null,null,null,null,{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(L133),L133,0)+IF(ISNUMBER(L135),L135,0)*M$20,IF(ISNUMBER(L133),L133,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(M133),M133,0)+IF(ISNUMBER(M135),M135,0)*N$20,IF(ISNUMBER(M133),M133,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(N133),N133,0)+IF(ISNUMBER(N135),N135,0)*O$20,IF(ISNUMBER(N133),N133,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(O133),O133,0)+IF(ISNUMBER(O135),O135,0)*P$20,IF(ISNUMBER(O133),O133,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(P133),P133,0)+IF(ISNUMBER(P135),P135,0)*Q$20,IF(ISNUMBER(P133),P133,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(Q133),Q133,0)+IF(ISNUMBER(Q135),Q135,0)*R$20,IF(ISNUMBER(Q133),Q133,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(R133),R133,0)+IF(ISNUMBER(R135),R135,0)*S$20,IF(ISNUMBER(R133),R133,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(S133),S133,0)+IF(ISNUMBER(S135),S135,0)*T$20,IF(ISNUMBER(S133),S133,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(T133),T133,0)+IF(ISNUMBER(T135),T135,0)*U$20,IF(ISNUMBER(T133),T133,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(U133),U133,0)+IF(ISNUMBER(U135),U135,0)*V$20,IF(ISNUMBER(U133),U133,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(V133),V133,0)+IF(ISNUMBER(V135),V135,0)*W$20,IF(ISNUMBER(V133),V133,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"check"]
[null,null,null,null,null,null,"Locally-issued debt (domestic debt) - USD"]
[null,null,null,null,null,null,"Outstanding ",null,null,null,null,{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(L132),L132,0)/L$19+IF(ISNUMBER(L134),L134,0),IF(ISNUMBER(L132),L132,0)/L$19)","v":{"$error":"#DIV/0!"}},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(M132),M132,0)/M$19+IF(ISNUMBER(M134),M134,0),IF(ISNUMBER(M132),M132,0)/M$19)","v":{"$error":"#DIV/0!"}},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(N132),N132,0)/N$19+IF(ISNUMBER(N134),N134,0),IF(ISNUMBER(N132),N132,0)/N$19)","v":{"$error":"#DIV/0!"}},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(O132),O132,0)/O$19+IF(ISNUMBER(O134),O134,0),IF(ISNUMBER(O132),O132,0)/O$19)","v":{"$error":"#DIV/0!"}},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(P132),P132,0)/P$19+IF(ISNUMBER(P134),P134,0),IF(ISNUMBER(P132),P132,0)/P$19)","v":{"$error":"#DIV/0!"}},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(Q132),Q132,0)/Q$19+IF(ISNUMBER(Q134),Q134,0),IF(ISNUMBER(Q132),Q132,0)/Q$19)","v":{"$error":"#DIV/0!"}},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(R132),R132,0)/R$19+IF(ISNUMBER(R134),R134,0),IF(ISNUMBER(R132),R132,0)/R$19)","v":{"$error":"#DIV/0!"}},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(S132),S132,0)/S$19+IF(ISNUMBER(S134),S134,0),IF(ISNUMBER(S132),S132,0)/S$19)","v":{"$error":"#DIV/0!"}},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(T132),T132,0)/T$19+IF(ISNUMBER(T134),T134,0),IF(ISNUMBER(T132),T132,0)/T$19)","v":{"$error":"#DIV/0!"}},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(U132),U132,0)/U$19+IF(ISNUMBER(U134),U134,0),IF(ISNUMBER(U132),U132,0)/U$19)","v":{"$error":"#DIV/0!"}},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(V132),V132,0)/V$19+IF(ISNUMBER(V134),V134,0),IF(ISNUMBER(V132),V132,0)/V$19)","v":{"$error":"#DIV/0!"}},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(W132),W132,0)/W$19+IF(ISNUMBER(W134),W134,0),IF(ISNUMBER(W132),W132,0)/W$19)","v":{"$error":"#DIV/0!"}},{"$f":"W186/W$19","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,"o/w: medium- and long-term",null,null,null,null,{"$f":"L195-L197","v":{"$error":"#DIV/0!"}},{"$f":"M195-M197","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"W195-W197","v":{"$error":"#DIV/0!"}},{"$f":"W187/W$19","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,"o/w: short-term",null,null,null,null,{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(L133),L133,0)/L$19+IF(ISNUMBER(L135),L135,0),IF(ISNUMBER(L133),L133,0)/L$19)","v":{"$error":"#DIV/0!"}},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(M133),M133,0)/M$19+IF(ISNUMBER(M135),M135,0),IF(ISNUMBER(M133),M133,0)/M$19)","v":{"$error":"#DIV/0!"}},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(N133),N133,0)/N$19+IF(ISNUMBER(N135),N135,0),IF(ISNUMBER(N133),N133,0)/N$19)","v":{"$error":"#DIV/0!"}},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(O133),O133,0)/O$19+IF(ISNUMBER(O135),O135,0),IF(ISNUMBER(O133),O133,0)/O$19)","v":{"$error":"#DIV/0!"}},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(P133),P133,0)/P$19+IF(ISNUMBER(P135),P135,0),IF(ISNUMBER(P133),P133,0)/P$19)","v":{"$error":"#DIV/0!"}},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(Q133),Q133,0)/Q$19+IF(ISNUMBER(Q135),Q135,0),IF(ISNUMBER(Q133),Q133,0)/Q$19)","v":{"$error":"#DIV/0!"}},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(R133),R133,0)/R$19+IF(ISNUMBER(R135),R135,0),IF(ISNUMBER(R133),R133,0)/R$19)","v":{"$error":"#DIV/0!"}},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(S133),S133,0)/S$19+IF(ISNUMBER(S135),S135,0),IF(ISNUMBER(S133),S133,0)/S$19)","v":{"$error":"#DIV/0!"}},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(T133),T133,0)/T$19+IF(ISNUMBER(T135),T135,0),IF(ISNUMBER(T133),T133,0)/T$19)","v":{"$error":"#DIV/0!"}},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(U133),U133,0)/U$19+IF(ISNUMBER(U135),U135,0),IF(ISNUMBER(U133),U133,0)/U$19)","v":{"$error":"#DIV/0!"}},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(V133),V133,0)/V$19+IF(ISNUMBER(V135),V135,0),IF(ISNUMBER(V133),V133,0)/V$19)","v":{"$error":"#DIV/0!"}},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(W133),W133,0)/W$19+IF(ISNUMBER(W135),W135,0),IF(ISNUMBER(W133),W133,0)/W$19)","v":{"$error":"#DIV/0!"}},{"$f":"W188/W$19","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,"Interest ",null,null,null,null,{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(L137),L137,0)/L$20+IF(ISNUMBER(L138),L138,0),IF(ISNUMBER(L137),L137,0)/L$20)","v":{"$error":"#DIV/0!"}},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(M137),M137,0)/M$20+IF(ISNUMBER(M138),M138,0),IF(ISNUMBER(M137),M137,0)/M$20)","v":{"$error":"#DIV/0!"}},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(N137),N137,0)/N$20+IF(ISNUMBER(N138),N138,0),IF(ISNUMBER(N137),N137,0)/N$20)","v":{"$error":"#DIV/0!"}},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(O137),O137,0)/O$20+IF(ISNUMBER(O138),O138,0),IF(ISNUMBER(O137),O137,0)/O$20)","v":{"$error":"#DIV/0!"}},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(P137),P137,0)/P$20+IF(ISNUMBER(P138),P138,0),IF(ISNUMBER(P137),P137,0)/P$20)","v":{"$error":"#DIV/0!"}},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(Q137),Q137,0)/Q$20+IF(ISNUMBER(Q138),Q138,0),IF(ISNUMBER(Q137),Q137,0)/Q$20)","v":{"$error":"#DIV/0!"}},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(R137),R137,0)/R$20+IF(ISNUMBER(R138),R138,0),IF(ISNUMBER(R137),R137,0)/R$20)","v":{"$error":"#DIV/0!"}},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(S137),S137,0)/S$20+IF(ISNUMBER(S138),S138,0),IF(ISNUMBER(S137),S137,0)/S$20)","v":{"$error":"#DIV/0!"}},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(T137),T137,0)/T$20+IF(ISNUMBER(T138),T138,0),IF(ISNUMBER(T137),T137,0)/T$20)","v":{"$error":"#DIV/0!"}},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(U137),U137,0)/U$20+IF(ISNUMBER(U138),U138,0),IF(ISNUMBER(U137),U137,0)/U$20)","v":{"$error":"#DIV/0!"}},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(V137),V137,0)/V$20+IF(ISNUMBER(V138),V138,0),IF(ISNUMBER(V137),V137,0)/V$20)","v":{"$error":"#DIV/0!"}},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(W137),W137,0)/W$20+IF(ISNUMBER(W138),W138,0),IF(ISNUMBER(W137),W137,0)/W$20)","v":{"$error":"#DIV/0!"}},{"$f":"W189/W$20","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,"Principal ",null,null,null,null,{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(L139),L139,0)/L$20+IF(ISNUMBER(L140),L140,0),IF(ISNUMBER(L139),L139,0)/L$20)","v":{"$error":"#DIV/0!"}},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(M139),M139,0)/M$20+IF(ISNUMBER(M140),M140,0),IF(ISNUMBER(M139),M139,0)/M$20)","v":{"$error":"#DIV/0!"}},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(N139),N139,0)/N$20+IF(ISNUMBER(N140),N140,0),IF(ISNUMBER(N139),N139,0)/N$20)","v":{"$error":"#DIV/0!"}},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(O139),O139,0)/O$20+IF(ISNUMBER(O140),O140,0),IF(ISNUMBER(O139),O139,0)/O$20)","v":{"$error":"#DIV/0!"}},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(P139),P139,0)/P$20+IF(ISNUMBER(P140),P140,0),IF(ISNUMBER(P139),P139,0)/P$20)","v":{"$error":"#DIV/0!"}},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(Q139),Q139,0)/Q$20+IF(ISNUMBER(Q140),Q140,0),IF(ISNUMBER(Q139),Q139,0)/Q$20)","v":{"$error":"#DIV/0!"}},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(R139),R139,0)/R$20+IF(ISNUMBER(R140),R140,0),IF(ISNUMBER(R139),R139,0)/R$20)","v":{"$error":"#DIV/0!"}},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(S139),S139,0)/S$20+IF(ISNUMBER(S140),S140,0),IF(ISNUMBER(S139),S139,0)/S$20)","v":{"$error":"#DIV/0!"}},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(T139),T139,0)/T$20+IF(ISNUMBER(T140),T140,0),IF(ISNUMBER(T139),T139,0)/T$20)","v":{"$error":"#DIV/0!"}},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(U139),U139,0)/U$20+IF(ISNUMBER(U140),U140,0),IF(ISNUMBER(U139),U139,0)/U$20)","v":{"$error":"#DIV/0!"}},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(V139),V139,0)/V$20+IF(ISNUMBER(V140),V140,0),IF(ISNUMBER(V139),V139,0)/V$20)","v":{"$error":"#DIV/0!"}},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(W139),W139,0)/W$20+IF(ISNUMBER(W140),W140,0),IF(ISNUMBER(W139),W139,0)/W$20)","v":{"$error":"#DIV/0!"}},{"$f":"W190/W$20","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,"o/w: medium- and long-term",null,null,null,null,null,{"$f":"M199-M201","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"W199-W201","v":{"$error":"#DIV/0!"}},{"$f":"W191/W$20","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,"o/w: short-term",null,null,null,null,null,{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(L133),L133,0)/M$20+IF(ISNUMBER(L135),L135,0),IF(ISNUMBER(L133),L133,0)/M$20)","v":{"$error":"#DIV/0!"}},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(M133),M133,0)/N$20+IF(ISNUMBER(M135),M135,0),IF(ISNUMBER(M133),M133,0)/N$20)","v":{"$error":"#DIV/0!"}},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(N133),N133,0)/O$20+IF(ISNUMBER(N135),N135,0),IF(ISNUMBER(N133),N133,0)/O$20)","v":{"$error":"#DIV/0!"}},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(O133),O133,0)/P$20+IF(ISNUMBER(O135),O135,0),IF(ISNUMBER(O133),O133,0)/P$20)","v":{"$error":"#DIV/0!"}},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(P133),P133,0)/Q$20+IF(ISNUMBER(P135),P135,0),IF(ISNUMBER(P133),P133,0)/Q$20)","v":{"$error":"#DIV/0!"}},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(Q133),Q133,0)/R$20+IF(ISNUMBER(Q135),Q135,0),IF(ISNUMBER(Q133),Q133,0)/R$20)","v":{"$error":"#DIV/0!"}},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(R133),R133,0)/S$20+IF(ISNUMBER(R135),R135,0),IF(ISNUMBER(R133),R133,0)/S$20)","v":{"$error":"#DIV/0!"}},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(S133),S133,0)/T$20+IF(ISNUMBER(S135),S135,0),IF(ISNUMBER(S133),S133,0)/T$20)","v":{"$error":"#DIV/0!"}},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(T133),T133,0)/U$20+IF(ISNUMBER(T135),T135,0),IF(ISNUMBER(T133),T133,0)/U$20)","v":{"$error":"#DIV/0!"}},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(U133),U133,0)/V$20+IF(ISNUMBER(U135),U135,0),IF(ISNUMBER(U133),U133,0)/V$20)","v":{"$error":"#DIV/0!"}},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(V133),V133,0)/W$20+IF(ISNUMBER(V135),V135,0),IF(ISNUMBER(V133),V133,0)/W$20)","v":{"$error":"#DIV/0!"}},{"$f":"W192/W$20","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,"Locally-issued debt (external debt) - USD"]
[null,null,null,null,null,null,"Outstanding",null,null,null,null,{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(L157),L157,0)/L$19+IF(ISNUMBER(L159),L159,0),IF(ISNUMBER(L134),L134,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(M157),M157,0)/M$19+IF(ISNUMBER(M159),M159,0),IF(ISNUMBER(M134),M134,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(N157),N157,0)/N$19+IF(ISNUMBER(N159),N159,0),IF(ISNUMBER(N134),N134,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(O157),O157,0)/O$19+IF(ISNUMBER(O159),O159,0),IF(ISNUMBER(O134),O134,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(P157),P157,0)/P$19+IF(ISNUMBER(P159),P159,0),IF(ISNUMBER(P134),P134,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(Q157),Q157,0)/Q$19+IF(ISNUMBER(Q159),Q159,0),IF(ISNUMBER(Q134),Q134,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(R157),R157,0)/R$19+IF(ISNUMBER(R159),R159,0),IF(ISNUMBER(R134),R134,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(S157),S157,0)/S$19+IF(ISNUMBER(S159),S159,0),IF(ISNUMBER(S134),S134,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(T157),T157,0)/T$19+IF(ISNUMBER(T159),T159,0),IF(ISNUMBER(T134),T134,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(U157),U157,0)/U$19+IF(ISNUMBER(U159),U159,0),IF(ISNUMBER(U134),U134,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(V157),V157,0)/V$19+IF(ISNUMBER(V159),V159,0),IF(ISNUMBER(V134),V134,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(W157),W157,0)/W$19+IF(ISNUMBER(W159),W159,0),IF(ISNUMBER(W134),W134,0))","v":0}]
[null,null,null,null,null,null,"o/w: medium- and long-term",null,null,null,null,{"$f":"L204-L206","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"W204-W206","v":0}]
[null,null,null,null,null,null,"o/w: short-term",null,null,null,null,{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(L158),L158,0)/L$19+IF(ISNUMBER(L160),L160,0),IF(ISNUMBER(L135),L135,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(M158),M158,0)/M$19+IF(ISNUMBER(M160),M160,0),IF(ISNUMBER(M135),M135,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(N158),N158,0)/N$19+IF(ISNUMBER(N160),N160,0),IF(ISNUMBER(N135),N135,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(O158),O158,0)/O$19+IF(ISNUMBER(O160),O160,0),IF(ISNUMBER(O135),O135,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(P158),P158,0)/P$19+IF(ISNUMBER(P160),P160,0),IF(ISNUMBER(P135),P135,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(Q158),Q158,0)/Q$19+IF(ISNUMBER(Q160),Q160,0),IF(ISNUMBER(Q135),Q135,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(R158),R158,0)/R$19+IF(ISNUMBER(R160),R160,0),IF(ISNUMBER(R135),R135,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(S158),S158,0)/S$19+IF(ISNUMBER(S160),S160,0),IF(ISNUMBER(S135),S135,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(T158),T158,0)/T$19+IF(ISNUMBER(T160),T160,0),IF(ISNUMBER(T135),T135,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(U158),U158,0)/U$19+IF(ISNUMBER(U160),U160,0),IF(ISNUMBER(U135),U135,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(V158),V158,0)/V$19+IF(ISNUMBER(V160),V160,0),IF(ISNUMBER(V135),V135,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(W158),W158,0)/W$19+IF(ISNUMBER(W160),W160,0),IF(ISNUMBER(W135),W135,0))","v":0}]
[null,null,null,null,null,null,"Interest",null,null,null,null,{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(L162),L162,0)/L$20+IF(ISNUMBER(L163),L163,0),IF(ISNUMBER(L138),L138,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(M162),M162,0)/M$20+IF(ISNUMBER(M163),M163,0),IF(ISNUMBER(M138),M138,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(N162),N162,0)/N$20+IF(ISNUMBER(N163),N163,0),IF(ISNUMBER(N138),N138,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(O162),O162,0)/O$20+IF(ISNUMBER(O163),O163,0),IF(ISNUMBER(O138),O138,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(P162),P162,0)/P$20+IF(ISNUMBER(P163),P163,0),IF(ISNUMBER(P138),P138,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(Q162),Q162,0)/Q$20+IF(ISNUMBER(Q163),Q163,0),IF(ISNUMBER(Q138),Q138,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(R162),R162,0)/R$20+IF(ISNUMBER(R163),R163,0),IF(ISNUMBER(R138),R138,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(S162),S162,0)/S$20+IF(ISNUMBER(S163),S163,0),IF(ISNUMBER(S138),S138,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(T162),T162,0)/T$20+IF(ISNUMBER(T163),T163,0),IF(ISNUMBER(T138),T138,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(U162),U162,0)/U$20+IF(ISNUMBER(U163),U163,0),IF(ISNUMBER(U138),U138,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(V162),V162,0)/V$20+IF(ISNUMBER(V163),V163,0),IF(ISNUMBER(V138),V138,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(W162),W162,0)/W$20+IF(ISNUMBER(W163),W163,0),IF(ISNUMBER(W138),W138,0))","v":0}]
[null,null,null,null,null,null,"Principal",null,null,null,null,{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(L164),L164,0)/L$20+IF(ISNUMBER(L165),L165,0),IF(ISNUMBER(L140),L140,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(M164),M164,0)/M$20+IF(ISNUMBER(M165),M165,0),IF(ISNUMBER(M140),M140,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(N164),N164,0)/N$20+IF(ISNUMBER(N165),N165,0),IF(ISNUMBER(N140),N140,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(O164),O164,0)/O$20+IF(ISNUMBER(O165),O165,0),IF(ISNUMBER(O140),O140,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(P164),P164,0)/P$20+IF(ISNUMBER(P165),P165,0),IF(ISNUMBER(P140),P140,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(Q164),Q164,0)/Q$20+IF(ISNUMBER(Q165),Q165,0),IF(ISNUMBER(Q140),Q140,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(R164),R164,0)/R$20+IF(ISNUMBER(R165),R165,0),IF(ISNUMBER(R140),R140,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(S164),S164,0)/S$20+IF(ISNUMBER(S165),S165,0),IF(ISNUMBER(S140),S140,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(T164),T164,0)/T$20+IF(ISNUMBER(T165),T165,0),IF(ISNUMBER(T140),T140,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(U164),U164,0)/U$20+IF(ISNUMBER(U165),U165,0),IF(ISNUMBER(U140),U140,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(V164),V164,0)/V$20+IF(ISNUMBER(V165),V165,0),IF(ISNUMBER(V140),V140,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(W164),W164,0)/W$20+IF(ISNUMBER(W165),W165,0),IF(ISNUMBER(W140),W140,0))","v":0}]
[]
[null,null,null,null,null,null,"Foreign currency-denominated debt (including locally-issued debt)",null,null,null,null,{"$f":"IF(ISNUMBER(L51),L51,0)+IF(ISNUMBER(L52),L52,0)+IF(ISNUMBER(L134),L134,0)+IF(ISNUMBER(L159),L159,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNUMBER(W51),W51,0)+IF(ISNUMBER(W52),W52,0)+IF(ISNUMBER(W134),W134,0)+IF(ISNUMBER(W159),W159,0)","v":0}]

{"sheet":"Input 4 - External Financing","index":16,"n_rows":69,"n_cols":60,"rows_kept":69,"cut":false,"hidden":false,"merged":[[1,1,1,8],[52,1,52,8],[42,1,42,8],[60,5,61,5],[38,5,38,6],[60,3,61,3],[60,4,61,4],[47,1,47,8],[2,1,2,8],[3,1,3,8]]}
[null,{"$f":"++IF(START!L10=\"English\",translation!C438,IF(START!L10=\"French\",translation!D438,IF(START!L10=\"Portuguese\",translation!E438,translation!F438)))","v":"Borrowing terms: New external PPG debt under the baseline"}]
[null,{"$f":"++OFFSET(translation!C439, 0,LANG)","v":"Instructions:\n- Set lending terms for each creditor, and ensure creditors in column B correspond to column B  in \"Input 3\" sheet. "}]
[null,{"$f":"++OFFSET(translation!C445, 0,LANG)","v":"- Disbursement amounts are linked from Input 3. If adjustments to the disbursements are needed, the amounts can be modified on this sheet (light yellow cells). "}]
[null,{"$f":"++OFFSET(translation!C447, 0,LANG)","v":"- Both grace period and loan maturity should be integers."}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 1 - Basics'!B18","v":"First year of projections"}]
[null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C449,IF(START!L10=\"French\",translation!F449,IF(START!L10=\"Portuguese\",translation!E449,translation!D449)))","v":"Discount rate"},{"$f":"++IF(START!L10=\"English\",translation!C450,IF(START!L10=\"French\",translation!F450,IF(START!L10=\"Portuguese\",translation!E450,translation!D450)))","v":"Interest rate"},{"$f":"++IF(START!L10=\"English\",translation!C451,IF(START!L10=\"French\",translation!F451,IF(START!L10=\"Portuguese\",translation!E451,translation!D451)))","v":"Grace period"},{"$f":"++IF(START!L10=\"English\",translation!C452,IF(START!L10=\"French\",translation!F452,IF(START!L10=\"Portuguese\",translation!E452,translation!D452)))","v":"Loan Maturity"},{"$f":"++IF(START!L10=\"English\",translation!C453,IF(START!L10=\"French\",translation!F453,IF(START!L10=\"Portuguese\",translation!E453,translation!D453)))","v":"Grant Element, %"},"Hide this column; used for lookup only ",null,{"$f":"+'Macro-Debt_Data'!U5","v":2019},{"$f":"L6+1","v":2020},{"$f":"M6+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"++OFFSET(translation!C482, 0,LANG)","v":"Total"},{"$f":"SUM(L10:L38)","v":0},{"$f":"SUM(M10:M38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"++IF(START!L10=\"English\",translation!C294,IF(START!L10=\"French\",translation!D294,IF(START!L10=\"Portuguese\",translation!E294,translation!F294)))","v":"Multilaterals (IMF / World Bank / Regional Development Bank (ADB, AfDB, etc.)"}]
[null,{"$f":"'Input 3 - Macro-Debt data(DMX)'!B100","v":"IMF"},null,null,{"$f":"'Input 1 - Basics'!C25","v":0.05},2.5000000000000001E-3,5,10,{"$f":"+PV_Base!D15","v":30.547093087474142},"IMF",null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X100), 'Input 3 - Macro-Debt data(DMX)'!X100, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y100), 'Input 3 - Macro-Debt data(DMX)'!Y100, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z100), 'Input 3 - Macro-Debt data(DMX)'!Z100, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA100), 'Input 3 - Macro-Debt data(DMX)'!AA100, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB100), 'Input 3 - Macro-Debt data(DMX)'!AB100, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC100), 'Input 3 - Macro-Debt data(DMX)'!AC100, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD100), 'Input 3 - Macro-Debt data(DMX)'!AD100, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE100), 'Input 3 - Macro-Debt data(DMX)'!AE100, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF100), 'Input 3 - Macro-Debt data(DMX)'!AF100, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG100), 'Input 3 - Macro-Debt data(DMX)'!AG100, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH100), 'Input 3 - Macro-Debt data(DMX)'!AH100, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI100), 'Input 3 - Macro-Debt data(DMX)'!AI100, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ100), 'Input 3 - Macro-Debt data(DMX)'!AJ100, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK100), 'Input 3 - Macro-Debt data(DMX)'!AK100, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL100), 'Input 3 - Macro-Debt data(DMX)'!AL100, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM100), 'Input 3 - Macro-Debt data(DMX)'!AM100, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN100), 'Input 3 - Macro-Debt data(DMX)'!AN100, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO100), 'Input 3 - Macro-Debt data(DMX)'!AO100, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP100), 'Input 3 - Macro-Debt data(DMX)'!AP100, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ100), 'Input 3 - Macro-Debt data(DMX)'!AQ100, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR100), 'Input 3 - Macro-Debt data(DMX)'!AR100, 0)","v":0}]
[null,"IDA - blend",null,{"$f":"++OFFSET(translation!C446, 0,LANG)","v":"IDA Information"},{"$f":"+E$10","v":0.05},{"$f":"VLOOKUP($B11,'Input 4 - External Financing'!$B$63:$F$65,3,FALSE)","v":0.02},{"$f":"VLOOKUP($B11,'Input 4 - External Financing'!$B$63:$F$65,4,FALSE)","v":5},{"$f":"VLOOKUP($B11,'Input 4 - External Financing'!$B$63:$F$65,5,FALSE)","v":30},{"$f":"+PV_Base!D49","v":35.450047206861072},"IDA1",null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X101), 'Input 3 - Macro-Debt data(DMX)'!X101, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y101), 'Input 3 - Macro-Debt data(DMX)'!Y101, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z101), 'Input 3 - Macro-Debt data(DMX)'!Z101, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA101), 'Input 3 - Macro-Debt data(DMX)'!AA101, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB101), 'Input 3 - Macro-Debt data(DMX)'!AB101, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC101), 'Input 3 - Macro-Debt data(DMX)'!AC101, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD101), 'Input 3 - Macro-Debt data(DMX)'!AD101, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE101), 'Input 3 - Macro-Debt data(DMX)'!AE101, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF101), 'Input 3 - Macro-Debt data(DMX)'!AF101, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG101), 'Input 3 - Macro-Debt data(DMX)'!AG101, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH101), 'Input 3 - Macro-Debt data(DMX)'!AH101, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI101), 'Input 3 - Macro-Debt data(DMX)'!AI101, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ101), 'Input 3 - Macro-Debt data(DMX)'!AJ101, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK101), 'Input 3 - Macro-Debt data(DMX)'!AK101, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL101), 'Input 3 - Macro-Debt data(DMX)'!AL101, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM101), 'Input 3 - Macro-Debt data(DMX)'!AM101, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN101), 'Input 3 - Macro-Debt data(DMX)'!AN101, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO101), 'Input 3 - Macro-Debt data(DMX)'!AO101, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP101), 'Input 3 - Macro-Debt data(DMX)'!AP101, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ101), 'Input 3 - Macro-Debt data(DMX)'!AQ101, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR101), 'Input 3 - Macro-Debt data(DMX)'!AR101, 0)","v":0}]
[null,"IDA - blend",null,null,{"$f":"+E$10","v":0.05},{"$f":"VLOOKUP($B12,'Input 4 - External Financing'!$B$63:$F$65,3,FALSE)","v":0.02},{"$f":"VLOOKUP($B12,'Input 4 - External Financing'!$B$63:$F$65,4,FALSE)","v":5},{"$f":"VLOOKUP($B12,'Input 4 - External Financing'!$B$63:$F$65,5,FALSE)","v":30},{"$f":"+PV_Base!D75","v":35.450047206861072},"IDA2",null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X102), 'Input 3 - Macro-Debt data(DMX)'!X102, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y102), 'Input 3 - Macro-Debt data(DMX)'!Y102, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z102), 'Input 3 - Macro-Debt data(DMX)'!Z102, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA102), 'Input 3 - Macro-Debt data(DMX)'!AA102, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB102), 'Input 3 - Macro-Debt data(DMX)'!AB102, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC102), 'Input 3 - Macro-Debt data(DMX)'!AC102, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD102), 'Input 3 - Macro-Debt data(DMX)'!AD102, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE102), 'Input 3 - Macro-Debt data(DMX)'!AE102, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF102), 'Input 3 - Macro-Debt data(DMX)'!AF102, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG102), 'Input 3 - Macro-Debt data(DMX)'!AG102, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH102), 'Input 3 - Macro-Debt data(DMX)'!AH102, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI102), 'Input 3 - Macro-Debt data(DMX)'!AI102, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ102), 'Input 3 - Macro-Debt data(DMX)'!AJ102, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK102), 'Input 3 - Macro-Debt data(DMX)'!AK102, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL102), 'Input 3 - Macro-Debt data(DMX)'!AL102, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM102), 'Input 3 - Macro-Debt data(DMX)'!AM102, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN102), 'Input 3 - Macro-Debt data(DMX)'!AN102, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO102), 'Input 3 - Macro-Debt data(DMX)'!AO102, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP102), 'Input 3 - Macro-Debt data(DMX)'!AP102, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ102), 'Input 3 - Macro-Debt data(DMX)'!AQ102, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR102), 'Input 3 - Macro-Debt data(DMX)'!AR102, 0)","v":0}]
[null,"MULTI1",null,null,{"$f":"+E$10","v":0.05},null,null,null,{"$f":"+PV_Base!D100","v":0},"MULTI1",null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X103), 'Input 3 - Macro-Debt data(DMX)'!X103, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y103), 'Input 3 - Macro-Debt data(DMX)'!Y103, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z103), 'Input 3 - Macro-Debt data(DMX)'!Z103, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA103), 'Input 3 - Macro-Debt data(DMX)'!AA103, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB103), 'Input 3 - Macro-Debt data(DMX)'!AB103, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC103), 'Input 3 - Macro-Debt data(DMX)'!AC103, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD103), 'Input 3 - Macro-Debt data(DMX)'!AD103, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE103), 'Input 3 - Macro-Debt data(DMX)'!AE103, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF103), 'Input 3 - Macro-Debt data(DMX)'!AF103, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG103), 'Input 3 - Macro-Debt data(DMX)'!AG103, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH103), 'Input 3 - Macro-Debt data(DMX)'!AH103, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI103), 'Input 3 - Macro-Debt data(DMX)'!AI103, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ103), 'Input 3 - Macro-Debt data(DMX)'!AJ103, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK103), 'Input 3 - Macro-Debt data(DMX)'!AK103, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL103), 'Input 3 - Macro-Debt data(DMX)'!AL103, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM103), 'Input 3 - Macro-Debt data(DMX)'!AM103, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN103), 'Input 3 - Macro-Debt data(DMX)'!AN103, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO103), 'Input 3 - Macro-Debt data(DMX)'!AO103, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP103), 'Input 3 - Macro-Debt data(DMX)'!AP103, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ103), 'Input 3 - Macro-Debt data(DMX)'!AQ103, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR103), 'Input 3 - Macro-Debt data(DMX)'!AR103, 0)","v":0}]
[null,"MULTI2",null,null,{"$f":"+E$10","v":0.05},null,null,null,{"$f":"+PV_Base!D126","v":0},"MULTI2",null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X104), 'Input 3 - Macro-Debt data(DMX)'!X104, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y104), 'Input 3 - Macro-Debt data(DMX)'!Y104, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z104), 'Input 3 - Macro-Debt data(DMX)'!Z104, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA104), 'Input 3 - Macro-Debt data(DMX)'!AA104, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB104), 'Input 3 - Macro-Debt data(DMX)'!AB104, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC104), 'Input 3 - Macro-Debt data(DMX)'!AC104, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD104), 'Input 3 - Macro-Debt data(DMX)'!AD104, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE104), 'Input 3 - Macro-Debt data(DMX)'!AE104, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF104), 'Input 3 - Macro-Debt data(DMX)'!AF104, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG104), 'Input 3 - Macro-Debt data(DMX)'!AG104, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH104), 'Input 3 - Macro-Debt data(DMX)'!AH104, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI104), 'Input 3 - Macro-Debt data(DMX)'!AI104, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ104), 'Input 3 - Macro-Debt data(DMX)'!AJ104, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK104), 'Input 3 - Macro-Debt data(DMX)'!AK104, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL104), 'Input 3 - Macro-Debt data(DMX)'!AL104, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM104), 'Input 3 - Macro-Debt data(DMX)'!AM104, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN104), 'Input 3 - Macro-Debt data(DMX)'!AN104, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO104), 'Input 3 - Macro-Debt data(DMX)'!AO104, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP104), 'Input 3 - Macro-Debt data(DMX)'!AP104, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ104), 'Input 3 - Macro-Debt data(DMX)'!AQ104, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR104), 'Input 3 - Macro-Debt data(DMX)'!AR104, 0)","v":0}]
[null,"MULTI3",null,null,{"$f":"+E$10","v":0.05},null,null,null,{"$f":"PV_Base!D152","v":0},"MULTI3",null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X105), 'Input 3 - Macro-Debt data(DMX)'!X105, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y105), 'Input 3 - Macro-Debt data(DMX)'!Y105, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z105), 'Input 3 - Macro-Debt data(DMX)'!Z105, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA105), 'Input 3 - Macro-Debt data(DMX)'!AA105, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB105), 'Input 3 - Macro-Debt data(DMX)'!AB105, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC105), 'Input 3 - Macro-Debt data(DMX)'!AC105, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD105), 'Input 3 - Macro-Debt data(DMX)'!AD105, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE105), 'Input 3 - Macro-Debt data(DMX)'!AE105, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF105), 'Input 3 - Macro-Debt data(DMX)'!AF105, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG105), 'Input 3 - Macro-Debt data(DMX)'!AG105, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH105), 'Input 3 - Macro-Debt data(DMX)'!AH105, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI105), 'Input 3 - Macro-Debt data(DMX)'!AI105, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ105), 'Input 3 - Macro-Debt data(DMX)'!AJ105, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK105), 'Input 3 - Macro-Debt data(DMX)'!AK105, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL105), 'Input 3 - Macro-Debt data(DMX)'!AL105, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM105), 'Input 3 - Macro-Debt data(DMX)'!AM105, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN105), 'Input 3 - Macro-Debt data(DMX)'!AN105, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO105), 'Input 3 - Macro-Debt data(DMX)'!AO105, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP105), 'Input 3 - Macro-Debt data(DMX)'!AP105, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ105), 'Input 3 - Macro-Debt data(DMX)'!AQ105, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR105), 'Input 3 - Macro-Debt data(DMX)'!AR105, 0)","v":0}]
[null,{"$f":"++OFFSET(translation!C459, 0,LANG)","v":"Other Multilaterals"}]
[null,"OTH_MULTI1",null,null,{"$f":"+$E$10","v":0.05},null,null,null,{"$f":"+PV_Base!D178","v":0},"OTH_MULTI1",null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X107), 'Input 3 - Macro-Debt data(DMX)'!X107, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y107), 'Input 3 - Macro-Debt data(DMX)'!Y107, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z107), 'Input 3 - Macro-Debt data(DMX)'!Z107, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA107), 'Input 3 - Macro-Debt data(DMX)'!AA107, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB107), 'Input 3 - Macro-Debt data(DMX)'!AB107, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC107), 'Input 3 - Macro-Debt data(DMX)'!AC107, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD107), 'Input 3 - Macro-Debt data(DMX)'!AD107, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE107), 'Input 3 - Macro-Debt data(DMX)'!AE107, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF107), 'Input 3 - Macro-Debt data(DMX)'!AF107, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG107), 'Input 3 - Macro-Debt data(DMX)'!AG107, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH107), 'Input 3 - Macro-Debt data(DMX)'!AH107, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI107), 'Input 3 - Macro-Debt data(DMX)'!AI107, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ107), 'Input 3 - Macro-Debt data(DMX)'!AJ107, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK107), 'Input 3 - Macro-Debt data(DMX)'!AK107, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL107), 'Input 3 - Macro-Debt data(DMX)'!AL107, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM107), 'Input 3 - Macro-Debt data(DMX)'!AM107, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN107), 'Input 3 - Macro-Debt data(DMX)'!AN107, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO107), 'Input 3 - Macro-Debt data(DMX)'!AO107, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP107), 'Input 3 - Macro-Debt data(DMX)'!AP107, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ107), 'Input 3 - Macro-Debt data(DMX)'!AQ107, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR107), 'Input 3 - Macro-Debt data(DMX)'!AR107, 0)","v":0}]
[null,"OTH_MULTI2",null,null,{"$f":"+$E$10","v":0.05},null,null,null,{"$f":"+PV_Base!D204","v":0},"OTH_MULTI2",null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X108), 'Input 3 - Macro-Debt data(DMX)'!X108, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y108), 'Input 3 - Macro-Debt data(DMX)'!Y108, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z108), 'Input 3 - Macro-Debt data(DMX)'!Z108, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA108), 'Input 3 - Macro-Debt data(DMX)'!AA108, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB108), 'Input 3 - Macro-Debt data(DMX)'!AB108, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC108), 'Input 3 - Macro-Debt data(DMX)'!AC108, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD108), 'Input 3 - Macro-Debt data(DMX)'!AD108, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE108), 'Input 3 - Macro-Debt data(DMX)'!AE108, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF108), 'Input 3 - Macro-Debt data(DMX)'!AF108, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG108), 'Input 3 - Macro-Debt data(DMX)'!AG108, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH108), 'Input 3 - Macro-Debt data(DMX)'!AH108, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI108), 'Input 3 - Macro-Debt data(DMX)'!AI108, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ108), 'Input 3 - Macro-Debt data(DMX)'!AJ108, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK108), 'Input 3 - Macro-Debt data(DMX)'!AK108, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL108), 'Input 3 - Macro-Debt data(DMX)'!AL108, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM108), 'Input 3 - Macro-Debt data(DMX)'!AM108, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN108), 'Input 3 - Macro-Debt data(DMX)'!AN108, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO108), 'Input 3 - Macro-Debt data(DMX)'!AO108, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP108), 'Input 3 - Macro-Debt data(DMX)'!AP108, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ108), 'Input 3 - Macro-Debt data(DMX)'!AQ108, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR108), 'Input 3 - Macro-Debt data(DMX)'!AR108, 0)","v":0}]
[null,"OTH_MULTI3",null,null,{"$f":"+$E$10","v":0.05},null,null,null,{"$f":"+PV_Base!D230","v":0},"OTH_MULTI3",null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X109), 'Input 3 - Macro-Debt data(DMX)'!X109, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y109), 'Input 3 - Macro-Debt data(DMX)'!Y109, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z109), 'Input 3 - Macro-Debt data(DMX)'!Z109, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA109), 'Input 3 - Macro-Debt data(DMX)'!AA109, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB109), 'Input 3 - Macro-Debt data(DMX)'!AB109, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC109), 'Input 3 - Macro-Debt data(DMX)'!AC109, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD109), 'Input 3 - Macro-Debt data(DMX)'!AD109, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE109), 'Input 3 - Macro-Debt data(DMX)'!AE109, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF109), 'Input 3 - Macro-Debt data(DMX)'!AF109, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG109), 'Input 3 - Macro-Debt data(DMX)'!AG109, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH109), 'Input 3 - Macro-Debt data(DMX)'!AH109, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI109), 'Input 3 - Macro-Debt data(DMX)'!AI109, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ109), 'Input 3 - Macro-Debt data(DMX)'!AJ109, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK109), 'Input 3 - Macro-Debt data(DMX)'!AK109, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL109), 'Input 3 - Macro-Debt data(DMX)'!AL109, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM109), 'Input 3 - Macro-Debt data(DMX)'!AM109, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN109), 'Input 3 - Macro-Debt data(DMX)'!AN109, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO109), 'Input 3 - Macro-Debt data(DMX)'!AO109, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP109), 'Input 3 - Macro-Debt data(DMX)'!AP109, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ109), 'Input 3 - Macro-Debt data(DMX)'!AQ109, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR109), 'Input 3 - Macro-Debt data(DMX)'!AR109, 0)","v":0}]
[null,{"$f":"++IF(START!L10=\"English\",translation!C460,IF(START!L10=\"French\",translation!D460,IF(START!L10=\"Portuguese\",translation!E460,translation!F460)))","v":"Official Bilaterals"}]
[null,{"$f":"++IF(START!L10=\"English\",translation!C461,IF(START!L10=\"French\",translation!D461,IF(START!L10=\"Portuguese\",translation!E461,translation!F461)))","v":"   Paris Club"}]
[null,"Export Credit Agencies",null,null,{"$f":"+$E$10","v":0.05},null,null,null,{"$f":"+PV_Base!D256","v":0},"PC1",null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X112), 'Input 3 - Macro-Debt data(DMX)'!X112, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y112), 'Input 3 - Macro-Debt data(DMX)'!Y112, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z112), 'Input 3 - Macro-Debt data(DMX)'!Z112, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA112), 'Input 3 - Macro-Debt data(DMX)'!AA112, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB112), 'Input 3 - Macro-Debt data(DMX)'!AB112, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC112), 'Input 3 - Macro-Debt data(DMX)'!AC112, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD112), 'Input 3 - Macro-Debt data(DMX)'!AD112, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE112), 'Input 3 - Macro-Debt data(DMX)'!AE112, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF112), 'Input 3 - Macro-Debt data(DMX)'!AF112, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG112), 'Input 3 - Macro-Debt data(DMX)'!AG112, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH112), 'Input 3 - Macro-Debt data(DMX)'!AH112, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI112), 'Input 3 - Macro-Debt data(DMX)'!AI112, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ112), 'Input 3 - Macro-Debt data(DMX)'!AJ112, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK112), 'Input 3 - Macro-Debt data(DMX)'!AK112, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL112), 'Input 3 - Macro-Debt data(DMX)'!AL112, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM112), 'Input 3 - Macro-Debt data(DMX)'!AM112, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN112), 'Input 3 - Macro-Debt data(DMX)'!AN112, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO112), 'Input 3 - Macro-Debt data(DMX)'!AO112, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP112), 'Input 3 - Macro-Debt data(DMX)'!AP112, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ112), 'Input 3 - Macro-Debt data(DMX)'!AQ112, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR112), 'Input 3 - Macro-Debt data(DMX)'!AR112, 0)","v":0}]
[null,"PC2",null,null,{"$f":"+$E$10","v":0.05},null,null,null,{"$f":"+PV_Base!D282","v":0},"PC2",null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X113), 'Input 3 - Macro-Debt data(DMX)'!X113, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y113), 'Input 3 - Macro-Debt data(DMX)'!Y113, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z113), 'Input 3 - Macro-Debt data(DMX)'!Z113, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA113), 'Input 3 - Macro-Debt data(DMX)'!AA113, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB113), 'Input 3 - Macro-Debt data(DMX)'!AB113, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC113), 'Input 3 - Macro-Debt data(DMX)'!AC113, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD113), 'Input 3 - Macro-Debt data(DMX)'!AD113, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE113), 'Input 3 - Macro-Debt data(DMX)'!AE113, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF113), 'Input 3 - Macro-Debt data(DMX)'!AF113, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG113), 'Input 3 - Macro-Debt data(DMX)'!AG113, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH113), 'Input 3 - Macro-Debt data(DMX)'!AH113, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI113), 'Input 3 - Macro-Debt data(DMX)'!AI113, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ113), 'Input 3 - Macro-Debt data(DMX)'!AJ113, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK113), 'Input 3 - Macro-Debt data(DMX)'!AK113, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL113), 'Input 3 - Macro-Debt data(DMX)'!AL113, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM113), 'Input 3 - Macro-Debt data(DMX)'!AM113, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN113), 'Input 3 - Macro-Debt data(DMX)'!AN113, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO113), 'Input 3 - Macro-Debt data(DMX)'!AO113, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP113), 'Input 3 - Macro-Debt data(DMX)'!AP113, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ113), 'Input 3 - Macro-Debt data(DMX)'!AQ113, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR113), 'Input 3 - Macro-Debt data(DMX)'!AR113, 0)","v":0}]
[null,"PC3",null,null,{"$f":"+$E$10","v":0.05},null,null,null,{"$f":"+PV_Base!D308","v":0},"PC3",null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X114), 'Input 3 - Macro-Debt data(DMX)'!X114, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y114), 'Input 3 - Macro-Debt data(DMX)'!Y114, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z114), 'Input 3 - Macro-Debt data(DMX)'!Z114, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA114), 'Input 3 - Macro-Debt data(DMX)'!AA114, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB114), 'Input 3 - Macro-Debt data(DMX)'!AB114, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC114), 'Input 3 - Macro-Debt data(DMX)'!AC114, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD114), 'Input 3 - Macro-Debt data(DMX)'!AD114, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE114), 'Input 3 - Macro-Debt data(DMX)'!AE114, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF114), 'Input 3 - Macro-Debt data(DMX)'!AF114, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG114), 'Input 3 - Macro-Debt data(DMX)'!AG114, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH114), 'Input 3 - Macro-Debt data(DMX)'!AH114, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI114), 'Input 3 - Macro-Debt data(DMX)'!AI114, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ114), 'Input 3 - Macro-Debt data(DMX)'!AJ114, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK114), 'Input 3 - Macro-Debt data(DMX)'!AK114, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL114), 'Input 3 - Macro-Debt data(DMX)'!AL114, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM114), 'Input 3 - Macro-Debt data(DMX)'!AM114, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN114), 'Input 3 - Macro-Debt data(DMX)'!AN114, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO114), 'Input 3 - Macro-Debt data(DMX)'!AO114, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP114), 'Input 3 - Macro-Debt data(DMX)'!AP114, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ114), 'Input 3 - Macro-Debt data(DMX)'!AQ114, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR114), 'Input 3 - Macro-Debt data(DMX)'!AR114, 0)","v":0}]
[null,"PC4",null,null,{"$f":"+$E$10","v":0.05},null,null,null,{"$f":"PV_Base!D334","v":0},"PC4",null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X115), 'Input 3 - Macro-Debt data(DMX)'!X115, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y115), 'Input 3 - Macro-Debt data(DMX)'!Y115, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z115), 'Input 3 - Macro-Debt data(DMX)'!Z115, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA115), 'Input 3 - Macro-Debt data(DMX)'!AA115, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB115), 'Input 3 - Macro-Debt data(DMX)'!AB115, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC115), 'Input 3 - Macro-Debt data(DMX)'!AC115, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD115), 'Input 3 - Macro-Debt data(DMX)'!AD115, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE115), 'Input 3 - Macro-Debt data(DMX)'!AE115, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF115), 'Input 3 - Macro-Debt data(DMX)'!AF115, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG115), 'Input 3 - Macro-Debt data(DMX)'!AG115, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH115), 'Input 3 - Macro-Debt data(DMX)'!AH115, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI115), 'Input 3 - Macro-Debt data(DMX)'!AI115, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ115), 'Input 3 - Macro-Debt data(DMX)'!AJ115, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK115), 'Input 3 - Macro-Debt data(DMX)'!AK115, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL115), 'Input 3 - Macro-Debt data(DMX)'!AL115, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM115), 'Input 3 - Macro-Debt data(DMX)'!AM115, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN115), 'Input 3 - Macro-Debt data(DMX)'!AN115, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO115), 'Input 3 - Macro-Debt data(DMX)'!AO115, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP115), 'Input 3 - Macro-Debt data(DMX)'!AP115, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ115), 'Input 3 - Macro-Debt data(DMX)'!AQ115, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR115), 'Input 3 - Macro-Debt data(DMX)'!AR115, 0)","v":0}]
[null,"PC5",null,null,{"$f":"+$E$10","v":0.05},null,null,null,{"$f":"PV_Base!D360","v":0},"PC5",null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X116), 'Input 3 - Macro-Debt data(DMX)'!X116, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y116), 'Input 3 - Macro-Debt data(DMX)'!Y116, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z116), 'Input 3 - Macro-Debt data(DMX)'!Z116, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA116), 'Input 3 - Macro-Debt data(DMX)'!AA116, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB116), 'Input 3 - Macro-Debt data(DMX)'!AB116, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC116), 'Input 3 - Macro-Debt data(DMX)'!AC116, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD116), 'Input 3 - Macro-Debt data(DMX)'!AD116, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE116), 'Input 3 - Macro-Debt data(DMX)'!AE116, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF116), 'Input 3 - Macro-Debt data(DMX)'!AF116, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG116), 'Input 3 - Macro-Debt data(DMX)'!AG116, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH116), 'Input 3 - Macro-Debt data(DMX)'!AH116, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI116), 'Input 3 - Macro-Debt data(DMX)'!AI116, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ116), 'Input 3 - Macro-Debt data(DMX)'!AJ116, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK116), 'Input 3 - Macro-Debt data(DMX)'!AK116, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL116), 'Input 3 - Macro-Debt data(DMX)'!AL116, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM116), 'Input 3 - Macro-Debt data(DMX)'!AM116, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN116), 'Input 3 - Macro-Debt data(DMX)'!AN116, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO116), 'Input 3 - Macro-Debt data(DMX)'!AO116, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP116), 'Input 3 - Macro-Debt data(DMX)'!AP116, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ116), 'Input 3 - Macro-Debt data(DMX)'!AQ116, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR116), 'Input 3 - Macro-Debt data(DMX)'!AR116, 0)","v":0}]
[null,{"$f":"++IF(START!L10=\"English\",translation!C465,IF(START!L10=\"French\",translation!D465,IF(START!L10=\"Portuguese\",translation!E465,translation!F465)))","v":"   Non-Paris Club"}]
[null,"Export Import Bank of NPC",null,null,{"$f":"+$E$10","v":0.05},null,null,null,{"$f":"+PV_Base!D386","v":0},"NPC1",null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X118), 'Input 3 - Macro-Debt data(DMX)'!X118, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y118), 'Input 3 - Macro-Debt data(DMX)'!Y118, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z118), 'Input 3 - Macro-Debt data(DMX)'!Z118, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA118), 'Input 3 - Macro-Debt data(DMX)'!AA118, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB118), 'Input 3 - Macro-Debt data(DMX)'!AB118, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC118), 'Input 3 - Macro-Debt data(DMX)'!AC118, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD118), 'Input 3 - Macro-Debt data(DMX)'!AD118, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE118), 'Input 3 - Macro-Debt data(DMX)'!AE118, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF118), 'Input 3 - Macro-Debt data(DMX)'!AF118, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG118), 'Input 3 - Macro-Debt data(DMX)'!AG118, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH118), 'Input 3 - Macro-Debt data(DMX)'!AH118, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI118), 'Input 3 - Macro-Debt data(DMX)'!AI118, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ118), 'Input 3 - Macro-Debt data(DMX)'!AJ118, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK118), 'Input 3 - Macro-Debt data(DMX)'!AK118, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL118), 'Input 3 - Macro-Debt data(DMX)'!AL118, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM118), 'Input 3 - Macro-Debt data(DMX)'!AM118, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN118), 'Input 3 - Macro-Debt data(DMX)'!AN118, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO118), 'Input 3 - Macro-Debt data(DMX)'!AO118, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP118), 'Input 3 - Macro-Debt data(DMX)'!AP118, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ118), 'Input 3 - Macro-Debt data(DMX)'!AQ118, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR118), 'Input 3 - Macro-Debt data(DMX)'!AR118, 0)","v":0}]
[null,"NPC2",null,null,{"$f":"+$E$10","v":0.05},null,null,null,{"$f":"+PV_Base!D412","v":0},"NPC2",null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X119), 'Input 3 - Macro-Debt data(DMX)'!X119, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y119), 'Input 3 - Macro-Debt data(DMX)'!Y119, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z119), 'Input 3 - Macro-Debt data(DMX)'!Z119, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA119), 'Input 3 - Macro-Debt data(DMX)'!AA119, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB119), 'Input 3 - Macro-Debt data(DMX)'!AB119, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC119), 'Input 3 - Macro-Debt data(DMX)'!AC119, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD119), 'Input 3 - Macro-Debt data(DMX)'!AD119, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE119), 'Input 3 - Macro-Debt data(DMX)'!AE119, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF119), 'Input 3 - Macro-Debt data(DMX)'!AF119, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG119), 'Input 3 - Macro-Debt data(DMX)'!AG119, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH119), 'Input 3 - Macro-Debt data(DMX)'!AH119, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI119), 'Input 3 - Macro-Debt data(DMX)'!AI119, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ119), 'Input 3 - Macro-Debt data(DMX)'!AJ119, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK119), 'Input 3 - Macro-Debt data(DMX)'!AK119, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL119), 'Input 3 - Macro-Debt data(DMX)'!AL119, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM119), 'Input 3 - Macro-Debt data(DMX)'!AM119, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN119), 'Input 3 - Macro-Debt data(DMX)'!AN119, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO119), 'Input 3 - Macro-Debt data(DMX)'!AO119, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP119), 'Input 3 - Macro-Debt data(DMX)'!AP119, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ119), 'Input 3 - Macro-Debt data(DMX)'!AQ119, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR119), 'Input 3 - Macro-Debt data(DMX)'!AR119, 0)","v":0}]
[null,"NPC3",null,null,{"$f":"+$E$10","v":0.05},null,null,null,{"$f":"+PV_Base!D438","v":0},"NPC3",null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X120), 'Input 3 - Macro-Debt data(DMX)'!X120, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y120), 'Input 3 - Macro-Debt data(DMX)'!Y120, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z120), 'Input 3 - Macro-Debt data(DMX)'!Z120, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA120), 'Input 3 - Macro-Debt data(DMX)'!AA120, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB120), 'Input 3 - Macro-Debt data(DMX)'!AB120, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC120), 'Input 3 - Macro-Debt data(DMX)'!AC120, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD120), 'Input 3 - Macro-Debt data(DMX)'!AD120, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE120), 'Input 3 - Macro-Debt data(DMX)'!AE120, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF120), 'Input 3 - Macro-Debt data(DMX)'!AF120, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG120), 'Input 3 - Macro-Debt data(DMX)'!AG120, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH120), 'Input 3 - Macro-Debt data(DMX)'!AH120, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI120), 'Input 3 - Macro-Debt data(DMX)'!AI120, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ120), 'Input 3 - Macro-Debt data(DMX)'!AJ120, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK120), 'Input 3 - Macro-Debt data(DMX)'!AK120, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL120), 'Input 3 - Macro-Debt data(DMX)'!AL120, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM120), 'Input 3 - Macro-Debt data(DMX)'!AM120, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN120), 'Input 3 - Macro-Debt data(DMX)'!AN120, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO120), 'Input 3 - Macro-Debt data(DMX)'!AO120, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP120), 'Input 3 - Macro-Debt data(DMX)'!AP120, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ120), 'Input 3 - Macro-Debt data(DMX)'!AQ120, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR120), 'Input 3 - Macro-Debt data(DMX)'!AR120, 0)","v":0}]
[null,"NPC4",null,null,{"$f":"+$E$10","v":0.05},null,null,null,{"$f":"PV_Base!D464","v":0},"NPC4",null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X121), 'Input 3 - Macro-Debt data(DMX)'!X121, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y121), 'Input 3 - Macro-Debt data(DMX)'!Y121, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z121), 'Input 3 - Macro-Debt data(DMX)'!Z121, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA121), 'Input 3 - Macro-Debt data(DMX)'!AA121, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB121), 'Input 3 - Macro-Debt data(DMX)'!AB121, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC121), 'Input 3 - Macro-Debt data(DMX)'!AC121, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD121), 'Input 3 - Macro-Debt data(DMX)'!AD121, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE121), 'Input 3 - Macro-Debt data(DMX)'!AE121, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF121), 'Input 3 - Macro-Debt data(DMX)'!AF121, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG121), 'Input 3 - Macro-Debt data(DMX)'!AG121, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH121), 'Input 3 - Macro-Debt data(DMX)'!AH121, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI121), 'Input 3 - Macro-Debt data(DMX)'!AI121, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ121), 'Input 3 - Macro-Debt data(DMX)'!AJ121, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK121), 'Input 3 - Macro-Debt data(DMX)'!AK121, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL121), 'Input 3 - Macro-Debt data(DMX)'!AL121, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM121), 'Input 3 - Macro-Debt data(DMX)'!AM121, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN121), 'Input 3 - Macro-Debt data(DMX)'!AN121, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO121), 'Input 3 - Macro-Debt data(DMX)'!AO121, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP121), 'Input 3 - Macro-Debt data(DMX)'!AP121, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ121), 'Input 3 - Macro-Debt data(DMX)'!AQ121, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR121), 'Input 3 - Macro-Debt data(DMX)'!AR121, 0)","v":0}]
[null,"NPC5",null,null,{"$f":"+$E$10","v":0.05},null,null,null,{"$f":"PV_Base!D490","v":0},"NPC5",null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X122), 'Input 3 - Macro-Debt data(DMX)'!X122, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y122), 'Input 3 - Macro-Debt data(DMX)'!Y122, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z122), 'Input 3 - Macro-Debt data(DMX)'!Z122, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA122), 'Input 3 - Macro-Debt data(DMX)'!AA122, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB122), 'Input 3 - Macro-Debt data(DMX)'!AB122, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC122), 'Input 3 - Macro-Debt data(DMX)'!AC122, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD122), 'Input 3 - Macro-Debt data(DMX)'!AD122, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE122), 'Input 3 - Macro-Debt data(DMX)'!AE122, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF122), 'Input 3 - Macro-Debt data(DMX)'!AF122, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG122), 'Input 3 - Macro-Debt data(DMX)'!AG122, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH122), 'Input 3 - Macro-Debt data(DMX)'!AH122, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI122), 'Input 3 - Macro-Debt data(DMX)'!AI122, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ122), 'Input 3 - Macro-Debt data(DMX)'!AJ122, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK122), 'Input 3 - Macro-Debt data(DMX)'!AK122, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL122), 'Input 3 - Macro-Debt data(DMX)'!AL122, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM122), 'Input 3 - Macro-Debt data(DMX)'!AM122, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN122), 'Input 3 - Macro-Debt data(DMX)'!AN122, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO122), 'Input 3 - Macro-Debt data(DMX)'!AO122, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP122), 'Input 3 - Macro-Debt data(DMX)'!AP122, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ122), 'Input 3 - Macro-Debt data(DMX)'!AQ122, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR122), 'Input 3 - Macro-Debt data(DMX)'!AR122, 0)","v":0}]
[null,{"$f":"++IF(START!L10=\"English\",translation!C469,IF(START!L10=\"French\",translation!D469,IF(START!L10=\"Portuguese\",translation!E469,translation!F469)))","v":"Commercial"}]
[null,"Eurobond",null,null,{"$f":"+$E$10","v":0.05},null,null,null,{"$f":"+PV_Base!D516","v":0},"COM1",null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X124), 'Input 3 - Macro-Debt data(DMX)'!X124, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y124), 'Input 3 - Macro-Debt data(DMX)'!Y124, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z124), 'Input 3 - Macro-Debt data(DMX)'!Z124, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA124), 'Input 3 - Macro-Debt data(DMX)'!AA124, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB124), 'Input 3 - Macro-Debt data(DMX)'!AB124, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC124), 'Input 3 - Macro-Debt data(DMX)'!AC124, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD124), 'Input 3 - Macro-Debt data(DMX)'!AD124, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE124), 'Input 3 - Macro-Debt data(DMX)'!AE124, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF124), 'Input 3 - Macro-Debt data(DMX)'!AF124, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG124), 'Input 3 - Macro-Debt data(DMX)'!AG124, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH124), 'Input 3 - Macro-Debt data(DMX)'!AH124, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI124), 'Input 3 - Macro-Debt data(DMX)'!AI124, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ124), 'Input 3 - Macro-Debt data(DMX)'!AJ124, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK124), 'Input 3 - Macro-Debt data(DMX)'!AK124, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL124), 'Input 3 - Macro-Debt data(DMX)'!AL124, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM124), 'Input 3 - Macro-Debt data(DMX)'!AM124, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN124), 'Input 3 - Macro-Debt data(DMX)'!AN124, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO124), 'Input 3 - Macro-Debt data(DMX)'!AO124, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP124), 'Input 3 - Macro-Debt data(DMX)'!AP124, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ124), 'Input 3 - Macro-Debt data(DMX)'!AQ124, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR124), 'Input 3 - Macro-Debt data(DMX)'!AR124, 0)","v":0}]
[null,"Commecial Bank",null,null,{"$f":"+$E$10","v":0.05},null,null,null,{"$f":"+PV_Base!D542","v":0},"COM2",null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X125), 'Input 3 - Macro-Debt data(DMX)'!X125, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y125), 'Input 3 - Macro-Debt data(DMX)'!Y125, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z125), 'Input 3 - Macro-Debt data(DMX)'!Z125, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA125), 'Input 3 - Macro-Debt data(DMX)'!AA125, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB125), 'Input 3 - Macro-Debt data(DMX)'!AB125, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC125), 'Input 3 - Macro-Debt data(DMX)'!AC125, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD125), 'Input 3 - Macro-Debt data(DMX)'!AD125, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE125), 'Input 3 - Macro-Debt data(DMX)'!AE125, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF125), 'Input 3 - Macro-Debt data(DMX)'!AF125, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG125), 'Input 3 - Macro-Debt data(DMX)'!AG125, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH125), 'Input 3 - Macro-Debt data(DMX)'!AH125, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI125), 'Input 3 - Macro-Debt data(DMX)'!AI125, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ125), 'Input 3 - Macro-Debt data(DMX)'!AJ125, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK125), 'Input 3 - Macro-Debt data(DMX)'!AK125, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL125), 'Input 3 - Macro-Debt data(DMX)'!AL125, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM125), 'Input 3 - Macro-Debt data(DMX)'!AM125, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN125), 'Input 3 - Macro-Debt data(DMX)'!AN125, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO125), 'Input 3 - Macro-Debt data(DMX)'!AO125, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP125), 'Input 3 - Macro-Debt data(DMX)'!AP125, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ125), 'Input 3 - Macro-Debt data(DMX)'!AQ125, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR125), 'Input 3 - Macro-Debt data(DMX)'!AR125, 0)","v":0}]
[null,"COM3",null,null,{"$f":"+$E$10","v":0.05},null,null,null,{"$f":"+PV_Base!D568","v":0},"COM3",null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X126), 'Input 3 - Macro-Debt data(DMX)'!X126, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y126), 'Input 3 - Macro-Debt data(DMX)'!Y126, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z126), 'Input 3 - Macro-Debt data(DMX)'!Z126, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA126), 'Input 3 - Macro-Debt data(DMX)'!AA126, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB126), 'Input 3 - Macro-Debt data(DMX)'!AB126, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC126), 'Input 3 - Macro-Debt data(DMX)'!AC126, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD126), 'Input 3 - Macro-Debt data(DMX)'!AD126, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE126), 'Input 3 - Macro-Debt data(DMX)'!AE126, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF126), 'Input 3 - Macro-Debt data(DMX)'!AF126, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG126), 'Input 3 - Macro-Debt data(DMX)'!AG126, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH126), 'Input 3 - Macro-Debt data(DMX)'!AH126, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI126), 'Input 3 - Macro-Debt data(DMX)'!AI126, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ126), 'Input 3 - Macro-Debt data(DMX)'!AJ126, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK126), 'Input 3 - Macro-Debt data(DMX)'!AK126, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL126), 'Input 3 - Macro-Debt data(DMX)'!AL126, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM126), 'Input 3 - Macro-Debt data(DMX)'!AM126, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN126), 'Input 3 - Macro-Debt data(DMX)'!AN126, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO126), 'Input 3 - Macro-Debt data(DMX)'!AO126, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP126), 'Input 3 - Macro-Debt data(DMX)'!AP126, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ126), 'Input 3 - Macro-Debt data(DMX)'!AQ126, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR126), 'Input 3 - Macro-Debt data(DMX)'!AR126, 0)","v":0}]
[null,"COM4",null,null,{"$f":"+$E$10","v":0.05},null,null,null,{"$f":"PV_Base!D594","v":0},"COM4",null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X127), 'Input 3 - Macro-Debt data(DMX)'!X127, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y127), 'Input 3 - Macro-Debt data(DMX)'!Y127, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z127), 'Input 3 - Macro-Debt data(DMX)'!Z127, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA127), 'Input 3 - Macro-Debt data(DMX)'!AA127, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB127), 'Input 3 - Macro-Debt data(DMX)'!AB127, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC127), 'Input 3 - Macro-Debt data(DMX)'!AC127, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD127), 'Input 3 - Macro-Debt data(DMX)'!AD127, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE127), 'Input 3 - Macro-Debt data(DMX)'!AE127, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF127), 'Input 3 - Macro-Debt data(DMX)'!AF127, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG127), 'Input 3 - Macro-Debt data(DMX)'!AG127, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH127), 'Input 3 - Macro-Debt data(DMX)'!AH127, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI127), 'Input 3 - Macro-Debt data(DMX)'!AI127, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ127), 'Input 3 - Macro-Debt data(DMX)'!AJ127, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK127), 'Input 3 - Macro-Debt data(DMX)'!AK127, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL127), 'Input 3 - Macro-Debt data(DMX)'!AL127, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM127), 'Input 3 - Macro-Debt data(DMX)'!AM127, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN127), 'Input 3 - Macro-Debt data(DMX)'!AN127, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO127), 'Input 3 - Macro-Debt data(DMX)'!AO127, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP127), 'Input 3 - Macro-Debt data(DMX)'!AP127, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ127), 'Input 3 - Macro-Debt data(DMX)'!AQ127, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR127), 'Input 3 - Macro-Debt data(DMX)'!AR127, 0)","v":0}]
[null,"COM5",null,null,{"$f":"+$E$10","v":0.05},0.03,1,5,{"$f":"PV_Base!D620","v":6.2290428175013401},"COM5",null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X128), 'Input 3 - Macro-Debt data(DMX)'!X128, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y128), 'Input 3 - Macro-Debt data(DMX)'!Y128, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z128), 'Input 3 - Macro-Debt data(DMX)'!Z128, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA128), 'Input 3 - Macro-Debt data(DMX)'!AA128, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB128), 'Input 3 - Macro-Debt data(DMX)'!AB128, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC128), 'Input 3 - Macro-Debt data(DMX)'!AC128, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD128), 'Input 3 - Macro-Debt data(DMX)'!AD128, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE128), 'Input 3 - Macro-Debt data(DMX)'!AE128, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF128), 'Input 3 - Macro-Debt data(DMX)'!AF128, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG128), 'Input 3 - Macro-Debt data(DMX)'!AG128, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH128), 'Input 3 - Macro-Debt data(DMX)'!AH128, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI128), 'Input 3 - Macro-Debt data(DMX)'!AI128, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ128), 'Input 3 - Macro-Debt data(DMX)'!AJ128, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK128), 'Input 3 - Macro-Debt data(DMX)'!AK128, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL128), 'Input 3 - Macro-Debt data(DMX)'!AL128, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM128), 'Input 3 - Macro-Debt data(DMX)'!AM128, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN128), 'Input 3 - Macro-Debt data(DMX)'!AN128, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO128), 'Input 3 - Macro-Debt data(DMX)'!AO128, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP128), 'Input 3 - Macro-Debt data(DMX)'!AP128, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ128), 'Input 3 - Macro-Debt data(DMX)'!AQ128, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR128), 'Input 3 - Macro-Debt data(DMX)'!AR128, 0)","v":0}]
[]
[null,{"$f":"++OFFSET(translation!C473, 0,LANG)","v":"Short-Term debt assumption"},null,null,null,null,null,null,null,null,null,{"$f":"++OFFSET(translation!C481, 0,LANG)","v":"grace period in commercial PPG should be at minimum 1"}]
[null,{"$f":"++OFFSET(translation!C474, 0,LANG)","v":"PPG ST external debt"},null,null,null,0.1,null,null,null,"PPG_X_ST",null,"(KN) really?"]
[]
[null,{"$f":"++OFFSET(translation!C475, 0,LANG)","v":"Local currency-denominated locally-issued debt held by non-residents"}]
[null,{"$f":"'Input 5 - Local-debt Financing'!A27","v":"T-bills (denominated in local currency)"},null,null,"-",{"$f":"AVERAGE('Input 5 - Local-debt Financing'!I27:S27)","v":0.15363636363636368},0,1,0]
[null,{"$f":"'Input 5 - Local-debt Financing'!A31","v":"Bonds (1 to 3 years)-LC"},null,null,{"$f":"+'Input 4 - External Financing'!E$10","v":0.05},{"$f":"AVERAGE('Input 5 - Local-debt Financing'!I31:S31)","v":0.10636363636363635},{"$f":"'Input 5 - Local-debt Financing'!C31","v":1},{"$f":"'Input 5 - Local-debt Financing'!D31","v":2},0]
[null,{"$f":"'Input 5 - Local-debt Financing'!A32","v":"Bonds (4 to 7 years)-LC"},null,null,{"$f":"+'Input 4 - External Financing'!E$10","v":0.05},{"$f":"AVERAGE('Input 5 - Local-debt Financing'!I32:S32)","v":0.10636363636363635},{"$f":"'Input 5 - Local-debt Financing'!C32","v":3},{"$f":"'Input 5 - Local-debt Financing'!D32","v":5},0]
[null,{"$f":"'Input 5 - Local-debt Financing'!A33","v":"Bonds (beyond 7 years)-LC"},null,null,{"$f":"+'Input 4 - External Financing'!E$10","v":0.05},{"$f":"AVERAGE('Input 5 - Local-debt Financing'!I33:S33)","v":0.10636363636363635},{"$f":"'Input 5 - Local-debt Financing'!C33","v":6},{"$f":"'Input 5 - Local-debt Financing'!D33","v":7},0]
[null,{"$f":"++OFFSET(translation!C476, 0,LANG)","v":"Foreign currency-denominated locally-issued debt held by non-residents"}]
[null,{"$f":"'Input 5 - Local-debt Financing'!A28","v":"T-bills (denominated in foreign currency)"},null,null,"-",{"$f":"AVERAGE('Input 5 - Local-debt Financing'!I28:S28)","v":1.9090909090909096E-2},0,1,0]
[null,{"$f":"'Input 5 - Local-debt Financing'!A35","v":"Bonds (1 to 3 years)-FX"},null,null,{"$f":"+'Input 4 - External Financing'!E$10","v":0.05},{"$f":"AVERAGE('Input 5 - Local-debt Financing'!I35:S35)","v":6.2727272727272743E-2},{"$f":"'Input 5 - Local-debt Financing'!C35","v":1},{"$f":"'Input 5 - Local-debt Financing'!D35","v":2},{"$f":"PV_Base!D646","v":0}]
[null,{"$f":"'Input 5 - Local-debt Financing'!A36","v":"Bonds (4 to 7 years)-FX"},null,null,{"$f":"+'Input 4 - External Financing'!E$10","v":0.05},{"$f":"AVERAGE('Input 5 - Local-debt Financing'!I36:S36)","v":6.2727272727272743E-2},{"$f":"'Input 5 - Local-debt Financing'!C36","v":3},{"$f":"'Input 5 - Local-debt Financing'!D36","v":5},{"$f":"PV_Base!D672","v":0}]
[null,{"$f":"'Input 5 - Local-debt Financing'!A37","v":"Bonds (beyond 7 years)-FX"},null,null,{"$f":"+'Input 4 - External Financing'!E$10","v":0.05},{"$f":"AVERAGE('Input 5 - Local-debt Financing'!I37:S37)","v":6.2727272727272743E-2},{"$f":"'Input 5 - Local-debt Financing'!C37","v":6},{"$f":"'Input 5 - Local-debt Financing'!D37","v":7},{"$f":"PV_Base!D698","v":0}]
[null,{"$f":"++OFFSET(translation!C477, 0,LANG)","v":"Foreign currency-denominated locally-issued debt held by residents"}]
[null,{"$f":"'Input 5 - Local-debt Financing'!A13","v":"T-bills (denominated in foreign currency)"},null,null,"-",{"$f":"AVERAGE('Input 5 - Local-debt Financing'!I13:S13)","v":1.9090909090909096E-2},0,1,0]
[null,{"$f":"'Input 5 - Local-debt Financing'!A20","v":"Bonds (1 to 3 years)-FX"},null,null,{"$f":"+'Input 4 - External Financing'!E$10","v":0.05},{"$f":"AVERAGE('Input 5 - Local-debt Financing'!I20:S20)","v":6.2727272727272743E-2},{"$f":"'Input 5 - Local-debt Financing'!C20","v":1},{"$f":"'Input 5 - Local-debt Financing'!D20","v":2},{"$f":"PV_Base!D724","v":0}]
[null,{"$f":"'Input 5 - Local-debt Financing'!A21","v":"Bonds (4 to 7 years)-FX"},null,null,{"$f":"+'Input 4 - External Financing'!E$10","v":0.05},{"$f":"AVERAGE('Input 5 - Local-debt Financing'!I21:S21)","v":6.2727272727272743E-2},{"$f":"'Input 5 - Local-debt Financing'!C21","v":3},{"$f":"'Input 5 - Local-debt Financing'!D21","v":5},{"$f":"PV_Base!D750","v":0}]
[null,{"$f":"'Input 5 - Local-debt Financing'!A22","v":"Bonds (beyond 7 years)-FX"},null,null,{"$f":"+'Input 4 - External Financing'!E$10","v":0.05},{"$f":"AVERAGE('Input 5 - Local-debt Financing'!I22:S22)","v":6.2727272727272743E-2},{"$f":"'Input 5 - Local-debt Financing'!C22","v":6},{"$f":"'Input 5 - Local-debt Financing'!D22","v":7},{"$f":"PV_Base!D776","v":0}]
[]
[]
[null,{"$f":"++OFFSET(translation!C478, 0,LANG)","v":"IDA's lending terms and repayment schedule"}]
[null,"As of April 2018",null,{"$f":"++OFFSET(translation!C479, 0,LANG)","v":"Service fee and interest"},{"$f":"G6","v":"Grace period"},{"$f":"H6","v":"Loan Maturity"},null,{"$f":"++OFFSET(translation!C480, 0,LANG)","v":"Year"}]
[null,null,null,null,null,null,null,0,{"$f":"H62+1","v":1},{"$f":"I62+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,{"$f":"AN62+1","v":33},34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[null,"IDA - small economy",null,7.4999999999999997E-3,10,40,null,null,null,null,null,null,null,null,null,null,null,null,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,"IDA - regular",null,7.4999999999999997E-3,6,38,null,null,null,null,null,null,null,null,3.125E-2,{"$f":"$O$64","v":3.125E-2},3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2]
[null,"IDA - blend",null,0.02,5,30,null,null,null,null,null,null,null,3.3000000000000002E-2,{"$f":"$N$65","v":3.3000000000000002E-2},3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,6.8000000000000005E-2,{"$f":"$AH$65","v":6.8000000000000005E-2},{"$f":"$AH$65","v":6.8000000000000005E-2},{"$f":"$AH$65","v":6.8000000000000005E-2},{"$f":"$AH$65","v":6.8000000000000005E-2}]
[null,"http://ida.worldbank.org/financing/ida-lending-terms"]
[null,"Service fee and intrest are for SDR-denominated loans only.  Please see the latest IDA term sheet for the complete list."]
[null,{"$f":"'Input 1 - Basics'!E12","v":"Click on the link for the country's IDA status"}]
[null,{"$f":"'Input 1 - Basics'!H12","v":"http://ida.worldbank.org/about/borrowing-countries"}]

{"sheet":"Input 5 - Local-debt Financing","index":17,"n_rows":651,"n_cols":73,"rows_kept":651,"cut":false,"hidden":false,"merged":[[74,2,74,7],[75,2,75,7],[6,8,6,13],[143,32,144,40],[223,1,223,4],[115,1,115,2],[112,0,113,4],[80,2,80,5]]}
[{"$f":"++OFFSET(translation!C486, 0,LANG)","v":"Borrowing Terms: New Domestic Financing under the baseline"}]
[]
[{"$f":"'Input 1 - Basics'!B3","v":"Please fill out the yellow cells"},null,null,null,null,null,null,null,{"$f":"'Input 1 - Basics'!B18","v":"First year of projections"}]
[{"$f":"'Input 1 - Basics'!B4","v":"Values in light yellow cells should be confirmed and overriden as needed."}]
[{"$f":"'Input 1 - Basics'!B5","v":"Blue cells are populated automatically"},null,null,null,null,null,null,{"$f":"I5-1","v":2018},{"$f":"ProjectionYear","v":2019},{"$f":"I5+1","v":2020},2021,2022,2023,2024,{"$f":"N5+1","v":2025},{"$f":"O5+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,{"$f":"AB5+1","v":2039}]
[]
[{"$f":"++OFFSET(translation!C487, 0,LANG)","v":"Assumptions on domestic financial instruments"},null,{"$f":"'Input 4 - External Financing'!G6","v":"Grace period"},{"$f":"++OFFSET(translation!C494, 0,LANG)","v":"Maturity"},null,null,null,null,{"$f":"++OFFSET(translation!C497, 0,LANG)","v":"Interest rate on domestic debt"}]
[{"$f":"++OFFSET(translation!C493, 0,LANG)","v":"Locally-issued debt"}]
[{"$f":"IF('Input 1 - Basics'!C33=lookup!$X$4, lookup!AP4, \"\")","v":""}]
[{"$f":"++OFFSET(translation!C498, 0,LANG)","v":"Central bank financing"},null,0,1,null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"N10","v":0.1},{"$f":"O10","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[{"$f":"++OFFSET(translation!C499, 0,LANG)","v":"Short-term debt"}]
[{"$f":"++OFFSET(translation!C500, 0,LANG)","v":"T-bills (denominated in local currency)"},null,0,1,null,null,null,null,0.19,0.18,0.17,0.16,0.15,0.14000000000000001,{"$f":"N12","v":0.14000000000000001},0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001]
[{"$f":"++OFFSET(translation!C501, 0,LANG)","v":"T-bills (denominated in foreign currency)"},null,0,1,null,null,null,null,0.05,0.04,0.03,0.02,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[{"$f":"++OFFSET(translation!C502, 0,LANG)","v":"MLT debt"}]
[{"$f":"++OFFSET(translation!C503, 0,LANG)","v":"Denominated in local currency (LC)"}]
[{"$f":"++OFFSET(translation!C504, 0,LANG)","v":"Bonds (1 to 3 years)-LC"},null,1,2,null,null,null,null,0.15,0.14000000000000001,0.13,0.11,0.1,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09]
[{"$f":"++OFFSET(translation!C505, 0,LANG)","v":"Bonds (4 to 7 years)-LC"},null,3,5,null,null,null,null,0.15,0.14000000000000001,0.13,0.11,0.1,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09]
[{"$f":"++OFFSET(translation!C506, 0,LANG)","v":"Bonds (beyond 7 years)-LC"},null,6,7,null,null,null,null,0.15,0.14000000000000001,0.13,0.11,0.1,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09]
[{"$f":"IF($B$116=lookup!$X$4,lookup!$AP$29,lookup!AP30)","v":"Denominated in foreign currency (FX) - External debt"}]
[{"$f":"++OFFSET(translation!C508, 0,LANG)","v":"Bonds (1 to 3 years)-FX"},null,1,2,null,null,null,null,0.08,7.0000000000000007E-2,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
[{"$f":"++OFFSET(translation!C509, 0,LANG)","v":"Bonds (4 to 7 years)-FX"},null,3,5,null,null,null,null,0.08,7.0000000000000007E-2,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
[{"$f":"++OFFSET(translation!C510, 0,LANG)","v":"Bonds (beyond 7 years)-FX"},null,6,7,null,null,null,null,0.08,7.0000000000000007E-2,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
[]
[{"$f":"A8","v":"Locally-issued debt"}]
[{"$f":"IF('Input 1 - Basics'!C33=lookup!$X$4, lookup!AP7, lookup!AP8)","v":"Held by non-residents - (please ignore and use 'Locally-issued debt' above when using a currency criterion)"}]
[{"$f":"A11","v":"Short-term debt"}]
["T-bills (denominated in local currency)",null,0,1,null,null,null,null,{"$f":"I12","v":0.19},0.18,0.17,0.16,0.15,0.14000000000000001,{"$f":"N27","v":0.14000000000000001},{"$f":"O27","v":0.14000000000000001},{"$f":"P27","v":0.14000000000000001},{"$f":"Q27","v":0.14000000000000001},{"$f":"R27","v":0.14000000000000001},{"$f":"S27","v":0.14000000000000001},{"$f":"T27","v":0.14000000000000001},{"$f":"U27","v":0.14000000000000001},{"$f":"V27","v":0.14000000000000001},{"$f":"W27","v":0.14000000000000001},{"$f":"X27","v":0.14000000000000001},{"$f":"Y27","v":0.14000000000000001},{"$f":"Z27","v":0.14000000000000001},{"$f":"AA27","v":0.14000000000000001},{"$f":"AB27","v":0.14000000000000001}]
["T-bills (denominated in foreign currency)",null,0,1,null,null,null,null,0.05,0.04,0.03,0.02,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
["MLT debt"]
["Denominated in local currency (LC)"]
["Bonds (1 to 3 years)-LC",null,{"$f":"C16","v":1},{"$f":"D16","v":2},null,null,null,null,{"$f":"I16","v":0.15},{"$f":"J16","v":0.14000000000000001},0.13,0.11,0.1,0.09,0.09,{"$f":"O31","v":0.09},{"$f":"P31","v":0.09},{"$f":"Q31","v":0.09},{"$f":"R31","v":0.09},{"$f":"S31","v":0.09},{"$f":"T31","v":0.09},{"$f":"U31","v":0.09},{"$f":"V31","v":0.09},{"$f":"W31","v":0.09},{"$f":"X31","v":0.09},{"$f":"Y31","v":0.09},{"$f":"Z31","v":0.09},{"$f":"AA31","v":0.09},{"$f":"AB31","v":0.09}]
["Bonds (4 to 7 years)-LC",null,{"$f":"C17","v":3},5,null,null,null,null,{"$f":"I17","v":0.15},0.14000000000000001,0.13,0.11,0.1,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09]
["Bonds (beyond 7 years)-LC",null,{"$f":"C18","v":6},7,null,null,null,null,{"$f":"I18","v":0.15},0.14000000000000001,0.13,0.11,0.1,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09]
["Denominated in foreign currency (FX) - External debt"]
["Bonds (1 to 3 years)-FX",null,{"$f":"C20","v":1},{"$f":"D20","v":2},null,null,null,null,{"$f":"I20","v":0.08},{"$f":"J20","v":7.0000000000000007E-2},0.06,0.06,0.06,0.06,0.06,{"$f":"O35","v":0.06},{"$f":"P35","v":0.06},{"$f":"Q35","v":0.06},{"$f":"R35","v":0.06},{"$f":"S35","v":0.06},{"$f":"T35","v":0.06},{"$f":"U35","v":0.06},{"$f":"V35","v":0.06},{"$f":"W35","v":0.06},{"$f":"X35","v":0.06},{"$f":"Y35","v":0.06},{"$f":"Z35","v":0.06},{"$f":"AA35","v":0.06},{"$f":"AB35","v":0.06}]
["Bonds (4 to 7 years)-FX",null,{"$f":"C21","v":3},5,null,null,null,null,{"$f":"I21","v":0.08},7.0000000000000007E-2,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
["Bonds (beyond 7 years)-FX",null,{"$f":"C22","v":6},7,null,null,null,null,{"$f":"I22","v":0.08},7.0000000000000007E-2,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
[]
[{"$f":"++OFFSET(translation!C517, 0,LANG)","v":"Identifying Public GFNs"}]
[{"$f":"++OFFSET(translation!C518, 0,LANG)","v":"(1) Primary deficit"},null,null,null,null,null,null,null,{"$f":"'Macro-Debt_Data'!U48-'Macro-Debt_Data'!U45","v":0},{"$f":"'Macro-Debt_Data'!V48-'Macro-Debt_Data'!V45","v":0},{"$f":"'Macro-Debt_Data'!W48-'Macro-Debt_Data'!W45","v":0},{"$f":"'Macro-Debt_Data'!X48-'Macro-Debt_Data'!X45","v":0},{"$f":"'Macro-Debt_Data'!Y48-'Macro-Debt_Data'!Y45","v":0},{"$f":"'Macro-Debt_Data'!Z48-'Macro-Debt_Data'!Z45","v":0},{"$f":"'Macro-Debt_Data'!AA48-'Macro-Debt_Data'!AA45","v":0},{"$f":"'Macro-Debt_Data'!AB48-'Macro-Debt_Data'!AB45","v":0},{"$f":"'Macro-Debt_Data'!AC48-'Macro-Debt_Data'!AC45","v":0},{"$f":"'Macro-Debt_Data'!AD48-'Macro-Debt_Data'!AD45","v":0},{"$f":"'Macro-Debt_Data'!AE48-'Macro-Debt_Data'!AE45","v":0},{"$f":"'Macro-Debt_Data'!AF48-'Macro-Debt_Data'!AF45","v":0},{"$f":"'Macro-Debt_Data'!AG48-'Macro-Debt_Data'!AG45","v":0},{"$f":"'Macro-Debt_Data'!AH48-'Macro-Debt_Data'!AH45","v":0},{"$f":"'Macro-Debt_Data'!AI48-'Macro-Debt_Data'!AI45","v":0},{"$f":"'Macro-Debt_Data'!AJ48-'Macro-Debt_Data'!AJ45","v":0},{"$f":"'Macro-Debt_Data'!AK48-'Macro-Debt_Data'!AK45","v":0},{"$f":"'Macro-Debt_Data'!AL48-'Macro-Debt_Data'!AL45","v":0},{"$f":"'Macro-Debt_Data'!AM48-'Macro-Debt_Data'!AM45","v":0},{"$f":"'Macro-Debt_Data'!AN48-'Macro-Debt_Data'!AN45","v":0},{"$f":"'Macro-Debt_Data'!AO48-'Macro-Debt_Data'!AO45","v":0}]
[]
[{"$f":"++OFFSET(translation!C520, 0,LANG)","v":"(2) Debt services from existing debt"},null,null,null,null,null,null,null,{"$f":"I43+I44","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"++OFFSET(translation!C521, 0,LANG)","v":"Domestic (including ST debt from previous year)"},null,null,null,null,null,null,null,{"$f":"I140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"++OFFSET(translation!C522, 0,LANG)","v":"External debt (MLT)"},null,null,null,null,null,null,null,{"$f":"(Ext_Debt_Data!F61)*I219","v":{"$error":"#DIV/0!"}},{"$f":"(Ext_Debt_Data!G61)*J219","v":{"$error":"#DIV/0!"}},{"$f":"(Ext_Debt_Data!H61)*K219","v":{"$error":"#DIV/0!"}},{"$f":"(Ext_Debt_Data!I61)*L219","v":{"$error":"#DIV/0!"}},{"$f":"(Ext_Debt_Data!J61)*M219","v":{"$error":"#DIV/0!"}},{"$f":"(Ext_Debt_Data!K61)*N219","v":{"$error":"#DIV/0!"}},{"$f":"(Ext_Debt_Data!L61)*O219","v":{"$error":"#DIV/0!"}},{"$f":"(Ext_Debt_Data!M61)*P219","v":{"$error":"#DIV/0!"}},{"$f":"(Ext_Debt_Data!N61)*Q219","v":{"$error":"#DIV/0!"}},{"$f":"(Ext_Debt_Data!O61)*R219","v":{"$error":"#DIV/0!"}},{"$f":"(Ext_Debt_Data!P61)*S219","v":{"$error":"#DIV/0!"}},{"$f":"(Ext_Debt_Data!Q61)*T219","v":{"$error":"#DIV/0!"}},{"$f":"(Ext_Debt_Data!R61)*U219","v":{"$error":"#DIV/0!"}},{"$f":"(Ext_Debt_Data!S61)*V219","v":{"$error":"#DIV/0!"}},{"$f":"(Ext_Debt_Data!T61)*W219","v":{"$error":"#DIV/0!"}},{"$f":"(Ext_Debt_Data!U61)*X219","v":{"$error":"#DIV/0!"}},{"$f":"(Ext_Debt_Data!V61)*Y219","v":{"$error":"#DIV/0!"}},{"$f":"(Ext_Debt_Data!W61)*Z219","v":{"$error":"#DIV/0!"}},{"$f":"(Ext_Debt_Data!X61)*AA219","v":{"$error":"#DIV/0!"}},{"$f":"(Ext_Debt_Data!Y61)*AB219","v":{"$error":"#DIV/0!"}},{"$f":"(Ext_Debt_Data!Z61)*AC219","v":{"$error":"#DIV/0!"}}]
["o/w: IMF",null,null,null,null,null,null,null,{"$f":"Ext_Debt_Data!F12*I219","v":0},{"$f":"Ext_Debt_Data!G12*J219","v":0},{"$f":"Ext_Debt_Data!H12*K219","v":0},{"$f":"Ext_Debt_Data!I12*L219","v":0},{"$f":"Ext_Debt_Data!J12*M219","v":0},{"$f":"Ext_Debt_Data!K12*N219","v":0},{"$f":"Ext_Debt_Data!L12*O219","v":0},{"$f":"Ext_Debt_Data!M12*P219","v":0},{"$f":"Ext_Debt_Data!N12*Q219","v":0},{"$f":"Ext_Debt_Data!O12*R219","v":0},{"$f":"Ext_Debt_Data!P12*S219","v":0},{"$f":"Ext_Debt_Data!Q12*T219","v":0},{"$f":"Ext_Debt_Data!R12*U219","v":0},{"$f":"Ext_Debt_Data!S12*V219","v":0},{"$f":"Ext_Debt_Data!T12*W219","v":0},{"$f":"Ext_Debt_Data!U12*X219","v":0},{"$f":"Ext_Debt_Data!V12*Y219","v":0},{"$f":"Ext_Debt_Data!W12*Z219","v":0},{"$f":"Ext_Debt_Data!X12*AA219","v":0},{"$f":"Ext_Debt_Data!Y12*AB219","v":0},{"$f":"Ext_Debt_Data!Z12*AC219","v":0}]
[]
[{"$f":"++OFFSET(translation!C524, 0,LANG)","v":"(3) Debt services from new debt"},null,null,null,null,null,null,null,{"$f":"I48+I49","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A43","v":"Domestic (including ST debt from previous year)"},null,null,null,null,null,null,null,{"$f":"I171","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A44","v":"External debt (MLT)"},null,null,null,null,null,null,null,{"$f":"Ext_Debt_Data!F136*I219","v":0},{"$f":"Ext_Debt_Data!G136*J219","v":0},{"$f":"Ext_Debt_Data!H136*K219","v":0},{"$f":"Ext_Debt_Data!I136*L219","v":0},{"$f":"Ext_Debt_Data!J136*M219","v":0},{"$f":"Ext_Debt_Data!K136*N219","v":0},{"$f":"Ext_Debt_Data!L136*O219","v":0},{"$f":"Ext_Debt_Data!M136*P219","v":0},{"$f":"Ext_Debt_Data!N136*Q219","v":0},{"$f":"Ext_Debt_Data!O136*R219","v":0},{"$f":"Ext_Debt_Data!P136*S219","v":0},{"$f":"Ext_Debt_Data!Q136*T219","v":0},{"$f":"Ext_Debt_Data!R136*U219","v":0},{"$f":"Ext_Debt_Data!S136*V219","v":0},{"$f":"Ext_Debt_Data!T136*W219","v":0},{"$f":"Ext_Debt_Data!U136*X219","v":0},{"$f":"Ext_Debt_Data!V136*Y219","v":0},{"$f":"Ext_Debt_Data!W136*Z219","v":0},{"$f":"Ext_Debt_Data!X136*AA219","v":0},{"$f":"Ext_Debt_Data!Y136*AB219","v":0},{"$f":"Ext_Debt_Data!Z136*AC219","v":0}]
["o/w: IMF",null,null,null,null,null,null,null,{"$f":"(Ext_Debt_Data!F140+Ext_Debt_Data!F186)*I219","v":0},{"$f":"(Ext_Debt_Data!G140+Ext_Debt_Data!G186)*J219","v":0},{"$f":"(Ext_Debt_Data!H140+Ext_Debt_Data!H186)*K219","v":0},{"$f":"(Ext_Debt_Data!I140+Ext_Debt_Data!I186)*L219","v":0},{"$f":"(Ext_Debt_Data!J140+Ext_Debt_Data!J186)*M219","v":0},{"$f":"(Ext_Debt_Data!K140+Ext_Debt_Data!K186)*N219","v":0},{"$f":"(Ext_Debt_Data!L140+Ext_Debt_Data!L186)*O219","v":0},{"$f":"(Ext_Debt_Data!M140+Ext_Debt_Data!M186)*P219","v":0},{"$f":"(Ext_Debt_Data!N140+Ext_Debt_Data!N186)*Q219","v":0},{"$f":"(Ext_Debt_Data!O140+Ext_Debt_Data!O186)*R219","v":0},{"$f":"(Ext_Debt_Data!P140+Ext_Debt_Data!P186)*S219","v":0},{"$f":"(Ext_Debt_Data!Q140+Ext_Debt_Data!Q186)*T219","v":0},{"$f":"(Ext_Debt_Data!R140+Ext_Debt_Data!R186)*U219","v":0},{"$f":"(Ext_Debt_Data!S140+Ext_Debt_Data!S186)*V219","v":0},{"$f":"(Ext_Debt_Data!T140+Ext_Debt_Data!T186)*W219","v":0},{"$f":"(Ext_Debt_Data!U140+Ext_Debt_Data!U186)*X219","v":0},{"$f":"(Ext_Debt_Data!V140+Ext_Debt_Data!V186)*Y219","v":0},{"$f":"(Ext_Debt_Data!W140+Ext_Debt_Data!W186)*Z219","v":0},{"$f":"(Ext_Debt_Data!X140+Ext_Debt_Data!X186)*AA219","v":0},{"$f":"(Ext_Debt_Data!Y140+Ext_Debt_Data!Y186)*AB219","v":0},{"$f":"(Ext_Debt_Data!Z140+Ext_Debt_Data!Z186)*AC219","v":0}]
[]
[{"$f":"++OFFSET(translation!C528, 0,LANG)","v":"(4) Debt services from ST external debt"},null,null,null,null,null,null,null,{"$f":"(Ext_Debt_Data!F367+Ext_Debt_Data!F368)*I219","v":0},{"$f":"(Ext_Debt_Data!G367+Ext_Debt_Data!G368)*J219","v":{"$error":"#DIV/0!"}},{"$f":"(Ext_Debt_Data!H367+Ext_Debt_Data!H368)*K219","v":{"$error":"#DIV/0!"}},{"$f":"(Ext_Debt_Data!I367+Ext_Debt_Data!I368)*L219","v":{"$error":"#DIV/0!"}},{"$f":"(Ext_Debt_Data!J367+Ext_Debt_Data!J368)*M219","v":{"$error":"#DIV/0!"}},{"$f":"(Ext_Debt_Data!K367+Ext_Debt_Data!K368)*N219","v":{"$error":"#DIV/0!"}},{"$f":"(Ext_Debt_Data!L367+Ext_Debt_Data!L368)*O219","v":{"$error":"#DIV/0!"}},{"$f":"(Ext_Debt_Data!M367+Ext_Debt_Data!M368)*P219","v":{"$error":"#DIV/0!"}},{"$f":"(Ext_Debt_Data!N367+Ext_Debt_Data!N368)*Q219","v":{"$error":"#DIV/0!"}},{"$f":"(Ext_Debt_Data!O367+Ext_Debt_Data!O368)*R219","v":{"$error":"#DIV/0!"}},{"$f":"(Ext_Debt_Data!P367+Ext_Debt_Data!P368)*S219","v":{"$error":"#DIV/0!"}},{"$f":"(Ext_Debt_Data!Q367+Ext_Debt_Data!Q368)*T219","v":{"$error":"#DIV/0!"}},{"$f":"(Ext_Debt_Data!R367+Ext_Debt_Data!R368)*U219","v":{"$error":"#DIV/0!"}},{"$f":"(Ext_Debt_Data!S367+Ext_Debt_Data!S368)*V219","v":{"$error":"#DIV/0!"}},{"$f":"(Ext_Debt_Data!T367+Ext_Debt_Data!T368)*W219","v":{"$error":"#DIV/0!"}},{"$f":"(Ext_Debt_Data!U367+Ext_Debt_Data!U368)*X219","v":{"$error":"#DIV/0!"}},{"$f":"(Ext_Debt_Data!V367+Ext_Debt_Data!V368)*Y219","v":{"$error":"#DIV/0!"}},{"$f":"(Ext_Debt_Data!W367+Ext_Debt_Data!W368)*Z219","v":{"$error":"#DIV/0!"}},{"$f":"(Ext_Debt_Data!X367+Ext_Debt_Data!X368)*AA219","v":{"$error":"#DIV/0!"}},{"$f":"(Ext_Debt_Data!Y367+Ext_Debt_Data!Y368)*AB219","v":{"$error":"#DIV/0!"}},{"$f":"(Ext_Debt_Data!Z367+Ext_Debt_Data!Z368)*AC219","v":{"$error":"#DIV/0!"}}]
[]
[{"$f":"++OFFSET(translation!C530, 0,LANG)","v":"(5) Other debt creating or reducing flows (e.g., privatization (-), continget liabilities (+), and debt relief(-))"},null,null,null,null,null,null,null,{"$f":"'Baseline - public'!O33/100*'Baseline - public'!O52","v":0},{"$f":"'Baseline - public'!P33/100*'Baseline - public'!P52","v":0},{"$f":"'Baseline - public'!Q33/100*'Baseline - public'!Q52","v":0},{"$f":"'Baseline - public'!R33/100*'Baseline - public'!R52","v":0},{"$f":"'Baseline - public'!S33/100*'Baseline - public'!S52","v":0},{"$f":"'Baseline - public'!T33/100*'Baseline - public'!T52","v":0},{"$f":"'Baseline - public'!U33/100*'Baseline - public'!U52","v":0},{"$f":"'Baseline - public'!V33/100*'Baseline - public'!V52","v":0},{"$f":"'Baseline - public'!W33/100*'Baseline - public'!W52","v":0},{"$f":"'Baseline - public'!X33/100*'Baseline - public'!X52","v":0},{"$f":"'Baseline - public'!Y33/100*'Baseline - public'!Y52","v":0},{"$f":"'Baseline - public'!Z33/100*'Baseline - public'!Z52","v":0},{"$f":"'Baseline - public'!AA33/100*'Baseline - public'!AA52","v":0},{"$f":"'Baseline - public'!AB33/100*'Baseline - public'!AB52","v":0},{"$f":"'Baseline - public'!AC33/100*'Baseline - public'!AC52","v":0},{"$f":"'Baseline - public'!AD33/100*'Baseline - public'!AD52","v":0},{"$f":"'Baseline - public'!AE33/100*'Baseline - public'!AE52","v":0},{"$f":"'Baseline - public'!AF33/100*'Baseline - public'!AF52","v":0},{"$f":"'Baseline - public'!AG33/100*'Baseline - public'!AG52","v":0},{"$f":"'Baseline - public'!AH33/100*'Baseline - public'!AH52","v":0},{"$f":"'Baseline - public'!AI33/100*'Baseline - public'!AI52","v":0}]
[]
[{"$f":"++OFFSET(translation!C532, 0,LANG)","v":"(6) Public GFNs (= 1 + 2 + 3 + 4 + 5)"},null,null,null,null,null,null,null,{"$f":"I40+I42+I47+I52+I54","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["(in % of GDP)",null,null,null,null,null,null,null,{"$f":"I56/I218","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"++OFFSET(translation!C533, 0,LANG)","v":"(7) External financing (MLT)- excluding locally-issued debt"},null,null,null,null,null,null,null,{"$f":"'Input 4 - External Financing'!L8*I219","v":0},{"$f":"'Input 4 - External Financing'!M8*J219","v":0},{"$f":"'Input 4 - External Financing'!N8*K219","v":0},{"$f":"'Input 4 - External Financing'!O8*L219","v":0},{"$f":"'Input 4 - External Financing'!P8*M219","v":0},{"$f":"'Input 4 - External Financing'!Q8*N219","v":0},{"$f":"'Input 4 - External Financing'!R8*O219","v":0},{"$f":"'Input 4 - External Financing'!S8*P219","v":0},{"$f":"'Input 4 - External Financing'!T8*Q219","v":0},{"$f":"'Input 4 - External Financing'!U8*R219","v":0},{"$f":"'Input 4 - External Financing'!V8*S219","v":0},{"$f":"'Input 4 - External Financing'!W8*T219","v":0},{"$f":"'Input 4 - External Financing'!X8*U219","v":0},{"$f":"'Input 4 - External Financing'!Y8*V219","v":0},{"$f":"'Input 4 - External Financing'!Z8*W219","v":0},{"$f":"'Input 4 - External Financing'!AA8*X219","v":0},{"$f":"'Input 4 - External Financing'!AB8*Y219","v":0},{"$f":"'Input 4 - External Financing'!AC8*Z219","v":0},{"$f":"'Input 4 - External Financing'!AD8*AA219","v":0},{"$f":"'Input 4 - External Financing'!AE8*AB219","v":0},{"$f":"'Input 4 - External Financing'!AF8*AC219","v":0}]
["o/w: IMF",null,null,null,null,null,null,null,{"$f":"Ext_Debt_Data!F72*I219","v":0},{"$f":"Ext_Debt_Data!G72*J219","v":0},{"$f":"Ext_Debt_Data!H72*K219","v":0},{"$f":"Ext_Debt_Data!I72*L219","v":0},{"$f":"Ext_Debt_Data!J72*M219","v":0},{"$f":"Ext_Debt_Data!K72*N219","v":0},{"$f":"Ext_Debt_Data!L72*O219","v":0},{"$f":"Ext_Debt_Data!M72*P219","v":0},{"$f":"Ext_Debt_Data!N72*Q219","v":0},{"$f":"Ext_Debt_Data!O72*R219","v":0},{"$f":"Ext_Debt_Data!P72*S219","v":0},{"$f":"Ext_Debt_Data!Q72*T219","v":0},{"$f":"Ext_Debt_Data!R72*U219","v":0},{"$f":"Ext_Debt_Data!S72*V219","v":0},{"$f":"Ext_Debt_Data!T72*W219","v":0},{"$f":"Ext_Debt_Data!U72*X219","v":0},{"$f":"Ext_Debt_Data!V72*Y219","v":0},{"$f":"Ext_Debt_Data!W72*Z219","v":0},{"$f":"Ext_Debt_Data!X72*AA219","v":0},{"$f":"Ext_Debt_Data!Y72*AB219","v":0},{"$f":"Ext_Debt_Data!Z72*AC219","v":0}]
[{"$f":"++OFFSET(translation!C534, 0,LANG)","v":"(8) External financing (ST) - excluding locally-issued debt"},null,null,null,null,null,null,null,{"$f":"Ext_Debt_Data!F359*I219","v":0},{"$f":"Ext_Debt_Data!G359*J219","v":0},{"$f":"Ext_Debt_Data!H359*K219","v":0},{"$f":"Ext_Debt_Data!I359*L219","v":0},{"$f":"Ext_Debt_Data!J359*M219","v":0},{"$f":"Ext_Debt_Data!K359*N219","v":0},{"$f":"Ext_Debt_Data!L359*O219","v":0},{"$f":"Ext_Debt_Data!M359*P219","v":0},{"$f":"Ext_Debt_Data!N359*Q219","v":0},{"$f":"Ext_Debt_Data!O359*R219","v":0},{"$f":"Ext_Debt_Data!P359*S219","v":0},{"$f":"Ext_Debt_Data!Q359*T219","v":0},{"$f":"Ext_Debt_Data!R359*U219","v":0},{"$f":"Ext_Debt_Data!S359*V219","v":0},{"$f":"Ext_Debt_Data!T359*W219","v":0},{"$f":"Ext_Debt_Data!U359*X219","v":0},{"$f":"Ext_Debt_Data!V359*Y219","v":0},{"$f":"Ext_Debt_Data!W359*Z219","v":0},{"$f":"Ext_Debt_Data!X359*AA219","v":0},{"$f":"Ext_Debt_Data!Y359*AB219","v":0},{"$f":"Ext_Debt_Data!Z359*AC219","v":0}]
[{"$f":"++OFFSET(translation!C535,0,LANG)","v":"(9) Changes in liquid assets (-ve: accumulation of deposits, i.e. overfinancing) - users can manually adjust when needed; please make sure total changes in liquid assets are consistent with the macroframework"},null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(-'Input 3 - Macro-Debt data(DMX)'!X26), -'Input 3 - Macro-Debt data(DMX)'!X26, 0)","v":0},{"$f":"IF(ISNUMBER(-'Input 3 - Macro-Debt data(DMX)'!Y26), -'Input 3 - Macro-Debt data(DMX)'!Y26, 0)","v":0},{"$f":"IF(ISNUMBER(-'Input 3 - Macro-Debt data(DMX)'!Z26), -'Input 3 - Macro-Debt data(DMX)'!Z26, 0)","v":0},{"$f":"IF(ISNUMBER(-'Input 3 - Macro-Debt data(DMX)'!AA26), -'Input 3 - Macro-Debt data(DMX)'!AA26, 0)","v":0},{"$f":"IF(ISNUMBER(-'Input 3 - Macro-Debt data(DMX)'!AB26), -'Input 3 - Macro-Debt data(DMX)'!AB26, 0)","v":0},{"$f":"IF(ISNUMBER(-'Input 3 - Macro-Debt data(DMX)'!AC26), -'Input 3 - Macro-Debt data(DMX)'!AC26, 0)","v":0},{"$f":"IF(ISNUMBER(-'Input 3 - Macro-Debt data(DMX)'!AD26), -'Input 3 - Macro-Debt data(DMX)'!AD26, 0)","v":0},{"$f":"IF(ISNUMBER(-'Input 3 - Macro-Debt data(DMX)'!AE26), -'Input 3 - Macro-Debt data(DMX)'!AE26, 0)","v":0},{"$f":"IF(ISNUMBER(-'Input 3 - Macro-Debt data(DMX)'!AF26), -'Input 3 - Macro-Debt data(DMX)'!AF26, 0)","v":0},{"$f":"IF(ISNUMBER(-'Input 3 - Macro-Debt data(DMX)'!AG26), -'Input 3 - Macro-Debt data(DMX)'!AG26, 0)","v":0},{"$f":"IF(ISNUMBER(-'Input 3 - Macro-Debt data(DMX)'!AH26), -'Input 3 - Macro-Debt data(DMX)'!AH26, 0)","v":0},{"$f":"IF(ISNUMBER(-'Input 3 - Macro-Debt data(DMX)'!AI26), -'Input 3 - Macro-Debt data(DMX)'!AI26, 0)","v":0},{"$f":"IF(ISNUMBER(-'Input 3 - Macro-Debt data(DMX)'!AJ26), -'Input 3 - Macro-Debt data(DMX)'!AJ26, 0)","v":0},{"$f":"IF(ISNUMBER(-'Input 3 - Macro-Debt data(DMX)'!AK26), -'Input 3 - Macro-Debt data(DMX)'!AK26, 0)","v":0},{"$f":"IF(ISNUMBER(-'Input 3 - Macro-Debt data(DMX)'!AL26), -'Input 3 - Macro-Debt data(DMX)'!AL26, 0)","v":0},{"$f":"IF(ISNUMBER(-'Input 3 - Macro-Debt data(DMX)'!AM26), -'Input 3 - Macro-Debt data(DMX)'!AM26, 0)","v":0},{"$f":"IF(ISNUMBER(-'Input 3 - Macro-Debt data(DMX)'!AN26), -'Input 3 - Macro-Debt data(DMX)'!AN26, 0)","v":0},{"$f":"IF(ISNUMBER(-'Input 3 - Macro-Debt data(DMX)'!AO26), -'Input 3 - Macro-Debt data(DMX)'!AO26, 0)","v":0},{"$f":"IF(ISNUMBER(-'Input 3 - Macro-Debt data(DMX)'!AP26), -'Input 3 - Macro-Debt data(DMX)'!AP26, 0)","v":0},{"$f":"IF(ISNUMBER(-'Input 3 - Macro-Debt data(DMX)'!AQ26), -'Input 3 - Macro-Debt data(DMX)'!AQ26, 0)","v":0},{"$f":"IF(ISNUMBER(-'Input 3 - Macro-Debt data(DMX)'!AR26), -'Input 3 - Macro-Debt data(DMX)'!AR26, 0)","v":0}]
[{"$f":"++OFFSET(translation!C536,0,LANG)","v":"(10) Drawdown of reserves to repay the IMF - when purchases from the Fund are used for BoP (not budget) support."},null,null,null,null,null,null,null,{"$f":"I45+I50-I59","v":0},{"$f":"J45+J50-J59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"++OFFSET(translation!C537,0,LANG)","v":"(11) Other adjustment (including disbursements / debt service associated with SoEs) - when users want to remove impacts of SoEs' debt on a government's domestic borrowing"}]
[{"$f":"\"(12) \"&++OFFSET(translation!C538,0,LANG)&\" (= 6 - (7 + 8 + 9 + 10+11))\"","v":"(12) Domestic financing (= 6 - (7 + 8 + 9 + 10+11))"},null,null,null,null,null,null,null,{"$f":"I56-(I58+I60+I61+I62+I63)","v":{"$error":"#DIV/0!"}},{"$f":"J56-(J58+J60+J61+J62+J63)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,null,{"$f":"++OFFSET(translation!C539,0,LANG)","v":"Checking GFN with the formula in \"Data-Input\" of the old template"},{"$f":"++OFFSET(translation!C540,0,LANG)","v":"Primary balance"},null,null,null,{"$f":"-'Macro-Debt_Data'!U44","v":0},{"$f":"-'Macro-Debt_Data'!V44","v":0},{"$f":"-'Macro-Debt_Data'!W44","v":0},{"$f":"-'Macro-Debt_Data'!X44","v":0},{"$f":"-'Macro-Debt_Data'!Y44","v":0},{"$f":"-'Macro-Debt_Data'!Z44","v":0},{"$f":"-'Macro-Debt_Data'!AA44","v":0},{"$f":"-'Macro-Debt_Data'!AB44","v":0},{"$f":"-'Macro-Debt_Data'!AC44","v":0},{"$f":"-'Macro-Debt_Data'!AD44","v":0},{"$f":"-'Macro-Debt_Data'!AE44","v":0},{"$f":"-'Macro-Debt_Data'!AF44","v":0},{"$f":"-'Macro-Debt_Data'!AG44","v":0},{"$f":"-'Macro-Debt_Data'!AH44","v":0},{"$f":"-'Macro-Debt_Data'!AI44","v":0},{"$f":"-'Macro-Debt_Data'!AJ44","v":0},{"$f":"-'Macro-Debt_Data'!AK44","v":0},{"$f":"-'Macro-Debt_Data'!AL44","v":0},{"$f":"-'Macro-Debt_Data'!AM44","v":0},{"$f":"-'Macro-Debt_Data'!AN44","v":0},{"$f":"-'Macro-Debt_Data'!AO44","v":0}]
[null,null,null,null,{"$f":"++OFFSET(translation!C541,0,LANG)","v":"Interest"},null,null,null,{"$f":"'Macro-Debt_Data'!U49","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!V49","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!W49","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!X49","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!Y49","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!Z49","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AA49","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AB49","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AC49","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AD49","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AE49","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AF49","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AG49","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AH49","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AI49","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AJ49","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AK49","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AL49","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AM49","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AN49","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AO49","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"++OFFSET(translation!C542,0,LANG)","v":"MLT domestic amortization"},null,null,null,{"$f":"'Macro-Debt_Data'!U26*'Macro-Debt_Data'!U60","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!V26*'Macro-Debt_Data'!V60","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!W26*'Macro-Debt_Data'!W60","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!X26*'Macro-Debt_Data'!X60","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!Y26*'Macro-Debt_Data'!Y60","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!Z26*'Macro-Debt_Data'!Z60","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AA26*'Macro-Debt_Data'!AA60","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AB26*'Macro-Debt_Data'!AB60","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AC26*'Macro-Debt_Data'!AC60","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AD26*'Macro-Debt_Data'!AD60","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AE26*'Macro-Debt_Data'!AE60","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AF26*'Macro-Debt_Data'!AF60","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AG26*'Macro-Debt_Data'!AG60","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AH26*'Macro-Debt_Data'!AH60","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AI26*'Macro-Debt_Data'!AI60","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AJ26*'Macro-Debt_Data'!AJ60","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AK26*'Macro-Debt_Data'!AK60","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AL26*'Macro-Debt_Data'!AL60","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AM26*'Macro-Debt_Data'!AM60","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AN26*'Macro-Debt_Data'!AN60","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AO26*'Macro-Debt_Data'!AO60","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"++OFFSET(translation!C543,0,LANG)","v":"MLT external"},null,null,null,{"$f":"'Macro-Debt_Data'!U24*'Macro-Debt_Data'!U60","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!V24*'Macro-Debt_Data'!V60","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!W24*'Macro-Debt_Data'!W60","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!X24*'Macro-Debt_Data'!X60","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!Y24*'Macro-Debt_Data'!Y60","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!Z24*'Macro-Debt_Data'!Z60","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AA24*'Macro-Debt_Data'!AA60","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AB24*'Macro-Debt_Data'!AB60","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AC24*'Macro-Debt_Data'!AC60","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AD24*'Macro-Debt_Data'!AD60","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AE24*'Macro-Debt_Data'!AE60","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AF24*'Macro-Debt_Data'!AF60","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AG24*'Macro-Debt_Data'!AG60","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AH24*'Macro-Debt_Data'!AH60","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AI24*'Macro-Debt_Data'!AI60","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AJ24*'Macro-Debt_Data'!AJ60","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AK24*'Macro-Debt_Data'!AK60","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AL24*'Macro-Debt_Data'!AL60","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AM24*'Macro-Debt_Data'!AM60","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AN24*'Macro-Debt_Data'!AN60","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AO24*'Macro-Debt_Data'!AO60","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"++OFFSET(translation!C544,0,LANG)","v":"ST domestic"},null,null,null,{"$f":"'Macro-Debt_Data'!T16","v":0},{"$f":"'Macro-Debt_Data'!U16","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!V16","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!W16","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!X16","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!Y16","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!Z16","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AA16","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AB16","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AC16","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AD16","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AE16","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AF16","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AG16","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AH16","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AI16","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AJ16","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AK16","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AL16","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AM16","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AN16","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"++OFFSET(translation!C545,0,LANG)","v":"Others"},null,null,null,{"$f":"I54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"++OFFSET(translation!C546,0,LANG)","v":"Public GFN"},null,null,null,{"$f":"SUM(I66:I71)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,{"$f":"++OFFSET(translation!C547,0,LANG)","v":"Instruction:"}]
[null,null,{"$f":"IF(Int_Ext=0, ++OFFSET(translation!C549,0,LANG), translation!J549)","v":"- Users can either import new domestic disbursements on a instrument-by-instrument basis from Input 3 or design them below. "}]
[null,null,{"$f":"++OFFSET(translation!C550,0,LANG)&\" \"&++OFFSET(translation!C551,0,LANG)&++OFFSET(translation!C552,0,LANG)","v":"- In the latter case, users can i) override manually in yellow-shaded cells or ii) select 1 in cell C78 below and populate percentage shares over the domestic instruments so that GFNs are automatically alloacated over these instruments using the percentage shares."}]
[{"$f":"++OFFSET(translation!C556,0,LANG)","v":"GFNs to be financed with domestic debt"},null,null,null,null,null,null,null,{"$f":"I64","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[{"$f":"++OFFSET(translation!C555,0,LANG)","v":"NEW Issuance of locally-issued debt"},null,0,{"$f":"++OFFSET(translation!C553,0,LANG)","v":"Domestic financing (from macro-framework: 0, input here: 1)"},null,null,null,null,{"$f":"IF($B$116=lookup!$X$4,I81+I97,I81)","v":0},{"$f":"IF($B$116=lookup!$X$4,J81+J97,J81)","v":0},{"$f":"IF($B$116=lookup!$X$4,K81+K97,K81)","v":0},{"$f":"IF($B$116=lookup!$X$4,L81+L97,L81)","v":0},{"$f":"IF($B$116=lookup!$X$4,M81+M97,M81)","v":0},{"$f":"IF($B$116=lookup!$X$4,N81+N97,N81)","v":0},{"$f":"IF($B$116=lookup!$X$4,O81+O97,O81)","v":0},{"$f":"IF($B$116=lookup!$X$4,P81+P97,P81)","v":0},{"$f":"IF($B$116=lookup!$X$4,Q81+Q97,Q81)","v":0},{"$f":"IF($B$116=lookup!$X$4,R81+R97,R81)","v":0},{"$f":"IF($B$116=lookup!$X$4,S81+S97,S81)","v":0},{"$f":"IF($B$116=lookup!$X$4,T81+T97,T81)","v":0},{"$f":"IF($B$116=lookup!$X$4,U81+U97,U81)","v":0},{"$f":"IF($B$116=lookup!$X$4,V81+V97,V81)","v":0},{"$f":"IF($B$116=lookup!$X$4,W81+W97,W81)","v":0},{"$f":"IF($B$116=lookup!$X$4,X81+X97,X81)","v":0},{"$f":"IF($B$116=lookup!$X$4,Y81+Y97,Y81)","v":0},{"$f":"IF($B$116=lookup!$X$4,Z81+Z97,Z81)","v":0},{"$f":"IF($B$116=lookup!$X$4,AA81+AA97,AA81)","v":0},{"$f":"IF($B$116=lookup!$X$4,AB81+AB97,AB81)","v":0},{"$f":"IF($B$116=lookup!$X$4,AC81+AC97,AC81)","v":0}]
[{"$f":"++OFFSET(translation!C558,0,LANG)","v":"Note: Residual financing needs are assumed to be filled by LC-denominated T-bills (line 111)"}]
[{"$f":"A8","v":"Locally-issued debt"},null,{"$f":"++OFFSET(translation!C554,0,LANG)","v":"Financing strategy"},null,null,null,null,null,{"$f":"I83+I84+I87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["",null,{"$f":"I5&\"-\"&RIGHT(N5,2)","v":"2019-24"},{"$f":"O5&\"-\"&RIGHT(S5,2)","v":"2025-29"},{"$f":"T5&\"-\"&RIGHT(X5,2)","v":"2030-34"},{"$f":"Y5&\"-\"&RIGHT(AC5,2)","v":"2035-39"}]
["Central bank financing",null,0,0,0,0,null,null,{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X143), 'Input 3 - Macro-Debt data(DMX)'!X143, 0),$C83*I$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y143), 'Input 3 - Macro-Debt data(DMX)'!Y143, 0),$C83*J$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z143), 'Input 3 - Macro-Debt data(DMX)'!Z143, 0),$C83*K$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA143), 'Input 3 - Macro-Debt data(DMX)'!AA143, 0),$C83*L$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB143), 'Input 3 - Macro-Debt data(DMX)'!AB143, 0),$C83*M$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC143), 'Input 3 - Macro-Debt data(DMX)'!AC143, 0),$C83*N$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD143), 'Input 3 - Macro-Debt data(DMX)'!AD143, 0),$D83*O$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE143), 'Input 3 - Macro-Debt data(DMX)'!AE143, 0),$D83*P$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF143), 'Input 3 - Macro-Debt data(DMX)'!AF143, 0),$D83*Q$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG143), 'Input 3 - Macro-Debt data(DMX)'!AG143, 0),$D83*R$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH143), 'Input 3 - Macro-Debt data(DMX)'!AH143, 0),$D83*S$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI143), 'Input 3 - Macro-Debt data(DMX)'!AI143, 0),$E83*T$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ143), 'Input 3 - Macro-Debt data(DMX)'!AJ143, 0),$E83*U$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK143), 'Input 3 - Macro-Debt data(DMX)'!AK143, 0),$E83*V$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL143), 'Input 3 - Macro-Debt data(DMX)'!AL143, 0),$E83*W$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM143), 'Input 3 - Macro-Debt data(DMX)'!AM143, 0),$E83*X$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN143), 'Input 3 - Macro-Debt data(DMX)'!AN143, 0),$F83*Y$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO143), 'Input 3 - Macro-Debt data(DMX)'!AO143, 0),$F83*Z$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP143), 'Input 3 - Macro-Debt data(DMX)'!AP143, 0),$F83*AA$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ143), 'Input 3 - Macro-Debt data(DMX)'!AQ143, 0),$F83*AB$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR143), 'Input 3 - Macro-Debt data(DMX)'!AR143, 0),$F83*AC$77)","v":0}]
["Short-term debt",null,null,null,null,null,null,null,{"$f":"SUM(I85:I86)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["T-bills (denominated in local currency)",null,{"$f":"IF('Input 5 - Local-debt Financing'!$B$116=lookup!$X$4,1-C83-C86-C89-C90-C91-C93-C94-C95-C100-C101-C104-C105-C106-C108-C109-C110,1-C83-C86-C89-C90-C91-C93-C94-C95)","v":0.65},{"$f":"IF('Input 5 - Local-debt Financing'!$B$116=lookup!$X$4,1-D83-D86-D89-D90-D91-D93-D94-D95-D100-D101-D104-D105-D106-D108-D109-D110,1-D83-D86-D89-D90-D91-D93-D94-D95)","v":0.65},{"$f":"IF('Input 5 - Local-debt Financing'!$B$116=lookup!$X$4,1-E83-E86-E89-E90-E91-E93-E94-E95-E100-E101-E104-E105-E106-E108-E109-E110,1-E83-E86-E89-E90-E91-E93-E94-E95)","v":0.56000000000000005},{"$f":"IF('Input 5 - Local-debt Financing'!$B$116=lookup!$X$4,1-F83-F86-F89-F90-F91-F93-F94-F95-F100-F101-F104-F105-F106-F108-F109-F110,1-F83-F86-F89-F90-F91-F93-F94-F95)","v":0.4200000000000001},null,null,{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X145), 'Input 3 - Macro-Debt data(DMX)'!X145, 0),$C85*I$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y145), 'Input 3 - Macro-Debt data(DMX)'!Y145, 0),$C85*J$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z145), 'Input 3 - Macro-Debt data(DMX)'!Z145, 0),$C85*K$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA145), 'Input 3 - Macro-Debt data(DMX)'!AA145, 0),$C85*L$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB145), 'Input 3 - Macro-Debt data(DMX)'!AB145, 0),$C85*M$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC145), 'Input 3 - Macro-Debt data(DMX)'!AC145, 0),$C85*N$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD145), 'Input 3 - Macro-Debt data(DMX)'!AD145, 0),$D85*O$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE145), 'Input 3 - Macro-Debt data(DMX)'!AE145, 0),$D85*P$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF145), 'Input 3 - Macro-Debt data(DMX)'!AF145, 0),$D85*Q$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG145), 'Input 3 - Macro-Debt data(DMX)'!AG145, 0),$D85*R$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH145), 'Input 3 - Macro-Debt data(DMX)'!AH145, 0),$D85*S$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI145), 'Input 3 - Macro-Debt data(DMX)'!AI145, 0),$E85*T$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ145), 'Input 3 - Macro-Debt data(DMX)'!AJ145, 0),$E85*U$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK145), 'Input 3 - Macro-Debt data(DMX)'!AK145, 0),$E85*V$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL145), 'Input 3 - Macro-Debt data(DMX)'!AL145, 0),$E85*W$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM145), 'Input 3 - Macro-Debt data(DMX)'!AM145, 0),$E85*X$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN145), 'Input 3 - Macro-Debt data(DMX)'!AN145, 0),$F85*Y$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO145), 'Input 3 - Macro-Debt data(DMX)'!AO145, 0),$F85*Z$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP145), 'Input 3 - Macro-Debt data(DMX)'!AP145, 0),$F85*AA$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ145), 'Input 3 - Macro-Debt data(DMX)'!AQ145, 0),$F85*AB$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR145), 'Input 3 - Macro-Debt data(DMX)'!AR145, 0),$F85*AC$77)","v":0}]
["T-bills (denominated in foreign currency)",null,0,0,0,0,null,null,{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X146), 'Input 3 - Macro-Debt data(DMX)'!X146, 0),$C86*I$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y146), 'Input 3 - Macro-Debt data(DMX)'!Y146, 0),$C86*J$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z146), 'Input 3 - Macro-Debt data(DMX)'!Z146, 0),$C86*K$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA146), 'Input 3 - Macro-Debt data(DMX)'!AA146, 0),$C86*L$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB146), 'Input 3 - Macro-Debt data(DMX)'!AB146, 0),$C86*M$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC146), 'Input 3 - Macro-Debt data(DMX)'!AC146, 0),$C86*N$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD146), 'Input 3 - Macro-Debt data(DMX)'!AD146, 0),$D86*O$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE146), 'Input 3 - Macro-Debt data(DMX)'!AE146, 0),$D86*P$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF146), 'Input 3 - Macro-Debt data(DMX)'!AF146, 0),$D86*Q$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG146), 'Input 3 - Macro-Debt data(DMX)'!AG146, 0),$D86*R$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH146), 'Input 3 - Macro-Debt data(DMX)'!AH146, 0),$D86*S$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI146), 'Input 3 - Macro-Debt data(DMX)'!AI146, 0),$E86*T$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ146), 'Input 3 - Macro-Debt data(DMX)'!AJ146, 0),$E86*U$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK146), 'Input 3 - Macro-Debt data(DMX)'!AK146, 0),$E86*V$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL146), 'Input 3 - Macro-Debt data(DMX)'!AL146, 0),$E86*W$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM146), 'Input 3 - Macro-Debt data(DMX)'!AM146, 0),$E86*X$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN146), 'Input 3 - Macro-Debt data(DMX)'!AN146, 0),$F86*Y$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO146), 'Input 3 - Macro-Debt data(DMX)'!AO146, 0),$F86*Z$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP146), 'Input 3 - Macro-Debt data(DMX)'!AP146, 0),$F86*AA$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ146), 'Input 3 - Macro-Debt data(DMX)'!AQ146, 0),$F86*AB$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR146), 'Input 3 - Macro-Debt data(DMX)'!AR146, 0),$F86*AC$77)","v":0}]
["MLT debt",null,null,null,null,null,null,null,{"$f":"I88+I92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Denominated in local currency (LC)",null,null,null,null,null,null,null,{"$f":"SUM(I89:I91)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-LC",null,0.2,0.2,0.19,0.18,null,null,{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X148), 'Input 3 - Macro-Debt data(DMX)'!X148, 0),$C89*I$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y148), 'Input 3 - Macro-Debt data(DMX)'!Y148, 0),$C89*J$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z148), 'Input 3 - Macro-Debt data(DMX)'!Z148, 0),$C89*K$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA148), 'Input 3 - Macro-Debt data(DMX)'!AA148, 0),$C89*L$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB148), 'Input 3 - Macro-Debt data(DMX)'!AB148, 0),$C89*M$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC148), 'Input 3 - Macro-Debt data(DMX)'!AC148, 0),$C89*N$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD148), 'Input 3 - Macro-Debt data(DMX)'!AD148, 0),$D89*O$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE148), 'Input 3 - Macro-Debt data(DMX)'!AE148, 0),$D89*P$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF148), 'Input 3 - Macro-Debt data(DMX)'!AF148, 0),$D89*Q$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG148), 'Input 3 - Macro-Debt data(DMX)'!AG148, 0),$D89*R$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH148), 'Input 3 - Macro-Debt data(DMX)'!AH148, 0),$D89*S$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI148), 'Input 3 - Macro-Debt data(DMX)'!AI148, 0),$E89*T$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ148), 'Input 3 - Macro-Debt data(DMX)'!AJ148, 0),$E89*U$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK148), 'Input 3 - Macro-Debt data(DMX)'!AK148, 0),$E89*V$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL148), 'Input 3 - Macro-Debt data(DMX)'!AL148, 0),$E89*W$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM148), 'Input 3 - Macro-Debt data(DMX)'!AM148, 0),$E89*X$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN148), 'Input 3 - Macro-Debt data(DMX)'!AN148, 0),$F89*Y$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO148), 'Input 3 - Macro-Debt data(DMX)'!AO148, 0),$F89*Z$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP148), 'Input 3 - Macro-Debt data(DMX)'!AP148, 0),$F89*AA$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ148), 'Input 3 - Macro-Debt data(DMX)'!AQ148, 0),$F89*AB$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR148), 'Input 3 - Macro-Debt data(DMX)'!AR148, 0),$F89*AC$77)","v":0}]
["Bonds (4 to 7 years)-LC",null,0.1,0.1,0.15,0.2,null,null,{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X149), 'Input 3 - Macro-Debt data(DMX)'!X149, 0),$C90*I$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y149), 'Input 3 - Macro-Debt data(DMX)'!Y149, 0),$C90*J$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z149), 'Input 3 - Macro-Debt data(DMX)'!Z149, 0),$C90*K$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA149), 'Input 3 - Macro-Debt data(DMX)'!AA149, 0),$C90*L$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB149), 'Input 3 - Macro-Debt data(DMX)'!AB149, 0),$C90*M$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC149), 'Input 3 - Macro-Debt data(DMX)'!AC149, 0),$C90*N$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD149), 'Input 3 - Macro-Debt data(DMX)'!AD149, 0),$D90*O$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE149), 'Input 3 - Macro-Debt data(DMX)'!AE149, 0),$D90*P$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF149), 'Input 3 - Macro-Debt data(DMX)'!AF149, 0),$D90*Q$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG149), 'Input 3 - Macro-Debt data(DMX)'!AG149, 0),$D90*R$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH149), 'Input 3 - Macro-Debt data(DMX)'!AH149, 0),$D90*S$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI149), 'Input 3 - Macro-Debt data(DMX)'!AI149, 0),$E90*T$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ149), 'Input 3 - Macro-Debt data(DMX)'!AJ149, 0),$E90*U$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK149), 'Input 3 - Macro-Debt data(DMX)'!AK149, 0),$E90*V$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL149), 'Input 3 - Macro-Debt data(DMX)'!AL149, 0),$E90*W$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM149), 'Input 3 - Macro-Debt data(DMX)'!AM149, 0),$E90*X$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN149), 'Input 3 - Macro-Debt data(DMX)'!AN149, 0),$F90*Y$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO149), 'Input 3 - Macro-Debt data(DMX)'!AO149, 0),$F90*Z$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP149), 'Input 3 - Macro-Debt data(DMX)'!AP149, 0),$F90*AA$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ149), 'Input 3 - Macro-Debt data(DMX)'!AQ149, 0),$F90*AB$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR149), 'Input 3 - Macro-Debt data(DMX)'!AR149, 0),$F90*AC$77)","v":0}]
["Bonds (beyond 7 years)-LC",null,0.05,0.05,0.1,0.2,null,null,{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X150), 'Input 3 - Macro-Debt data(DMX)'!X150, 0),$C91*I$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y150), 'Input 3 - Macro-Debt data(DMX)'!Y150, 0),$C91*J$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z150), 'Input 3 - Macro-Debt data(DMX)'!Z150, 0),$C91*K$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA150), 'Input 3 - Macro-Debt data(DMX)'!AA150, 0),$C91*L$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB150), 'Input 3 - Macro-Debt data(DMX)'!AB150, 0),$C91*M$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC150), 'Input 3 - Macro-Debt data(DMX)'!AC150, 0),$C91*N$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD150), 'Input 3 - Macro-Debt data(DMX)'!AD150, 0),$D91*O$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE150), 'Input 3 - Macro-Debt data(DMX)'!AE150, 0),$D91*P$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF150), 'Input 3 - Macro-Debt data(DMX)'!AF150, 0),$D91*Q$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG150), 'Input 3 - Macro-Debt data(DMX)'!AG150, 0),$D91*R$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH150), 'Input 3 - Macro-Debt data(DMX)'!AH150, 0),$D91*S$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI150), 'Input 3 - Macro-Debt data(DMX)'!AI150, 0),$E91*T$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ150), 'Input 3 - Macro-Debt data(DMX)'!AJ150, 0),$E91*U$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK150), 'Input 3 - Macro-Debt data(DMX)'!AK150, 0),$E91*V$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL150), 'Input 3 - Macro-Debt data(DMX)'!AL150, 0),$E91*W$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM150), 'Input 3 - Macro-Debt data(DMX)'!AM150, 0),$E91*X$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN150), 'Input 3 - Macro-Debt data(DMX)'!AN150, 0),$F91*Y$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO150), 'Input 3 - Macro-Debt data(DMX)'!AO150, 0),$F91*Z$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP150), 'Input 3 - Macro-Debt data(DMX)'!AP150, 0),$F91*AA$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ150), 'Input 3 - Macro-Debt data(DMX)'!AQ150, 0),$F91*AB$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR150), 'Input 3 - Macro-Debt data(DMX)'!AR150, 0),$F91*AC$77)","v":0}]
["Denominated in foreign currency (FX) - External debt",null,null,null,null,null,null,null,{"$f":"SUM(I93:I95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-FX",null,0,0,0,0,null,null,{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X151), 'Input 3 - Macro-Debt data(DMX)'!X151, 0),$C93*I$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y151), 'Input 3 - Macro-Debt data(DMX)'!Y151, 0),$C93*J$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z151), 'Input 3 - Macro-Debt data(DMX)'!Z151, 0),$C93*K$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA151), 'Input 3 - Macro-Debt data(DMX)'!AA151, 0),$C93*L$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB151), 'Input 3 - Macro-Debt data(DMX)'!AB151, 0),$C93*M$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC151), 'Input 3 - Macro-Debt data(DMX)'!AC151, 0),$C93*N$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD151), 'Input 3 - Macro-Debt data(DMX)'!AD151, 0),$D93*O$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE151), 'Input 3 - Macro-Debt data(DMX)'!AE151, 0),$D93*P$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF151), 'Input 3 - Macro-Debt data(DMX)'!AF151, 0),$D93*Q$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG151), 'Input 3 - Macro-Debt data(DMX)'!AG151, 0),$D93*R$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH151), 'Input 3 - Macro-Debt data(DMX)'!AH151, 0),$D93*S$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI151), 'Input 3 - Macro-Debt data(DMX)'!AI151, 0),$E93*T$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ151), 'Input 3 - Macro-Debt data(DMX)'!AJ151, 0),$E93*U$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK151), 'Input 3 - Macro-Debt data(DMX)'!AK151, 0),$E93*V$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL151), 'Input 3 - Macro-Debt data(DMX)'!AL151, 0),$E93*W$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM151), 'Input 3 - Macro-Debt data(DMX)'!AM151, 0),$E93*X$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN151), 'Input 3 - Macro-Debt data(DMX)'!AN151, 0),$F93*Y$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO151), 'Input 3 - Macro-Debt data(DMX)'!AO151, 0),$F93*Z$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP151), 'Input 3 - Macro-Debt data(DMX)'!AP151, 0),$F93*AA$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ151), 'Input 3 - Macro-Debt data(DMX)'!AQ151, 0),$F93*AB$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR151), 'Input 3 - Macro-Debt data(DMX)'!AR151, 0),$F93*AC$77)","v":0}]
["Bonds (4 to 7 years)-FX",null,0,0,0,0,null,null,{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X152), 'Input 3 - Macro-Debt data(DMX)'!X152, 0),$C94*I$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y152), 'Input 3 - Macro-Debt data(DMX)'!Y152, 0),$C94*J$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z152), 'Input 3 - Macro-Debt data(DMX)'!Z152, 0),$C94*K$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA152), 'Input 3 - Macro-Debt data(DMX)'!AA152, 0),$C94*L$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB152), 'Input 3 - Macro-Debt data(DMX)'!AB152, 0),$C94*M$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC152), 'Input 3 - Macro-Debt data(DMX)'!AC152, 0),$C94*N$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD152), 'Input 3 - Macro-Debt data(DMX)'!AD152, 0),$D94*O$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE152), 'Input 3 - Macro-Debt data(DMX)'!AE152, 0),$D94*P$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF152), 'Input 3 - Macro-Debt data(DMX)'!AF152, 0),$D94*Q$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG152), 'Input 3 - Macro-Debt data(DMX)'!AG152, 0),$D94*R$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH152), 'Input 3 - Macro-Debt data(DMX)'!AH152, 0),$D94*S$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI152), 'Input 3 - Macro-Debt data(DMX)'!AI152, 0),$E94*T$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ152), 'Input 3 - Macro-Debt data(DMX)'!AJ152, 0),$E94*U$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK152), 'Input 3 - Macro-Debt data(DMX)'!AK152, 0),$E94*V$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL152), 'Input 3 - Macro-Debt data(DMX)'!AL152, 0),$E94*W$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM152), 'Input 3 - Macro-Debt data(DMX)'!AM152, 0),$E94*X$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN152), 'Input 3 - Macro-Debt data(DMX)'!AN152, 0),$F94*Y$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO152), 'Input 3 - Macro-Debt data(DMX)'!AO152, 0),$F94*Z$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP152), 'Input 3 - Macro-Debt data(DMX)'!AP152, 0),$F94*AA$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ152), 'Input 3 - Macro-Debt data(DMX)'!AQ152, 0),$F94*AB$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR152), 'Input 3 - Macro-Debt data(DMX)'!AR152, 0),$F94*AC$77)","v":0}]
["Bonds (beyond 7 years)-FX",null,0,0,0,0,null,null,{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X153), 'Input 3 - Macro-Debt data(DMX)'!X153, 0),$C95*I$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y153), 'Input 3 - Macro-Debt data(DMX)'!Y153, 0),$C95*J$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z153), 'Input 3 - Macro-Debt data(DMX)'!Z153, 0),$C95*K$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA153), 'Input 3 - Macro-Debt data(DMX)'!AA153, 0),$C95*L$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB153), 'Input 3 - Macro-Debt data(DMX)'!AB153, 0),$C95*M$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC153), 'Input 3 - Macro-Debt data(DMX)'!AC153, 0),$C95*N$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD153), 'Input 3 - Macro-Debt data(DMX)'!AD153, 0),$D95*O$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE153), 'Input 3 - Macro-Debt data(DMX)'!AE153, 0),$D95*P$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF153), 'Input 3 - Macro-Debt data(DMX)'!AF153, 0),$D95*Q$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG153), 'Input 3 - Macro-Debt data(DMX)'!AG153, 0),$D95*R$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH153), 'Input 3 - Macro-Debt data(DMX)'!AH153, 0),$D95*S$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI153), 'Input 3 - Macro-Debt data(DMX)'!AI153, 0),$E95*T$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ153), 'Input 3 - Macro-Debt data(DMX)'!AJ153, 0),$E95*U$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK153), 'Input 3 - Macro-Debt data(DMX)'!AK153, 0),$E95*V$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL153), 'Input 3 - Macro-Debt data(DMX)'!AL153, 0),$E95*W$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM153), 'Input 3 - Macro-Debt data(DMX)'!AM153, 0),$E95*X$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN153), 'Input 3 - Macro-Debt data(DMX)'!AN153, 0),$F95*Y$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO153), 'Input 3 - Macro-Debt data(DMX)'!AO153, 0),$F95*Z$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP153), 'Input 3 - Macro-Debt data(DMX)'!AP153, 0),$F95*AA$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ153), 'Input 3 - Macro-Debt data(DMX)'!AQ153, 0),$F95*AB$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR153), 'Input 3 - Macro-Debt data(DMX)'!AR153, 0),$F95*AC$77)","v":0}]
[]
[{"$f":"A24","v":"Locally-issued debt"},null,null,null,null,null,null,null,{"$f":"I99+I102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A25","v":"Held by non-residents - (please ignore and use 'Locally-issued debt' above when using a currency criterion)"}]
[{"$f":"A11","v":"Short-term debt"},null,null,null,null,null,null,null,{"$f":"SUM(I100:I101)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A27","v":"T-bills (denominated in local currency)"},null,0,0,0,0,null,null,{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X168), 'Input 3 - Macro-Debt data(DMX)'!X168, 0),$C100*I$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y168), 'Input 3 - Macro-Debt data(DMX)'!Y168, 0),$C100*J$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z168), 'Input 3 - Macro-Debt data(DMX)'!Z168, 0),$C100*K$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA168), 'Input 3 - Macro-Debt data(DMX)'!AA168, 0),$C100*L$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB168), 'Input 3 - Macro-Debt data(DMX)'!AB168, 0),$C100*M$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC168), 'Input 3 - Macro-Debt data(DMX)'!AC168, 0),$C100*N$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD168), 'Input 3 - Macro-Debt data(DMX)'!AD168, 0),$D100*O$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE168), 'Input 3 - Macro-Debt data(DMX)'!AE168, 0),$D100*P$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF168), 'Input 3 - Macro-Debt data(DMX)'!AF168, 0),$D100*Q$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG168), 'Input 3 - Macro-Debt data(DMX)'!AG168, 0),$D100*R$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH168), 'Input 3 - Macro-Debt data(DMX)'!AH168, 0),$D100*S$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI168), 'Input 3 - Macro-Debt data(DMX)'!AI168, 0),$E100*T$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ168), 'Input 3 - Macro-Debt data(DMX)'!AJ168, 0),$E100*U$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK168), 'Input 3 - Macro-Debt data(DMX)'!AK168, 0),$E100*V$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL168), 'Input 3 - Macro-Debt data(DMX)'!AL168, 0),$E100*W$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM168), 'Input 3 - Macro-Debt data(DMX)'!AM168, 0),$E100*X$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN168), 'Input 3 - Macro-Debt data(DMX)'!AN168, 0),$F100*Y$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO168), 'Input 3 - Macro-Debt data(DMX)'!AO168, 0),$F100*Z$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP168), 'Input 3 - Macro-Debt data(DMX)'!AP168, 0),$F100*AA$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ168), 'Input 3 - Macro-Debt data(DMX)'!AQ168, 0),$F100*AB$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR168), 'Input 3 - Macro-Debt data(DMX)'!AR168, 0),$F100*AC$77)","v":0}]
[{"$f":"A28","v":"T-bills (denominated in foreign currency)"},null,0,0,0,0,null,null,{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X169), 'Input 3 - Macro-Debt data(DMX)'!X169, 0),$C101*I$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y169), 'Input 3 - Macro-Debt data(DMX)'!Y169, 0),$C101*J$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z169), 'Input 3 - Macro-Debt data(DMX)'!Z169, 0),$C101*K$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA169), 'Input 3 - Macro-Debt data(DMX)'!AA169, 0),$C101*L$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB169), 'Input 3 - Macro-Debt data(DMX)'!AB169, 0),$C101*M$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC169), 'Input 3 - Macro-Debt data(DMX)'!AC169, 0),$C101*N$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD169), 'Input 3 - Macro-Debt data(DMX)'!AD169, 0),$D101*O$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE169), 'Input 3 - Macro-Debt data(DMX)'!AE169, 0),$D101*P$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF169), 'Input 3 - Macro-Debt data(DMX)'!AF169, 0),$D101*Q$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG169), 'Input 3 - Macro-Debt data(DMX)'!AG169, 0),$D101*R$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH169), 'Input 3 - Macro-Debt data(DMX)'!AH169, 0),$D101*S$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI169), 'Input 3 - Macro-Debt data(DMX)'!AI169, 0),$E101*T$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ169), 'Input 3 - Macro-Debt data(DMX)'!AJ169, 0),$E101*U$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK169), 'Input 3 - Macro-Debt data(DMX)'!AK169, 0),$E101*V$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL169), 'Input 3 - Macro-Debt data(DMX)'!AL169, 0),$E101*W$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM169), 'Input 3 - Macro-Debt data(DMX)'!AM169, 0),$E101*X$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN169), 'Input 3 - Macro-Debt data(DMX)'!AN169, 0),$F101*Y$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO169), 'Input 3 - Macro-Debt data(DMX)'!AO169, 0),$F101*Z$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP169), 'Input 3 - Macro-Debt data(DMX)'!AP169, 0),$F101*AA$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ169), 'Input 3 - Macro-Debt data(DMX)'!AQ169, 0),$F101*AB$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR169), 'Input 3 - Macro-Debt data(DMX)'!AR169, 0),$F101*AC$77)","v":0}]
[{"$f":"A14","v":"MLT debt"},null,null,null,null,null,null,null,{"$f":"I103+I107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A30","v":"Denominated in local currency (LC)"},null,null,null,null,null,null,null,{"$f":"SUM(I104:I106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-LC",null,0,0,0,0,null,null,{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X171), 'Input 3 - Macro-Debt data(DMX)'!X171, 0),$C104*I$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y171), 'Input 3 - Macro-Debt data(DMX)'!Y171, 0),$C104*J$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z171), 'Input 3 - Macro-Debt data(DMX)'!Z171, 0),$C104*K$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA171), 'Input 3 - Macro-Debt data(DMX)'!AA171, 0),$C104*L$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB171), 'Input 3 - Macro-Debt data(DMX)'!AB171, 0),$C104*M$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC171), 'Input 3 - Macro-Debt data(DMX)'!AC171, 0),$C104*N$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD171), 'Input 3 - Macro-Debt data(DMX)'!AD171, 0),$D104*O$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE171), 'Input 3 - Macro-Debt data(DMX)'!AE171, 0),$D104*P$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF171), 'Input 3 - Macro-Debt data(DMX)'!AF171, 0),$D104*Q$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG171), 'Input 3 - Macro-Debt data(DMX)'!AG171, 0),$D104*R$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH171), 'Input 3 - Macro-Debt data(DMX)'!AH171, 0),$D104*S$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI171), 'Input 3 - Macro-Debt data(DMX)'!AI171, 0),$E104*T$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ171), 'Input 3 - Macro-Debt data(DMX)'!AJ171, 0),$E104*U$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK171), 'Input 3 - Macro-Debt data(DMX)'!AK171, 0),$E104*V$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL171), 'Input 3 - Macro-Debt data(DMX)'!AL171, 0),$E104*W$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM171), 'Input 3 - Macro-Debt data(DMX)'!AM171, 0),$E104*X$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN171), 'Input 3 - Macro-Debt data(DMX)'!AN171, 0),$F104*Y$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO171), 'Input 3 - Macro-Debt data(DMX)'!AO171, 0),$F104*Z$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP171), 'Input 3 - Macro-Debt data(DMX)'!AP171, 0),$F104*AA$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ171), 'Input 3 - Macro-Debt data(DMX)'!AQ171, 0),$F104*AB$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR171), 'Input 3 - Macro-Debt data(DMX)'!AR171, 0),$F104*AC$77)","v":0}]
["Bonds (4 to 7 years)-LC",null,0,0,0,0,null,null,{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X172), 'Input 3 - Macro-Debt data(DMX)'!X172, 0),$C105*I$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y172), 'Input 3 - Macro-Debt data(DMX)'!Y172, 0),$C105*J$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z172), 'Input 3 - Macro-Debt data(DMX)'!Z172, 0),$C105*K$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA172), 'Input 3 - Macro-Debt data(DMX)'!AA172, 0),$C105*L$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB172), 'Input 3 - Macro-Debt data(DMX)'!AB172, 0),$C105*M$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC172), 'Input 3 - Macro-Debt data(DMX)'!AC172, 0),$C105*N$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD172), 'Input 3 - Macro-Debt data(DMX)'!AD172, 0),$D105*O$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE172), 'Input 3 - Macro-Debt data(DMX)'!AE172, 0),$D105*P$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF172), 'Input 3 - Macro-Debt data(DMX)'!AF172, 0),$D105*Q$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG172), 'Input 3 - Macro-Debt data(DMX)'!AG172, 0),$D105*R$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH172), 'Input 3 - Macro-Debt data(DMX)'!AH172, 0),$D105*S$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI172), 'Input 3 - Macro-Debt data(DMX)'!AI172, 0),$E105*T$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ172), 'Input 3 - Macro-Debt data(DMX)'!AJ172, 0),$E105*U$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK172), 'Input 3 - Macro-Debt data(DMX)'!AK172, 0),$E105*V$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL172), 'Input 3 - Macro-Debt data(DMX)'!AL172, 0),$E105*W$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM172), 'Input 3 - Macro-Debt data(DMX)'!AM172, 0),$E105*X$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN172), 'Input 3 - Macro-Debt data(DMX)'!AN172, 0),$F105*Y$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO172), 'Input 3 - Macro-Debt data(DMX)'!AO172, 0),$F105*Z$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP172), 'Input 3 - Macro-Debt data(DMX)'!AP172, 0),$F105*AA$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ172), 'Input 3 - Macro-Debt data(DMX)'!AQ172, 0),$F105*AB$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR172), 'Input 3 - Macro-Debt data(DMX)'!AR172, 0),$F105*AC$77)","v":0}]
["Bonds (beyond 7 years)-LC",null,0,0,0,0,null,null,{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X173), 'Input 3 - Macro-Debt data(DMX)'!X173, 0),$C106*I$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y173), 'Input 3 - Macro-Debt data(DMX)'!Y173, 0),$C106*J$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z173), 'Input 3 - Macro-Debt data(DMX)'!Z173, 0),$C106*K$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA173), 'Input 3 - Macro-Debt data(DMX)'!AA173, 0),$C106*L$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB173), 'Input 3 - Macro-Debt data(DMX)'!AB173, 0),$C106*M$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC173), 'Input 3 - Macro-Debt data(DMX)'!AC173, 0),$C106*N$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD173), 'Input 3 - Macro-Debt data(DMX)'!AD173, 0),$D106*O$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE173), 'Input 3 - Macro-Debt data(DMX)'!AE173, 0),$D106*P$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF173), 'Input 3 - Macro-Debt data(DMX)'!AF173, 0),$D106*Q$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG173), 'Input 3 - Macro-Debt data(DMX)'!AG173, 0),$D106*R$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH173), 'Input 3 - Macro-Debt data(DMX)'!AH173, 0),$D106*S$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI173), 'Input 3 - Macro-Debt data(DMX)'!AI173, 0),$E106*T$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ173), 'Input 3 - Macro-Debt data(DMX)'!AJ173, 0),$E106*U$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK173), 'Input 3 - Macro-Debt data(DMX)'!AK173, 0),$E106*V$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL173), 'Input 3 - Macro-Debt data(DMX)'!AL173, 0),$E106*W$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM173), 'Input 3 - Macro-Debt data(DMX)'!AM173, 0),$E106*X$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN173), 'Input 3 - Macro-Debt data(DMX)'!AN173, 0),$F106*Y$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO173), 'Input 3 - Macro-Debt data(DMX)'!AO173, 0),$F106*Z$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP173), 'Input 3 - Macro-Debt data(DMX)'!AP173, 0),$F106*AA$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ173), 'Input 3 - Macro-Debt data(DMX)'!AQ173, 0),$F106*AB$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR173), 'Input 3 - Macro-Debt data(DMX)'!AR173, 0),$F106*AC$77)","v":0}]
["Denominated in foreign currency (FX) - External debt",null,null,null,null,null,null,null,{"$f":"SUM(I108:I110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-FX",null,0,0,0,0,null,null,{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X174), 'Input 3 - Macro-Debt data(DMX)'!X174, 0),$C108*I$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y174), 'Input 3 - Macro-Debt data(DMX)'!Y174, 0),$C108*J$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z174), 'Input 3 - Macro-Debt data(DMX)'!Z174, 0),$C108*K$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA174), 'Input 3 - Macro-Debt data(DMX)'!AA174, 0),$C108*L$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB174), 'Input 3 - Macro-Debt data(DMX)'!AB174, 0),$C108*M$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC174), 'Input 3 - Macro-Debt data(DMX)'!AC174, 0),$C108*N$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD174), 'Input 3 - Macro-Debt data(DMX)'!AD174, 0),$D108*O$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE174), 'Input 3 - Macro-Debt data(DMX)'!AE174, 0),$D108*P$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF174), 'Input 3 - Macro-Debt data(DMX)'!AF174, 0),$D108*Q$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG174), 'Input 3 - Macro-Debt data(DMX)'!AG174, 0),$D108*R$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH174), 'Input 3 - Macro-Debt data(DMX)'!AH174, 0),$D108*S$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI174), 'Input 3 - Macro-Debt data(DMX)'!AI174, 0),$E108*T$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ174), 'Input 3 - Macro-Debt data(DMX)'!AJ174, 0),$E108*U$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK174), 'Input 3 - Macro-Debt data(DMX)'!AK174, 0),$E108*V$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL174), 'Input 3 - Macro-Debt data(DMX)'!AL174, 0),$E108*W$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM174), 'Input 3 - Macro-Debt data(DMX)'!AM174, 0),$E108*X$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN174), 'Input 3 - Macro-Debt data(DMX)'!AN174, 0),$F108*Y$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO174), 'Input 3 - Macro-Debt data(DMX)'!AO174, 0),$F108*Z$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP174), 'Input 3 - Macro-Debt data(DMX)'!AP174, 0),$F108*AA$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ174), 'Input 3 - Macro-Debt data(DMX)'!AQ174, 0),$F108*AB$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR174), 'Input 3 - Macro-Debt data(DMX)'!AR174, 0),$F108*AC$77)","v":0}]
["Bonds (4 to 7 years)-FX",null,0,0,0,0,null,null,{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X175), 'Input 3 - Macro-Debt data(DMX)'!X175, 0),$C109*I$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y175), 'Input 3 - Macro-Debt data(DMX)'!Y175, 0),$C109*J$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z175), 'Input 3 - Macro-Debt data(DMX)'!Z175, 0),$C109*K$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA175), 'Input 3 - Macro-Debt data(DMX)'!AA175, 0),$C109*L$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB175), 'Input 3 - Macro-Debt data(DMX)'!AB175, 0),$C109*M$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC175), 'Input 3 - Macro-Debt data(DMX)'!AC175, 0),$C109*N$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD175), 'Input 3 - Macro-Debt data(DMX)'!AD175, 0),$D109*O$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE175), 'Input 3 - Macro-Debt data(DMX)'!AE175, 0),$D109*P$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF175), 'Input 3 - Macro-Debt data(DMX)'!AF175, 0),$D109*Q$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG175), 'Input 3 - Macro-Debt data(DMX)'!AG175, 0),$D109*R$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH175), 'Input 3 - Macro-Debt data(DMX)'!AH175, 0),$D109*S$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI175), 'Input 3 - Macro-Debt data(DMX)'!AI175, 0),$E109*T$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ175), 'Input 3 - Macro-Debt data(DMX)'!AJ175, 0),$E109*U$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK175), 'Input 3 - Macro-Debt data(DMX)'!AK175, 0),$E109*V$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL175), 'Input 3 - Macro-Debt data(DMX)'!AL175, 0),$E109*W$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM175), 'Input 3 - Macro-Debt data(DMX)'!AM175, 0),$E109*X$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN175), 'Input 3 - Macro-Debt data(DMX)'!AN175, 0),$F109*Y$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO175), 'Input 3 - Macro-Debt data(DMX)'!AO175, 0),$F109*Z$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP175), 'Input 3 - Macro-Debt data(DMX)'!AP175, 0),$F109*AA$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ175), 'Input 3 - Macro-Debt data(DMX)'!AQ175, 0),$F109*AB$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR175), 'Input 3 - Macro-Debt data(DMX)'!AR175, 0),$F109*AC$77)","v":0}]
["Bonds (beyond 7 years)-FX",null,0,0,0,0,null,null,{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X176), 'Input 3 - Macro-Debt data(DMX)'!X176, 0),$C110*I$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y176), 'Input 3 - Macro-Debt data(DMX)'!Y176, 0),$C110*J$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z176), 'Input 3 - Macro-Debt data(DMX)'!Z176, 0),$C110*K$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA176), 'Input 3 - Macro-Debt data(DMX)'!AA176, 0),$C110*L$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB176), 'Input 3 - Macro-Debt data(DMX)'!AB176, 0),$C110*M$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC176), 'Input 3 - Macro-Debt data(DMX)'!AC176, 0),$C110*N$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD176), 'Input 3 - Macro-Debt data(DMX)'!AD176, 0),$D110*O$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE176), 'Input 3 - Macro-Debt data(DMX)'!AE176, 0),$D110*P$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF176), 'Input 3 - Macro-Debt data(DMX)'!AF176, 0),$D110*Q$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG176), 'Input 3 - Macro-Debt data(DMX)'!AG176, 0),$D110*R$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH176), 'Input 3 - Macro-Debt data(DMX)'!AH176, 0),$D110*S$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI176), 'Input 3 - Macro-Debt data(DMX)'!AI176, 0),$E110*T$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ176), 'Input 3 - Macro-Debt data(DMX)'!AJ176, 0),$E110*U$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK176), 'Input 3 - Macro-Debt data(DMX)'!AK176, 0),$E110*V$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL176), 'Input 3 - Macro-Debt data(DMX)'!AL176, 0),$E110*W$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM176), 'Input 3 - Macro-Debt data(DMX)'!AM176, 0),$E110*X$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN176), 'Input 3 - Macro-Debt data(DMX)'!AN176, 0),$F110*Y$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO176), 'Input 3 - Macro-Debt data(DMX)'!AO176, 0),$F110*Z$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP176), 'Input 3 - Macro-Debt data(DMX)'!AP176, 0),$F110*AA$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ176), 'Input 3 - Macro-Debt data(DMX)'!AQ176, 0),$F110*AB$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR176), 'Input 3 - Macro-Debt data(DMX)'!AR176, 0),$F110*AC$77)","v":0}]
[]
[{"$f":"++OFFSET(translation!C559,0,LANG)","v":"Domestic residual financing to close gap (assumed to be filled by T-bills in local currency)"},null,null,null,null,null,null,null,{"$f":"I77-I79","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"++OFFSET(translation!C560,0,LANG)","v":"Note: Minimize this line by (i) changing financing assumptions here and / or (ii) revisiting assumptions on domestic financing amounts by instrument in \"Input 3 - Macro-Debt data\"; any over-financing should be reflected in asset accumulation (line 61)"},null,null,null,null,null,null,null,{"$f":"IF(I85+I112>=0,\"\",\"Over-financing\")","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
[{"$f":"'Input 1 - Basics'!B33","v":"Definition of external/domestic debt"},{"$f":"'Input 1 - Basics'!C33","v":0}]
[{"$f":"++OFFSET(translation!C580,0,LANG)","v":"Public domestic ST disbursements"},null,null,null,null,null,null,null,{"$f":"IF($D$10=1,I83,0)+I84+I112","v":{"$error":"#DIV/0!"}},{"$f":"IF($D$10=1,J83,0)+J84+J112","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"++OFFSET(translation!C581,0,LANG)","v":"Public domestic MLT disbursements"},null,null,null,null,null,null,null,{"$f":"IF($D$10=1,0,I83)+I87+I102","v":0},{"$f":"IF($D$10=1,0,J83)+J87+J102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"++OFFSET(translation!C582,0,LANG)","v":"Total public new domestic disbursements"},null,null,null,null,null,null,null,{"$f":"SUM(I117:I118)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,"check",{"$f":"I119-(I79+I112)","v":{"$error":"#DIV/0!"}},{"$f":"J119-(J79+J112)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"\"(\"&B116&\")\"","v":"(0)"}]
[{"$f":"A117","v":"Public domestic ST disbursements"},null,null,null,null,null,null,null,{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,I83,0)+I84+I112,IF($D$10=1,I83,0)+I85+I112)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,J83,0)+J84+J112,IF($D$10=1,J83,0)+J85+J112)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,K83,0)+K84+K112,IF($D$10=1,K83,0)+K85+K112)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,L83,0)+L84+L112,IF($D$10=1,L83,0)+L85+L112)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,M83,0)+M84+M112,IF($D$10=1,M83,0)+M85+M112)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,N83,0)+N84+N112,IF($D$10=1,N83,0)+N85+N112)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,O83,0)+O84+O112,IF($D$10=1,O83,0)+O85+O112)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,P83,0)+P84+P112,IF($D$10=1,P83,0)+P85+P112)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,Q83,0)+Q84+Q112,IF($D$10=1,Q83,0)+Q85+Q112)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,R83,0)+R84+R112,IF($D$10=1,R83,0)+R85+R112)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,S83,0)+S84+S112,IF($D$10=1,S83,0)+S85+S112)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,T83,0)+T84+T112,IF($D$10=1,T83,0)+T85+T112)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,U83,0)+U84+U112,IF($D$10=1,U83,0)+U85+U112)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,V83,0)+V84+V112,IF($D$10=1,V83,0)+V85+V112)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,W83,0)+W84+W112,IF($D$10=1,W83,0)+W85+W112)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,X83,0)+X84+X112,IF($D$10=1,X83,0)+X85+X112)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,Y83,0)+Y84+Y112,IF($D$10=1,Y83,0)+Y85+Y112)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,Z83,0)+Z84+Z112,IF($D$10=1,Z83,0)+Z85+Z112)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,AA83,0)+AA84+AA112,IF($D$10=1,AA83,0)+AA85+AA112)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,AB83,0)+AB84+AB112,IF($D$10=1,AB83,0)+AB85+AB112)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,AC83,0)+AC84+AC112,IF($D$10=1,AC83,0)+AC85+AC112)","v":{"$error":"#DIV/0!"}}]
[{"$f":"A118","v":"Public domestic MLT disbursements"},null,null,null,null,null,null,null,{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,0,I83)+I87,IF($D$10=1,0,I83)+I88)","v":0},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,0,J83)+J87,IF($D$10=1,0,J83)+J88)","v":0},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,0,K83)+K87,IF($D$10=1,0,K83)+K88)","v":0},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,0,L83)+L87,IF($D$10=1,0,L83)+L88)","v":0},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,0,M83)+M87,IF($D$10=1,0,M83)+M88)","v":0},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,0,N83)+N87,IF($D$10=1,0,N83)+N88)","v":0},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,0,O83)+O87,IF($D$10=1,0,O83)+O88)","v":0},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,0,P83)+P87,IF($D$10=1,0,P83)+P88)","v":0},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,0,Q83)+Q87,IF($D$10=1,0,Q83)+Q88)","v":0},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,0,R83)+R87,IF($D$10=1,0,R83)+R88)","v":0},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,0,S83)+S87,IF($D$10=1,0,S83)+S88)","v":0},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,0,T83)+T87,IF($D$10=1,0,T83)+T88)","v":0},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,0,U83)+U87,IF($D$10=1,0,U83)+U88)","v":0},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,0,V83)+V87,IF($D$10=1,0,V83)+V88)","v":0},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,0,W83)+W87,IF($D$10=1,0,W83)+W88)","v":0},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,0,X83)+X87,IF($D$10=1,0,X83)+X88)","v":0},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,0,Y83)+Y87,IF($D$10=1,0,Y83)+Y88)","v":0},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,0,Z83)+Z87,IF($D$10=1,0,Z83)+Z88)","v":0},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,0,AA83)+AA87,IF($D$10=1,0,AA83)+AA88)","v":0},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,0,AB83)+AB87,IF($D$10=1,0,AB83)+AB88)","v":0},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,0,AC83)+AC87,IF($D$10=1,0,AC83)+AC88)","v":0}]
["Total public new domestic disbursements",null,null,null,null,null,null,null,{"$f":"IF($B$116=lookup!$X$4,I81+I112,I83+I85+I88+I112)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,J81+J112,J83+J85+J88+J112)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,K81+K112,K83+K85+K88+K112)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,L81+L112,L83+L85+L88+L112)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,M81+M112,M83+M85+M88+M112)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,N81+N112,N83+N85+N88+N112)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,O81+O112,O83+O85+O88+O112)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,P81+P112,P83+P85+P88+P112)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,Q81+Q112,Q83+Q85+Q88+Q112)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,R81+R112,R83+R85+R88+R112)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,S81+S112,S83+S85+S88+S112)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,T81+T112,T83+T85+T88+T112)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,U81+U112,U83+U85+U88+U112)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,V81+V112,V83+V85+V88+V112)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,W81+W112,W83+W85+W88+W112)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,X81+X112,X83+X85+X88+X112)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,Y81+Y112,Y83+Y85+Y88+Y112)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,Z81+Z112,Z83+Z85+Z88+Z112)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,AA81+AA112,AA83+AA85+AA88+AA112)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,AB81+AB112,AB83+AB85+AB88+AB112)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,AC81+AC112,AC83+AC85+AC88+AC112)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,"check",{"$f":"SUM(I122:I123)-I124","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"Ext_Debt_Data!A126","v":"Terms of residual financing under stress tests"}]
[{"$f":"++OFFSET(translation!C604,0,LANG)","v":"Domestic MLT debt"}]
[{"$f":"++OFFSET(translation!C583,0,LANG)","v":"Average nominal interest rate on new debt"},null,null,null,null,null,null,null,{"$f":"IF(I123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1, 0, I83*I10)+SUMPRODUCT(I16:I18, I89:I91)+SUMPRODUCT(I20:I22, I93:I95))/I123*100,(IF($D$10=1, 0, I83*I10)+SUMPRODUCT(I16:I18, I89:I91))/I123*100))","v":""},{"$f":"IF(J123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1, 0, J83*J10)+SUMPRODUCT(J16:J18, J89:J91)+SUMPRODUCT(J20:J22, J93:J95))/J123*100,(IF($D$10=1, 0, J83*J10)+SUMPRODUCT(J16:J18, J89:J91))/J123*100))","v":""},{"$f":"IF(K123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1, 0, K83*K10)+SUMPRODUCT(K16:K18, K89:K91)+SUMPRODUCT(K20:K22, K93:K95))/K123*100,(IF($D$10=1, 0, K83*K10)+SUMPRODUCT(K16:K18, K89:K91))/K123*100))","v":""},{"$f":"IF(L123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1, 0, L83*L10)+SUMPRODUCT(L16:L18, L89:L91)+SUMPRODUCT(L20:L22, L93:L95))/L123*100,(IF($D$10=1, 0, L83*L10)+SUMPRODUCT(L16:L18, L89:L91))/L123*100))","v":""},{"$f":"IF(M123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1, 0, M83*M10)+SUMPRODUCT(M16:M18, M89:M91)+SUMPRODUCT(M20:M22, M93:M95))/M123*100,(IF($D$10=1, 0, M83*M10)+SUMPRODUCT(M16:M18, M89:M91))/M123*100))","v":""},{"$f":"IF(N123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1, 0, N83*N10)+SUMPRODUCT(N16:N18, N89:N91)+SUMPRODUCT(N20:N22, N93:N95))/N123*100,(IF($D$10=1, 0, N83*N10)+SUMPRODUCT(N16:N18, N89:N91))/N123*100))","v":""},{"$f":"IF(O123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1, 0, O83*O10)+SUMPRODUCT(O16:O18, O89:O91)+SUMPRODUCT(O20:O22, O93:O95))/O123*100,(IF($D$10=1, 0, O83*O10)+SUMPRODUCT(O16:O18, O89:O91))/O123*100))","v":""},{"$f":"IF(P123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1, 0, P83*P10)+SUMPRODUCT(P16:P18, P89:P91)+SUMPRODUCT(P20:P22, P93:P95))/P123*100,(IF($D$10=1, 0, P83*P10)+SUMPRODUCT(P16:P18, P89:P91))/P123*100))","v":""},{"$f":"IF(Q123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1, 0, Q83*Q10)+SUMPRODUCT(Q16:Q18, Q89:Q91)+SUMPRODUCT(Q20:Q22, Q93:Q95))/Q123*100,(IF($D$10=1, 0, Q83*Q10)+SUMPRODUCT(Q16:Q18, Q89:Q91))/Q123*100))","v":""},{"$f":"IF(R123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1, 0, R83*R10)+SUMPRODUCT(R16:R18, R89:R91)+SUMPRODUCT(R20:R22, R93:R95))/R123*100,(IF($D$10=1, 0, R83*R10)+SUMPRODUCT(R16:R18, R89:R91))/R123*100))","v":""},{"$f":"IF(S123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1, 0, S83*S10)+SUMPRODUCT(S16:S18, S89:S91)+SUMPRODUCT(S20:S22, S93:S95))/S123*100,(IF($D$10=1, 0, S83*S10)+SUMPRODUCT(S16:S18, S89:S91))/S123*100))","v":""},{"$f":"IF(T123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1, 0, T83*T10)+SUMPRODUCT(T16:T18, T89:T91)+SUMPRODUCT(T20:T22, T93:T95))/T123*100,(IF($D$10=1, 0, T83*T10)+SUMPRODUCT(T16:T18, T89:T91))/T123*100))","v":""},{"$f":"IF(U123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1, 0, U83*U10)+SUMPRODUCT(U16:U18, U89:U91)+SUMPRODUCT(U20:U22, U93:U95))/U123*100,(IF($D$10=1, 0, U83*U10)+SUMPRODUCT(U16:U18, U89:U91))/U123*100))","v":""},{"$f":"IF(V123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1, 0, V83*V10)+SUMPRODUCT(V16:V18, V89:V91)+SUMPRODUCT(V20:V22, V93:V95))/V123*100,(IF($D$10=1, 0, V83*V10)+SUMPRODUCT(V16:V18, V89:V91))/V123*100))","v":""},{"$f":"IF(W123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1, 0, W83*W10)+SUMPRODUCT(W16:W18, W89:W91)+SUMPRODUCT(W20:W22, W93:W95))/W123*100,(IF($D$10=1, 0, W83*W10)+SUMPRODUCT(W16:W18, W89:W91))/W123*100))","v":""},{"$f":"IF(X123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1, 0, X83*X10)+SUMPRODUCT(X16:X18, X89:X91)+SUMPRODUCT(X20:X22, X93:X95))/X123*100,(IF($D$10=1, 0, X83*X10)+SUMPRODUCT(X16:X18, X89:X91))/X123*100))","v":""},{"$f":"IF(Y123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1, 0, Y83*Y10)+SUMPRODUCT(Y16:Y18, Y89:Y91)+SUMPRODUCT(Y20:Y22, Y93:Y95))/Y123*100,(IF($D$10=1, 0, Y83*Y10)+SUMPRODUCT(Y16:Y18, Y89:Y91))/Y123*100))","v":""},{"$f":"IF(Z123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1, 0, Z83*Z10)+SUMPRODUCT(Z16:Z18, Z89:Z91)+SUMPRODUCT(Z20:Z22, Z93:Z95))/Z123*100,(IF($D$10=1, 0, Z83*Z10)+SUMPRODUCT(Z16:Z18, Z89:Z91))/Z123*100))","v":""},{"$f":"IF(AA123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1, 0, AA83*AA10)+SUMPRODUCT(AA16:AA18, AA89:AA91)+SUMPRODUCT(AA20:AA22, AA93:AA95))/AA123*100,(IF($D$10=1, 0, AA83*AA10)+SUMPRODUCT(AA16:AA18, AA89:AA91))/AA123*100))","v":""},{"$f":"IF(AB123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1, 0, AB83*AB10)+SUMPRODUCT(AB16:AB18, AB89:AB91)+SUMPRODUCT(AB20:AB22, AB93:AB95))/AB123*100,(IF($D$10=1, 0, AB83*AB10)+SUMPRODUCT(AB16:AB18, AB89:AB91))/AB123*100))","v":""},{"$f":"IF(AC123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1, 0, AC83*AC10)+SUMPRODUCT(AC16:AC18, AC89:AC91)+SUMPRODUCT(AC20:AC22, AC93:AC95))/AC123*100,(IF($D$10=1, 0, AC83*AC10)+SUMPRODUCT(AC16:AC18, AC89:AC91))/AC123*100))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW_IR_AVG"]
[{"$f":"++OFFSET(translation!C584,0,LANG)","v":"GDP deflator"},null,null,{"$f":"++OFFSET(translation!C978,0,LANG)","v":"Average"},null,null,null,null,{"$f":"+'Macro-Debt_Data'!U109","v":"..."},{"$f":"+'Macro-Debt_Data'!V109","v":"..."},{"$f":"+'Macro-Debt_Data'!W109","v":"..."},{"$f":"+'Macro-Debt_Data'!X109","v":"..."},{"$f":"+'Macro-Debt_Data'!Y109","v":"..."},{"$f":"+'Macro-Debt_Data'!Z109","v":"..."},{"$f":"+'Macro-Debt_Data'!AA109","v":"..."},{"$f":"+'Macro-Debt_Data'!AB109","v":"..."},{"$f":"+'Macro-Debt_Data'!AC109","v":"..."},{"$f":"+'Macro-Debt_Data'!AD109","v":"..."},{"$f":"+'Macro-Debt_Data'!AE109","v":"..."},{"$f":"+'Macro-Debt_Data'!AF109","v":"..."},{"$f":"+'Macro-Debt_Data'!AG109","v":"..."},{"$f":"+'Macro-Debt_Data'!AH109","v":"..."},{"$f":"+'Macro-Debt_Data'!AI109","v":"..."},{"$f":"+'Macro-Debt_Data'!AJ109","v":"..."},{"$f":"+'Macro-Debt_Data'!AK109","v":"..."},{"$f":"+'Macro-Debt_Data'!AL109","v":"..."},{"$f":"+'Macro-Debt_Data'!AM109","v":"..."},{"$f":"+'Macro-Debt_Data'!AN109","v":"..."},{"$f":"+'Macro-Debt_Data'!AO109","v":"..."}]
[{"$f":"++OFFSET(translation!C585,0,LANG)","v":"Average real interest rate on new debt"},null,{"$f":"+D130","v":0},{"$f":"IF(SUM(I130:S130)=0, 0, AVERAGE(I130:S130))","v":0},null,null,null,null,{"$f":"IF(ISNUMBER(I128), I128-I129, \"\")","v":""},"","","","","","","","","","","","","","","","","","","",""]
[{"$f":"Ext_Debt_Data!A128","v":"Average grace period on new debt"},null,{"$f":"ROUNDDOWN(+D131,0)","v":0},{"$f":"IF(SUM(I131:S131)=0, 0, AVERAGE(I131:S131))","v":0},null,null,null,null,{"$f":"IF(I123=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,I83*$C$10)+SUMPRODUCT($C$16:$C$18,I89:I91)+SUMPRODUCT($C$20:$C$22,I93:I95))/I123,(IF($D$10=1,0,I83*$C$10)+SUMPRODUCT($C$16:$C$18,I89:I91))/I123))","v":""},{"$f":"IF(J123=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,J83*$C$10)+SUMPRODUCT($C$16:$C$18,J89:J91)+SUMPRODUCT($C$20:$C$22,J93:J95))/J123,(IF($D$10=1,0,J83*$C$10)+SUMPRODUCT($C$16:$C$18,J89:J91))/J123))","v":""},{"$f":"IF(K123=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,K83*$C$10)+SUMPRODUCT($C$16:$C$18,K89:K91)+SUMPRODUCT($C$20:$C$22,K93:K95))/K123,(IF($D$10=1,0,K83*$C$10)+SUMPRODUCT($C$16:$C$18,K89:K91))/K123))","v":""},{"$f":"IF(L123=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,L83*$C$10)+SUMPRODUCT($C$16:$C$18,L89:L91)+SUMPRODUCT($C$20:$C$22,L93:L95))/L123,(IF($D$10=1,0,L83*$C$10)+SUMPRODUCT($C$16:$C$18,L89:L91))/L123))","v":""},{"$f":"IF(M123=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,M83*$C$10)+SUMPRODUCT($C$16:$C$18,M89:M91)+SUMPRODUCT($C$20:$C$22,M93:M95))/M123,(IF($D$10=1,0,M83*$C$10)+SUMPRODUCT($C$16:$C$18,M89:M91))/M123))","v":""},{"$f":"IF(N123=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,N83*$C$10)+SUMPRODUCT($C$16:$C$18,N89:N91)+SUMPRODUCT($C$20:$C$22,N93:N95))/N123,(IF($D$10=1,0,N83*$C$10)+SUMPRODUCT($C$16:$C$18,N89:N91))/N123))","v":""},{"$f":"IF(O123=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,O83*$C$10)+SUMPRODUCT($C$16:$C$18,O89:O91)+SUMPRODUCT($C$20:$C$22,O93:O95))/O123,(IF($D$10=1,0,O83*$C$10)+SUMPRODUCT($C$16:$C$18,O89:O91))/O123))","v":""},{"$f":"IF(P123=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,P83*$C$10)+SUMPRODUCT($C$16:$C$18,P89:P91)+SUMPRODUCT($C$20:$C$22,P93:P95))/P123,(IF($D$10=1,0,P83*$C$10)+SUMPRODUCT($C$16:$C$18,P89:P91))/P123))","v":""},{"$f":"IF(Q123=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,Q83*$C$10)+SUMPRODUCT($C$16:$C$18,Q89:Q91)+SUMPRODUCT($C$20:$C$22,Q93:Q95))/Q123,(IF($D$10=1,0,Q83*$C$10)+SUMPRODUCT($C$16:$C$18,Q89:Q91))/Q123))","v":""},{"$f":"IF(R123=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,R83*$C$10)+SUMPRODUCT($C$16:$C$18,R89:R91)+SUMPRODUCT($C$20:$C$22,R93:R95))/R123,(IF($D$10=1,0,R83*$C$10)+SUMPRODUCT($C$16:$C$18,R89:R91))/R123))","v":""},{"$f":"IF(S123=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,S83*$C$10)+SUMPRODUCT($C$16:$C$18,S89:S91)+SUMPRODUCT($C$20:$C$22,S93:S95))/S123,(IF($D$10=1,0,S83*$C$10)+SUMPRODUCT($C$16:$C$18,S89:S91))/S123))","v":""},{"$f":"IF(T123=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,T83*$C$10)+SUMPRODUCT($C$16:$C$18,T89:T91)+SUMPRODUCT($C$20:$C$22,T93:T95))/T123,(IF($D$10=1,0,T83*$C$10)+SUMPRODUCT($C$16:$C$18,T89:T91))/T123))","v":""},{"$f":"IF(U123=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,U83*$C$10)+SUMPRODUCT($C$16:$C$18,U89:U91)+SUMPRODUCT($C$20:$C$22,U93:U95))/U123,(IF($D$10=1,0,U83*$C$10)+SUMPRODUCT($C$16:$C$18,U89:U91))/U123))","v":""},{"$f":"IF(V123=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,V83*$C$10)+SUMPRODUCT($C$16:$C$18,V89:V91)+SUMPRODUCT($C$20:$C$22,V93:V95))/V123,(IF($D$10=1,0,V83*$C$10)+SUMPRODUCT($C$16:$C$18,V89:V91))/V123))","v":""},{"$f":"IF(W123=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,W83*$C$10)+SUMPRODUCT($C$16:$C$18,W89:W91)+SUMPRODUCT($C$20:$C$22,W93:W95))/W123,(IF($D$10=1,0,W83*$C$10)+SUMPRODUCT($C$16:$C$18,W89:W91))/W123))","v":""},{"$f":"IF(X123=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,X83*$C$10)+SUMPRODUCT($C$16:$C$18,X89:X91)+SUMPRODUCT($C$20:$C$22,X93:X95))/X123,(IF($D$10=1,0,X83*$C$10)+SUMPRODUCT($C$16:$C$18,X89:X91))/X123))","v":""},{"$f":"IF(Y123=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,Y83*$C$10)+SUMPRODUCT($C$16:$C$18,Y89:Y91)+SUMPRODUCT($C$20:$C$22,Y93:Y95))/Y123,(IF($D$10=1,0,Y83*$C$10)+SUMPRODUCT($C$16:$C$18,Y89:Y91))/Y123))","v":""},{"$f":"IF(Z123=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,Z83*$C$10)+SUMPRODUCT($C$16:$C$18,Z89:Z91)+SUMPRODUCT($C$20:$C$22,Z93:Z95))/Z123,(IF($D$10=1,0,Z83*$C$10)+SUMPRODUCT($C$16:$C$18,Z89:Z91))/Z123))","v":""},{"$f":"IF(AA123=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,AA83*$C$10)+SUMPRODUCT($C$16:$C$18,AA89:AA91)+SUMPRODUCT($C$20:$C$22,AA93:AA95))/AA123,(IF($D$10=1,0,AA83*$C$10)+SUMPRODUCT($C$16:$C$18,AA89:AA91))/AA123))","v":""},{"$f":"IF(AB123=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,AB83*$C$10)+SUMPRODUCT($C$16:$C$18,AB89:AB91)+SUMPRODUCT($C$20:$C$22,AB93:AB95))/AB123,(IF($D$10=1,0,AB83*$C$10)+SUMPRODUCT($C$16:$C$18,AB89:AB91))/AB123))","v":""},{"$f":"IF(AC123=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,AC83*$C$10)+SUMPRODUCT($C$16:$C$18,AC89:AC91)+SUMPRODUCT($C$20:$C$22,AC93:AC95))/AC123,(IF($D$10=1,0,AC83*$C$10)+SUMPRODUCT($C$16:$C$18,AC89:AC91))/AC123))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW_GP_AVG"]
[{"$f":"Ext_Debt_Data!A129","v":"Average maturity of new debt"},null,{"$f":"MAX(ROUNDDOWN(D132,0),C131+1)","v":1},{"$f":"IF(SUM(I132:S132)=0, 0, AVERAGE(I132:S132))","v":0},null,null,null,null,{"$f":"IF(I123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,I83*$D$10)+SUMPRODUCT($D$16:$D$18,I89:I91)+SUMPRODUCT($D$20:$D$22,I93:I95))/I123,(IF($D$10=1,0,I83*$D$10)+SUMPRODUCT($D$16:$D$18,I89:I91))/I123))","v":""},{"$f":"IF(J123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,J83*$D$10)+SUMPRODUCT($D$16:$D$18,J89:J91)+SUMPRODUCT($D$20:$D$22,J93:J95))/J123,(IF($D$10=1,0,J83*$D$10)+SUMPRODUCT($D$16:$D$18,J89:J91))/J123))","v":""},{"$f":"IF(K123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,K83*$D$10)+SUMPRODUCT($D$16:$D$18,K89:K91)+SUMPRODUCT($D$20:$D$22,K93:K95))/K123,(IF($D$10=1,0,K83*$D$10)+SUMPRODUCT($D$16:$D$18,K89:K91))/K123))","v":""},{"$f":"IF(L123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,L83*$D$10)+SUMPRODUCT($D$16:$D$18,L89:L91)+SUMPRODUCT($D$20:$D$22,L93:L95))/L123,(IF($D$10=1,0,L83*$D$10)+SUMPRODUCT($D$16:$D$18,L89:L91))/L123))","v":""},{"$f":"IF(M123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,M83*$D$10)+SUMPRODUCT($D$16:$D$18,M89:M91)+SUMPRODUCT($D$20:$D$22,M93:M95))/M123,(IF($D$10=1,0,M83*$D$10)+SUMPRODUCT($D$16:$D$18,M89:M91))/M123))","v":""},{"$f":"IF(N123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,N83*$D$10)+SUMPRODUCT($D$16:$D$18,N89:N91)+SUMPRODUCT($D$20:$D$22,N93:N95))/N123,(IF($D$10=1,0,N83*$D$10)+SUMPRODUCT($D$16:$D$18,N89:N91))/N123))","v":""},{"$f":"IF(O123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,O83*$D$10)+SUMPRODUCT($D$16:$D$18,O89:O91)+SUMPRODUCT($D$20:$D$22,O93:O95))/O123,(IF($D$10=1,0,O83*$D$10)+SUMPRODUCT($D$16:$D$18,O89:O91))/O123))","v":""},{"$f":"IF(P123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,P83*$D$10)+SUMPRODUCT($D$16:$D$18,P89:P91)+SUMPRODUCT($D$20:$D$22,P93:P95))/P123,(IF($D$10=1,0,P83*$D$10)+SUMPRODUCT($D$16:$D$18,P89:P91))/P123))","v":""},{"$f":"IF(Q123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,Q83*$D$10)+SUMPRODUCT($D$16:$D$18,Q89:Q91)+SUMPRODUCT($D$20:$D$22,Q93:Q95))/Q123,(IF($D$10=1,0,Q83*$D$10)+SUMPRODUCT($D$16:$D$18,Q89:Q91))/Q123))","v":""},{"$f":"IF(R123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,R83*$D$10)+SUMPRODUCT($D$16:$D$18,R89:R91)+SUMPRODUCT($D$20:$D$22,R93:R95))/R123,(IF($D$10=1,0,R83*$D$10)+SUMPRODUCT($D$16:$D$18,R89:R91))/R123))","v":""},{"$f":"IF(S123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,S83*$D$10)+SUMPRODUCT($D$16:$D$18,S89:S91)+SUMPRODUCT($D$20:$D$22,S93:S95))/S123,(IF($D$10=1,0,S83*$D$10)+SUMPRODUCT($D$16:$D$18,S89:S91))/S123))","v":""},{"$f":"IF(T123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,T83*$D$10)+SUMPRODUCT($D$16:$D$18,T89:T91)+SUMPRODUCT($D$20:$D$22,T93:T95))/T123,(IF($D$10=1,0,T83*$D$10)+SUMPRODUCT($D$16:$D$18,T89:T91))/T123))","v":""},{"$f":"IF(U123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,U83*$D$10)+SUMPRODUCT($D$16:$D$18,U89:U91)+SUMPRODUCT($D$20:$D$22,U93:U95))/U123,(IF($D$10=1,0,U83*$D$10)+SUMPRODUCT($D$16:$D$18,U89:U91))/U123))","v":""},{"$f":"IF(V123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,V83*$D$10)+SUMPRODUCT($D$16:$D$18,V89:V91)+SUMPRODUCT($D$20:$D$22,V93:V95))/V123,(IF($D$10=1,0,V83*$D$10)+SUMPRODUCT($D$16:$D$18,V89:V91))/V123))","v":""},{"$f":"IF(W123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,W83*$D$10)+SUMPRODUCT($D$16:$D$18,W89:W91)+SUMPRODUCT($D$20:$D$22,W93:W95))/W123,(IF($D$10=1,0,W83*$D$10)+SUMPRODUCT($D$16:$D$18,W89:W91))/W123))","v":""},{"$f":"IF(X123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,X83*$D$10)+SUMPRODUCT($D$16:$D$18,X89:X91)+SUMPRODUCT($D$20:$D$22,X93:X95))/X123,(IF($D$10=1,0,X83*$D$10)+SUMPRODUCT($D$16:$D$18,X89:X91))/X123))","v":""},{"$f":"IF(Y123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,Y83*$D$10)+SUMPRODUCT($D$16:$D$18,Y89:Y91)+SUMPRODUCT($D$20:$D$22,Y93:Y95))/Y123,(IF($D$10=1,0,Y83*$D$10)+SUMPRODUCT($D$16:$D$18,Y89:Y91))/Y123))","v":""},{"$f":"IF(Z123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,Z83*$D$10)+SUMPRODUCT($D$16:$D$18,Z89:Z91)+SUMPRODUCT($D$20:$D$22,Z93:Z95))/Z123,(IF($D$10=1,0,Z83*$D$10)+SUMPRODUCT($D$16:$D$18,Z89:Z91))/Z123))","v":""},{"$f":"IF(AA123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,AA83*$D$10)+SUMPRODUCT($D$16:$D$18,AA89:AA91)+SUMPRODUCT($D$20:$D$22,AA93:AA95))/AA123,(IF($D$10=1,0,AA83*$D$10)+SUMPRODUCT($D$16:$D$18,AA89:AA91))/AA123))","v":""},{"$f":"IF(AB123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,AB83*$D$10)+SUMPRODUCT($D$16:$D$18,AB89:AB91)+SUMPRODUCT($D$20:$D$22,AB93:AB95))/AB123,(IF($D$10=1,0,AB83*$D$10)+SUMPRODUCT($D$16:$D$18,AB89:AB91))/AB123))","v":""},{"$f":"IF(AC123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,AC83*$D$10)+SUMPRODUCT($D$16:$D$18,AC89:AC91)+SUMPRODUCT($D$20:$D$22,AC93:AC95))/AC123,(IF($D$10=1,0,AC83*$D$10)+SUMPRODUCT($D$16:$D$18,AC89:AC91))/AC123))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW_M_AVG"]
[]
[{"$f":"++OFFSET(translation!C608, 0,LANG)","v":"Domestic short-term debt"}]
[{"$f":"A128","v":"Average nominal interest rate on new debt"},null,null,null,null,null,null,null,{"$f":"IF(I122=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,I83*I10,0)+SUMPRODUCT(I12:I13,I85:I86))/I122*100,(IF($D$10=1,I83*I10,0)+SUMPRODUCT(I12,I85))/I122*100))","v":{"$error":"#DIV/0!"}},{"$f":"IF(J122=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,J83*J10,0)+SUMPRODUCT(J12:J13,J85:J86))/J122*100,(IF($D$10=1,J83*J10,0)+SUMPRODUCT(J12,J85))/J122*100))","v":{"$error":"#DIV/0!"}},{"$f":"IF(K122=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,K83*K10,0)+SUMPRODUCT(K12:K13,K85:K86))/K122*100,(IF($D$10=1,K83*K10,0)+SUMPRODUCT(K12,K85))/K122*100))","v":{"$error":"#DIV/0!"}},{"$f":"IF(L122=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,L83*L10,0)+SUMPRODUCT(L12:L13,L85:L86))/L122*100,(IF($D$10=1,L83*L10,0)+SUMPRODUCT(L12,L85))/L122*100))","v":{"$error":"#DIV/0!"}},{"$f":"IF(M122=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,M83*M10,0)+SUMPRODUCT(M12:M13,M85:M86))/M122*100,(IF($D$10=1,M83*M10,0)+SUMPRODUCT(M12,M85))/M122*100))","v":{"$error":"#DIV/0!"}},{"$f":"IF(N122=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,N83*N10,0)+SUMPRODUCT(N12:N13,N85:N86))/N122*100,(IF($D$10=1,N83*N10,0)+SUMPRODUCT(N12,N85))/N122*100))","v":{"$error":"#DIV/0!"}},{"$f":"IF(O122=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,O83*O10,0)+SUMPRODUCT(O12:O13,O85:O86))/O122*100,(IF($D$10=1,O83*O10,0)+SUMPRODUCT(O12,O85))/O122*100))","v":{"$error":"#DIV/0!"}},{"$f":"IF(P122=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,P83*P10,0)+SUMPRODUCT(P12:P13,P85:P86))/P122*100,(IF($D$10=1,P83*P10,0)+SUMPRODUCT(P12,P85))/P122*100))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q122=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,Q83*Q10,0)+SUMPRODUCT(Q12:Q13,Q85:Q86))/Q122*100,(IF($D$10=1,Q83*Q10,0)+SUMPRODUCT(Q12,Q85))/Q122*100))","v":{"$error":"#DIV/0!"}},{"$f":"IF(R122=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,R83*R10,0)+SUMPRODUCT(R12:R13,R85:R86))/R122*100,(IF($D$10=1,R83*R10,0)+SUMPRODUCT(R12,R85))/R122*100))","v":{"$error":"#DIV/0!"}},{"$f":"IF(S122=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,S83*S10,0)+SUMPRODUCT(S12:S13,S85:S86))/S122*100,(IF($D$10=1,S83*S10,0)+SUMPRODUCT(S12,S85))/S122*100))","v":{"$error":"#DIV/0!"}},{"$f":"IF(T122=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,T83*T10,0)+SUMPRODUCT(T12:T13,T85:T86))/T122*100,(IF($D$10=1,T83*T10,0)+SUMPRODUCT(T12,T85))/T122*100))","v":{"$error":"#DIV/0!"}},{"$f":"IF(U122=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,U83*U10,0)+SUMPRODUCT(U12:U13,U85:U86))/U122*100,(IF($D$10=1,U83*U10,0)+SUMPRODUCT(U12,U85))/U122*100))","v":{"$error":"#DIV/0!"}},{"$f":"IF(V122=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,V83*V10,0)+SUMPRODUCT(V12:V13,V85:V86))/V122*100,(IF($D$10=1,V83*V10,0)+SUMPRODUCT(V12,V85))/V122*100))","v":{"$error":"#DIV/0!"}},{"$f":"IF(W122=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,W83*W10,0)+SUMPRODUCT(W12:W13,W85:W86))/W122*100,(IF($D$10=1,W83*W10,0)+SUMPRODUCT(W12,W85))/W122*100))","v":{"$error":"#DIV/0!"}},{"$f":"IF(X122=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,X83*X10,0)+SUMPRODUCT(X12:X13,X85:X86))/X122*100,(IF($D$10=1,X83*X10,0)+SUMPRODUCT(X12,X85))/X122*100))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Y122=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,Y83*Y10,0)+SUMPRODUCT(Y12:Y13,Y85:Y86))/Y122*100,(IF($D$10=1,Y83*Y10,0)+SUMPRODUCT(Y12,Y85))/Y122*100))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z122=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,Z83*Z10,0)+SUMPRODUCT(Z12:Z13,Z85:Z86))/Z122*100,(IF($D$10=1,Z83*Z10,0)+SUMPRODUCT(Z12,Z85))/Z122*100))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA122=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,AA83*AA10,0)+SUMPRODUCT(AA12:AA13,AA85:AA86))/AA122*100,(IF($D$10=1,AA83*AA10,0)+SUMPRODUCT(AA12,AA85))/AA122*100))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AB122=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,AB83*AB10,0)+SUMPRODUCT(AB12:AB13,AB85:AB86))/AB122*100,(IF($D$10=1,AB83*AB10,0)+SUMPRODUCT(AB12,AB85))/AB122*100))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AC122=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,AC83*AC10,0)+SUMPRODUCT(AC12:AC13,AC85:AC86))/AC122*100,(IF($D$10=1,AC83*AC10,0)+SUMPRODUCT(AC12,AC85))/AC122*100))","v":{"$error":"#DIV/0!"}}]
[{"$f":"A129","v":"GDP deflator"},null,null,null,null,null,null,null,{"$f":"I129","v":"..."},{"$f":"J129","v":"..."},"...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","..."]
["Average real interest rate on new debt",null,{"$f":"D137","v":0},{"$f":"IF(SUM(I137:S137)=0, 0, AVERAGE(I137:S137))","v":0},null,null,null,null,{"$f":"IF(ISNUMBER(I135), I135-I136, \"\")","v":""},"","","","","","","","","","","","","","","","","","","",""]
[]
["Debt service from OLD debt",null,null,null,null,null,null,{"$f":"H142+H150","v":0},{"$f":"I142+I150","v":0},{"$f":"J142+J150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"(\"&B116&\")\"","v":"(0)"},null,null,null,null,null,null,{"$f":"H143+H151","v":0},{"$f":"I143+I151","v":0},{"$f":"J143+J151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Interest payment on OLD debt",null,null,null,null,null,null,{"$f":"SUM(H144:H148)","v":0},{"$f":"SUM(I144:I148)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A140","v":"(0)"},null,null,null,null,null,null,{"$f":"IF($B$116=lookup!$X$4,H144+H145,H144)","v":0},{"$f":"IF($B$116=lookup!$X$4,I144+I145,I144)","v":0},{"$f":"IF($B$116=lookup!$X$4,J144+J145,J144)","v":0},{"$f":"IF($B$116=lookup!$X$4,K144+K145,K144)","v":0},{"$f":"IF($B$116=lookup!$X$4,L144+L145,L144)","v":0},{"$f":"IF($B$116=lookup!$X$4,M144+M145,M144)","v":0},{"$f":"IF($B$116=lookup!$X$4,N144+N145,N144)","v":0},{"$f":"IF($B$116=lookup!$X$4,O144+O145,O144)","v":0},{"$f":"IF($B$116=lookup!$X$4,P144+P145,P144)","v":0},{"$f":"IF($B$116=lookup!$X$4,Q144+Q145,Q144)","v":0},{"$f":"IF($B$116=lookup!$X$4,R144+R145,R144)","v":0},{"$f":"IF($B$116=lookup!$X$4,S144+S145,S144)","v":0},{"$f":"IF($B$116=lookup!$X$4,T144+T145,T144)","v":0},{"$f":"IF($B$116=lookup!$X$4,U144+U145,U144)","v":0},{"$f":"IF($B$116=lookup!$X$4,V144+V145,V144)","v":0},{"$f":"IF($B$116=lookup!$X$4,W144+W145,W144)","v":0},{"$f":"IF($B$116=lookup!$X$4,X144+X145,X144)","v":0},{"$f":"IF($B$116=lookup!$X$4,Y144+Y145,Y144)","v":0},{"$f":"IF($B$116=lookup!$X$4,Z144+Z145,Z144)","v":0},{"$f":"IF($B$116=lookup!$X$4,AA144+AA145,AA144)","v":0},{"$f":"IF($B$116=lookup!$X$4,AB144+AB145,AB144)","v":0},{"$f":"IF($B$116=lookup!$X$4,AC144+AC145,AC144)","v":0}]
[{"$f":"lookup!AP14&\" \"&IF('Input 1 - Basics'!$C$33=lookup!$X$4, lookup!$AP$10, \"\")","v":"Interest payment on OLD debt denominated in local currency "},null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W137), 'Input 3 - Macro-Debt data(DMX)'!W137, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X137), 'Input 3 - Macro-Debt data(DMX)'!X137, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y137), 'Input 3 - Macro-Debt data(DMX)'!Y137, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z137), 'Input 3 - Macro-Debt data(DMX)'!Z137, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA137), 'Input 3 - Macro-Debt data(DMX)'!AA137, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB137), 'Input 3 - Macro-Debt data(DMX)'!AB137, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC137), 'Input 3 - Macro-Debt data(DMX)'!AC137, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD137), 'Input 3 - Macro-Debt data(DMX)'!AD137, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE137), 'Input 3 - Macro-Debt data(DMX)'!AE137, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF137), 'Input 3 - Macro-Debt data(DMX)'!AF137, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG137), 'Input 3 - Macro-Debt data(DMX)'!AG137, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH137), 'Input 3 - Macro-Debt data(DMX)'!AH137, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI137), 'Input 3 - Macro-Debt data(DMX)'!AI137, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ137), 'Input 3 - Macro-Debt data(DMX)'!AJ137, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK137), 'Input 3 - Macro-Debt data(DMX)'!AK137, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL137), 'Input 3 - Macro-Debt data(DMX)'!AL137, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM137), 'Input 3 - Macro-Debt data(DMX)'!AM137, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN137), 'Input 3 - Macro-Debt data(DMX)'!AN137, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO137), 'Input 3 - Macro-Debt data(DMX)'!AO137, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP137), 'Input 3 - Macro-Debt data(DMX)'!AP137, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ137), 'Input 3 - Macro-Debt data(DMX)'!AQ137, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR137), 'Input 3 - Macro-Debt data(DMX)'!AR137, 0)","v":0}]
[{"$f":"lookup!AP15&\" \"&IF('Input 1 - Basics'!$C$33=lookup!$X$4, lookup!$AP$10, \"\")","v":"Interest payment on OLD debt denominated in foreign currency "},null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W138), 'Input 3 - Macro-Debt data(DMX)'!W138*H219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X138), 'Input 3 - Macro-Debt data(DMX)'!X138*I219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y138), 'Input 3 - Macro-Debt data(DMX)'!Y138*J219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z138), 'Input 3 - Macro-Debt data(DMX)'!Z138*K219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA138), 'Input 3 - Macro-Debt data(DMX)'!AA138*L219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB138), 'Input 3 - Macro-Debt data(DMX)'!AB138*M219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC138), 'Input 3 - Macro-Debt data(DMX)'!AC138*N219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD138), 'Input 3 - Macro-Debt data(DMX)'!AD138*O219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE138), 'Input 3 - Macro-Debt data(DMX)'!AE138*P219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF138), 'Input 3 - Macro-Debt data(DMX)'!AF138*Q219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG138), 'Input 3 - Macro-Debt data(DMX)'!AG138*R219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH138), 'Input 3 - Macro-Debt data(DMX)'!AH138*S219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI138), 'Input 3 - Macro-Debt data(DMX)'!AI138*T219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ138), 'Input 3 - Macro-Debt data(DMX)'!AJ138*U219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK138), 'Input 3 - Macro-Debt data(DMX)'!AK138*V219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL138), 'Input 3 - Macro-Debt data(DMX)'!AL138*W219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM138), 'Input 3 - Macro-Debt data(DMX)'!AM138*X219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN138), 'Input 3 - Macro-Debt data(DMX)'!AN138*Y219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO138), 'Input 3 - Macro-Debt data(DMX)'!AO138*Z219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP138), 'Input 3 - Macro-Debt data(DMX)'!AP138*AA219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ138), 'Input 3 - Macro-Debt data(DMX)'!AQ138*AB219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR138), 'Input 3 - Macro-Debt data(DMX)'!AR138*AC219, 0)","v":0}]
[]
[{"$f":"lookup!AP14&\" \"&IF('Input 1 - Basics'!$C$33=lookup!$X$4, lookup!$AP$11, lookup!$AP$12)","v":"Interest payment on OLD debt denominated in local currency (for residency-based criterion only)"},null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W162),'Input 3 - Macro-Debt data(DMX)'!W162, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X162),'Input 3 - Macro-Debt data(DMX)'!X162, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y162),'Input 3 - Macro-Debt data(DMX)'!Y162, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z162),'Input 3 - Macro-Debt data(DMX)'!Z162, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA162),'Input 3 - Macro-Debt data(DMX)'!AA162, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB162),'Input 3 - Macro-Debt data(DMX)'!AB162, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC162),'Input 3 - Macro-Debt data(DMX)'!AC162, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD162),'Input 3 - Macro-Debt data(DMX)'!AD162, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE162),'Input 3 - Macro-Debt data(DMX)'!AE162, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF162),'Input 3 - Macro-Debt data(DMX)'!AF162, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG162),'Input 3 - Macro-Debt data(DMX)'!AG162, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH162),'Input 3 - Macro-Debt data(DMX)'!AH162, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI162),'Input 3 - Macro-Debt data(DMX)'!AI162, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ162),'Input 3 - Macro-Debt data(DMX)'!AJ162, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK162),'Input 3 - Macro-Debt data(DMX)'!AK162, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL162),'Input 3 - Macro-Debt data(DMX)'!AL162, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM162),'Input 3 - Macro-Debt data(DMX)'!AM162, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN162),'Input 3 - Macro-Debt data(DMX)'!AN162, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO162),'Input 3 - Macro-Debt data(DMX)'!AO162, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP162),'Input 3 - Macro-Debt data(DMX)'!AP162, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ162),'Input 3 - Macro-Debt data(DMX)'!AQ162, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR162),'Input 3 - Macro-Debt data(DMX)'!AR162, 0)","v":0}]
[{"$f":"lookup!AP15&\" \"&IF('Input 1 - Basics'!$C$33=lookup!$X$4, lookup!$AP$11, lookup!$AP$12)","v":"Interest payment on OLD debt denominated in foreign currency (for residency-based criterion only)"},null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W163),'Input 3 - Macro-Debt data(DMX)'!W163*H219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X163),'Input 3 - Macro-Debt data(DMX)'!X163*I219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y163),'Input 3 - Macro-Debt data(DMX)'!Y163*J219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z163),'Input 3 - Macro-Debt data(DMX)'!Z163*K219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA163),'Input 3 - Macro-Debt data(DMX)'!AA163*L219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB163),'Input 3 - Macro-Debt data(DMX)'!AB163*M219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC163),'Input 3 - Macro-Debt data(DMX)'!AC163*N219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD163),'Input 3 - Macro-Debt data(DMX)'!AD163*O219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE163),'Input 3 - Macro-Debt data(DMX)'!AE163*P219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF163),'Input 3 - Macro-Debt data(DMX)'!AF163*Q219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG163),'Input 3 - Macro-Debt data(DMX)'!AG163*R219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH163),'Input 3 - Macro-Debt data(DMX)'!AH163*S219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI163),'Input 3 - Macro-Debt data(DMX)'!AI163*T219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ163),'Input 3 - Macro-Debt data(DMX)'!AJ163*U219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK163),'Input 3 - Macro-Debt data(DMX)'!AK163*V219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL163),'Input 3 - Macro-Debt data(DMX)'!AL163*W219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM163),'Input 3 - Macro-Debt data(DMX)'!AM163*X219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN163),'Input 3 - Macro-Debt data(DMX)'!AN163*Y219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO163),'Input 3 - Macro-Debt data(DMX)'!AO163*Z219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP163),'Input 3 - Macro-Debt data(DMX)'!AP163*AA219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ163),'Input 3 - Macro-Debt data(DMX)'!AQ163*AB219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR163),'Input 3 - Macro-Debt data(DMX)'!AR163*AC219, 0)","v":0}]
[]
["Principal payment on OLD debt ",null,null,null,null,null,null,{"$f":"H152+H153+H156+H157","v":0},{"$f":"I152+I153+I156+I157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total principal payments",null,{"$f":"\"Outstanding as of \"&H5","v":"Outstanding as of 2018"}]
[{"$f":"A143","v":"(0)"},null,null,null,null,null,null,{"$f":"IF($B$116=lookup!$X$4,H152+H153,H152)","v":0},{"$f":"IF($B$116=lookup!$X$4,I152+I153,I152)","v":0},{"$f":"IF($B$116=lookup!$X$4,J152+J153,J152)","v":0},{"$f":"IF($B$116=lookup!$X$4,K152+K153,K152)","v":0},{"$f":"IF($B$116=lookup!$X$4,L152+L153,L152)","v":0},{"$f":"IF($B$116=lookup!$X$4,M152+M153,M152)","v":0},{"$f":"IF($B$116=lookup!$X$4,N152+N153,N152)","v":0},{"$f":"IF($B$116=lookup!$X$4,O152+O153,O152)","v":0},{"$f":"IF($B$116=lookup!$X$4,P152+P153,P152)","v":0},{"$f":"IF($B$116=lookup!$X$4,Q152+Q153,Q152)","v":0},{"$f":"IF($B$116=lookup!$X$4,R152+R153,R152)","v":0},{"$f":"IF($B$116=lookup!$X$4,S152+S153,S152)","v":0},{"$f":"IF($B$116=lookup!$X$4,T152+T153,T152)","v":0},{"$f":"IF($B$116=lookup!$X$4,U152+U153,U152)","v":0},{"$f":"IF($B$116=lookup!$X$4,V152+V153,V152)","v":0},{"$f":"IF($B$116=lookup!$X$4,W152+W153,W152)","v":0},{"$f":"IF($B$116=lookup!$X$4,X152+X153,X152)","v":0},{"$f":"IF($B$116=lookup!$X$4,Y152+Y153,Y152)","v":0},{"$f":"IF($B$116=lookup!$X$4,Z152+Z153,Z152)","v":0},{"$f":"IF($B$116=lookup!$X$4,AA152+AA153,AA152)","v":0},{"$f":"IF($B$116=lookup!$X$4,AB152+AB153,AB152)","v":0},{"$f":"IF($B$116=lookup!$X$4,AC152+AC153,AC152)","v":0}]
[{"$f":"lookup!AP16&\" \"&IF('Input 1 - Basics'!$C$33=lookup!$X$4, lookup!$AP$10, \"\")","v":"Principal payments on OLD debt denominated in local currency "},null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W139),'Input 3 - Macro-Debt data(DMX)'!W139, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X139),'Input 3 - Macro-Debt data(DMX)'!X139, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y139),'Input 3 - Macro-Debt data(DMX)'!Y139, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z139),'Input 3 - Macro-Debt data(DMX)'!Z139, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA139),'Input 3 - Macro-Debt data(DMX)'!AA139, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB139),'Input 3 - Macro-Debt data(DMX)'!AB139, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC139),'Input 3 - Macro-Debt data(DMX)'!AC139, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD139),'Input 3 - Macro-Debt data(DMX)'!AD139, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE139),'Input 3 - Macro-Debt data(DMX)'!AE139, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF139),'Input 3 - Macro-Debt data(DMX)'!AF139, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG139),'Input 3 - Macro-Debt data(DMX)'!AG139, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH139),'Input 3 - Macro-Debt data(DMX)'!AH139, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI139),'Input 3 - Macro-Debt data(DMX)'!AI139, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ139),'Input 3 - Macro-Debt data(DMX)'!AJ139, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK139),'Input 3 - Macro-Debt data(DMX)'!AK139, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL139),'Input 3 - Macro-Debt data(DMX)'!AL139, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM139),'Input 3 - Macro-Debt data(DMX)'!AM139, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN139),'Input 3 - Macro-Debt data(DMX)'!AN139, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO139),'Input 3 - Macro-Debt data(DMX)'!AO139, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP139),'Input 3 - Macro-Debt data(DMX)'!AP139, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ139),'Input 3 - Macro-Debt data(DMX)'!AQ139, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR139),'Input 3 - Macro-Debt data(DMX)'!AR139, 0)","v":0},null,{"$f":"SUM(I152:AC152)","v":0},null,{"$f":"H162","v":0},null,{"$f":"AG152-AE152","v":0}]
[{"$f":"lookup!AP17&\" \"&IF('Input 1 - Basics'!$C$33=lookup!$X$4, lookup!$AP$10, \"\")","v":"Principal payments on OLD debt denominated in foreign currency "},null,null,null,null,null,null,{"$f":"H154*H219","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I154:AC154)","v":0},null,{"$f":"H164","v":0},null,{"$f":"AG153-AE153","v":0}]
["(hide) in USD",null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W140),'Input 3 - Macro-Debt data(DMX)'!W140, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X140),'Input 3 - Macro-Debt data(DMX)'!X140, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y140),'Input 3 - Macro-Debt data(DMX)'!Y140, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z140),'Input 3 - Macro-Debt data(DMX)'!Z140, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA140),'Input 3 - Macro-Debt data(DMX)'!AA140, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB140),'Input 3 - Macro-Debt data(DMX)'!AB140, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC140),'Input 3 - Macro-Debt data(DMX)'!AC140, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD140),'Input 3 - Macro-Debt data(DMX)'!AD140, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE140),'Input 3 - Macro-Debt data(DMX)'!AE140, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF140),'Input 3 - Macro-Debt data(DMX)'!AF140, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG140),'Input 3 - Macro-Debt data(DMX)'!AG140, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH140),'Input 3 - Macro-Debt data(DMX)'!AH140, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI140),'Input 3 - Macro-Debt data(DMX)'!AI140, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ140),'Input 3 - Macro-Debt data(DMX)'!AJ140, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK140),'Input 3 - Macro-Debt data(DMX)'!AK140, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL140),'Input 3 - Macro-Debt data(DMX)'!AL140, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM140),'Input 3 - Macro-Debt data(DMX)'!AM140, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN140),'Input 3 - Macro-Debt data(DMX)'!AN140, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO140),'Input 3 - Macro-Debt data(DMX)'!AO140, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP140),'Input 3 - Macro-Debt data(DMX)'!AP140, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ140),'Input 3 - Macro-Debt data(DMX)'!AQ140, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR140),'Input 3 - Macro-Debt data(DMX)'!AR140, 0)","v":0}]
[null,null,null,null,null,"principal payments in USD",null,{"$f":"H152/H219","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"lookup!AP16&\" \"&IF('Input 1 - Basics'!$C$33=lookup!$X$4, lookup!$AP$11, lookup!$AP$12)","v":"Principal payments on OLD debt denominated in local currency (for residency-based criterion only)"},null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W164),'Input 3 - Macro-Debt data(DMX)'!W164, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X164),'Input 3 - Macro-Debt data(DMX)'!X164, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y164),'Input 3 - Macro-Debt data(DMX)'!Y164, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z164),'Input 3 - Macro-Debt data(DMX)'!Z164, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA164),'Input 3 - Macro-Debt data(DMX)'!AA164, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB164),'Input 3 - Macro-Debt data(DMX)'!AB164, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC164),'Input 3 - Macro-Debt data(DMX)'!AC164, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD164),'Input 3 - Macro-Debt data(DMX)'!AD164, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE164),'Input 3 - Macro-Debt data(DMX)'!AE164, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF164),'Input 3 - Macro-Debt data(DMX)'!AF164, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG164),'Input 3 - Macro-Debt data(DMX)'!AG164, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH164),'Input 3 - Macro-Debt data(DMX)'!AH164, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI164),'Input 3 - Macro-Debt data(DMX)'!AI164, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ164),'Input 3 - Macro-Debt data(DMX)'!AJ164, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK164),'Input 3 - Macro-Debt data(DMX)'!AK164, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL164),'Input 3 - Macro-Debt data(DMX)'!AL164, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM164),'Input 3 - Macro-Debt data(DMX)'!AM164, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN164),'Input 3 - Macro-Debt data(DMX)'!AN164, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO164),'Input 3 - Macro-Debt data(DMX)'!AO164, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP164),'Input 3 - Macro-Debt data(DMX)'!AP164, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ164),'Input 3 - Macro-Debt data(DMX)'!AQ164, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR164),'Input 3 - Macro-Debt data(DMX)'!AR164, 0)","v":0},null,{"$f":"SUM(I156:AC156)","v":0},null,{"$f":"H166","v":0},null,{"$f":"AG156-AE156","v":0}]
[{"$f":"lookup!AP17&\" \"&IF('Input 1 - Basics'!$C$33=lookup!$X$4, lookup!$AP$11, lookup!$AP$12)","v":"Principal payments on OLD debt denominated in foreign currency (for residency-based criterion only)"},null,null,null,null,null,null,{"$f":"H158*H219","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I158:AC158)","v":0},null,{"$f":"H168","v":0},null,{"$f":"AG157-AE157","v":0}]
[{"$f":"$A$154","v":"(hide) in USD"},null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W165),'Input 3 - Macro-Debt data(DMX)'!W165, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X165),'Input 3 - Macro-Debt data(DMX)'!X165, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y165),'Input 3 - Macro-Debt data(DMX)'!Y165, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z165),'Input 3 - Macro-Debt data(DMX)'!Z165, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA165),'Input 3 - Macro-Debt data(DMX)'!AA165, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB165),'Input 3 - Macro-Debt data(DMX)'!AB165, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC165),'Input 3 - Macro-Debt data(DMX)'!AC165, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD165),'Input 3 - Macro-Debt data(DMX)'!AD165, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE165),'Input 3 - Macro-Debt data(DMX)'!AE165, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF165),'Input 3 - Macro-Debt data(DMX)'!AF165, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG165),'Input 3 - Macro-Debt data(DMX)'!AG165, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH165),'Input 3 - Macro-Debt data(DMX)'!AH165, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI165),'Input 3 - Macro-Debt data(DMX)'!AI165, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ165),'Input 3 - Macro-Debt data(DMX)'!AJ165, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK165),'Input 3 - Macro-Debt data(DMX)'!AK165, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL165),'Input 3 - Macro-Debt data(DMX)'!AL165, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM165),'Input 3 - Macro-Debt data(DMX)'!AM165, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN165),'Input 3 - Macro-Debt data(DMX)'!AN165, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO165),'Input 3 - Macro-Debt data(DMX)'!AO165, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP165),'Input 3 - Macro-Debt data(DMX)'!AP165, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ165),'Input 3 - Macro-Debt data(DMX)'!AQ165, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR165),'Input 3 - Macro-Debt data(DMX)'!AR165, 0)","v":0}]
[null,null,null,null,null,"principal payments in USD",null,{"$f":"H156/H219","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Outstanding of OLD debt",null,null,null,null,null,null,{"$f":"H162+H163+H166+H167","v":0},{"$f":"I162+I163+I166+I167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A151","v":"(0)"},null,null,null,null,null,null,{"$f":"IF($B$116=lookup!$X$4,H162+H163,H162)","v":0},{"$f":"IF($B$116=lookup!$X$4,I162+I163,I162)","v":0},{"$f":"IF($B$116=lookup!$X$4,J162+J163,J162)","v":0},{"$f":"IF($B$116=lookup!$X$4,K162+K163,K162)","v":0},{"$f":"IF($B$116=lookup!$X$4,L162+L163,L162)","v":0},{"$f":"IF($B$116=lookup!$X$4,M162+M163,M162)","v":0},{"$f":"IF($B$116=lookup!$X$4,N162+N163,N162)","v":0},{"$f":"IF($B$116=lookup!$X$4,O162+O163,O162)","v":0},{"$f":"IF($B$116=lookup!$X$4,P162+P163,P162)","v":0},{"$f":"IF($B$116=lookup!$X$4,Q162+Q163,Q162)","v":0},{"$f":"IF($B$116=lookup!$X$4,R162+R163,R162)","v":0},{"$f":"IF($B$116=lookup!$X$4,S162+S163,S162)","v":0},{"$f":"IF($B$116=lookup!$X$4,T162+T163,T162)","v":0},{"$f":"IF($B$116=lookup!$X$4,U162+U163,U162)","v":0},{"$f":"IF($B$116=lookup!$X$4,V162+V163,V162)","v":0},{"$f":"IF($B$116=lookup!$X$4,W162+W163,W162)","v":0},{"$f":"IF($B$116=lookup!$X$4,X162+X163,X162)","v":0},{"$f":"IF($B$116=lookup!$X$4,Y162+Y163,Y162)","v":0},{"$f":"IF($B$116=lookup!$X$4,Z162+Z163,Z162)","v":0},{"$f":"IF($B$116=lookup!$X$4,AA162+AA163,AA162)","v":0},{"$f":"IF($B$116=lookup!$X$4,AB162+AB163,AB162)","v":0},{"$f":"IF($B$116=lookup!$X$4,AC162+AC163,AC162)","v":0}]
[{"$f":"lookup!AP18&\" \"&IF('Input 1 - Basics'!$C$33=lookup!$X$4, lookup!$AP$10, \"\")","v":"Outstanding from OLD debt in local currency "},null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W132), 'Input 3 - Macro-Debt data(DMX)'!W132,0)","v":0},{"$f":"H162-I152","v":0},{"$f":"I162-J152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"lookup!AP19&\" \"&IF('Input 1 - Basics'!$C$33=lookup!$X$4, lookup!$AP$10, \"\")","v":"Outstanding from OLD debt in foreign currency "},null,null,null,null,null,null,{"$f":"H164*H220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"$A$154","v":"(hide) in USD"},null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W134),'Input 3 - Macro-Debt data(DMX)'!W134,0)","v":0},{"$f":"H164-I154","v":0},{"$f":"I164-J154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"lookup!AP18&\" \"&IF('Input 1 - Basics'!$C$33=lookup!$X$4, lookup!$AP$11, lookup!$AP$12)","v":"Outstanding from OLD debt in local currency (for residency-based criterion only)"},null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W157),'Input 3 - Macro-Debt data(DMX)'!W157, 0)","v":0},{"$f":"H166-I156","v":0},{"$f":"I166-J156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"lookup!AP19&\" \"&IF('Input 1 - Basics'!$C$33=lookup!$X$4, lookup!$AP$11, lookup!$AP$12)","v":"Outstanding from OLD debt in foreign currency (for residency-based criterion only)"},null,null,null,null,null,null,{"$f":"H168*H220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"$A$154","v":"(hide) in USD"},null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W159),'Input 3 - Macro-Debt data(DMX)'!W159, 0)","v":0},{"$f":"H168-I158","v":0},{"$f":"I168-J158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"check",null,{"$f":"SUM(AI152:AI157)","v":0}]
["Debt services from NEW debt",null,null,null,null,"Initial debt stock - total principal repayments",null,null,{"$f":"I173+I184","v":0},{"$f":"J173+J184","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A161","v":"(0)"},null,null,null,null,null,null,null,{"$f":"I174+I185","v":0},{"$f":"J174+J185","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
["Interest payment on NEW debt",null,null,null,null,null,null,null,{"$f":"I175+I176+I179+I181","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A161","v":"(0)"},null,null,null,null,null,null,null,{"$f":"IF($B$116=lookup!$X$4,I175+I176,I175)","v":0},{"$f":"IF($B$116=lookup!$X$4,J175+J176,J175)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,K175+K176,K175)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,L175+L176,L175)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,M175+M176,M175)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,N175+N176,N175)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,O175+O176,O175)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,P175+P176,P175)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,Q175+Q176,Q175)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,R175+R176,R175)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,S175+S176,S175)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,T175+T176,T175)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,U175+U176,U175)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,V175+V176,V175)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,W175+W176,W175)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,X175+X176,X175)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,Y175+Y176,Y175)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,Z175+Z176,Z175)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,AA175+AA176,AA175)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,AB175+AB176,AB175)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,AC175+AC176,AC175)","v":{"$error":"#DIV/0!"}}]
[{"$f":"lookup!AP20&\" \"&IF('Input 1 - Basics'!$C$33=lookup!$X$4, lookup!$AP$10, \"\")","v":"Interest payment on NEW debt denominated in local currency "},null,null,null,null,null,null,null,{"$f":"SUM(BA230:BA250,BA254:BA274,BA327:BA392,BA302:BA322)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"lookup!AP21&\" \"&IF('Input 1 - Basics'!$C$33=lookup!$X$4, lookup!$AP$10, \"\")","v":"Interest payment on NEW debt denominated in foreign currency "},null,null,null,null,null,null,null,{"$f":"SUM(BA278:BA298,BA397:BA463)*I219","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"lookup!$AP$22","v":"o/w: short-term debt (inform ST debt in Ext_Debt_Data)"},null,null,null,null,null,null,null,{"$f":"SUM(BA278:BA298)*I219","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[{"$f":"lookup!AP20&\" \"&IF('Input 1 - Basics'!$C$33=lookup!$X$4, lookup!$AP$11, lookup!$AP$12)","v":"Interest payment on NEW debt denominated in local currency (for residency-based criterion only)"},null,null,null,null,null,null,null,{"$f":"SUM(BA468:BA488,BA517:BA581)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"$A$177","v":"o/w: short-term debt (inform ST debt in Ext_Debt_Data)"},null,null,null,null,null,null,null,{"$f":"SUM(BA468:BA488)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"lookup!AP21&\" \"&IF('Input 1 - Basics'!$C$33=lookup!$X$4, lookup!$AP$11, lookup!$AP$12)","v":"Interest payment on NEW debt denominated in foreign currency (for residency-based criterion only)"},null,null,null,null,null,null,null,{"$f":"SUM(BA492:BA512,BA587:BA651)*I219","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"$A$177","v":"o/w: short-term debt (inform ST debt in Ext_Debt_Data)"},null,null,null,null,null,null,null,{"$f":"SUM(BA492:BA512)*I219","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
["Principal payment on NEW debt ",null,null,null,null,null,null,null,{"$f":"I186+I187+I190+I192","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A174","v":"(0)"},null,null,null,null,null,null,null,{"$f":"IF($B$116=lookup!$X$4,I186+I187,I186)","v":0},{"$f":"IF($B$116=lookup!$X$4,J186+J187,J186)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,K186+K187,K186)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,L186+L187,L186)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,M186+M187,M186)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,N186+N187,N186)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,O186+O187,O186)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,P186+P187,P186)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,Q186+Q187,Q186)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,R186+R187,R186)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,S186+S187,S186)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,T186+T187,T186)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,U186+U187,U186)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,V186+V187,V186)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,W186+W187,W186)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,X186+X187,X186)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,Y186+Y187,Y186)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,Z186+Z187,Z186)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,AA186+AA187,AA186)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,AB186+AB187,AB186)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,AC186+AC187,AC186)","v":{"$error":"#DIV/0!"}}]
[{"$f":"lookup!AP23&\" \"&IF('Input 1 - Basics'!$C$33=lookup!$X$4, lookup!$AP$10, \"\")","v":"Principal payments on NEW debt denominated in local currency "},null,null,null,null,null,null,null,{"$f":"SUM(AE230:AE250,AE254:AE274,AE327:AE392,AE302:AE322)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"lookup!AP24&\" \"&IF('Input 1 - Basics'!$C$33=lookup!$X$4, lookup!$AP$10, \"\")","v":"Principal payments on NEW debt denominated in foreign currency "},null,null,null,null,null,null,null,{"$f":"SUM(AE278:AE298,AE397:AE461)*I219","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"$A$177","v":"o/w: short-term debt (inform ST debt in Ext_Debt_Data)"},null,null,null,null,null,null,null,{"$f":"SUM(AE278:AE298)*I219","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[{"$f":"lookup!AP23&\" \"&IF('Input 1 - Basics'!$C$33=lookup!$X$4, lookup!$AP$11, lookup!$AP$12)","v":"Principal payments on NEW debt denominated in local currency (for residency-based criterion only)"},null,null,null,null,null,null,null,{"$f":"SUM(AE468:AE488,AE517:AE581)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"$A$177","v":"o/w: short-term debt (inform ST debt in Ext_Debt_Data)"},null,null,null,null,null,null,null,{"$f":"SUM(AE468:AE488)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"lookup!AP24&\" \"&IF('Input 1 - Basics'!$C$33=lookup!$X$4, lookup!$AP$11, lookup!$AP$12)","v":"Principal payments on NEW debt denominated in foreign currency (for residency-based criterion only)"},null,null,null,null,null,null,null,{"$f":"SUM(AE492:AE512,AE587:AE651)*I219","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"$A$177","v":"o/w: short-term debt (inform ST debt in Ext_Debt_Data)"},null,null,null,null,null,null,null,{"$f":"SUM(AE492:AE512)*I219","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
["Outstanding of NEW debt ",null,null,null,null,null,null,null,{"$f":"I199+I200+I203+I205","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["(% of GDP)",null,null,null,null,null,null,null,{"$f":"I195/I218*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A185","v":"(0)"},null,null,null,null,null,null,null,{"$f":"IF($B$116=lookup!$X$4,I199+I200,I199)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,J199+J200,J199)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,K199+K200,K199)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,L199+L200,L199)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,M199+M200,M199)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,N199+N200,N199)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,O199+O200,O199)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,P199+P200,P199)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,Q199+Q200,Q199)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,R199+R200,R199)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,S199+S200,S199)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,T199+T200,T199)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,U199+U200,U199)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,V199+V200,V199)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,W199+W200,W199)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,X199+X200,X199)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,Y199+Y200,Y199)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,Z199+Z200,Z199)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,AA199+AA200,AA199)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,AB199+AB200,AB199)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,AC199+AC200,AC199)","v":{"$error":"#DIV/0!"}}]
[{"$f":"A196","v":"(% of GDP)"},null,null,null,null,null,null,null,{"$f":"I197/I218*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"lookup!AP26&\" \"&IF('Input 1 - Basics'!$C$33=lookup!$X$4, lookup!$AP$10, \"\")","v":"Debt stock on NEW debt denominated in local currency "},null,null,null,null,null,null,null,{"$f":"SUM(I230:I274,I302:I322,I327:I391)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(J230:J274,J302:J322,J327:J391)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"lookup!AP27&\" \"&IF('Input 1 - Basics'!$C$33=lookup!$X$4, lookup!$AP$10, \"\")","v":"Debt stock on NEW debt denominated in foreign currency "},null,null,null,null,null,null,null,{"$f":"SUM(I278:I298,I397:I461)*I220","v":{"$error":"#DIV/0!"}},{"$f":"SUM(J278:J298,J397:J461)*J220","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"$A$177","v":"o/w: short-term debt (inform ST debt in Ext_Debt_Data)"},null,null,null,null,null,null,null,{"$f":"I86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"lookup!AP26&\" \"&IF('Input 1 - Basics'!$C$33=lookup!$X$4, lookup!$AP$11, lookup!$AP$12)","v":"Debt stock on NEW debt denominated in local currency (for residency-based criterion only)"},null,null,null,null,null,null,null,{"$f":"SUM(I468:I488,I517:I581)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"$A$177","v":"o/w: short-term debt (inform ST debt in Ext_Debt_Data)"},null,null,null,null,null,null,null,{"$f":"I100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"lookup!AP27&\" \"&IF('Input 1 - Basics'!$C$33=lookup!$X$4, lookup!$AP$11, lookup!$AP$12)","v":"Debt stock on NEW debt denominated in foreign currency (for residency-based criterion only)"},null,null,null,null,null,null,null,{"$f":"SUM(I492:I512,I587:I651)*I220","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"$A$177","v":"o/w: short-term debt (inform ST debt in Ext_Debt_Data)"},null,null,null,null,null,null,null,{"$f":"I101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Summary of total (OLD + NEW) domestic debt"]
[{"$f":"A197","v":"(0)"}]
["Outstanding stock",null,null,null,null,null,null,null,{"$f":"I197+I161","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["(% of GDP)",null,null,null,null,null,null,null,{"$f":"I210/I218*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["MLT",null,null,null,null,null,null,null,{"$f":"I210-I213","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Short-term",null,null,null,null,null,null,null,{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,I83,0)+I84+I112,IF($D$10=1,I83,0)+I85+I112)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,J83,0)+J84+J112,IF($D$10=1,J83,0)+J85+J112)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,K83,0)+K84+K112,IF($D$10=1,K83,0)+K85+K112)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,L83,0)+L84+L112,IF($D$10=1,L83,0)+L85+L112)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,M83,0)+M84+M112,IF($D$10=1,M83,0)+M85+M112)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,N83,0)+N84+N112,IF($D$10=1,N83,0)+N85+N112)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,O83,0)+O84+O112,IF($D$10=1,O83,0)+O85+O112)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,P83,0)+P84+P112,IF($D$10=1,P83,0)+P85+P112)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,Q83,0)+Q84+Q112,IF($D$10=1,Q83,0)+Q85+Q112)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,R83,0)+R84+R112,IF($D$10=1,R83,0)+R85+R112)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,S83,0)+S84+S112,IF($D$10=1,S83,0)+S85+S112)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,T83,0)+T84+T112,IF($D$10=1,T83,0)+T85+T112)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,U83,0)+U84+U112,IF($D$10=1,U83,0)+U85+U112)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,V83,0)+V84+V112,IF($D$10=1,V83,0)+V85+V112)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,W83,0)+W84+W112,IF($D$10=1,W83,0)+W85+W112)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,X83,0)+X84+X112,IF($D$10=1,X83,0)+X85+X112)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,Y83,0)+Y84+Y112,IF($D$10=1,Y83,0)+Y85+Y112)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,Z83,0)+Z84+Z112,IF($D$10=1,Z83,0)+Z85+Z112)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,AA83,0)+AA84+AA112,IF($D$10=1,AA83,0)+AA85+AA112)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,AB83,0)+AB84+AB112,IF($D$10=1,AB83,0)+AB85+AB112)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,AC83,0)+AC84+AC112,IF($D$10=1,AC83,0)+AC85+AC112)","v":{"$error":"#DIV/0!"}}]
["Interest payment",null,null,null,null,null,null,null,{"$f":"I143+I174","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Principal payment",null,null,null,null,null,null,null,{"$f":"I151+I185","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
["Economic indicators"]
["Nominal GDP in LCU",null,null,null,null,null,null,{"$f":"'Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60","v":0},{"$f":"'Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60","v":0},{"$f":"'Macro-Debt_Data'!V56*'Macro-Debt_Data'!V60","v":0},{"$f":"'Macro-Debt_Data'!W56*'Macro-Debt_Data'!W60","v":0},{"$f":"'Macro-Debt_Data'!X56*'Macro-Debt_Data'!X60","v":0},{"$f":"'Macro-Debt_Data'!Y56*'Macro-Debt_Data'!Y60","v":0},{"$f":"'Macro-Debt_Data'!Z56*'Macro-Debt_Data'!Z60","v":0},{"$f":"'Macro-Debt_Data'!AA56*'Macro-Debt_Data'!AA60","v":0},{"$f":"'Macro-Debt_Data'!AB56*'Macro-Debt_Data'!AB60","v":0},{"$f":"'Macro-Debt_Data'!AC56*'Macro-Debt_Data'!AC60","v":0},{"$f":"'Macro-Debt_Data'!AD56*'Macro-Debt_Data'!AD60","v":0},{"$f":"'Macro-Debt_Data'!AE56*'Macro-Debt_Data'!AE60","v":0},{"$f":"'Macro-Debt_Data'!AF56*'Macro-Debt_Data'!AF60","v":0},{"$f":"'Macro-Debt_Data'!AG56*'Macro-Debt_Data'!AG60","v":0},{"$f":"'Macro-Debt_Data'!AH56*'Macro-Debt_Data'!AH60","v":0},{"$f":"'Macro-Debt_Data'!AI56*'Macro-Debt_Data'!AI60","v":0},{"$f":"'Macro-Debt_Data'!AJ56*'Macro-Debt_Data'!AJ60","v":0},{"$f":"'Macro-Debt_Data'!AK56*'Macro-Debt_Data'!AK60","v":0},{"$f":"'Macro-Debt_Data'!AL56*'Macro-Debt_Data'!AL60","v":0},{"$f":"'Macro-Debt_Data'!AM56*'Macro-Debt_Data'!AM60","v":0},{"$f":"'Macro-Debt_Data'!AN56*'Macro-Debt_Data'!AN60","v":0},{"$f":"'Macro-Debt_Data'!AO56*'Macro-Debt_Data'!AO60","v":0}]
["Nominal Exchange Rate -- average (LCU/USD)",null,null,null,null,null,null,{"$f":"'Macro-Debt_Data'!T60","v":0},{"$f":"'Macro-Debt_Data'!U60","v":0},{"$f":"'Macro-Debt_Data'!V60","v":0},{"$f":"'Macro-Debt_Data'!W60","v":0},{"$f":"'Macro-Debt_Data'!X60","v":0},{"$f":"'Macro-Debt_Data'!Y60","v":0},{"$f":"'Macro-Debt_Data'!Z60","v":0},{"$f":"'Macro-Debt_Data'!AA60","v":0},{"$f":"'Macro-Debt_Data'!AB60","v":0},{"$f":"'Macro-Debt_Data'!AC60","v":0},{"$f":"'Macro-Debt_Data'!AD60","v":0},{"$f":"'Macro-Debt_Data'!AE60","v":0},{"$f":"'Macro-Debt_Data'!AF60","v":0},{"$f":"'Macro-Debt_Data'!AG60","v":0},{"$f":"'Macro-Debt_Data'!AH60","v":0},{"$f":"'Macro-Debt_Data'!AI60","v":0},{"$f":"'Macro-Debt_Data'!AJ60","v":0},{"$f":"'Macro-Debt_Data'!AK60","v":0},{"$f":"'Macro-Debt_Data'!AL60","v":0},{"$f":"'Macro-Debt_Data'!AM60","v":0},{"$f":"'Macro-Debt_Data'!AN60","v":0},{"$f":"'Macro-Debt_Data'!AO60","v":0}]
["Nominal Exchange Rate -- end of period (LCU/USD)",null,null,null,null,null,null,{"$f":"'Macro-Debt_Data'!T59","v":0},{"$f":"'Macro-Debt_Data'!U59","v":0},{"$f":"'Macro-Debt_Data'!V59","v":0},{"$f":"'Macro-Debt_Data'!W59","v":0},{"$f":"'Macro-Debt_Data'!X59","v":0},{"$f":"'Macro-Debt_Data'!Y59","v":0},{"$f":"'Macro-Debt_Data'!Z59","v":0},{"$f":"'Macro-Debt_Data'!AA59","v":0},{"$f":"'Macro-Debt_Data'!AB59","v":0},{"$f":"'Macro-Debt_Data'!AC59","v":0},{"$f":"'Macro-Debt_Data'!AD59","v":0},{"$f":"'Macro-Debt_Data'!AE59","v":0},{"$f":"'Macro-Debt_Data'!AF59","v":0},{"$f":"'Macro-Debt_Data'!AG59","v":0},{"$f":"'Macro-Debt_Data'!AH59","v":0},{"$f":"'Macro-Debt_Data'!AI59","v":0},{"$f":"'Macro-Debt_Data'!AJ59","v":0},{"$f":"'Macro-Debt_Data'!AK59","v":0},{"$f":"'Macro-Debt_Data'!AL59","v":0},{"$f":"'Macro-Debt_Data'!AM59","v":0},{"$f":"'Macro-Debt_Data'!AN59","v":0},{"$f":"'Macro-Debt_Data'!AO59","v":0}]
[]
["Debt dynamics calculations per debt types",null,null,null,null,null,null,null,{"$f":"I5","v":2019},{"$f":"I222+1","v":2020},{"$f":"J222+1","v":2021},{"$f":"K222+1","v":2022},{"$f":"L222+1","v":2023},{"$f":"M222+1","v":2024},{"$f":"N222+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,{"$f":"AB222+1","v":2039},null,{"$f":"I222","v":2019},{"$f":"AE222+1","v":2020},{"$f":"AF222+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,null,{"$f":"AE222","v":2019},{"$f":"BA222+1","v":2020},{"$f":"BB222+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,{"$f":"BT222+1","v":2039}]
[]
[null,"Terms and Conditions",null,null,null,null,null,null,"Stock of debt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Principal Payments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest Payments"]
[null,"Year of Issuance","Grace","Maturity","Interest"]
[{"$f":"A79","v":"NEW Issuance of locally-issued debt"}]
[{"$f":"A84","v":"Short-term debt"}]
[{"$f":"A83","v":"Central bank financing"},"Calculations in LCU"]
[]
[{"$f":"A228","v":"Central bank financing"},{"$f":"$I$5","v":2019},{"$f":"$C10","v":0},{"$f":"$D10","v":1},{"$f":"INDEX($A$5:$AC$22,MATCH(A$228,$A$5:$A$22,0),MATCH(B230,$A$5:$AC$5,0))","v":0.1},null,null,null,{"$f":"I$83","v":0},{"$f":"I230-AF230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AND(AE$222>$B230+$C230,AE$222<=$B230+$D230),$I230/($D230-$C230),0)","v":0},{"$f":"IF(AND(AF$222>$B230+$C230,AF$222<=$B230+$D230),$I230/($D230-$C230),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(BA$222=$B230,0,(H230*$E230))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A230","v":"Central bank financing"},{"$f":"B230+1","v":2020},{"$f":"C230","v":0},{"$f":"D230","v":1},{"$f":"INDEX($A$5:$AC$22,MATCH(A$228,$A$5:$A$22,0),MATCH(B231,$A$5:$AC$5,0))","v":0.1},null,null,null,null,{"$f":"J$83","v":0},{"$f":"J231-AG231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(AND(AF$222>$B231+$C231,AF$222<=$B231+$D231),$J231/($D231-$C231),0)","v":0},{"$f":"IF(AND(AG$222>$B231+$C231,AG$222<=$B231+$D231),$J231/($D231-$C231),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(BB$222=$B231,0,(I231*$E231))","v":0},{"$f":"IF(BC$222=$B231,0,(J231*$E231))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Central bank financing",{"$f":"B231+1","v":2021},{"$f":"C231","v":0},1,0.1,null,null,null,null,null,{"$f":"K$83","v":0},{"$f":"K232-AH232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(AND(AG$222>$B232+$C232,AG$222<=$B232+$D232),$K232/($D232-$C232),0)","v":0},{"$f":"IF(AND(AH$222>$B232+$C232,AH$222<=$B232+$D232),$K232/($D232-$C232),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(BD$222=$B232,0,(K232*$E232))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Central bank financing",{"$f":"B232+1","v":2022},0,1,0.1,null,null,null,null,null,null,{"$f":"L$83","v":0},{"$f":"L233-AI233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(AND(AH$222>$B233+$C233,AH$222<=$B233+$D233),$L233/($D233-$C233),0)","v":0},{"$f":"IF(AND(AI$222>$B233+$C233,AI$222<=$B233+$D233),$L233/($D233-$C233),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(BD$222=$B233,0,(K233*$E233))","v":0},{"$f":"IF(BE$222=$B233,0,(L233*$E233))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Central bank financing",{"$f":"B233+1","v":2023},0,1,0.1,null,null,null,null,null,null,null,{"$f":"M$83","v":0},{"$f":"M234-AJ234","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF(AND(AI$222>$B234+$C234,AI$222<=$B234+$D234),$M234/($D234-$C234),0)","v":0},{"$f":"IF(AND(AJ$222>$B234+$C234,AJ$222<=$B234+$D234),$M234/($D234-$C234),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF(BE$222=$B234,0,(L234*$E234))","v":0},{"$f":"IF(BF$222=$B234,0,(M234*$E234))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Central bank financing",{"$f":"B234+1","v":2024},0,1,0.1,null,null,null,null,null,null,null,null,{"$f":"N$83","v":0},{"$f":"N235-AK235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(AND(AJ$222>$B235+$C235,AJ$222<=$B235+$D235),$N235/($D235-$C235),0)","v":0},{"$f":"IF(AND(AK$222>$B235+$C235,AK$222<=$B235+$D235),$N235/($D235-$C235),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(BF$222=$B235,0,(M235*$E235))","v":0},{"$f":"IF(BG$222=$B235,0,(N235*$E235))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Central bank financing",{"$f":"B235+1","v":2025},0,1,0.1,null,null,null,null,null,null,null,null,null,{"$f":"O$83","v":0},{"$f":"O236-AL236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF(AND(AK$222>$B236+$C236,AK$222<=$B236+$D236),$O236/($D236-$C236),0)","v":0},{"$f":"IF(AND(AL$222>$B236+$C236,AL$222<=$B236+$D236),$O236/($D236-$C236),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF(BG$222=$B236,0,(N236*$E236))","v":0},{"$f":"IF(BH$222=$B236,0,(O236*$E236))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["Central bank financing",2026,0,1,0.1,null,null,null,null,null,null,null,null,null,null,{"$f":"P$83","v":0},{"$f":"P237-AM237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AL$222>$B237+$C237,AL$222<=$B237+$D237),$P237/($D237-$C237),0)","v":0},{"$f":"IF(AND(AM$222>$B237+$C237,AM$222<=$B237+$D237),$P237/($D237-$C237),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF(BH$222=$B237,0,(O237*$E237))","v":0},{"$f":"IF(BI$222=$B237,0,(P237*$E237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["Central bank financing",2027,0,1,0.1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$83","v":0},{"$f":"Q238-AN238","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AM$222>$B238+$C238,AM$222<=$B238+$D238),$Q238/($D238-$C238),0)","v":0},{"$f":"IF(AND(AN$222>$B238+$C238,AN$222<=$B238+$D238),$Q238/($D238-$C238),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"IF(BI$222=$B238,0,(P238*$E238))","v":0},{"$f":"IF(BJ$222=$B238,0,(Q238*$E238))","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Central bank financing",2028,0,1,0.1,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$83","v":0},{"$f":"R239-AO239","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AN$222>$B239+$C239,AN$222<=$B239+$D239),$R239/($D239-$C239),0)","v":0},{"$f":"IF(AND(AO$222>$B239+$C239,AO$222<=$B239+$D239),$R239/($D239-$C239),0)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BJ$222=$B239,0,(Q239*$E239))","v":0},{"$f":"IF(BK$222=$B239,0,(R239*$E239))","v":0},0,0,0,0,0,0,0,0,0,0]
["Central bank financing",2029,0,1,0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$83","v":0},{"$f":"S240-AP240","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AO$222>$B240+$C240,AO$222<=$B240+$D240),$S240/($D240-$C240),0)","v":0},{"$f":"IF(AND(AP$222>$B240+$C240,AP$222<=$B240+$D240),$S240/($D240-$C240),0)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BK$222=$B240,0,(R240*$E240))","v":0},{"$f":"IF(BL$222=$B240,0,(S240*$E240))","v":0},0,0,0,0,0,0,0,0,0]
["Central bank financing",2030,0,1,0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$83","v":0},{"$f":"T241-AQ241","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AP$222>$B241+$C241,AP$222<=$B241+$D241),$T241/($D241-$C241),0)","v":0},{"$f":"IF(AND(AQ$222>$B241+$C241,AQ$222<=$B241+$D241),$T241/($D241-$C241),0)","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BL$222=$B241,0,(S241*$E241))","v":0},{"$f":"IF(BM$222=$B241,0,(T241*$E241))","v":0},0,0,0,0,0,0,0,0]
["Central bank financing",2031,0,1,0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$83","v":0},{"$f":"U242-AR242","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ$222>$B242+$C242,AQ$222<=$B242+$D242),$U242/($D242-$C242),0)","v":0},{"$f":"IF(AND(AR$222>$B242+$C242,AR$222<=$B242+$D242),$U242/($D242-$C242),0)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BM$222=$B242,0,(T242*$E242))","v":0},{"$f":"IF(BN$222=$B242,0,(U242*$E242))","v":0},0,0,0,0,0,0,0]
["Central bank financing",2032,0,1,0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$83","v":0},{"$f":"V243-AS243","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AR$222>$B243+$C243,AR$222<=$B243+$D243),$V243/($D243-$C243),0)","v":0},{"$f":"IF(AND(AS$222>$B243+$C243,AS$222<=$B243+$D243),$V243/($D243-$C243),0)","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BN$222=$B243,0,(U243*$E243))","v":0},{"$f":"IF(BO$222=$B243,0,(V243*$E243))","v":0},0,0,0,0,0,0]
["Central bank financing",2033,0,1,0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$83","v":0},{"$f":"W244-AT244","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AS$222>$B244+$C244,AS$222<=$B244+$D244),$W244/($D244-$C244),0)","v":0},{"$f":"IF(AND(AT$222>$B244+$C244,AT$222<=$B244+$D244),$W244/($D244-$C244),0)","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BO$222=$B244,0,(V244*$E244))","v":0},{"$f":"IF(BP$222=$B244,0,(W244*$E244))","v":0},0,0,0,0,0]
["Central bank financing",2034,0,1,0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$83","v":0},{"$f":"X245-AU245","v":0},{"$f":"Y245-AV245","v":0},{"$f":"Z245-AW245","v":0},{"$f":"AA245-AX245","v":0},{"$f":"AB245-AY245","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AT$222>$B245+$C245,AT$222<=$B245+$D245),$X245/($D245-$C245),0)","v":0},{"$f":"IF(AND(AU$222>$B245+$C245,AU$222<=$B245+$D245),$X245/($D245-$C245),0)","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BP$222=$B245,0,(W245*$E245))","v":0},{"$f":"IF(BQ$222=$B245,0,(X245*$E245))","v":0},{"$f":"IF(BR$222=$B245,0,(Y245*$E245))","v":0},{"$f":"IF(BS$222=$B245,0,(Z245*$E245))","v":0},{"$f":"IF(BT$222=$B245,0,(AA245*$E245))","v":0},{"$f":"IF(BU$222=$B245,0,(AB245*$E245))","v":0}]
["Central bank financing",2035,0,1,0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$83","v":0},{"$f":"Y246-AV246","v":0},{"$f":"Z246-AW246","v":0},{"$f":"AA246-AX246","v":0},{"$f":"AB246-AY246","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AU$222>$B246+$C246,AU$222<=$B246+$D246),$Y246/($D246-$C246),0)","v":0},{"$f":"IF(AND(AV$222>$B246+$C246,AV$222<=$B246+$D246),$Y246/($D246-$C246),0)","v":0},{"$f":"IF(AND(AW$222>$B246+$C246,AW$222<=$B246+$D246),$Y246/($D246-$C246),0)","v":0},{"$f":"IF(AND(AX$222>$B246+$C246,AX$222<=$B246+$D246),$Y246/($D246-$C246),0)","v":0},{"$f":"IF(AND(AY$222>$B246+$C246,AY$222<=$B246+$D246),$Y246/($D246-$C246),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BQ$222=$B246,0,(X246*$E246))","v":0},{"$f":"IF(BR$222=$B246,0,(Y246*$E246))","v":0},{"$f":"IF(BS$222=$B246,0,(Z246*$E246))","v":0},{"$f":"IF(BT$222=$B246,0,(AA246*$E246))","v":0},{"$f":"IF(BU$222=$B246,0,(AB246*$E246))","v":0}]
["Central bank financing",2036,0,1,0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$83","v":0},{"$f":"Z247-AW247","v":0},{"$f":"AA247-AX247","v":0},{"$f":"AB247-AY247","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AV$222>$B247+$C247,AV$222<=$B247+$D247),$Z247/($D247-$C247),0)","v":0},{"$f":"IF(AND(AW$222>$B247+$C247,AW$222<=$B247+$D247),$Z247/($D247-$C247),0)","v":0},{"$f":"IF(AND(AX$222>$B247+$C247,AX$222<=$B247+$D247),$Z247/($D247-$C247),0)","v":0},{"$f":"IF(AND(AY$222>$B247+$C247,AY$222<=$B247+$D247),$Z247/($D247-$C247),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BR$222=$B247,0,(Y247*$E247))","v":0},{"$f":"IF(BS$222=$B247,0,(Z247*$E247))","v":0},{"$f":"IF(BT$222=$B247,0,(AA247*$E247))","v":0},{"$f":"IF(BU$222=$B247,0,(AB247*$E247))","v":0}]
["Central bank financing",2037,{"$f":"C247","v":0},1,0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$83","v":0},{"$f":"AA248-AX248","v":0},{"$f":"AB248-AY248","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AW$222>$B248+$C248,AW$222<=$B248+$D248),$AA248/($D248-$C248),0)","v":0},{"$f":"IF(AND(AX$222>$B248+$C248,AX$222<=$B248+$D248),$AA248/($D248-$C248),0)","v":0},{"$f":"IF(AND(AY$222>$B248+$C248,AY$222<=$B248+$D248),$AA248/($D248-$C248),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BS$222=$B248,0,(Z248*$E248))","v":0},{"$f":"IF(BT$222=$B248,0,(AA248*$E248))","v":0},{"$f":"IF(BU$222=$B248,0,(AB248*$E248))","v":0}]
["Central bank financing",2038,0,1,0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$83","v":0},{"$f":"AB249-AY249","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AX$222>$B249+$C249,AX$222<=$B249+$D249),$AB249/($D249-$C249),0)","v":0},{"$f":"IF(AND(AY$222>$B249+$C249,AY$222<=$B249+$D249),$AB249/($D249-$C249),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BT$222=$B249,0,(AA249*$E249))","v":0},{"$f":"IF(BU$222=$B249,0,(AB249*$E249))","v":0}]
["Central bank financing",2039,0,1,0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$83","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AY$222>$B250+$C250,AY$222<=$B250+$D250),$AC250/($D250-$C250),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BU$222=$B250,0,(AB250*$E250))","v":0}]
[]
[{"$f":"A85","v":"T-bills (denominated in local currency)"},"Calculations in LCU"]
[]
[null,{"$f":"$I$5","v":2019},{"$f":"$C12","v":0},{"$f":"$D12","v":1},{"$f":"INDEX($A$5:$AC$22,MATCH(A$252,$A$5:$A$22,0),MATCH(B254,$A$5:$AC$5,0))","v":0.19},null,null,null,{"$f":"I$85","v":0},{"$f":"I254-AF254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"I254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(BA$222=$B254,0,(H254*$E254))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B254+1","v":2020},{"$f":"C254","v":0},{"$f":"D254","v":1},0.18,null,null,null,null,{"$f":"J$85","v":0},{"$f":"J255-AG255","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,{"$f":"J255","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(BB$222=$B255,0,(I255*$E255))","v":0},{"$f":"IF(BC$222=$B255,0,(J255*$E255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B255+1","v":2021},{"$f":"C255","v":0},1,0.17,null,null,null,null,null,{"$f":"K$85","v":0},{"$f":"K256-AH256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"K256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(BC$222=$B256,0,(J256*$E256))","v":0},{"$f":"IF(BD$222=$B256,0,(K256*$E256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B256+1","v":2022},{"$f":"C256","v":0},1,0.16,null,null,null,null,null,null,{"$f":"L$85","v":0},{"$f":"L257-AI257","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,{"$f":"L257","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(BD$222=$B257,0,(K257*$E257))","v":0},{"$f":"IF(BE$222=$B257,0,(L257*$E257))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B257+1","v":2023},{"$f":"C257","v":0},1,0.15,null,null,null,null,null,null,null,{"$f":"M$85","v":0},{"$f":"M258-AJ258","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,{"$f":"M258","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF(BE$222=$B258,0,(L258*$E258))","v":0},{"$f":"IF(BF$222=$B258,0,(M258*$E258))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B258+1","v":2024},{"$f":"C258","v":0},1,0.14000000000000001,null,null,null,null,null,null,null,null,{"$f":"N$85","v":0},{"$f":"N259-AK259","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0,{"$f":"N259","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(BF$222=$B259,0,(M259*$E259))","v":0},{"$f":"IF(BG$222=$B259,0,(N259*$E259))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B259+1","v":2025},{"$f":"C259","v":0},1,0.14000000000000001,null,null,null,null,null,null,null,null,null,{"$f":"O$85","v":0},{"$f":"O260-AL260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,{"$f":"O260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF(BG$222=$B260,0,(N260*$E260))","v":0},{"$f":"IF(BH$222=$B260,0,(O260*$E260))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2026,{"$f":"C260","v":0},1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,{"$f":"P$85","v":0},{"$f":"P261-AM261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,0,{"$f":"P261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF(BH$222=$B261,0,(O261*$E261))","v":0},{"$f":"IF(BI$222=$B261,0,(P261*$E261))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,2027,{"$f":"C261","v":0},1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$85","v":0},{"$f":"Q262-AN262","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,0,{"$f":"Q262","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"IF(BI$222=$B262,0,(P262*$E262))","v":0},{"$f":"IF(BJ$222=$B262,0,(Q262*$E262))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,2028,{"$f":"C262","v":0},1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$85","v":0},{"$f":"R263-AO263","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,{"$f":"R263","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BJ$222=$B263,0,(Q263*$E263))","v":0},{"$f":"IF(BK$222=$B263,0,(R263*$E263))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,2029,{"$f":"C263","v":0},1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$85","v":0},{"$f":"S264-AP264","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"S264","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BK$222=$B264,0,(R264*$E264))","v":0},{"$f":"IF(BL$222=$B264,0,(S264*$E264))","v":0},0,0,0,0,0,0,0,0,0]
[null,2030,{"$f":"C264","v":0},1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$85","v":0},{"$f":"T265-AQ265","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"T265","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BL$222=$B265,0,(S265*$E265))","v":0},{"$f":"IF(BM$222=$B265,0,(T265*$E265))","v":0},0,0,0,0,0,0,0,0]
[null,2031,{"$f":"C265","v":0},1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$85","v":0},{"$f":"U266-AR266","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"U266","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BM$222=$B266,0,(T266*$E266))","v":0},{"$f":"IF(BN$222=$B266,0,(U266*$E266))","v":0},0,0,0,0,0,0,0]
[null,2032,{"$f":"C266","v":0},1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$85","v":0},{"$f":"V267-AS267","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"V267","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BN$222=$B267,0,(U267*$E267))","v":0},{"$f":"IF(BO$222=$B267,0,(V267*$E267))","v":0},0,0,0,0,0,0]
[null,2033,{"$f":"C267","v":0},1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$85","v":0},{"$f":"W268-AT268","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"W268","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BO$222=$B268,0,(V268*$E268))","v":0},{"$f":"IF(BP$222=$B268,0,(W268*$E268))","v":0},0,0,0,0,0]
[null,2034,{"$f":"C268","v":0},1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$85","v":0},{"$f":"X269-AU269","v":0},{"$f":"Y269-AV269","v":0},{"$f":"Z269-AW269","v":0},{"$f":"AA269-AX269","v":0},{"$f":"AB269-AY269","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"X269","v":0},{"$f":"Y269","v":0},{"$f":"Z269","v":0},{"$f":"AA269","v":0},{"$f":"AB269","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BP$222=$B269,0,(W269*$E269))","v":0},{"$f":"IF(BQ$222=$B269,0,(X269*$E269))","v":0},{"$f":"IF(BR$222=$B269,0,(Y269*$E269))","v":0},{"$f":"IF(BS$222=$B269,0,(Z269*$E269))","v":0},{"$f":"IF(BT$222=$B269,0,(AA269*$E269))","v":0},{"$f":"IF(BU$222=$B269,0,(AB269*$E269))","v":0}]
[null,2035,{"$f":"C269","v":0},1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$85","v":0},{"$f":"Y270-AV270","v":0},{"$f":"Z270-AW270","v":0},{"$f":"AA270-AX270","v":0},{"$f":"AB270-AY270","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Y270","v":0},{"$f":"Z270","v":0},{"$f":"AA270","v":0},{"$f":"AB270","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BQ$222=$B270,0,(X270*$E270))","v":0},{"$f":"IF(BR$222=$B270,0,(Y270*$E270))","v":0},{"$f":"IF(BS$222=$B270,0,(Z270*$E270))","v":0},{"$f":"IF(BT$222=$B270,0,(AA270*$E270))","v":0},{"$f":"IF(BU$222=$B270,0,(AB270*$E270))","v":0}]
[null,2036,{"$f":"C270","v":0},1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$85","v":0},{"$f":"Z271-AW271","v":0},{"$f":"AA271-AX271","v":0},{"$f":"AB271-AY271","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Z271","v":0},{"$f":"AA271","v":0},{"$f":"AB271","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BR$222=$B271,0,(Y271*$E271))","v":0},{"$f":"IF(BS$222=$B271,0,(Z271*$E271))","v":0},{"$f":"IF(BT$222=$B271,0,(AA271*$E271))","v":0},{"$f":"IF(BU$222=$B271,0,(AB271*$E271))","v":0}]
[null,2037,{"$f":"C271","v":0},1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$85","v":0},{"$f":"AA272-AX272","v":0},{"$f":"AB272-AY272","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AA272","v":0},{"$f":"AB272","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BS$222=$B272,0,(Z272*$E272))","v":0},{"$f":"IF(BT$222=$B272,0,(AA272*$E272))","v":0},{"$f":"IF(BU$222=$B272,0,(AB272*$E272))","v":0}]
[null,2038,{"$f":"C272","v":0},1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$85","v":0},{"$f":"AB273-AY273","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AB273","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BT$222=$B273,0,(AA273*$E273))","v":0},{"$f":"IF(BU$222=$B273,0,(AB273*$E273))","v":0}]
[null,2039,{"$f":"C273","v":0},1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$85","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB274","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BU$222=$B274,0,(AB274*$E274))","v":0}]
[]
[{"$f":"A86","v":"T-bills (denominated in foreign currency)"},"Calculations in USD"]
[]
[null,{"$f":"$I$5","v":2019},{"$f":"$C13","v":0},{"$f":"$D13","v":1},{"$f":"INDEX($A$5:$AC$22,MATCH(A$276,$A$5:$A$22,0),MATCH(B278,$A$5:$AC$5,0))","v":0.05},null,null,null,{"$f":"$I$86/I$219","v":{"$error":"#DIV/0!"}},{"$f":"I278-AF278","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,0,{"$f":"I278","v":{"$error":"#DIV/0!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(BA$222=$B278,0,(H278*$E278))","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"B278+1","v":2020},{"$f":"C278","v":0},{"$f":"D278","v":1},0.04,null,null,null,null,{"$f":"$J$86/J$219","v":{"$error":"#DIV/0!"}},{"$f":"J279-AG279","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,0,{"$f":"J279","v":{"$error":"#DIV/0!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(BB$222=$B279,0,(I279*$E279))","v":0},{"$f":"IF(BC$222=$B279,0,(J279*$E279))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"B279+1","v":2021},{"$f":"C279","v":0},1,0.03,null,null,null,null,null,{"$f":"$K$86/K$219","v":{"$error":"#DIV/0!"}},{"$f":"K280-AH280","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,0,{"$f":"K280","v":{"$error":"#DIV/0!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(BC$222=$B280,0,(J280*$E280))","v":0},{"$f":"IF(BD$222=$B280,0,(K280*$E280))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"B280+1","v":2022},0,1,0.02,null,null,null,null,null,null,{"$f":"$L$86/L$219","v":{"$error":"#DIV/0!"}},{"$f":"L281-AI281","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,0,{"$f":"L281","v":{"$error":"#DIV/0!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(BD$222=$B281,0,(K281*$E281))","v":0},{"$f":"IF(BE$222=$B281,0,(L281*$E281))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"B281+1","v":2023},0,1,0.01,null,null,null,null,null,null,null,{"$f":"$M$86/M$219","v":{"$error":"#DIV/0!"}},{"$f":"M282-AJ282","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,0,{"$f":"M282","v":{"$error":"#DIV/0!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF(BE$222=$B282,0,(L282*$E282))","v":0},{"$f":"IF(BF$222=$B282,0,(M282*$E282))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"B282+1","v":2024},0,1,0.01,null,null,null,null,null,null,null,null,{"$f":"N$86/N$219","v":{"$error":"#DIV/0!"}},{"$f":"N283-AK283","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,0,{"$f":"N283","v":{"$error":"#DIV/0!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(BF$222=$B283,0,(M283*$E283))","v":0},{"$f":"IF(BG$222=$B283,0,(N283*$E283))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"B283+1","v":2025},0,1,0.01,null,null,null,null,null,null,null,null,null,{"$f":"O$86/O$219","v":{"$error":"#DIV/0!"}},{"$f":"O284-AL284","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,{"$f":"N284","v":0},{"$f":"O284","v":{"$error":"#DIV/0!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF(BG$222=$B284,0,(N284*$E284))","v":0},{"$f":"IF(BH$222=$B284,0,(O284*$E284))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,2026,0,1,0.01,null,null,null,null,null,null,null,null,null,null,{"$f":"P$86/P$219","v":{"$error":"#DIV/0!"}},{"$f":"P285-AM285","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,{"$f":"O285","v":0},{"$f":"P285","v":{"$error":"#DIV/0!"}},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF(BH$222=$B285,0,(O285*$E285))","v":0},{"$f":"IF(BI$222=$B285,0,(P285*$E285))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,2027,0,1,0.01,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$86/Q$219","v":{"$error":"#DIV/0!"}},{"$f":"Q286-AN286","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,{"$f":"P286","v":0},{"$f":"Q286","v":{"$error":"#DIV/0!"}},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"IF(BI$222=$B286,0,(P286*$E286))","v":0},{"$f":"IF(BJ$222=$B286,0,(Q286*$E286))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,2028,0,1,0.01,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$86/R$219","v":{"$error":"#DIV/0!"}},{"$f":"R287-AO287","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,{"$f":"Q287","v":0},{"$f":"R287","v":{"$error":"#DIV/0!"}},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BJ$222=$B287,0,(Q287*$E287))","v":0},{"$f":"IF(BK$222=$B287,0,(R287*$E287))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,2029,0,1,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$86/S$219","v":{"$error":"#DIV/0!"}},{"$f":"S288-AP288","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"R288","v":0},{"$f":"S288","v":{"$error":"#DIV/0!"}},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BK$222=$B288,0,(R288*$E288))","v":0},{"$f":"IF(BL$222=$B288,0,(S288*$E288))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,2030,0,1,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$86/T$219","v":{"$error":"#DIV/0!"}},{"$f":"T289-AQ289","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S289","v":0},{"$f":"T289","v":{"$error":"#DIV/0!"}},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BL$222=$B289,0,(S289*$E289))","v":0},{"$f":"IF(BM$222=$B289,0,(T289*$E289))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,2031,0,1,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$86/U$219","v":{"$error":"#DIV/0!"}},{"$f":"U290-AR290","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T290","v":0},{"$f":"U290","v":{"$error":"#DIV/0!"}},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BM$222=$B290,0,(T290*$E290))","v":0},{"$f":"IF(BN$222=$B290,0,(U290*$E290))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,2032,0,1,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$86/V$219","v":{"$error":"#DIV/0!"}},{"$f":"V291-AS291","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U291","v":0},{"$f":"V291","v":{"$error":"#DIV/0!"}},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BN$222=$B291,0,(U291*$E291))","v":0},{"$f":"IF(BO$222=$B291,0,(V291*$E291))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,2033,0,1,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$86/W$219","v":{"$error":"#DIV/0!"}},{"$f":"W292-AT292","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V292","v":0},{"$f":"W292","v":{"$error":"#DIV/0!"}},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BO$222=$B292,0,(V292*$E292))","v":0},{"$f":"IF(BP$222=$B292,0,(W292*$E292))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,2034,0,1,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$86/X$219","v":{"$error":"#DIV/0!"}},{"$f":"X293-AU293","v":{"$error":"#DIV/0!"}},{"$f":"Y293-AV293","v":{"$error":"#DIV/0!"}},{"$f":"Z293-AW293","v":{"$error":"#DIV/0!"}},{"$f":"AA293-AX293","v":{"$error":"#DIV/0!"}},{"$f":"AB293-AY293","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W293","v":0},{"$f":"X293","v":{"$error":"#DIV/0!"}},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BP$222=$B293,0,(W293*$E293))","v":0},{"$f":"IF(BQ$222=$B293,0,(X293*$E293))","v":{"$error":"#DIV/0!"}},{"$f":"IF(BR$222=$B293,0,(Y293*$E293))","v":{"$error":"#DIV/0!"}},{"$f":"IF(BS$222=$B293,0,(Z293*$E293))","v":{"$error":"#DIV/0!"}},{"$f":"IF(BT$222=$B293,0,(AA293*$E293))","v":{"$error":"#DIV/0!"}},{"$f":"IF(BU$222=$B293,0,(AB293*$E293))","v":{"$error":"#DIV/0!"}}]
[null,2035,0,1,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$86/Y$219","v":{"$error":"#DIV/0!"}},{"$f":"Y294-AV294","v":{"$error":"#DIV/0!"}},{"$f":"Z294-AW294","v":{"$error":"#DIV/0!"}},{"$f":"AA294-AX294","v":{"$error":"#DIV/0!"}},{"$f":"AB294-AY294","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X294","v":0},{"$f":"Y294","v":{"$error":"#DIV/0!"}},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BQ$222=$B294,0,(X294*$E294))","v":0},{"$f":"IF(BR$222=$B294,0,(Y294*$E294))","v":{"$error":"#DIV/0!"}},{"$f":"IF(BS$222=$B294,0,(Z294*$E294))","v":{"$error":"#DIV/0!"}},{"$f":"IF(BT$222=$B294,0,(AA294*$E294))","v":{"$error":"#DIV/0!"}},{"$f":"IF(BU$222=$B294,0,(AB294*$E294))","v":{"$error":"#DIV/0!"}}]
[null,2036,0,1,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$86/Z$219","v":{"$error":"#DIV/0!"}},{"$f":"Z295-AW295","v":{"$error":"#DIV/0!"}},{"$f":"AA295-AX295","v":{"$error":"#DIV/0!"}},{"$f":"AB295-AY295","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y295","v":0},{"$f":"Z295","v":{"$error":"#DIV/0!"}},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BR$222=$B295,0,(Y295*$E295))","v":0},{"$f":"IF(BS$222=$B295,0,(Z295*$E295))","v":{"$error":"#DIV/0!"}},{"$f":"IF(BT$222=$B295,0,(AA295*$E295))","v":{"$error":"#DIV/0!"}},{"$f":"IF(BU$222=$B295,0,(AB295*$E295))","v":{"$error":"#DIV/0!"}}]
[null,2037,{"$f":"C295","v":0},1,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$86/AA$219","v":{"$error":"#DIV/0!"}},{"$f":"AA296-AX296","v":{"$error":"#DIV/0!"}},{"$f":"AB296-AY296","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z296","v":0},{"$f":"AA296","v":{"$error":"#DIV/0!"}},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BS$222=$B296,0,(Z296*$E296))","v":0},{"$f":"IF(BT$222=$B296,0,(AA296*$E296))","v":{"$error":"#DIV/0!"}},{"$f":"IF(BU$222=$B296,0,(AB296*$E296))","v":{"$error":"#DIV/0!"}}]
[null,2038,0,1,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$86/AB$219","v":{"$error":"#DIV/0!"}},{"$f":"AB297-AY297","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA297","v":0},{"$f":"AB297","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BT$222=$B297,0,(AA297*$E297))","v":0},{"$f":"IF(BU$222=$B297,0,(AB297*$E297))","v":{"$error":"#DIV/0!"}}]
[null,2039,0,1,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$86/AC$219","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB298","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BU$222=$B298,0,(AB298*$E298))","v":0}]
[]
["Residual financing (T-bills denominated in local currency)","Calculations in LCU"]
["Note: first-year interest is set at zero to avoid a circulation error"]
[null,{"$f":"B254","v":2019},{"$f":"C254","v":0},1,{"$f":"E254","v":0.19},null,null,null,{"$f":"$I$112","v":{"$error":"#DIV/0!"}},{"$f":"I302-AF302","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,0,{"$f":"I302","v":{"$error":"#DIV/0!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(BA$222=$B302,0,(H302*$E302))","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"B255","v":2020},0,1,0.18,null,null,null,null,{"$f":"$J$112","v":{"$error":"#DIV/0!"}},{"$f":"J303-AG303","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,0,{"$f":"J303","v":{"$error":"#DIV/0!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(BB$222=$B303,0,(I303*$E303))","v":0},{"$f":"IF(BC$222=$B303,0,(J303*$E303))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"B256","v":2021},0,1,0.17,null,null,null,null,null,{"$f":"$K$112","v":{"$error":"#DIV/0!"}},{"$f":"K304-AH304","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,0,{"$f":"K304","v":{"$error":"#DIV/0!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(BC$222=$B304,0,(J304*$E304))","v":0},{"$f":"IF(BD$222=$B304,0,(K304*$E304))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"B257","v":2022},0,1,0.16,null,null,null,null,null,null,{"$f":"$L$112","v":{"$error":"#DIV/0!"}},{"$f":"L305-AI305","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,0,{"$f":"L305","v":{"$error":"#DIV/0!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(BD$222=$B305,0,(K305*$E305))","v":0},{"$f":"IF(BE$222=$B305,0,(L305*$E305))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"B258","v":2023},0,1,0.15,null,null,null,null,null,null,null,{"$f":"$M$112","v":{"$error":"#DIV/0!"}},{"$f":"M306-AJ306","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,0,{"$f":"M306","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,{"$f":"IF(BE$222=$B306,0,(L306*$E306))","v":0},{"$f":"IF(BF$222=$B306,0,(M306*$E306))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"B259","v":2024},0,1,0.14000000000000001,null,null,null,null,null,null,null,null,{"$f":"$N$112","v":{"$error":"#DIV/0!"}},{"$f":"N307-AK307","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,0,{"$f":"N307","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,{"$f":"IF(BF$222=$B307,0,(M307*$E307))","v":0},{"$f":"IF(BG$222=$B307,0,(N307*$E307))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"B260","v":2025},0,1,0.14000000000000001,null,null,null,null,null,null,null,null,null,{"$f":"$O$112","v":{"$error":"#DIV/0!"}},{"$f":"O308-AL308","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,0,{"$f":"O308","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,{"$f":"IF(BG$222=$B308,0,(N308*$E308))","v":0},{"$f":"IF(BH$222=$B308,0,(O308*$E308))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"B261","v":2026},0,1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$112","v":{"$error":"#DIV/0!"}},{"$f":"P309-AM309","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,0,{"$f":"P309","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,{"$f":"IF(BH$222=$B309,0,(O309*$E309))","v":0},{"$f":"IF(BI$222=$B309,0,(P309*$E309))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"B262","v":2027},0,1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$112","v":{"$error":"#DIV/0!"}},{"$f":"Q310-AN310","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,0,{"$f":"Q310","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,{"$f":"IF(BI$222=$B310,0,(P310*$E310))","v":0},{"$f":"IF(BJ$222=$B310,0,(Q310*$E310))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"B263","v":2028},0,1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$112","v":{"$error":"#DIV/0!"}},{"$f":"R311-AO311","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,{"$f":"R311","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BJ$222=$B311,0,(Q311*$E311))","v":0},{"$f":"IF(BK$222=$B311,0,(R311*$E311))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"B264","v":2029},0,1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$112","v":{"$error":"#DIV/0!"}},{"$f":"S312-AP312","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"S312","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BK$222=$B312,0,(R312*$E312))","v":0},{"$f":"IF(BL$222=$B312,0,(S312*$E312))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"B265","v":2030},0,1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$112","v":{"$error":"#DIV/0!"}},{"$f":"T313-AQ313","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"T313","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BL$222=$B313,0,(S313*$E313))","v":0},{"$f":"IF(BM$222=$B313,0,(T313*$E313))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"B266","v":2031},0,1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$112","v":{"$error":"#DIV/0!"}},{"$f":"U314-AR314","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"U314","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BM$222=$B314,0,(T314*$E314))","v":0},{"$f":"IF(BN$222=$B314,0,(U314*$E314))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"B267","v":2032},0,1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$112","v":{"$error":"#DIV/0!"}},{"$f":"V315-AS315","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"V315","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BN$222=$B315,0,(U315*$E315))","v":0},{"$f":"IF(BO$222=$B315,0,(V315*$E315))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"B268","v":2033},0,1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$112","v":{"$error":"#DIV/0!"}},{"$f":"W316-AT316","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"W316","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BO$222=$B316,0,(V316*$E316))","v":0},{"$f":"IF(BP$222=$B316,0,(W316*$E316))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"B269","v":2034},0,1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$112","v":{"$error":"#DIV/0!"}},{"$f":"X317-AU317","v":{"$error":"#DIV/0!"}},{"$f":"Y317-AV317","v":{"$error":"#DIV/0!"}},{"$f":"Z317-AW317","v":{"$error":"#DIV/0!"}},{"$f":"AA317-AX317","v":{"$error":"#DIV/0!"}},{"$f":"AB317-AY317","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"X317","v":{"$error":"#DIV/0!"}},{"$f":"Y317","v":{"$error":"#DIV/0!"}},{"$f":"Z317","v":{"$error":"#DIV/0!"}},{"$f":"AA317","v":{"$error":"#DIV/0!"}},{"$f":"AB317","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BP$222=$B317,0,(W317*$E317))","v":0},{"$f":"IF(BQ$222=$B317,0,(X317*$E317))","v":{"$error":"#DIV/0!"}},{"$f":"IF(BR$222=$B317,0,(Y317*$E317))","v":{"$error":"#DIV/0!"}},{"$f":"IF(BS$222=$B317,0,(Z317*$E317))","v":{"$error":"#DIV/0!"}},{"$f":"IF(BT$222=$B317,0,(AA317*$E317))","v":{"$error":"#DIV/0!"}},{"$f":"IF(BU$222=$B317,0,(AB317*$E317))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"B270","v":2035},0,1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$112","v":{"$error":"#DIV/0!"}},{"$f":"Y318-AV318","v":{"$error":"#DIV/0!"}},{"$f":"Z318-AW318","v":{"$error":"#DIV/0!"}},{"$f":"AA318-AX318","v":{"$error":"#DIV/0!"}},{"$f":"AB318-AY318","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Y318","v":{"$error":"#DIV/0!"}},{"$f":"Z318","v":{"$error":"#DIV/0!"}},{"$f":"AA318","v":{"$error":"#DIV/0!"}},{"$f":"AB318","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BQ$222=$B318,0,(X318*$E318))","v":0},{"$f":"IF(BR$222=$B318,0,(Y318*$E318))","v":{"$error":"#DIV/0!"}},{"$f":"IF(BS$222=$B318,0,(Z318*$E318))","v":{"$error":"#DIV/0!"}},{"$f":"IF(BT$222=$B318,0,(AA318*$E318))","v":{"$error":"#DIV/0!"}},{"$f":"IF(BU$222=$B318,0,(AB318*$E318))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"B271","v":2036},0,1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$112","v":{"$error":"#DIV/0!"}},{"$f":"Z319-AW319","v":{"$error":"#DIV/0!"}},{"$f":"AA319-AX319","v":{"$error":"#DIV/0!"}},{"$f":"AB319-AY319","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Z319","v":{"$error":"#DIV/0!"}},{"$f":"AA319","v":{"$error":"#DIV/0!"}},{"$f":"AB319","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BR$222=$B319,0,(Y319*$E319))","v":0},{"$f":"IF(BS$222=$B319,0,(Z319*$E319))","v":{"$error":"#DIV/0!"}},{"$f":"IF(BT$222=$B319,0,(AA319*$E319))","v":{"$error":"#DIV/0!"}},{"$f":"IF(BU$222=$B319,0,(AB319*$E319))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"B272","v":2037},0,1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$112","v":{"$error":"#DIV/0!"}},{"$f":"AA320-AX320","v":{"$error":"#DIV/0!"}},{"$f":"AB320-AY320","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AA320","v":{"$error":"#DIV/0!"}},{"$f":"AB320","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BS$222=$B320,0,(Z320*$E320))","v":0},{"$f":"IF(BT$222=$B320,0,(AA320*$E320))","v":{"$error":"#DIV/0!"}},{"$f":"IF(BU$222=$B320,0,(AB320*$E320))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"B273","v":2038},0,1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$112","v":{"$error":"#DIV/0!"}},{"$f":"AB321-AY321","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AB321","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BT$222=$B321,0,(AA321*$E321))","v":0},{"$f":"IF(BU$222=$B321,0,(AB321*$E321))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"B274","v":2039},0,1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$112","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB322","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BU$222=$B322,0,(AB322*$E322))","v":0}]
[]
[{"$f":"A87","v":"MLT debt"}]
[{"$f":"A88","v":"Denominated in local currency (LC)"},"Calculations in LCU"]
[]
[{"$f":"A89","v":"Bonds (1 to 3 years)-LC"},{"$f":"$I$5","v":2019},{"$f":"$C16","v":1},{"$f":"$D16","v":2},{"$f":"INDEX($A$5:$AC$22,MATCH(A327,$A$5:$A$22,0),MATCH(B327,$A$5:$AC$5,0))","v":0.15},null,null,null,{"$f":"I$89","v":0},{"$f":"I327-AF327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AND(AE$222>$B327+$C327,AE$222<=$B327+$D327),$I327/($D327-$C327),0)","v":0},0,{"$f":"IF(AND(AG$222>$B327+$C327,AG$222<=$B327+$D327),$I327/($D327-$C327),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(BA$222=$B327,0,(H327*$E327))","v":0},{"$f":"IF(BB$222=$B327,0,(I327*$E327))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A327","v":"Bonds (1 to 3 years)-LC"},{"$f":"B327+1","v":2020},{"$f":"C327","v":1},{"$f":"D327","v":2},0.14000000000000001,null,null,null,null,{"$f":"J$89","v":0},{"$f":"J328-AG328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(AND(AF$222>$B328+$C328,AF$222<=$B328+$D328),$J328/($D328-$C328),0)","v":0},0,{"$f":"IF(AND(AH$222>$B328+$C328,AH$222<=$B328+$D328),$J328/($D328-$C328),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(BB$222=$B328,0,(I328*$E328))","v":0},{"$f":"IF(BC$222=$B328,0,(J328*$E328))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-LC",{"$f":"B328+1","v":2021},{"$f":"C328","v":1},2,0.13,null,null,null,null,null,{"$f":"K$89","v":0},{"$f":"K329-AH329","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(AND(AG$222>$B329+$C329,AG$222<=$B329+$D329),$K329/($D329-$C329),0)","v":0},0,{"$f":"IF(AND(AI$222>$B329+$C329,AI$222<=$B329+$D329),$K329/($D329-$C329),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(BC$222=$B329,0,(J329*$E329))","v":0},{"$f":"IF(BD$222=$B329,0,(K329*$E329))","v":0},0,0,{"$f":"IF(BG$222=$B329,0,(N329*$E329))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-LC",{"$f":"B329+1","v":2022},1,2,0.11,null,null,null,null,null,null,{"$f":"L$89","v":0},{"$f":"L330-AI330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(AND(AH$222>$B330+$C330,AH$222<=$B330+$D330),$L330/($D330-$C330),0)","v":0},0,{"$f":"IF(AND(AJ$222>$B330+$C330,AJ$222<=$B330+$D330),$L330/($D330-$C330),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(BD$222=$B330,0,(K330*$E330))","v":0},{"$f":"IF(BE$222=$B330,0,(L330*$E330))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-LC",{"$f":"B330+1","v":2023},1,2,0.1,null,null,null,null,null,null,null,{"$f":"M$89","v":0},{"$f":"M331-AJ331","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF(AND(AI$222>$B331+$C331,AI$222<=$B331+$D331),$M331/($D331-$C331),0)","v":0},0,{"$f":"IF(AND(AK$222>$B331+$C331,AK$222<=$B331+$D331),$M331/($D331-$C331),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF(BE$222=$B331,0,(L331*$E331))","v":0},{"$f":"IF(BF$222=$B331,0,(M331*$E331))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-LC",{"$f":"B331+1","v":2024},1,2,0.09,null,null,null,null,null,null,null,null,{"$f":"N$89","v":0},{"$f":"N332-AK332","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(AND(AJ$222>$B332+$C332,AJ$222<=$B332+$D332),$N332/($D332-$C332),0)","v":0},0,{"$f":"IF(AND(AL$222>$B332+$C332,AL$222<=$B332+$D332),$N332/($D332-$C332),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(BF$222=$B332,0,(M332*$E332))","v":0},{"$f":"IF(BG$222=$B332,0,(N332*$E332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-LC",{"$f":"B332+1","v":2025},1,2,0.09,null,null,null,null,null,null,null,null,null,{"$f":"O$89","v":0},{"$f":"O333-AL333","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF(AND(AK$222>$B333+$C333,AK$222<=$B333+$D333),$O333/($D333-$C333),0)","v":0},0,{"$f":"IF(AND(AM$222>$B333+$C333,AM$222<=$B333+$D333),$O333/($D333-$C333),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF(BG$222=$B333,0,(N333*$E333))","v":0},{"$f":"IF(BH$222=$B333,0,(O333*$E333))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-LC",2026,1,2,0.09,null,null,null,null,null,null,null,null,null,null,{"$f":"P$89","v":0},{"$f":"P334-AM334","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AL$222>$B334+$C334,AL$222<=$B334+$D334),$P334/($D334-$C334),0)","v":0},0,{"$f":"IF(AND(AN$222>$B334+$C334,AN$222<=$B334+$D334),$P334/($D334-$C334),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF(BH$222=$B334,0,(O334*$E334))","v":0},{"$f":"IF(BI$222=$B334,0,(P334*$E334))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-LC",2027,1,2,0.09,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$89","v":0},{"$f":"Q335-AN335","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AM$222>$B335+$C335,AM$222<=$B335+$D335),$Q335/($D335-$C335),0)","v":0},0,{"$f":"IF(AND(AO$222>$B335+$C335,AO$222<=$B335+$D335),$Q335/($D335-$C335),0)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"IF(BI$222=$B335,0,(P335*$E335))","v":0},{"$f":"IF(BJ$222=$B335,0,(Q335*$E335))","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-LC",2028,1,2,0.09,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$89","v":0},{"$f":"R336-AO336","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AN$222>$B336+$C336,AN$222<=$B336+$D336),$R336/($D336-$C336),0)","v":0},0,{"$f":"IF(AND(AP$222>$B336+$C336,AP$222<=$B336+$D336),$R336/($D336-$C336),0)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BJ$222=$B336,0,(Q336*$E336))","v":0},{"$f":"IF(BK$222=$B336,0,(R336*$E336))","v":0},0,0,0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-LC",2029,1,2,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$89","v":0},{"$f":"S337-AP337","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AO$222>$B337+$C337,AO$222<=$B337+$D337),$S337/($D337-$C337),0)","v":0},0,{"$f":"IF(AND(AQ$222>$B337+$C337,AQ$222<=$B337+$D337),$S337/($D337-$C337),0)","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BK$222=$B337,0,(R337*$E337))","v":0},{"$f":"IF(BL$222=$B337,0,(S337*$E337))","v":0},0,0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-LC",2030,1,2,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$89","v":0},{"$f":"T338-AQ338","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AP$222>$B338+$C338,AP$222<=$B338+$D338),$T338/($D338-$C338),0)","v":0},0,{"$f":"IF(AND(AR$222>$B338+$C338,AR$222<=$B338+$D338),$T338/($D338-$C338),0)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BL$222=$B338,0,(S338*$E338))","v":0},{"$f":"IF(BM$222=$B338,0,(T338*$E338))","v":0},0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-LC",2031,1,2,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$89","v":0},{"$f":"U339-AR339","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ$222>$B339+$C339,AQ$222<=$B339+$D339),$U339/($D339-$C339),0)","v":0},0,{"$f":"IF(AND(AS$222>$B339+$C339,AS$222<=$B339+$D339),$U339/($D339-$C339),0)","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BM$222=$B339,0,(T339*$E339))","v":0},{"$f":"IF(BN$222=$B339,0,(U339*$E339))","v":0},0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-LC",2032,1,2,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$89","v":0},{"$f":"V340-AS340","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AR$222>$B340+$C340,AR$222<=$B340+$D340),$V340/($D340-$C340),0)","v":0},0,{"$f":"IF(AND(AT$222>$B340+$C340,AT$222<=$B340+$D340),$V340/($D340-$C340),0)","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BN$222=$B340,0,(U340*$E340))","v":0},{"$f":"IF(BO$222=$B340,0,(V340*$E340))","v":0},0,0,0,0,0,0]
["Bonds (1 to 3 years)-LC",2033,1,2,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$89","v":0},{"$f":"W341-AT341","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AS$222>$B341+$C341,AS$222<=$B341+$D341),$W341/($D341-$C341),0)","v":0},0,{"$f":"IF(AND(AU$222>$B341+$C341,AU$222<=$B341+$D341),$W341/($D341-$C341),0)","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BO$222=$B341,0,(V341*$E341))","v":0},{"$f":"IF(BP$222=$B341,0,(W341*$E341))","v":0},0,0,0,0,0]
["Bonds (1 to 3 years)-LC",2034,1,2,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$89","v":0},{"$f":"X342-AU342","v":0},{"$f":"Y342-AV342","v":0},{"$f":"Z342-AW342","v":0},{"$f":"AA342-AX342","v":0},{"$f":"AB342-AY342","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AT$222>$B342+$C342,AT$222<=$B342+$D342),$X342/($D342-$C342),0)","v":0},0,{"$f":"IF(AND(AV$222>$B342+$C342,AV$222<=$B342+$D342),$X342/($D342-$C342),0)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BP$222=$B342,0,(W342*$E342))","v":0},{"$f":"IF(BQ$222=$B342,0,(X342*$E342))","v":0},{"$f":"IF(BR$222=$B342,0,(Y342*$E342))","v":0},{"$f":"IF(BS$222=$B342,0,(Z342*$E342))","v":0},{"$f":"IF(BT$222=$B342,0,(AA342*$E342))","v":0},{"$f":"IF(BU$222=$B342,0,(AB342*$E342))","v":0}]
["Bonds (1 to 3 years)-LC",2035,1,2,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$89","v":0},{"$f":"Y343-AV343","v":0},{"$f":"Z343-AW343","v":0},{"$f":"AA343-AX343","v":0},{"$f":"AB343-AY343","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AU$222>$B343+$C343,AU$222<=$B343+$D343),$Y343/($D343-$C343),0)","v":0},{"$f":"IF(AND(AV$222>$B343+$C343,AV$222<=$B343+$D343),$Y343/($D343-$C343),0)","v":0},{"$f":"IF(AND(AW$222>$B343+$C343,AW$222<=$B343+$D343),$Y343/($D343-$C343),0)","v":0},{"$f":"IF(AND(AX$222>$B343+$C343,AX$222<=$B343+$D343),$Y343/($D343-$C343),0)","v":0},{"$f":"IF(AND(AY$222>$B343+$C343,AY$222<=$B343+$D343),$Y343/($D343-$C343),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BQ$222=$B343,0,(X343*$E343))","v":0},{"$f":"IF(BR$222=$B343,0,(Y343*$E343))","v":0},{"$f":"IF(BS$222=$B343,0,(Z343*$E343))","v":0},{"$f":"IF(BT$222=$B343,0,(AA343*$E343))","v":0},{"$f":"IF(BU$222=$B343,0,(AB343*$E343))","v":0}]
["Bonds (1 to 3 years)-LC",2036,1,2,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$89","v":0},{"$f":"Z344-AW344","v":0},{"$f":"AA344-AX344","v":0},{"$f":"AB344-AY344","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AV$222>$B344+$C344,AV$222<=$B344+$D344),$Z344/($D344-$C344),0)","v":0},{"$f":"IF(AND(AW$222>$B344+$C344,AW$222<=$B344+$D344),$Z344/($D344-$C344),0)","v":0},{"$f":"IF(AND(AX$222>$B344+$C344,AX$222<=$B344+$D344),$Z344/($D344-$C344),0)","v":0},{"$f":"IF(AND(AY$222>$B344+$C344,AY$222<=$B344+$D344),$Z344/($D344-$C344),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BR$222=$B344,0,(Y344*$E344))","v":0},{"$f":"IF(BS$222=$B344,0,(Z344*$E344))","v":0},{"$f":"IF(BT$222=$B344,0,(AA344*$E344))","v":0},{"$f":"IF(BU$222=$B344,0,(AB344*$E344))","v":0}]
["Bonds (1 to 3 years)-LC",2037,{"$f":"C344","v":1},2,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$89","v":0},{"$f":"AA345-AX345","v":0},{"$f":"AB345-AY345","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AW$222>$B345+$C345,AW$222<=$B345+$D345),$AA345/($D345-$C345),0)","v":0},{"$f":"IF(AND(AX$222>$B345+$C345,AX$222<=$B345+$D345),$AA345/($D345-$C345),0)","v":0},{"$f":"IF(AND(AY$222>$B345+$C345,AY$222<=$B345+$D345),$AA345/($D345-$C345),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BS$222=$B345,0,(Z345*$E345))","v":0},{"$f":"IF(BT$222=$B345,0,(AA345*$E345))","v":0},{"$f":"IF(BU$222=$B345,0,(AB345*$E345))","v":0}]
["Bonds (1 to 3 years)-LC",2038,1,2,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$89","v":0},{"$f":"AB346-AY346","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AX$222>$B346+$C346,AX$222<=$B346+$D346),$AB346/($D346-$C346),0)","v":0},{"$f":"IF(AND(AY$222>$B346+$C346,AY$222<=$B346+$D346),$AB346/($D346-$C346),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BT$222=$B346,0,(AA346*$E346))","v":0},{"$f":"IF(BU$222=$B346,0,(AB346*$E346))","v":0}]
["Bonds (1 to 3 years)-LC",2039,1,2,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$89","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AY$222>$B347+$C347,AY$222<=$B347+$D347),$AC347/($D347-$C347),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BU$222=$B347,0,(AB347*$E347))","v":0}]
[]
[{"$f":"A90","v":"Bonds (4 to 7 years)-LC"},{"$f":"$I$5","v":2019},{"$f":"$C17","v":3},{"$f":"$D17","v":5},{"$f":"INDEX($A$5:$AC$22,MATCH(A349,$A$5:$A$22,0),MATCH(B349,$A$5:$AC$5,0))","v":0.15},null,null,null,{"$f":"I$90","v":0},{"$f":"I349-AF349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AND(AE$222>$B349+$C349,AE$222<=$B349+$D349),$I349/($D349-$C349),0)","v":0},0,0,0,{"$f":"IF(AND(AI$222>$B349+$C349,AI$222<=$B349+$D349),$I349/($D349-$C349),0)","v":0},{"$f":"IF(AND(AJ$222>$B349+$C349,AJ$222<=$B349+$D349),$I349/($D349-$C349),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(BA$222=$B349,0,(H349*$E349))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A349","v":"Bonds (4 to 7 years)-LC"},{"$f":"B349+1","v":2020},{"$f":"C349","v":3},5,0.14000000000000001,null,null,null,null,{"$f":"J$90","v":0},{"$f":"J350-AG350","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(AND(AF$222>$B350+$C350,AF$222<=$B350+$D350),$J350/($D350-$C350),0)","v":0},0,0,0,{"$f":"IF(AND(AJ$222>$B350+$C350,AJ$222<=$B350+$D350),$J350/($D350-$C350),0)","v":0},{"$f":"IF(AND(AK$222>$B350+$C350,AK$222<=$B350+$D350),$J350/($D350-$C350),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(BB$222=$B350,0,(I350*$E350))","v":0},{"$f":"IF(BC$222=$B350,0,(J350*$E350))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (4 to 7 years)-LC",{"$f":"B350+1","v":2021},3,5,0.13,null,null,null,null,null,{"$f":"K$90","v":0},{"$f":"K351-AH351","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(AND(AG$222>$B351+$C351,AG$222<=$B351+$D351),$K351/($D351-$C351),0)","v":0},0,0,0,{"$f":"IF(AND(AK$222>$B351+$C351,AK$222<=$B351+$D351),$K351/($D351-$C351),0)","v":0},{"$f":"IF(AND(AL$222>$B351+$C351,AL$222<=$B351+$D351),$K351/($D351-$C351),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(BC$222=$B351,0,(J351*$E351))","v":0},{"$f":"IF(BD$222=$B351,0,(K351*$E351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (4 to 7 years)-LC",{"$f":"B351+1","v":2022},3,5,0.11,null,null,null,null,null,null,{"$f":"L$90","v":0},{"$f":"L352-AI352","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(AND(AH$222>$B352+$C352,AH$222<=$B352+$D352),$L352/($D352-$C352),0)","v":0},0,0,0,{"$f":"IF(AND(AL$222>$B352+$C352,AL$222<=$B352+$D352),$L352/($D352-$C352),0)","v":0},{"$f":"IF(AND(AM$222>$B352+$C352,AM$222<=$B352+$D352),$L352/($D352-$C352),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(BD$222=$B352,0,(K352*$E352))","v":0},{"$f":"IF(BE$222=$B352,0,(L352*$E352))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (4 to 7 years)-LC",{"$f":"B352+1","v":2023},3,5,0.1,null,null,null,null,null,null,null,{"$f":"M$90","v":0},{"$f":"M353-AJ353","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF(AND(AI$222>$B353+$C353,AI$222<=$B353+$D353),$M353/($D353-$C353),0)","v":0},0,0,0,{"$f":"IF(AND(AM$222>$B353+$C353,AM$222<=$B353+$D353),$M353/($D353-$C353),0)","v":0},{"$f":"IF(AND(AN$222>$B353+$C353,AN$222<=$B353+$D353),$M353/($D353-$C353),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF(BE$222=$B353,0,(L353*$E353))","v":0},{"$f":"IF(BF$222=$B353,0,(M353*$E353))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (4 to 7 years)-LC",{"$f":"B353+1","v":2024},3,5,0.09,null,null,null,null,null,null,null,null,{"$f":"N$90","v":0},{"$f":"N354-AK354","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(AND(AJ$222>$B354+$C354,AJ$222<=$B354+$D354),$N354/($D354-$C354),0)","v":0},0,0,0,{"$f":"IF(AND(AN$222>$B354+$C354,AN$222<=$B354+$D354),$N354/($D354-$C354),0)","v":0},{"$f":"IF(AND(AO$222>$B354+$C354,AO$222<=$B354+$D354),$N354/($D354-$C354),0)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(BF$222=$B354,0,(M354*$E354))","v":0},{"$f":"IF(BG$222=$B354,0,(N354*$E354))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (4 to 7 years)-LC",{"$f":"B354+1","v":2025},3,5,0.09,null,null,null,null,null,null,null,null,null,{"$f":"O$90","v":0},{"$f":"O355-AL355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF(AND(AK$222>$B355+$C355,AK$222<=$B355+$D355),$O355/($D355-$C355),0)","v":0},0,0,0,{"$f":"IF(AND(AO$222>$B355+$C355,AO$222<=$B355+$D355),$O355/($D355-$C355),0)","v":0},{"$f":"IF(AND(AP$222>$B355+$C355,AP$222<=$B355+$D355),$O355/($D355-$C355),0)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF(BG$222=$B355,0,(N355*$E355))","v":0},{"$f":"IF(BH$222=$B355,0,(O355*$E355))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (4 to 7 years)-LC",2026,3,5,0.09,null,null,null,null,null,null,null,null,null,null,{"$f":"P$90","v":0},{"$f":"P356-AM356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AL$222>$B356+$C356,AL$222<=$B356+$D356),$P356/($D356-$C356),0)","v":0},0,0,0,{"$f":"IF(AND(AP$222>$B356+$C356,AP$222<=$B356+$D356),$P356/($D356-$C356),0)","v":0},{"$f":"IF(AND(AQ$222>$B356+$C356,AQ$222<=$B356+$D356),$P356/($D356-$C356),0)","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF(BH$222=$B356,0,(O356*$E356))","v":0},{"$f":"IF(BI$222=$B356,0,(P356*$E356))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (4 to 7 years)-LC",2027,3,5,0.09,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$90","v":0},{"$f":"Q357-AN357","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AM$222>$B357+$C357,AM$222<=$B357+$D357),$Q357/($D357-$C357),0)","v":0},0,0,0,{"$f":"IF(AND(AQ$222>$B357+$C357,AQ$222<=$B357+$D357),$Q357/($D357-$C357),0)","v":0},{"$f":"IF(AND(AR$222>$B357+$C357,AR$222<=$B357+$D357),$Q357/($D357-$C357),0)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"IF(BI$222=$B357,0,(P357*$E357))","v":0},{"$f":"IF(BJ$222=$B357,0,(Q357*$E357))","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Bonds (4 to 7 years)-LC",2028,3,5,0.09,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$90","v":0},{"$f":"R358-AO358","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AN$222>$B358+$C358,AN$222<=$B358+$D358),$R358/($D358-$C358),0)","v":0},0,0,0,{"$f":"IF(AND(AR$222>$B358+$C358,AR$222<=$B358+$D358),$R358/($D358-$C358),0)","v":0},{"$f":"IF(AND(AS$222>$B358+$C358,AS$222<=$B358+$D358),$R358/($D358-$C358),0)","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BJ$222=$B358,0,(Q358*$E358))","v":0},{"$f":"IF(BK$222=$B358,0,(R358*$E358))","v":0},0,0,0,0,0,0,0,0,0,0]
["Bonds (4 to 7 years)-LC",2029,3,5,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$90","v":0},{"$f":"S359-AP359","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AO$222>$B359+$C359,AO$222<=$B359+$D359),$S359/($D359-$C359),0)","v":0},0,0,0,{"$f":"IF(AND(AS$222>$B359+$C359,AS$222<=$B359+$D359),$S359/($D359-$C359),0)","v":0},{"$f":"IF(AND(AT$222>$B359+$C359,AT$222<=$B359+$D359),$S359/($D359-$C359),0)","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BK$222=$B359,0,(R359*$E359))","v":0},{"$f":"IF(BL$222=$B359,0,(S359*$E359))","v":0},0,0,0,0,0,0,0,0,0]
["Bonds (4 to 7 years)-LC",2030,3,5,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$90","v":0},{"$f":"T360-AQ360","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AP$222>$B360+$C360,AP$222<=$B360+$D360),$T360/($D360-$C360),0)","v":0},0,0,0,{"$f":"IF(AND(AT$222>$B360+$C360,AT$222<=$B360+$D360),$T360/($D360-$C360),0)","v":0},{"$f":"IF(AND(AU$222>$B360+$C360,AU$222<=$B360+$D360),$T360/($D360-$C360),0)","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BL$222=$B360,0,(S360*$E360))","v":0},{"$f":"IF(BM$222=$B360,0,(T360*$E360))","v":0},0,0,0,0,0,0,0,0]
["Bonds (4 to 7 years)-LC",2031,3,5,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$90","v":0},{"$f":"U361-AR361","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ$222>$B361+$C361,AQ$222<=$B361+$D361),$U361/($D361-$C361),0)","v":0},0,0,0,{"$f":"IF(AND(AU$222>$B361+$C361,AU$222<=$B361+$D361),$U361/($D361-$C361),0)","v":0},{"$f":"IF(AND(AV$222>$B361+$C361,AV$222<=$B361+$D361),$U361/($D361-$C361),0)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BM$222=$B361,0,(T361*$E361))","v":0},{"$f":"IF(BN$222=$B361,0,(U361*$E361))","v":0},0,0,0,0,0,0,0]
["Bonds (4 to 7 years)-LC",2032,3,5,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$90","v":0},{"$f":"V362-AS362","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AR$222>$B362+$C362,AR$222<=$B362+$D362),$V362/($D362-$C362),0)","v":0},0,0,0,{"$f":"IF(AND(AV$222>$B362+$C362,AV$222<=$B362+$D362),$V362/($D362-$C362),0)","v":0},{"$f":"IF(AND(AW$222>$B362+$C362,AW$222<=$B362+$D362),$V362/($D362-$C362),0)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BN$222=$B362,0,(U362*$E362))","v":0},{"$f":"IF(BO$222=$B362,0,(V362*$E362))","v":0},0,0,0,0,0,0]
["Bonds (4 to 7 years)-LC",2033,3,5,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$90","v":0},{"$f":"W363-AT363","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AS$222>$B363+$C363,AS$222<=$B363+$D363),$W363/($D363-$C363),0)","v":0},0,0,0,{"$f":"IF(AND(AW$222>$B363+$C363,AW$222<=$B363+$D363),$W363/($D363-$C363),0)","v":0},{"$f":"IF(AND(AX$222>$B363+$C363,AX$222<=$B363+$D363),$W363/($D363-$C363),0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BO$222=$B363,0,(V363*$E363))","v":0},{"$f":"IF(BP$222=$B363,0,(W363*$E363))","v":0},0,0,0,0,0]
["Bonds (4 to 7 years)-LC",2034,3,5,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$90","v":0},{"$f":"X364-AU364","v":0},{"$f":"Y364-AV364","v":0},{"$f":"Z364-AW364","v":0},{"$f":"AA364-AX364","v":0},{"$f":"AB364-AY364","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AT$222>$B364+$C364,AT$222<=$B364+$D364),$X364/($D364-$C364),0)","v":0},0,0,0,{"$f":"IF(AND(AX$222>$B364+$C364,AX$222<=$B364+$D364),$X364/($D364-$C364),0)","v":0},{"$f":"IF(AND(AY$222>$B364+$C364,AY$222<=$B364+$D364),$X364/($D364-$C364),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BP$222=$B364,0,(W364*$E364))","v":0},{"$f":"IF(BQ$222=$B364,0,(X364*$E364))","v":0},{"$f":"IF(BR$222=$B364,0,(Y364*$E364))","v":0},{"$f":"IF(BS$222=$B364,0,(Z364*$E364))","v":0},{"$f":"IF(BT$222=$B364,0,(AA364*$E364))","v":0},{"$f":"IF(BU$222=$B364,0,(AB364*$E364))","v":0}]
["Bonds (4 to 7 years)-LC",2035,3,5,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$90","v":0},{"$f":"Y365-AV365","v":0},{"$f":"Z365-AW365","v":0},{"$f":"AA365-AX365","v":0},{"$f":"AB365-AY365","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AU$222>$B365+$C365,AU$222<=$B365+$D365),$Y365/($D365-$C365),0)","v":0},{"$f":"IF(AND(AV$222>$B365+$C365,AV$222<=$B365+$D365),$Y365/($D365-$C365),0)","v":0},{"$f":"IF(AND(AW$222>$B365+$C365,AW$222<=$B365+$D365),$Y365/($D365-$C365),0)","v":0},{"$f":"IF(AND(AX$222>$B365+$C365,AX$222<=$B365+$D365),$Y365/($D365-$C365),0)","v":0},{"$f":"IF(AND(AY$222>$B365+$C365,AY$222<=$B365+$D365),$Y365/($D365-$C365),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BQ$222=$B365,0,(X365*$E365))","v":0},{"$f":"IF(BR$222=$B365,0,(Y365*$E365))","v":0},{"$f":"IF(BS$222=$B365,0,(Z365*$E365))","v":0},{"$f":"IF(BT$222=$B365,0,(AA365*$E365))","v":0},{"$f":"IF(BU$222=$B365,0,(AB365*$E365))","v":0}]
["Bonds (4 to 7 years)-LC",2036,{"$f":"C365","v":3},5,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$90","v":0},{"$f":"Z366-AW366","v":0},{"$f":"AA366-AX366","v":0},{"$f":"AB366-AY366","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AV$222>$B366+$C366,AV$222<=$B366+$D366),$Z366/($D366-$C366),0)","v":0},{"$f":"IF(AND(AW$222>$B366+$C366,AW$222<=$B366+$D366),$Z366/($D366-$C366),0)","v":0},{"$f":"IF(AND(AX$222>$B366+$C366,AX$222<=$B366+$D366),$Z366/($D366-$C366),0)","v":0},{"$f":"IF(AND(AY$222>$B366+$C366,AY$222<=$B366+$D366),$Z366/($D366-$C366),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BR$222=$B366,0,(Y366*$E366))","v":0},{"$f":"IF(BS$222=$B366,0,(Z366*$E366))","v":0},{"$f":"IF(BT$222=$B366,0,(AA366*$E366))","v":0},{"$f":"IF(BU$222=$B366,0,(AB366*$E366))","v":0}]
["Bonds (4 to 7 years)-LC",2037,3,5,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$90","v":0},{"$f":"AA367-AX367","v":0},{"$f":"AB367-AY367","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AW$222>$B367+$C367,AW$222<=$B367+$D367),$AA367/($D367-$C367),0)","v":0},{"$f":"IF(AND(AX$222>$B367+$C367,AX$222<=$B367+$D367),$AA367/($D367-$C367),0)","v":0},{"$f":"IF(AND(AY$222>$B367+$C367,AY$222<=$B367+$D367),$AA367/($D367-$C367),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BS$222=$B367,0,(Z367*$E367))","v":0},{"$f":"IF(BT$222=$B367,0,(AA367*$E367))","v":0},{"$f":"IF(BU$222=$B367,0,(AB367*$E367))","v":0}]
["Bonds (4 to 7 years)-LC",2038,3,5,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$90","v":0},{"$f":"AB368-AY368","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AX$222>$B368+$C368,AX$222<=$B368+$D368),$AB368/($D368-$C368),0)","v":0},{"$f":"IF(AND(AY$222>$B368+$C368,AY$222<=$B368+$D368),$AB368/($D368-$C368),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BT$222=$B368,0,(AA368*$E368))","v":0},{"$f":"IF(BU$222=$B368,0,(AB368*$E368))","v":0}]
["Bonds (4 to 7 years)-LC",2039,3,5,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$90","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AY$222>$B369+$C369,AY$222<=$B369+$D369),$AC369/($D369-$C369),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BU$222=$B369,0,(AB369*$E369))","v":0}]
[]
[{"$f":"A91","v":"Bonds (beyond 7 years)-LC"},{"$f":"$I$5","v":2019},{"$f":"$C18","v":6},{"$f":"$D18","v":7},{"$f":"INDEX($A$5:$AC$22,MATCH(A371,$A$5:$A$22,0),MATCH(B371,$A$5:$AC$5,0))","v":0.15},null,null,null,{"$f":"I$91","v":0},{"$f":"I371-AF371","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AND(AE$222>$B371+$C371,AE$222<=$B371+$D371),$I371/($D371-$C371),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AL$222>$B371+$C371,AL$222<=$B371+$D371),$I371/($D371-$C371),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(BA$222=$B371,0,(H371*$E371))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A371","v":"Bonds (beyond 7 years)-LC"},{"$f":"B371+1","v":2020},{"$f":"C371","v":6},7,0.14000000000000001,null,null,null,null,{"$f":"J$91","v":0},{"$f":"J372-AG372","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(AND(AF$222>$B372+$C372,AF$222<=$B372+$D372),$J372/($D372-$C372),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AM$222>$B372+$C372,AM$222<=$B372+$D372),$J372/($D372-$C372),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(BB$222=$B372,0,(I372*$E372))","v":0},{"$f":"IF(BC$222=$B372,0,(J372*$E372))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (beyond 7 years)-LC",{"$f":"B372+1","v":2021},6,7,0.13,null,null,null,null,null,{"$f":"K$91","v":0},{"$f":"K373-AH373","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(AND(AG$222>$B373+$C373,AG$222<=$B373+$D373),$K373/($D373-$C373),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AN$222>$B373+$C373,AN$222<=$B373+$D373),$K373/($D373-$C373),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(BC$222=$B373,0,(J373*$E373))","v":0},{"$f":"IF(BD$222=$B373,0,(K373*$E373))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (beyond 7 years)-LC",{"$f":"B373+1","v":2022},6,7,0.11,null,null,null,null,null,null,{"$f":"L$91","v":0},{"$f":"L374-AI374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(AND(AH$222>$B374+$C374,AH$222<=$B374+$D374),$L374/($D374-$C374),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AO$222>$B374+$C374,AO$222<=$B374+$D374),$L374/($D374-$C374),0)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(BD$222=$B374,0,(K374*$E374))","v":0},{"$f":"IF(BE$222=$B374,0,(L374*$E374))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (beyond 7 years)-LC",{"$f":"B374+1","v":2023},6,7,0.1,null,null,null,null,null,null,null,{"$f":"M$91","v":0},{"$f":"M375-AJ375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF(AND(AI$222>$B375+$C375,AI$222<=$B375+$D375),$M375/($D375-$C375),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AP$222>$B375+$C375,AP$222<=$B375+$D375),$M375/($D375-$C375),0)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF(BE$222=$B375,0,(L375*$E375))","v":0},{"$f":"IF(BF$222=$B375,0,(M375*$E375))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (beyond 7 years)-LC",{"$f":"B375+1","v":2024},6,7,0.09,null,null,null,null,null,null,null,null,{"$f":"N$91","v":0},{"$f":"N376-AK376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(AND(AJ$222>$B376+$C376,AJ$222<=$B376+$D376),$N376/($D376-$C376),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AQ$222>$B376+$C376,AQ$222<=$B376+$D376),$N376/($D376-$C376),0)","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(BF$222=$B376,0,(M376*$E376))","v":0},{"$f":"IF(BG$222=$B376,0,(N376*$E376))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (beyond 7 years)-LC",{"$f":"B376+1","v":2025},6,7,0.09,null,null,null,null,null,null,null,null,null,{"$f":"O$91","v":0},{"$f":"O377-AL377","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF(AND(AK$222>$B377+$C377,AK$222<=$B377+$D377),$O377/($D377-$C377),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AR$222>$B377+$C377,AR$222<=$B377+$D377),$O377/($D377-$C377),0)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF(BG$222=$B377,0,(N377*$E377))","v":0},{"$f":"IF(BH$222=$B377,0,(O377*$E377))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (beyond 7 years)-LC",2026,6,7,0.09,null,null,null,null,null,null,null,null,null,null,{"$f":"P$91","v":0},{"$f":"P378-AM378","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AL$222>$B378+$C378,AL$222<=$B378+$D378),$P378/($D378-$C378),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AS$222>$B378+$C378,AS$222<=$B378+$D378),$P378/($D378-$C378),0)","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF(BH$222=$B378,0,(O378*$E378))","v":0},{"$f":"IF(BI$222=$B378,0,(P378*$E378))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (beyond 7 years)-LC",2027,6,7,0.09,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$91","v":0},{"$f":"Q379-AN379","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AM$222>$B379+$C379,AM$222<=$B379+$D379),$Q379/($D379-$C379),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AT$222>$B379+$C379,AT$222<=$B379+$D379),$Q379/($D379-$C379),0)","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"IF(BI$222=$B379,0,(P379*$E379))","v":0},{"$f":"IF(BJ$222=$B379,0,(Q379*$E379))","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Bonds (beyond 7 years)-LC",2028,6,7,0.09,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$91","v":0},{"$f":"R380-AO380","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AN$222>$B380+$C380,AN$222<=$B380+$D380),$R380/($D380-$C380),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AU$222>$B380+$C380,AU$222<=$B380+$D380),$R380/($D380-$C380),0)","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BJ$222=$B380,0,(Q380*$E380))","v":0},{"$f":"IF(BK$222=$B380,0,(R380*$E380))","v":0},0,0,0,0,0,0,0,0,0,0]
["Bonds (beyond 7 years)-LC",2029,6,7,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$91","v":0},{"$f":"S381-AP381","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AO$222>$B381+$C381,AO$222<=$B381+$D381),$S381/($D381-$C381),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AV$222>$B381+$C381,AV$222<=$B381+$D381),$S381/($D381-$C381),0)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BK$222=$B381,0,(R381*$E381))","v":0},{"$f":"IF(BL$222=$B381,0,(S381*$E381))","v":0},0,0,0,0,0,0,0,0,0]
["Bonds (beyond 7 years)-LC",2030,6,7,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$91","v":0},{"$f":"T382-AQ382","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AP$222>$B382+$C382,AP$222<=$B382+$D382),$T382/($D382-$C382),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AW$222>$B382+$C382,AW$222<=$B382+$D382),$T382/($D382-$C382),0)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BL$222=$B382,0,(S382*$E382))","v":0},{"$f":"IF(BM$222=$B382,0,(T382*$E382))","v":0},0,0,0,0,0,0,0,0]
["Bonds (beyond 7 years)-LC",2031,6,7,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$91","v":0},{"$f":"U383-AR383","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ$222>$B383+$C383,AQ$222<=$B383+$D383),$U383/($D383-$C383),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AX$222>$B383+$C383,AX$222<=$B383+$D383),$U383/($D383-$C383),0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BM$222=$B383,0,(T383*$E383))","v":0},{"$f":"IF(BN$222=$B383,0,(U383*$E383))","v":0},0,0,0,0,0,0,0]
["Bonds (beyond 7 years)-LC",2032,6,7,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$91","v":0},{"$f":"V384-AS384","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AR$222>$B384+$C384,AR$222<=$B384+$D384),$V384/($D384-$C384),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AY$222>$B384+$C384,AY$222<=$B384+$D384),$V384/($D384-$C384),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BN$222=$B384,0,(U384*$E384))","v":0},{"$f":"IF(BO$222=$B384,0,(V384*$E384))","v":0},0,0,0,0,0,0]
["Bonds (beyond 7 years)-LC",2033,6,7,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$91","v":0},{"$f":"W385-AT385","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AS$222>$B385+$C385,AS$222<=$B385+$D385),$W385/($D385-$C385),0)","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BO$222=$B385,0,(V385*$E385))","v":0},{"$f":"IF(BP$222=$B385,0,(W385*$E385))","v":0},0,0,0,0,0]
["Bonds (beyond 7 years)-LC",2034,6,7,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$91","v":0},{"$f":"X386-AU386","v":0},{"$f":"Y386-AV386","v":0},{"$f":"Z386-AW386","v":0},{"$f":"AA386-AX386","v":0},{"$f":"AB386-AY386","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AT$222>$B386+$C386,AT$222<=$B386+$D386),$X386/($D386-$C386),0)","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BP$222=$B386,0,(W386*$E386))","v":0},{"$f":"IF(BQ$222=$B386,0,(X386*$E386))","v":0},{"$f":"IF(BR$222=$B386,0,(Y386*$E386))","v":0},{"$f":"IF(BS$222=$B386,0,(Z386*$E386))","v":0},{"$f":"IF(BT$222=$B386,0,(AA386*$E386))","v":0},{"$f":"IF(BU$222=$B386,0,(AB386*$E386))","v":0}]
["Bonds (beyond 7 years)-LC",2035,6,7,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$91","v":0},{"$f":"Y387-AV387","v":0},{"$f":"Z387-AW387","v":0},{"$f":"AA387-AX387","v":0},{"$f":"AB387-AY387","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AU$222>$B387+$C387,AU$222<=$B387+$D387),$Y387/($D387-$C387),0)","v":0},{"$f":"IF(AND(AV$222>$B387+$C387,AV$222<=$B387+$D387),$Y387/($D387-$C387),0)","v":0},{"$f":"IF(AND(AW$222>$B387+$C387,AW$222<=$B387+$D387),$Y387/($D387-$C387),0)","v":0},{"$f":"IF(AND(AX$222>$B387+$C387,AX$222<=$B387+$D387),$Y387/($D387-$C387),0)","v":0},{"$f":"IF(AND(AY$222>$B387+$C387,AY$222<=$B387+$D387),$Y387/($D387-$C387),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BQ$222=$B387,0,(X387*$E387))","v":0},{"$f":"IF(BR$222=$B387,0,(Y387*$E387))","v":0},{"$f":"IF(BS$222=$B387,0,(Z387*$E387))","v":0},{"$f":"IF(BT$222=$B387,0,(AA387*$E387))","v":0},{"$f":"IF(BU$222=$B387,0,(AB387*$E387))","v":0}]
["Bonds (beyond 7 years)-LC",2036,{"$f":"C387","v":6},7,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$91","v":0},{"$f":"Z388-AW388","v":0},{"$f":"AA388-AX388","v":0},{"$f":"AB388-AY388","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AV$222>$B388+$C388,AV$222<=$B388+$D388),$Z388/($D388-$C388),0)","v":0},{"$f":"IF(AND(AW$222>$B388+$C388,AW$222<=$B388+$D388),$Z388/($D388-$C388),0)","v":0},{"$f":"IF(AND(AX$222>$B388+$C388,AX$222<=$B388+$D388),$Z388/($D388-$C388),0)","v":0},{"$f":"IF(AND(AY$222>$B388+$C388,AY$222<=$B388+$D388),$Z388/($D388-$C388),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BR$222=$B388,0,(Y388*$E388))","v":0},{"$f":"IF(BS$222=$B388,0,(Z388*$E388))","v":0},{"$f":"IF(BT$222=$B388,0,(AA388*$E388))","v":0},{"$f":"IF(BU$222=$B388,0,(AB388*$E388))","v":0}]
["Bonds (beyond 7 years)-LC",2037,6,7,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$91","v":0},{"$f":"AA389-AX389","v":0},{"$f":"AB389-AY389","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AW$222>$B389+$C389,AW$222<=$B389+$D389),$AA389/($D389-$C389),0)","v":0},{"$f":"IF(AND(AX$222>$B389+$C389,AX$222<=$B389+$D389),$AA389/($D389-$C389),0)","v":0},{"$f":"IF(AND(AY$222>$B389+$C389,AY$222<=$B389+$D389),$AA389/($D389-$C389),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BS$222=$B389,0,(Z389*$E389))","v":0},{"$f":"IF(BT$222=$B389,0,(AA389*$E389))","v":0},{"$f":"IF(BU$222=$B389,0,(AB389*$E389))","v":0}]
["Bonds (beyond 7 years)-LC",2038,6,7,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$91","v":0},{"$f":"AB390-AY390","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AX$222>$B390+$C390,AX$222<=$B390+$D390),$AB390/($D390-$C390),0)","v":0},{"$f":"IF(AND(AY$222>$B390+$C390,AY$222<=$B390+$D390),$AB390/($D390-$C390),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BT$222=$B390,0,(AA390*$E390))","v":0},{"$f":"IF(BU$222=$B390,0,(AB390*$E390))","v":0}]
["Bonds (beyond 7 years)-LC",2039,6,7,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$91","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AY$222>$B391+$C391,AY$222<=$B391+$D391),$AC391/($D391-$C391),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BU$222=$B391,0,(AB391*$E391))","v":0}]
[]
[]
[]
[{"$f":"A92","v":"Denominated in foreign currency (FX) - External debt"},"Calculations in USD"]
[]
[{"$f":"A93","v":"Bonds (1 to 3 years)-FX"},{"$f":"$I$5","v":2019},{"$f":"$C20","v":1},{"$f":"$D20","v":2},{"$f":"INDEX($A$5:$AC$22,MATCH(A397,$A$5:$A$22,0),MATCH(B397,$A$5:$AC$5,0))","v":0.08},null,null,null,{"$f":"I$93/I$219","v":{"$error":"#DIV/0!"}},{"$f":"I397-AF397","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"IF(AND(AE$222>$B397+$C397,AE$222<=$B397+$D397),$I397/($D397-$C397),0)","v":0},0,{"$f":"IF(AND(AG$222>$B397+$C397,AG$222<=$B397+$D397),$I397/($D397-$C397),0)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AY$222>$B397+$C397,AY$222<=$B397+$D397), $I397/($D397-$C397),0)","v":0},null,{"$f":"IF(BA$222=$B397,0,(H397*$E397))","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A397","v":"Bonds (1 to 3 years)-FX"},{"$f":"B397+1","v":2020},{"$f":"C397","v":1},2,7.0000000000000007E-2,null,null,null,null,{"$f":"J$93/J$219","v":{"$error":"#DIV/0!"}},{"$f":"J398-AG398","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$f":"IF(AND(AF$222>$B398+$C398,AF$222<=$B398+$D398),$J398/($D398-$C398),0)","v":0},0,{"$f":"IF(AND(AH$222>$B398+$C398,AH$222<=$B398+$D398),$J398/($D398-$C398),0)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(BB$222=$B398,0,(I398*$E398))","v":0},{"$f":"IF(BC$222=$B398,0,(J398*$E398))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Bonds (1 to 3 years)-FX",{"$f":"B398+1","v":2021},1,2,0.06,null,null,null,null,null,{"$f":"K$93/K$219","v":{"$error":"#DIV/0!"}},{"$f":"K399-AH399","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$f":"IF(AND(AG$222>$B399+$C399,AG$222<=$B399+$D399),$K399/($D399-$C399),0)","v":0},0,{"$f":"IF(AND(AI$222>$B399+$C399,AI$222<=$B399+$D399),$K399/($D399-$C399),0)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(BC$222=$B399,0,(J399*$E399))","v":0},{"$f":"IF(BD$222=$B399,0,(K399*$E399))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Bonds (1 to 3 years)-FX",{"$f":"B399+1","v":2022},1,2,0.06,null,null,null,null,null,null,{"$f":"L$93/L$219","v":{"$error":"#DIV/0!"}},{"$f":"L400-AI400","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,{"$f":"IF(AND(AH$222>$B400+$C400,AH$222<=$B400+$D400),$L400/($D400-$C400),0)","v":0},0,{"$f":"IF(AND(AJ$222>$B400+$C400,AJ$222<=$B400+$D400),$L400/($D400-$C400),0)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(BD$222=$B400,0,(K400*$E400))","v":0},{"$f":"IF(BE$222=$B400,0,(L400*$E400))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Bonds (1 to 3 years)-FX",{"$f":"B400+1","v":2023},1,2,0.06,null,null,null,null,null,null,null,{"$f":"M$93/M$219","v":{"$error":"#DIV/0!"}},{"$f":"M401-AJ401","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,{"$f":"IF(AND(AI$222>$B401+$C401,AI$222<=$B401+$D401),$M401/($D401-$C401),0)","v":0},0,{"$f":"IF(AND(AK$222>$B401+$C401,AK$222<=$B401+$D401),$M401/($D401-$C401),0)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF(BE$222=$B401,0,(L401*$E401))","v":0},{"$f":"IF(BF$222=$B401,0,(M401*$E401))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Bonds (1 to 3 years)-FX",{"$f":"B401+1","v":2024},1,2,0.06,null,null,null,null,null,null,null,null,{"$f":"N$93/N$219","v":{"$error":"#DIV/0!"}},{"$f":"N402-AK402","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,{"$f":"IF(AND(AJ$222>$B402+$C402,AJ$222<=$B402+$D402),$N402/($D402-$C402),0)","v":0},0,{"$f":"IF(AND(AL$222>$B402+$C402,AL$222<=$B402+$D402),$N402/($D402-$C402),0)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(BF$222=$B402,0,(M402*$E402))","v":0},{"$f":"IF(BG$222=$B402,0,(N402*$E402))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Bonds (1 to 3 years)-FX",{"$f":"B402+1","v":2025},1,2,0.06,null,null,null,null,null,null,null,null,null,{"$f":"O$93/O$219","v":{"$error":"#DIV/0!"}},{"$f":"O403-AL403","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,{"$f":"IF(AND(AK$222>$B403+$C403,AK$222<=$B403+$D403),$O403/($D403-$C403),0)","v":0},0,{"$f":"IF(AND(AM$222>$B403+$C403,AM$222<=$B403+$D403),$O403/($D403-$C403),0)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF(BG$222=$B403,0,(N403*$E403))","v":0},{"$f":"IF(BH$222=$B403,0,(O403*$E403))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Bonds (1 to 3 years)-FX",2026,1,2,0.06,null,null,null,null,null,null,null,null,null,null,{"$f":"P$93/P$219","v":{"$error":"#DIV/0!"}},{"$f":"P404-AM404","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AL$222>$B404+$C404,AL$222<=$B404+$D404),$P404/($D404-$C404),0)","v":0},0,{"$f":"IF(AND(AN$222>$B404+$C404,AN$222<=$B404+$D404),$P404/($D404-$C404),0)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF(BH$222=$B404,0,(O404*$E404))","v":0},{"$f":"IF(BI$222=$B404,0,(P404*$E404))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Bonds (1 to 3 years)-FX",2027,1,2,0.06,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$93/Q$219","v":{"$error":"#DIV/0!"}},{"$f":"Q405-AN405","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AM$222>$B405+$C405,AM$222<=$B405+$D405),$Q405/($D405-$C405),0)","v":0},0,{"$f":"IF(AND(AO$222>$B405+$C405,AO$222<=$B405+$D405),$Q405/($D405-$C405),0)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"IF(BI$222=$B405,0,(P405*$E405))","v":0},{"$f":"IF(BJ$222=$B405,0,(Q405*$E405))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Bonds (1 to 3 years)-FX",2028,1,2,0.06,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$93/R$219","v":{"$error":"#DIV/0!"}},{"$f":"R406-AO406","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AN$222>$B406+$C406,AN$222<=$B406+$D406),$R406/($D406-$C406),0)","v":0},0,{"$f":"IF(AND(AP$222>$B406+$C406,AP$222<=$B406+$D406),$R406/($D406-$C406),0)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BJ$222=$B406,0,(Q406*$E406))","v":0},{"$f":"IF(BK$222=$B406,0,(R406*$E406))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Bonds (1 to 3 years)-FX",2029,1,2,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$93/S$219","v":{"$error":"#DIV/0!"}},{"$f":"S407-AP407","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AO$222>$B407+$C407,AO$222<=$B407+$D407),$S407/($D407-$C407),0)","v":0},0,{"$f":"IF(AND(AQ$222>$B407+$C407,AQ$222<=$B407+$D407),$S407/($D407-$C407),0)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BK$222=$B407,0,(R407*$E407))","v":0},{"$f":"IF(BL$222=$B407,0,(S407*$E407))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Bonds (1 to 3 years)-FX",2030,1,2,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$93/T$219","v":{"$error":"#DIV/0!"}},{"$f":"T408-AQ408","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AP$222>$B408+$C408,AP$222<=$B408+$D408),$T408/($D408-$C408),0)","v":0},0,{"$f":"IF(AND(AR$222>$B408+$C408,AR$222<=$B408+$D408),$T408/($D408-$C408),0)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BL$222=$B408,0,(S408*$E408))","v":0},{"$f":"IF(BM$222=$B408,0,(T408*$E408))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Bonds (1 to 3 years)-FX",2031,1,2,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$93/U$219","v":{"$error":"#DIV/0!"}},{"$f":"U409-AR409","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ$222>$B409+$C409,AQ$222<=$B409+$D409),$U409/($D409-$C409),0)","v":0},0,{"$f":"IF(AND(AS$222>$B409+$C409,AS$222<=$B409+$D409),$U409/($D409-$C409),0)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BM$222=$B409,0,(T409*$E409))","v":0},{"$f":"IF(BN$222=$B409,0,(U409*$E409))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Bonds (1 to 3 years)-FX",2032,1,2,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$93/V$219","v":{"$error":"#DIV/0!"}},{"$f":"V410-AS410","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AR$222>$B410+$C410,AR$222<=$B410+$D410),$V410/($D410-$C410),0)","v":0},0,{"$f":"IF(AND(AT$222>$B410+$C410,AT$222<=$B410+$D410),$V410/($D410-$C410),0)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BN$222=$B410,0,(U410*$E410))","v":0},{"$f":"IF(BO$222=$B410,0,(V410*$E410))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Bonds (1 to 3 years)-FX",2033,1,2,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$93/W$219","v":{"$error":"#DIV/0!"}},{"$f":"W411-AT411","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AS$222>$B411+$C411,AS$222<=$B411+$D411),$W411/($D411-$C411),0)","v":0},0,{"$f":"IF(AND(AU$222>$B411+$C411,AU$222<=$B411+$D411),$W411/($D411-$C411),0)","v":{"$error":"#DIV/0!"}},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BO$222=$B411,0,(V411*$E411))","v":0},{"$f":"IF(BP$222=$B411,0,(W411*$E411))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Bonds (1 to 3 years)-FX",2034,1,2,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$93/X$219","v":{"$error":"#DIV/0!"}},{"$f":"X412-AU412","v":{"$error":"#DIV/0!"}},{"$f":"Y412-AV412","v":{"$error":"#DIV/0!"}},{"$f":"Z412-AW412","v":{"$error":"#DIV/0!"}},{"$f":"AA412-AX412","v":{"$error":"#DIV/0!"}},{"$f":"AB412-AY412","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AT$222>$B412+$C412,AT$222<=$B412+$D412),$X412/($D412-$C412),0)","v":0},{"$f":"IF(AND(AU$222>$B412+$C412,AU$222<=$B412+$D412),$X412/($D412-$C412),0)","v":0},{"$f":"IF(AND(AV$222>$B412+$C412,AV$222<=$B412+$D412),$X412/($D412-$C412),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(AW$222>$B412+$C412,AW$222<=$B412+$D412),$X412/($D412-$C412),0)","v":0},{"$f":"IF(AND(AX$222>$B412+$C412,AX$222<=$B412+$D412),$X412/($D412-$C412),0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BP$222=$B412,0,(W412*$E412))","v":0},{"$f":"IF(BQ$222=$B412,0,(X412*$E412))","v":{"$error":"#DIV/0!"}},{"$f":"IF(BR$222=$B412,0,(Y412*$E412))","v":{"$error":"#DIV/0!"}},{"$f":"IF(BS$222=$B412,0,(Z412*$E412))","v":{"$error":"#DIV/0!"}},{"$f":"IF(BT$222=$B412,0,(AA412*$E412))","v":{"$error":"#DIV/0!"}},{"$f":"IF(BU$222=$B412,0,(AB412*$E412))","v":{"$error":"#DIV/0!"}}]
["Bonds (1 to 3 years)-FX",2035,1,2,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$93/Y$219","v":{"$error":"#DIV/0!"}},{"$f":"Y413-AV413","v":{"$error":"#DIV/0!"}},{"$f":"Z413-AW413","v":{"$error":"#DIV/0!"}},{"$f":"AA413-AX413","v":{"$error":"#DIV/0!"}},{"$f":"AB413-AY413","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AU$222>$B413+$C413,AU$222<=$B413+$D413),$Y413/($D413-$C413),0)","v":0},{"$f":"IF(AND(AV$222>$B413+$C413,AV$222<=$B413+$D413),$Y413/($D413-$C413),0)","v":0},{"$f":"IF(AND(AW$222>$B413+$C413,AW$222<=$B413+$D413),$Y413/($D413-$C413),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(AX$222>$B413+$C413,AX$222<=$B413+$D413),$Y413/($D413-$C413),0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BQ$222=$B413,0,(X413*$E413))","v":0},{"$f":"IF(BR$222=$B413,0,(Y413*$E413))","v":{"$error":"#DIV/0!"}},{"$f":"IF(BS$222=$B413,0,(Z413*$E413))","v":{"$error":"#DIV/0!"}},{"$f":"IF(BT$222=$B413,0,(AA413*$E413))","v":{"$error":"#DIV/0!"}},{"$f":"IF(BU$222=$B413,0,(AB413*$E413))","v":{"$error":"#DIV/0!"}}]
["Bonds (1 to 3 years)-FX",2036,{"$f":"C413","v":1},2,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$93/Z$219","v":{"$error":"#DIV/0!"}},{"$f":"Z414-AW414","v":{"$error":"#DIV/0!"}},{"$f":"AA414-AX414","v":{"$error":"#DIV/0!"}},{"$f":"AB414-AY414","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AV$222>$B414+$C414,AV$222<=$B414+$D414),$Z414/($D414-$C414),0)","v":0},{"$f":"IF(AND(AW$222>$B414+$C414,AW$222<=$B414+$D414),$Z414/($D414-$C414),0)","v":0},{"$f":"IF(AND(AX$222>$B414+$C414,AX$222<=$B414+$D414),$Z414/($D414-$C414),0)","v":{"$error":"#DIV/0!"}},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BR$222=$B414,0,(Y414*$E414))","v":0},{"$f":"IF(BS$222=$B414,0,(Z414*$E414))","v":{"$error":"#DIV/0!"}},{"$f":"IF(BT$222=$B414,0,(AA414*$E414))","v":{"$error":"#DIV/0!"}},{"$f":"IF(BU$222=$B414,0,(AB414*$E414))","v":{"$error":"#DIV/0!"}}]
["Bonds (1 to 3 years)-FX",2037,1,2,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$93/AA$219","v":{"$error":"#DIV/0!"}},{"$f":"AA415-AX415","v":{"$error":"#DIV/0!"}},{"$f":"AB415-AY415","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AW$222>$B415+$C415,AW$222<=$B415+$D415),$AA415/($D415-$C415),0)","v":0},{"$f":"IF(AND(AX$222>$B415+$C415,AX$222<=$B415+$D415),$AA415/($D415-$C415),0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BS$222=$B415,0,(Z415*$E415))","v":0},{"$f":"IF(BT$222=$B415,0,(AA415*$E415))","v":{"$error":"#DIV/0!"}},{"$f":"IF(BU$222=$B415,0,(AB415*$E415))","v":{"$error":"#DIV/0!"}}]
["Bonds (1 to 3 years)-FX",2038,1,2,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$93/AB$219","v":{"$error":"#DIV/0!"}},{"$f":"AB416-AY416","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AX$222>$B416+$C416,AX$222<=$B416+$D416),$AB416/($D416-$C416),0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BT$222=$B416,0,(AA416*$E416))","v":0},{"$f":"IF(BU$222=$B416,0,(AB416*$E416))","v":{"$error":"#DIV/0!"}}]
["Bonds (1 to 3 years)-FX",2039,1,2,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$93/AC$219","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BU$222=$B417,0,(AB417*$E417))","v":0}]
[]
[{"$f":"A94","v":"Bonds (4 to 7 years)-FX"},{"$f":"$I$5","v":2019},{"$f":"$C21","v":3},{"$f":"$D21","v":5},{"$f":"INDEX($A$5:$AC$22,MATCH(A419,$A$5:$A$22,0),MATCH(B419,$A$5:$AC$5,0))","v":0.08},null,null,null,{"$f":"I$94/I$219","v":{"$error":"#DIV/0!"}},{"$f":"I419-AF419","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"IF(AND(AE$222>$B419+$C419,AE$222<=$B419+$D419),$I419/($D419-$C419),0)","v":0},0,0,0,{"$f":"IF(AND(AI$222>$B419+$C419,AI$222<=$B419+$D419),$I419/($D419-$C419),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(AJ$222>$B419+$C419,AJ$222<=$B419+$D419),$I419/($D419-$C419),0)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AY$222>$B419+$C419,AY$222<=$B419+$D419), $I419/($D419-$C419),0)","v":0},null,{"$f":"IF(BA$222=$B419,0,(H419*$E419))","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A419","v":"Bonds (4 to 7 years)-FX"},{"$f":"B419+1","v":2020},{"$f":"C419","v":3},{"$f":"D419","v":5},7.0000000000000007E-2,null,null,null,null,{"$f":"J$94/J$219","v":{"$error":"#DIV/0!"}},{"$f":"J420-AG420","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$f":"IF(AND(AF$222>$B420+$C420,AF$222<=$B420+$D420),$J420/($D420-$C420),0)","v":0},0,0,0,{"$f":"IF(AND(AJ$222>$B420+$C420,AJ$222<=$B420+$D420),$J420/($D420-$C420),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(AK$222>$B420+$C420,AK$222<=$B420+$D420),$J420/($D420-$C420),0)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(BB$222=$B420,0,(I420*$E420))","v":0},{"$f":"IF(BC$222=$B420,0,(J420*$E420))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Bonds (4 to 7 years)-FX",{"$f":"B420+1","v":2021},{"$f":"C420","v":3},5,0.06,null,null,null,null,null,{"$f":"K$94/K$219","v":{"$error":"#DIV/0!"}},{"$f":"K421-AH421","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$f":"IF(AND(AG$222>$B421+$C421,AG$222<=$B421+$D421),$K421/($D421-$C421),0)","v":0},0,0,0,{"$f":"IF(AND(AK$222>$B421+$C421,AK$222<=$B421+$D421),$K421/($D421-$C421),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(AL$222>$B421+$C421,AL$222<=$B421+$D421),$K421/($D421-$C421),0)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(BC$222=$B421,0,(J421*$E421))","v":0},{"$f":"IF(BD$222=$B421,0,(K421*$E421))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Bonds (4 to 7 years)-FX",{"$f":"B421+1","v":2022},3,5,0.06,null,null,null,null,null,null,{"$f":"L$94/L$219","v":{"$error":"#DIV/0!"}},{"$f":"L422-AI422","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,{"$f":"IF(AND(AH$222>$B422+$C422,AH$222<=$B422+$D422),$L422/($D422-$C422),0)","v":0},0,0,0,{"$f":"IF(AND(AL$222>$B422+$C422,AL$222<=$B422+$D422),$L422/($D422-$C422),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(AM$222>$B422+$C422,AM$222<=$B422+$D422),$L422/($D422-$C422),0)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(BD$222=$B422,0,(K422*$E422))","v":0},{"$f":"IF(BE$222=$B422,0,(L422*$E422))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Bonds (4 to 7 years)-FX",{"$f":"B422+1","v":2023},3,5,0.06,null,null,null,null,null,null,null,{"$f":"M$94/M$219","v":{"$error":"#DIV/0!"}},{"$f":"M423-AJ423","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,{"$f":"IF(AND(AI$222>$B423+$C423,AI$222<=$B423+$D423),$M423/($D423-$C423),0)","v":0},0,0,0,{"$f":"IF(AND(AM$222>$B423+$C423,AM$222<=$B423+$D423),$M423/($D423-$C423),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(AN$222>$B423+$C423,AN$222<=$B423+$D423),$M423/($D423-$C423),0)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF(BE$222=$B423,0,(L423*$E423))","v":0},{"$f":"IF(BF$222=$B423,0,(M423*$E423))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Bonds (4 to 7 years)-FX",{"$f":"B423+1","v":2024},3,5,0.06,null,null,null,null,null,null,null,null,{"$f":"N$94/N$219","v":{"$error":"#DIV/0!"}},{"$f":"N424-AK424","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,{"$f":"IF(AND(AJ$222>$B424+$C424,AJ$222<=$B424+$D424),$N424/($D424-$C424),0)","v":0},0,0,0,{"$f":"IF(AND(AN$222>$B424+$C424,AN$222<=$B424+$D424),$N424/($D424-$C424),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(AO$222>$B424+$C424,AO$222<=$B424+$D424),$N424/($D424-$C424),0)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(BF$222=$B424,0,(M424*$E424))","v":0},{"$f":"IF(BG$222=$B424,0,(N424*$E424))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Bonds (4 to 7 years)-FX",{"$f":"B424+1","v":2025},3,5,0.06,null,null,null,null,null,null,null,null,null,{"$f":"O$94/O$219","v":{"$error":"#DIV/0!"}},{"$f":"O425-AL425","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,{"$f":"IF(AND(AK$222>$B425+$C425,AK$222<=$B425+$D425),$O425/($D425-$C425),0)","v":0},0,0,0,{"$f":"IF(AND(AO$222>$B425+$C425,AO$222<=$B425+$D425),$O425/($D425-$C425),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(AP$222>$B425+$C425,AP$222<=$B425+$D425),$O425/($D425-$C425),0)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF(BG$222=$B425,0,(N425*$E425))","v":0},{"$f":"IF(BH$222=$B425,0,(O425*$E425))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Bonds (4 to 7 years)-FX",2026,3,5,0.06,null,null,null,null,null,null,null,null,null,null,{"$f":"P$94/P$219","v":{"$error":"#DIV/0!"}},{"$f":"P426-AM426","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AL$222>$B426+$C426,AL$222<=$B426+$D426),$P426/($D426-$C426),0)","v":0},0,0,0,{"$f":"IF(AND(AP$222>$B426+$C426,AP$222<=$B426+$D426),$P426/($D426-$C426),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(AQ$222>$B426+$C426,AQ$222<=$B426+$D426),$P426/($D426-$C426),0)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF(BH$222=$B426,0,(O426*$E426))","v":0},{"$f":"IF(BI$222=$B426,0,(P426*$E426))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Bonds (4 to 7 years)-FX",2027,3,5,0.06,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$94/Q$219","v":{"$error":"#DIV/0!"}},{"$f":"Q427-AN427","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AM$222>$B427+$C427,AM$222<=$B427+$D427),$Q427/($D427-$C427),0)","v":0},0,0,0,{"$f":"IF(AND(AQ$222>$B427+$C427,AQ$222<=$B427+$D427),$Q427/($D427-$C427),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(AR$222>$B427+$C427,AR$222<=$B427+$D427),$Q427/($D427-$C427),0)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"IF(BI$222=$B427,0,(P427*$E427))","v":0},{"$f":"IF(BJ$222=$B427,0,(Q427*$E427))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Bonds (4 to 7 years)-FX",2028,3,5,0.06,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$94/R$219","v":{"$error":"#DIV/0!"}},{"$f":"R428-AO428","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AN$222>$B428+$C428,AN$222<=$B428+$D428),$R428/($D428-$C428),0)","v":0},0,0,0,{"$f":"IF(AND(AR$222>$B428+$C428,AR$222<=$B428+$D428),$R428/($D428-$C428),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(AS$222>$B428+$C428,AS$222<=$B428+$D428),$R428/($D428-$C428),0)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BJ$222=$B428,0,(Q428*$E428))","v":0},{"$f":"IF(BK$222=$B428,0,(R428*$E428))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Bonds (4 to 7 years)-FX",2029,3,5,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$94/S$219","v":{"$error":"#DIV/0!"}},{"$f":"S429-AP429","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AO$222>$B429+$C429,AO$222<=$B429+$D429),$S429/($D429-$C429),0)","v":0},0,0,0,{"$f":"IF(AND(AS$222>$B429+$C429,AS$222<=$B429+$D429),$S429/($D429-$C429),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(AT$222>$B429+$C429,AT$222<=$B429+$D429),$S429/($D429-$C429),0)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BK$222=$B429,0,(R429*$E429))","v":0},{"$f":"IF(BL$222=$B429,0,(S429*$E429))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Bonds (4 to 7 years)-FX",2030,3,5,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$94/T$219","v":{"$error":"#DIV/0!"}},{"$f":"T430-AQ430","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AP$222>$B430+$C430,AP$222<=$B430+$D430),$T430/($D430-$C430),0)","v":0},0,0,0,{"$f":"IF(AND(AT$222>$B430+$C430,AT$222<=$B430+$D430),$T430/($D430-$C430),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(AU$222>$B430+$C430,AU$222<=$B430+$D430),$T430/($D430-$C430),0)","v":{"$error":"#DIV/0!"}},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BL$222=$B430,0,(S430*$E430))","v":0},{"$f":"IF(BM$222=$B430,0,(T430*$E430))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Bonds (4 to 7 years)-FX",2031,3,5,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$94/U$219","v":{"$error":"#DIV/0!"}},{"$f":"U431-AR431","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ$222>$B431+$C431,AQ$222<=$B431+$D431),$U431/($D431-$C431),0)","v":0},0,0,0,{"$f":"IF(AND(AU$222>$B431+$C431,AU$222<=$B431+$D431),$U431/($D431-$C431),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(AV$222>$B431+$C431,AV$222<=$B431+$D431),$U431/($D431-$C431),0)","v":{"$error":"#DIV/0!"}},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BM$222=$B431,0,(T431*$E431))","v":0},{"$f":"IF(BN$222=$B431,0,(U431*$E431))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Bonds (4 to 7 years)-FX",2032,3,5,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$94/V$219","v":{"$error":"#DIV/0!"}},{"$f":"V432-AS432","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AR$222>$B432+$C432,AR$222<=$B432+$D432),$V432/($D432-$C432),0)","v":0},0,0,0,{"$f":"IF(AND(AV$222>$B432+$C432,AV$222<=$B432+$D432),$V432/($D432-$C432),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(AW$222>$B432+$C432,AW$222<=$B432+$D432),$V432/($D432-$C432),0)","v":{"$error":"#DIV/0!"}},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BN$222=$B432,0,(U432*$E432))","v":0},{"$f":"IF(BO$222=$B432,0,(V432*$E432))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Bonds (4 to 7 years)-FX",2033,3,5,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$94/W$219","v":{"$error":"#DIV/0!"}},{"$f":"W433-AT433","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AS$222>$B433+$C433,AS$222<=$B433+$D433),$W433/($D433-$C433),0)","v":0},0,0,0,{"$f":"IF(AND(AW$222>$B433+$C433,AW$222<=$B433+$D433),$W433/($D433-$C433),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(AX$222>$B433+$C433,AX$222<=$B433+$D433),$W433/($D433-$C433),0)","v":{"$error":"#DIV/0!"}},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BO$222=$B433,0,(V433*$E433))","v":0},{"$f":"IF(BP$222=$B433,0,(W433*$E433))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Bonds (4 to 7 years)-FX",2034,3,5,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$94/X$219","v":{"$error":"#DIV/0!"}},{"$f":"X434-AU434","v":{"$error":"#DIV/0!"}},{"$f":"Y434-AV434","v":{"$error":"#DIV/0!"}},{"$f":"Z434-AW434","v":{"$error":"#DIV/0!"}},{"$f":"AA434-AX434","v":{"$error":"#DIV/0!"}},{"$f":"AB434-AY434","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AT$222>$B434+$C434,AT$222<=$B434+$D434),$X434/($D434-$C434),0)","v":0},{"$f":"IF(AND(AU$222>$B434+$C434,AU$222<=$B434+$D434),$X434/($D434-$C434),0)","v":0},{"$f":"IF(AND(AV$222>$B434+$C434,AV$222<=$B434+$D434),$X434/($D434-$C434),0)","v":0},{"$f":"IF(AND(AW$222>$B434+$C434,AW$222<=$B434+$D434),$X434/($D434-$C434),0)","v":0},{"$f":"IF(AND(AX$222>$B434+$C434,AX$222<=$B434+$D434),$X434/($D434-$C434),0)","v":{"$error":"#DIV/0!"}},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BP$222=$B434,0,(W434*$E434))","v":0},{"$f":"IF(BQ$222=$B434,0,(X434*$E434))","v":{"$error":"#DIV/0!"}},{"$f":"IF(BR$222=$B434,0,(Y434*$E434))","v":{"$error":"#DIV/0!"}},{"$f":"IF(BS$222=$B434,0,(Z434*$E434))","v":{"$error":"#DIV/0!"}},{"$f":"IF(BT$222=$B434,0,(AA434*$E434))","v":{"$error":"#DIV/0!"}},{"$f":"IF(BU$222=$B434,0,(AB434*$E434))","v":{"$error":"#DIV/0!"}}]
["Bonds (4 to 7 years)-FX",2035,3,5,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$94/Y$219","v":{"$error":"#DIV/0!"}},{"$f":"Y435-AV435","v":{"$error":"#DIV/0!"}},{"$f":"Z435-AW435","v":{"$error":"#DIV/0!"}},{"$f":"AA435-AX435","v":{"$error":"#DIV/0!"}},{"$f":"AB435-AY435","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AU$222>$B435+$C435,AU$222<=$B435+$D435),$Y435/($D435-$C435),0)","v":0},{"$f":"IF(AND(AV$222>$B435+$C435,AV$222<=$B435+$D435),$Y435/($D435-$C435),0)","v":0},{"$f":"IF(AND(AW$222>$B435+$C435,AW$222<=$B435+$D435),$Y435/($D435-$C435),0)","v":0},{"$f":"IF(AND(AX$222>$B435+$C435,AX$222<=$B435+$D435),$Y435/($D435-$C435),0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BQ$222=$B435,0,(X435*$E435))","v":0},{"$f":"IF(BR$222=$B435,0,(Y435*$E435))","v":{"$error":"#DIV/0!"}},{"$f":"IF(BS$222=$B435,0,(Z435*$E435))","v":{"$error":"#DIV/0!"}},{"$f":"IF(BT$222=$B435,0,(AA435*$E435))","v":{"$error":"#DIV/0!"}},{"$f":"IF(BU$222=$B435,0,(AB435*$E435))","v":{"$error":"#DIV/0!"}}]
["Bonds (4 to 7 years)-FX",2036,3,5,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$94/Z$219","v":{"$error":"#DIV/0!"}},{"$f":"Z436-AW436","v":{"$error":"#DIV/0!"}},{"$f":"AA436-AX436","v":{"$error":"#DIV/0!"}},{"$f":"AB436-AY436","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AV$222>$B436+$C436,AV$222<=$B436+$D436),$Z436/($D436-$C436),0)","v":0},{"$f":"IF(AND(AW$222>$B436+$C436,AW$222<=$B436+$D436),$Z436/($D436-$C436),0)","v":0},{"$f":"IF(AND(AX$222>$B436+$C436,AX$222<=$B436+$D436),$Z436/($D436-$C436),0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BR$222=$B436,0,(Y436*$E436))","v":0},{"$f":"IF(BS$222=$B436,0,(Z436*$E436))","v":{"$error":"#DIV/0!"}},{"$f":"IF(BT$222=$B436,0,(AA436*$E436))","v":{"$error":"#DIV/0!"}},{"$f":"IF(BU$222=$B436,0,(AB436*$E436))","v":{"$error":"#DIV/0!"}}]
["Bonds (4 to 7 years)-FX",2037,{"$f":"C436","v":3},5,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$94/AA$219","v":{"$error":"#DIV/0!"}},{"$f":"AA437-AX437","v":{"$error":"#DIV/0!"}},{"$f":"AB437-AY437","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AW$222>$B437+$C437,AW$222<=$B437+$D437),$AA437/($D437-$C437),0)","v":0},{"$f":"IF(AND(AX$222>$B437+$C437,AX$222<=$B437+$D437),$AA437/($D437-$C437),0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BS$222=$B437,0,(Z437*$E437))","v":0},{"$f":"IF(BT$222=$B437,0,(AA437*$E437))","v":{"$error":"#DIV/0!"}},{"$f":"IF(BU$222=$B437,0,(AB437*$E437))","v":{"$error":"#DIV/0!"}}]
["Bonds (4 to 7 years)-FX",2038,3,5,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$94/AB$219","v":{"$error":"#DIV/0!"}},{"$f":"AB438-AY438","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AX$222>$B438+$C438,AX$222<=$B438+$D438),$AB438/($D438-$C438),0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BT$222=$B438,0,(AA438*$E438))","v":0},{"$f":"IF(BU$222=$B438,0,(AB438*$E438))","v":{"$error":"#DIV/0!"}}]
["Bonds (4 to 7 years)-FX",2039,3,5,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$94/AC$219","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BU$222=$B439,0,(AB439*$E439))","v":0}]
[]
[{"$f":"A95","v":"Bonds (beyond 7 years)-FX"},{"$f":"$I$5","v":2019},{"$f":"$C22","v":6},{"$f":"$D22","v":7},{"$f":"INDEX($A$5:$AC$22,MATCH(A441,$A$5:$A$22,0),MATCH(B441,$A$5:$AC$5,0))","v":0.08},null,null,null,{"$f":"I$95/I$219","v":{"$error":"#DIV/0!"}},{"$f":"I441-AF441","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"IF(AND(AE$222>$B441+$C441,AE$222<=$B441+$D441),$I441/($D441-$C441),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AL$222>$B441+$C441,AL$222<=$B441+$D441),$I441/($D441-$C441),0)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AY$222>$B441+$C441,AY$222<=$B441+$D441), $I441/($D441-$C441),0)","v":0},null,{"$f":"IF(BA$222=$B441,0,(H441*$E441))","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A441","v":"Bonds (beyond 7 years)-FX"},{"$f":"B441+1","v":2020},{"$f":"C441","v":6},7,7.0000000000000007E-2,null,null,null,null,{"$f":"J$95/J$219","v":{"$error":"#DIV/0!"}},{"$f":"J442-AG442","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$f":"IF(AND(AF$222>$B442+$C442,AF$222<=$B442+$D442),$J442/($D442-$C442),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AM$222>$B442+$C442,AM$222<=$B442+$D442),$J442/($D442-$C442),0)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(BB$222=$B442,0,(I442*$E442))","v":0},{"$f":"IF(BC$222=$B442,0,(J442*$E442))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Bonds (beyond 7 years)-FX",{"$f":"B442+1","v":2021},6,7,0.06,null,null,null,null,null,{"$f":"K$95/K$219","v":{"$error":"#DIV/0!"}},{"$f":"K443-AH443","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$f":"IF(AND(AG$222>$B443+$C443,AG$222<=$B443+$D443),$K443/($D443-$C443),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AN$222>$B443+$C443,AN$222<=$B443+$D443),$K443/($D443-$C443),0)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(BC$222=$B443,0,(J443*$E443))","v":0},{"$f":"IF(BD$222=$B443,0,(K443*$E443))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Bonds (beyond 7 years)-FX",{"$f":"B443+1","v":2022},6,7,0.06,null,null,null,null,null,null,{"$f":"L$95/L$219","v":{"$error":"#DIV/0!"}},{"$f":"L444-AI444","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,{"$f":"IF(AND(AH$222>$B444+$C444,AH$222<=$B444+$D444),$L444/($D444-$C444),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AO$222>$B444+$C444,AO$222<=$B444+$D444),$L444/($D444-$C444),0)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(BD$222=$B444,0,(K444*$E444))","v":0},{"$f":"IF(BE$222=$B444,0,(L444*$E444))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Bonds (beyond 7 years)-FX",{"$f":"B444+1","v":2023},6,7,0.06,null,null,null,null,null,null,null,{"$f":"M$95/M$219","v":{"$error":"#DIV/0!"}},{"$f":"M445-AJ445","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,{"$f":"IF(AND(AI$222>$B445+$C445,AI$222<=$B445+$D445),$M445/($D445-$C445),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AP$222>$B445+$C445,AP$222<=$B445+$D445),$M445/($D445-$C445),0)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF(BE$222=$B445,0,(L445*$E445))","v":0},{"$f":"IF(BF$222=$B445,0,(M445*$E445))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Bonds (beyond 7 years)-FX",{"$f":"B445+1","v":2024},6,7,0.06,null,null,null,null,null,null,null,null,{"$f":"N$95/N$219","v":{"$error":"#DIV/0!"}},{"$f":"N446-AK446","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,{"$f":"IF(AND(AJ$222>$B446+$C446,AJ$222<=$B446+$D446),$N446/($D446-$C446),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AQ$222>$B446+$C446,AQ$222<=$B446+$D446),$N446/($D446-$C446),0)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(BF$222=$B446,0,(M446*$E446))","v":0},{"$f":"IF(BG$222=$B446,0,(N446*$E446))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Bonds (beyond 7 years)-FX",{"$f":"B446+1","v":2025},6,7,0.06,null,null,null,null,null,null,null,null,null,{"$f":"O$95/O$219","v":{"$error":"#DIV/0!"}},{"$f":"O447-AL447","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,{"$f":"IF(AND(AK$222>$B447+$C447,AK$222<=$B447+$D447),$O447/($D447-$C447),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AR$222>$B447+$C447,AR$222<=$B447+$D447),$O447/($D447-$C447),0)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF(BG$222=$B447,0,(N447*$E447))","v":0},{"$f":"IF(BH$222=$B447,0,(O447*$E447))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Bonds (beyond 7 years)-FX",2026,6,7,0.06,null,null,null,null,null,null,null,null,null,null,{"$f":"P$95/P$219","v":{"$error":"#DIV/0!"}},{"$f":"P448-AM448","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AL$222>$B448+$C448,AL$222<=$B448+$D448),$P448/($D448-$C448),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AS$222>$B448+$C448,AS$222<=$B448+$D448),$P448/($D448-$C448),0)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF(BH$222=$B448,0,(O448*$E448))","v":0},{"$f":"IF(BI$222=$B448,0,(P448*$E448))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Bonds (beyond 7 years)-FX",2027,6,7,0.06,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$95/Q$219","v":{"$error":"#DIV/0!"}},{"$f":"Q449-AN449","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AM$222>$B449+$C449,AM$222<=$B449+$D449),$Q449/($D449-$C449),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AT$222>$B449+$C449,AT$222<=$B449+$D449),$Q449/($D449-$C449),0)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"IF(BI$222=$B449,0,(P449*$E449))","v":0},{"$f":"IF(BJ$222=$B449,0,(Q449*$E449))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Bonds (beyond 7 years)-FX",2028,6,7,0.06,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$95/R$219","v":{"$error":"#DIV/0!"}},{"$f":"R450-AO450","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AN$222>$B450+$C450,AN$222<=$B450+$D450),$R450/($D450-$C450),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AU$222>$B450+$C450,AU$222<=$B450+$D450),$R450/($D450-$C450),0)","v":{"$error":"#DIV/0!"}},0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BJ$222=$B450,0,(Q450*$E450))","v":0},{"$f":"IF(BK$222=$B450,0,(R450*$E450))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Bonds (beyond 7 years)-FX",2029,6,7,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$95/S$219","v":{"$error":"#DIV/0!"}},{"$f":"S451-AP451","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AO$222>$B451+$C451,AO$222<=$B451+$D451),$S451/($D451-$C451),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AV$222>$B451+$C451,AV$222<=$B451+$D451),$S451/($D451-$C451),0)","v":{"$error":"#DIV/0!"}},0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BK$222=$B451,0,(R451*$E451))","v":0},{"$f":"IF(BL$222=$B451,0,(S451*$E451))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Bonds (beyond 7 years)-FX",2030,6,7,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$95/T$219","v":{"$error":"#DIV/0!"}},{"$f":"T452-AQ452","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AP$222>$B452+$C452,AP$222<=$B452+$D452),$T452/($D452-$C452),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AW$222>$B452+$C452,AW$222<=$B452+$D452),$T452/($D452-$C452),0)","v":{"$error":"#DIV/0!"}},0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BL$222=$B452,0,(S452*$E452))","v":0},{"$f":"IF(BM$222=$B452,0,(T452*$E452))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Bonds (beyond 7 years)-FX",2031,6,7,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$95/U$219","v":{"$error":"#DIV/0!"}},{"$f":"U453-AR453","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ$222>$B453+$C453,AQ$222<=$B453+$D453),$U453/($D453-$C453),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AX$222>$B453+$C453,AX$222<=$B453+$D453),$U453/($D453-$C453),0)","v":{"$error":"#DIV/0!"}},0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BM$222=$B453,0,(T453*$E453))","v":0},{"$f":"IF(BN$222=$B453,0,(U453*$E453))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Bonds (beyond 7 years)-FX",2032,6,7,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$95/V$219","v":{"$error":"#DIV/0!"}},{"$f":"V454-AS454","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AR$222>$B454+$C454,AR$222<=$B454+$D454),$V454/($D454-$C454),0)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BN$222=$B454,0,(U454*$E454))","v":0},{"$f":"IF(BO$222=$B454,0,(V454*$E454))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Bonds (beyond 7 years)-FX",2033,6,7,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$95/W$219","v":{"$error":"#DIV/0!"}},{"$f":"W455-AT455","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AS$222>$B455+$C455,AS$222<=$B455+$D455),$W455/($D455-$C455),0)","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BO$222=$B455,0,(V455*$E455))","v":0},{"$f":"IF(BP$222=$B455,0,(W455*$E455))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Bonds (beyond 7 years)-FX",2034,6,7,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$95/X$219","v":{"$error":"#DIV/0!"}},{"$f":"X456-AU456","v":{"$error":"#DIV/0!"}},{"$f":"Y456-AV456","v":{"$error":"#DIV/0!"}},{"$f":"Z456-AW456","v":{"$error":"#DIV/0!"}},{"$f":"AA456-AX456","v":{"$error":"#DIV/0!"}},{"$f":"AB456-AY456","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AT$222>$B456+$C456,AT$222<=$B456+$D456),$X456/($D456-$C456),0)","v":0},{"$f":"IF(AND(AU$222>$B456+$C456,AU$222<=$B456+$D456),$X456/($D456-$C456),0)","v":0},{"$f":"IF(AND(AV$222>$B456+$C456,AV$222<=$B456+$D456),$X456/($D456-$C456),0)","v":0},{"$f":"IF(AND(AW$222>$B456+$C456,AW$222<=$B456+$D456),$X456/($D456-$C456),0)","v":0},{"$f":"IF(AND(AX$222>$B456+$C456,AX$222<=$B456+$D456),$X456/($D456-$C456),0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BP$222=$B456,0,(W456*$E456))","v":0},{"$f":"IF(BQ$222=$B456,0,(X456*$E456))","v":{"$error":"#DIV/0!"}},{"$f":"IF(BR$222=$B456,0,(Y456*$E456))","v":{"$error":"#DIV/0!"}},{"$f":"IF(BS$222=$B456,0,(Z456*$E456))","v":{"$error":"#DIV/0!"}},{"$f":"IF(BT$222=$B456,0,(AA456*$E456))","v":{"$error":"#DIV/0!"}},{"$f":"IF(BU$222=$B456,0,(AB456*$E456))","v":{"$error":"#DIV/0!"}}]
["Bonds (beyond 7 years)-FX",2035,6,7,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$95/Y$219","v":{"$error":"#DIV/0!"}},{"$f":"Y457-AV457","v":{"$error":"#DIV/0!"}},{"$f":"Z457-AW457","v":{"$error":"#DIV/0!"}},{"$f":"AA457-AX457","v":{"$error":"#DIV/0!"}},{"$f":"AB457-AY457","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AU$222>$B457+$C457,AU$222<=$B457+$D457),$Y457/($D457-$C457),0)","v":0},{"$f":"IF(AND(AV$222>$B457+$C457,AV$222<=$B457+$D457),$Y457/($D457-$C457),0)","v":0},{"$f":"IF(AND(AW$222>$B457+$C457,AW$222<=$B457+$D457),$Y457/($D457-$C457),0)","v":0},{"$f":"IF(AND(AX$222>$B457+$C457,AX$222<=$B457+$D457),$Y457/($D457-$C457),0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BQ$222=$B457,0,(X457*$E457))","v":0},{"$f":"IF(BR$222=$B457,0,(Y457*$E457))","v":{"$error":"#DIV/0!"}},{"$f":"IF(BS$222=$B457,0,(Z457*$E457))","v":{"$error":"#DIV/0!"}},{"$f":"IF(BT$222=$B457,0,(AA457*$E457))","v":{"$error":"#DIV/0!"}},{"$f":"IF(BU$222=$B457,0,(AB457*$E457))","v":{"$error":"#DIV/0!"}}]
["Bonds (beyond 7 years)-FX",2036,{"$f":"C457","v":6},7,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$95/Z$219","v":{"$error":"#DIV/0!"}},{"$f":"Z458-AW458","v":{"$error":"#DIV/0!"}},{"$f":"AA458-AX458","v":{"$error":"#DIV/0!"}},{"$f":"AB458-AY458","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AV$222>$B458+$C458,AV$222<=$B458+$D458),$Z458/($D458-$C458),0)","v":0},{"$f":"IF(AND(AW$222>$B458+$C458,AW$222<=$B458+$D458),$Z458/($D458-$C458),0)","v":0},{"$f":"IF(AND(AX$222>$B458+$C458,AX$222<=$B458+$D458),$Z458/($D458-$C458),0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BR$222=$B458,0,(Y458*$E458))","v":0},{"$f":"IF(BS$222=$B458,0,(Z458*$E458))","v":{"$error":"#DIV/0!"}},{"$f":"IF(BT$222=$B458,0,(AA458*$E458))","v":{"$error":"#DIV/0!"}},{"$f":"IF(BU$222=$B458,0,(AB458*$E458))","v":{"$error":"#DIV/0!"}}]
["Bonds (beyond 7 years)-FX",2037,6,7,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$95/AA$219","v":{"$error":"#DIV/0!"}},{"$f":"AA459-AX459","v":{"$error":"#DIV/0!"}},{"$f":"AB459-AY459","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AW$222>$B459+$C459,AW$222<=$B459+$D459),$AA459/($D459-$C459),0)","v":0},{"$f":"IF(AND(AX$222>$B459+$C459,AX$222<=$B459+$D459),$AA459/($D459-$C459),0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BS$222=$B459,0,(Z459*$E459))","v":0},{"$f":"IF(BT$222=$B459,0,(AA459*$E459))","v":{"$error":"#DIV/0!"}},{"$f":"IF(BU$222=$B459,0,(AB459*$E459))","v":{"$error":"#DIV/0!"}}]
["Bonds (beyond 7 years)-FX",2038,6,7,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$95/AB$219","v":{"$error":"#DIV/0!"}},{"$f":"AB460-AY460","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AX$222>$B460+$C460,AX$222<=$B460+$D460),$AB460/($D460-$C460),0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BT$222=$B460,0,(AA460*$E460))","v":0},{"$f":"IF(BU$222=$B460,0,(AB460*$E460))","v":{"$error":"#DIV/0!"}}]
["Bonds (beyond 7 years)-FX",2039,6,7,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$95/AC$219","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BU$222=$B461,0,(AB461*$E461))","v":0}]
[]
["Expand this when a DSA is conducted on a residency basis"]
["Domestic debt held by non-residents"]
[{"$f":"A26","v":"Short-term debt"}]
[{"$f":"A27","v":"T-bills (denominated in local currency)"},"Calculations in LCU"]
[]
[null,{"$f":"$I$5","v":2019},{"$f":"$C27","v":0},{"$f":"$D27","v":1},{"$f":"INDEX($A$26:$AC$37,MATCH(A$466,$A$26:$A$37,0),MATCH(B468,$A$5:$AC$5,0))","v":0.19},null,null,null,{"$f":"$I$100","v":0},{"$f":"I468-AF468","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"I468","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(BA$222=$B468,0,H468*$E468)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B468+1","v":2020},{"$f":"C468","v":0},{"$f":"D468","v":1},0.18,null,null,null,null,{"$f":"$J$100","v":0},{"$f":"J469-AG469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,{"$f":"J469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(BB$222=$B469,0,I469*$E469)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B469+1","v":2021},{"$f":"C469","v":0},1,0.17,null,null,null,null,null,{"$f":"$K$100","v":0},{"$f":"K470-AH470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"K470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(BC$222=$B470,0,J470*$E470)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2022,{"$f":"C470","v":0},1,0.16,null,null,null,null,null,null,{"$f":"$L$100","v":0},{"$f":"L471-AI471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,{"$f":"L471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(BD$222=$B471,0,K471*$E471)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2023,{"$f":"C471","v":0},1,0.15,null,null,null,null,null,null,null,{"$f":"$M$100","v":0},{"$f":"M472-AJ472","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,{"$f":"M472","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF(BE$222=$B472,0,L472*$E472)","v":0},{"$f":"IF(BF$222=$B472,0,M472*$E472)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2024,{"$f":"C472","v":0},1,0.14000000000000001,null,null,null,null,null,null,null,null,{"$f":"$N$100","v":0},{"$f":"N473-AK473","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0,{"$f":"N473","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(BF$222=$B473,0,M473*$E473)","v":0},{"$f":"IF(BG$222=$B473,0,N473*$E473)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2025,{"$f":"C473","v":0},1,0.14000000000000001,null,null,null,null,null,null,null,null,null,{"$f":"$O$100","v":0},{"$f":"O474-AL474","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,{"$f":"O474","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF(BG$222=$B474,0,N474*$E474)","v":0},{"$f":"IF(BH$222=$B474,0,O474*$E474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2026,{"$f":"C474","v":0},1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$100","v":0},{"$f":"P475-AM475","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,0,{"$f":"P475","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF(BH$222=$B475,0,O475*$E475)","v":0},{"$f":"IF(BI$222=$B475,0,P475*$E475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,2027,{"$f":"C475","v":0},1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$100","v":0},{"$f":"Q476-AN476","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,0,{"$f":"Q476","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"IF(BI$222=$B476,0,P476*$E476)","v":0},{"$f":"IF(BJ$222=$B476,0,Q476*$E476)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,2028,{"$f":"C476","v":0},1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$100","v":0},{"$f":"R477-AO477","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,{"$f":"R477","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BJ$222=$B477,0,Q477*$E477)","v":0},{"$f":"IF(BK$222=$B477,0,R477*$E477)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,2029,{"$f":"C477","v":0},1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$100","v":0},{"$f":"S478-AP478","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"S478","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BK$222=$B478,0,R478*$E478)","v":0},{"$f":"IF(BL$222=$B478,0,S478*$E478)","v":0},0,0,0,0,0,0,0,0,0]
[null,2030,{"$f":"C478","v":0},1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$100","v":0},{"$f":"T479-AQ479","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"T479","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BL$222=$B479,0,S479*$E479)","v":0},{"$f":"IF(BM$222=$B479,0,T479*$E479)","v":0},0,0,0,0,0,0,0,0]
[null,2031,{"$f":"C479","v":0},1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$100","v":0},{"$f":"U480-AR480","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"U480","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BM$222=$B480,0,T480*$E480)","v":0},{"$f":"IF(BN$222=$B480,0,U480*$E480)","v":0},0,0,0,0,0,0,0]
[null,2032,{"$f":"C480","v":0},1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$100","v":0},{"$f":"V481-AS481","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"V481","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BN$222=$B481,0,U481*$E481)","v":0},{"$f":"IF(BO$222=$B481,0,V481*$E481)","v":0},0,0,0,0,0,0]
[null,2033,{"$f":"C481","v":0},1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$100","v":0},{"$f":"W482-AT482","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"W482","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BO$222=$B482,0,V482*$E482)","v":0},{"$f":"IF(BP$222=$B482,0,W482*$E482)","v":0},0,0,0,0,0]
[null,2034,{"$f":"C482","v":0},1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$100","v":0},{"$f":"X483-AU483","v":0},{"$f":"Y483-AV483","v":0},{"$f":"Z483-AW483","v":0},{"$f":"AA483-AX483","v":0},{"$f":"AB483-AY483","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"X483","v":0},{"$f":"Y483","v":0},{"$f":"Z483","v":0},{"$f":"AA483","v":0},{"$f":"AB483","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BP$222=$B483,0,W483*$E483)","v":0},{"$f":"IF(BQ$222=$B483,0,X483*$E483)","v":0},{"$f":"IF(BR$222=$B483,0,Y483*$E483)","v":0},{"$f":"IF(BS$222=$B483,0,Z483*$E483)","v":0},{"$f":"IF(BT$222=$B483,0,AA483*$E483)","v":0},{"$f":"IF(BU$222=$B483,0,AB483*$E483)","v":0}]
[null,2035,{"$f":"C483","v":0},1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$100","v":0},{"$f":"Y484-AV484","v":0},{"$f":"Z484-AW484","v":0},{"$f":"AA484-AX484","v":0},{"$f":"AB484-AY484","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Y484","v":0},{"$f":"Z484","v":0},{"$f":"AA484","v":0},{"$f":"AB484","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BQ$222=$B484,0,X484*$E484)","v":0},{"$f":"IF(BR$222=$B484,0,Y484*$E484)","v":0},{"$f":"IF(BS$222=$B484,0,Z484*$E484)","v":0},{"$f":"IF(BT$222=$B484,0,AA484*$E484)","v":0},{"$f":"IF(BU$222=$B484,0,AB484*$E484)","v":0}]
[null,2036,{"$f":"C484","v":0},1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$100","v":0},{"$f":"Z485-AW485","v":0},{"$f":"AA485-AX485","v":0},{"$f":"AB485-AY485","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Z485","v":0},{"$f":"AA485","v":0},{"$f":"AB485","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BR$222=$B485,0,Y485*$E485)","v":0},{"$f":"IF(BS$222=$B485,0,Z485*$E485)","v":0},{"$f":"IF(BT$222=$B485,0,AA485*$E485)","v":0},{"$f":"IF(BU$222=$B485,0,AB485*$E485)","v":0}]
[null,2037,{"$f":"C485","v":0},1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$100","v":0},{"$f":"AA486-AX486","v":0},{"$f":"AB486-AY486","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AA486","v":0},{"$f":"AB486","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BS$222=$B486,0,Z486*$E486)","v":0},{"$f":"IF(BT$222=$B486,0,AA486*$E486)","v":0},{"$f":"IF(BU$222=$B486,0,AB486*$E486)","v":0}]
[null,2038,{"$f":"C486","v":0},1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$100","v":0},{"$f":"AB487-AY487","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AB487","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BT$222=$B487,0,AA487*$E487)","v":0},{"$f":"IF(BU$222=$B487,0,AB487*$E487)","v":0}]
[null,2039,{"$f":"C487","v":0},1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB488","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BU$222=$B488,0,AB488*$E488)","v":0}]
[]
[{"$f":"A28","v":"T-bills (denominated in foreign currency)"},"Calculations in USD"]
[]
[null,{"$f":"$I$5","v":2019},{"$f":"$C28","v":0},{"$f":"$D28","v":1},{"$f":"INDEX($A$26:$AC$37,MATCH(A$490,$A$26:$A$37,0),MATCH(B492,$A$5:$AC$5,0))","v":0.05},null,null,null,{"$f":"$I$101/I$219","v":{"$error":"#DIV/0!"}},{"$f":"I492-AF492","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,0,{"$f":"I492","v":{"$error":"#DIV/0!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(BA$222=$B492,0,H492*$E492)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"B492+1","v":2020},{"$f":"C492","v":0},{"$f":"D492","v":1},0.04,null,null,null,null,{"$f":"$J$101/J$219","v":{"$error":"#DIV/0!"}},{"$f":"J493-AG493","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,0,{"$f":"J493","v":{"$error":"#DIV/0!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(BB$222=$B493,0,I493*$E493)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"B493+1","v":2021},{"$f":"C493","v":0},1,0.03,null,null,null,null,null,{"$f":"$K$101/K$219","v":{"$error":"#DIV/0!"}},{"$f":"K494-AH494","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,0,{"$f":"K494","v":{"$error":"#DIV/0!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(BC$222=$B494,0,J494*$E494)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,2022,{"$f":"C494","v":0},1,0.02,null,null,null,null,null,null,{"$f":"$L$101/L$219","v":{"$error":"#DIV/0!"}},{"$f":"L495-AI495","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,0,{"$f":"L495","v":{"$error":"#DIV/0!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(BD$222=$B495,0,K495*$E495)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,2023,{"$f":"C495","v":0},1,0.01,null,null,null,null,null,null,null,{"$f":"$M$101/M$219","v":{"$error":"#DIV/0!"}},{"$f":"M496-AJ496","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,0,{"$f":"M496","v":{"$error":"#DIV/0!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF(BE$222=$B496,0,L496*$E496)","v":0},{"$f":"IF(BF$222=$B496,0,M496*$E496)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,2024,{"$f":"C496","v":0},1,0.01,null,null,null,null,null,null,null,null,{"$f":"N$101/N$219","v":{"$error":"#DIV/0!"}},{"$f":"N497-AK497","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,0,{"$f":"N497","v":{"$error":"#DIV/0!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(BF$222=$B497,0,M497*$E497)","v":0},{"$f":"IF(BG$222=$B497,0,N497*$E497)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,2025,{"$f":"C497","v":0},1,0.01,null,null,null,null,null,null,null,null,null,{"$f":"O$101/O$219","v":{"$error":"#DIV/0!"}},{"$f":"O498-AL498","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,{"$f":"N498","v":0},{"$f":"O498","v":{"$error":"#DIV/0!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF(BG$222=$B498,0,N498*$E498)","v":0},{"$f":"IF(BH$222=$B498,0,O498*$E498)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,2026,{"$f":"C498","v":0},1,0.01,null,null,null,null,null,null,null,null,null,null,{"$f":"P$101/P$219","v":{"$error":"#DIV/0!"}},{"$f":"P499-AM499","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,{"$f":"O499","v":0},{"$f":"P499","v":{"$error":"#DIV/0!"}},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF(BH$222=$B499,0,O499*$E499)","v":0},{"$f":"IF(BI$222=$B499,0,P499*$E499)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,2027,{"$f":"C499","v":0},1,0.01,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$101/Q$219","v":{"$error":"#DIV/0!"}},{"$f":"Q500-AN500","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,{"$f":"P500","v":0},{"$f":"Q500","v":{"$error":"#DIV/0!"}},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"IF(BI$222=$B500,0,P500*$E500)","v":0},{"$f":"IF(BJ$222=$B500,0,Q500*$E500)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,2028,{"$f":"C500","v":0},1,0.01,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$101/R$219","v":{"$error":"#DIV/0!"}},{"$f":"R501-AO501","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,{"$f":"Q501","v":0},{"$f":"R501","v":{"$error":"#DIV/0!"}},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BJ$222=$B501,0,Q501*$E501)","v":0},{"$f":"IF(BK$222=$B501,0,R501*$E501)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,2029,{"$f":"C501","v":0},1,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$101/S$219","v":{"$error":"#DIV/0!"}},{"$f":"S502-AP502","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"R502","v":0},{"$f":"S502","v":{"$error":"#DIV/0!"}},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BK$222=$B502,0,R502*$E502)","v":0},{"$f":"IF(BL$222=$B502,0,S502*$E502)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,2030,{"$f":"C502","v":0},1,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$101/T$219","v":{"$error":"#DIV/0!"}},{"$f":"T503-AQ503","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S503","v":0},{"$f":"T503","v":{"$error":"#DIV/0!"}},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BL$222=$B503,0,S503*$E503)","v":0},{"$f":"IF(BM$222=$B503,0,T503*$E503)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,2031,{"$f":"C503","v":0},1,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$101/U$219","v":{"$error":"#DIV/0!"}},{"$f":"U504-AR504","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T504","v":0},{"$f":"U504","v":{"$error":"#DIV/0!"}},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BM$222=$B504,0,T504*$E504)","v":0},{"$f":"IF(BN$222=$B504,0,U504*$E504)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,2032,{"$f":"C504","v":0},1,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$101/V$219","v":{"$error":"#DIV/0!"}},{"$f":"V505-AS505","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U505","v":0},{"$f":"V505","v":{"$error":"#DIV/0!"}},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BN$222=$B505,0,U505*$E505)","v":0},{"$f":"IF(BO$222=$B505,0,V505*$E505)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,2033,{"$f":"C505","v":0},1,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$101/W$219","v":{"$error":"#DIV/0!"}},{"$f":"W506-AT506","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V506","v":0},{"$f":"W506","v":{"$error":"#DIV/0!"}},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BO$222=$B506,0,V506*$E506)","v":0},{"$f":"IF(BP$222=$B506,0,W506*$E506)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,2034,{"$f":"C506","v":0},1,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$101/X$219","v":{"$error":"#DIV/0!"}},{"$f":"X507-AU507","v":{"$error":"#DIV/0!"}},{"$f":"Y507-AV507","v":{"$error":"#DIV/0!"}},{"$f":"Z507-AW507","v":{"$error":"#DIV/0!"}},{"$f":"AA507-AX507","v":{"$error":"#DIV/0!"}},{"$f":"AB507-AY507","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W507","v":0},{"$f":"X507","v":{"$error":"#DIV/0!"}},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BP$222=$B507,0,W507*$E507)","v":0},{"$f":"IF(BQ$222=$B507,0,X507*$E507)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BR$222=$B507,0,Y507*$E507)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BS$222=$B507,0,Z507*$E507)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BT$222=$B507,0,AA507*$E507)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BU$222=$B507,0,AB507*$E507)","v":{"$error":"#DIV/0!"}}]
[null,2035,{"$f":"C507","v":0},1,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$101/Y$219","v":{"$error":"#DIV/0!"}},{"$f":"Y508-AV508","v":{"$error":"#DIV/0!"}},{"$f":"Z508-AW508","v":{"$error":"#DIV/0!"}},{"$f":"AA508-AX508","v":{"$error":"#DIV/0!"}},{"$f":"AB508-AY508","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X508","v":0},{"$f":"Y508","v":{"$error":"#DIV/0!"}},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BQ$222=$B508,0,X508*$E508)","v":0},{"$f":"IF(BR$222=$B508,0,Y508*$E508)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BS$222=$B508,0,Z508*$E508)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BT$222=$B508,0,AA508*$E508)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BU$222=$B508,0,AB508*$E508)","v":{"$error":"#DIV/0!"}}]
[null,2036,{"$f":"C508","v":0},1,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$101/Z$219","v":{"$error":"#DIV/0!"}},{"$f":"Z509-AW509","v":{"$error":"#DIV/0!"}},{"$f":"AA509-AX509","v":{"$error":"#DIV/0!"}},{"$f":"AB509-AY509","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y509","v":0},{"$f":"Z509","v":{"$error":"#DIV/0!"}},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BR$222=$B509,0,Y509*$E509)","v":0},{"$f":"IF(BS$222=$B509,0,Z509*$E509)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BT$222=$B509,0,AA509*$E509)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BU$222=$B509,0,AB509*$E509)","v":{"$error":"#DIV/0!"}}]
[null,2037,{"$f":"C509","v":0},1,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$101/AA$219","v":{"$error":"#DIV/0!"}},{"$f":"AA510-AX510","v":{"$error":"#DIV/0!"}},{"$f":"AB510-AY510","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z510","v":0},{"$f":"AA510","v":{"$error":"#DIV/0!"}},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BS$222=$B510,0,Z510*$E510)","v":0},{"$f":"IF(BT$222=$B510,0,AA510*$E510)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BU$222=$B510,0,AB510*$E510)","v":{"$error":"#DIV/0!"}}]
[null,2038,{"$f":"C510","v":0},1,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$101/AB$219","v":{"$error":"#DIV/0!"}},{"$f":"AB511-AY511","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA511","v":0},{"$f":"AB511","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BT$222=$B511,0,AA511*$E511)","v":0},{"$f":"IF(BU$222=$B511,0,AB511*$E511)","v":{"$error":"#DIV/0!"}}]
[null,2039,{"$f":"C511","v":0},1,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$101/AC$219","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB512","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BU$222=$B512,0,AB512*$E512)","v":0}]
[]
[{"$f":"A29","v":"MLT debt"}]
[{"$f":"A30","v":"Denominated in local currency (LC)"},"Calculations in LCU"]
[]
[{"$f":"A31","v":"Bonds (1 to 3 years)-LC"},{"$f":"$I$5","v":2019},{"$f":"$C31","v":1},{"$f":"$D31","v":2},{"$f":"INDEX($A$26:$AC$37,MATCH(A517,$A$26:$A$37,0),MATCH(B517,$A$5:$AC$5,0))","v":0.15},null,null,null,{"$f":"I$104","v":0},{"$f":"I517-AF517","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AND(AE$222>$B517+$C517,AE$222<=$B517+$D517),$I517/($D517-$C517),0)","v":0},0,{"$f":"IF(AND(AG$222>$B517+$C517,AG$222<=$B517+$D517),$I517/($D517-$C517),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(BA$222=$B517,0,H517*$E517)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A517","v":"Bonds (1 to 3 years)-LC"},{"$f":"B517+1","v":2020},{"$f":"C517","v":1},{"$f":"D517","v":2},0.14000000000000001,null,null,null,null,{"$f":"J$104","v":0},{"$f":"J518-AG518","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(AND(AF$222>$B518+$C518,AF$222<=$B518+$D518),$J518/($D518-$C518),0)","v":0},0,{"$f":"IF(AND(AH$222>$B518+$C518,AH$222<=$B518+$D518),$J518/($D518-$C518),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(BB$222=$B518,0,I518*$E518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-LC",{"$f":"B518+1","v":2021},{"$f":"C518","v":1},2,0.13,null,null,null,null,null,{"$f":"K$104","v":0},{"$f":"K519-AH519","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(AND(AG$222>$B519+$C519,AG$222<=$B519+$D519),$K519/($D519-$C519),0)","v":0},0,{"$f":"IF(AND(AI$222>$B519+$C519,AI$222<=$B519+$D519),$K519/($D519-$C519),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(BC$222=$B519,0,J519*$E519)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-LC",2022,{"$f":"C519","v":1},2,0.11,null,null,null,null,null,null,{"$f":"L$104","v":0},{"$f":"L520-AI520","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(AND(AH$222>$B520+$C520,AH$222<=$B520+$D520),$L520/($D520-$C520),0)","v":0},0,{"$f":"IF(AND(AJ$222>$B520+$C520,AJ$222<=$B520+$D520),$L520/($D520-$C520),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(BD$222=$B520,0,K520*$E520)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-LC",2023,{"$f":"C520","v":1},2,0.1,null,null,null,null,null,null,null,{"$f":"M$104","v":0},{"$f":"M521-AJ521","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF(AND(AI$222>$B521+$C521,AI$222<=$B521+$D521),$M521/($D521-$C521),0)","v":0},0,{"$f":"IF(AND(AK$222>$B521+$C521,AK$222<=$B521+$D521),$M521/($D521-$C521),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF(BE$222=$B521,0,L521*$E521)","v":0},{"$f":"IF(BF$222=$B521,0,M521*$E521)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-LC",2024,{"$f":"C521","v":1},2,0.09,null,null,null,null,null,null,null,null,{"$f":"N$104","v":0},{"$f":"N522-AK522","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(AND(AJ$222>$B522+$C522,AJ$222<=$B522+$D522),$N522/($D522-$C522),0)","v":0},0,{"$f":"IF(AND(AL$222>$B522+$C522,AL$222<=$B522+$D522),$N522/($D522-$C522),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(BF$222=$B522,0,M522*$E522)","v":0},{"$f":"IF(BG$222=$B522,0,N522*$E522)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-LC",2025,{"$f":"C522","v":1},2,0.09,null,null,null,null,null,null,null,null,null,{"$f":"O$104","v":0},{"$f":"O523-AL523","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF(AND(AK$222>$B523+$C523,AK$222<=$B523+$D523),$O523/($D523-$C523),0)","v":0},0,{"$f":"IF(AND(AM$222>$B523+$C523,AM$222<=$B523+$D523),$O523/($D523-$C523),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF(BG$222=$B523,0,N523*$E523)","v":0},{"$f":"IF(BH$222=$B523,0,O523*$E523)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-LC",2026,{"$f":"C523","v":1},2,0.09,null,null,null,null,null,null,null,null,null,null,{"$f":"P$104","v":0},{"$f":"P524-AM524","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AL$222>$B524+$C524,AL$222<=$B524+$D524),$P524/($D524-$C524),0)","v":0},0,{"$f":"IF(AND(AN$222>$B524+$C524,AN$222<=$B524+$D524),$P524/($D524-$C524),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF(BH$222=$B524,0,O524*$E524)","v":0},{"$f":"IF(BI$222=$B524,0,P524*$E524)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-LC",2027,{"$f":"C524","v":1},2,0.09,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$104","v":0},{"$f":"Q525-AN525","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AM$222>$B525+$C525,AM$222<=$B525+$D525),$Q525/($D525-$C525),0)","v":0},0,{"$f":"IF(AND(AO$222>$B525+$C525,AO$222<=$B525+$D525),$Q525/($D525-$C525),0)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"IF(BI$222=$B525,0,P525*$E525)","v":0},{"$f":"IF(BJ$222=$B525,0,Q525*$E525)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-LC",2028,{"$f":"C525","v":1},2,0.09,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$104","v":0},{"$f":"R526-AO526","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AN$222>$B526+$C526,AN$222<=$B526+$D526),$R526/($D526-$C526),0)","v":0},0,{"$f":"IF(AND(AP$222>$B526+$C526,AP$222<=$B526+$D526),$R526/($D526-$C526),0)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BJ$222=$B526,0,Q526*$E526)","v":0},{"$f":"IF(BK$222=$B526,0,R526*$E526)","v":0},0,0,0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-LC",2029,{"$f":"C526","v":1},2,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$104","v":0},{"$f":"S527-AP527","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AO$222>$B527+$C527,AO$222<=$B527+$D527),$S527/($D527-$C527),0)","v":0},0,{"$f":"IF(AND(AQ$222>$B527+$C527,AQ$222<=$B527+$D527),$S527/($D527-$C527),0)","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BK$222=$B527,0,R527*$E527)","v":0},{"$f":"IF(BL$222=$B527,0,S527*$E527)","v":0},0,0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-LC",2030,{"$f":"C527","v":1},2,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$104","v":0},{"$f":"T528-AQ528","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AP$222>$B528+$C528,AP$222<=$B528+$D528),$T528/($D528-$C528),0)","v":0},0,{"$f":"IF(AND(AR$222>$B528+$C528,AR$222<=$B528+$D528),$T528/($D528-$C528),0)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BL$222=$B528,0,S528*$E528)","v":0},{"$f":"IF(BM$222=$B528,0,T528*$E528)","v":0},0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-LC",2031,{"$f":"C528","v":1},2,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$104","v":0},{"$f":"U529-AR529","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ$222>$B529+$C529,AQ$222<=$B529+$D529),$U529/($D529-$C529),0)","v":0},0,{"$f":"IF(AND(AS$222>$B529+$C529,AS$222<=$B529+$D529),$U529/($D529-$C529),0)","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BM$222=$B529,0,T529*$E529)","v":0},{"$f":"IF(BN$222=$B529,0,U529*$E529)","v":0},0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-LC",2032,{"$f":"C529","v":1},2,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$104","v":0},{"$f":"V530-AS530","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AR$222>$B530+$C530,AR$222<=$B530+$D530),$V530/($D530-$C530),0)","v":0},0,{"$f":"IF(AND(AT$222>$B530+$C530,AT$222<=$B530+$D530),$V530/($D530-$C530),0)","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BN$222=$B530,0,U530*$E530)","v":0},{"$f":"IF(BO$222=$B530,0,V530*$E530)","v":0},0,0,0,0,0,0]
["Bonds (1 to 3 years)-LC",2033,{"$f":"C530","v":1},2,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$104","v":0},{"$f":"W531-AT531","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AS$222>$B531+$C531,AS$222<=$B531+$D531),$W531/($D531-$C531),0)","v":0},0,{"$f":"IF(AND(AU$222>$B531+$C531,AU$222<=$B531+$D531),$W531/($D531-$C531),0)","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BO$222=$B531,0,V531*$E531)","v":0},{"$f":"IF(BP$222=$B531,0,W531*$E531)","v":0},0,0,0,0,0]
["Bonds (1 to 3 years)-LC",2034,{"$f":"C531","v":1},2,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$104","v":0},{"$f":"X532-AU532","v":0},{"$f":"Y532-AV532","v":0},{"$f":"Z532-AW532","v":0},{"$f":"AA532-AX532","v":0},{"$f":"AB532-AY532","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AT$222>$B532+$C532,AT$222<=$B532+$D532),$X532/($D532-$C532),0)","v":0},0,{"$f":"IF(AND(AV$222>$B532+$C532,AV$222<=$B532+$D532),$X532/($D532-$C532),0)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BP$222=$B532,0,W532*$E532)","v":0},{"$f":"IF(BQ$222=$B532,0,X532*$E532)","v":0},{"$f":"IF(BR$222=$B532,0,Y532*$E532)","v":0},{"$f":"IF(BS$222=$B532,0,Z532*$E532)","v":0},{"$f":"IF(BT$222=$B532,0,AA532*$E532)","v":0},{"$f":"IF(BU$222=$B532,0,AB532*$E532)","v":0}]
["Bonds (1 to 3 years)-LC",2035,{"$f":"C532","v":1},2,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$104","v":0},{"$f":"Y533-AV533","v":0},{"$f":"Z533-AW533","v":0},{"$f":"AA533-AX533","v":0},{"$f":"AB533-AY533","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AU$222>$B533+$C533,AU$222<=$B533+$D533),$Y533/($D533-$C533),0)","v":0},{"$f":"IF(AND(AV$222>$B533+$C533,AV$222<=$B533+$D533),$Y533/($D533-$C533),0)","v":0},{"$f":"IF(AND(AW$222>$B533+$C533,AW$222<=$B533+$D533),$Y533/($D533-$C533),0)","v":0},{"$f":"IF(AND(AX$222>$B533+$C533,AX$222<=$B533+$D533),$Y533/($D533-$C533),0)","v":0},{"$f":"IF(AND(AY$222>$B533+$C533,AY$222<=$B533+$D533),$Y533/($D533-$C533),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BQ$222=$B533,0,X533*$E533)","v":0},{"$f":"IF(BR$222=$B533,0,Y533*$E533)","v":0},{"$f":"IF(BS$222=$B533,0,Z533*$E533)","v":0},{"$f":"IF(BT$222=$B533,0,AA533*$E533)","v":0},{"$f":"IF(BU$222=$B533,0,AB533*$E533)","v":0}]
["Bonds (1 to 3 years)-LC",2036,{"$f":"C533","v":1},2,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$104","v":0},{"$f":"Z534-AW534","v":0},{"$f":"AA534-AX534","v":0},{"$f":"AB534-AY534","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AV$222>$B534+$C534,AV$222<=$B534+$D534),$Z534/($D534-$C534),0)","v":0},{"$f":"IF(AND(AW$222>$B534+$C534,AW$222<=$B534+$D534),$Z534/($D534-$C534),0)","v":0},{"$f":"IF(AND(AX$222>$B534+$C534,AX$222<=$B534+$D534),$Z534/($D534-$C534),0)","v":0},{"$f":"IF(AND(AY$222>$B534+$C534,AY$222<=$B534+$D534),$Z534/($D534-$C534),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BR$222=$B534,0,Y534*$E534)","v":0},{"$f":"IF(BS$222=$B534,0,Z534*$E534)","v":0},{"$f":"IF(BT$222=$B534,0,AA534*$E534)","v":0},{"$f":"IF(BU$222=$B534,0,AB534*$E534)","v":0}]
["Bonds (1 to 3 years)-LC",2037,{"$f":"C534","v":1},2,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$104","v":0},{"$f":"AA535-AX535","v":0},{"$f":"AB535-AY535","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AW$222>$B535+$C535,AW$222<=$B535+$D535),$AA535/($D535-$C535),0)","v":0},{"$f":"IF(AND(AX$222>$B535+$C535,AX$222<=$B535+$D535),$AA535/($D535-$C535),0)","v":0},{"$f":"IF(AND(AY$222>$B535+$C535,AY$222<=$B535+$D535),$AA535/($D535-$C535),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BS$222=$B535,0,Z535*$E535)","v":0},{"$f":"IF(BT$222=$B535,0,AA535*$E535)","v":0},{"$f":"IF(BU$222=$B535,0,AB535*$E535)","v":0}]
["Bonds (1 to 3 years)-LC",2038,{"$f":"C535","v":1},2,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$104","v":0},{"$f":"AB536-AY536","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AX$222>$B536+$C536,AX$222<=$B536+$D536),$AB536/($D536-$C536),0)","v":0},{"$f":"IF(AND(AY$222>$B536+$C536,AY$222<=$B536+$D536),$AB536/($D536-$C536),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BT$222=$B536,0,AA536*$E536)","v":0},{"$f":"IF(BU$222=$B536,0,AB536*$E536)","v":0}]
["Bonds (1 to 3 years)-LC",2039,{"$f":"C536","v":1},2,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$104","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AY$222>$B537+$C537,AY$222<=$B537+$D537),$AC537/($D537-$C537),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BU$222=$B537,0,AB537*$E537)","v":0}]
[]
[{"$f":"A32","v":"Bonds (4 to 7 years)-LC"},{"$f":"$I$5","v":2019},{"$f":"$C32","v":3},{"$f":"$D32","v":5},{"$f":"INDEX($A$26:$AC$37,MATCH(A539,$A$26:$A$37,0),MATCH(B539,$A$5:$AC$5,0))","v":0.15},null,null,null,{"$f":"I$105","v":0},{"$f":"I539-AF539","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AND(AE$222>$B539+$C539,AE$222<=$B539+$D539),$I539/($D539-$C539),0)","v":0},0,0,0,{"$f":"IF(AND(AI$222>$B539+$C539,AI$222<=$B539+$D539),$I539/($D539-$C539),0)","v":0},{"$f":"IF(AND(AJ$222>$B539+$C539,AJ$222<=$B539+$D539),$I539/($D539-$C539),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(BA$222=$B539,0,H539*$E539)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A539","v":"Bonds (4 to 7 years)-LC"},{"$f":"B539+1","v":2020},{"$f":"C539","v":3},5,0.14000000000000001,null,null,null,null,{"$f":"J$105","v":0},{"$f":"J540-AG540","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(AND(AF$222>$B540+$C540,AF$222<=$B540+$D540),$J540/($D540-$C540),0)","v":0},0,0,0,{"$f":"IF(AND(AJ$222>$B540+$C540,AJ$222<=$B540+$D540),$J540/($D540-$C540),0)","v":0},{"$f":"IF(AND(AK$222>$B540+$C540,AK$222<=$B540+$D540),$J540/($D540-$C540),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(BB$222=$B540,0,I540*$E540)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (4 to 7 years)-LC",{"$f":"B540+1","v":2021},{"$f":"C540","v":3},5,0.13,null,null,null,null,null,{"$f":"K$105","v":0},{"$f":"K541-AH541","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(AND(AG$222>$B541+$C541,AG$222<=$B541+$D541),$K541/($D541-$C541),0)","v":0},0,0,0,{"$f":"IF(AND(AK$222>$B541+$C541,AK$222<=$B541+$D541),$K541/($D541-$C541),0)","v":0},{"$f":"IF(AND(AL$222>$B541+$C541,AL$222<=$B541+$D541),$K541/($D541-$C541),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(BC$222=$B541,0,J541*$E541)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (4 to 7 years)-LC",2022,{"$f":"C541","v":3},5,0.11,null,null,null,null,null,null,{"$f":"L$105","v":0},{"$f":"L542-AI542","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(AND(AH$222>$B542+$C542,AH$222<=$B542+$D542),$L542/($D542-$C542),0)","v":0},0,0,0,{"$f":"IF(AND(AL$222>$B542+$C542,AL$222<=$B542+$D542),$L542/($D542-$C542),0)","v":0},{"$f":"IF(AND(AM$222>$B542+$C542,AM$222<=$B542+$D542),$L542/($D542-$C542),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(BD$222=$B542,0,K542*$E542)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (4 to 7 years)-LC",2023,{"$f":"C542","v":3},5,0.1,null,null,null,null,null,null,null,{"$f":"M$105","v":0},{"$f":"M543-AJ543","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF(AND(AI$222>$B543+$C543,AI$222<=$B543+$D543),$M543/($D543-$C543),0)","v":0},0,0,0,{"$f":"IF(AND(AM$222>$B543+$C543,AM$222<=$B543+$D543),$M543/($D543-$C543),0)","v":0},{"$f":"IF(AND(AN$222>$B543+$C543,AN$222<=$B543+$D543),$M543/($D543-$C543),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF(BE$222=$B543,0,L543*$E543)","v":0},{"$f":"IF(BF$222=$B543,0,M543*$E543)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (4 to 7 years)-LC",2024,{"$f":"C543","v":3},5,0.09,null,null,null,null,null,null,null,null,{"$f":"N$105","v":0},{"$f":"N544-AK544","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(AND(AJ$222>$B544+$C544,AJ$222<=$B544+$D544),$N544/($D544-$C544),0)","v":0},0,0,0,{"$f":"IF(AND(AN$222>$B544+$C544,AN$222<=$B544+$D544),$N544/($D544-$C544),0)","v":0},{"$f":"IF(AND(AO$222>$B544+$C544,AO$222<=$B544+$D544),$N544/($D544-$C544),0)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(BF$222=$B544,0,M544*$E544)","v":0},{"$f":"IF(BG$222=$B544,0,N544*$E544)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (4 to 7 years)-LC",2025,{"$f":"C544","v":3},5,0.09,null,null,null,null,null,null,null,null,null,{"$f":"O$105","v":0},{"$f":"O545-AL545","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF(AND(AK$222>$B545+$C545,AK$222<=$B545+$D545),$O545/($D545-$C545),0)","v":0},0,0,0,{"$f":"IF(AND(AO$222>$B545+$C545,AO$222<=$B545+$D545),$O545/($D545-$C545),0)","v":0},{"$f":"IF(AND(AP$222>$B545+$C545,AP$222<=$B545+$D545),$O545/($D545-$C545),0)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF(BG$222=$B545,0,N545*$E545)","v":0},{"$f":"IF(BH$222=$B545,0,O545*$E545)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (4 to 7 years)-LC",2026,{"$f":"C545","v":3},5,0.09,null,null,null,null,null,null,null,null,null,null,{"$f":"P$105","v":0},{"$f":"P546-AM546","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AL$222>$B546+$C546,AL$222<=$B546+$D546),$P546/($D546-$C546),0)","v":0},0,0,0,{"$f":"IF(AND(AP$222>$B546+$C546,AP$222<=$B546+$D546),$P546/($D546-$C546),0)","v":0},{"$f":"IF(AND(AQ$222>$B546+$C546,AQ$222<=$B546+$D546),$P546/($D546-$C546),0)","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF(BH$222=$B546,0,O546*$E546)","v":0},{"$f":"IF(BI$222=$B546,0,P546*$E546)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (4 to 7 years)-LC",2027,{"$f":"C546","v":3},5,0.09,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$105","v":0},{"$f":"Q547-AN547","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AM$222>$B547+$C547,AM$222<=$B547+$D547),$Q547/($D547-$C547),0)","v":0},0,0,0,{"$f":"IF(AND(AQ$222>$B547+$C547,AQ$222<=$B547+$D547),$Q547/($D547-$C547),0)","v":0},{"$f":"IF(AND(AR$222>$B547+$C547,AR$222<=$B547+$D547),$Q547/($D547-$C547),0)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"IF(BI$222=$B547,0,P547*$E547)","v":0},{"$f":"IF(BJ$222=$B547,0,Q547*$E547)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Bonds (4 to 7 years)-LC",2028,{"$f":"C547","v":3},5,0.09,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$105","v":0},{"$f":"R548-AO548","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AN$222>$B548+$C548,AN$222<=$B548+$D548),$R548/($D548-$C548),0)","v":0},0,0,0,{"$f":"IF(AND(AR$222>$B548+$C548,AR$222<=$B548+$D548),$R548/($D548-$C548),0)","v":0},{"$f":"IF(AND(AS$222>$B548+$C548,AS$222<=$B548+$D548),$R548/($D548-$C548),0)","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BJ$222=$B548,0,Q548*$E548)","v":0},{"$f":"IF(BK$222=$B548,0,R548*$E548)","v":0},0,0,0,0,0,0,0,0,0,0]
["Bonds (4 to 7 years)-LC",2029,{"$f":"C548","v":3},5,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$105","v":0},{"$f":"S549-AP549","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AO$222>$B549+$C549,AO$222<=$B549+$D549),$S549/($D549-$C549),0)","v":0},0,0,0,{"$f":"IF(AND(AS$222>$B549+$C549,AS$222<=$B549+$D549),$S549/($D549-$C549),0)","v":0},{"$f":"IF(AND(AT$222>$B549+$C549,AT$222<=$B549+$D549),$S549/($D549-$C549),0)","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BK$222=$B549,0,R549*$E549)","v":0},{"$f":"IF(BL$222=$B549,0,S549*$E549)","v":0},0,0,0,0,0,0,0,0,0]
["Bonds (4 to 7 years)-LC",2030,{"$f":"C549","v":3},5,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$105","v":0},{"$f":"T550-AQ550","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AP$222>$B550+$C550,AP$222<=$B550+$D550),$T550/($D550-$C550),0)","v":0},0,0,0,{"$f":"IF(AND(AT$222>$B550+$C550,AT$222<=$B550+$D550),$T550/($D550-$C550),0)","v":0},{"$f":"IF(AND(AU$222>$B550+$C550,AU$222<=$B550+$D550),$T550/($D550-$C550),0)","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BL$222=$B550,0,S550*$E550)","v":0},{"$f":"IF(BM$222=$B550,0,T550*$E550)","v":0},0,0,0,0,0,0,0,0]
["Bonds (4 to 7 years)-LC",2031,{"$f":"C550","v":3},5,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$105","v":0},{"$f":"U551-AR551","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ$222>$B551+$C551,AQ$222<=$B551+$D551),$U551/($D551-$C551),0)","v":0},0,0,0,{"$f":"IF(AND(AU$222>$B551+$C551,AU$222<=$B551+$D551),$U551/($D551-$C551),0)","v":0},{"$f":"IF(AND(AV$222>$B551+$C551,AV$222<=$B551+$D551),$U551/($D551-$C551),0)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BM$222=$B551,0,T551*$E551)","v":0},{"$f":"IF(BN$222=$B551,0,U551*$E551)","v":0},0,0,0,0,0,0,0]
["Bonds (4 to 7 years)-LC",2032,{"$f":"C551","v":3},5,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$105","v":0},{"$f":"V552-AS552","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AR$222>$B552+$C552,AR$222<=$B552+$D552),$V552/($D552-$C552),0)","v":0},0,0,0,{"$f":"IF(AND(AV$222>$B552+$C552,AV$222<=$B552+$D552),$V552/($D552-$C552),0)","v":0},{"$f":"IF(AND(AW$222>$B552+$C552,AW$222<=$B552+$D552),$V552/($D552-$C552),0)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BN$222=$B552,0,U552*$E552)","v":0},{"$f":"IF(BO$222=$B552,0,V552*$E552)","v":0},0,0,0,0,0,0]
["Bonds (4 to 7 years)-LC",2033,{"$f":"C552","v":3},5,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$105","v":0},{"$f":"W553-AT553","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AS$222>$B553+$C553,AS$222<=$B553+$D553),$W553/($D553-$C553),0)","v":0},0,0,0,{"$f":"IF(AND(AW$222>$B553+$C553,AW$222<=$B553+$D553),$W553/($D553-$C553),0)","v":0},{"$f":"IF(AND(AX$222>$B553+$C553,AX$222<=$B553+$D553),$W553/($D553-$C553),0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BO$222=$B553,0,V553*$E553)","v":0},{"$f":"IF(BP$222=$B553,0,W553*$E553)","v":0},0,0,0,0,0]
["Bonds (4 to 7 years)-LC",2034,{"$f":"C553","v":3},5,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$105","v":0},{"$f":"X554-AU554","v":0},{"$f":"Y554-AV554","v":0},{"$f":"Z554-AW554","v":0},{"$f":"AA554-AX554","v":0},{"$f":"AB554-AY554","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AT$222>$B554+$C554,AT$222<=$B554+$D554),$X554/($D554-$C554),0)","v":0},0,0,0,{"$f":"IF(AND(AX$222>$B554+$C554,AX$222<=$B554+$D554),$X554/($D554-$C554),0)","v":0},{"$f":"IF(AND(AY$222>$B554+$C554,AY$222<=$B554+$D554),$X554/($D554-$C554),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BP$222=$B554,0,W554*$E554)","v":0},{"$f":"IF(BQ$222=$B554,0,X554*$E554)","v":0},{"$f":"IF(BR$222=$B554,0,Y554*$E554)","v":0},{"$f":"IF(BS$222=$B554,0,Z554*$E554)","v":0},{"$f":"IF(BT$222=$B554,0,AA554*$E554)","v":0},{"$f":"IF(BU$222=$B554,0,AB554*$E554)","v":0}]
["Bonds (4 to 7 years)-LC",2035,{"$f":"C554","v":3},5,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$105","v":0},{"$f":"Y555-AV555","v":0},{"$f":"Z555-AW555","v":0},{"$f":"AA555-AX555","v":0},{"$f":"AB555-AY555","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AU$222>$B555+$C555,AU$222<=$B555+$D555),$Y555/($D555-$C555),0)","v":0},{"$f":"IF(AND(AV$222>$B555+$C555,AV$222<=$B555+$D555),$Y555/($D555-$C555),0)","v":0},{"$f":"IF(AND(AW$222>$B555+$C555,AW$222<=$B555+$D555),$Y555/($D555-$C555),0)","v":0},{"$f":"IF(AND(AX$222>$B555+$C555,AX$222<=$B555+$D555),$Y555/($D555-$C555),0)","v":0},{"$f":"IF(AND(AY$222>$B555+$C555,AY$222<=$B555+$D555),$Y555/($D555-$C555),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BQ$222=$B555,0,X555*$E555)","v":0},{"$f":"IF(BR$222=$B555,0,Y555*$E555)","v":0},{"$f":"IF(BS$222=$B555,0,Z555*$E555)","v":0},{"$f":"IF(BT$222=$B555,0,AA555*$E555)","v":0},{"$f":"IF(BU$222=$B555,0,AB555*$E555)","v":0}]
["Bonds (4 to 7 years)-LC",2036,{"$f":"C555","v":3},5,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$105","v":0},{"$f":"Z556-AW556","v":0},{"$f":"AA556-AX556","v":0},{"$f":"AB556-AY556","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AV$222>$B556+$C556,AV$222<=$B556+$D556),$Z556/($D556-$C556),0)","v":0},{"$f":"IF(AND(AW$222>$B556+$C556,AW$222<=$B556+$D556),$Z556/($D556-$C556),0)","v":0},{"$f":"IF(AND(AX$222>$B556+$C556,AX$222<=$B556+$D556),$Z556/($D556-$C556),0)","v":0},{"$f":"IF(AND(AY$222>$B556+$C556,AY$222<=$B556+$D556),$Z556/($D556-$C556),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BR$222=$B556,0,Y556*$E556)","v":0},{"$f":"IF(BS$222=$B556,0,Z556*$E556)","v":0},{"$f":"IF(BT$222=$B556,0,AA556*$E556)","v":0},{"$f":"IF(BU$222=$B556,0,AB556*$E556)","v":0}]
["Bonds (4 to 7 years)-LC",2037,{"$f":"C556","v":3},5,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$105","v":0},{"$f":"AA557-AX557","v":0},{"$f":"AB557-AY557","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AW$222>$B557+$C557,AW$222<=$B557+$D557),$AA557/($D557-$C557),0)","v":0},{"$f":"IF(AND(AX$222>$B557+$C557,AX$222<=$B557+$D557),$AA557/($D557-$C557),0)","v":0},{"$f":"IF(AND(AY$222>$B557+$C557,AY$222<=$B557+$D557),$AA557/($D557-$C557),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BS$222=$B557,0,Z557*$E557)","v":0},{"$f":"IF(BT$222=$B557,0,AA557*$E557)","v":0},{"$f":"IF(BU$222=$B557,0,AB557*$E557)","v":0}]
["Bonds (4 to 7 years)-LC",2038,{"$f":"C557","v":3},5,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$105","v":0},{"$f":"AB558-AY558","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AX$222>$B558+$C558,AX$222<=$B558+$D558),$AB558/($D558-$C558),0)","v":0},{"$f":"IF(AND(AY$222>$B558+$C558,AY$222<=$B558+$D558),$AB558/($D558-$C558),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BT$222=$B558,0,AA558*$E558)","v":0},{"$f":"IF(BU$222=$B558,0,AB558*$E558)","v":0}]
["Bonds (4 to 7 years)-LC",2039,{"$f":"C558","v":3},5,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$105","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AY$222>$B559+$C559,AY$222<=$B559+$D559),$AC559/($D559-$C559),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BU$222=$B559,0,AB559*$E559)","v":0}]
[]
[{"$f":"A33","v":"Bonds (beyond 7 years)-LC"},{"$f":"$I$5","v":2019},{"$f":"$C33","v":6},{"$f":"$D33","v":7},{"$f":"INDEX($A$26:$AC$37,MATCH(A561,$A$26:$A$37,0),MATCH(B561,$A$5:$AC$5,0))","v":0.15},null,null,null,{"$f":"I$106","v":0},{"$f":"I561-AF561","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AND(AE$222>$B561+$C561,AE$222<=$B561+$D561),$I561/($D561-$C561),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AL$222>$B561+$C561,AL$222<=$B561+$D561),$I561/($D561-$C561),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(BA$222=$B561,0,H561*$E561)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A561","v":"Bonds (beyond 7 years)-LC"},{"$f":"B561+1","v":2020},{"$f":"C561","v":6},7,0.14000000000000001,null,null,null,null,{"$f":"J$106","v":0},{"$f":"J562-AG562","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(AND(AF$222>$B562+$C562,AF$222<=$B562+$D562),$J562/($D562-$C562),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AM$222>$B562+$C562,AM$222<=$B562+$D562),$J562/($D562-$C562),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(BB$222=$B562,0,I562*$E562)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (beyond 7 years)-LC",{"$f":"B562+1","v":2021},{"$f":"C562","v":6},7,0.13,null,null,null,null,null,{"$f":"K$106","v":0},{"$f":"K563-AH563","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(AND(AG$222>$B563+$C563,AG$222<=$B563+$D563),$K563/($D563-$C563),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AN$222>$B563+$C563,AN$222<=$B563+$D563),$K563/($D563-$C563),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(BC$222=$B563,0,J563*$E563)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (beyond 7 years)-LC",2022,{"$f":"C563","v":6},7,0.11,null,null,null,null,null,null,{"$f":"L$106","v":0},{"$f":"L564-AI564","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(AND(AH$222>$B564+$C564,AH$222<=$B564+$D564),$L564/($D564-$C564),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AO$222>$B564+$C564,AO$222<=$B564+$D564),$L564/($D564-$C564),0)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(BD$222=$B564,0,K564*$E564)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (beyond 7 years)-LC",2023,{"$f":"C564","v":6},7,0.1,null,null,null,null,null,null,null,{"$f":"M$106","v":0},{"$f":"M565-AJ565","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF(AND(AI$222>$B565+$C565,AI$222<=$B565+$D565),$M565/($D565-$C565),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AP$222>$B565+$C565,AP$222<=$B565+$D565),$M565/($D565-$C565),0)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF(BE$222=$B565,0,L565*$E565)","v":0},{"$f":"IF(BF$222=$B565,0,M565*$E565)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (beyond 7 years)-LC",2024,{"$f":"C565","v":6},7,0.09,null,null,null,null,null,null,null,null,{"$f":"N$106","v":0},{"$f":"N566-AK566","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(AND(AJ$222>$B566+$C566,AJ$222<=$B566+$D566),$N566/($D566-$C566),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AQ$222>$B566+$C566,AQ$222<=$B566+$D566),$N566/($D566-$C566),0)","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(BF$222=$B566,0,M566*$E566)","v":0},{"$f":"IF(BG$222=$B566,0,N566*$E566)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (beyond 7 years)-LC",2025,{"$f":"C566","v":6},7,0.09,null,null,null,null,null,null,null,null,null,{"$f":"O$106","v":0},{"$f":"O567-AL567","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF(AND(AK$222>$B567+$C567,AK$222<=$B567+$D567),$O567/($D567-$C567),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AR$222>$B567+$C567,AR$222<=$B567+$D567),$O567/($D567-$C567),0)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF(BG$222=$B567,0,N567*$E567)","v":0},{"$f":"IF(BH$222=$B567,0,O567*$E567)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (beyond 7 years)-LC",2026,{"$f":"C567","v":6},7,0.09,null,null,null,null,null,null,null,null,null,null,{"$f":"P$106","v":0},{"$f":"P568-AM568","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AL$222>$B568+$C568,AL$222<=$B568+$D568),$P568/($D568-$C568),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AS$222>$B568+$C568,AS$222<=$B568+$D568),$P568/($D568-$C568),0)","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF(BH$222=$B568,0,O568*$E568)","v":0},{"$f":"IF(BI$222=$B568,0,P568*$E568)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (beyond 7 years)-LC",2027,{"$f":"C568","v":6},7,0.09,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$106","v":0},{"$f":"Q569-AN569","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AM$222>$B569+$C569,AM$222<=$B569+$D569),$Q569/($D569-$C569),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AT$222>$B569+$C569,AT$222<=$B569+$D569),$Q569/($D569-$C569),0)","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"IF(BI$222=$B569,0,P569*$E569)","v":0},{"$f":"IF(BJ$222=$B569,0,Q569*$E569)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Bonds (beyond 7 years)-LC",2028,{"$f":"C569","v":6},7,0.09,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$106","v":0},{"$f":"R570-AO570","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AN$222>$B570+$C570,AN$222<=$B570+$D570),$R570/($D570-$C570),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AU$222>$B570+$C570,AU$222<=$B570+$D570),$R570/($D570-$C570),0)","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BJ$222=$B570,0,Q570*$E570)","v":0},{"$f":"IF(BK$222=$B570,0,R570*$E570)","v":0},0,0,0,0,0,0,0,0,0,0]
["Bonds (beyond 7 years)-LC",2029,{"$f":"C570","v":6},7,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$106","v":0},{"$f":"S571-AP571","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AO$222>$B571+$C571,AO$222<=$B571+$D571),$S571/($D571-$C571),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AV$222>$B571+$C571,AV$222<=$B571+$D571),$S571/($D571-$C571),0)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BK$222=$B571,0,R571*$E571)","v":0},{"$f":"IF(BL$222=$B571,0,S571*$E571)","v":0},0,0,0,0,0,0,0,0,0]
["Bonds (beyond 7 years)-LC",2030,{"$f":"C571","v":6},7,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$106","v":0},{"$f":"T572-AQ572","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AP$222>$B572+$C572,AP$222<=$B572+$D572),$T572/($D572-$C572),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AW$222>$B572+$C572,AW$222<=$B572+$D572),$T572/($D572-$C572),0)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BL$222=$B572,0,S572*$E572)","v":0},{"$f":"IF(BM$222=$B572,0,T572*$E572)","v":0},0,0,0,0,0,0,0,0]
["Bonds (beyond 7 years)-LC",2031,{"$f":"C572","v":6},7,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$106","v":0},{"$f":"U573-AR573","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ$222>$B573+$C573,AQ$222<=$B573+$D573),$U573/($D573-$C573),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AX$222>$B573+$C573,AX$222<=$B573+$D573),$U573/($D573-$C573),0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BM$222=$B573,0,T573*$E573)","v":0},{"$f":"IF(BN$222=$B573,0,U573*$E573)","v":0},0,0,0,0,0,0,0]
["Bonds (beyond 7 years)-LC",2032,{"$f":"C573","v":6},7,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$106","v":0},{"$f":"V574-AS574","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AR$222>$B574+$C574,AR$222<=$B574+$D574),$V574/($D574-$C574),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AY$222>$B574+$C574,AY$222<=$B574+$D574),$V574/($D574-$C574),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BN$222=$B574,0,U574*$E574)","v":0},{"$f":"IF(BO$222=$B574,0,V574*$E574)","v":0},0,0,0,0,0,0]
["Bonds (beyond 7 years)-LC",2033,{"$f":"C574","v":6},7,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$106","v":0},{"$f":"W575-AT575","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AS$222>$B575+$C575,AS$222<=$B575+$D575),$W575/($D575-$C575),0)","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BO$222=$B575,0,V575*$E575)","v":0},{"$f":"IF(BP$222=$B575,0,W575*$E575)","v":0},0,0,0,0,0]
["Bonds (beyond 7 years)-LC",2034,{"$f":"C575","v":6},7,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$106","v":0},{"$f":"X576-AU576","v":0},{"$f":"Y576-AV576","v":0},{"$f":"Z576-AW576","v":0},{"$f":"AA576-AX576","v":0},{"$f":"AB576-AY576","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AT$222>$B576+$C576,AT$222<=$B576+$D576),$X576/($D576-$C576),0)","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BP$222=$B576,0,W576*$E576)","v":0},{"$f":"IF(BQ$222=$B576,0,X576*$E576)","v":0},{"$f":"IF(BR$222=$B576,0,Y576*$E576)","v":0},{"$f":"IF(BS$222=$B576,0,Z576*$E576)","v":0},{"$f":"IF(BT$222=$B576,0,AA576*$E576)","v":0},{"$f":"IF(BU$222=$B576,0,AB576*$E576)","v":0}]
["Bonds (beyond 7 years)-LC",2035,{"$f":"C576","v":6},7,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$106","v":0},{"$f":"Y577-AV577","v":0},{"$f":"Z577-AW577","v":0},{"$f":"AA577-AX577","v":0},{"$f":"AB577-AY577","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AU$222>$B577+$C577,AU$222<=$B577+$D577),$Y577/($D577-$C577),0)","v":0},{"$f":"IF(AND(AV$222>$B577+$C577,AV$222<=$B577+$D577),$Y577/($D577-$C577),0)","v":0},{"$f":"IF(AND(AW$222>$B577+$C577,AW$222<=$B577+$D577),$Y577/($D577-$C577),0)","v":0},{"$f":"IF(AND(AX$222>$B577+$C577,AX$222<=$B577+$D577),$Y577/($D577-$C577),0)","v":0},{"$f":"IF(AND(AY$222>$B577+$C577,AY$222<=$B577+$D577),$Y577/($D577-$C577),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BQ$222=$B577,0,X577*$E577)","v":0},{"$f":"IF(BR$222=$B577,0,Y577*$E577)","v":0},{"$f":"IF(BS$222=$B577,0,Z577*$E577)","v":0},{"$f":"IF(BT$222=$B577,0,AA577*$E577)","v":0},{"$f":"IF(BU$222=$B577,0,AB577*$E577)","v":0}]
["Bonds (beyond 7 years)-LC",2036,{"$f":"C577","v":6},7,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$106","v":0},{"$f":"Z578-AW578","v":0},{"$f":"AA578-AX578","v":0},{"$f":"AB578-AY578","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AV$222>$B578+$C578,AV$222<=$B578+$D578),$Z578/($D578-$C578),0)","v":0},{"$f":"IF(AND(AW$222>$B578+$C578,AW$222<=$B578+$D578),$Z578/($D578-$C578),0)","v":0},{"$f":"IF(AND(AX$222>$B578+$C578,AX$222<=$B578+$D578),$Z578/($D578-$C578),0)","v":0},{"$f":"IF(AND(AY$222>$B578+$C578,AY$222<=$B578+$D578),$Z578/($D578-$C578),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BR$222=$B578,0,Y578*$E578)","v":0},{"$f":"IF(BS$222=$B578,0,Z578*$E578)","v":0},{"$f":"IF(BT$222=$B578,0,AA578*$E578)","v":0},{"$f":"IF(BU$222=$B578,0,AB578*$E578)","v":0}]
["Bonds (beyond 7 years)-LC",2037,{"$f":"C578","v":6},7,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$106","v":0},{"$f":"AA579-AX579","v":0},{"$f":"AB579-AY579","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AW$222>$B579+$C579,AW$222<=$B579+$D579),$AA579/($D579-$C579),0)","v":0},{"$f":"IF(AND(AX$222>$B579+$C579,AX$222<=$B579+$D579),$AA579/($D579-$C579),0)","v":0},{"$f":"IF(AND(AY$222>$B579+$C579,AY$222<=$B579+$D579),$AA579/($D579-$C579),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BS$222=$B579,0,Z579*$E579)","v":0},{"$f":"IF(BT$222=$B579,0,AA579*$E579)","v":0},{"$f":"IF(BU$222=$B579,0,AB579*$E579)","v":0}]
["Bonds (beyond 7 years)-LC",2038,{"$f":"C579","v":6},7,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$106","v":0},{"$f":"AB580-AY580","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AX$222>$B580+$C580,AX$222<=$B580+$D580),$AB580/($D580-$C580),0)","v":0},{"$f":"IF(AND(AY$222>$B580+$C580,AY$222<=$B580+$D580),$AB580/($D580-$C580),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BT$222=$B580,0,AA580*$E580)","v":0},{"$f":"IF(BU$222=$B580,0,AB580*$E580)","v":0}]
["Bonds (beyond 7 years)-LC",2039,{"$f":"C580","v":6},7,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$106","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AY$222>$B581+$C581,AY$222<=$B581+$D581),$AC581/($D581-$C581),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BU$222=$B581,0,AB581*$E581)","v":0}]
[]
[]
[]
[{"$f":"A34","v":"Denominated in foreign currency (FX) - External debt"},"Calculations in USD"]
[]
[{"$f":"A35","v":"Bonds (1 to 3 years)-FX"},{"$f":"$I$5","v":2019},{"$f":"$C35","v":1},{"$f":"$D35","v":2},{"$f":"INDEX($A$26:$AC$37,MATCH(A587,$A$26:$A$37,0),MATCH(B587,$A$5:$AC$5,0))","v":0.08},null,null,null,{"$f":"I$108/I$219","v":{"$error":"#DIV/0!"}},{"$f":"I587-AF587","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"IF(AND(AE$222>$B587+$C587,AE$222<=$B587+$D587), $I587/($D587-$C587),0)","v":0},0,{"$f":"IF(AND(AG$222>$B587+$C587,AG$222<=$B587+$D587), $I587/($D587-$C587),0)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(BA$222=$B587,0,H587*$E587)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A587","v":"Bonds (1 to 3 years)-FX"},{"$f":"B587+1","v":2020},{"$f":"C587","v":1},2,7.0000000000000007E-2,null,null,null,null,{"$f":"J$108/J$219","v":{"$error":"#DIV/0!"}},{"$f":"J588-AG588","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$f":"IF(AND(AF$222>$B588+$C588,AF$222<=$B588+$D588), $J588/($D588-$C588),0)","v":0},0,{"$f":"IF(AND(AH$222>$B588+$C588,AH$222<=$B588+$D588), $J588/($D588-$C588),0)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(BB$222=$B588,0,I588*$E588)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Bonds (1 to 3 years)-FX",{"$f":"B588+1","v":2021},{"$f":"C588","v":1},2,0.06,null,null,null,null,null,{"$f":"K$108/K$219","v":{"$error":"#DIV/0!"}},{"$f":"K589-AH589","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$f":"IF(AND(AG$222>$B589+$C589,AG$222<=$B589+$D589), $K589/($D589-$C589),0)","v":0},0,{"$f":"IF(AND(AI$222>$B589+$C589,AI$222<=$B589+$D589), $K589/($D589-$C589),0)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(BC$222=$B589,0,J589*$E589)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Bonds (1 to 3 years)-FX",2022,{"$f":"C589","v":1},2,0.06,null,null,null,null,null,null,{"$f":"L$108/L$219","v":{"$error":"#DIV/0!"}},{"$f":"L590-AI590","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,{"$f":"IF(AND(AH$222>$B590+$C590,AH$222<=$B590+$D590), $L590/($D590-$C590),0)","v":0},0,{"$f":"IF(AND(AJ$222>$B590+$C590,AJ$222<=$B590+$D590), $L590/($D590-$C590),0)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(BD$222=$B590,0,K590*$E590)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Bonds (1 to 3 years)-FX",2023,{"$f":"C590","v":1},2,0.06,null,null,null,null,null,null,null,{"$f":"M$108/M$219","v":{"$error":"#DIV/0!"}},{"$f":"M591-AJ591","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,{"$f":"IF(AND(AI$222>$B591+$C591,AI$222<=$B591+$D591), $M591/($D591-$C591),0)","v":0},0,{"$f":"IF(AND(AK$222>$B591+$C591,AK$222<=$B591+$D591), $M591/($D591-$C591),0)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF(BE$222=$B591,0,L591*$E591)","v":0},{"$f":"IF(BF$222=$B591,0,M591*$E591)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Bonds (1 to 3 years)-FX",2024,{"$f":"C591","v":1},2,0.06,null,null,null,null,null,null,null,null,{"$f":"N$108/N$219","v":{"$error":"#DIV/0!"}},{"$f":"N592-AK592","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,{"$f":"IF(AND(AJ$222>$B592+$C592,AJ$222<=$B592+$D592), $N592/($D592-$C592),0)","v":0},0,{"$f":"IF(AND(AL$222>$B592+$C592,AL$222<=$B592+$D592), $N592/($D592-$C592),0)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(BF$222=$B592,0,M592*$E592)","v":0},{"$f":"IF(BG$222=$B592,0,N592*$E592)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Bonds (1 to 3 years)-FX",2025,{"$f":"C592","v":1},2,0.06,null,null,null,null,null,null,null,null,null,{"$f":"O$108/O$219","v":{"$error":"#DIV/0!"}},{"$f":"O593-AL593","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,{"$f":"IF(AND(AK$222>$B593+$C593,AK$222<=$B593+$D593), $O593/($D593-$C593),0)","v":0},0,{"$f":"IF(AND(AM$222>$B593+$C593,AM$222<=$B593+$D593), $O593/($D593-$C593),0)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF(BG$222=$B593,0,N593*$E593)","v":0},{"$f":"IF(BH$222=$B593,0,O593*$E593)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Bonds (1 to 3 years)-FX",2026,{"$f":"C593","v":1},2,0.06,null,null,null,null,null,null,null,null,null,null,{"$f":"P$108/P$219","v":{"$error":"#DIV/0!"}},{"$f":"P594-AM594","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AL$222>$B594+$C594,AL$222<=$B594+$D594), $P594/($D594-$C594),0)","v":0},0,{"$f":"IF(AND(AN$222>$B594+$C594,AN$222<=$B594+$D594), $P594/($D594-$C594),0)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF(BH$222=$B594,0,O594*$E594)","v":0},{"$f":"IF(BI$222=$B594,0,P594*$E594)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Bonds (1 to 3 years)-FX",2027,{"$f":"C594","v":1},2,0.06,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$108/Q$219","v":{"$error":"#DIV/0!"}},{"$f":"Q595-AN595","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AM$222>$B595+$C595,AM$222<=$B595+$D595), $Q595/($D595-$C595),0)","v":0},{"$f":"IF(AND(AN$222>$B595+$C595,AN$222<=$B595+$D595), $I595/($D595-$C595),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"IF(BI$222=$B595,0,P595*$E595)","v":0},{"$f":"IF(BJ$222=$B595,0,Q595*$E595)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Bonds (1 to 3 years)-FX",2028,{"$f":"C595","v":1},2,0.06,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$108/R$219","v":{"$error":"#DIV/0!"}},{"$f":"R596-AO596","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AN$222>$B596+$C596,AN$222<=$B596+$D596), $R596/($D596-$C596),0)","v":0},0,{"$f":"IF(AND(AP$222>$B596+$C596,AP$222<=$B596+$D596), $R596/($D596-$C596),0)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BJ$222=$B596,0,Q596*$E596)","v":0},{"$f":"IF(BK$222=$B596,0,R596*$E596)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Bonds (1 to 3 years)-FX",2029,{"$f":"C596","v":1},2,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$108/S$219","v":{"$error":"#DIV/0!"}},{"$f":"S597-AP597","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AO$222>$B597+$C597,AO$222<=$B597+$D597), $S597/($D597-$C597),0)","v":0},0,{"$f":"IF(AND(AQ$222>$B597+$C597,AQ$222<=$B597+$D597), $S597/($D597-$C597),0)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BK$222=$B597,0,R597*$E597)","v":0},{"$f":"IF(BL$222=$B597,0,S597*$E597)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Bonds (1 to 3 years)-FX",2030,{"$f":"C597","v":1},2,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$108/T$219","v":{"$error":"#DIV/0!"}},{"$f":"T598-AQ598","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AP$222>$B598+$C598,AP$222<=$B598+$D598), $T598/($D598-$C598),0)","v":0},0,{"$f":"IF(AND(AR$222>$B598+$C598,AR$222<=$B598+$D598), $T598/($D598-$C598),0)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BL$222=$B598,0,S598*$E598)","v":0},{"$f":"IF(BM$222=$B598,0,T598*$E598)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Bonds (1 to 3 years)-FX",2031,{"$f":"C598","v":1},2,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$108/U$219","v":{"$error":"#DIV/0!"}},{"$f":"U599-AR599","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ$222>$B599+$C599,AQ$222<=$B599+$D599), $U599/($D599-$C599),0)","v":0},0,{"$f":"IF(AND(AS$222>$B599+$C599,AS$222<=$B599+$D599), $U599/($D599-$C599),0)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BM$222=$B599,0,T599*$E599)","v":0},{"$f":"IF(BN$222=$B599,0,U599*$E599)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Bonds (1 to 3 years)-FX",2032,{"$f":"C599","v":1},2,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$108/V$219","v":{"$error":"#DIV/0!"}},{"$f":"V600-AS600","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AR$222>$B600+$C600,AR$222<=$B600+$D600), $V600/($D600-$C600),0)","v":0},0,{"$f":"IF(AND(AT$222>$B600+$C600,AT$222<=$B600+$D600), $V600/($D600-$C600),0)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BN$222=$B600,0,U600*$E600)","v":0},{"$f":"IF(BO$222=$B600,0,V600*$E600)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Bonds (1 to 3 years)-FX",2033,{"$f":"C600","v":1},2,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$108/W$219","v":{"$error":"#DIV/0!"}},{"$f":"W601-AT601","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AS$222>$B601+$C601,AS$222<=$B601+$D601), $W601/($D601-$C601),0)","v":0},0,{"$f":"IF(AND(AU$222>$B601+$C601,AU$222<=$B601+$D601), $W601/($D601-$C601),0)","v":{"$error":"#DIV/0!"}},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BO$222=$B601,0,V601*$E601)","v":0},{"$f":"IF(BP$222=$B601,0,W601*$E601)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Bonds (1 to 3 years)-FX",2034,{"$f":"C601","v":1},2,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$108/X$219","v":{"$error":"#DIV/0!"}},{"$f":"X602-AU602","v":{"$error":"#DIV/0!"}},{"$f":"Y602-AV602","v":{"$error":"#DIV/0!"}},{"$f":"Z602-AW602","v":{"$error":"#DIV/0!"}},{"$f":"AA602-AX602","v":{"$error":"#DIV/0!"}},{"$f":"AB602-AY602","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AT$222>$B602+$C602,AT$222<=$B602+$D602), $X602/($D602-$C602),0)","v":0},0,{"$f":"IF(AND(AV$222>$B602+$C602,AV$222<=$B602+$D602), $X602/($D602-$C602),0)","v":{"$error":"#DIV/0!"}},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BP$222=$B602,0,W602*$E602)","v":0},{"$f":"IF(BQ$222=$B602,0,X602*$E602)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BR$222=$B602,0,Y602*$E602)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BS$222=$B602,0,Z602*$E602)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BT$222=$B602,0,AA602*$E602)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BU$222=$B602,0,AB602*$E602)","v":{"$error":"#DIV/0!"}}]
["Bonds (1 to 3 years)-FX",2035,{"$f":"C602","v":1},2,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$108/Y$219","v":{"$error":"#DIV/0!"}},{"$f":"Y603-AV603","v":{"$error":"#DIV/0!"}},{"$f":"Z603-AW603","v":{"$error":"#DIV/0!"}},{"$f":"AA603-AX603","v":{"$error":"#DIV/0!"}},{"$f":"AB603-AY603","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AU$222>$B603+$C603,AU$222<=$B603+$D603), $Y603/($D603-$C603),0)","v":0},{"$f":"IF(AND(AV$222>$B603+$C603,AV$222<=$B603+$D603), $Y603/($D603-$C603),0)","v":0},{"$f":"IF(AND(AW$222>$B603+$C603,AW$222<=$B603+$D603), $Y603/($D603-$C603),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(AX$222>$B603+$C603,AX$222<=$B603+$D603), $Y603/($D603-$C603),0)","v":0},{"$f":"IF(AND(AY$222>$B603+$C603,AY$222<=$B603+$D603), $Y603/($D603-$C603),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BQ$222=$B603,0,X603*$E603)","v":0},{"$f":"IF(BR$222=$B603,0,Y603*$E603)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BS$222=$B603,0,Z603*$E603)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BT$222=$B603,0,AA603*$E603)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BU$222=$B603,0,AB603*$E603)","v":{"$error":"#DIV/0!"}}]
["Bonds (1 to 3 years)-FX",2036,{"$f":"C603","v":1},2,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$108/Z$219","v":{"$error":"#DIV/0!"}},{"$f":"Z604-AW604","v":{"$error":"#DIV/0!"}},{"$f":"AA604-AX604","v":{"$error":"#DIV/0!"}},{"$f":"AB604-AY604","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AV$222>$B604+$C604,AV$222<=$B604+$D604), $Z604/($D604-$C604),0)","v":0},{"$f":"IF(AND(AW$222>$B604+$C604,AW$222<=$B604+$D604), $Z604/($D604-$C604),0)","v":0},{"$f":"IF(AND(AX$222>$B604+$C604,AX$222<=$B604+$D604), $Z604/($D604-$C604),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(AY$222>$B604+$C604,AY$222<=$B604+$D604), $Z604/($D604-$C604),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BR$222=$B604,0,Y604*$E604)","v":0},{"$f":"IF(BS$222=$B604,0,Z604*$E604)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BT$222=$B604,0,AA604*$E604)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BU$222=$B604,0,AB604*$E604)","v":{"$error":"#DIV/0!"}}]
["Bonds (1 to 3 years)-FX",2037,{"$f":"C604","v":1},2,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$108/AA$219","v":{"$error":"#DIV/0!"}},{"$f":"AA605-AX605","v":{"$error":"#DIV/0!"}},{"$f":"AB605-AY605","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AW$222>$B605+$C605,AW$222<=$B605+$D605), $AA605/($D605-$C605),0)","v":0},{"$f":"IF(AND(AX$222>$B605+$C605,AX$222<=$B605+$D605), $AA605/($D605-$C605),0)","v":0},{"$f":"IF(AND(AY$222>$B605+$C605,AY$222<=$B605+$D605), $AA605/($D605-$C605),0)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BS$222=$B605,0,Z605*$E605)","v":0},{"$f":"IF(BT$222=$B605,0,AA605*$E605)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BU$222=$B605,0,AB605*$E605)","v":{"$error":"#DIV/0!"}}]
["Bonds (1 to 3 years)-FX",2038,{"$f":"C605","v":1},2,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$108/AB$219","v":{"$error":"#DIV/0!"}},{"$f":"AB606-AY606","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AX$222>$B606+$C606,AX$222<=$B606+$D606), $AB606/($D606-$C606),0)","v":0},{"$f":"IF(AND(AY$222>$B606+$C606,AY$222<=$B606+$D606), $AB606/($D606-$C606),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BT$222=$B606,0,AA606*$E606)","v":0},{"$f":"IF(BU$222=$B606,0,AB606*$E606)","v":{"$error":"#DIV/0!"}}]
["Bonds (1 to 3 years)-FX",2039,{"$f":"C606","v":1},2,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$108/AC$219","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AY$222>$B607+$C607,AY$222<=$B607+$D607), $AC607/($D607-$C607),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BU$222=$B607,0,AB607*$E607)","v":0}]
[]
[{"$f":"A36","v":"Bonds (4 to 7 years)-FX"},{"$f":"$I$5","v":2019},{"$f":"$C36","v":3},{"$f":"$D36","v":5},{"$f":"INDEX($A$26:$AC$37,MATCH(A609,$A$26:$A$37,0),MATCH(B609,$A$5:$AC$5,0))","v":0.08},null,null,null,{"$f":"I$109/I$219","v":{"$error":"#DIV/0!"}},{"$f":"I609-AF609","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"IF(AND(AE$222>$B609+$C609,AE$222<=$B609+$D609), $I609/($D609-$C609),0)","v":0},0,0,0,{"$f":"IF(AND(AI$222>$B609+$C609,AI$222<=$B609+$D609), $I609/($D609-$C609),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(AJ$222>$B609+$C609,AJ$222<=$B609+$D609), $I609/($D609-$C609),0)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(BA$222=$B609,0,H609*$E609)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A609","v":"Bonds (4 to 7 years)-FX"},{"$f":"B609+1","v":2020},{"$f":"C609","v":3},{"$f":"D609","v":5},7.0000000000000007E-2,null,null,null,null,{"$f":"J$109/J$219","v":{"$error":"#DIV/0!"}},{"$f":"J610-AG610","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$f":"IF(AND(AF$222>$B610+$C610,AF$222<=$B610+$D610), $J610/($D610-$C610),0)","v":0},0,0,0,{"$f":"IF(AND(AJ$222>$B610+$C610,AJ$222<=$B610+$D610), $J610/($D610-$C610),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(AK$222>$B610+$C610,AK$222<=$B610+$D610), $J610/($D610-$C610),0)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(BB$222=$B610,0,I610*$E610)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Bonds (4 to 7 years)-FX",{"$f":"B610+1","v":2021},{"$f":"C610","v":3},5,0.06,null,null,null,null,null,{"$f":"K$109/K$219","v":{"$error":"#DIV/0!"}},{"$f":"K611-AH611","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$f":"IF(AND(AG$222>$B611+$C611,AG$222<=$B611+$D611), $K611/($D611-$C611),0)","v":0},0,0,0,{"$f":"IF(AND(AK$222>$B611+$C611,AK$222<=$B611+$D611), $K611/($D611-$C611),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(AL$222>$B611+$C611,AL$222<=$B611+$D611), $K611/($D611-$C611),0)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(BC$222=$B611,0,J611*$E611)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Bonds (4 to 7 years)-FX",2022,{"$f":"C611","v":3},5,0.06,null,null,null,null,null,null,{"$f":"L$109/L$219","v":{"$error":"#DIV/0!"}},{"$f":"L612-AI612","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,{"$f":"IF(AND(AH$222>$B612+$C612,AH$222<=$B612+$D612), $L612/($D612-$C612),0)","v":0},0,0,0,{"$f":"IF(AND(AL$222>$B612+$C612,AL$222<=$B612+$D612), $L612/($D612-$C612),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(AM$222>$B612+$C612,AM$222<=$B612+$D612), $L612/($D612-$C612),0)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(BD$222=$B612,0,K612*$E612)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Bonds (4 to 7 years)-FX",2023,{"$f":"C612","v":3},5,0.06,null,null,null,null,null,null,null,{"$f":"M$109/M$219","v":{"$error":"#DIV/0!"}},{"$f":"M613-AJ613","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,{"$f":"IF(AND(AI$222>$B613+$C613,AI$222<=$B613+$D613), $M613/($D613-$C613),0)","v":0},0,0,0,{"$f":"IF(AND(AM$222>$B613+$C613,AM$222<=$B613+$D613), $M613/($D613-$C613),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(AN$222>$B613+$C613,AN$222<=$B613+$D613), $M613/($D613-$C613),0)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF(BE$222=$B613,0,L613*$E613)","v":0},{"$f":"IF(BF$222=$B613,0,M613*$E613)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Bonds (4 to 7 years)-FX",2024,{"$f":"C613","v":3},5,0.06,null,null,null,null,null,null,null,null,{"$f":"N$109/N$219","v":{"$error":"#DIV/0!"}},{"$f":"N614-AK614","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,{"$f":"IF(AND(AJ$222>$B614+$C614,AJ$222<=$B614+$D614), $N614/($D614-$C614),0)","v":0},0,0,0,{"$f":"IF(AND(AN$222>$B614+$C614,AN$222<=$B614+$D614), $N614/($D614-$C614),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(AO$222>$B614+$C614,AO$222<=$B614+$D614), $N614/($D614-$C614),0)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(BF$222=$B614,0,M614*$E614)","v":0},{"$f":"IF(BG$222=$B614,0,N614*$E614)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Bonds (4 to 7 years)-FX",2025,{"$f":"C614","v":3},5,0.06,null,null,null,null,null,null,null,null,null,{"$f":"O$109/O$219","v":{"$error":"#DIV/0!"}},{"$f":"O615-AL615","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,{"$f":"IF(AND(AK$222>$B615+$C615,AK$222<=$B615+$D615), $O615/($D615-$C615),0)","v":0},0,0,0,{"$f":"IF(AND(AO$222>$B615+$C615,AO$222<=$B615+$D615), $O615/($D615-$C615),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(AP$222>$B615+$C615,AP$222<=$B615+$D615), $O615/($D615-$C615),0)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF(BG$222=$B615,0,N615*$E615)","v":0},{"$f":"IF(BH$222=$B615,0,O615*$E615)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Bonds (4 to 7 years)-FX",2026,{"$f":"C615","v":3},5,0.06,null,null,null,null,null,null,null,null,null,null,{"$f":"P$109/P$219","v":{"$error":"#DIV/0!"}},{"$f":"P616-AM616","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AL$222>$B616+$C616,AL$222<=$B616+$D616), $P616/($D616-$C616),0)","v":0},0,0,0,{"$f":"IF(AND(AP$222>$B616+$C616,AP$222<=$B616+$D616), $P616/($D616-$C616),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(AQ$222>$B616+$C616,AQ$222<=$B616+$D616), $P616/($D616-$C616),0)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF(BH$222=$B616,0,O616*$E616)","v":0},{"$f":"IF(BI$222=$B616,0,P616*$E616)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Bonds (4 to 7 years)-FX",2027,{"$f":"C616","v":3},5,0.06,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$109/Q$219","v":{"$error":"#DIV/0!"}},{"$f":"Q617-AN617","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AM$222>$B617+$C617,AM$222<=$B617+$D617), $Q617/($D617-$C617),0)","v":0},{"$f":"IF(AND(AN$222>$B617+$C617,AN$222<=$B617+$D617), $I617/($D617-$C617),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"IF(BI$222=$B617,0,P617*$E617)","v":0},{"$f":"IF(BJ$222=$B617,0,Q617*$E617)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Bonds (4 to 7 years)-FX",2028,{"$f":"C617","v":3},5,0.06,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$109/R$219","v":{"$error":"#DIV/0!"}},{"$f":"R618-AO618","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AN$222>$B618+$C618,AN$222<=$B618+$D618), $R618/($D618-$C618),0)","v":0},0,0,0,{"$f":"IF(AND(AR$222>$B618+$C618,AR$222<=$B618+$D618), $R618/($D618-$C618),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(AS$222>$B618+$C618,AS$222<=$B618+$D618), $R618/($D618-$C618),0)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BJ$222=$B618,0,Q618*$E618)","v":0},{"$f":"IF(BK$222=$B618,0,R618*$E618)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Bonds (4 to 7 years)-FX",2029,{"$f":"C618","v":3},5,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$109/S$219","v":{"$error":"#DIV/0!"}},{"$f":"S619-AP619","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AO$222>$B619+$C619,AO$222<=$B619+$D619), $S619/($D619-$C619),0)","v":0},0,0,0,{"$f":"IF(AND(AS$222>$B619+$C619,AS$222<=$B619+$D619), $S619/($D619-$C619),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(AT$222>$B619+$C619,AT$222<=$B619+$D619), $S619/($D619-$C619),0)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BK$222=$B619,0,R619*$E619)","v":0},{"$f":"IF(BL$222=$B619,0,S619*$E619)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Bonds (4 to 7 years)-FX",2030,{"$f":"C619","v":3},5,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$109/T$219","v":{"$error":"#DIV/0!"}},{"$f":"T620-AQ620","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AP$222>$B620+$C620,AP$222<=$B620+$D620), $T620/($D620-$C620),0)","v":0},0,0,0,{"$f":"IF(AND(AT$222>$B620+$C620,AT$222<=$B620+$D620), $T620/($D620-$C620),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(AU$222>$B620+$C620,AU$222<=$B620+$D620), $T620/($D620-$C620),0)","v":{"$error":"#DIV/0!"}},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BL$222=$B620,0,S620*$E620)","v":0},{"$f":"IF(BM$222=$B620,0,T620*$E620)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Bonds (4 to 7 years)-FX",2031,{"$f":"C620","v":3},5,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$109/U$219","v":{"$error":"#DIV/0!"}},{"$f":"U621-AR621","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ$222>$B621+$C621,AQ$222<=$B621+$D621), $U621/($D621-$C621),0)","v":0},0,0,0,{"$f":"IF(AND(AU$222>$B621+$C621,AU$222<=$B621+$D621), $U621/($D621-$C621),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(AV$222>$B621+$C621,AV$222<=$B621+$D621), $U621/($D621-$C621),0)","v":{"$error":"#DIV/0!"}},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BM$222=$B621,0,T621*$E621)","v":0},{"$f":"IF(BN$222=$B621,0,U621*$E621)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Bonds (4 to 7 years)-FX",2032,{"$f":"C621","v":3},5,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$109/V$219","v":{"$error":"#DIV/0!"}},{"$f":"V622-AS622","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AR$222>$B622+$C622,AR$222<=$B622+$D622), $V622/($D622-$C622),0)","v":0},0,0,0,{"$f":"IF(AND(AV$222>$B622+$C622,AV$222<=$B622+$D622), $V622/($D622-$C622),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(AW$222>$B622+$C622,AW$222<=$B622+$D622), $V622/($D622-$C622),0)","v":{"$error":"#DIV/0!"}},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BN$222=$B622,0,U622*$E622)","v":0},{"$f":"IF(BO$222=$B622,0,V622*$E622)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Bonds (4 to 7 years)-FX",2033,{"$f":"C622","v":3},5,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$109/W$219","v":{"$error":"#DIV/0!"}},{"$f":"W623-AT623","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AS$222>$B623+$C623,AS$222<=$B623+$D623), $W623/($D623-$C623),0)","v":0},0,0,0,{"$f":"IF(AND(AW$222>$B623+$C623,AW$222<=$B623+$D623), $W623/($D623-$C623),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(AX$222>$B623+$C623,AX$222<=$B623+$D623), $W623/($D623-$C623),0)","v":{"$error":"#DIV/0!"}},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BO$222=$B623,0,V623*$E623)","v":0},{"$f":"IF(BP$222=$B623,0,W623*$E623)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Bonds (4 to 7 years)-FX",2034,{"$f":"C623","v":3},5,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$109/X$219","v":{"$error":"#DIV/0!"}},{"$f":"X624-AU624","v":{"$error":"#DIV/0!"}},{"$f":"Y624-AV624","v":{"$error":"#DIV/0!"}},{"$f":"Z624-AW624","v":{"$error":"#DIV/0!"}},{"$f":"AA624-AX624","v":{"$error":"#DIV/0!"}},{"$f":"AB624-AY624","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AT$222>$B624+$C624,AT$222<=$B624+$D624), $X624/($D624-$C624),0)","v":0},0,0,0,{"$f":"IF(AND(AX$222>$B624+$C624,AX$222<=$B624+$D624), $X624/($D624-$C624),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(AY$222>$B624+$C624,AY$222<=$B624+$D624), $X624/($D624-$C624),0)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BP$222=$B624,0,W624*$E624)","v":0},{"$f":"IF(BQ$222=$B624,0,X624*$E624)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BR$222=$B624,0,Y624*$E624)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BS$222=$B624,0,Z624*$E624)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BT$222=$B624,0,AA624*$E624)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BU$222=$B624,0,AB624*$E624)","v":{"$error":"#DIV/0!"}}]
["Bonds (4 to 7 years)-FX",2035,{"$f":"C624","v":3},5,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$109/Y$219","v":{"$error":"#DIV/0!"}},{"$f":"Y625-AV625","v":{"$error":"#DIV/0!"}},{"$f":"Z625-AW625","v":{"$error":"#DIV/0!"}},{"$f":"AA625-AX625","v":{"$error":"#DIV/0!"}},{"$f":"AB625-AY625","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AU$222>$B625+$C625,AU$222<=$B625+$D625), $Y625/($D625-$C625),0)","v":0},{"$f":"IF(AND(AV$222>$B625+$C625,AV$222<=$B625+$D625), $Y625/($D625-$C625),0)","v":0},{"$f":"IF(AND(AW$222>$B625+$C625,AW$222<=$B625+$D625), $Y625/($D625-$C625),0)","v":0},{"$f":"IF(AND(AX$222>$B625+$C625,AX$222<=$B625+$D625), $Y625/($D625-$C625),0)","v":0},{"$f":"IF(AND(AY$222>$B625+$C625,AY$222<=$B625+$D625), $Y625/($D625-$C625),0)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BQ$222=$B625,0,X625*$E625)","v":0},{"$f":"IF(BR$222=$B625,0,Y625*$E625)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BS$222=$B625,0,Z625*$E625)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BT$222=$B625,0,AA625*$E625)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BU$222=$B625,0,AB625*$E625)","v":{"$error":"#DIV/0!"}}]
["Bonds (4 to 7 years)-FX",2036,{"$f":"C625","v":3},5,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$109/Z$219","v":{"$error":"#DIV/0!"}},{"$f":"Z626-AW626","v":{"$error":"#DIV/0!"}},{"$f":"AA626-AX626","v":{"$error":"#DIV/0!"}},{"$f":"AB626-AY626","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AV$222>$B626+$C626,AV$222<=$B626+$D626), $Z626/($D626-$C626),0)","v":0},{"$f":"IF(AND(AW$222>$B626+$C626,AW$222<=$B626+$D626), $Z626/($D626-$C626),0)","v":0},{"$f":"IF(AND(AX$222>$B626+$C626,AX$222<=$B626+$D626), $Z626/($D626-$C626),0)","v":0},{"$f":"IF(AND(AY$222>$B626+$C626,AY$222<=$B626+$D626), $Z626/($D626-$C626),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BR$222=$B626,0,Y626*$E626)","v":0},{"$f":"IF(BS$222=$B626,0,Z626*$E626)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BT$222=$B626,0,AA626*$E626)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BU$222=$B626,0,AB626*$E626)","v":{"$error":"#DIV/0!"}}]
["Bonds (4 to 7 years)-FX",2037,{"$f":"C626","v":3},5,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$109/AA$219","v":{"$error":"#DIV/0!"}},{"$f":"AA627-AX627","v":{"$error":"#DIV/0!"}},{"$f":"AB627-AY627","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AW$222>$B627+$C627,AW$222<=$B627+$D627), $AA627/($D627-$C627),0)","v":0},{"$f":"IF(AND(AX$222>$B627+$C627,AX$222<=$B627+$D627), $AA627/($D627-$C627),0)","v":0},{"$f":"IF(AND(AY$222>$B627+$C627,AY$222<=$B627+$D627), $AA627/($D627-$C627),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BS$222=$B627,0,Z627*$E627)","v":0},{"$f":"IF(BT$222=$B627,0,AA627*$E627)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BU$222=$B627,0,AB627*$E627)","v":{"$error":"#DIV/0!"}}]
["Bonds (4 to 7 years)-FX",2038,{"$f":"C627","v":3},5,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$109/AB$219","v":{"$error":"#DIV/0!"}},{"$f":"AB628-AY628","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AX$222>$B628+$C628,AX$222<=$B628+$D628), $AB628/($D628-$C628),0)","v":0},{"$f":"IF(AND(AY$222>$B628+$C628,AY$222<=$B628+$D628), $AB628/($D628-$C628),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BT$222=$B628,0,AA628*$E628)","v":0},{"$f":"IF(BU$222=$B628,0,AB628*$E628)","v":{"$error":"#DIV/0!"}}]
["Bonds (4 to 7 years)-FX",2039,{"$f":"C628","v":3},5,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$109/AC$219","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AY$222>$B629+$C629,AY$222<=$B629+$D629), $AC629/($D629-$C629),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BU$222=$B629,0,AB629*$E629)","v":0}]
[]
[{"$f":"A37","v":"Bonds (beyond 7 years)-FX"},{"$f":"$I$5","v":2019},{"$f":"$C37","v":6},{"$f":"$D37","v":7},{"$f":"INDEX($A$26:$AC$37,MATCH(A631,$A$26:$A$37,0),MATCH(B631,$A$5:$AC$5,0))","v":0.08},null,null,null,{"$f":"I$110/I$219","v":{"$error":"#DIV/0!"}},{"$f":"I631-AF631","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"IF(AND(AE$222>$B631+$C631,AE$222<=$B631+$D631), $I631/($D631-$C631),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AL$222>$B631+$C631,AL$222<=$B631+$D631), $I631/($D631-$C631),0)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(BA$222=$B631,0,H631*$E631)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A631","v":"Bonds (beyond 7 years)-FX"},{"$f":"B631+1","v":2020},{"$f":"C631","v":6},7,7.0000000000000007E-2,null,null,null,null,{"$f":"J$110/J$219","v":{"$error":"#DIV/0!"}},{"$f":"J632-AG632","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$f":"IF(AND(AF$222>$B632+$C632,AF$222<=$B632+$D632), $J632/($D632-$C632),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AM$222>$B632+$C632,AM$222<=$B632+$D632), $J632/($D632-$C632),0)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(BB$222=$B632,0,I632*$E632)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Bonds (beyond 7 years)-FX",{"$f":"B632+1","v":2021},{"$f":"C632","v":6},7,0.06,null,null,null,null,null,{"$f":"K$110/K$219","v":{"$error":"#DIV/0!"}},{"$f":"K633-AH633","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$f":"IF(AND(AG$222>$B633+$C633,AG$222<=$B633+$D633), $K633/($D633-$C633),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AN$222>$B633+$C633,AN$222<=$B633+$D633), $K633/($D633-$C633),0)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(BC$222=$B633,0,J633*$E633)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Bonds (beyond 7 years)-FX",2022,{"$f":"C633","v":6},7,0.06,null,null,null,null,null,null,{"$f":"L$110/L$219","v":{"$error":"#DIV/0!"}},{"$f":"L634-AI634","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,{"$f":"IF(AND(AH$222>$B634+$C634,AH$222<=$B634+$D634), $L634/($D634-$C634),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AO$222>$B634+$C634,AO$222<=$B634+$D634), $L634/($D634-$C634),0)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(BD$222=$B634,0,K634*$E634)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Bonds (beyond 7 years)-FX",2023,{"$f":"C634","v":6},7,0.06,null,null,null,null,null,null,null,{"$f":"M$110/M$219","v":{"$error":"#DIV/0!"}},{"$f":"M635-AJ635","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,{"$f":"IF(AND(AI$222>$B635+$C635,AI$222<=$B635+$D635), $M635/($D635-$C635),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AP$222>$B635+$C635,AP$222<=$B635+$D635), $M635/($D635-$C635),0)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF(BE$222=$B635,0,L635*$E635)","v":0},{"$f":"IF(BF$222=$B635,0,M635*$E635)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Bonds (beyond 7 years)-FX",2024,{"$f":"C635","v":6},7,0.06,null,null,null,null,null,null,null,null,{"$f":"N$110/N$219","v":{"$error":"#DIV/0!"}},{"$f":"N636-AK636","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,{"$f":"IF(AND(AJ$222>$B636+$C636,AJ$222<=$B636+$D636), $N636/($D636-$C636),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AQ$222>$B636+$C636,AQ$222<=$B636+$D636), $N636/($D636-$C636),0)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(BF$222=$B636,0,M636*$E636)","v":0},{"$f":"IF(BG$222=$B636,0,N636*$E636)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Bonds (beyond 7 years)-FX",2025,{"$f":"C636","v":6},7,0.06,null,null,null,null,null,null,null,null,null,{"$f":"O$110/O$219","v":{"$error":"#DIV/0!"}},{"$f":"O637-AL637","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,{"$f":"IF(AND(AK$222>$B637+$C637,AK$222<=$B637+$D637), $O637/($D637-$C637),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AR$222>$B637+$C637,AR$222<=$B637+$D637), $O637/($D637-$C637),0)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF(BG$222=$B637,0,N637*$E637)","v":0},{"$f":"IF(BH$222=$B637,0,O637*$E637)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Bonds (beyond 7 years)-FX",2026,{"$f":"C637","v":6},7,0.06,null,null,null,null,null,null,null,null,null,null,{"$f":"P$110/P$219","v":{"$error":"#DIV/0!"}},{"$f":"P638-AM638","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AL$222>$B638+$C638,AL$222<=$B638+$D638), $P638/($D638-$C638),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AS$222>$B638+$C638,AS$222<=$B638+$D638), $P638/($D638-$C638),0)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF(BH$222=$B638,0,O638*$E638)","v":0},{"$f":"IF(BI$222=$B638,0,P638*$E638)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Bonds (beyond 7 years)-FX",2027,{"$f":"C638","v":6},7,0.06,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$110/Q$219","v":{"$error":"#DIV/0!"}},{"$f":"Q639-AN639","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AM$222>$B639+$C639,AM$222<=$B639+$D639), $Q639/($D639-$C639),0)","v":0},{"$f":"IF(AND(AN$222>$B639+$C639,AN$222<=$B639+$D639), $I639/($D639-$C639),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"IF(BI$222=$B639,0,P639*$E639)","v":0},{"$f":"IF(BJ$222=$B639,0,Q639*$E639)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Bonds (beyond 7 years)-FX",2028,{"$f":"C639","v":6},7,0.06,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$110/R$219","v":{"$error":"#DIV/0!"}},{"$f":"R640-AO640","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AN$222>$B640+$C640,AN$222<=$B640+$D640), $R640/($D640-$C640),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AU$222>$B640+$C640,AU$222<=$B640+$D640), $R640/($D640-$C640),0)","v":{"$error":"#DIV/0!"}},0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BJ$222=$B640,0,Q640*$E640)","v":0},{"$f":"IF(BK$222=$B640,0,R640*$E640)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Bonds (beyond 7 years)-FX",2029,{"$f":"C640","v":6},7,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$110/S$219","v":{"$error":"#DIV/0!"}},{"$f":"S641-AP641","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AO$222>$B641+$C641,AO$222<=$B641+$D641), $S641/($D641-$C641),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AV$222>$B641+$C641,AV$222<=$B641+$D641), $S641/($D641-$C641),0)","v":{"$error":"#DIV/0!"}},0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BK$222=$B641,0,R641*$E641)","v":0},{"$f":"IF(BL$222=$B641,0,S641*$E641)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Bonds (beyond 7 years)-FX",2030,{"$f":"C641","v":6},7,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$110/T$219","v":{"$error":"#DIV/0!"}},{"$f":"T642-AQ642","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AP$222>$B642+$C642,AP$222<=$B642+$D642), $T642/($D642-$C642),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AW$222>$B642+$C642,AW$222<=$B642+$D642), $T642/($D642-$C642),0)","v":{"$error":"#DIV/0!"}},0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BL$222=$B642,0,S642*$E642)","v":0},{"$f":"IF(BM$222=$B642,0,T642*$E642)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Bonds (beyond 7 years)-FX",2031,{"$f":"C642","v":6},7,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$110/U$219","v":{"$error":"#DIV/0!"}},{"$f":"U643-AR643","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ$222>$B643+$C643,AQ$222<=$B643+$D643), $U643/($D643-$C643),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AX$222>$B643+$C643,AX$222<=$B643+$D643), $U643/($D643-$C643),0)","v":{"$error":"#DIV/0!"}},0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BM$222=$B643,0,T643*$E643)","v":0},{"$f":"IF(BN$222=$B643,0,U643*$E643)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Bonds (beyond 7 years)-FX",2032,{"$f":"C643","v":6},7,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$110/V$219","v":{"$error":"#DIV/0!"}},{"$f":"V644-AS644","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AR$222>$B644+$C644,AR$222<=$B644+$D644), $V644/($D644-$C644),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AY$222>$B644+$C644,AY$222<=$B644+$D644), $V644/($D644-$C644),0)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BN$222=$B644,0,U644*$E644)","v":0},{"$f":"IF(BO$222=$B644,0,V644*$E644)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Bonds (beyond 7 years)-FX",2033,{"$f":"C644","v":6},7,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$110/W$219","v":{"$error":"#DIV/0!"}},{"$f":"W645-AT645","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AS$222>$B645+$C645,AS$222<=$B645+$D645), $W645/($D645-$C645),0)","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BO$222=$B645,0,V645*$E645)","v":0},{"$f":"IF(BP$222=$B645,0,W645*$E645)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Bonds (beyond 7 years)-FX",2034,{"$f":"C645","v":6},7,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$110/X$219","v":{"$error":"#DIV/0!"}},{"$f":"X646-AU646","v":{"$error":"#DIV/0!"}},{"$f":"Y646-AV646","v":{"$error":"#DIV/0!"}},{"$f":"Z646-AW646","v":{"$error":"#DIV/0!"}},{"$f":"AA646-AX646","v":{"$error":"#DIV/0!"}},{"$f":"AB646-AY646","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AT$222>$B646+$C646,AT$222<=$B646+$D646), $X646/($D646-$C646),0)","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BP$222=$B646,0,W646*$E646)","v":0},{"$f":"IF(BQ$222=$B646,0,X646*$E646)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BR$222=$B646,0,Y646*$E646)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BS$222=$B646,0,Z646*$E646)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BT$222=$B646,0,AA646*$E646)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BU$222=$B646,0,AB646*$E646)","v":{"$error":"#DIV/0!"}}]
["Bonds (beyond 7 years)-FX",2035,{"$f":"C646","v":6},7,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$110/Y$219","v":{"$error":"#DIV/0!"}},{"$f":"Y647-AV647","v":{"$error":"#DIV/0!"}},{"$f":"Z647-AW647","v":{"$error":"#DIV/0!"}},{"$f":"AA647-AX647","v":{"$error":"#DIV/0!"}},{"$f":"AB647-AY647","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AU$222>$B647+$C647,AU$222<=$B647+$D647), $Y647/($D647-$C647),0)","v":0},{"$f":"IF(AND(AV$222>$B647+$C647,AV$222<=$B647+$D647), $Y647/($D647-$C647),0)","v":0},{"$f":"IF(AND(AW$222>$B647+$C647,AW$222<=$B647+$D647), $Y647/($D647-$C647),0)","v":0},{"$f":"IF(AND(AX$222>$B647+$C647,AX$222<=$B647+$D647), $Y647/($D647-$C647),0)","v":0},{"$f":"IF(AND(AY$222>$B647+$C647,AY$222<=$B647+$D647), $Y647/($D647-$C647),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BQ$222=$B647,0,X647*$E647)","v":0},{"$f":"IF(BR$222=$B647,0,Y647*$E647)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BS$222=$B647,0,Z647*$E647)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BT$222=$B647,0,AA647*$E647)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BU$222=$B647,0,AB647*$E647)","v":{"$error":"#DIV/0!"}}]
["Bonds (beyond 7 years)-FX",2036,{"$f":"C647","v":6},7,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$110/Z$219","v":{"$error":"#DIV/0!"}},{"$f":"Z648-AW648","v":{"$error":"#DIV/0!"}},{"$f":"AA648-AX648","v":{"$error":"#DIV/0!"}},{"$f":"AB648-AY648","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AV$222>$B648+$C648,AV$222<=$B648+$D648), $Z648/($D648-$C648),0)","v":0},{"$f":"IF(AND(AW$222>$B648+$C648,AW$222<=$B648+$D648), $Z648/($D648-$C648),0)","v":0},{"$f":"IF(AND(AX$222>$B648+$C648,AX$222<=$B648+$D648), $Z648/($D648-$C648),0)","v":0},{"$f":"IF(AND(AY$222>$B648+$C648,AY$222<=$B648+$D648), $Z648/($D648-$C648),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BR$222=$B648,0,Y648*$E648)","v":0},{"$f":"IF(BS$222=$B648,0,Z648*$E648)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BT$222=$B648,0,AA648*$E648)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BU$222=$B648,0,AB648*$E648)","v":{"$error":"#DIV/0!"}}]
["Bonds (beyond 7 years)-FX",2037,{"$f":"C648","v":6},7,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$110/AA$219","v":{"$error":"#DIV/0!"}},{"$f":"AA649-AX649","v":{"$error":"#DIV/0!"}},{"$f":"AB649-AY649","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AW$222>$B649+$C649,AW$222<=$B649+$D649), $AA649/($D649-$C649),0)","v":0},{"$f":"IF(AND(AX$222>$B649+$C649,AX$222<=$B649+$D649), $AA649/($D649-$C649),0)","v":0},{"$f":"IF(AND(AY$222>$B649+$C649,AY$222<=$B649+$D649), $AA649/($D649-$C649),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BS$222=$B649,0,Z649*$E649)","v":0},{"$f":"IF(BT$222=$B649,0,AA649*$E649)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BU$222=$B649,0,AB649*$E649)","v":{"$error":"#DIV/0!"}}]
["Bonds (beyond 7 years)-FX",2038,{"$f":"C649","v":6},7,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$110/AB$219","v":{"$error":"#DIV/0!"}},{"$f":"AB650-AY650","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AX$222>$B650+$C650,AX$222<=$B650+$D650), $AB650/($D650-$C650),0)","v":0},{"$f":"IF(AND(AY$222>$B650+$C650,AY$222<=$B650+$D650), $AB650/($D650-$C650),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BT$222=$B650,0,AA650*$E650)","v":0},{"$f":"IF(BU$222=$B650,0,AB650*$E650)","v":{"$error":"#DIV/0!"}}]
["Bonds (beyond 7 years)-FX",2039,{"$f":"C650","v":6},7,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$110/AC$219","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AY$222>$B651+$C651,AY$222<=$B651+$D651), $AC651/($D651-$C651),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BU$222=$B651,0,AB651*$E651)","v":0}]

{"sheet":"Input 6(optional)-Standard Test","index":18,"n_rows":58,"n_cols":10,"rows_kept":58,"cut":false,"hidden":false,"merged":[[12,5,12,7],[10,0,10,7],[1,0,1,3],[35,0,37,0],[40,0,57,0],[16,0,17,0],[24,0,25,0],[28,0,32,0],[20,0,21,0],[12,1,12,3]]}
[{"$f":"++OFFSET(translation!C1541, 0,LANG)","v":"Standard stress tests"}]
[{"$f":"++OFFSET(translation!C1542, 0,LANG)","v":"Users are discouraged from changing these default settings, unless a strong case is made in the DSA write-up (LIC-DSF Guidance Note ¶66)"},null,null,null,null,null,"Setting for the output scenarios"]
[null,null,null,null,null,null,"Scenario",{"$f":"IF(AND($C$4=lookup!$AF$5,$C$8=lookup!$AH$5,'Input 6 - Tailored Tests'!$C$6=lookup!$AH$5),0,1)","v":1},"OLD:",0]
[{"$f":"++OFFSET(translation!C1538, 0,LANG)","v":"Override light yellow cells only if there is a strong case to do so."},{"$f":"++OFFSET(translation!C1539, 0,LANG)","v":"Size & Threshold "},"New",null,null,null,null,null,"NEW:",1]
[{"$f":"++OFFSET(translation!C66, 0,LANG)","v":"Blue cells are populated automatically"},null,"Historical average only"]
[null,null,"Baseline projection only"]
[null,null,"Whichever is lower"]
[null,{"$f":"++OFFSET(translation!C1573, 0,LANG)","v":"Interactions"},"On"]
[]
[]
[{"$f":"++OFFSET(translation!C1570, 0,LANG)","v":"Standardized Shocks"}]
[]
[{"$f":"++OFFSET(translation!C1540, 0,LANG)","v":"Stress tests"},{"$f":"++OFFSET(translation!C1571, 0,LANG)","v":"Size"},null,null,null,{"$f":"++OFFSET(translation!C1573, 0,LANG)","v":"Interactions"}]
[null,null,{"$f":"++OFFSET(translation!C162, 0,LANG)","v":"Default"},{"$f":"++OFFSET(translation!C1572, 0,LANG)","v":"User defined"},null,null,{"$f":"++OFFSET(translation!C162, 0,LANG)","v":"Default"},{"$f":"++OFFSET(translation!C1572, 0,LANG)","v":"User defined"}]
[]
[{"$f":"++OFFSET(translation!C1121, 0,LANG)","v":"B1. Real GDP growth"}]
[{"$f":"++OFFSET(translation!C1546, 0,LANG)","v":"Real GDP growth set to its historical average minus one SD, or baseline projection minus one SD, whichever is lower for the second and third years of the projection period"},{"$f":"++OFFSET(translation!C1561, 0,LANG)","v":"Size of real GDP growth shock, # of standard deviations"},1,{"$f":"C17","v":1},null,{"$f":"++OFFSET(translation!C1574, 0,LANG)","v":"Inflation elasticity to real GDP growth"},{"$f":"IF('Input 6(optional)-Standard Test'!$C$8=\"On\", 0.6, 0)","v":0.6},{"$f":"G17","v":0.6}]
[null,{"$f":"++OFFSET(translation!C1562, 0,LANG)","v":"Historical average, baseline projection, whichever is lower"},{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=\"New\", 'Input 6(optional)-Standard Test'!$C$7, 'Input 6(optional)-Standard Test'!$C$5)","v":"Whichever is lower"},"Whichever is lower"]
[]
[{"$f":"++OFFSET(translation!C1122, 0,LANG)","v":"B2. Primary balance"},null,null,null,null,null,null,null,100]
[{"$f":"++OFFSET(translation!C1548, 0,LANG)","v":"Primary balance-to-GDP ratio set to its historical average minus one SD, or baseline projection minus one SD, whichever is lower in the second and third years of the projection period"},{"$f":"++OFFSET(translation!C1563, 0,LANG)","v":"Size of PB/GDP shock, # of standard deviations"},1,{"$f":"C21","v":1},null,{"$f":"++OFFSET(translation!C1575, 0,LANG)","v":"Additional domestic borrowing costs (bps/ppt)"},{"$f":"IF('Input 6(optional)-Standard Test'!$C$8=\"On\", 25,0)","v":25},{"$f":"G21","v":25},400]
[null,{"$f":"++OFFSET(translation!C1562, 0,LANG)","v":"Historical average, baseline projection, whichever is lower"},{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=\"New\", 'Input 6(optional)-Standard Test'!$C$7, 'Input 6(optional)-Standard Test'!$C$5)","v":"Whichever is lower"},"Whichever is lower",null,{"$f":"++OFFSET(translation!C1576, 0,LANG)","v":"Additional market borrowing costs (100 bps/ppt, 400 bps, whichever is lower)"},{"$f":"IF('Input 6(optional)-Standard Test'!$C$8=\"On\", C7, 0)","v":"Whichever is lower"},"Whichever is lower","Whichever is lower"]
[]
[{"$f":"++OFFSET(translation!C1125, 0,LANG)","v":"B3. Exports"}]
[{"$f":"++OFFSET(translation!C1550, 0,LANG)","v":"Nominal export growth (in USD) set to its historical average minus one SD, or baseline projection minus one SD, whichever is lower in the second and third years of the projection period"},{"$f":"++OFFSET(translation!C1564, 0,LANG)","v":"Size of exports growth shock, # of standard deviations"},1,{"$f":"C25","v":1},null,{"$f":"++OFFSET(translation!C1577, 0,LANG)","v":"Real GDP growth elasticity to exports growth"},{"$f":"IF('Input 6(optional)-Standard Test'!$C$8=\"On\", 0.8, 0)","v":0.8},{"$f":"G25","v":0.8}]
[null,{"$f":"++OFFSET(translation!C1562, 0,LANG)","v":"Historical average, baseline projection, whichever is lower"},{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=\"New\", 'Input 6(optional)-Standard Test'!$C$7, 'Input 6(optional)-Standard Test'!$C$5)","v":"Whichever is lower"},"Whichever is lower"]
[]
[{"$f":"++OFFSET(translation!C1136, 0,LANG)","v":"B4. Other (non-debt creating) flows"}]
[{"$f":"++OFFSET(translation!C1552, 0,LANG)","v":"Current transfers-to-GDP and FDI-to-GDP ratios set to their historical average minus one SD, or baseline projection minus one SD, whichever is lower in the second and third years of the projection period"},{"$f":"++OFFSET(translation!C1565, 0,LANG)","v":"Other flows (current transfers) shock, # of standard deviations"},1,{"$f":"C29","v":1}]
[null,{"$f":"++OFFSET(translation!C1562, 0,LANG)","v":"Historical average, baseline projection, whichever is lower"},{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=\"New\", 'Input 6(optional)-Standard Test'!$C$7, 'Input 6(optional)-Standard Test'!$C$5)","v":"Whichever is lower"},"Whichever is lower"]
[]
[null,{"$f":"++OFFSET(translation!C1566, 0,LANG)","v":"Other flows (FDI) shock, # of standard deviations"},1,{"$f":"C32","v":1}]
[null,{"$f":"++OFFSET(translation!C1562, 0,LANG)","v":"Historical average, baseline projection, whichever is lower"},{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=\"New\", 'Input 6(optional)-Standard Test'!$C$7, 'Input 6(optional)-Standard Test'!$C$5)","v":"Whichever is lower"},"Whichever is lower"]
[]
[{"$f":"++OFFSET(translation!C1127, 0,LANG)","v":"B5. Depreciation"}]
[{"$f":"++OFFSET(translation!C1557, 0,LANG)","v":"One-time 30 percent nominal depreciation of the domestic currency in the first year of the projection period, or the size needed to close the estimated real exchange rate overvaluation gap, whichever is larger"},{"$f":"++OFFSET(translation!C1567, 0,LANG)","v":"Real overvaluation (EBA …)"},{"$f":"IF(C4=\"NEW\",'Input 1 - Basics'!C31,0)","v":0},null,null,{"$f":"++OFFSET(translation!C1578, 0,LANG)","v":"Exchange rate pass through to inflation"},{"$f":"IF('Input 6(optional)-Standard Test'!$C$8=\"On\", 0.3, 0)","v":0.3},{"$f":"G36","v":0.3}]
[null,{"$f":"++OFFSET(translation!C1568, 0,LANG)","v":"Nominal depreciation to close real overvaluation gap"},{"$f":"IF(C4=\"NEW\",C36+'Baseline - public'!P65-$G$38,0)","v":{"$error":"#VALUE!"}},{"$f":"C36+'Baseline - public'!P65-$H$38","v":{"$error":"#VALUE!"}},null,{"$f":"++OFFSET(translation!C1579, 0,LANG)","v":"Net exports elasticity to real depreciation"},{"$f":"IF('Input 6(optional)-Standard Test'!$C$8=\"On\", 0.15, 0)","v":0.15},{"$f":"G37","v":0.15}]
[null,{"$f":"++OFFSET(translation!C1569, 0,LANG)","v":"Size of FX depreciation shock"},{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=\"New\", MAX(30,C37), 30+'Baseline - external'!O59)","v":{"$error":"#VALUE!"}},{"$f":"MAX(30,D37)","v":{"$error":"#VALUE!"}},null,{"$f":"++OFFSET(translation!C1580, 0,LANG)","v":"US inflation (GDP deflator; %)"},{"$f":"IF('Input 6(optional)-Standard Test'!$C$8=\"On\", 'Baseline - public'!P66, 0)","v":"..."},"..."]
[]
[{"$f":"++OFFSET(translation!C1137, 0,LANG)","v":"B6. Combination"}]
[{"$f":"++OFFSET(translation!C1560, 0,LANG)","v":"Apply all individual shocks (B1 through B5) at half their magnitudes in the second and third years of the projection period"},{"$f":"++OFFSET(translation!C1561, 0,LANG)","v":"Size of real GDP growth shock, # of standard deviations"},{"$f":"C17/2","v":0.5},{"$f":"D17/2","v":0.5},null,{"$f":"++OFFSET(translation!C1574, 0,LANG)","v":"Inflation elasticity to real GDP growth"},{"$f":"G17","v":0.6},{"$f":"H17","v":0.6}]
[null,{"$f":"++OFFSET(translation!C1562, 0,LANG)","v":"Historical average, baseline projection, whichever is lower"},{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=\"New\", 'Input 6(optional)-Standard Test'!$C$7, 'Input 6(optional)-Standard Test'!$C$5)","v":"Whichever is lower"},"Whichever is lower"]
[]
[null,{"$f":"++OFFSET(translation!C1564, 0,LANG)","v":"Size of exports growth shock, # of standard deviations"},{"$f":"C25/2","v":0.5},{"$f":"D25/2","v":0.5},null,{"$f":"++OFFSET(translation!C1577, 0,LANG)","v":"Real GDP growth elasticity to exports growth"},{"$f":"G25","v":0.8},{"$f":"H25","v":0.8}]
[null,{"$f":"++OFFSET(translation!C1562, 0,LANG)","v":"Historical average, baseline projection, whichever is lower"},{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=\"New\", 'Input 6(optional)-Standard Test'!$C$7, 'Input 6(optional)-Standard Test'!$C$5)","v":"Whichever is lower"},"Whichever is lower"]
[]
[null,{"$f":"++OFFSET(translation!C1563, 0,LANG)","v":"Size of PB/GDP shock, # of standard deviations"},{"$f":"C21/2","v":0.5},{"$f":"D21/2","v":0.5},null,{"$f":"++OFFSET(translation!C1575, 0,LANG)","v":"Additional domestic borrowing costs (bps/ppt)"},{"$f":"G21","v":25},{"$f":"H21","v":25}]
[null,{"$f":"++OFFSET(translation!C1562, 0,LANG)","v":"Historical average, baseline projection, whichever is lower"},{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=\"New\", 'Input 6(optional)-Standard Test'!$C$7, 'Input 6(optional)-Standard Test'!$C$5)","v":"Whichever is lower"},"Whichever is lower",null,{"$f":"++OFFSET(translation!C1576, 0,LANG)","v":"Additional market borrowing costs (100 bps/ppt, 400 bps, whichever is lower)"},{"$f":"G22","v":"Whichever is lower"},{"$f":"H22","v":"Whichever is lower"}]
[]
[null,{"$f":"++OFFSET(translation!C1565, 0,LANG)","v":"Other flows (current transfers) shock, # of standard deviations"},{"$f":"C29/2","v":0.5},{"$f":"D29/2","v":0.5}]
[null,{"$f":"++OFFSET(translation!C1562, 0,LANG)","v":"Historical average, baseline projection, whichever is lower"},{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=\"New\", 'Input 6(optional)-Standard Test'!$C$7, 'Input 6(optional)-Standard Test'!$C$5)","v":"Whichever is lower"},"Whichever is lower"]
[]
[null,{"$f":"++OFFSET(translation!C1566, 0,LANG)","v":"Other flows (FDI) shock, # of standard deviations"},{"$f":"C32/2","v":0.5},{"$f":"D32/2","v":0.5}]
[null,{"$f":"++OFFSET(translation!C1562, 0,LANG)","v":"Historical average, baseline projection, whichever is lower"},{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=\"New\", 'Input 6(optional)-Standard Test'!$C$7, 'Input 6(optional)-Standard Test'!$C$5)","v":"Whichever is lower"},"Whichever is lower"]
[]
[null,{"$f":"++OFFSET(translation!C1567, 0,LANG)","v":"Real overvaluation (EBA …)"},{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=\"New\",C36/2,0)","v":0},null,null,{"$f":"++OFFSET(translation!C1578, 0,LANG)","v":"Exchange rate pass through to inflation"},{"$f":"IF('Input 6(optional)-Standard Test'!$C$8=\"On\",G36,0)","v":0.3},{"$f":"H36","v":0.3}]
[null,{"$f":"++OFFSET(translation!C1568, 0,LANG)","v":"Nominal depreciation to close real overvaluation gap"},{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=\"New\",C37/2,0)","v":{"$error":"#VALUE!"}},{"$f":"D37/2","v":{"$error":"#VALUE!"}},null,{"$f":"++OFFSET(translation!C1579, 0,LANG)","v":"Net exports elasticity to real depreciation"},{"$f":"IF('Input 6(optional)-Standard Test'!$C$8=\"On\",G37,0)","v":0.15},{"$f":"H37","v":0.15}]
[null,{"$f":"++OFFSET(translation!C1569, 0,LANG)","v":"Size of FX depreciation shock"},{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=\"New\",C38/2,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]

{"sheet":"Input 6 - Tailored Tests","index":19,"n_rows":58,"n_cols":12,"rows_kept":58,"cut":false,"hidden":false,"merged":[[0,0,0,1],[1,0,1,10],[20,0,21,0],[25,0,45,0],[51,0,53,0],[14,2,14,7],[14,9,14,11],[12,0,12,11]]}
[{"$f":"++OFFSET(translation!C1618, 0,LANG)","v":"Tailored Shocks"}]
[{"$f":"++OFFSET(translation!C1617, 0,LANG)","v":"Users are encouraged to customize scenarios for tailored stress tests reflecting country-specific circumstances (using yellow shaded cells under \"User defined\" column)."}]
[]
[{"$f":"++OFFSET(translation!C64, 0,LANG)","v":"Please fill out the yellow cells"}]
[{"$f":"++OFFSET(translation!C66, 0,LANG)","v":"Blue cells are populated automatically"},"On"]
[{"$f":"++OFFSET(translation!C1618, 0,LANG)","v":"Tailored Shocks"},"Off","On"]
[]
["Applicability of tailored stress tests"]
[{"$f":"++OFFSET(translation!C1620, 0,LANG)","v":"Natural disaster"},null,{"$f":"IF(IF(ISNA(MATCH(Country,Trigger!$W$5:$W$27,0)),0,MATCH(Country,Trigger!$W$5:$W$27,0))>0,\"Yes\",\"No\")","v":"Yes"}]
[{"$f":"++OFFSET(translation!C1621, 0,LANG)","v":"Commodity price"},null,{"$f":"IF(C6=\"On\", IF(H29>0.5,\"Yes\",\"No\"), \"No\")","v":"No"}]
[{"$f":"++OFFSET(translation!C1622, 0,LANG)","v":"Market Financing"},null,{"$f":"IF($C$6=\"On\", IFERROR(IF(INDEX(MktFin, MATCH(Country_Code, INDEX(MktFin,,1),0), COLUMNS(MktFin))=1, \"Yes\", \"No\"),\"No\"),\"No\")","v":"No"}]
[]
[{"$f":"++OFFSET(translation!C1618, 0,LANG)","v":"Tailored Shocks"}]
[]
[{"$f":"++OFFSET(translation!C1540, 0,LANG)","v":"Stress tests"},null,{"$f":"++OFFSET(translation!C1571, 0,LANG)","v":"Size"},null,null,null,null,null,null,{"$f":"++OFFSET(translation!C1573, 0,LANG)","v":"Interactions"}]
[null,null,null,null,null,null,{"$f":"++OFFSET(translation!C162, 0,LANG)","v":"Default"},{"$f":"++OFFSET(translation!C1572, 0,LANG)","v":"User defined"},null,null,{"$f":"++OFFSET(translation!C162, 0,LANG)","v":"Default"},{"$f":"++OFFSET(translation!C1572, 0,LANG)","v":"User defined"}]
[]
[]
[]
[{"$f":"++OFFSET(translation!C1620, 0,LANG)","v":"Natural disaster"}]
[{"$f":"++OFFSET(translation!C1628, 0,LANG)","v":"One-off shock to external PPG debt-GDP ratio in the second year of the projection period"},null,{"$f":"++OFFSET(translation!C1631, 0,LANG)","v":"Size of shock, percent of GDP"},null,null,null,{"$f":"IF('Input 6 - Tailored Tests'!$C$6=\"On\", 10, 0)","v":10},{"$f":"G21","v":10},null,{"$f":"++OFFSET(translation!C1662, 0,LANG)","v":"Size of associated real GDP growth shock"},{"$f":"IF('Input 6 - Tailored Tests'!$C$6=\"On\", 1.5,0)","v":1.5},{"$f":"K21","v":1.5}]
[null,null,null,null,null,null,null,null,null,{"$f":"++OFFSET(translation!C1663, 0,LANG)","v":"Size of associated exports growth shock"},{"$f":"IF('Input 6 - Tailored Tests'!$C$6=\"On\", 3.5, 0)","v":3.5},{"$f":"K22","v":3.5}]
[]
[]
[{"$f":"++OFFSET(translation!C1621, 0,LANG)","v":"Commodity price"}]
[{"$f":"++OFFSET(translation!C1629, 0,LANG)","v":"Export-GDP ratio shocked by a commodity price gap in first year of projection, reverting gradually to baseline. The price gap for fuel and non-fuel exports is multiplied by their respective shares in exports of goods and services"},null,{"$f":"++OFFSET(translation!C1632, 0,LANG)","v":"Close gap in years"},null,null,null,{"$f":"IF('Input 6 - Tailored Tests'!$C$6=\"On\", 6, 0)","v":6},{"$f":"G26","v":6},null,{"$f":"++OFFSET(translation!C1662, 0,LANG)","v":"Size of associated real GDP growth shock"},{"$f":"IF('Input 6 - Tailored Tests'!$C$6=\"On\",G46*0.5/-10%,0)","v":0},{"$f":"K26","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"++OFFSET(translation!C1664, 0,LANG)","v":"Revenue (fiscal-revenue to GDP) drop"},{"$f":"IF('Input 6 - Tailored Tests'!$C$6=\"On\", G46*0.75/-10%, 0)","v":0},{"$f":"K27","v":0}]
[]
[null,null,{"$f":"++OFFSET(translation!C1633, 0,LANG)","v":"Share of commodities in total exports of goods and services"},null,null,null,{"$f":"G33+G43","v":0},{"$f":"H33+H43","v":0}]
[null,null,{"$f":"++OFFSET(translation!C1634, 0,LANG)","v":"Adjusted share of commodities in total exports of goods and services"},null,null,null,{"$f":"G34+G44","v":0},{"$f":"H34+H44","v":0}]
[]
[null,null,{"$f":"++OFFSET(translation!C1635, 0,LANG)","v":"Price shock fuel"},null,null,null,{"$f":"'Imported data'!H92","v":-0.3540372670807454},{"$f":"G32","v":-0.3540372670807454}]
[null,null,{"$f":"++OFFSET(translation!C1636, 0,LANG)","v":"Share of fuel in exports of G&S"},null,null,null,{"$f":"IF(ISNUMBER(AVERAGE('Macro-Debt_Data'!R37:T37)),AVERAGE('Macro-Debt_Data'!R37:T37),\"\")","v":0},{"$f":"G33","v":0}]
[null,null,{"$f":"++OFFSET(translation!C1637, 0,LANG)","v":"Adjusted share of fuel in exports of G&S"},null,null,null,{"$f":"MAX(0, G33-G49)","v":0},{"$f":"MAX(0, H33-H49)","v":0}]
[]
[null,null,{"$f":"++OFFSET(translation!C1639, 0,LANG)","v":"Price shock non-fuel"},null,null,null,{"$f":"IF(AND(G38=\"\",G39=\"\",G40=\"\",G41=\"\"),0,AVERAGE(G38:G41))","v":-0.15373888179528672},{"$f":"IF(AND(H38=\"\",H39=\"\",H40=\"\",H41=\"\"),0,AVERAGE(H38:H41))","v":-0.15373888179528672}]
[null,null,{"$f":"++OFFSET(translation!C1640, 0,LANG)","v":"Please select \"Yes\" for commodities relevant for your country"},null,"Yes / No"]
[null,null,{"$f":"++OFFSET(translation!C1641, 0,LANG)","v":"1) Base metal (e.g., iron, copper, nickel, bauxite, etc.)"},null,"No",null,{"$f":"IF(E38=\"Yes\",'Imported data'!H93,\"\")","v":""},{"$f":"G38","v":""}]
[null,null,{"$f":"++OFFSET(translation!C1642, 0,LANG)","v":"2) Precious metal (e.g., gold, silver, platinum, etc.)"},null,"Yes",null,{"$f":"IF(E39=\"Yes\",'Imported data'!H94,\"\")","v":-0.16012004001333771},{"$f":"G39","v":-0.16012004001333771}]
[null,null,{"$f":"++OFFSET(translation!C1643, 0,LANG)","v":"3) Grain (e.g., wheat, corn, soybeans, etc.)"},null,"No",null,{"$f":"IF(E40=\"Yes\",'Imported data'!H95,\"\")","v":""},""]
[null,null,{"$f":"++OFFSET(translation!C1644, 0,LANG)","v":"4) Other agricultural commodities (e.g., coffee, cocoa, tea, etc.)"},null,"Yes",null,{"$f":"IF(E41=\"Yes\",'Imported data'!H96,\"\")","v":-0.14735772357723576},-0.14735772357723576]
[]
[null,null,{"$f":"++OFFSET(translation!C1646, 0,LANG)","v":"Share of non-fuel in exports of G&S"},null,null,null,{"$f":"IF(ISNUMBER(AVERAGE('Macro-Debt_Data'!R38:T38)),AVERAGE('Macro-Debt_Data'!R38:T38),\"\")","v":0},{"$f":"G43","v":0}]
[null,null,{"$f":"++OFFSET(translation!C1647, 0,LANG)","v":"Adjusted share of non-fuel in exports of G&S"},null,null,null,{"$f":"MAX(0, G43-G50)","v":0},{"$f":"MAX(0, H43-H50)","v":0}]
[]
[null,null,{"$f":"++OFFSET(translation!C1649, 0,LANG)","v":"Average of prices shock (fuel and non-fuel)"},null,null,null,{"$f":"IF('Input 6 - Tailored Tests'!$C$6=\"On\", IF(ISNUMBER((G32*G34+G36*G44)/(G34+G44)),(G32*G34+G36*G44)/(G34+G44), 0), 0)","v":0},{"$f":"G46","v":0}]
[]
[null,null,{"$f":"++OFFSET(translation!C1651, 0,LANG)","v":"Mitigating factor (defined as imports of similar commodities divided by exports of G&S)"}]
[null,null,{"$f":"++OFFSET(translation!C1652, 0,LANG)","v":"Fuel"},null,null,null,{"$f":"IF(ISNUMBER(AVERAGE('Macro-Debt_Data'!R41:T41)),AVERAGE('Macro-Debt_Data'!R41:T41),\"\")","v":0},{"$f":"G49","v":0}]
[null,null,{"$f":"++OFFSET(translation!C1653, 0,LANG)","v":"Non-fuel (these should correspond to the same non-fuel commodity export category)"},null,null,null,{"$f":"IF(ISNUMBER(AVERAGE('Macro-Debt_Data'!R42:T42)),AVERAGE('Macro-Debt_Data'!R42:T42),\"\")","v":0},{"$f":"G50","v":0}]
[{"$f":"++OFFSET(translation!C1622, 0,LANG)","v":"Market Financing"}]
[{"$f":"++OFFSET(translation!C1630, 0,LANG)","v":"A temporary increase in the cost of new commercial external borrowing, shortening of maturities of new commercial external borrowing, and FX depreciation"},null,{"$f":"++OFFSET(translation!C1655, 0,LANG)","v":"Increase in cost of new commercial borrowing, for 3 years, in bps"},null,null,null,{"$f":"IF('Input 6 - Tailored Tests'!$C$6=\"On\", 400,0)","v":400},{"$f":"G52","v":400}]
[null,null,{"$f":"++OFFSET(translation!C1656, 0,LANG)","v":"Shortening of maturity, for 3 years:"}]
[null,null,{"$f":"++OFFSET(translation!C1657, 0,LANG)","v":"If original maturity is greater than 5 years, new maturity is"},null,null,null,{"$f":"IF('Input 6 - Tailored Tests'!$C$6=\"On\", 5, 0)","v":5},{"$f":"G54","v":5}]
[null,null,{"$f":"++OFFSET(translation!C1658, 0,LANG)","v":"If original maturity is less than 5 years, new maturity is shortened by"},null,null,null,{"$f":"IF('Input 6 - Tailored Tests'!$C$6=\"On\", 2/3, 0)","v":0.66666666666666663},{"$f":"G55","v":0.66666666666666663}]
[null,null,{"$f":"++OFFSET(translation!C1659, 0,LANG)","v":"Shortening of grace period, for 3 years: shortened by"},null,null,null,{"$f":"IF('Input 6 - Tailored Tests'!$C$6=\"On\", 2/3, 0)","v":0.66666666666666663},{"$f":"G56","v":0.66666666666666663}]
[]
[null,null,{"$f":"++OFFSET(translation!C1661, 0,LANG)","v":"FX depreciation"},null,null,null,{"$f":"IF('Input 6 - Tailored Tests'!$C$6=\"On\", 15, 0)","v":15},{"$f":"G58","v":15},null,{"$f":"++OFFSET(translation!C1665, 0,LANG)","v":"Exchange rate pass through to inflation"},{"$f":"IF('Input 6 - Tailored Tests'!$C$6=\"On\", 0.3, 0)","v":0.3},{"$f":"K58","v":0.3}]

{"sheet":"Input 7 - Residual Financing","index":20,"n_rows":24,"n_cols":10,"rows_kept":24,"cut":false,"hidden":false,"merged":[[4,1,4,8],[23,6,25,8],[17,1,19,3],[1,2,1,8],[2,2,2,8]]}
[null,{"$f":"CONCATENATE(IF(START!L10=\"English\",translation!C592,IF(START!L10=\"French\",D579,IF(START!L10=\"Portuguese\",E579,F579))))","v":"Borrowing assumptions on additional financing needs resulting from the stress tests"}]
[null,{"$f":"++OFFSET(translation!C64, 0,LANG)","v":"Please fill out the yellow cells"},{"$f":"++OFFSET(translation!C590,0,LANG)","v":"Users can override the formulas in light yellow cells (suggested borrowing terms based on the baseline projections) if there is good reason to do so.\n"}]
[null,{"$f":"++OFFSET(translation!C65, 0,LANG)","v":"Values in light yellow cells should be confirmed and overriden as needed."},{"$f":"++OFFSET(translation!C591,0,LANG)","v":"Override the real interest rate if it is 0 or less (as a result of no disbursements assumed under the baseline), to assume some financing under the stress tests despite no financing assumed under the baseline."}]
[]
[null,{"$f":"++IF(START!L10=\"English\",translation!C592,IF(START!L10=\"French\",translation!D592,IF(START!L10=\"Portuguese\",translation!D592,translation!D592)))","v":"Borrowing assumptions on additional financing needs resulting from the stress tests"}]
[]
[null,{"$f":"++OFFSET(translation!C2006,0,LANG)&\"*\"","v":"External DSA*"},{"$f":"++IF(START!$L$10=\"English\",translation!C162,IF(START!$L$10=\"French\",translation!D162,IF(START!$L$10=\"Portuguese\",translation!E162,translation!F162)))","v":"Default"},{"$f":"++OFFSET(translation!C1572,0,LANG)","v":"User defined"},{"$f":"++OFFSET(translation!C593,0,LANG)","v":"Value used for calculation"},null,{"$f":"++OFFSET(translation!C2007,0,LANG)&\"*\"","v":"Public DSA*"},{"$f":"++IF(START!$L$10=\"English\",translation!C162,IF(START!$L$10=\"French\",translation!D162,IF(START!$L$10=\"Portuguese\",translation!E162,translation!F162)))","v":"Default"},{"$f":"++OFFSET(translation!C1572,0,LANG)","v":"User defined"},{"$f":"++OFFSET(translation!C593,0,LANG)","v":"Value used for calculation"}]
[null,{"$f":"G8","v":"Shares of marginal debt"},null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C594,IF(START!L10=\"French\",translation!D594,IF(START!L10=\"Portuguese\",translation!E594,translation!FD593)))","v":"Shares of marginal debt"}]
[null,"External PPG MLT debt",1,{"$f":"C9","v":1},{"$f":"IF(ISNUMBER(D9), D9, C9)","v":1},null,{"$f":"++IF(START!$L$10=\"English\",translation!C595,IF(START!$L$10=\"French\",translation!D595,IF(START!$L$10=\"Portuguese\",translation!E595,translation!F595)))","v":"External PPG medium and long-term"},{"$f":"Ext_Debt_Data!C122","v":{"$error":"#DIV/0!"}},{"$f":"H9","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER(I9), I9, H9)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,{"$f":"++IF(START!$L$10=\"English\",translation!C596,IF(START!$L$10=\"French\",translation!D596,IF(START!$L$10=\"Portuguese\",translation!E596,translation!F596)))","v":"Domestic medium and long-term"},{"$f":"Ext_Debt_Data!C123","v":{"$error":"#DIV/0!"}},{"$f":"H10","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER(I10), I10, H10)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,{"$f":"++IF(START!$L$10=\"English\",translation!C597,IF(START!$L$10=\"French\",translation!D597,IF(START!$L$10=\"Portuguese\",translation!E597,translation!F597)))","v":"Domestic short-term"},{"$f":"Ext_Debt_Data!C124","v":{"$error":"#DIV/0!"}},{"$f":"1-I9-I10","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[null,{"$f":"G12","v":"Terms of marginal debt"},null,null,null,null,{"$f":"++IF(START!$L$10=\"English\",translation!C598,IF(START!$L$10=\"French\",translation!D598,IF(START!$L$10=\"Portuguese\",translation!E598,translation!F598)))","v":"Terms of marginal debt"}]
[null,{"$f":"G13","v":"External MLT debt"},null,null,null,null,{"$f":"++IF(START!$L$10=\"English\",translation!C599,IF(START!$L$10=\"French\",translation!D599,IF(START!$L$10=\"Portuguese\",translation!E599,translation!F599)))","v":"External MLT debt"}]
[null,{"$f":"G14","v":"Avg. nominal interest rate on new borrowing in USD"},{"$f":"Ext_Debt_Data!C127/100","v":{"$error":"#DIV/0!"}},{"$f":"C14","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER(D14), D14, C14)","v":{"$error":"#DIV/0!"}},null,{"$f":"++IF(START!$L$10=\"English\",translation!C600,IF(START!$L$10=\"French\",translation!D600,IF(START!$L$10=\"Portuguese\",translation!E600,translation!F600)))","v":"Avg. nominal interest rate on new borrowing in USD"},{"$f":"C14","v":{"$error":"#DIV/0!"}},{"$f":"H14","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER(I14), I14, H14)","v":{"$error":"#DIV/0!"}}]
[null,"USD Discount rate",{"$f":"'Input 1 - Basics'!C25","v":0.05},{"$f":"C15","v":0.05},0.05,null,{"$f":"++IF(START!$L$10=\"English\",translation!C601,IF(START!$L$10=\"French\",translation!D601,IF(START!$L$10=\"Portuguese\",translation!E601,translation!F601)))","v":"USD Discount rate"},{"$f":"C15","v":0.05},{"$f":"H15","v":0.05},0.05]
[null,"Avg. maturity (incl. grace period)",{"$f":"IF(Ext_Debt_Data!C129=Ext_Debt_Data!C128,Ext_Debt_Data!C129+1,Ext_Debt_Data!C129)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"++IF(START!$L$10=\"English\",translation!C602,IF(START!$L$10=\"French\",translation!D602,IF(START!$L$10=\"Portuguese\",translation!E602,translation!F602)))","v":"Avg. maturity (incl. grace period)"},{"$error":"#DIV/0!"},{"$f":"H16","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[null,"Avg. grace period",{"$f":"Ext_Debt_Data!C128","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"++IF(START!$L$10=\"English\",translation!C603,IF(START!$L$10=\"French\",translation!D603,IF(START!$L$10=\"Portuguese\",translation!E603,translation!F603)))","v":"Avg. grace period"},{"$error":"#DIV/0!"},{"$f":"H17","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[null,{"$f":"\"* \"&++OFFSET(translation!C610, 0,LANG)","v":"* Note: All the additional financing needs generated by the shocks under the stress tests are assumed to be covered by PPG external MLT debt in the external DSA. Default terms of marginal debt are based on baseline 10-year projections."},null,null,null,null,{"$f":"++IF(START!$L$10=\"English\",translation!C604,IF(START!$L$10=\"French\",translation!D604,IF(START!$L$10=\"Portuguese\",translation!E604,translation!F604)))","v":"Domestic MLT debt"}]
[null,null,null,null,null,null,{"$f":"++IF(START!$L$10=\"English\",translation!C605,IF(START!$L$10=\"French\",translation!D605,IF(START!$L$10=\"Portuguese\",translation!E605,translation!F605)))","v":"Avg. real interest rate on new borrowing"},{"$f":"'Input 5 - Local-debt Financing'!C130/100","v":0},{"$f":"H19","v":0},{"$f":"IF(ISNUMBER(I19), I19, H19)","v":0}]
[null,null,null,null,null,null,{"$f":"++IF(START!$L$10=\"English\",translation!C606,IF(START!$L$10=\"French\",translation!D606,IF(START!$L$10=\"Portuguese\",translation!E606,translation!F606)))","v":"Avg. maturity (incl. grace period)"},{"$f":"'Input 5 - Local-debt Financing'!C132","v":1},{"$f":"H20","v":1},1]
[null,null,null,null,null,null,{"$f":"++IF(START!$L$10=\"English\",translation!C607,IF(START!$L$10=\"French\",translation!D607,IF(START!$L$10=\"Portuguese\",translation!E607,translation!F607)))","v":"Avg. grace period"},{"$f":"'Input 5 - Local-debt Financing'!C131","v":0},0,0]
[null,null,null,null,null,null,{"$f":"++IF(START!$L$10=\"English\",translation!C608,IF(START!$L$10=\"French\",translation!D608,IF(START!$L$10=\"Portuguese\",translation!E608,translation!F608)))","v":"Domestic short-term debt"}]
[null,null,null,null,null,null,{"$f":"++IF(START!$L$10=\"English\",translation!C609,IF(START!$L$10=\"French\",translation!D609,IF(START!$L$10=\"Portuguese\",translation!E609,translation!F609)))","v":"Avg. real interest rate"},{"$f":"'Input 5 - Local-debt Financing'!C137/100","v":0},{"$f":"H23","v":0},{"$f":"IF(ISNUMBER(I23), I23, H23)","v":0}]
[null,null,null,null,null,null,{"$f":"\"* \"&IF(START!L$10=\"English\",translation!C611,IF(START!L$10=\"French\",translation!D611,IF(START!L$10=\"Portuguese\",translation!E611,translation!F611)))","v":"* Note: The public DSA allows for domestic financing to cover the additional financing needs generated by the shocks under the stress tests in the public DSA. Default terms of marginal debt are based on baseline 10-year projections."}]

{"sheet":"Input 8 - SDR","index":21,"n_rows":47,"n_cols":24,"rows_kept":47,"cut":false,"hidden":true,"merged":[[19,1,19,22],[5,2,6,10]]}
["Please fill the yellow-shaded cells (if a pplicable)"]
[{"$f":"'Input 1 - Basics'!B3","v":"Please fill out the yellow cells"}]
[{"$f":"'Input 1 - Basics'!B5","v":"Blue cells are populated automatically"}]
[]
[]
[{"$f":"CONCATENATE(\"SDR allocation (in \",'Input 1 - Basics'!C19,\" of USD)\")","v":"SDR allocation (in Million of USD)"},0.25,"*Total stock, including increased SDR allocation"]
[{"$f":"CONCATENATE(\"SDR holdings (in \",'Input 1 - Basics'!C19,\" of USD)\")","v":"SDR holdings (in Million of USD)"},0.25]
[]
[null,null,{"$f":"'Macro-Debt_Data'!U4","v":2019},{"$f":"C9+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039]
[]
[{"$f":"CONCATENATE(\"Expected drawdown of SDR holdings (in \",'Macro-Debt_Data'!D6,\" of USD)\")","v":"Expected drawdown of SDR holdings (in Million of USD)"}]
[{"$f":"CONCATENATE(\"Possible reconsitution of SDR holdings (in \",'Macro-Debt_Data'!D7,\" of USD)\")","v":"Possible reconsitution of SDR holdings (in Million of USD)"}]
[]
["SDR interest rate",null,3.3836202945869446E-3,6.1497736091866706E-3,1.3078426140927201E-2,2.0672520777310424E-2,2.771360092141379E-2,3.1785558989781984E-2,3.1785558989781984E-2,3.1785558989781984E-2,3.1785558989781984E-2,3.1785558989781984E-2,3.1785558989781984E-2,3.1785558989781984E-2,3.1785558989781984E-2,3.1785558989781984E-2,3.1785558989781984E-2,3.1785558989781984E-2,3.1785558989781984E-2,3.1785558989781984E-2,3.1785558989781984E-2,3.1785558989781984E-2,3.1785558989781984E-2]
[]
[{"$f":"CONCATENATE(\"SDR allocation - holdings (in \",'Macro-Debt_Data'!D11,\" of USD)\")","v":"SDR allocation - holdings (in Million of USD)"},null,{"$f":"IF(B6-SUM(C12:C12)-(B7-SUM(C11:C11))<0,0,(B6-SUM(C12:C12)-(B7-SUM(C11:C11))))","v":0},{"$f":"IF(B6-SUM(C12:D12)-(B7-SUM(C11:D11))<0,0,(B6-SUM(C12:D12)-(B7-SUM(C11:D11))))","v":0},{"$f":"IF(B6-SUM(C12:E12)-(B7-SUM(C11:E11))<0,0,(B6-SUM(C12:E12)-(B7-SUM(C11:E11))))","v":0},{"$f":"IF(B6-SUM(C12:F12)-(B7-SUM(C11:F11))<0,0,(B6-SUM(C12:F12)-(B7-SUM(C11:F11))))","v":0},{"$f":"IF(B6-SUM(C12:G12)-(B7-SUM(C11:G11))<0,0,(B6-SUM(C12:G12)-(B7-SUM(C11:G11))))","v":0},{"$f":"IF(B6-SUM(C12:H12)-(B7-SUM(C11:H11))<0,0,(B6-SUM(C12:H12)-(B7-SUM(C11:H11))))","v":0},{"$f":"IF(B6-SUM(C12:I12)-(B7-SUM(C11:I11))<0,0,(B6-SUM(C12:I12)-(B7-SUM(C11:I11))))","v":0},{"$f":"IF(B6-SUM(C12:J12)-(B7-SUM(C11:J11))<0,0,(B6-SUM(C12:J12)-(B7-SUM(C11:J11))))","v":0},{"$f":"IF(B6-SUM(C12:K12)-(B7-SUM(C11:K11))<0,0,(B6-SUM(C12:K12)-(B7-SUM(C11:K11))))","v":0},{"$f":"IF(B6-SUM(C12:L12)-(B7-SUM(C11:L11))<0,0,(B6-SUM(C12:L12)-(B7-SUM(C11:L11))))","v":0},{"$f":"IF(B6-SUM(C12:M12)-(B7-SUM(C11:M11))<0,0,(B6-SUM(C12:M12)-(B7-SUM(C11:M11))))","v":0},{"$f":"IF(B6-SUM(C12:N12)-(B7-SUM(C11:N11))<0,0,(B6-SUM(C12:N12)-(B7-SUM(C11:N11))))","v":0},{"$f":"IF(B6-SUM(C12:O12)-(B7-SUM(C11:O11))<0,0,(B6-SUM(C12:O12)-(B7-SUM(C11:O11))))","v":0},{"$f":"IF(B6-SUM(C12:P12)-(B7-SUM(C11:P11))<0,0,(B6-SUM(C12:P12)-(B7-SUM(C11:P11))))","v":0},{"$f":"IF(B6-SUM(C12:Q12)-(B7-SUM(C11:Q11))<0,0,(B6-SUM(C12:Q12)-(B7-SUM(C11:Q11))))","v":0},{"$f":"IF(B6-SUM(C12:R12)-(B7-SUM(C11:R11))<0,0,(B6-SUM(C12:R12)-(B7-SUM(C11:R11))))","v":0},{"$f":"IF(B6-SUM(C12:S12)-(B7-SUM(C11:S11))<0,0,(B6-SUM(C12:S12)-(B7-SUM(C11:S11))))","v":0},{"$f":"IF(B6-SUM(C12:T12)-(B7-SUM(C11:T11))<0,0,(B6-SUM(C12:T12)-(B7-SUM(C11:T11))))","v":0},{"$f":"IF(B6-SUM(C12:U12)-(B7-SUM(C11:U11))<0,0,(B6-SUM(C12:U12)-(B7-SUM(C11:U11))))","v":0},{"$f":"IF(B6-SUM(C12:V12)-(B7-SUM(C11:V11))<0,0,(B6-SUM(C12:V12)-(B7-SUM(C11:V11))))","v":0},{"$f":"IF(B6-SUM(C12:W12)-(B7-SUM(C11:W11))<0,0,(B6-SUM(C12:W12)-(B7-SUM(C11:W11))))","v":0}]
[{"$f":"CONCATENATE(\"Interest payments (in \",'Macro-Debt_Data'!D12,\" of USD)\")","v":"Interest payments (in Million of USD)"},null,{"$f":"IF(B7<=B6,(B6-B7)*C14,0)","v":0},{"$f":"IF(C16<=B6,C16*D14,0)","v":0},{"$f":"IF(D16<=B6,D16*E14,0)","v":0},{"$f":"IF(E16<=B6,E16*F14,0)","v":0},{"$f":"IF(F16<=B6,F16*G14,0)","v":0},{"$f":"IF(G16<=B6,G16*H14,0)","v":0},{"$f":"IF(H16<=B6,H16*I14,0)","v":0},{"$f":"IF(I16<=B6,I16*J14,0)","v":0},{"$f":"IF(J16<=B6,J16*K14,0)","v":0},{"$f":"IF(K16<=B6,K16*L14,0)","v":0},{"$f":"IF(L16<=B6,L16*M14,0)","v":0},{"$f":"IF(M16<=B6,M16*N14,0)","v":0},{"$f":"IF(N16<=B6,N16*O14,0)","v":0},{"$f":"IF(O16<=B6,O16*P14,0)","v":0},{"$f":"IF(P16<=B6,P16*Q14,0)","v":0},{"$f":"IF(Q16<=B6,Q16*R14,0)","v":0},{"$f":"IF(R16<=B6,R16*S14,0)","v":0},{"$f":"IF(S16<=B6,S16*T14,0)","v":0},{"$f":"IF(T16<=B6,T16*U14,0)","v":0},{"$f":"IF(U16<=B6,U16*V14,0)","v":0},{"$f":"IF(V16<=B6,V16*W14,0)","v":0}]
[]
[]
["PV calculations","PV calculations are based only on interest payments"]
[]
[null,{"$f":"C9-1","v":2018},{"$f":"B22+1","v":2019},{"$f":"C22+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[]
[{"$f":"CONCATENATE(\"PV of interest payments (in \",'Macro-Debt_Data'!D19,\" of USD)\")","v":"PV of interest payments (in Million of USD)"},{"$f":"NPV('Input 1 - Basics'!C25,'Input 8 - SDR'!C26:W26)","v":0},{"$f":"NPV('Input 1 - Basics'!C25,'Input 8 - SDR'!D27:X27)","v":0},{"$f":"NPV('Input 1 - Basics'!C25,'Input 8 - SDR'!E28:Y28)","v":0},{"$f":"NPV('Input 1 - Basics'!C25,'Input 8 - SDR'!F29:Z29)","v":0},{"$f":"NPV('Input 1 - Basics'!C25,'Input 8 - SDR'!G30:AA30)","v":0},{"$f":"NPV('Input 1 - Basics'!C25,'Input 8 - SDR'!H31:AA31)","v":0},{"$f":"NPV('Input 1 - Basics'!C25,'Input 8 - SDR'!I32:AB32)","v":0},{"$f":"NPV('Input 1 - Basics'!C25,'Input 8 - SDR'!J33:AC33)","v":0},{"$f":"NPV('Input 1 - Basics'!C25,'Input 8 - SDR'!K34:AD34)","v":0},{"$f":"NPV('Input 1 - Basics'!C25,'Input 8 - SDR'!L35:AE35)","v":0},{"$f":"NPV('Input 1 - Basics'!C25,'Input 8 - SDR'!M36:AF36)","v":0},{"$f":"NPV('Input 1 - Basics'!C25,'Input 8 - SDR'!N37:AG37)","v":0},{"$f":"NPV('Input 1 - Basics'!C25,'Input 8 - SDR'!O38:AH38)","v":0},{"$f":"NPV('Input 1 - Basics'!C25,'Input 8 - SDR'!P39:AI39)","v":0},{"$f":"NPV('Input 1 - Basics'!C25,'Input 8 - SDR'!Q40:AJ40)","v":0},{"$f":"NPV('Input 1 - Basics'!C25,'Input 8 - SDR'!R41:AK41)","v":0},{"$f":"NPV('Input 1 - Basics'!C25,'Input 8 - SDR'!S42:AL42)","v":0},{"$f":"NPV('Input 1 - Basics'!C25,'Input 8 - SDR'!T43:AM43)","v":0},{"$f":"NPV('Input 1 - Basics'!C25,'Input 8 - SDR'!U44:AN44)","v":0},{"$f":"NPV('Input 1 - Basics'!C25,'Input 8 - SDR'!V45:AO45)","v":0},{"$f":"NPV('Input 1 - Basics'!C25,'Input 8 - SDR'!W46:AP46)","v":0},{"$f":"NPV('Input 1 - Basics'!C25,'Input 8 - SDR'!X47:AQ47)","v":0}]
[]
[{"$f":"CONCATENATE(\"as of end\",\"-\",C9-1)","v":"as of end-2018"},null,{"$f":"IF(B7<B6,(B6-B7)*C14,0)","v":0},{"$f":"IF(B7<B6,(B6-B7)*D14,0)","v":0},{"$f":"IF(B7<B6,(B6-B7)*E14,0)","v":0},{"$f":"IF(B7<B6,(B6-B7)*F14,0)","v":0},{"$f":"IF(B7<B6,(B6-B7)*G14,0)","v":0},{"$f":"IF(B7<B6,(B6-B7)*H14+(B6-B7)*H14/('Input 1 - Basics'!C25),0)","v":0}]
[{"$f":"CONCATENATE(\"as of end\",\"-\",C9)","v":"as of end-2019"},null,null,{"$f":"IF(C16>0,C16*D14,0)","v":0},{"$f":"IF(D16>0,C16*E14,0)","v":0},{"$f":"IF(E16>0,C16*F14,0)","v":0},{"$f":"IF(F16>0,C16*G14,0)","v":0},{"$f":"IF(C16>0,C16*H14+C16*H14/('Input 1 - Basics'!C25),0)","v":0}]
[{"$f":"CONCATENATE(\"as of end\",\"-\",D9)","v":"as of end-2020"},null,null,null,{"$f":"IF(D16>0,D16*E14,0)","v":0},{"$f":"IF(E16>0,D16*F14,0)","v":0},{"$f":"IF(F16>0,D16*G14,0)","v":0},{"$f":"IF(D16>0,D16*H14+D16*H14/('Input 1 - Basics'!C25),0)","v":0}]
[{"$f":"CONCATENATE(\"as of end\",\"-\",E9)","v":"as of end-2021"},null,null,null,null,{"$f":"IF(E16>0,E16*F14,0)","v":0},{"$f":"IF(F16>0,E16*G14,0)","v":0},{"$f":"IF(E16>0,E16*H14+E16*H14/('Input 1 - Basics'!C25),0)","v":0}]
[{"$f":"CONCATENATE(\"as of end\",\"-\",F9)","v":"as of end-2022"},null,null,null,null,null,{"$f":"IF(F16>0,F16*G14,0)","v":0},{"$f":"IF(F16>0,F16*H14+F16*H14/('Input 1 - Basics'!C25),0)","v":0}]
[{"$f":"CONCATENATE(\"as of end\",\"-\",G9)","v":"as of end-2023"},null,null,null,null,null,null,{"$f":"IF(G16>0,G16*H14+G16*H14/('Input 1 - Basics'!C25),0)","v":0}]
[{"$f":"CONCATENATE(\"as of end\",\"-\",H9)","v":"as of end-2024"},null,null,null,null,null,null,null,{"$f":"IF(H16>0,H16*I14+H16*I14/('Input 1 - Basics'!C25),0)","v":0}]
[{"$f":"CONCATENATE(\"as of end\",\"-\",I9)","v":"as of end-2025"},null,null,null,null,null,null,null,null,{"$f":"IF(I16>0,I16*J14+I16*J14/('Input 1 - Basics'!C25),0)","v":0}]
[{"$f":"CONCATENATE(\"as of end\",\"-\",J9)","v":"as of end-2026"},null,null,null,null,null,null,null,null,null,{"$f":"IF(J16>0,J16*K14+J16*K14/('Input 1 - Basics'!C25),0)","v":0}]
[{"$f":"CONCATENATE(\"as of end\",\"-\",K9)","v":"as of end-2027"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K16>0,K16*L14+K16*L14/('Input 1 - Basics'!C25),0)","v":0}]
[{"$f":"CONCATENATE(\"as of end\",\"-\",L9)","v":"as of end-2028"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L16>0,L16*M14+L16*M14/('Input 1 - Basics'!C25),0)","v":0}]
[{"$f":"CONCATENATE(\"as of end\",\"-\",M9)","v":"as of end-2029"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M16>0,M16*N14+M16*N14/('Input 1 - Basics'!C25),0)","v":0}]
[{"$f":"CONCATENATE(\"as of end\",\"-\",N9)","v":"as of end-2030"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N16>0,N16*O14+N16*O14/('Input 1 - Basics'!C25),0)","v":0}]
[{"$f":"CONCATENATE(\"as of end\",\"-\",O9)","v":"as of end-2031"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O16>0,O16*P14+O16*P14/('Input 1 - Basics'!C25),0)","v":0}]
[{"$f":"CONCATENATE(\"as of end\",\"-\",P9)","v":"as of end-2032"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P16>0,P16*Q14+P16*Q14/('Input 1 - Basics'!C25),0)","v":0}]
[{"$f":"CONCATENATE(\"as of end\",\"-\",Q9)","v":"as of end-2033"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Q16>0,Q16*R14+Q16*R14/('Input 1 - Basics'!C25),0)","v":0}]
[{"$f":"CONCATENATE(\"as of end\",\"-\",R9)","v":"as of end-2034"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R16>0,R16*S14+R16*S14/('Input 1 - Basics'!C25),0)","v":0}]
[{"$f":"CONCATENATE(\"as of end\",\"-\",S9)","v":"as of end-2035"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(S16>0,S16*T14+S16*T14/('Input 1 - Basics'!C25),0)","v":0}]
[{"$f":"CONCATENATE(\"as of end\",\"-\",T9)","v":"as of end-2036"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T16>0,T16*U14+T16*U14/('Input 1 - Basics'!C25),0)","v":0}]
[{"$f":"CONCATENATE(\"as of end\",\"-\",U9)","v":"as of end-2037"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U16>0,U16*V14+U16*V14/('Input 1 - Basics'!C25),0)","v":0}]
[{"$f":"CONCATENATE(\"as of end\",\"-\",V9)","v":"as of end-2038"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V16>0,V16*W14+V16*W14/('Input 1 - Basics'!C25),0)","v":0}]
[{"$f":"CONCATENATE(\"as of end\",\"-\",W9)","v":"as of end-2039"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W16>0,W16*W14+W16*W14/('Input 1 - Basics'!C25),0)","v":0}]

{"sheet":"Customized Scenario-External","index":22,"n_rows":147,"n_cols":54,"rows_kept":147,"cut":false,"hidden":true,"merged":[[57,3,57,15],[4,0,4,16],[53,16,53,30],[53,1,53,15],[54,1,54,15],[5,1,5,16]]}
[]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C830,IF(START!L10=\"French\",translation!D830,IF(START!L10=\"Portuguese\",translation!E830,translation!F830)))","v":"To include the external customized scenario in charts and tables?"},null,"No"]
[]
[{"$f":"+IF(START!L10=\"English\",translation!C831,IF(START!L10=\"French\",translation!D831,IF(START!L10=\"Portuguese\",translation!E831,translation!F831)))","v":"Customized external scenarios: INSTRUCTIONS"}]
[null,{"$f":"translation!C827","v":"This sheet allows the user to design customized shocks to the main variables determining the external debt dynamics. Please add scenario's name in cell B8 and assign a short name in cell B24.  Fill in the yellow cells. \n\nThe user can enter alternative data for any, a few, or all of the variables listed in rows 10 to 17 or assume alternative terms for new debt contracted under the shock (cells C26 to C28). Alternatively, if the goal is to shock a variable not listed in rows 10 to 17, go directly to the summary table (from row 64 onward) and make the changes as desired. Exports and Imports are set to account for shocks to commodity prices. For any other shock enter the new series of Exports (Imports) to GDP in lines 70-71.\n\nIf the user decides to use the pre-customized commodity price shock scenario for exports and imports, assumptions should be entered in rows 19 to 21: (i) the percentage change in commodity prices relative to the baseline; (ii) the net position of the country, e.g. net exporter or net importer of a commodity (if the country is a net exporter (importer), an increase in commodity prices will increase the value of exports (imports) in the first round); and (iii) line 21 allows to accommodate a “shock profile” (SP), different persistence and impact. If the SP equals 1 in the first year, then an increase of 3% in commodity prices for a net exporter will increase exports by 3% in that year. If the SP equals 0.6 in the second year, then an increase of 3% in commodity prices for a net exporter will increase exports by 1.6% in the second year, and so on.\n\nMake sure to keep the overall consistency of the macroeconomic assumptions.\nSelect \"Yes\" in cell D3 to activate a customized scenario and to display the results the output tables and in the panel charts."}]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C789,IF(START!L10=\"French\",translation!D789,IF(START!L10=\"Portuguese\",translation!E789,translation!F789)))","v":"A2. Alternative Scenario :[Customize, enter title]"},null,{"$f":"+D59","v":2019},{"$f":"+E59","v":2020},{"$f":"+F59","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039]
[null,{"$f":"+IF(START!L10=\"English\",translation!C772,IF(START!L10=\"French\",translation!D772,IF(START!L10=\"Portuguese\",translation!E772,translation!F772)))","v":"Exports, Imports are set to account for shocks to commodity prices. For any other shock enter the new series of Export/Imports to GDP in lines 101 and 102."}]
[null,{"$f":"+B70","v":"Exports "},null,{"$f":"++IF(D20=B10,'Baseline - external'!N19*(1+C19*D21),'Baseline - external'!N19)","v":{"$error":"#DIV/0!"}},{"$f":"++IF(D20=B10,'Baseline - external'!O19*(1+C19*E21),'Baseline - external'!O19)","v":{"$error":"#DIV/0!"}},{"$f":"++IF(D20=B10,'Baseline - external'!P19*(1+C19*F21),'Baseline - external'!P19)","v":{"$error":"#DIV/0!"}},{"$f":"++IF(D20=B10,'Baseline - external'!Q19*(1+C19*G21),'Baseline - external'!Q19)","v":{"$error":"#DIV/0!"}},{"$f":"++IF(D20=B10,'Baseline - external'!R19*(1+C19*H21),'Baseline - external'!R19)","v":{"$error":"#DIV/0!"}},{"$f":"++IF(D20=B10,'Baseline - external'!S19*(1+C19*I21),'Baseline - external'!S19)","v":{"$error":"#DIV/0!"}},{"$f":"++IF(D20=B10,'Baseline - external'!T19*(1+C19*J21),'Baseline - external'!T19)","v":{"$error":"#DIV/0!"}},{"$f":"++IF(D20=B10,'Baseline - external'!U19*(1+C19*K21),'Baseline - external'!U19)","v":{"$error":"#DIV/0!"}},{"$f":"++IF(D20=B10,'Baseline - external'!V19*(1+C19*L21),'Baseline - external'!V19)","v":{"$error":"#DIV/0!"}},{"$f":"++IF(D20=B10,'Baseline - external'!W19*(1+C19*M21),'Baseline - external'!W19)","v":{"$error":"#DIV/0!"}},{"$f":"++IF(D20=B10,'Baseline - external'!X19*(1+C19*N21),'Baseline - external'!X19)","v":{"$error":"#DIV/0!"}},{"$f":"++IF(D20=B10,'Baseline - external'!Y19*(1+C19*O21),'Baseline - external'!Y19)","v":{"$error":"#DIV/0!"}},{"$f":"++IF(D20=B10,'Baseline - external'!Z19*(1+C19*P21),'Baseline - external'!Z19)","v":{"$error":"#DIV/0!"}},{"$f":"++IF(D20=B10,'Baseline - external'!AA19*(1+C19*Q21),'Baseline - external'!AA19)","v":{"$error":"#DIV/0!"}},{"$f":"++IF(D20=B10,'Baseline - external'!AB19*(1+C19*R21),'Baseline - external'!AB19)","v":{"$error":"#DIV/0!"}},{"$f":"++IF(D20=B10,'Baseline - external'!AC19*(1+C19*S21),'Baseline - external'!AC19)","v":{"$error":"#DIV/0!"}},{"$f":"++IF(D20=B10,'Baseline - external'!AD19*(1+C19*T21),'Baseline - external'!AD19)","v":{"$error":"#DIV/0!"}},{"$f":"++IF(D20=B10,'Baseline - external'!AE19*(1+C19*U21),'Baseline - external'!AE19)","v":{"$error":"#DIV/0!"}},{"$f":"++IF(D20=B10,'Baseline - external'!AF19*(1+C19*V21),'Baseline - external'!AF19)","v":{"$error":"#DIV/0!"}},{"$f":"++IF(D20=B10,'Baseline - external'!AG19*(1+C19*W21),'Baseline - external'!AG19)","v":{"$error":"#DIV/0!"}},{"$f":"++IF(D20=B10,'Baseline - external'!AH19*(1+C19*X21),'Baseline - external'!AH19)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+B71","v":"Imports "},null,{"$f":"++IF(D20=B11,'Baseline - external'!N20*(1+C19*D21),'Baseline - external'!N20)","v":{"$error":"#DIV/0!"}},{"$f":"++IF(D20=B11,'Baseline - external'!O20*(1+C19*E21),'Baseline - external'!O20)","v":{"$error":"#DIV/0!"}},{"$f":"++IF(D20=B11,'Baseline - external'!P20*(1+C19*F21),'Baseline - external'!P20)","v":{"$error":"#DIV/0!"}},{"$f":"++IF(D20=B11,'Baseline - external'!Q20*(1+C19*G21),'Baseline - external'!Q20)","v":{"$error":"#DIV/0!"}},{"$f":"++IF(D20=B11,'Baseline - external'!R20*(1+C19*H21),'Baseline - external'!R20)","v":{"$error":"#DIV/0!"}},{"$f":"++IF(D20=B11,'Baseline - external'!S20*(1+C19*I21),'Baseline - external'!S20)","v":{"$error":"#DIV/0!"}},{"$f":"++IF(D20=B11,'Baseline - external'!T20*(1+C19*J21),'Baseline - external'!T20)","v":{"$error":"#DIV/0!"}},{"$f":"++IF(D20=B11,'Baseline - external'!U20*(1+C19*K21),'Baseline - external'!U20)","v":{"$error":"#DIV/0!"}},{"$f":"++IF(D20=B11,'Baseline - external'!V20*(1+C19*L21),'Baseline - external'!V20)","v":{"$error":"#DIV/0!"}},{"$f":"++IF(D20=B11,'Baseline - external'!W20*(1+C19*M21),'Baseline - external'!W20)","v":{"$error":"#DIV/0!"}},{"$f":"++IF(D20=B11,'Baseline - external'!X20*(1+C19*N21),'Baseline - external'!X20)","v":{"$error":"#DIV/0!"}},{"$f":"++IF(D20=B11,'Baseline - external'!Y20*(1+C19*O21),'Baseline - external'!Y20)","v":{"$error":"#DIV/0!"}},{"$f":"++IF(D20=B11,'Baseline - external'!Z20*(1+C19*P21),'Baseline - external'!Z20)","v":{"$error":"#DIV/0!"}},{"$f":"++IF(D20=B11,'Baseline - external'!AA20*(1+C19*Q21),'Baseline - external'!AA20)","v":{"$error":"#DIV/0!"}},{"$f":"++IF(D20=B11,'Baseline - external'!AB20*(1+C19*R21),'Baseline - external'!AB20)","v":{"$error":"#DIV/0!"}},{"$f":"++IF(D20=B11,'Baseline - external'!AC20*(1+C19*S21),'Baseline - external'!AC20)","v":{"$error":"#DIV/0!"}},{"$f":"++IF(D20=B11,'Baseline - external'!AD20*(1+C19*T21),'Baseline - external'!AD20)","v":{"$error":"#DIV/0!"}},{"$f":"++IF(D20=B11,'Baseline - external'!AE20*(1+C19*U21),'Baseline - external'!AE20)","v":{"$error":"#DIV/0!"}},{"$f":"++IF(D20=B11,'Baseline - external'!AF20*(1+C19*V21),'Baseline - external'!AF20)","v":{"$error":"#DIV/0!"}},{"$f":"++IF(D20=B11,'Baseline - external'!AG20*(1+C19*W21),'Baseline - external'!AG20)","v":{"$error":"#DIV/0!"}},{"$f":"++IF(D20=B11,'Baseline - external'!AH20*(1+C19*X21),'Baseline - external'!AH20)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C775,IF(START!L10=\"French\",translation!D775,IF(START!L10=\"Portuguese\",translation!E775,translation!F775)))","v":"Net Current Transfers, Official"},null,{"$f":"+'Baseline - external'!N22","v":{"$error":"#DIV/0!"}},{"$f":"+'Baseline - external'!O22","v":{"$error":"#DIV/0!"}},{"$f":"+'Baseline - external'!P22","v":{"$error":"#DIV/0!"}},{"$f":"+'Baseline - external'!Q22","v":{"$error":"#DIV/0!"}},{"$f":"+'Baseline - external'!R22","v":{"$error":"#DIV/0!"}},{"$f":"+'Baseline - external'!S22","v":{"$error":"#DIV/0!"}},{"$f":"+'Baseline - external'!T22","v":{"$error":"#DIV/0!"}},{"$f":"+'Baseline - external'!U22","v":{"$error":"#DIV/0!"}},{"$f":"+'Baseline - external'!V22","v":{"$error":"#DIV/0!"}},{"$f":"+'Baseline - external'!W22","v":{"$error":"#DIV/0!"}},{"$f":"+'Baseline - external'!X22","v":{"$error":"#DIV/0!"}},{"$f":"+'Baseline - external'!Y22","v":{"$error":"#DIV/0!"}},{"$f":"+'Baseline - external'!Z22","v":{"$error":"#DIV/0!"}},{"$f":"+'Baseline - external'!AA22","v":{"$error":"#DIV/0!"}},{"$f":"+'Baseline - external'!AB22","v":{"$error":"#DIV/0!"}},{"$f":"+'Baseline - external'!AC22","v":{"$error":"#DIV/0!"}},{"$f":"+'Baseline - external'!AD22","v":{"$error":"#DIV/0!"}},{"$f":"+'Baseline - external'!AE22","v":{"$error":"#DIV/0!"}},{"$f":"+'Baseline - external'!AF22","v":{"$error":"#DIV/0!"}},{"$f":"+'Baseline - external'!AG22","v":{"$error":"#DIV/0!"}},{"$f":"+'Baseline - external'!AH22","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C776,IF(START!L10=\"French\",translation!D776,IF(START!L10=\"Portuguese\",translation!E776,translation!F776)))","v":"Net Current Transfers, Private"},null,{"$f":"+'Baseline - external'!N21-+'Baseline - external'!N22","v":{"$error":"#DIV/0!"}},{"$f":"+'Baseline - external'!O21-+'Baseline - external'!O22","v":{"$error":"#DIV/0!"}},{"$f":"+'Baseline - external'!P21-+'Baseline - external'!P22","v":{"$error":"#DIV/0!"}},{"$f":"+'Baseline - external'!Q21-+'Baseline - external'!Q22","v":{"$error":"#DIV/0!"}},{"$f":"+'Baseline - external'!R21-+'Baseline - external'!R22","v":{"$error":"#DIV/0!"}},{"$f":"+'Baseline - external'!S21-+'Baseline - external'!S22","v":{"$error":"#DIV/0!"}},{"$f":"+'Baseline - external'!T21-+'Baseline - external'!T22","v":{"$error":"#DIV/0!"}},{"$f":"+'Baseline - external'!U21-+'Baseline - external'!U22","v":{"$error":"#DIV/0!"}},{"$f":"+'Baseline - external'!V21-+'Baseline - external'!V22","v":{"$error":"#DIV/0!"}},{"$f":"+'Baseline - external'!W21-+'Baseline - external'!W22","v":{"$error":"#DIV/0!"}},{"$f":"+'Baseline - external'!X21-+'Baseline - external'!X22","v":{"$error":"#DIV/0!"}},{"$f":"+'Baseline - external'!Y21-+'Baseline - external'!Y22","v":{"$error":"#DIV/0!"}},{"$f":"+'Baseline - external'!Z21-+'Baseline - external'!Z22","v":{"$error":"#DIV/0!"}},{"$f":"+'Baseline - external'!AA21-+'Baseline - external'!AA22","v":{"$error":"#DIV/0!"}},{"$f":"+'Baseline - external'!AB21-+'Baseline - external'!AB22","v":{"$error":"#DIV/0!"}},{"$f":"+'Baseline - external'!AC21-+'Baseline - external'!AC22","v":{"$error":"#DIV/0!"}},{"$f":"+'Baseline - external'!AD21-+'Baseline - external'!AD22","v":{"$error":"#DIV/0!"}},{"$f":"+'Baseline - external'!AE21-+'Baseline - external'!AE22","v":{"$error":"#DIV/0!"}},{"$f":"+'Baseline - external'!AF21-+'Baseline - external'!AF22","v":{"$error":"#DIV/0!"}},{"$f":"+'Baseline - external'!AG21-+'Baseline - external'!AG22","v":{"$error":"#DIV/0!"}},{"$f":"+'Baseline - external'!AH21-+'Baseline - external'!AH22","v":{"$error":"#DIV/0!"}}]
[null,"Checkline (= 0)",null,{"$f":"+D68-D69-D72-D74","v":{"$error":"#DIV/0!"}},{"$f":"+E68-E69-E72-E74","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+B75","v":"Net FDI (negative = inflow)"},null,-6.5219609550765671,-6.132271865192644,-6.1927425792873203,-5.992742579287321,-5.7927425792873199,-5.5927425792873207,-5.5927425792873215,-5.5927425792873215,-5.5927425792873215,-5.5927425792873215,-5.5927425792873224,-5.5927425792873224,-5.5927425792873215,-5.5927425792873207,-5.5927425792873198,-5.5927425792873207,-5.5927425792873215,-5.5927425792873215,-5.5927425792873224,-5.5927425792873224,-5.5927425792873207]
[null,{"$f":"+B101","v":"Real GDP growth (in percent)"},null,4.8450929447266144,4.6000000000000263,4.4999999999999929,4.4000000000000004,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.1999999999999815,4.2000000000000259,4.2,4.2,4.2000000000000259,4.2,4.1999999999999815]
[null,{"$f":"+B102","v":"GDP deflator in US dollar terms (change in percent)"},null,7.0302627887764757,3.7686273220103539,2.0409469051802631,1.2269761783266553,1.0029229236890203,0.74124346507458139,1.2777218194633955,1.8074999999999397,2.3350000000000426,2.8625000000000345,3.3899999999999153,3.9175,4.4450000000000101,5.4999999999999494,5.5000000000000604,5.500000000000016,5.4999999999999716,5.5000000000000604,5.4999999999999494,5.500000000000016,5.500000000000016]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C782,IF(START!L10=\"French\",translation!D782,IF(START!L10=\"Portuguese\",translation!E782,translation!F782)))","v":"Commodity prices (% change from baseline)"},0.03]
[null,{"$f":"+IF(START!L10=\"English\",translation!C783,IF(START!L10=\"French\",translation!D783,IF(START!L10=\"Portuguese\",translation!E783,translation!F783)))","v":"Net position"},"Importer",{"$f":"+IF(C20=\"Importer\",B11,IF(C20=\"Importador\",B11,B10))","v":"Imports "}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C784,IF(START!L10=\"French\",translation!D784,IF(START!L10=\"Portuguese\",translation!E784,translation!F784)))","v":"Shock Profile (SP) for Commodity Prices' Impact on Imports  (Change in Imports  = SP*Change in Commodity prices)"},null,null,1.2,1,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+IF(START!L10=\"English\",translation!C786,IF(START!L10=\"French\",translation!D786,IF(START!L10=\"Portuguese\",translation!E786,translation!F786)))","v":"Exporter"},{"$f":"+IF(START!L10=\"English\",translation!C787,IF(START!L10=\"French\",translation!D787,IF(START!L10=\"Portuguese\",translation!E787,translation!F787)))","v":"Importer"}]
[null,{"$f":"+'Customized Scenario - public'!B18","v":"Assumptions"}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C790,IF(START!L10=\"French\",translation!D790,IF(START!L10=\"Portuguese\",translation!E790,translation!F790)))","v":"[Short Name]"}]
[null,{"$f":"+Ext_Debt_Data!A127","v":"Average interest rate on new debt"},{"$f":"+'Input 7 - Residual Financing'!J14","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+'Input 7 - Residual Financing'!G15","v":"USD Discount rate"},{"$f":"+'Input 7 - Residual Financing'!J15","v":0.05}]
[null,{"$f":"+Ext_Debt_Data!A128","v":"Average grace period on new debt"},{"$f":"+'Input 7 - Residual Financing'!J16","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+Ext_Debt_Data!A129","v":"Average maturity of new debt"},{"$f":"+'Input 7 - Residual Financing'!J17","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"+PV_ResFin_pub!C7","v":"Period"},null,0,{"$f":"+D30+1","v":1},{"$f":"+E30+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,{"$f":"+PV_ResFin_pub!C8","v":"First year of projections"},null,{"$f":"'Macro-Debt_Data'!U5","v":2019},{"$f":"D31+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069]
[null,{"$f":"+PV_ResFin_pub!C9","v":"Disbursement"},null,100]
[null,{"$f":"+PV_ResFin_pub!C10","v":"Debt stock"},null,{"$f":"D32-D34","v":{"$error":"#DIV/0!"}},{"$f":"D33-E34","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+PV_ResFin_pub!C11","v":"Amortization"},null,{"$f":"IF(D30-D30-1<C27,0,IF(D30-D30-1<C28,D32/(C28-C27),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E30-D30-1<C27,0,IF(E30-D30-1<C28,D32/(C28-C27),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(F30-D30-1<C27,0,IF(F30-D30-1<C28,D32/(C28-C27),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(G30-D30-1<C27,0,IF(G30-D30-1<C28,D32/(C28-C27),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(H30-D30-1<C27,0,IF(H30-D30-1<C28,D32/(C28-C27),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(I30-D30-1<C27,0,IF(I30-D30-1<C28,D32/(C28-C27),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(J30-D30-1<C27,0,IF(J30-D30-1<C28,D32/(C28-C27),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(K30-D30-1<C27,0,IF(K30-D30-1<C28,D32/(C28-C27),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(L30-D30-1<C27,0,IF(L30-D30-1<C28,D32/(C28-C27),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(M30-D30-1<C27,0,IF(M30-D30-1<C28,D32/(C28-C27),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(N30-D30-1<C27,0,IF(N30-D30-1<C28,D32/(C28-C27),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(O30-D30-1<C27,0,IF(O30-D30-1<C28,D32/(C28-C27),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(P30-D30-1<C27,0,IF(P30-D30-1<C28,D32/(C28-C27),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q30-D30-1<C27,0,IF(Q30-D30-1<C28,D32/(C28-C27),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(R30-D30-1<C27,0,IF(R30-D30-1<C28,D32/(C28-C27),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(S30-D30-1<C27,0,IF(S30-D30-1<C28,D32/(C28-C27),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(T30-D30-1<C27,0,IF(T30-D30-1<C28,D32/(C28-C27),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(U30-D30-1<C27,0,IF(U30-D30-1<C28,D32/(C28-C27),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(V30-D30-1<C27,0,IF(V30-D30-1<C28,D32/(C28-C27),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(W30-D30-1<C27,0,IF(W30-D30-1<C28,D32/(C28-C27),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(X30-D30-1<C27,0,IF(X30-D30-1<C28,D32/(C28-C27),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Y30-D30-1<C27,0,IF(Y30-D30-1<C28,D32/(C28-C27),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z30-D30-1<C27,0,IF(Z30-D30-1<C28,D32/(C28-C27),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA30-D30-1<C27,0,IF(AA30-D30-1<C28,D32/(C28-C27),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AB30-D30-1<C27,0,IF(AB30-D30-1<C28,D32/(C28-C27),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AC30-D30-1<C27,0,IF(AC30-D30-1<C28,D32/(C28-C27),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AD30-D30-1<C27,0,IF(AD30-D30-1<C28,D32/(C28-C27),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AE30-D30-1<C27,0,IF(AE30-D30-1<C28,D32/(C28-C27),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AF30-D30-1<C27,0,IF(AF30-D30-1<C28,D32/(C28-C27),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AG30-D30-1<C27,0,IF(AG30-D30-1<C28,D32/(C28-C27),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AH30-D30-1<C27,0,IF(AH30-D30-1<C28,D32/(C28-C27),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AI30-D30-1<C27,0,IF(AI30-D30-1<C28,D32/(C28-C27),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AJ30-D30-1<C27,0,IF(AJ30-D30-1<C28,D32/(C28-C27),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AK30-D30-1<C27,0,IF(AK30-D30-1<C28,D32/(C28-C27),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AL30-D30-1<C27,0,IF(AL30-D30-1<C28,D32/(C28-C27),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AM30-D30-1<C27,0,IF(AM30-D30-1<C28,D32/(C28-C27),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AN30-D30-1<C27,0,IF(AN30-D30-1<C28,D32/(C28-C27),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AO30-D30-1<C27,0,IF(AO30-D30-1<C28,D32/(C28-C27),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AP30-D30-1<C27,0,IF(AP30-D30-1<C28,D32/(C28-C27),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AQ30-D30-1<C27,0,IF(AQ30-D30-1<C28,D32/(C28-C27),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AR30-D30-1<C27,0,IF(AR30-D30-1<C28,D32/(C28-C27),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AS30-D30-1<C27,0,IF(AS30-D30-1<C28,D32/(C28-C27),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AT30-D30-1<C27,0,IF(AT30-D30-1<C28,D32/(C28-C27),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AU30-D30-1<C27,0,IF(AU30-D30-1<C28,D32/(C28-C27),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AV30-D30-1<C27,0,IF(AV30-D30-1<C28,D32/(C28-C27),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AW30-D30-1<C27,0,IF(AW30-D30-1<C28,D32/(C28-C27),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AX30-D30-1<C27,0,IF(AX30-D30-1<C28,D32/(C28-C27),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AY30-D30-1<C27,0,IF(AY30-D30-1<C28,D32/(C28-C27),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AZ30-D30-1<C27,0,IF(AZ30-D30-1<C28,D32/(C28-C27),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(BA30-D30-1<C27,0,IF(BA30-D30-1<C28,D32/(C28-C27),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(BB30-D30-1<C27,0,IF(BB30-D30-1<C28,D32/(C28-C27),0))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+PV_ResFin_pub!C12","v":"Interest"},null,0,{"$f":"D33*C25","v":{"$error":"#DIV/0!"}},{"$f":"E33*C25","v":{"$error":"#DIV/0!"}},{"$f":"F33*C25","v":{"$error":"#DIV/0!"}},{"$f":"G33*C25","v":{"$error":"#DIV/0!"}},{"$f":"H33*C25","v":{"$error":"#DIV/0!"}},{"$f":"I33*C25","v":{"$error":"#DIV/0!"}},{"$f":"J33*C25","v":{"$error":"#DIV/0!"}},{"$f":"K33*C25","v":{"$error":"#DIV/0!"}},{"$f":"L33*C25","v":{"$error":"#DIV/0!"}},{"$f":"M33*C25","v":{"$error":"#DIV/0!"}},{"$f":"N33*C25","v":{"$error":"#DIV/0!"}},{"$f":"O33*C25","v":{"$error":"#DIV/0!"}},{"$f":"P33*C25","v":{"$error":"#DIV/0!"}},{"$f":"Q33*C25","v":{"$error":"#DIV/0!"}},{"$f":"R33*C25","v":{"$error":"#DIV/0!"}},{"$f":"S33*C25","v":{"$error":"#DIV/0!"}},{"$f":"T33*C25","v":{"$error":"#DIV/0!"}},{"$f":"U33*C25","v":{"$error":"#DIV/0!"}},{"$f":"V33*C25","v":{"$error":"#DIV/0!"}},{"$f":"W33*C25","v":{"$error":"#DIV/0!"}},{"$f":"X33*C25","v":{"$error":"#DIV/0!"}},{"$f":"Y33*C25","v":{"$error":"#DIV/0!"}},{"$f":"Z33*C25","v":{"$error":"#DIV/0!"}},{"$f":"AA33*C25","v":{"$error":"#DIV/0!"}},{"$f":"AB33*C25","v":{"$error":"#DIV/0!"}},{"$f":"AC33*C25","v":{"$error":"#DIV/0!"}},{"$f":"AD33*C25","v":{"$error":"#DIV/0!"}},{"$f":"AE33*C25","v":{"$error":"#DIV/0!"}},{"$f":"AF33*C25","v":{"$error":"#DIV/0!"}},{"$f":"AG33*C25","v":{"$error":"#DIV/0!"}},{"$f":"AH33*C25","v":{"$error":"#DIV/0!"}},{"$f":"AI33*C25","v":{"$error":"#DIV/0!"}},{"$f":"AJ33*C25","v":{"$error":"#DIV/0!"}},{"$f":"AK33*C25","v":{"$error":"#DIV/0!"}},{"$f":"AL33*C25","v":{"$error":"#DIV/0!"}},{"$f":"AM33*C25","v":{"$error":"#DIV/0!"}},{"$f":"AN33*C25","v":{"$error":"#DIV/0!"}},{"$f":"AO33*C25","v":{"$error":"#DIV/0!"}},{"$f":"AP33*C25","v":{"$error":"#DIV/0!"}},{"$f":"AQ33*C25","v":{"$error":"#DIV/0!"}},{"$f":"AR33*C25","v":{"$error":"#DIV/0!"}},{"$f":"AS33*C25","v":{"$error":"#DIV/0!"}},{"$f":"AT33*C25","v":{"$error":"#DIV/0!"}},{"$f":"AU33*C25","v":{"$error":"#DIV/0!"}},{"$f":"AV33*C25","v":{"$error":"#DIV/0!"}},{"$f":"AW33*C25","v":{"$error":"#DIV/0!"}},{"$f":"AX33*C25","v":{"$error":"#DIV/0!"}},{"$f":"AY33*C25","v":{"$error":"#DIV/0!"}},{"$f":"AZ33*C25","v":{"$error":"#DIV/0!"}},{"$f":"BA33*C25","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+PV_ResFin_pub!C13","v":"Total debt service"},null,{"$f":"D34+D35","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+PV_ResFin_pub!C14","v":"PV of debt"},null,{"$f":"NPV(C26,E36:BB36)","v":{"$error":"#DIV/0!"}},{"$f":"NPV(C26,F27:BB27)","v":0},{"$f":"NPV(C26,G27:BB27)","v":0},{"$f":"NPV(C26,H27:BB27)","v":0},{"$f":"NPV(C26,I27:BB27)","v":0},{"$f":"NPV(C26,J27:BB27)","v":0},{"$f":"NPV(C26,K27:BB27)","v":0},{"$f":"NPV(C26,L27:BB27)","v":0},{"$f":"NPV(C26,M27:BB27)","v":0},{"$f":"NPV(C26,N27:BB27)","v":0},{"$f":"NPV(C26,O27:BC27)","v":0},{"$f":"NPV(C26,P27:BD27)","v":0},{"$f":"NPV(C26,Q27:BE27)","v":0},{"$f":"NPV(C26,R27:BF27)","v":0},{"$f":"NPV(C26,S27:BG27)","v":0},{"$f":"NPV(C26,T27:BH27)","v":0},{"$f":"NPV(C26,U27:BI27)","v":0},{"$f":"NPV(C26,V27:BJ27)","v":0},{"$f":"NPV(C26,W27:BK27)","v":0},{"$f":"NPV(C26,X27:BL27)","v":0},{"$f":"NPV(C26,Y27:BM27)","v":0},{"$f":"NPV(C26,Z27:BN27)","v":0},{"$f":"NPV(C26,AA27:BO27)","v":0},{"$f":"NPV(C26,AB27:BP27)","v":0},{"$f":"NPV(C26,AC27:BQ27)","v":0},{"$f":"NPV(C26,AD27:BR27)","v":0},{"$f":"NPV(C26,AE27:BS27)","v":0},{"$f":"NPV(C26,AF27:BT27)","v":0},{"$f":"NPV(C26,AG27:BU27)","v":0},{"$f":"NPV(C26,AH27:BV27)","v":0},{"$f":"NPV(C26,AI27:BW27)","v":0},{"$f":"NPV(C26,AJ27:BX27)","v":0},{"$f":"NPV(C26,AK27:BY27)","v":0},{"$f":"NPV(C26,AL27:BZ27)","v":0},{"$f":"NPV(C26,AM27:CA27)","v":0},{"$f":"NPV(C26,AN27:CB27)","v":0},{"$f":"NPV(C26,AO27:CC27)","v":0},{"$f":"NPV(C26,AP27:CD27)","v":0},{"$f":"NPV(C26,AQ27:CE27)","v":0},{"$f":"NPV(C26,AR27:CF27)","v":0},{"$f":"NPV(C26,AS27:CG27)","v":0},{"$f":"NPV(C26,AT27:CH27)","v":0},{"$f":"NPV(C26,AU27:CI27)","v":0},{"$f":"NPV(C26,AV27:CJ27)","v":0},{"$f":"NPV(C26,AW27:CK27)","v":0},{"$f":"NPV(C26,AX27:CL27)","v":0},{"$f":"NPV(C26,AY27:CM27)","v":0},{"$f":"NPV(C26,AZ27:CN27)","v":0},{"$f":"NPV(C26,BA27:CO27)","v":0},{"$f":"NPV(C26,BB27:CP27)","v":0},{"$f":"NPV(C26,BC27:CQ27)","v":0}]
[null,{"$f":"+PV_ResFin_pub!C15","v":"Grant element"},null,{"$f":"IF(D37<0.01,0,(1-D37/D33)*100)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(U37<0.01,0,(1-U37/U33)*100)","v":0},{"$f":"IF(V37<0.01,0,(1-V37/V33)*100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"+PV_ResFin_pub!C36","v":"New forex borrowing (gross, USD)"},null,{"$f":"+D126","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+PV_ResFin_pub!C37","v":"cumulative"},null,{"$f":"D40","v":{"$error":"#VALUE!"}},{"$f":"SUM(D40:E40)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D40:F40)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D40:G40)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D40:H40)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D40:I40)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D40:J40)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D40:K40)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D40:L40)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D40:M40)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D40:N40)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D40:O40)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D40:P40)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D40:Q40)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D40:R40)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D40:S40)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D40:T40)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D40:U40)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D40:V40)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D40:W40)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D40:X40)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"+PV_ResFin_pub!C38","v":"Stock of new forex debt (in USD)"},null,{"$f":"D40-D47","v":{"$error":"#VALUE!"}},{"$f":"D42+E40-E47","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+PV_ResFin_pub!C39","v":"PV of new forex debt (in USD)"},null,{"$f":"D40*D37/100","v":{"$error":"#VALUE!"}},{"$f":"D43*(1+C26)-E45+E40*D37/100","v":{"$error":"#VALUE!"}},{"$f":"E43*(1+C26)-F45+F40*D37/100","v":{"$error":"#VALUE!"}},{"$f":"F43*(1+C26)-G45+G40*D37/100","v":{"$error":"#VALUE!"}},{"$f":"G43*(1+C26)-H45+H40*D37/100","v":{"$error":"#VALUE!"}},{"$f":"H43*(1+C26)-I45+I40*D37/100","v":{"$error":"#VALUE!"}},{"$f":"I43*(1+C26)-J45+J40*D37/100","v":{"$error":"#VALUE!"}},{"$f":"J43*(1+C26)-K45+K40*D37/100","v":{"$error":"#VALUE!"}},{"$f":"K43*(1+C26)-L45+L40*D37/100","v":{"$error":"#VALUE!"}},{"$f":"L43*(1+C26)-M45+M40*D37/100","v":{"$error":"#VALUE!"}},{"$f":"M43*(1+C26)-N45+N40*D37/100","v":{"$error":"#VALUE!"}},{"$f":"N43*(1+C26)-O45+O40*D37/100","v":{"$error":"#VALUE!"}},{"$f":"O43*(1+C26)-P45+P40*D37/100","v":{"$error":"#VALUE!"}},{"$f":"P43*(1+C26)-Q45+Q40*D37/100","v":{"$error":"#VALUE!"}},{"$f":"Q43*(1+C26)-R45+R40*D37/100","v":{"$error":"#VALUE!"}},{"$f":"R43*(1+C26)-S45+S40*D37/100","v":{"$error":"#VALUE!"}},{"$f":"S43*(1+C26)-T45+T40*D37/100","v":{"$error":"#VALUE!"}},{"$f":"T43*(1+C26)-U45+U40*D37/100","v":{"$error":"#VALUE!"}},{"$f":"U43*(1+C26)-V45+V40*D37/100","v":{"$error":"#VALUE!"}},{"$f":"V43*(1+C26)-W45+W40*D37/100","v":{"$error":"#VALUE!"}},{"$f":"W43*(1+C26)-X45+X40*D37/100","v":{"$error":"#VALUE!"}}]
[]
[null,{"$f":"+PV_ResFin_pub!C40","v":"Total debt service (in USD)"},null,{"$f":"D46+D47","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+PV_ResFin_pub!C41","v":"Interest"},null,{"$f":"D40*C25*0.5","v":{"$error":"#VALUE!"}},{"$f":"D42*C25","v":{"$error":"#VALUE!"}},{"$f":"E42*C25","v":{"$error":"#VALUE!"}},{"$f":"F42*C25","v":{"$error":"#VALUE!"}},{"$f":"G42*C25","v":{"$error":"#VALUE!"}},{"$f":"H42*C25","v":{"$error":"#VALUE!"}},{"$f":"I42*C25","v":{"$error":"#VALUE!"}},{"$f":"J42*C25","v":{"$error":"#VALUE!"}},{"$f":"K42*C25","v":{"$error":"#VALUE!"}},{"$f":"L42*C25","v":{"$error":"#VALUE!"}},{"$f":"M42*C25","v":{"$error":"#VALUE!"}},{"$f":"N42*C25","v":{"$error":"#VALUE!"}},{"$f":"O42*C25","v":{"$error":"#VALUE!"}},{"$f":"P42*C25","v":{"$error":"#VALUE!"}},{"$f":"Q42*C25","v":{"$error":"#VALUE!"}},{"$f":"R42*C25","v":{"$error":"#VALUE!"}},{"$f":"S42*C25","v":{"$error":"#VALUE!"}},{"$f":"T42*C25","v":{"$error":"#VALUE!"}},{"$f":"U42*C25","v":{"$error":"#VALUE!"}},{"$f":"V42*C25","v":{"$error":"#VALUE!"}},{"$f":"W42*C25","v":{"$error":"#VALUE!"}}]
[null,{"$f":"+PV_ResFin_pub!C42","v":"Amortization"},null,{"$f":"(D50-D52)/(C28-C27)","v":{"$error":"#DIV/0!"}},{"$f":"(E50-E52)/(C28-C27)","v":{"$error":"#DIV/0!"}},{"$f":"(F50-F52)/(C28-C27)","v":{"$error":"#DIV/0!"}},{"$f":"(G50-G52)/(C28-C27)","v":{"$error":"#DIV/0!"}},{"$f":"(H50-H52)/(C28-C27)","v":{"$error":"#DIV/0!"}},{"$f":"(I50-I52)/(C28-C27)","v":{"$error":"#DIV/0!"}},{"$f":"(J50-J52)/(C28-C27)","v":{"$error":"#DIV/0!"}},{"$f":"(K50-K52)/(C28-C27)","v":{"$error":"#DIV/0!"}},{"$f":"(L50-L52)/(C28-C27)","v":{"$error":"#DIV/0!"}},{"$f":"(M50-M52)/(C28-C27)","v":{"$error":"#DIV/0!"}},{"$f":"(N50-N52)/(C28-C27)","v":{"$error":"#DIV/0!"}},{"$f":"(O50-O52)/(C28-C27)","v":{"$error":"#DIV/0!"}},{"$f":"(P50-P52)/(C28-C27)","v":{"$error":"#DIV/0!"}},{"$f":"(Q50-Q52)/(C28-C27)","v":{"$error":"#DIV/0!"}},{"$f":"(R50-R52)/(C28-C27)","v":{"$error":"#DIV/0!"}},{"$f":"(S50-S52)/(C28-C27)","v":{"$error":"#DIV/0!"}},{"$f":"(T50-T52)/(C28-C27)","v":{"$error":"#DIV/0!"}},{"$f":"(U50-U52)/(C28-C27)","v":{"$error":"#DIV/0!"}},{"$f":"(V50-V52)/(C28-C27)","v":{"$error":"#DIV/0!"}},{"$f":"(W50-W52)/(C28-C27)","v":{"$error":"#DIV/0!"}},{"$f":"(X50-X52)/(C28-C27)","v":{"$error":"#DIV/0!"}}]
[]
[null,"t-g>0",null,{"$f":"IF(D30-C27>0,D30-C27,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(E30-C27>0,E30-C27,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(F30-C27>0,F30-C27,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(G30-C27>0,G30-C27,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(H30-C27>0,H30-C27,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(I30-C27>0,I30-C27,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(J30-C27>0,J30-C27,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(K30-C27>0,K30-C27,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L30-C27>0,L30-C27,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(M30-C27>0,M30-C27,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(N30-C27>0,N30-C27,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(O30-C27>0,O30-C27,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(P30-C27>0,P30-C27,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q30-C27>0,Q30-C27,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(R30-C27>0,R30-C27,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(S30-C27>0,S30-C27,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(T30-C27>0,T30-C27,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(U30-C27>0,U30-C27,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(V30-C27>0,V30-C27,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(W30-C27>0,W30-C27,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(X30-C27>0,X30-C27,0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"IF(D49=0,0,CHOOSE(D49,D41,E41,F41,G41,H41,I41,J41,K41,L41,M41,N41,O41,P41,Q41,R41,S41,T41,U41,V41,W41,X41,Y41,Z41,AA41,AB41,AC41,AD41,AE41,AF41))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E49=0,0,CHOOSE(E49,D41,E41,F41,G41,H41,I41,J41,K41,L41,M41,N41,O41,P41,Q41,R41,S41,T41,U41,V41,W41,X41,Y41,Z41,AA41,AB41,AC41,AD41,AE41,AF41))","v":{"$error":"#DIV/0!"}},{"$f":"IF(F49=0,0,CHOOSE(F49,D41,E41,F41,G41,H41,I41,J41,K41,L41,M41,N41,O41,P41,Q41,R41,S41,T41,U41,V41,W41,X41,Y41,Z41,AA41,AB41,AC41,AD41,AE41,AF41))","v":{"$error":"#DIV/0!"}},{"$f":"IF(G49=0,0,CHOOSE(G49,D41,E41,F41,G41,H41,I41,J41,K41,L41,M41,N41,O41,P41,Q41,R41,S41,T41,U41,V41,W41,X41,Y41,Z41,AA41,AB41,AC41,AD41,AE41,AF41))","v":{"$error":"#DIV/0!"}},{"$f":"IF(H49=0,0,CHOOSE(H49,D41,E41,F41,G41,H41,I41,J41,K41,L41,M41,N41,O41,P41,Q41,R41,S41,T41,U41,V41,W41,X41,Y41,Z41,AA41,AB41,AC41,AD41,AE41,AF41))","v":{"$error":"#DIV/0!"}},{"$f":"IF(I49=0,0,CHOOSE(I49,D41,E41,F41,G41,H41,I41,J41,K41,L41,M41,N41,O41,P41,Q41,R41,S41,T41,U41,V41,W41,X41,Y41,Z41,AA41,AB41,AC41,AD41,AE41,AF41))","v":{"$error":"#DIV/0!"}},{"$f":"IF(J49=0,0,CHOOSE(J49,D41,E41,F41,G41,H41,I41,J41,K41,L41,M41,N41,O41,P41,Q41,R41,S41,T41,U41,V41,W41,X41,Y41,Z41,AA41,AB41,AC41,AD41,AE41,AF41))","v":{"$error":"#DIV/0!"}},{"$f":"IF(K49=0,0,CHOOSE(K49,D41,E41,F41,G41,H41,I41,J41,K41,L41,M41,N41,O41,P41,Q41,R41,S41,T41,U41,V41,W41,X41,Y41,Z41,AA41,AB41,AC41,AD41,AE41,AF41))","v":{"$error":"#DIV/0!"}},{"$f":"IF(L49=0,0,CHOOSE(L49,D41,E41,F41,G41,H41,I41,J41,K41,L41,M41,N41,O41,P41,Q41,R41,S41,T41,U41,V41,W41,X41,Y41,Z41,AA41,AB41,AC41,AD41,AE41,AF41))","v":{"$error":"#DIV/0!"}},{"$f":"IF(M49=0,0,CHOOSE(M49,D41,E41,F41,G41,H41,I41,J41,K41,L41,M41,N41,O41,P41,Q41,R41,S41,T41,U41,V41,W41,X41,Y41,Z41,AA41,AB41,AC41,AD41,AE41,AF41))","v":{"$error":"#DIV/0!"}},{"$f":"IF(N49=0,0,CHOOSE(N49,D41,E41,F41,G41,H41,I41,J41,K41,L41,M41,N41,O41,P41,Q41,R41,S41,T41,U41,V41,W41,X41,Y41,Z41,AA41,AB41,AC41,AD41,AE41,AF41))","v":{"$error":"#DIV/0!"}},{"$f":"IF(O49=0,0,CHOOSE(O49,D41,E41,F41,G41,H41,I41,J41,K41,L41,M41,N41,O41,P41,Q41,R41,S41,T41,U41,V41,W41,X41,Y41,Z41,AA41,AB41,AC41,AD41,AE41,AF41))","v":{"$error":"#DIV/0!"}},{"$f":"IF(P49=0,0,CHOOSE(P49,D41,E41,F41,G41,H41,I41,J41,K41,L41,M41,N41,O41,P41,Q41,R41,S41,T41,U41,V41,W41,X41,Y41,Z41,AA41,AB41,AC41,AD41,AE41,AF41))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q49=0,0,CHOOSE(Q49,D41,E41,F41,G41,H41,I41,J41,K41,L41,M41,N41,O41,P41,Q41,R41,S41,T41,U41,V41,W41,X41,Y41,Z41,AA41,AB41,AC41,AD41,AE41,AF41))","v":{"$error":"#DIV/0!"}},{"$f":"IF(R49=0,0,CHOOSE(R49,D41,E41,F41,G41,H41,I41,J41,K41,L41,M41,N41,O41,P41,Q41,R41,S41,T41,U41,V41,W41,X41,Y41,Z41,AA41,AB41,AC41,AD41,AE41,AF41))","v":{"$error":"#DIV/0!"}},{"$f":"IF(S49=0,0,CHOOSE(S49,D41,E41,F41,G41,H41,I41,J41,K41,L41,M41,N41,O41,P41,Q41,R41,S41,T41,U41,V41,W41,X41,Y41,Z41,AA41,AB41,AC41,AD41,AE41,AF41))","v":{"$error":"#DIV/0!"}},{"$f":"IF(T49=0,0,CHOOSE(T49,D41,E41,F41,G41,H41,I41,J41,K41,L41,M41,N41,O41,P41,Q41,R41,S41,T41,U41,V41,W41,X41,Y41,Z41,AA41,AB41,AC41,AD41,AE41,AF41))","v":{"$error":"#DIV/0!"}},{"$f":"IF(U49=0,0,CHOOSE(U49,D41,E41,F41,G41,H41,I41,J41,K41,L41,M41,N41,O41,P41,Q41,R41,S41,T41,U41,V41,W41,X41,Y41,Z41,AA41,AB41,AC41,AD41,AE41,AF41))","v":{"$error":"#DIV/0!"}},{"$f":"IF(V49=0,0,CHOOSE(V49,D41,E41,F41,G41,H41,I41,J41,K41,L41,M41,N41,O41,P41,Q41,R41,S41,T41,U41,V41,W41,X41,Y41,Z41,AA41,AB41,AC41,AD41,AE41,AF41))","v":{"$error":"#DIV/0!"}},{"$f":"IF(W49=0,0,CHOOSE(W49,D41,E41,F41,G41,H41,I41,J41,K41,L41,M41,N41,O41,P41,Q41,R41,S41,T41,U41,V41,W41,X41,Y41,Z41,AA41,AB41,AC41,AD41,AE41,AF41))","v":{"$error":"#DIV/0!"}},{"$f":"IF(X49=0,0,CHOOSE(X49,D41,E41,F41,G41,H41,I41,J41,K41,L41,M41,N41,O41,P41,Q41,R41,S41,T41,U41,V41,W41,X41,Y41,Z41,AA41,AB41,AC41,AD41,AE41,AF41))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+PV_ResFin_pub!C46","v":"t-m condition"},null,{"$f":"IF(D30-C28>0,D30-C28,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(E30-C28>0,E30-C28,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(F30-C28>0,F30-C28,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(G30-C28>0,G30-C28,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(H30-C28>0,H30-C28,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(I30-C28>0,I30-C28,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(J30-C28>0,J30-C28,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(K30-C28>0,K30-C28,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L30-C28>0,L30-C28,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(M30-C28>0,M30-C28,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(N30-C28>0,N30-C28,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(O30-C28>0,O30-C28,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(P30-C28>0,P30-C28,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q30-C28>0,Q30-C28,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(R30-C28>0,R30-C28,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(S30-C28>0,S30-C28,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(T30-C28>0,T30-C28,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(U30-C28>0,U30-C28,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(V30-C28>0,V30-C28,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(W30-C28>0,W30-C28,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(X30-C28>0,X30-C28,0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"IF(D51=0,0,CHOOSE(D51,D41,E41,F41,G41,H41,I41,J41,K41,L41,M41,N41,O41,P41,Q41,R41,S41,T41,U41,V41,W41,X41))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E51=0,0,CHOOSE(E51,D41,E41,F41,G41,H41,I41,J41,K41,L41,M41,N41,O41,P41,Q41,R41,S41,T41,U41,V41,W41,X41))","v":{"$error":"#DIV/0!"}},{"$f":"IF(F51=0,0,CHOOSE(F51,D41,E41,F41,G41,H41,I41,J41,K41,L41,M41,N41,O41,P41,Q41,R41,S41,T41,U41,V41,W41,X41))","v":{"$error":"#DIV/0!"}},{"$f":"IF(G51=0,0,CHOOSE(G51,D41,E41,F41,G41,H41,I41,J41,K41,L41,M41,N41,O41,P41,Q41,R41,S41,T41,U41,V41,W41,X41))","v":{"$error":"#DIV/0!"}},{"$f":"IF(H51=0,0,CHOOSE(H51,D41,E41,F41,G41,H41,I41,J41,K41,L41,M41,N41,O41,P41,Q41,R41,S41,T41,U41,V41,W41,X41))","v":{"$error":"#DIV/0!"}},{"$f":"IF(I51=0,0,CHOOSE(I51,D41,E41,F41,G41,H41,I41,J41,K41,L41,M41,N41,O41,P41,Q41,R41,S41,T41,U41,V41,W41,X41))","v":{"$error":"#DIV/0!"}},{"$f":"IF(J51=0,0,CHOOSE(J51,D41,E41,F41,G41,H41,I41,J41,K41,L41,M41,N41,O41,P41,Q41,R41,S41,T41,U41,V41,W41,X41))","v":{"$error":"#DIV/0!"}},{"$f":"IF(K51=0,0,CHOOSE(K51,D41,E41,F41,G41,H41,I41,J41,K41,L41,M41,N41,O41,P41,Q41,R41,S41,T41,U41,V41,W41,X41))","v":{"$error":"#DIV/0!"}},{"$f":"IF(L51=0,0,CHOOSE(L51,D41,E41,F41,G41,H41,I41,J41,K41,L41,M41,N41,O41,P41,Q41,R41,S41,T41,U41,V41,W41,X41))","v":{"$error":"#DIV/0!"}},{"$f":"IF(M51=0,0,CHOOSE(M51,D41,E41,F41,G41,H41,I41,J41,K41,L41,M41,N41,O41,P41,Q41,R41,S41,T41,U41,V41,W41,X41))","v":{"$error":"#DIV/0!"}},{"$f":"IF(N51=0,0,CHOOSE(N51,D41,E41,F41,G41,H41,I41,J41,K41,L41,M41,N41,O41,P41,Q41,R41,S41,T41,U41,V41,W41,X41))","v":{"$error":"#DIV/0!"}},{"$f":"IF(O51=0,0,CHOOSE(O51,D41,E41,F41,G41,H41,I41,J41,K41,L41,M41,N41,O41,P41,Q41,R41,S41,T41,U41,V41,W41,X41))","v":{"$error":"#DIV/0!"}},{"$f":"IF(P51=0,0,CHOOSE(P51,D41,E41,F41,G41,H41,I41,J41,K41,L41,M41,N41,O41,P41,Q41,R41,S41,T41,U41,V41,W41,X41))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q51=0,0,CHOOSE(Q51,D41,E41,F41,G41,H41,I41,J41,K41,L41,M41,N41,O41,P41,Q41,R41,S41,T41,U41,V41,W41,X41))","v":{"$error":"#DIV/0!"}},{"$f":"IF(R51=0,0,CHOOSE(R51,D41,E41,F41,G41,H41,I41,J41,K41,L41,M41,N41,O41,P41,Q41,R41,S41,T41,U41,V41,W41,X41))","v":{"$error":"#DIV/0!"}},{"$f":"IF(S51=0,0,CHOOSE(S51,D41,E41,F41,G41,H41,I41,J41,K41,L41,M41,N41,O41,P41,Q41,R41,S41,T41,U41,V41,W41,X41))","v":{"$error":"#DIV/0!"}},{"$f":"IF(T51=0,0,CHOOSE(T51,D41,E41,F41,G41,H41,I41,J41,K41,L41,M41,N41,O41,P41,Q41,R41,S41,T41,U41,V41,W41,X41))","v":{"$error":"#DIV/0!"}},{"$f":"IF(U51=0,0,CHOOSE(U51,D41,E41,F41,G41,H41,I41,J41,K41,L41,M41,N41,O41,P41,Q41,R41,S41,T41,U41,V41,W41,X41))","v":{"$error":"#DIV/0!"}},{"$f":"IF(V51=0,0,CHOOSE(V51,D41,E41,F41,G41,H41,I41,J41,K41,L41,M41,N41,O41,P41,Q41,R41,S41,T41,U41,V41,W41,X41))","v":{"$error":"#DIV/0!"}},{"$f":"IF(W51=0,0,CHOOSE(W51,D41,E41,F41,G41,H41,I41,J41,K41,L41,M41,N41,O41,P41,Q41,R41,S41,T41,U41,V41,W41,X41))","v":{"$error":"#DIV/0!"}},{"$f":"IF(X51=0,0,CHOOSE(X51,D41,E41,F41,G41,H41,I41,J41,K41,L41,M41,N41,O41,P41,Q41,R41,S41,T41,U41,V41,W41,X41))","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"+B8","v":"A2. Alternative Scenario :[Customize, enter title]"}]
[null,{"$f":"+'Baseline - external'!B4","v":"(In percent of GDP, unless otherwise indicated)"}]
[]
[]
[null,null,null,{"$f":"+'Baseline - external'!N7","v":"Projections"}]
[null,null,{"$f":"D59-1","v":2018},{"$f":"'Macro-Debt_Data'!U4","v":2019},{"$f":"D59+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt-stabilizing"]
[null,{"$f":"+'Baseline - external'!B10","v":"I. Baseline Medium Term Projections"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"non-interest "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"current account 7/"]
[2,{"$f":"+'Baseline - external'!B12","v":"External debt (nominal) 1/ "},{"$f":"'Baseline - external'!M12","v":"…"},{"$f":"'Baseline - external'!N12","v":"…"},{"$f":"D63+E66","v":{"$error":"#VALUE!"}},{"$f":"E63+F66","v":{"$error":"#VALUE!"}},{"$f":"F63+G66","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+'Baseline - external'!B13","v":"of which: public and publicly guaranteed (PPG)"},{"$f":"C63-C65","v":{"$error":"#VALUE!"}},{"$f":"D63-D65","v":{"$error":"#VALUE!"}},{"$f":"E63-E65","v":{"$error":"#VALUE!"}},{"$f":"F63-F65","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+'Baseline - external'!B14","v":"of which: Private"},{"$f":"'Baseline - external'!M12-'Baseline - external'!M13","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!N12-'Baseline - external'!N13","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!O12-'Baseline - external'!O13","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!P12-'Baseline - external'!P13","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Q12-'Baseline - external'!Q13","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!R12-'Baseline - external'!R13","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!S12-'Baseline - external'!S13","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!T12-'Baseline - external'!T13","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!U12-'Baseline - external'!U13","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!V12-'Baseline - external'!V13","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!W12-'Baseline - external'!W13","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!X12-'Baseline - external'!X13","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Y12-'Baseline - external'!Y13","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Z12-'Baseline - external'!Z13","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AA12-'Baseline - external'!AA13","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AB12-'Baseline - external'!AB13","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AC12-'Baseline - external'!AC13","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AD12-'Baseline - external'!AD13","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AE12-'Baseline - external'!AE13","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AF12-'Baseline - external'!AF13","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AG12-'Baseline - external'!AG13","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AH12-'Baseline - external'!AH13","v":{"$error":"#VALUE!"}}]
[3,{"$f":"+'Baseline - external'!B15","v":"Change in external debt"},{"$f":"C67+C81","v":{"$error":"#VALUE!"}},{"$f":"D67+D81","v":{"$error":"#DIV/0!"}},{"$f":"E67+E81","v":{"$error":"#DIV/0!"}},{"$f":"F67+F81","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"Y67+Y81","v":{"$error":"#VALUE!"}}]
[4,{"$f":"+'Baseline - external'!B16","v":"Identified net debt-creating flows "},{"$f":"C68+C75+C76","v":{"$error":"#VALUE!"}},{"$error":"#DIV/0!"},{"$f":"E68+E75+E76","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"Y68+Y75+Y76","v":{"$error":"#VALUE!"}}]
[5,{"$f":"+'Baseline - external'!B17","v":"Non-interest current account deficit"},{"$f":"C69+C72+C74","v":{"$error":"#VALUE!"}},{"$f":"D69+D72+D74","v":{"$error":"#DIV/0!"}},{"$f":"E69+E72+E74","v":{"$error":"#DIV/0!"}},{"$f":"F69+F72+F74","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"-(Y75+Y76)","v":{"$error":"#VALUE!"}}]
[6,{"$f":"+'Baseline - external'!B18","v":"Deficit in balance of goods and services"},{"$f":"C71-C70","v":{"$error":"#VALUE!"}},{"$f":"D71-D70","v":{"$error":"#DIV/0!"}},{"$f":"E71-E70","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B19","v":"Exports "},{"$f":"'Baseline - external'!M19","v":"…"},{"$f":"'Baseline - external'!N19","v":{"$error":"#DIV/0!"}},{"$f":"+E10","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B20","v":"Imports "},{"$f":"'Baseline - external'!M20","v":"…"},{"$f":"'Baseline - external'!N20","v":{"$error":"#DIV/0!"}},{"$f":"+E11","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[7,{"$f":"+'Baseline - external'!B21","v":"Net current transfers (negative = inflow)"},{"$f":"'Baseline - external'!M21","v":"..."},{"$f":"'Baseline - external'!N21","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!O21+'Baseline - external'!O22-E12+'Baseline - external'!O21-'Baseline - external'!O22-E13","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!P21+'Baseline - external'!P22-F12+'Baseline - external'!P21-'Baseline - external'!P22-F13","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Q21+'Baseline - external'!Q22-G12+'Baseline - external'!Q21-'Baseline - external'!Q22-G13","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!R21+'Baseline - external'!R22-H12+'Baseline - external'!R21-'Baseline - external'!R22-H13","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!S21+'Baseline - external'!S22-I12+'Baseline - external'!S21-'Baseline - external'!S22-I13","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!T21+'Baseline - external'!T22-J12+'Baseline - external'!T21-'Baseline - external'!T22-J13","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!U21+'Baseline - external'!U22-K12+'Baseline - external'!U21-'Baseline - external'!U22-K13","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!V21+'Baseline - external'!V22-L12+'Baseline - external'!V21-'Baseline - external'!V22-L13","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!W21+'Baseline - external'!W22-M12+'Baseline - external'!W21-'Baseline - external'!W22-M13","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!X21+'Baseline - external'!X22-N12+'Baseline - external'!X21-'Baseline - external'!X22-N13","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Y21+'Baseline - external'!Y22-O12+'Baseline - external'!Y21-'Baseline - external'!Y22-O13","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Z21+'Baseline - external'!Z22-P12+'Baseline - external'!Z21-'Baseline - external'!Z22-P13","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AA21+'Baseline - external'!AA22-Q12+'Baseline - external'!AA21-'Baseline - external'!AA22-Q13","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AB21+'Baseline - external'!AB22-R12+'Baseline - external'!AB21-'Baseline - external'!AB22-R13","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AC21+'Baseline - external'!AC22-S12+'Baseline - external'!AC21-'Baseline - external'!AC22-S13","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AD21+'Baseline - external'!AD22-T12+'Baseline - external'!AD21-'Baseline - external'!AD22-T13","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AE21+'Baseline - external'!AE22-U12+'Baseline - external'!AE21-'Baseline - external'!AE22-U13","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AF21+'Baseline - external'!AF22-V12+'Baseline - external'!AF21-'Baseline - external'!AF22-V13","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AG21+'Baseline - external'!AG22-W12+'Baseline - external'!AG21-'Baseline - external'!AG22-W13","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AH21+'Baseline - external'!AH22-X12+'Baseline - external'!AH21-'Baseline - external'!AH22-X13","v":{"$error":"#DIV/0!"}}]
[8,{"$f":"+'Baseline - external'!B22","v":"of which: official"},{"$f":"'Baseline - external'!M22","v":"..."},{"$f":"'Baseline - external'!N22","v":{"$error":"#DIV/0!"}},{"$f":"+E12","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[9,{"$f":"+'Baseline - external'!B23","v":"Other current account flows (negative = net inflow)"},{"$f":"'Baseline - external'!M23","v":"…"},{"$f":"'Baseline - external'!N23","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!O23","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!P23","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Q23","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!R23","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!S23","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!T23","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!U23","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!V23","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!W23","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!X23","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Y23","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Z23","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AA23","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AB23","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AC23","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AD23","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AE23","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AF23","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AG23","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AH23","v":{"$error":"#DIV/0!"}}]
[10,{"$f":"+'Baseline - external'!B24","v":"Net FDI (negative = inflow)"},{"$f":"'Baseline - external'!M24","v":"…"},{"$f":"'Baseline - external'!N24","v":{"$error":"#DIV/0!"}},{"$f":"+E15","v":-6.132271865192644},-6.1927425792873203,-5.992742579287321,-5.7927425792873199,-5.5927425792873207,-5.5927425792873215,-5.5927425792873215,-5.5927425792873215,-5.5927425792873215,-5.5927425792873224,-5.5927425792873224,-5.5927425792873215,-5.5927425792873207,-5.5927425792873198,-5.5927425792873207,-5.5927425792873215,-5.5927425792873215,-5.5927425792873224,-5.5927425792873224,-5.5927425792873207,{"$f":"X75","v":-5.5927425792873207}]
[11,{"$f":"+'Baseline - external'!B25","v":"Endogenous debt dynamics 2/ "},{"$f":"'Baseline - external'!M25","v":"…"},{"$f":"D78+D79+D80","v":{"$error":"#VALUE!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"}]
[null,{"$f":"+'Baseline - external'!B26","v":"Denominator: 1+g+ρ+gρ"},{"$f":"'Baseline - external'!M26","v":"…"},{"$f":"'Baseline - external'!N26","v":{"$error":"#DIV/0!"}},{"$f":"1+E101/100+E102/100+E101/100*E102/100","v":1.0854198417882286},1.0663278951591337,1.0568096313017303,1.0524504568648396,1.0497237569060771,1.0553138613588087,1.0608341499999994,1.0663307000000004,1.0718272500000003,1.0773237999999992,1.08282035,1.0883169000000001,1.0993099999999996,1.0993100000000005,1.0993100000000005,1.0993099999999998,1.0993100000000007,1.0993099999999998,1.0993100000000002,1.09931,1]
[12,{"$f":"+'Baseline - external'!B27","v":"Contribution from nominal interest rate"},{"$f":"'Baseline - external'!M27","v":"…"},{"$f":"'Baseline - external'!N27","v":{"$error":"#VALUE!"}},{"$f":"(E103/100)*D63/E77","v":{"$error":"#DIV/0!"}},{"$f":"(F103/100)*E63/F77","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"}]
[13,{"$f":"+'Baseline - external'!B28","v":"Contribution from real GDP growth "},{"$f":"'Baseline - external'!M28","v":"…"},{"$f":"'Baseline - external'!N28","v":{"$error":"#DIV/0!"}},{"$f":"-(E101/100)*D63/E77","v":{"$error":"#VALUE!"}},{"$f":"-(F101/100)*E63/F77","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[14,{"$f":"+'Baseline - external'!B29","v":"Contribution from price and exchange rate changes "},{"$f":"'Baseline - external'!M29","v":"…"},{"$f":"'Baseline - external'!N29","v":{"$error":"#VALUE!"}},{"$f":"-(E102/100*(1+E101/100))*D63/E77","v":{"$error":"#VALUE!"}},{"$f":"-(F102/100*(1+F101/100))*E63/F77","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[15,{"$f":"+'Baseline - external'!B30","v":"Residual 3/ "},{"$f":"'Baseline - external'!M30","v":"…"},{"$f":"'Baseline - external'!N30","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!O30","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!P30","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Q30","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!R30","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!S30","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!T30","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!U30","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!V30","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!W30","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!X30","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Y30","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Z30","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AA30","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AB30","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AC30","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AD30","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AE30","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AF30","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AG30","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AH30","v":{"$error":"#VALUE!"}},0]
[]
[]
[null,{"$f":"+'Baseline - external'!B33","v":"PV of external debt 7/ "},{"$f":"'Baseline - external'!M33","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!N33","v":{"$error":"#DIV/0!"}},{"$f":"E132/E97*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B34","v":"In percent of exports "},{"$f":"'Baseline - external'!M34","v":{"$error":"#DIV/0!"}},{"$f":"D84/D70*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B35","v":"PV of PPG external debt-to-GDP ratio"},{"$f":"'Baseline - external'!M35","v":{"$error":"#DIV/0!"}},{"$f":"D130/D97*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B36","v":"PV of PPG external debt-to-exports ratio"},{"$f":"'Baseline - external'!M36","v":{"$error":"#DIV/0!"}},{"$f":"D86/D70*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B37","v":"Total external debt service-to-exports ratio"},{"$f":"C86*C97/C146","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B38","v":"Total external debt service-to-exports ratio"},{"$f":"'Baseline - external'!M38","v":"..."},{"$f":"D140/D145*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+'Baseline - external'!B39","v":"PPG debt service-to-exports ratio"},{"$f":"'Baseline - external'!M39","v":"..."},{"$f":"D141/D145*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B40","v":"PPG debt service-to-revenue ratio"},{"$f":"'Baseline - external'!M40","v":"…"},{"$f":"D141/D146*100","v":{"$error":"#DIV/0!"}},{"$f":"E141/E146*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B41","v":"Gross external financing need (Million of U.S. dollars)"},{"$f":"'Baseline - external'!M41","v":0},{"$f":"(D68+D75)/100*D97+D140+C147","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
[null,{"$f":"+'Baseline - external'!B46","v":"II.  Key macroeconomic assumptions"}]
[]
[null,{"$f":"+'Baseline - external'!B48","v":"Nominal GDP (Million of US dollars)  "},{"$f":"'Baseline - external'!M48","v":0},{"$f":"C97*(1+D101/100)*(1+D102/100)","v":{"$error":"#DIV/0!"}},{"$f":"D97*(1+E101/100)*(1+E102/100)","v":{"$error":"#DIV/0!"}},{"$f":"E97*(1+F101/100)*(1+F102/100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B49","v":"Nominal dollar GDP growth  "},null,{"$f":"(D97/C97-1)*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(K97/J97-1)*100","v":{"$error":"#DIV/0!"}},{"$f":"(L97/K97-1)*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B50","v":"PV of PPG external debt (in Million of US dollars)"},{"$f":"C128","v":{"$error":"#DIV/0!"}},{"$f":"D130","v":{"$error":"#DIV/0!"}},{"$f":"E130","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B51","v":"(PVt-PVt-1)/GDPt-1 (in percent)"},null,{"$f":"(D99-C99)/C97*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(N99-M99)/M97*100","v":{"$error":"#DIV/0!"}},{"$f":"(O99-N99)/N97*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B52","v":"Real GDP growth (in percent)"},{"$f":"'Baseline - external'!M52","v":"..."},{"$f":"'Baseline - external'!N52","v":{"$error":"#DIV/0!"}},{"$f":"+E16","v":4.6000000000000263},4.4999999999999929,4.4000000000000004,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.1999999999999815,4.2000000000000259,4.2,4.2,4.2000000000000259,4.2,4.1999999999999815]
[null,{"$f":"+'Baseline - external'!B53","v":"GDP deflator in US dollar terms (change in percent)"},{"$f":"'Baseline - external'!M53","v":"..."},{"$f":"'Baseline - external'!N53","v":"..."},{"$f":"+E17","v":3.7686273220103539},2.0409469051802631,1.2269761783266553,1.0029229236890203,0.74124346507458139,1.2777218194633955,1.8074999999999397,2.3350000000000426,2.8625000000000345,3.3899999999999153,3.9175,4.4450000000000101,5.4999999999999494,5.5000000000000604,5.500000000000016,5.4999999999999716,5.5000000000000604,5.4999999999999494,5.500000000000016,5.500000000000016]
[null,{"$f":"+'Baseline - external'!B54","v":"Effective interest rate (percent) 4/ "},{"$f":"'Baseline - external'!M54","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!N54","v":"..."},{"$f":"E144","v":{"$error":"#DIV/0!"}},{"$f":"F144","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B55","v":"Growth of exports of G&S (US dollar terms, in percent)"},{"$f":"'Baseline - external'!M55","v":"..."},{"$f":"'Baseline - external'!N55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!O55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!P55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Q55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!R55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!S55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!T55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!U55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!V55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!W55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!X55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Y55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Z55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AA55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AB55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AC55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AD55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AE55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AF55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AG55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AH55","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+'Baseline - external'!B56","v":"Growth of imports of G&S (US dollar terms, in percent)"},{"$f":"'Baseline - external'!M56","v":"..."},{"$f":"'Baseline - external'!N56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!O56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!P56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Q56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!R56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!S56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!T56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!U56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!V56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!W56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!X56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Y56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Z56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AA56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AB56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AC56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AD56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AE56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AF56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AG56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AH56","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+'Baseline - external'!B57","v":"Current transfers, net total"},{"$f":"'Baseline - external'!M57","v":"..."},{"$f":"'Baseline - external'!N57","v":"..."},{"$f":"'Baseline - external'!O57","v":"..."},{"$f":"'Baseline - external'!P57","v":"..."},{"$f":"'Baseline - external'!Q57","v":"..."},{"$f":"'Baseline - external'!R57","v":"..."},{"$f":"'Baseline - external'!S57","v":"..."},{"$f":"'Baseline - external'!T57","v":"..."},{"$f":"'Baseline - external'!U57","v":"..."},{"$f":"'Baseline - external'!V57","v":"..."},{"$f":"'Baseline - external'!W57","v":"..."},{"$f":"'Baseline - external'!X57","v":"..."},{"$f":"'Baseline - external'!Y57","v":"..."},{"$f":"'Baseline - external'!Z57","v":"..."},{"$f":"'Baseline - external'!AA57","v":"..."},{"$f":"'Baseline - external'!AB57","v":"..."},{"$f":"'Baseline - external'!AC57","v":"..."},{"$f":"'Baseline - external'!AD57","v":"..."},{"$f":"'Baseline - external'!AE57","v":"..."},{"$f":"'Baseline - external'!AF57","v":"..."},{"$f":"'Baseline - external'!AG57","v":"..."},{"$f":"'Baseline - external'!AH57","v":"..."}]
[]
[null,{"$f":"+'Baseline - external'!B59","v":"Depreciation of NC (+: depreciation)"},{"$f":"'Baseline - external'!M59","v":"..."},{"$f":"'Baseline - external'!N59","v":"..."},{"$f":"'Baseline - external'!O59","v":"..."},{"$f":"'Baseline - external'!P59","v":"..."},{"$f":"'Baseline - external'!Q59","v":"..."},{"$f":"'Baseline - external'!R59","v":"..."},{"$f":"'Baseline - external'!S59","v":"..."},{"$f":"'Baseline - external'!T59","v":"..."},{"$f":"'Baseline - external'!U59","v":"..."},{"$f":"'Baseline - external'!V59","v":"..."},{"$f":"'Baseline - external'!W59","v":"..."},{"$f":"'Baseline - external'!X59","v":"..."},{"$f":"'Baseline - external'!Y59","v":"..."},{"$f":"'Baseline - external'!Z59","v":"..."},{"$f":"'Baseline - external'!AA59","v":"..."},{"$f":"'Baseline - external'!AB59","v":"..."},{"$f":"'Baseline - external'!AC59","v":"..."},{"$f":"'Baseline - external'!AD59","v":"..."},{"$f":"'Baseline - external'!AE59","v":"..."},{"$f":"'Baseline - external'!AF59","v":"..."},{"$f":"'Baseline - external'!AG59","v":"..."},{"$f":"'Baseline - external'!AH59","v":"..."}]
[null,{"$f":"+'Baseline - external'!B60","v":"Government revenues (excluding grants, in percent of GDP)"},{"$f":"C146/C97*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[null,{"$f":"+'Baseline - external'!B77","v":"Sources: Country authorities; and staff estimates and projections."}]
[]
[null,{"$f":"+'Baseline - external'!B79","v":"1/ Includes both public and private sector external debt."}]
[null,{"$f":"+'Baseline - external'!B80","v":"2/ Derived as [r - g - ρ(1+g)]/(1+g+ρ+gρ) times previous period debt ratio, with r = nominal interest rate; g = real GDP growth rate, and ρ = growth rate of GDP deflator in U.S. dollar terms. "}]
[null,{"$f":"+'Baseline - external'!B81","v":"3/ Includes exceptional financing (i.e., changes in arrears and debt relief); changes in gross foreign assets; and valuation adjustments. For projections also includes contribution from price and exchange rate changes."}]
[null,{"$f":"+'Baseline - external'!B85","v":"7/ Assumes that PV of private sector debt is equivalent to its face value."}]
[null,{"$f":"+'Baseline - external'!B82","v":"4/ Current-year interest payments divided by previous period debt stock.  "}]
[null,{"$f":"+'Baseline - external'!B86","v":"8/ Historical averages are generally derived over the past 10 years, subject to data availability, whereas projections averages are over the first year of projection and the next 10 years."}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C796,IF(START!L10=\"French\",translation!D796,IF(START!L10=\"Portuguese\",translation!E796,translation!F796)))","v":"7/ Long-run, constant balance that stabilizes the debt ratio assuming that key variables (real GDP growth, nominal interest rate, dollar deflator growth, and non-debt inflows in percent of GDP) remain at their levels of the last projection year."}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C797,IF(START!L10=\"French\",translation!D797,IF(START!L10=\"Portuguese\",translation!E797,translation!F797)))","v":"    "}]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C799,IF(START!L10=\"French\",translation!D799,IF(START!L10=\"Portuguese\",translation!E799,translation!F799)))","v":"Nominal debt baseline"},{"$f":"'Baseline - external'!M12/100*'Baseline - external'!M48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!N12/100*'Baseline - external'!N48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!O12/100*'Baseline - external'!O48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!P12/100*'Baseline - external'!P48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Q12/100*'Baseline - external'!Q48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!R12/100*'Baseline - external'!R48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!S12/100*'Baseline - external'!S48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!T12/100*'Baseline - external'!T48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!U12/100*'Baseline - external'!U48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!V12/100*'Baseline - external'!V48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!W12/100*'Baseline - external'!W48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!X12/100*'Baseline - external'!X48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Y12/100*'Baseline - external'!Y48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Z12/100*'Baseline - external'!Z48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AA12/100*'Baseline - external'!AA48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AB12/100*'Baseline - external'!AB48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AC12/100*'Baseline - external'!AC48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AD12/100*'Baseline - external'!AD48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AE12/100*'Baseline - external'!AE48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AF12/100*'Baseline - external'!AF48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AG12/100*'Baseline - external'!AG48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AH12/100*'Baseline - external'!AH48","v":{"$error":"#VALUE!"}}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C800,IF(START!L10=\"French\",translation!D800,IF(START!L10=\"Portuguese\",translation!E800,translation!F800)))","v":"Increase"},null,{"$f":"D122-C122","v":{"$error":"#VALUE!"}},{"$f":"E122-D122","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C801,IF(START!L10=\"French\",translation!D801,IF(START!L10=\"Portuguese\",translation!E801,translation!F801)))","v":"Nominal debt stress"},{"$f":"C63/100*C97","v":{"$error":"#VALUE!"}},{"$f":"D63/100*D97","v":{"$error":"#VALUE!"}},{"$f":"E63/100*E97","v":{"$error":"#VALUE!"}},{"$f":"F63/100*F97","v":{"$error":"#VALUE!"}},{"$f":"G63/100*G97","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C802,IF(START!L10=\"French\",translation!D802,IF(START!L10=\"Portuguese\",translation!E802,translation!F802)))","v":"Increase"},null,{"$f":"D124-C124","v":{"$error":"#VALUE!"}},{"$f":"E124-D124","v":{"$error":"#VALUE!"}},{"$f":"F124-E124","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C803,IF(START!L10=\"French\",translation!D803,IF(START!L10=\"Portuguese\",translation!E803,translation!F803)))","v":"Residual gross borrowing"},null,{"$f":"D125-D123","v":{"$error":"#VALUE!"}},{"$f":"E125-E123","v":{"$error":"#VALUE!"}},{"$f":"F125-F123","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C805,IF(START!L10=\"French\",translation!D805,IF(START!L10=\"Portuguese\",translation!E805,translation!F805)))","v":"PV PPG baseline"},{"$f":"Ext_Debt_Data!E371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!F371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!G371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!H371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!I371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!J371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!K371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!L371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!M371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!N371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!O371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!P371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!Q371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!R371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!S371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!T371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!U371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!V371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!W371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!X371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!Y371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!Z371","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C806,IF(START!L10=\"French\",translation!D806,IF(START!L10=\"Portuguese\",translation!E806,translation!F806)))","v":"PV of additional borrowing"},null,{"$f":"+D43","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C807,IF(START!L10=\"French\",translation!D807,IF(START!L10=\"Portuguese\",translation!E807,translation!F807)))","v":"PV PPG stress"},null,{"$f":"D128+D129","v":{"$error":"#DIV/0!"}},{"$f":"E128+E129","v":{"$error":"#DIV/0!"}},{"$f":"F128+F129","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C808,IF(START!L10=\"French\",translation!D808,IF(START!L10=\"Portuguese\",translation!E808,translation!F808)))","v":"Private debt (=PV)"},null,{"$f":"'Macro-Debt_Data'!U12","v":0},{"$f":"'Macro-Debt_Data'!V12","v":0},{"$f":"'Macro-Debt_Data'!W12","v":0},{"$f":"'Macro-Debt_Data'!X12","v":0},{"$f":"'Macro-Debt_Data'!Y12","v":0},{"$f":"'Macro-Debt_Data'!Z12","v":0},{"$f":"'Macro-Debt_Data'!AA12","v":0},{"$f":"'Macro-Debt_Data'!AB12","v":0},{"$f":"'Macro-Debt_Data'!AC12","v":0},{"$f":"'Macro-Debt_Data'!AD12","v":0},{"$f":"'Macro-Debt_Data'!AE12","v":0},{"$f":"'Macro-Debt_Data'!AF12","v":0},{"$f":"'Macro-Debt_Data'!AG12","v":0},{"$f":"'Macro-Debt_Data'!AH12","v":0},{"$f":"'Macro-Debt_Data'!AI12","v":0},{"$f":"'Macro-Debt_Data'!AJ12","v":0},{"$f":"'Macro-Debt_Data'!AK12","v":0},{"$f":"'Macro-Debt_Data'!AL12","v":0},{"$f":"'Macro-Debt_Data'!AM12","v":0},{"$f":"'Macro-Debt_Data'!AN12","v":0},{"$f":"'Macro-Debt_Data'!AO12","v":0}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C809,IF(START!L10=\"French\",translation!D809,IF(START!L10=\"Portuguese\",translation!E809,translation!F809)))","v":"PV total"},null,{"$f":"D130+D131","v":{"$error":"#DIV/0!"}},{"$f":"E130+E131","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C811,IF(START!L10=\"French\",translation!D811,IF(START!L10=\"Portuguese\",translation!E811,translation!F811)))","v":"Debt service baseline"},null,{"$f":"'Macro-Debt_Data'!U18+'Macro-Debt_Data'!U23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!V18+'Macro-Debt_Data'!V23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!W18+'Macro-Debt_Data'!W23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!X18+'Macro-Debt_Data'!X23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!Y18+'Macro-Debt_Data'!Y23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!Z18+'Macro-Debt_Data'!Z23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AA18+'Macro-Debt_Data'!AA23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AB18+'Macro-Debt_Data'!AB23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AC18+'Macro-Debt_Data'!AC23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AD18+'Macro-Debt_Data'!AD23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AE18+'Macro-Debt_Data'!AE23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AF18+'Macro-Debt_Data'!AF23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AG18+'Macro-Debt_Data'!AG23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AH18+'Macro-Debt_Data'!AH23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AI18+'Macro-Debt_Data'!AI23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AJ18+'Macro-Debt_Data'!AJ23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AK18+'Macro-Debt_Data'!AK23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AL18+'Macro-Debt_Data'!AL23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AM18+'Macro-Debt_Data'!AM23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AN18+'Macro-Debt_Data'!AN23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AO18+'Macro-Debt_Data'!AO23","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C812,IF(START!L10=\"French\",translation!D812,IF(START!L10=\"Portuguese\",translation!E812,translation!F812)))","v":"o/w interest"},null,{"$f":"'Macro-Debt_Data'!U18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!V18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!W18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!X18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!Y18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!Z18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AA18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AB18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AC18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AD18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AE18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AF18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AG18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AH18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AI18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AJ18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AK18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AL18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AM18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AN18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AO18","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C813,IF(START!L10=\"French\",translation!D813,IF(START!L10=\"Portuguese\",translation!E813,translation!F813)))","v":"Debt service PPG baseline"},null,{"$f":"Ext_Debt_Data!F374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!G374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!H374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!I374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!J374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!K374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!L374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!M374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!N374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!O374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!P374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!Q374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!R374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!S374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!T374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!U374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!V374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!W374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!X374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!Y374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!Z374","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C815,IF(START!L10=\"French\",translation!D815,IF(START!L10=\"Portuguese\",translation!E815,translation!F815)))","v":"Additional debt service stress"},null,{"$f":"+D45","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C816,IF(START!L10=\"French\",translation!D816,IF(START!L10=\"Portuguese\",translation!E816,translation!F816)))","v":"o/w interest"},null,{"$f":"+D46","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C817,IF(START!L10=\"French\",translation!D817,IF(START!L10=\"Portuguese\",translation!E817,translation!F817)))","v":"Total debt service stress"},null,{"$f":"D138+D134","v":{"$error":"#VALUE!"}},{"$f":"E138+E134","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C818,IF(START!L10=\"French\",translation!D818,IF(START!L10=\"Portuguese\",translation!E818,translation!F818)))","v":"PPG debt service stress"},null,{"$f":"D136+D138","v":{"$error":"#DIV/0!"}},{"$f":"E136+E138","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C820,IF(START!L10=\"French\",translation!D820,IF(START!L10=\"Portuguese\",translation!E820,translation!F820)))","v":"New interest payments"},null,{"$f":"D135+D139","v":{"$error":"#DIV/0!"}},{"$f":"E135+E139","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C821,IF(START!L10=\"French\",translation!D821,IF(START!L10=\"Portuguese\",translation!E821,translation!F821)))","v":"Effective rate"},null,{"$f":"D143/C124*100","v":{"$error":"#DIV/0!"}},{"$f":"E143/D124*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C822,IF(START!L10=\"French\",translation!D822,IF(START!L10=\"Portuguese\",translation!E822,translation!F822)))","v":"Exports"},null,{"$f":"D70/100*D97","v":{"$error":"#DIV/0!"}},{"$f":"E70/100*E97","v":{"$error":"#DIV/0!"}},{"$f":"F70/100*F97","v":{"$error":"#DIV/0!"}},{"$f":"G70/100*G97","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C823,IF(START!L10=\"French\",translation!D823,IF(START!L10=\"Portuguese\",translation!E823,translation!F823)))","v":"Revenue"},{"$f":"'Baseline - external'!M60/100*'Baseline - external'!M48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!N60/100*'Baseline - external'!N48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!O60/100*E97","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!P60/100*F97","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Q60/100*G97","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!R60/100*H97","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!S60/100*I97","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!T60/100*J97","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!U60/100*K97","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!V60/100*L97","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!W60/100*M97","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!X60/100*N97","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Y60/100*O97","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Z60/100*P97","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AA60/100*Q97","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AB60/100*R97","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AC60/100*S97","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AD60/100*T97","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AE60/100*U97","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AF60/100*V97","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AG60/100*W97","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AH60/100*X97","v":{"$error":"#VALUE!"}}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C824,IF(START!L10=\"French\",translation!D824,IF(START!L10=\"Portuguese\",translation!E824,translation!F824)))","v":"Short-term debt"},{"$f":"'Macro-Debt_Data'!T89","v":0},{"$f":"'Macro-Debt_Data'!U89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!V89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!W89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!X89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!Y89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!Z89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AA89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AB89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AC89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AD89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AE89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AF89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AG89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AH89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AI89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AJ89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AK89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AL89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AM89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AN89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AO89","v":{"$error":"#DIV/0!"}}]

{"sheet":"Customized Scenario - public","index":23,"n_rows":199,"n_cols":67,"rows_kept":199,"cut":false,"hidden":true,"merged":[[165,0,166,12],[186,0,187,12],[189,0,190,12],[191,0,192,12],[193,0,194,12],[3,0,3,12],[4,1,4,12],[5,1,5,12],[196,0,197,12],[198,0,199,12],[167,0,168,12],[76,1,76,8],[182,0,183,12],[184,0,185,12],[169,0,170,12],[175,0,176,12],[177,0,178,12],[179,0,180,12],[83,1,83,8],[77,1,77,8],[80,4,80,24]]}
[]
[]
[null,{"$f":"IF(START!L10=\"English\",A160,IF(START!L10=\"French\",A161,IF(START!L10=\"Portuguese\",A162,A163)))","v":"To include the fiscal customized scenario in charts and tables?"},"No"]
[{"$f":"IF(START!L10=\"English\",C160,IF(START!L10=\"French\",C161,IF(START!L10=\"Portuguese\",C162,C163)))","v":"Customized public scenarios: INSTRUCTIONS"}]
[null,{"$f":"A166","v":"This sheet allows the user to model customized shocks to the main fiscal variables that determine public debt dynamic. Please add scenario's name in cell B7 and assign a short name in cell B19.  Fill in the yellow cells. "}]
[null,{"$f":"A178","v":"The user can enter alternative data for any, a few, or all of the variables listed in rows 9 to 16 or assume alternative terms for contracting new debt under the shock (cells A21 to A40).  The variables in lines 9 to 12 are to be entered in percent of GDP. Alternatively, if the goal is to shock a variable not listed in rows 9 to 16, then go directly to the summary table ( rows 103-106 and 130) and make the changes as desired. Be careful to keep the overall consistency of the macroeconomic assumptions.\n\nSelect \"Yes\" in cell C3 to activate a customized scenario. The associated results will display the Stress Test Fiscal, Table Baseline Fiscal, and Panel Chart spreadsheets."}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C725,IF(START!L10=\"French\",translation!D725,IF(START!L10=\"Portuguese\",translation!E725,translation!F725)))","v":"A2. Alternative Scenario :[Customize, enter title]"},null,{"$f":"+'Macro-Debt_Data'!T5","v":2018},{"$f":"E43","v":2019},{"$f":"F43","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039]
[]
[null,{"$f":"+B93","v":"Revenue and grants"},null,null,25.230564616899596,25.191732126610006,25.205675110152473,25.305354368150102,25.305147989262618,25.304367862010409,25.304937068320726,25.304937068320726,25.304937068320736,25.304937068320726,25.304937068320736,25.304937068320733,25.304937068320736,25.304937068320744,25.304937068320733,25.304937068320733,25.304937068320733,25.304937068320736,25.304937068320744,25.304937068320751,25.304937068320751]
[null,{"$f":"+B95","v":"Primary (noninterest) expenditure"},null,null,25.728304551120189,25.685396342224685,25.460079326525538,25.670727473062925,25.88140825199396,25.875828488237421,25.883012256925714,25.888353530929457,25.895180935583237,25.901832973183343,25.911068931285847,25.922415180627535,25.933765799603375,25.942748470494255,25.94922041050134,25.955311606430136,25.961041560701549,25.96642495265111,25.959261074145349,25.96288511589518,25.967598179239257]
[null,{"$f":"+IF(START!L10=\"English\",translation!C766,IF(START!L10=\"French\",translation!D766,IF(START!L10=\"Portuguese\",translation!E766,translation!F766)))","v":"Grants"},null,null,1.73162526109173,1.5330656755868448,1.5330872281207129,1.5330676192962664,1.533055116298478,1.4330101034427571,1.3330423381301648,1.233042338129946,1.133042338129727,1.033042338129508,1.0330423381295082,1.033042338129508,1.033042338129508,1.0330423381295084,1.033042338129508,1.033042338129508,1.033042338129508,1.033042338129508,1.0330423381295084,1.0330423381295084,1.0330423381295089]
[null,{"$f":"+\"\"&'Macro-Debt_Data'!E50","v":"Public Sector Assets (e.g. Deposits)"},{"$f":"+'Macro-Debt_Data'!S50","v":0},{"$f":"+'Macro-Debt_Data'!T50","v":0},{"$f":"+'Macro-Debt_Data'!U50","v":0},{"$f":"+'Macro-Debt_Data'!V50","v":0},{"$f":"+'Macro-Debt_Data'!W50","v":0},{"$f":"+'Macro-Debt_Data'!X50","v":0},{"$f":"+'Macro-Debt_Data'!Y50","v":0},{"$f":"+'Macro-Debt_Data'!Z50","v":0},{"$f":"+'Macro-Debt_Data'!AA50","v":0},{"$f":"+'Macro-Debt_Data'!AB50","v":0},{"$f":"+'Macro-Debt_Data'!AC50","v":0},{"$f":"+'Macro-Debt_Data'!AD50","v":0},{"$f":"+'Macro-Debt_Data'!AE50","v":0},{"$f":"+'Macro-Debt_Data'!AF50","v":0},{"$f":"+'Macro-Debt_Data'!AG50","v":0},{"$f":"+'Macro-Debt_Data'!AH50","v":0},{"$f":"+'Macro-Debt_Data'!AI50","v":0},{"$f":"+'Macro-Debt_Data'!AJ50","v":0},{"$f":"+'Macro-Debt_Data'!AK50","v":0},{"$f":"+'Macro-Debt_Data'!AL50","v":0},{"$f":"+'Macro-Debt_Data'!AM50","v":0},{"$f":"+'Macro-Debt_Data'!AN50","v":0},{"$f":"+'Macro-Debt_Data'!AO50","v":0}]
[null,"Checkline (= 0)",null,null,{"$f":"+E92-(E95-E93)","v":{"$error":"#VALUE!"}},{"$f":"+F92-(F95-F93)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+B117","v":"Real GDP growth (in percent)"},null,null,4.8450929447266144,4.6000000000000263,4.4999999999999929,4.4000000000000004,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.1999999999999815,4.2000000000000259,4.2,4.2,4.2000000000000259,4.2,4.1999999999999815]
[null,{"$f":"+B129","v":"Inflation rate (GDP deflator, in percent)"},null,null,8.775594451388713,7.7232564133823844,6.6791022081750473,6.2892446076671105,6.05442588802374,5.7795289473250744,5.4976268952743546,5.4999999999999716,5.500000000000016,5.5000000000000382,5.4999999999999272,5.500000000000016,5.4999999999999938,5.4999999999999494,5.5000000000000604,5.4999999999999716,5.4999999999999938,5.500000000000016,5.4999999999999938,5.500000000000016,5.4999999999999938]
[null,{"$f":"+B125","v":"Nominal depreciation of local currency (percentage change in LC per dollar)"},null,10.67720685111988,11.977000273364858,8.659732373338592,6.7870889195519091,4.9262660606474107,3.9543372492384599,3.8765877880203137,3.8765877880199584,3.8765877880204469,3.8765877880206911,3.8765877880205801,3.8765877880200028,3.8765877880198918,3.8765877880212463,3.8765877880200916,3.8765877880201582,3.8765877880203581,3.8765877880203803,3.8765877880201582,3.8765877880197808,3.8765877880211574,3.8765877880201804]
[]
[null,{"$f":"+PV_ResFin_pub!A2","v":"Assumptions"}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C726,IF(START!L10=\"French\",translation!D726,IF(START!L10=\"Portuguese\",translation!E726,translation!F726)))","v":"[Short Name]"}]
[null,{"$f":"+PV_ResFin_pub!A3","v":"Shares of marginal debt"}]
[{"$f":"+'Input 7 - Residual Financing'!J9","v":{"$error":"#DIV/0!"}},{"$f":"+PV_ResFin_pub!A4","v":"External PPG medium and long-term"}]
[{"$f":"+'Input 7 - Residual Financing'!J10","v":{"$error":"#DIV/0!"}},{"$f":"+PV_ResFin_pub!A5","v":"Domestic medium and long-term"}]
[{"$f":"+'Input 7 - Residual Financing'!J11","v":{"$error":"#DIV/0!"}},{"$f":"+PV_ResFin_pub!A6","v":"Domestic short-term"}]
[null,null,null,{"$f":"+PV_ResFin_pub!C7","v":"Period"},{"$f":"+PV_ResFin_pub!D7","v":0},{"$f":"+PV_ResFin_pub!E7","v":1},{"$f":"+PV_ResFin_pub!F7","v":2},{"$f":"+PV_ResFin_pub!G7","v":3},{"$f":"+PV_ResFin_pub!H7","v":4},{"$f":"+PV_ResFin_pub!I7","v":5},{"$f":"+PV_ResFin_pub!J7","v":6},{"$f":"+PV_ResFin_pub!K7","v":7},{"$f":"+PV_ResFin_pub!L7","v":8},{"$f":"+PV_ResFin_pub!M7","v":9},{"$f":"+PV_ResFin_pub!N7","v":10},{"$f":"+PV_ResFin_pub!O7","v":11},{"$f":"+PV_ResFin_pub!P7","v":12},{"$f":"+PV_ResFin_pub!Q7","v":13},{"$f":"+PV_ResFin_pub!R7","v":14},{"$f":"+PV_ResFin_pub!S7","v":15},{"$f":"+PV_ResFin_pub!T7","v":16},{"$f":"+PV_ResFin_pub!U7","v":17},{"$f":"+PV_ResFin_pub!V7","v":18},{"$f":"+PV_ResFin_pub!W7","v":19},{"$f":"+PV_ResFin_pub!X7","v":20},{"$f":"+PV_ResFin_pub!Y7","v":21},{"$f":"+PV_ResFin_pub!Z7","v":22},{"$f":"+PV_ResFin_pub!AA7","v":23},{"$f":"+PV_ResFin_pub!AB7","v":24},{"$f":"+PV_ResFin_pub!AC7","v":25},{"$f":"+PV_ResFin_pub!AD7","v":26},{"$f":"+PV_ResFin_pub!AE7","v":27},{"$f":"+PV_ResFin_pub!AF7","v":28},{"$f":"+PV_ResFin_pub!AG7","v":29},{"$f":"+PV_ResFin_pub!AH7","v":30},{"$f":"+PV_ResFin_pub!AI7","v":31},{"$f":"+PV_ResFin_pub!AJ7","v":32},{"$f":"+PV_ResFin_pub!AK7","v":33},{"$f":"+PV_ResFin_pub!AL7","v":34},{"$f":"+PV_ResFin_pub!AM7","v":35},{"$f":"+PV_ResFin_pub!AN7","v":36},{"$f":"+PV_ResFin_pub!AO7","v":37},{"$f":"+PV_ResFin_pub!AP7","v":38},{"$f":"+PV_ResFin_pub!AQ7","v":39},{"$f":"+PV_ResFin_pub!AR7","v":40},{"$f":"+PV_ResFin_pub!AS7","v":41},{"$f":"+PV_ResFin_pub!AT7","v":42},{"$f":"+PV_ResFin_pub!AU7","v":43},{"$f":"+PV_ResFin_pub!AV7","v":44},{"$f":"+PV_ResFin_pub!AW7","v":45},{"$f":"+PV_ResFin_pub!AX7","v":46},{"$f":"+PV_ResFin_pub!AY7","v":47},{"$f":"+PV_ResFin_pub!AZ7","v":48},{"$f":"+PV_ResFin_pub!BA7","v":49},{"$f":"+PV_ResFin_pub!BB7","v":50},{"$f":"+PV_ResFin_pub!BC7","v":51},{"$f":"+PV_ResFin_pub!BD7","v":52},{"$f":"+PV_ResFin_pub!BE7","v":53},{"$f":"+PV_ResFin_pub!BF7","v":54},{"$f":"+PV_ResFin_pub!BG7","v":55},{"$f":"+PV_ResFin_pub!BH7","v":56},{"$f":"+PV_ResFin_pub!BI7","v":57},{"$f":"+PV_ResFin_pub!BJ7","v":58},{"$f":"+PV_ResFin_pub!BK7","v":59},{"$f":"+PV_ResFin_pub!BL7","v":60},{"$f":"+PV_ResFin_pub!BM7","v":61},{"$f":"+PV_ResFin_pub!BN7","v":62}]
[null,{"$f":"+PV_ResFin_pub!A8","v":"External MLT debt"},null,{"$f":"+PV_ResFin_pub!C8","v":"First year of projections"},{"$f":"+'Macro-Debt_Data'!U5","v":2019},{"$f":"E25+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,{"$f":"Y25+1","v":2040},2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081]
[{"$f":"+'Input 7 - Residual Financing'!J14","v":{"$error":"#DIV/0!"}},{"$f":"+PV_ResFin_pub!A9","v":"Avg. nominal interest rate on new borrowing in USD"},null,{"$f":"+PV_ResFin_pub!C9","v":"Disbursement"},100]
[{"$f":"+'Input 7 - Residual Financing'!J15","v":0.05},{"$f":"+PV_ResFin_pub!A10","v":"USD Discount rate"},null,{"$f":"+PV_ResFin_pub!C10","v":"Debt stock"},{"$f":"E26-E28","v":{"$error":"#DIV/0!"}},{"$f":"E27-F28","v":{"$error":"#DIV/0!"}},{"$f":"F27-G28","v":{"$error":"#DIV/0!"}},{"$f":"G27-H28","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"+'Input 7 - Residual Financing'!J16","v":{"$error":"#DIV/0!"}},{"$f":"+PV_ResFin_pub!A11","v":"Avg. maturity (incl. grace period)"},null,{"$f":"+PV_ResFin_pub!C11","v":"Amortization"},{"$f":"IF(E24-E24-1<A29,0,IF(E24-E24-1<A28,E26/(A28-A29),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(F24-E24-1<A29,0,IF(F24-E24-1<A28,E26/(A28-A29),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(G24-E24-1<A29,0,IF(G24-E24-1<A28,E26/(A28-A29),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(H24-E24-1<A29,0,IF(H24-E24-1<A28,E26/(A28-A29),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(I24-E24-1<A29,0,IF(I24-E24-1<A28,E26/(A28-A29),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(J24-E24-1<A29,0,IF(J24-E24-1<A28,E26/(A28-A29),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(K24-E24-1<A29,0,IF(K24-E24-1<A28,E26/(A28-A29),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(L24-E24-1<A29,0,IF(L24-E24-1<A28,E26/(A28-A29),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(M24-E24-1<A29,0,IF(M24-E24-1<A28,E26/(A28-A29),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(N24-E24-1<A29,0,IF(N24-E24-1<A28,E26/(A28-A29),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(O24-E24-1<A29,0,IF(O24-E24-1<A28,E26/(A28-A29),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(P24-E24-1<A29,0,IF(P24-E24-1<A28,E26/(A28-A29),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q24-E24-1<A29,0,IF(Q24-E24-1<A28,E26/(A28-A29),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(R24-E24-1<A29,0,IF(R24-E24-1<A28,E26/(A28-A29),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(S24-E24-1<A29,0,IF(S24-E24-1<A28,E26/(A28-A29),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(T24-E24-1<A29,0,IF(T24-E24-1<A28,E26/(A28-A29),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(U24-E24-1<A29,0,IF(U24-E24-1<A28,E26/(A28-A29),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(V24-E24-1<A29,0,IF(V24-E24-1<A28,E26/(A28-A29),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(W24-E24-1<A29,0,IF(W24-E24-1<A28,E26/(A28-A29),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(X24-E24-1<A29,0,IF(X24-E24-1<A28,E26/(A28-A29),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Y24-E24-1<A29,0,IF(Y24-E24-1<A28,E26/(A28-A29),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z24-E24-1<A29,0,IF(Z24-E24-1<A28,E26/(A28-A29),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA24-E24-1<A29,0,IF(AA24-E24-1<A28,E26/(A28-A29),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AB24-E24-1<A29,0,IF(AB24-E24-1<A28,E26/(A28-A29),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AC24-E24-1<A29,0,IF(AC24-E24-1<A28,E26/(A28-A29),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AD24-E24-1<A29,0,IF(AD24-E24-1<A28,E26/(A28-A29),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AE24-E24-1<A29,0,IF(AE24-E24-1<A28,E26/(A28-A29),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AF24-E24-1<A29,0,IF(AF24-E24-1<A28,E26/(A28-A29),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AG24-E24-1<A29,0,IF(AG24-E24-1<A28,E26/(A28-A29),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AH24-E24-1<A29,0,IF(AH24-E24-1<A28,E26/(A28-A29),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AI24-E24-1<A29,0,IF(AI24-E24-1<A28,E26/(A28-A29),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AJ24-E24-1<A29,0,IF(AJ24-E24-1<A28,E26/(A28-A29),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AK24-E24-1<A29,0,IF(AK24-E24-1<A28,E26/(A28-A29),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AL24-E24-1<A29,0,IF(AL24-E24-1<A28,E26/(A28-A29),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AM24-E24-1<A29,0,IF(AM24-E24-1<A28,E26/(A28-A29),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AN24-E24-1<A29,0,IF(AN24-E24-1<A28,E26/(A28-A29),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AO24-E24-1<A29,0,IF(AO24-E24-1<A28,E26/(A28-A29),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AP24-E24-1<A29,0,IF(AP24-E24-1<A28,E26/(A28-A29),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AQ24-E24-1<A29,0,IF(AQ24-E24-1<A28,E26/(A28-A29),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AR24-E24-1<A29,0,IF(AR24-E24-1<A28,E26/(A28-A29),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AS24-E24-1<A29,0,IF(AS24-E24-1<A28,E26/(A28-A29),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AT24-E24-1<A29,0,IF(AT24-E24-1<A28,E26/(A28-A29),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AU24-E24-1<A29,0,IF(AU24-E24-1<A28,E26/(A28-A29),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AV24-E24-1<A29,0,IF(AV24-E24-1<A28,E26/(A28-A29),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AW24-E24-1<A29,0,IF(AW24-E24-1<A28,E26/(A28-A29),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AX24-E24-1<A29,0,IF(AX24-E24-1<A28,E26/(A28-A29),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AY24-E24-1<A29,0,IF(AY24-E24-1<A28,E26/(A28-A29),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AZ24-E24-1<A29,0,IF(AZ24-E24-1<A28,E26/(A28-A29),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(BA24-E24-1<A29,0,IF(BA24-E24-1<A28,E26/(A28-A29),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(BB24-E24-1<A29,0,IF(BB24-E24-1<A28,E26/(A28-A29),0))","v":{"$error":"#DIV/0!"}}]
[{"$f":"+'Input 7 - Residual Financing'!J17","v":{"$error":"#DIV/0!"}},{"$f":"+PV_ResFin_pub!A12","v":"Avg. grace period"},null,{"$f":"+PV_ResFin_pub!C12","v":"Interest"},0,{"$f":"E27*A26","v":{"$error":"#DIV/0!"}},{"$f":"F27*A26","v":{"$error":"#DIV/0!"}},{"$f":"G27*A26","v":{"$error":"#DIV/0!"}},{"$f":"H27*A26","v":{"$error":"#DIV/0!"}},{"$f":"I27*A26","v":{"$error":"#DIV/0!"}},{"$f":"J27*A26","v":{"$error":"#DIV/0!"}},{"$f":"K27*A26","v":{"$error":"#DIV/0!"}},{"$f":"L27*A26","v":{"$error":"#DIV/0!"}},{"$f":"M27*A26","v":{"$error":"#DIV/0!"}},{"$f":"N27*A26","v":{"$error":"#DIV/0!"}},{"$f":"O27*A26","v":{"$error":"#DIV/0!"}},{"$f":"P27*A26","v":{"$error":"#DIV/0!"}},{"$f":"Q27*A26","v":{"$error":"#DIV/0!"}},{"$f":"R27*A26","v":{"$error":"#DIV/0!"}},{"$f":"S27*A26","v":{"$error":"#DIV/0!"}},{"$f":"T27*A26","v":{"$error":"#DIV/0!"}},{"$f":"U27*A26","v":{"$error":"#DIV/0!"}},{"$f":"V27*A26","v":{"$error":"#DIV/0!"}},{"$f":"W27*A26","v":{"$error":"#DIV/0!"}},{"$f":"X27*A26","v":{"$error":"#DIV/0!"}},{"$f":"Y27*A26","v":{"$error":"#DIV/0!"}},{"$f":"Z27*A26","v":{"$error":"#DIV/0!"}},{"$f":"AA27*A26","v":{"$error":"#DIV/0!"}},{"$f":"AB27*A26","v":{"$error":"#DIV/0!"}},{"$f":"AC27*A26","v":{"$error":"#DIV/0!"}},{"$f":"AD27*A26","v":{"$error":"#DIV/0!"}},{"$f":"AE27*A26","v":{"$error":"#DIV/0!"}},{"$f":"AF27*A26","v":{"$error":"#DIV/0!"}},{"$f":"AG27*A26","v":{"$error":"#DIV/0!"}},{"$f":"AH27*A26","v":{"$error":"#DIV/0!"}},{"$f":"AI27*A26","v":{"$error":"#DIV/0!"}},{"$f":"AJ27*A26","v":{"$error":"#DIV/0!"}},{"$f":"AK27*A26","v":{"$error":"#DIV/0!"}},{"$f":"AL27*A26","v":{"$error":"#DIV/0!"}},{"$f":"AM27*A26","v":{"$error":"#DIV/0!"}},{"$f":"AN27*A26","v":{"$error":"#DIV/0!"}},{"$f":"AO27*A26","v":{"$error":"#DIV/0!"}},{"$f":"AP27*A26","v":{"$error":"#DIV/0!"}},{"$f":"AQ27*A26","v":{"$error":"#DIV/0!"}},{"$f":"AR27*A26","v":{"$error":"#DIV/0!"}},{"$f":"AS27*A26","v":{"$error":"#DIV/0!"}},{"$f":"AT27*A26","v":{"$error":"#DIV/0!"}},{"$f":"AU27*A26","v":{"$error":"#DIV/0!"}},{"$f":"AV27*A26","v":{"$error":"#DIV/0!"}},{"$f":"AW27*A26","v":{"$error":"#DIV/0!"}},{"$f":"AX27*A26","v":{"$error":"#DIV/0!"}},{"$f":"AY27*A26","v":{"$error":"#DIV/0!"}},{"$f":"AZ27*A26","v":{"$error":"#DIV/0!"}},{"$f":"BA27*A26","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"+PV_ResFin_pub!C13","v":"Total debt service"},{"$f":"E28+E29","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"Z28+Z29","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"+PV_ResFin_pub!C14","v":"PV of debt"},{"$f":"NPV(A27,F30:BB30)","v":{"$error":"#DIV/0!"}},{"$f":"NPV(A27,G30:BC30)","v":{"$error":"#DIV/0!"}},{"$f":"NPV(A27,H30:BD30)","v":{"$error":"#DIV/0!"}},{"$f":"NPV(A27,I30:BE30)","v":{"$error":"#DIV/0!"}},{"$f":"NPV(A27,J30:BF30)","v":{"$error":"#DIV/0!"}},{"$f":"NPV(A27,K30:BG30)","v":{"$error":"#DIV/0!"}},{"$f":"NPV(A27,L30:BH30)","v":{"$error":"#DIV/0!"}},{"$f":"NPV(A27,M30:BI30)","v":{"$error":"#DIV/0!"}},{"$f":"NPV(A27,N30:BJ30)","v":{"$error":"#DIV/0!"}},{"$f":"NPV(A27,O30:BK30)","v":{"$error":"#DIV/0!"}},{"$f":"NPV(A27,P30:BL30)","v":{"$error":"#DIV/0!"}},{"$f":"NPV(A27,Q30:BM30)","v":{"$error":"#DIV/0!"}},{"$f":"NPV(A27,R30:BN30)","v":{"$error":"#DIV/0!"}},{"$f":"NPV(A27,S30:BO30)","v":{"$error":"#DIV/0!"}},{"$f":"NPV(A27,T30:BP30)","v":{"$error":"#DIV/0!"}},{"$f":"NPV(A27,U30:BQ30)","v":{"$error":"#DIV/0!"}},{"$f":"NPV(A27,V30:BR30)","v":{"$error":"#DIV/0!"}},{"$f":"NPV(A27,W30:BS30)","v":{"$error":"#DIV/0!"}},{"$f":"NPV(A27,X30:BT30)","v":{"$error":"#DIV/0!"}},{"$f":"NPV(A27,Y30:BU30)","v":{"$error":"#DIV/0!"}},{"$f":"NPV(A27,Z30:BV30)","v":{"$error":"#DIV/0!"}},{"$f":"NPV(A27,AA30:BX30)","v":{"$error":"#DIV/0!"}},{"$f":"NPV(A27,AB30:BY30)","v":{"$error":"#DIV/0!"}},{"$f":"NPV(A27,AC30:BZ30)","v":{"$error":"#DIV/0!"}},{"$f":"NPV(A27,AD30:CA30)","v":{"$error":"#DIV/0!"}},{"$f":"NPV(A27,AE30:CB30)","v":{"$error":"#DIV/0!"}},{"$f":"NPV(A27,AF30:CC30)","v":{"$error":"#DIV/0!"}},{"$f":"NPV(A27,AG30:CD30)","v":{"$error":"#DIV/0!"}},{"$f":"NPV(A27,AH30:CE30)","v":{"$error":"#DIV/0!"}},{"$f":"NPV(A27,AI30:CF30)","v":{"$error":"#DIV/0!"}},{"$f":"NPV(A27,AJ30:CG30)","v":{"$error":"#DIV/0!"}},{"$f":"NPV(A27,AK30:CH30)","v":{"$error":"#DIV/0!"}},{"$f":"NPV(A27,AL30:CI30)","v":{"$error":"#DIV/0!"}},{"$f":"NPV(A27,AM30:CJ30)","v":{"$error":"#DIV/0!"}},{"$f":"NPV(A27,AN30:CK30)","v":{"$error":"#DIV/0!"}},{"$f":"NPV(A27,AO30:CL30)","v":{"$error":"#DIV/0!"}},{"$f":"NPV(A27,AP30:CM30)","v":{"$error":"#DIV/0!"}},{"$f":"NPV(A27,AQ30:CN30)","v":{"$error":"#DIV/0!"}},{"$f":"NPV(A27,AR30:CO30)","v":{"$error":"#DIV/0!"}},{"$f":"NPV(A27,AS30:CP30)","v":{"$error":"#DIV/0!"}},{"$f":"NPV(A27,AT30:CQ30)","v":{"$error":"#DIV/0!"}},{"$f":"NPV(A27,AU30:CR30)","v":{"$error":"#DIV/0!"}},{"$f":"NPV(A27,AV30:CS30)","v":{"$error":"#DIV/0!"}},{"$f":"NPV(A27,AW30:CT30)","v":{"$error":"#DIV/0!"}},{"$f":"NPV(A27,AX30:CU30)","v":{"$error":"#DIV/0!"}},{"$f":"NPV(A27,AY30:CV30)","v":{"$error":"#DIV/0!"}},{"$f":"NPV(A27,AZ30:CW30)","v":{"$error":"#DIV/0!"}},{"$f":"NPV(A27,BA30:CX30)","v":{"$error":"#DIV/0!"}},{"$f":"NPV(A27,BB30:CY30)","v":{"$error":"#DIV/0!"}},{"$f":"NPV(A27,BC30:CZ30)","v":0}]
[null,null,null,{"$f":"+PV_ResFin_pub!C15","v":"Grant element"},{"$f":"(1-E31/E27)*100","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+PV_ResFin_pub!A16","v":"Domestic MLT debt"},null,null,null,{"$f":"F34+F41","v":8.775594451388713E-2},{"$f":"G34+G41","v":7.7232564133823844E-2},{"$f":"H34+H41","v":6.6791022081750473E-2},6.2892446076671105E-2,6.05442588802374E-2,5.7795289473250744E-2,5.4976268952743546E-2,5.4999999999999716E-2,5.500000000000016E-2,5.5000000000000382E-2,5.4999999999999272E-2,5.500000000000016E-2,5.4999999999999938E-2,5.4999999999999494E-2,5.5000000000000604E-2,5.4999999999999716E-2,5.4999999999999938E-2,5.500000000000016E-2,5.4999999999999938E-2,5.500000000000016E-2]
[{"$f":"+'Input 7 - Residual Financing'!J19","v":0},{"$f":"+PV_ResFin_pub!A17","v":"Avg. real interest rate on new borrowing"},null,null,null,{"$f":"A34","v":0},{"$f":"A34","v":0},{"$f":"A34","v":0},{"$f":"A34","v":0},{"$f":"A34","v":0},{"$f":"A34","v":0},{"$f":"A34","v":0},{"$f":"A34","v":0},{"$f":"A34","v":0},{"$f":"A34","v":0},{"$f":"A34","v":0},{"$f":"A34","v":0},{"$f":"A34","v":0},{"$f":"A34","v":0},{"$f":"A34","v":0},{"$f":"A34","v":0},{"$f":"A34","v":0},{"$f":"A34","v":0},{"$f":"A34","v":0},{"$f":"A34","v":0}]
[{"$f":"+'Input 7 - Residual Financing'!J20","v":1},{"$f":"+PV_ResFin_pub!A18","v":"Avg. maturity (incl. grace period)"}]
[{"$f":"+'Input 7 - Residual Financing'!J21","v":0},{"$f":"+PV_ResFin_pub!A19","v":"Avg. grace period"}]
[]
[null,{"$f":"+PV_ResFin_pub!A21","v":"Domestic short-term debt"}]
[null,{"$f":"+PV_ResFin_pub!A22","v":"Avg. interest rate"},null,null,null,{"$f":"F40+F41","v":8.775594451388713E-2},{"$f":"G40+G41","v":7.7232564133823844E-2},{"$f":"H40+H41","v":6.6791022081750473E-2},6.2892446076671105E-2,6.05442588802374E-2,5.7795289473250744E-2,5.4976268952743546E-2,5.4999999999999716E-2,5.500000000000016E-2,5.5000000000000382E-2,5.4999999999999272E-2,5.500000000000016E-2,5.4999999999999938E-2,5.4999999999999494E-2,5.5000000000000604E-2,5.4999999999999716E-2,5.4999999999999938E-2,5.500000000000016E-2,5.4999999999999938E-2,5.500000000000016E-2]
[{"$f":"+'Input 7 - Residual Financing'!J23","v":0},{"$f":"+PV_ResFin_pub!A23","v":"Avg. real interest rate"},null,null,null,{"$f":"+A40","v":0},{"$f":"F40","v":0},{"$f":"G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+PV_ResFin_pub!A24","v":"Inflation (GDP deflator)"},null,null,null,{"$f":"+E129/100","v":8.775594451388713E-2},{"$f":"+F129/100","v":7.7232564133823844E-2},6.6791022081750473E-2,6.2892446076671105E-2,6.05442588802374E-2,5.7795289473250744E-2,5.4976268952743546E-2,5.4999999999999716E-2,5.500000000000016E-2,5.5000000000000382E-2,5.4999999999999272E-2,5.500000000000016E-2,5.4999999999999938E-2,5.4999999999999494E-2,5.5000000000000604E-2,5.4999999999999716E-2,5.4999999999999938E-2,5.500000000000016E-2,5.4999999999999938E-2,5.500000000000016E-2]
[]
[{"$f":"+B7","v":"A2. Alternative Scenario :[Customize, enter title]"},null,null,null,{"$f":"+E25","v":2019},{"$f":"+F25","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039]
[]
[null,{"$f":"+PV_ResFin_pub!C31","v":"New borrowing (gross, in LCU)"},null,null,{"$f":"E152-'Baseline - public'!O78","v":{"$error":"#VALUE!"}},{"$f":"F152-'Baseline - public'!P78","v":{"$error":"#DIV/0!"}},{"$f":" G152- 'Baseline - public'!Q78","v":{"$error":"#DIV/0!"}},{"$f":"H152-'Baseline - public'!R78","v":{"$error":"#DIV/0!"}},{"$f":"I152-'Baseline - public'!S78","v":{"$error":"#DIV/0!"}},{"$f":"J152-'Baseline - public'!T78","v":{"$error":"#DIV/0!"}},{"$f":"K152-'Baseline - public'!U78","v":{"$error":"#DIV/0!"}},{"$f":"L152-'Baseline - public'!V78","v":{"$error":"#DIV/0!"}},{"$f":"M152-'Baseline - public'!W78","v":{"$error":"#DIV/0!"}},{"$f":"N152-'Baseline - public'!X78","v":{"$error":"#DIV/0!"}},{"$f":"O152-'Baseline - public'!Y78","v":{"$error":"#DIV/0!"}},{"$f":"P152-'Baseline - public'!Z78","v":{"$error":"#DIV/0!"}},{"$f":"Q152-'Baseline - public'!AA78","v":{"$error":"#DIV/0!"}},{"$f":"R152-'Baseline - public'!AB78","v":{"$error":"#DIV/0!"}},{"$f":"S152-'Baseline - public'!AC78","v":{"$error":"#DIV/0!"}},{"$f":"T152-'Baseline - public'!AD78","v":{"$error":"#DIV/0!"}},{"$f":"U152-'Baseline - public'!AE78","v":{"$error":"#DIV/0!"}},{"$f":"V152-'Baseline - public'!AF78","v":{"$error":"#DIV/0!"}},{"$f":"W152-'Baseline - public'!AG78","v":{"$error":"#DIV/0!"}},{"$f":"X152-'Baseline - public'!AH78","v":{"$error":"#DIV/0!"}},{"$f":"Y152-'Baseline - public'!AI78","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"+PV_ResFin_pub!C36","v":"New forex borrowing (gross, USD)"},null,null,{"$f":"E45*A21*(D126+E126)/2","v":{"$error":"#VALUE!"}},{"$f":"F45*A21*(E126+F126)/2","v":{"$error":"#DIV/0!"}},{"$f":"G45*A21*(F126+G126)/2","v":{"$error":"#DIV/0!"}},{"$f":"H45*A21*(G126+H126)/2","v":{"$error":"#DIV/0!"}},{"$f":"I45*A21*(H126+I126)/2","v":{"$error":"#DIV/0!"}},{"$f":"J45*A21*(I126+J126)/2","v":{"$error":"#DIV/0!"}},{"$f":"K45*A21*(J126+K126)/2","v":{"$error":"#DIV/0!"}},{"$f":"L45*A21*(K126+L126)/2","v":{"$error":"#DIV/0!"}},{"$f":"M45*A21*(L126+M126)/2","v":{"$error":"#DIV/0!"}},{"$f":"N45*A21*(M126+N126)/2","v":{"$error":"#DIV/0!"}},{"$f":"O45*A21*(N126+O126)/2","v":{"$error":"#DIV/0!"}},{"$f":"P45*A21*(O126+P126)/2","v":{"$error":"#DIV/0!"}},{"$f":"Q45*A21*(P126+Q126)/2","v":{"$error":"#DIV/0!"}},{"$f":"R45*A21*(Q126+R126)/2","v":{"$error":"#DIV/0!"}},{"$f":"S45*A21*(R126+S126)/2","v":{"$error":"#DIV/0!"}},{"$f":"T45*A21*(S126+T126)/2","v":{"$error":"#DIV/0!"}},{"$f":"U45*A21*(T126+U126)/2","v":{"$error":"#DIV/0!"}},{"$f":"V45*A21*(U126+V126)/2","v":{"$error":"#DIV/0!"}},{"$f":"W45*A21*(V126+W126)/2","v":{"$error":"#DIV/0!"}},{"$f":"X45*A21*(W126+X126)/2","v":{"$error":"#DIV/0!"}},{"$f":"Y45*A21*(X126+Y126)/2","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+PV_ResFin_pub!C37","v":"cumulative"},null,null,{"$f":"SUM(E47:E47)","v":{"$error":"#VALUE!"}},{"$f":"SUM(E47:F47)","v":{"$error":"#VALUE!"}},{"$f":"SUM(E47:G47)","v":{"$error":"#VALUE!"}},{"$f":"SUM(E47:H47)","v":{"$error":"#VALUE!"}},{"$f":"SUM(E47:I47)","v":{"$error":"#VALUE!"}},{"$f":"SUM(E47:J47)","v":{"$error":"#VALUE!"}},{"$f":"SUM(E47:K47)","v":{"$error":"#VALUE!"}},{"$f":"SUM(E47:L47)","v":{"$error":"#VALUE!"}},{"$f":"SUM(E47:M47)","v":{"$error":"#VALUE!"}},{"$f":"SUM(E47:N47)","v":{"$error":"#VALUE!"}},{"$f":"SUM(E47:O47)","v":{"$error":"#VALUE!"}},{"$f":"SUM(E47:P47)","v":{"$error":"#VALUE!"}},{"$f":"SUM(E47:Q47)","v":{"$error":"#VALUE!"}},{"$f":"SUM(E47:R47)","v":{"$error":"#VALUE!"}},{"$f":"SUM(E47:S47)","v":{"$error":"#VALUE!"}},{"$f":"SUM(E47:T47)","v":{"$error":"#VALUE!"}},{"$f":"SUM(E47:U47)","v":{"$error":"#VALUE!"}},{"$f":"SUM(E47:V47)","v":{"$error":"#VALUE!"}},{"$f":"SUM(E47:W47)","v":{"$error":"#VALUE!"}},{"$f":"SUM(E47:X47)","v":{"$error":"#VALUE!"}},{"$f":"SUM(E47:Y47)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"+PV_ResFin_pub!C38","v":"Stock of new forex debt (in USD)"},null,null,{"$f":"E47-E53","v":{"$error":"#VALUE!"}},{"$f":"F47+E49-F53","v":{"$error":"#DIV/0!"}},{"$f":"G47+F49-G53","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+PV_ResFin_pub!C39","v":"PV of new forex debt (in USD)"},null,null,{"$f":"E47*E31/100","v":{"$error":"#VALUE!"}},{"$f":"E50*(1+A27)-F51+F47*E31/100","v":{"$error":"#VALUE!"}},{"$f":"F50*(1+A27)-G51+G47*E31/100","v":{"$error":"#VALUE!"}},{"$f":"G50*(1+A27)-H51+H47*E31/100","v":{"$error":"#VALUE!"}},{"$f":"H50*(1+A27)-I51+I47*E31/100","v":{"$error":"#VALUE!"}},{"$f":"I50*(1+A27)-J51+J47*E31/100","v":{"$error":"#VALUE!"}},{"$f":"J50*(1+A27)-K51+K47*E31/100","v":{"$error":"#VALUE!"}},{"$f":"K50*(1+A27)-L51+L47*E31/100","v":{"$error":"#VALUE!"}},{"$f":"L50*(1+A27)-M51+M47*E31/100","v":{"$error":"#VALUE!"}},{"$f":"M50*(1+A27)-N51+N47*E31/100","v":{"$error":"#VALUE!"}},{"$f":"N50*(1+A27)-O51+O47*E31/100","v":{"$error":"#VALUE!"}},{"$f":"O50*(1+A27)-P51+P47*E31/100","v":{"$error":"#VALUE!"}},{"$f":"P50*(1+A27)-Q51+Q47*E31/100","v":{"$error":"#VALUE!"}},{"$f":"Q50*(1+A27)-R51+R47*E31/100","v":{"$error":"#VALUE!"}},{"$f":"R50*(1+A27)-S51+S47*E31/100","v":{"$error":"#VALUE!"}},{"$f":"S50*(1+A27)-T51+T47*E31/100","v":{"$error":"#VALUE!"}},{"$f":"T50*(1+A27)-U51+U47*E31/100","v":{"$error":"#VALUE!"}},{"$f":"U50*(1+A27)-V51+V47*E31/100","v":{"$error":"#VALUE!"}},{"$f":"V50*(1+A27)-W51+W47*E31/100","v":{"$error":"#VALUE!"}},{"$f":"W50*(1+A27)-X51+X47*E31/100","v":{"$error":"#VALUE!"}},{"$f":"X50*(1+A27)-Y51+Y47*E31/100","v":{"$error":"#VALUE!"}}]
[null,{"$f":"+PV_ResFin_pub!C40","v":"Total debt service (in USD)"},null,null,{"$f":"E52+E53","v":{"$error":"#DIV/0!"}},{"$f":"F52+F53","v":{"$error":"#VALUE!"}},{"$f":"G52+G53","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+PV_ResFin_pub!C41","v":"Interest"},null,null,{"$f":"+D49*A26","v":{"$error":"#DIV/0!"}},{"$f":"+E49*A26","v":{"$error":"#VALUE!"}},{"$f":"+F49*A26","v":{"$error":"#DIV/0!"}},{"$f":"+G49*A26","v":{"$error":"#DIV/0!"}},{"$f":"+H49*A26","v":{"$error":"#DIV/0!"}},{"$f":"+I49*A26","v":{"$error":"#DIV/0!"}},{"$f":"+J49*A26","v":{"$error":"#DIV/0!"}},{"$f":"+K49*A26","v":{"$error":"#DIV/0!"}},{"$f":"+L49*A26","v":{"$error":"#DIV/0!"}},{"$f":"+M49*A26","v":{"$error":"#DIV/0!"}},{"$f":"+N49*A26","v":{"$error":"#DIV/0!"}},{"$f":"+O49*A26","v":{"$error":"#DIV/0!"}},{"$f":"+P49*A26","v":{"$error":"#DIV/0!"}},{"$f":"+Q49*A26","v":{"$error":"#DIV/0!"}},{"$f":"+R49*A26","v":{"$error":"#DIV/0!"}},{"$f":"+S49*A26","v":{"$error":"#DIV/0!"}},{"$f":"+T49*A26","v":{"$error":"#DIV/0!"}},{"$f":"+U49*A26","v":{"$error":"#DIV/0!"}},{"$f":"+V49*A26","v":{"$error":"#DIV/0!"}},{"$f":"+W49*A26","v":{"$error":"#DIV/0!"}},{"$f":"+X49*A26","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+PV_ResFin_pub!C42","v":"Amortization"},null,null,{"$f":"(E56-E58)/(A28-A29)","v":{"$error":"#DIV/0!"}},{"$f":"(F56-F58)/(A28-A29)","v":{"$error":"#DIV/0!"}},{"$f":"(G56-G58)/(A28-A29)","v":{"$error":"#DIV/0!"}},{"$f":"(H56-H58)/(A28-A29)","v":{"$error":"#DIV/0!"}},{"$f":"(I56-I58)/(A28-A29)","v":{"$error":"#DIV/0!"}},{"$f":"(J56-J58)/(A28-A29)","v":{"$error":"#DIV/0!"}},{"$f":"(K56-K58)/(A28-A29)","v":{"$error":"#DIV/0!"}},{"$f":"(L56-L58)/(A28-A29)","v":{"$error":"#DIV/0!"}},{"$f":"(M56-M58)/(A28-A29)","v":{"$error":"#DIV/0!"}},{"$f":"(N56-N58)/(A28-A29)","v":{"$error":"#DIV/0!"}},{"$f":"(O56-O58)/(A28-A29)","v":{"$error":"#DIV/0!"}},{"$f":"(P56-P58)/(A28-A29)","v":{"$error":"#DIV/0!"}},{"$f":"(Q56-Q58)/(A28-A29)","v":{"$error":"#DIV/0!"}},{"$f":"(R56-R58)/(A28-A29)","v":{"$error":"#DIV/0!"}},{"$f":"(S56-S58)/(A28-A29)","v":{"$error":"#DIV/0!"}},{"$f":"(T56-T58)/(A28-A29)","v":{"$error":"#DIV/0!"}},{"$f":"(U56-U58)/(A28-A29)","v":{"$error":"#DIV/0!"}},{"$f":"(V56-V58)/(A28-A29)","v":{"$error":"#DIV/0!"}},{"$f":"(W56-W58)/(A28-A29)","v":{"$error":"#DIV/0!"}},{"$f":"(X56-X58)/(A28-A29)","v":{"$error":"#DIV/0!"}},{"$f":"(Y56-Y58)/(A28-A29)","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"+PV_ResFin_pub!C44","v":"t-g>0"},null,null,{"$f":"IF(E24-A29>0,E24-A29,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(F24-A29>0,F24-A29,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(G24-A29>0,G24-A29,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(H24-A29>0,H24-A29,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(I24-A29>0,I24-A29,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(J24-A29>0,J24-A29,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(K24-A29>0,K24-A29,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L24-A29>0,L24-A29,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(M24-A29>0,M24-A29,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(N24-A29>0,N24-A29,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(O24-A29>0,O24-A29,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(P24-A29>0,P24-A29,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q24-A29>0,Q24-A29,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(R24-A29>0,R24-A29,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(S24-A29>0,S24-A29,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(T24-A29>0,T24-A29,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(U24-A29>0,U24-A29,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(V24-A29>0,V24-A29,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(W24-A29>0,W24-A29,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(X24-A29>0,X24-A29,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Y24-A29>0,Y24-A29,0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"IF(E55=0,0,CHOOSE(E55,E48,F48,G48,H48,I48,J48,K48,L48,M48,N48,O48,P48,Q48,R48,S48,T48,U48,V48,W48,X48,Y48,#REF!,Z48,AA48,AB48,AC48,AD48,AE48,AF48))","v":{"$error":"#DIV/0!"}},{"$f":"IF(F55=0,0,CHOOSE(F55,E48,F48,G48,H48,I48,J48,K48,L48,M48,N48,O48,P48,Q48,R48,S48,T48,U48,V48,W48,X48,Y48,#REF!,Z48,AA48,AB48,AC48,AD48,AE48,AF48))","v":{"$error":"#DIV/0!"}},{"$f":"IF(G55=0,0,CHOOSE(G55,E48,F48,G48,H48,I48,J48,K48,L48,M48,N48,O48,P48,Q48,R48,S48,T48,U48,V48,W48,X48,Y48,#REF!,Z48,AA48,AB48,AC48,AD48,AE48,AF48))","v":{"$error":"#DIV/0!"}},{"$f":"IF(H55=0,0,CHOOSE(H55,E48,F48,G48,H48,I48,J48,K48,L48,M48,N48,O48,P48,Q48,R48,S48,T48,U48,V48,W48,X48,Y48,#REF!,Z48,AA48,AB48,AC48,AD48,AE48,AF48))","v":{"$error":"#DIV/0!"}},{"$f":"IF(I55=0,0,CHOOSE(I55,E48,F48,G48,H48,I48,J48,K48,L48,M48,N48,O48,P48,Q48,R48,S48,T48,U48,V48,W48,X48,Y48,#REF!,Z48,AA48,AB48,AC48,AD48,AE48,AF48))","v":{"$error":"#DIV/0!"}},{"$f":"IF(J55=0,0,CHOOSE(J55,E48,F48,G48,H48,I48,J48,K48,L48,M48,N48,O48,P48,Q48,R48,S48,T48,U48,V48,W48,X48,Y48,#REF!,Z48,AA48,AB48,AC48,AD48,AE48,AF48))","v":{"$error":"#DIV/0!"}},{"$f":"IF(K55=0,0,CHOOSE(K55,E48,F48,G48,H48,I48,J48,K48,L48,M48,N48,O48,P48,Q48,R48,S48,T48,U48,V48,W48,X48,Y48,#REF!,Z48,AA48,AB48,AC48,AD48,AE48,AF48))","v":{"$error":"#DIV/0!"}},{"$f":"IF(L55=0,0,CHOOSE(L55,E48,F48,G48,H48,I48,J48,K48,L48,M48,N48,O48,P48,Q48,R48,S48,T48,U48,V48,W48,X48,Y48,#REF!,Z48,AA48,AB48,AC48,AD48,AE48,AF48))","v":{"$error":"#DIV/0!"}},{"$f":"IF(M55=0,0,CHOOSE(M55,E48,F48,G48,H48,I48,J48,K48,L48,M48,N48,O48,P48,Q48,R48,S48,T48,U48,V48,W48,X48,Y48,#REF!,Z48,AA48,AB48,AC48,AD48,AE48,AF48))","v":{"$error":"#DIV/0!"}},{"$f":"IF(N55=0,0,CHOOSE(N55,E48,F48,G48,H48,I48,J48,K48,L48,M48,N48,O48,P48,Q48,R48,S48,T48,U48,V48,W48,X48,Y48,#REF!,Z48,AA48,AB48,AC48,AD48,AE48,AF48))","v":{"$error":"#DIV/0!"}},{"$f":"IF(O55=0,0,CHOOSE(O55,E48,F48,G48,H48,I48,J48,K48,L48,M48,N48,O48,P48,Q48,R48,S48,T48,U48,V48,W48,X48,Y48,#REF!,Z48,AA48,AB48,AC48,AD48,AE48,AF48))","v":{"$error":"#DIV/0!"}},{"$f":"IF(P55=0,0,CHOOSE(P55,E48,F48,G48,H48,I48,J48,K48,L48,M48,N48,O48,P48,Q48,R48,S48,T48,U48,V48,W48,X48,Y48,#REF!,Z48,AA48,AB48,AC48,AD48,AE48,AF48))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q55=0,0,CHOOSE(Q55,E48,F48,G48,H48,I48,J48,K48,L48,M48,N48,O48,P48,Q48,R48,S48,T48,U48,V48,W48,X48,Y48,#REF!,Z48,AA48,AB48,AC48,AD48,AE48,AF48))","v":{"$error":"#DIV/0!"}},{"$f":"IF(R55=0,0,CHOOSE(R55,E48,F48,G48,H48,I48,J48,K48,L48,M48,N48,O48,P48,Q48,R48,S48,T48,U48,V48,W48,X48,Y48,#REF!,Z48,AA48,AB48,AC48,AD48,AE48,AF48))","v":{"$error":"#DIV/0!"}},{"$f":"IF(S55=0,0,CHOOSE(S55,E48,F48,G48,H48,I48,J48,K48,L48,M48,N48,O48,P48,Q48,R48,S48,T48,U48,V48,W48,X48,Y48,#REF!,Z48,AA48,AB48,AC48,AD48,AE48,AF48))","v":{"$error":"#DIV/0!"}},{"$f":"IF(T55=0,0,CHOOSE(T55,E48,F48,G48,H48,I48,J48,K48,L48,M48,N48,O48,P48,Q48,R48,S48,T48,U48,V48,W48,X48,Y48,#REF!,Z48,AA48,AB48,AC48,AD48,AE48,AF48))","v":{"$error":"#DIV/0!"}},{"$f":"IF(U55=0,0,CHOOSE(U55,E48,F48,G48,H48,I48,J48,K48,L48,M48,N48,O48,P48,Q48,R48,S48,T48,U48,V48,W48,X48,Y48,#REF!,Z48,AA48,AB48,AC48,AD48,AE48,AF48))","v":{"$error":"#DIV/0!"}},{"$f":"IF(V55=0,0,CHOOSE(V55,E48,F48,G48,H48,I48,J48,K48,L48,M48,N48,O48,P48,Q48,R48,S48,T48,U48,V48,W48,X48,Y48,#REF!,Z48,AA48,AB48,AC48,AD48,AE48,AF48))","v":{"$error":"#DIV/0!"}},{"$f":"IF(W55=0,0,CHOOSE(W55,E48,F48,G48,H48,I48,J48,K48,L48,M48,N48,O48,P48,Q48,R48,S48,T48,U48,V48,W48,X48,Y48,#REF!,Z48,AA48,AB48,AC48,AD48,AE48,AF48))","v":{"$error":"#DIV/0!"}},{"$f":"IF(X55=0,0,CHOOSE(X55,E48,F48,G48,H48,I48,J48,K48,L48,M48,N48,O48,P48,Q48,R48,S48,T48,U48,V48,W48,X48,Y48,#REF!,Z48,AA48,AB48,AC48,AD48,AE48,AF48))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Y55=0,0,CHOOSE(Y55,E48,F48,G48,H48,I48,J48,K48,L48,M48,N48,O48,P48,Q48,R48,S48,T48,U48,V48,W48,X48,Y48,#REF!,Z48,AA48,AB48,AC48,AD48,AE48,AF48))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+PV_ResFin_pub!C46","v":"t-m condition"},null,null,{"$f":"IF(E24-A28>0,E24-A28,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(F24-A28>0,F24-A28,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(G24-A28>0,G24-A28,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(H24-A28>0,H24-A28,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(I24-A28>0,I24-A28,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(J24-A28>0,J24-A28,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(K24-A28>0,K24-A28,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L24-A28>0,L24-A28,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(M24-A28>0,M24-A28,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(N24-A28>0,N24-A28,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(O24-A28>0,O24-A28,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(P24-A28>0,P24-A28,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q24-A28>0,Q24-A28,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(R24-A28>0,R24-A28,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(S24-A28>0,S24-A28,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(T24-A28>0,T24-A28,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(U24-A28>0,U24-A28,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(V24-A28>0,V24-A28,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(W24-A28>0,W24-A28,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(X24-A28>0,X24-A28,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Y24-A28>0,Y24-A28,0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"IF(E57=0,0,CHOOSE(E57,E48,F48,G48,H48,I48,J48,K48,L48,M48,N48,O48,P48,Q48,R48,S48,T48,U48,V48,W48,X48,Y48,#REF!,Z48,AA48,AB48,AC48,AD107,AE107,AF107))","v":{"$error":"#DIV/0!"}},{"$f":"IF(F57=0,0,CHOOSE(F57,E48,F48,G48,H48,I48,J48,K48,L48,M48,N48,O48,P48,Q48,R48,S48,T48,U48,V48,W48,X48,Y48,#REF!,Z48,AA48,AB48,AC48,AD107,AE107,AF107))","v":{"$error":"#DIV/0!"}},{"$f":"IF(G57=0,0,CHOOSE(G57,E48,F48,G48,H48,I48,J48,K48,L48,M48,N48,O48,P48,Q48,R48,S48,T48,U48,V48,W48,X48,Y48,#REF!,Z48,AA48,AB48,AC48,AD107,AE107,AF107))","v":{"$error":"#DIV/0!"}},{"$f":"IF(H57=0,0,CHOOSE(H57,E48,F48,G48,H48,I48,J48,K48,L48,M48,N48,O48,P48,Q48,R48,S48,T48,U48,V48,W48,X48,Y48,#REF!,Z48,AA48,AB48,AC48,AD107,AE107,AF107))","v":{"$error":"#DIV/0!"}},{"$f":"IF(I57=0,0,CHOOSE(I57,E48,F48,G48,H48,I48,J48,K48,L48,M48,N48,O48,P48,Q48,R48,S48,T48,U48,V48,W48,X48,Y48,#REF!,Z48,AA48,AB48,AC48,AD107,AE107,AF107))","v":{"$error":"#DIV/0!"}},{"$f":"IF(J57=0,0,CHOOSE(J57,E48,F48,G48,H48,I48,J48,K48,L48,M48,N48,O48,P48,Q48,R48,S48,T48,U48,V48,W48,X48,Y48,#REF!,Z48,AA48,AB48,AC48,AD107,AE107,AF107))","v":{"$error":"#DIV/0!"}},{"$f":"IF(K57=0,0,CHOOSE(K57,E48,F48,G48,H48,I48,J48,K48,L48,M48,N48,O48,P48,Q48,R48,S48,T48,U48,V48,W48,X48,Y48,#REF!,Z48,AA48,AB48,AC48,AD107,AE107,AF107))","v":{"$error":"#DIV/0!"}},{"$f":"IF(L57=0,0,CHOOSE(L57,E48,F48,G48,H48,I48,J48,K48,L48,M48,N48,O48,P48,Q48,R48,S48,T48,U48,V48,W48,X48,Y48,#REF!,Z48,AA48,AB48,AC48,AD107,AE107,AF107))","v":{"$error":"#DIV/0!"}},{"$f":"IF(M57=0,0,CHOOSE(M57,E48,F48,G48,H48,I48,J48,K48,L48,M48,N48,O48,P48,Q48,R48,S48,T48,U48,V48,W48,X48,Y48,#REF!,Z48,AA48,AB48,AC48,AD107,AE107,AF107))","v":{"$error":"#DIV/0!"}},{"$f":"IF(N57=0,0,CHOOSE(N57,E48,F48,G48,H48,I48,J48,K48,L48,M48,N48,O48,P48,Q48,R48,S48,T48,U48,V48,W48,X48,Y48,#REF!,Z48,AA48,AB48,AC48,AD107,AE107,AF107))","v":{"$error":"#DIV/0!"}},{"$f":"IF(O57=0,0,CHOOSE(O57,E48,F48,G48,H48,I48,J48,K48,L48,M48,N48,O48,P48,Q48,R48,S48,T48,U48,V48,W48,X48,Y48,#REF!,Z48,AA48,AB48,AC48,AD107,AE107,AF107))","v":{"$error":"#DIV/0!"}},{"$f":"IF(P57=0,0,CHOOSE(P57,E48,F48,G48,H48,I48,J48,K48,L48,M48,N48,O48,P48,Q48,R48,S48,T48,U48,V48,W48,X48,Y48,#REF!,Z48,AA48,AB48,AC48,AD107,AE107,AF107))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q57=0,0,CHOOSE(Q57,E48,F48,G48,H48,I48,J48,K48,L48,M48,N48,O48,P48,Q48,R48,S48,T48,U48,V48,W48,X48,Y48,#REF!,Z48,AA48,AB48,AC48,AD107,AE107,AF107))","v":{"$error":"#DIV/0!"}},{"$f":"IF(R57=0,0,CHOOSE(R57,E48,F48,G48,H48,I48,J48,K48,L48,M48,N48,O48,P48,Q48,R48,S48,T48,U48,V48,W48,X48,Y48,#REF!,Z48,AA48,AB48,AC48,AD107,AE107,AF107))","v":{"$error":"#DIV/0!"}},{"$f":"IF(S57=0,0,CHOOSE(S57,E48,F48,G48,H48,I48,J48,K48,L48,M48,N48,O48,P48,Q48,R48,S48,T48,U48,V48,W48,X48,Y48,#REF!,Z48,AA48,AB48,AC48,AD107,AE107,AF107))","v":{"$error":"#DIV/0!"}},{"$f":"IF(T57=0,0,CHOOSE(T57,E48,F48,G48,H48,I48,J48,K48,L48,M48,N48,O48,P48,Q48,R48,S48,T48,U48,V48,W48,X48,Y48,#REF!,Z48,AA48,AB48,AC48,AD107,AE107,AF107))","v":{"$error":"#DIV/0!"}},{"$f":"IF(U57=0,0,CHOOSE(U57,E48,F48,G48,H48,I48,J48,K48,L48,M48,N48,O48,P48,Q48,R48,S48,T48,U48,V48,W48,X48,Y48,#REF!,Z48,AA48,AB48,AC48,AD107,AE107,AF107))","v":{"$error":"#DIV/0!"}},{"$f":"IF(V57=0,0,CHOOSE(V57,E48,F48,G48,H48,I48,J48,K48,L48,M48,N48,O48,P48,Q48,R48,S48,T48,U48,V48,W48,X48,Y48,#REF!,Z48,AA48,AB48,AC48,AD107,AE107,AF107))","v":{"$error":"#DIV/0!"}},{"$f":"IF(W57=0,0,CHOOSE(W57,E48,F48,G48,H48,I48,J48,K48,L48,M48,N48,O48,P48,Q48,R48,S48,T48,U48,V48,W48,X48,Y48,#REF!,Z48,AA48,AB48,AC48,AD107,AE107,AF107))","v":{"$error":"#DIV/0!"}},{"$f":"IF(X57=0,0,CHOOSE(X57,E48,F48,G48,H48,I48,J48,K48,L48,M48,N48,O48,P48,Q48,R48,S48,T48,U48,V48,W48,X48,Y48,#REF!,Z48,AA48,AB48,AC48,AD107,AE107,AF107))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Y57=0,0,CHOOSE(Y57,E48,F48,G48,H48,I48,J48,K48,L48,M48,N48,O48,P48,Q48,R48,S48,T48,U48,V48,W48,X48,Y48,#REF!,Z48,AA48,AB48,AC48,AD107,AE107,AF107))","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"+PV_ResFin_pub!C49","v":"New domestic MLT borrowing (gross)"},null,null,{"$f":"E45*A22","v":{"$error":"#VALUE!"}},{"$f":"F45*A22","v":{"$error":"#DIV/0!"}},{"$f":"G45*A22","v":{"$error":"#DIV/0!"}},{"$f":"H45*A22","v":{"$error":"#DIV/0!"}},{"$f":"I45*A22","v":{"$error":"#DIV/0!"}},{"$f":"J45*A22","v":{"$error":"#DIV/0!"}},{"$f":"K45*A22","v":{"$error":"#DIV/0!"}},{"$f":"L45*A22","v":{"$error":"#DIV/0!"}},{"$f":"M45*A22","v":{"$error":"#DIV/0!"}},{"$f":"N45*A22","v":{"$error":"#DIV/0!"}},{"$f":"O45*A22","v":{"$error":"#DIV/0!"}},{"$f":"P45*A22","v":{"$error":"#DIV/0!"}},{"$f":"Q45*A22","v":{"$error":"#DIV/0!"}},{"$f":"R45*A22","v":{"$error":"#DIV/0!"}},{"$f":"S45*A22","v":{"$error":"#DIV/0!"}},{"$f":"T45*A22","v":{"$error":"#DIV/0!"}},{"$f":"U45*A22","v":{"$error":"#DIV/0!"}},{"$f":"V45*A22","v":{"$error":"#DIV/0!"}},{"$f":"W45*A22","v":{"$error":"#DIV/0!"}},{"$f":"X45*A22","v":{"$error":"#DIV/0!"}},{"$f":"Y45*A22","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+PV_ResFin_pub!C50","v":"cumulative"},null,null,{"$f":"SUM(E60:E60)","v":{"$error":"#VALUE!"}},{"$f":"SUM(E60:F60)","v":{"$error":"#VALUE!"}},{"$f":"SUM(E60:G60)","v":{"$error":"#VALUE!"}},{"$f":"SUM(E60:H60)","v":{"$error":"#VALUE!"}},{"$f":"SUM(E60:I60)","v":{"$error":"#VALUE!"}},{"$f":"SUM(E60:J60)","v":{"$error":"#VALUE!"}},{"$f":"SUM(E60:K60)","v":{"$error":"#VALUE!"}},{"$f":"SUM(E60:L60)","v":{"$error":"#VALUE!"}},{"$f":"SUM(E60:M60)","v":{"$error":"#VALUE!"}},{"$f":"SUM(E60:N60)","v":{"$error":"#VALUE!"}},{"$f":"SUM(E60:O60)","v":{"$error":"#VALUE!"}},{"$f":"SUM(E60:P60)","v":{"$error":"#VALUE!"}},{"$f":"SUM(E60:Q60)","v":{"$error":"#VALUE!"}},{"$f":"SUM(E60:R60)","v":{"$error":"#VALUE!"}},{"$f":"SUM(E60:S60)","v":{"$error":"#VALUE!"}},{"$f":"SUM(E60:T60)","v":{"$error":"#VALUE!"}},{"$f":"SUM(E60:U60)","v":{"$error":"#VALUE!"}},{"$f":"SUM(E60:V60)","v":{"$error":"#VALUE!"}},{"$f":"SUM(E60:W60)","v":{"$error":"#VALUE!"}},{"$f":"SUM(E60:X60)","v":{"$error":"#VALUE!"}},{"$f":"SUM(E60:Y60)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"+PV_ResFin_pub!C51","v":"Stock of new domestic MLT debt"},null,null,{"$f":"E60-E66","v":{"$error":"#VALUE!"}},{"$f":"F60+E62-F66","v":{"$error":"#DIV/0!"}},{"$f":"G60+F62-G66","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"N60+M62-N66","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"+PV_ResFin_pub!C53","v":"Total debt service"},null,null,{"$f":"E65+E66","v":0},{"$f":"F65+F66","v":{"$error":"#VALUE!"}},{"$f":"G65+G66","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+PV_ResFin_pub!C54","v":"Interest"},null,null,0,{"$f":"+E62*F33","v":{"$error":"#VALUE!"}},{"$f":"+F62*G33","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+PV_ResFin_pub!C55","v":"Amortization"},null,null,{"$f":"(E69-E71)/(A35-A36)","v":0},{"$f":"(F69-F71)/(A35-A36)","v":{"$error":"#VALUE!"}},{"$f":"(G69-G71)/(A35-A36)","v":{"$error":"#VALUE!"}},{"$f":"(H69-H71)/(A35-A36)","v":{"$error":"#VALUE!"}},{"$f":"(I69-I71)/(A35-A36)","v":{"$error":"#VALUE!"}},{"$f":"(J69-J71)/(A35-A36)","v":{"$error":"#VALUE!"}},{"$f":"(K69-K71)/(A35-A36)","v":{"$error":"#VALUE!"}},{"$f":"(L69-L71)/(A35-A36)","v":{"$error":"#VALUE!"}},{"$f":"(M69-M71)/(A35-A36)","v":{"$error":"#VALUE!"}},{"$f":"(N69-N71)/(A35-A36)","v":{"$error":"#VALUE!"}},{"$f":"(O69-O71)/(A35-A36)","v":{"$error":"#VALUE!"}},{"$f":"(P69-P71)/(A35-A36)","v":{"$error":"#VALUE!"}},{"$f":"(Q69-Q71)/(A35-A36)","v":{"$error":"#VALUE!"}},{"$f":"(R69-R71)/(A35-A36)","v":{"$error":"#VALUE!"}},{"$f":"(S69-S71)/(A35-A36)","v":{"$error":"#VALUE!"}},{"$f":"(T69-T71)/(A35-A36)","v":{"$error":"#VALUE!"}},{"$f":"(U69-U71)/(A35-A36)","v":{"$error":"#VALUE!"}},{"$f":"(V69-V71)/(A35-A36)","v":{"$error":"#VALUE!"}},{"$f":"(W69-W71)/(A35-A36)","v":{"$error":"#VALUE!"}},{"$f":"(X69-X71)/(A35-A36)","v":{"$error":"#VALUE!"}},{"$f":"(Y69-Y71)/(A35-A36)","v":{"$error":"#VALUE!"}}]
[]
[null,{"$f":"+PV_ResFin_pub!C57","v":"t-g>0"},null,null,{"$f":"IF(E24-A36>0,E24-A36,0)","v":0},{"$f":"IF(F24-A36>0,F24-A36,0)","v":1},{"$f":"IF(G24-A36>0,G24-A36,0)","v":2},{"$f":"IF(H24-A36>0,H24-A36,0)","v":3},{"$f":"IF(I24-A36>0,I24-A36,0)","v":4},{"$f":"IF(J24-A36>0,J24-A36,0)","v":5},{"$f":"IF(K24-A36>0,K24-A36,0)","v":6},{"$f":"IF(L24-A36>0,L24-A36,0)","v":7},{"$f":"IF(M24-A36>0,M24-A36,0)","v":8},{"$f":"IF(N24-A36>0,N24-A36,0)","v":9},{"$f":"IF(O24-A36>0,O24-A36,0)","v":10},{"$f":"IF(P24-A36>0,P24-A36,0)","v":11},{"$f":"IF(Q24-A36>0,Q24-A36,0)","v":12},{"$f":"IF(R24-A36>0,R24-A36,0)","v":13},{"$f":"IF(S24-A36>0,S24-A36,0)","v":14},{"$f":"IF(T24-A36>0,T24-A36,0)","v":15},{"$f":"IF(U24-A36>0,U24-A36,0)","v":16},{"$f":"IF(V24-A36>0,V24-A36,0)","v":17},{"$f":"IF(W24-A36>0,W24-A36,0)","v":18},{"$f":"IF(X24-A36>0,X24-A36,0)","v":19},{"$f":"IF(Y24-A36>0,Y24-A36,0)","v":20}]
[null,null,null,null,{"$f":"IF(E68=0,0,CHOOSE(E68,E61,F61,G61,H61,I61,J61,K61,L61,M61,N61,O61,P61,Q61,R61,S61,T61,U61,V61,W61,X61,Y61,#REF!,Z61,AA61,AB61,AC61,AD61,AE61,AF61))","v":0},{"$f":"IF(F68=0,0,CHOOSE(F68,E61,F61,G61,H61,I61,J61,K61,L61,M61,N61,O61,P61,Q61,R61,S61,T61,U61,V61,W61,X61,Y61,#REF!,Z61,AA61,AB61,AC61,AD61,AE61,AF61))","v":{"$error":"#VALUE!"}},{"$f":"IF(G68=0,0,CHOOSE(G68,E61,F61,G61,H61,I61,J61,K61,L61,M61,N61,O61,P61,Q61,R61,S61,T61,U61,V61,W61,X61,Y61,#REF!,Z61,AA61,AB61,AC61,AD61,AE61,AF61))","v":{"$error":"#VALUE!"}},{"$f":"IF(H68=0,0,CHOOSE(H68,E61,F61,G61,H61,I61,J61,K61,L61,M61,N61,O61,P61,Q61,R61,S61,T61,U61,V61,W61,X61,Y61,#REF!,Z61,AA61,AB61,AC61,AD61,AE61,AF61))","v":{"$error":"#VALUE!"}},{"$f":"IF(I68=0,0,CHOOSE(I68,E61,F61,G61,H61,I61,J61,K61,L61,M61,N61,O61,P61,Q61,R61,S61,T61,U61,V61,W61,X61,Y61,#REF!,Z61,AA61,AB61,AC61,AD61,AE61,AF61))","v":{"$error":"#VALUE!"}},{"$f":"IF(J68=0,0,CHOOSE(J68,E61,F61,G61,H61,I61,J61,K61,L61,M61,N61,O61,P61,Q61,R61,S61,T61,U61,V61,W61,X61,Y61,#REF!,Z61,AA61,AB61,AC61,AD61,AE61,AF61))","v":{"$error":"#VALUE!"}},{"$f":"IF(K68=0,0,CHOOSE(K68,E61,F61,G61,H61,I61,J61,K61,L61,M61,N61,O61,P61,Q61,R61,S61,T61,U61,V61,W61,X61,Y61,#REF!,Z61,AA61,AB61,AC61,AD61,AE61,AF61))","v":{"$error":"#VALUE!"}},{"$f":"IF(L68=0,0,CHOOSE(L68,E61,F61,G61,H61,I61,J61,K61,L61,M61,N61,O61,P61,Q61,R61,S61,T61,U61,V61,W61,X61,Y61,#REF!,Z61,AA61,AB61,AC61,AD61,AE61,AF61))","v":{"$error":"#VALUE!"}},{"$f":"IF(M68=0,0,CHOOSE(M68,E61,F61,G61,H61,I61,J61,K61,L61,M61,N61,O61,P61,Q61,R61,S61,T61,U61,V61,W61,X61,Y61,#REF!,Z61,AA61,AB61,AC61,AD61,AE61,AF61))","v":{"$error":"#VALUE!"}},{"$f":"IF(N68=0,0,CHOOSE(N68,E61,F61,G61,H61,I61,J61,K61,L61,M61,N61,O61,P61,Q61,R61,S61,T61,U61,V61,W61,X61,Y61,#REF!,Z61,AA61,AB61,AC61,AD61,AE61,AF61))","v":{"$error":"#VALUE!"}},{"$f":"IF(O68=0,0,CHOOSE(O68,E61,F61,G61,H61,I61,J61,K61,L61,M61,N61,O61,P61,Q61,R61,S61,T61,U61,V61,W61,X61,Y61,#REF!,Z61,AA61,AB61,AC61,AD61,AE61,AF61))","v":{"$error":"#VALUE!"}},{"$f":"IF(P68=0,0,CHOOSE(P68,E61,F61,G61,H61,I61,J61,K61,L61,M61,N61,O61,P61,Q61,R61,S61,T61,U61,V61,W61,X61,Y61,#REF!,Z61,AA61,AB61,AC61,AD61,AE61,AF61))","v":{"$error":"#VALUE!"}},{"$f":"IF(Q68=0,0,CHOOSE(Q68,E61,F61,G61,H61,I61,J61,K61,L61,M61,N61,O61,P61,Q61,R61,S61,T61,U61,V61,W61,X61,Y61,#REF!,Z61,AA61,AB61,AC61,AD61,AE61,AF61))","v":{"$error":"#VALUE!"}},{"$f":"IF(R68=0,0,CHOOSE(R68,E61,F61,G61,H61,I61,J61,K61,L61,M61,N61,O61,P61,Q61,R61,S61,T61,U61,V61,W61,X61,Y61,#REF!,Z61,AA61,AB61,AC61,AD61,AE61,AF61))","v":{"$error":"#VALUE!"}},{"$f":"IF(S68=0,0,CHOOSE(S68,E61,F61,G61,H61,I61,J61,K61,L61,M61,N61,O61,P61,Q61,R61,S61,T61,U61,V61,W61,X61,Y61,#REF!,Z61,AA61,AB61,AC61,AD61,AE61,AF61))","v":{"$error":"#VALUE!"}},{"$f":"IF(T68=0,0,CHOOSE(T68,E61,F61,G61,H61,I61,J61,K61,L61,M61,N61,O61,P61,Q61,R61,S61,T61,U61,V61,W61,X61,Y61,#REF!,Z61,AA61,AB61,AC61,AD61,AE61,AF61))","v":{"$error":"#VALUE!"}},{"$f":"IF(U68=0,0,CHOOSE(U68,E61,F61,G61,H61,I61,J61,K61,L61,M61,N61,O61,P61,Q61,R61,S61,T61,U61,V61,W61,X61,Y61,#REF!,Z61,AA61,AB61,AC61,AD61,AE61,AF61))","v":{"$error":"#VALUE!"}},{"$f":"IF(V68=0,0,CHOOSE(V68,E61,F61,G61,H61,I61,J61,K61,L61,M61,N61,O61,P61,Q61,R61,S61,T61,U61,V61,W61,X61,Y61,#REF!,Z61,AA61,AB61,AC61,AD61,AE61,AF61))","v":{"$error":"#VALUE!"}},{"$f":"IF(W68=0,0,CHOOSE(W68,E61,F61,G61,H61,I61,J61,K61,L61,M61,N61,O61,P61,Q61,R61,S61,T61,U61,V61,W61,X61,Y61,#REF!,Z61,AA61,AB61,AC61,AD61,AE61,AF61))","v":{"$error":"#VALUE!"}},{"$f":"IF(X68=0,0,CHOOSE(X68,E61,F61,G61,H61,I61,J61,K61,L61,M61,N61,O61,P61,Q61,R61,S61,T61,U61,V61,W61,X61,Y61,#REF!,Z61,AA61,AB61,AC61,AD61,AE61,AF61))","v":{"$error":"#VALUE!"}},{"$f":"IF(Y68=0,0,CHOOSE(Y68,E61,F61,G61,H61,I61,J61,K61,L61,M61,N61,O61,P61,Q61,R61,S61,T61,U61,V61,W61,X61,Y61,#REF!,Z61,AA61,AB61,AC61,AD61,AE61,AF61))","v":{"$error":"#VALUE!"}}]
[null,{"$f":"+PV_ResFin_pub!C59","v":"t-m condition"},null,null,{"$f":"IF(E24-A35>0,E24-A35,0)","v":0},{"$f":"IF(F24-A35>0,F24-A35,0)","v":0},{"$f":"IF(G24-A35>0,G24-A35,0)","v":1},{"$f":"IF(H24-A35>0,H24-A35,0)","v":2},{"$f":"IF(I24-A35>0,I24-A35,0)","v":3},{"$f":"IF(J24-A35>0,J24-A35,0)","v":4},{"$f":"IF(K24-A35>0,K24-A35,0)","v":5},{"$f":"IF(L24-A35>0,L24-A35,0)","v":6},{"$f":"IF(M24-A35>0,M24-A35,0)","v":7},{"$f":"IF(N24-A35>0,N24-A35,0)","v":8},{"$f":"IF(O24-A35>0,O24-A35,0)","v":9},{"$f":"IF(P24-A35>0,P24-A35,0)","v":10},{"$f":"IF(Q24-A35>0,Q24-A35,0)","v":11},{"$f":"IF(R24-A35>0,R24-A35,0)","v":12},{"$f":"IF(S24-A35>0,S24-A35,0)","v":13},{"$f":"IF(T24-A35>0,T24-A35,0)","v":14},{"$f":"IF(U24-A35>0,U24-A35,0)","v":15},{"$f":"IF(V24-A35>0,V24-A35,0)","v":16},{"$f":"IF(W24-A35>0,W24-A35,0)","v":17},{"$f":"IF(X24-A35>0,X24-A35,0)","v":18},{"$f":"IF(Y24-A35>0,Y24-A35,0)","v":19}]
[null,null,null,null,{"$f":"IF(E70=0,0,CHOOSE(E70,E61,F61,G61,H61,I61,J61,K61,L61,M61,N61,O61,P61,Q61,R61,S61,T61,U61,V61,W61,X61,Y61,#REF!,Z61,AA61,AB61,AC61,AD107,AE107,AF107))","v":0},{"$f":"IF(F70=0,0,CHOOSE(F70,E61,F61,G61,H61,I61,J61,K61,L61,M61,N61,O61,P61,Q61,R61,S61,T61,U61,V61,W61,X61,Y61,#REF!,Z61,AA61,AB61,AC61,AD107,AE107,AF107))","v":0},{"$f":"IF(G70=0,0,CHOOSE(G70,E61,F61,G61,H61,I61,J61,K61,L61,M61,N61,O61,P61,Q61,R61,S61,T61,U61,V61,W61,X61,Y61,#REF!,Z61,AA61,AB61,AC61,AD107,AE107,AF107))","v":{"$error":"#VALUE!"}},{"$f":"IF(H70=0,0,CHOOSE(H70,E61,F61,G61,H61,I61,J61,K61,L61,M61,N61,O61,P61,Q61,R61,S61,T61,U61,V61,W61,X61,Y61,#REF!,Z61,AA61,AB61,AC61,AD107,AE107,AF107))","v":{"$error":"#VALUE!"}},{"$f":"IF(I70=0,0,CHOOSE(I70,E61,F61,G61,H61,I61,J61,K61,L61,M61,N61,O61,P61,Q61,R61,S61,T61,U61,V61,W61,X61,Y61,#REF!,Z61,AA61,AB61,AC61,AD107,AE107,AF107))","v":{"$error":"#VALUE!"}},{"$f":"IF(J70=0,0,CHOOSE(J70,E61,F61,G61,H61,I61,J61,K61,L61,M61,N61,O61,P61,Q61,R61,S61,T61,U61,V61,W61,X61,Y61,#REF!,Z61,AA61,AB61,AC61,AD107,AE107,AF107))","v":{"$error":"#VALUE!"}},{"$f":"IF(K70=0,0,CHOOSE(K70,E61,F61,G61,H61,I61,J61,K61,L61,M61,N61,O61,P61,Q61,R61,S61,T61,U61,V61,W61,X61,Y61,#REF!,Z61,AA61,AB61,AC61,AD107,AE107,AF107))","v":{"$error":"#VALUE!"}},{"$f":"IF(L70=0,0,CHOOSE(L70,E61,F61,G61,H61,I61,J61,K61,L61,M61,N61,O61,P61,Q61,R61,S61,T61,U61,V61,W61,X61,Y61,#REF!,Z61,AA61,AB61,AC61,AD107,AE107,AF107))","v":{"$error":"#VALUE!"}},{"$f":"IF(M70=0,0,CHOOSE(M70,E61,F61,G61,H61,I61,J61,K61,L61,M61,N61,O61,P61,Q61,R61,S61,T61,U61,V61,W61,X61,Y61,#REF!,Z61,AA61,AB61,AC61,AD107,AE107,AF107))","v":{"$error":"#VALUE!"}},{"$f":"IF(N70=0,0,CHOOSE(N70,E61,F61,G61,H61,I61,J61,K61,L61,M61,N61,O61,P61,Q61,R61,S61,T61,U61,V61,W61,X61,Y61,#REF!,Z61,AA61,AB61,AC61,AD107,AE107,AF107))","v":{"$error":"#VALUE!"}},{"$f":"IF(O70=0,0,CHOOSE(O70,E61,F61,G61,H61,I61,J61,K61,L61,M61,N61,O61,P61,Q61,R61,S61,T61,U61,V61,W61,X61,Y61,#REF!,Z61,AA61,AB61,AC61,AD107,AE107,AF107))","v":{"$error":"#VALUE!"}},{"$f":"IF(P70=0,0,CHOOSE(P70,E61,F61,G61,H61,I61,J61,K61,L61,M61,N61,O61,P61,Q61,R61,S61,T61,U61,V61,W61,X61,Y61,#REF!,Z61,AA61,AB61,AC61,AD107,AE107,AF107))","v":{"$error":"#VALUE!"}},{"$f":"IF(Q70=0,0,CHOOSE(Q70,E61,F61,G61,H61,I61,J61,K61,L61,M61,N61,O61,P61,Q61,R61,S61,T61,U61,V61,W61,X61,Y61,#REF!,Z61,AA61,AB61,AC61,AD107,AE107,AF107))","v":{"$error":"#VALUE!"}},{"$f":"IF(R70=0,0,CHOOSE(R70,E61,F61,G61,H61,I61,J61,K61,L61,M61,N61,O61,P61,Q61,R61,S61,T61,U61,V61,W61,X61,Y61,#REF!,Z61,AA61,AB61,AC61,AD107,AE107,AF107))","v":{"$error":"#VALUE!"}},{"$f":"IF(S70=0,0,CHOOSE(S70,E61,F61,G61,H61,I61,J61,K61,L61,M61,N61,O61,P61,Q61,R61,S61,T61,U61,V61,W61,X61,Y61,#REF!,Z61,AA61,AB61,AC61,AD107,AE107,AF107))","v":{"$error":"#VALUE!"}},{"$f":"IF(T70=0,0,CHOOSE(T70,E61,F61,G61,H61,I61,J61,K61,L61,M61,N61,O61,P61,Q61,R61,S61,T61,U61,V61,W61,X61,Y61,#REF!,Z61,AA61,AB61,AC61,AD107,AE107,AF107))","v":{"$error":"#VALUE!"}},{"$f":"IF(U70=0,0,CHOOSE(U70,E61,F61,G61,H61,I61,J61,K61,L61,M61,N61,O61,P61,Q61,R61,S61,T61,U61,V61,W61,X61,Y61,#REF!,Z61,AA61,AB61,AC61,AD107,AE107,AF107))","v":{"$error":"#VALUE!"}},{"$f":"IF(V70=0,0,CHOOSE(V70,E61,F61,G61,H61,I61,J61,K61,L61,M61,N61,O61,P61,Q61,R61,S61,T61,U61,V61,W61,X61,Y61,#REF!,Z61,AA61,AB61,AC61,AD107,AE107,AF107))","v":{"$error":"#VALUE!"}},{"$f":"IF(W70=0,0,CHOOSE(W70,E61,F61,G61,H61,I61,J61,K61,L61,M61,N61,O61,P61,Q61,R61,S61,T61,U61,V61,W61,X61,Y61,#REF!,Z61,AA61,AB61,AC61,AD107,AE107,AF107))","v":{"$error":"#VALUE!"}},{"$f":"IF(X70=0,0,CHOOSE(X70,E61,F61,G61,H61,I61,J61,K61,L61,M61,N61,O61,P61,Q61,R61,S61,T61,U61,V61,W61,X61,Y61,#REF!,Z61,AA61,AB61,AC61,AD107,AE107,AF107))","v":{"$error":"#VALUE!"}},{"$f":"IF(Y70=0,0,CHOOSE(Y70,E61,F61,G61,H61,I61,J61,K61,L61,M61,N61,O61,P61,Q61,R61,S61,T61,U61,V61,W61,X61,Y61,#REF!,Z61,AA61,AB61,AC61,AD107,AE107,AF107))","v":{"$error":"#VALUE!"}}]
[]
[null,{"$f":"+PV_ResFin_pub!C62","v":"New domestic short-term borrowing (gross; also stock of debt)"},null,null,{"$f":"E45*A23","v":{"$error":"#VALUE!"}},{"$f":"F45*A23","v":{"$error":"#DIV/0!"}},{"$f":"G45*A23","v":{"$error":"#DIV/0!"}},{"$f":"H45*A23","v":{"$error":"#DIV/0!"}},{"$f":"I45*A23","v":{"$error":"#DIV/0!"}},{"$f":"J45*A23","v":{"$error":"#DIV/0!"}},{"$f":"K45*A23","v":{"$error":"#DIV/0!"}},{"$f":"L45*A23","v":{"$error":"#DIV/0!"}},{"$f":"M45*A23","v":{"$error":"#DIV/0!"}},{"$f":"N45*A23","v":{"$error":"#DIV/0!"}},{"$f":"O45*A23","v":{"$error":"#DIV/0!"}},{"$f":"P45*A23","v":{"$error":"#DIV/0!"}},{"$f":"Q45*A23","v":{"$error":"#DIV/0!"}},{"$f":"R45*A23","v":{"$error":"#DIV/0!"}},{"$f":"S45*A23","v":{"$error":"#DIV/0!"}},{"$f":"T45*A23","v":{"$error":"#DIV/0!"}},{"$f":"U45*A23","v":{"$error":"#DIV/0!"}},{"$f":"V45*A23","v":{"$error":"#DIV/0!"}},{"$f":"W45*A23","v":{"$error":"#DIV/0!"}},{"$f":"X45*A23","v":{"$error":"#DIV/0!"}},{"$f":"Y45*A23","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+PV_ResFin_pub!C63","v":"Interest"},null,null,null,{"$f":"E73*F39","v":{"$error":"#VALUE!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
[null,{"$f":"+B7","v":"A2. Alternative Scenario :[Customize, enter title]"}]
[null,{"$f":"+'Baseline - public'!B3","v":"(In percent of GDP, unless otherwise indicated)"}]
[]
[]
[null,null,null,null,{"$f":"+'Baseline - public'!O6","v":"First year of proj."}]
[null,null,{"$f":"+'Macro-Debt_Data'!S5","v":2017},{"$f":"C82+1","v":2018},{"$f":"D82+1","v":2019},{"$f":"E82+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039]
[]
[]
[]
[null,{"$f":"+'Baseline - public'!B12","v":"Public sector debt 1/"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S80/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60)),100*('Macro-Debt_Data'!S80+('Macro-Debt_Data'!S50-'Customized Scenario - public'!C12))/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60),\".\")","v":"."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T80/('Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60)),100*('Macro-Debt_Data'!T80+('Macro-Debt_Data'!T50-'Customized Scenario - public'!D12))/('Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60),\".\")","v":"."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U80/('Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60)),100*('Macro-Debt_Data'!U80+('Macro-Debt_Data'!U50-'Customized Scenario - public'!E12))/('Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60),\".\")","v":"."},{"$f":"E86+F90+('Macro-Debt_Data'!T50-'Customized Scenario - public'!F12)/F116","v":{"$error":"#VALUE!"}},{"$f":"F86+G90+('Macro-Debt_Data'!U50-'Customized Scenario - public'!G12)/G116","v":{"$error":"#VALUE!"}},{"$f":"G86+H90+('Macro-Debt_Data'!V50-'Customized Scenario - public'!H12)/H116","v":{"$error":"#VALUE!"}},{"$f":"H86+I90+('Macro-Debt_Data'!W50-'Customized Scenario - public'!I12)/I116","v":{"$error":"#VALUE!"}},{"$f":"I86+J90+('Macro-Debt_Data'!X50-'Customized Scenario - public'!J12)/J116","v":{"$error":"#VALUE!"}},{"$f":"J86+K90+('Macro-Debt_Data'!Y50-'Customized Scenario - public'!K12)/K116","v":{"$error":"#VALUE!"}},{"$f":"K86+L90+('Macro-Debt_Data'!Z50-'Customized Scenario - public'!L12)/L116","v":{"$error":"#VALUE!"}},{"$f":"L86+M90+('Macro-Debt_Data'!AA50-'Customized Scenario - public'!M12)/M116","v":{"$error":"#VALUE!"}},{"$f":"M86+N90+('Macro-Debt_Data'!AB50-'Customized Scenario - public'!N12)/N116","v":{"$error":"#VALUE!"}},{"$f":"N86+O90+('Macro-Debt_Data'!AC50-'Customized Scenario - public'!O12)/O116","v":{"$error":"#VALUE!"}},{"$f":"O86+P90+('Macro-Debt_Data'!AD50-'Customized Scenario - public'!P12)/P116","v":{"$error":"#VALUE!"}},{"$f":"P86+Q90+('Macro-Debt_Data'!AE50-'Customized Scenario - public'!Q12)/Q116","v":{"$error":"#VALUE!"}},{"$f":"Q86+R90+('Macro-Debt_Data'!AF50-'Customized Scenario - public'!R12)/R116","v":{"$error":"#VALUE!"}},{"$f":"R86+S90+('Macro-Debt_Data'!AG50-'Customized Scenario - public'!S12)/S116","v":{"$error":"#VALUE!"}},{"$f":"S86+T90+('Macro-Debt_Data'!AH50-'Customized Scenario - public'!T12)/T116","v":{"$error":"#VALUE!"}},{"$f":"T86+U90+('Macro-Debt_Data'!AI50-'Customized Scenario - public'!U12)/U116","v":{"$error":"#VALUE!"}},{"$f":"U86+V90+('Macro-Debt_Data'!AJ50-'Customized Scenario - public'!V12)/V116","v":{"$error":"#VALUE!"}},{"$f":"V86+W90+('Macro-Debt_Data'!AK50-'Customized Scenario - public'!W12)/W116","v":{"$error":"#VALUE!"}},{"$f":"W86+X90+('Macro-Debt_Data'!AL50-'Customized Scenario - public'!X12)/X116","v":{"$error":"#VALUE!"}},{"$f":"X86+Y90+('Macro-Debt_Data'!AM50-'Customized Scenario - public'!Y12)/Y116","v":{"$error":"#VALUE!"}}]
[null,{"$f":"+'Baseline - public'!B14","v":"of which: foreign-currency denominated"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S83),'Macro-Debt_Data'!S83/C116*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"D145/D116*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"'Baseline - public'!B42","v":"PV of public debt-to-GDP ratio 2/ "},{"$f":"(C153+C143)/C116*100","v":{"$error":"#VALUE!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"+'Baseline - public'!B21","v":"Change in public sector debt"},null,{"$f":"D91+D107","v":{"$error":"#VALUE!"}},{"$f":"E91+E107","v":{"$error":"#VALUE!"}},{"$f":"F91+F107","v":{"$error":"#DIV/0!"}},{"$f":"G91+G107","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - public'!B22","v":"Identified debt-creating flows"},null,{"$f":"D92+D96+D102","v":{"$error":"#VALUE!"}},{"$f":"E92+E96+E102","v":{"$error":"#VALUE!"}},{"$f":"F92+F96+F102","v":{"$error":"#DIV/0!"}},{"$f":"G92+G96+G102","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - public'!B23","v":"Primary deficit"},{"$f":"C95-C93","v":{"$error":"#VALUE!"}},{"$f":"D95-D93","v":{"$error":"#VALUE!"}},{"$f":"E95-E93","v":{"$error":"#VALUE!"}},{"$f":"F95-F93","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - public'!B24","v":"Revenue and grants"},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!S45)/C116),100*('Macro-Debt_Data'!S45)/C116,\".\")","v":"."},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!T45)/D116),100*('Macro-Debt_Data'!T45)/D116,\".\")","v":"."},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!U45)/E116),100*('Macro-Debt_Data'!U45)/E116,\".\")","v":"."},{"$f":"+F9-'Baseline - public'!P25+F94","v":{"$error":"#DIV/0!"}},{"$f":"+G9-'Baseline - public'!Q25+G94","v":{"$error":"#DIV/0!"}},{"$f":"+H9-'Baseline - public'!R25+H94","v":{"$error":"#DIV/0!"}},{"$f":"+I9-'Baseline - public'!S25+I94","v":{"$error":"#DIV/0!"}},{"$f":"+J9-'Baseline - public'!T25+J94","v":{"$error":"#DIV/0!"}},{"$f":"+K9-'Baseline - public'!U25+K94","v":{"$error":"#DIV/0!"}},{"$f":"+L9-'Baseline - public'!V25+L94","v":{"$error":"#DIV/0!"}},{"$f":"+M9-'Baseline - public'!W25+M94","v":{"$error":"#DIV/0!"}},{"$f":"+N9-'Baseline - public'!X25+N94","v":{"$error":"#DIV/0!"}},{"$f":"+O9-'Baseline - public'!Y25+O94","v":{"$error":"#DIV/0!"}},{"$f":"+P9-'Baseline - public'!Z25+P94","v":{"$error":"#DIV/0!"}},{"$f":"+Q9-'Baseline - public'!AA25+Q94","v":{"$error":"#DIV/0!"}},{"$f":"+R9-'Baseline - public'!AB25+R94","v":{"$error":"#DIV/0!"}},{"$f":"+S9-'Baseline - public'!AC25+S94","v":{"$error":"#DIV/0!"}},{"$f":"+T9-'Baseline - public'!AD25+T94","v":{"$error":"#DIV/0!"}},{"$f":"+U9-'Baseline - public'!AE25+U94","v":{"$error":"#DIV/0!"}},{"$f":"+V9-'Baseline - public'!AF25+V94","v":{"$error":"#DIV/0!"}},{"$f":"+W9-'Baseline - public'!AG25+W94","v":{"$error":"#DIV/0!"}},{"$f":"+X9-'Baseline - public'!AH25+X94","v":{"$error":"#DIV/0!"}},{"$f":"+Y9-'Baseline - public'!AI25+Y94","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+'Baseline - public'!B25","v":"of which: grants"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S46),'Macro-Debt_Data'!T46/C116*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T46),'Macro-Debt_Data'!T46/D116*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"+E11","v":1.73162526109173},{"$f":"+F11","v":1.5330656755868448},1.5330872281207129,1.5330676192962664,1.533055116298478,1.4330101034427571,1.3330423381301648,1.233042338129946,1.133042338129727,1.033042338129508,1.0330423381295082,1.033042338129508,1.033042338129508,1.0330423381295084,1.033042338129508,1.033042338129508,1.033042338129508,1.033042338129508,1.0330423381295084,1.0330423381295084,1.0330423381295089]
[null,{"$f":"+'Baseline - public'!B26","v":"Primary (noninterest) expenditure"},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!S48-'Macro-Debt_Data'!S49)/C116),100*(('Macro-Debt_Data'!S48-'Macro-Debt_Data'!S49)/C116),\".\")","v":"."},{"$f":"'Baseline - public'!N26","v":"..."},{"$f":"+E10","v":25.728304551120189},{"$f":"+F10","v":25.685396342224685},25.460079326525538,25.670727473062925,25.88140825199396,25.875828488237421,25.883012256925714,25.888353530929457,25.895180935583237,25.901832973183343,25.911068931285847,25.922415180627535,25.933765799603375,25.942748470494255,25.94922041050134,25.955311606430136,25.961041560701549,25.96642495265111,25.959261074145349,25.96288511589518,25.967598179239257]
[null,{"$f":"+'Baseline - public'!B27","v":"Automatic debt dynamics"},null,{"$f":"D97+D100","v":{"$error":"#DIV/0!"}},{"$f":"E97+E100","v":{"$error":"#DIV/0!"}},{"$f":"F97+F100","v":{"$error":"#DIV/0!"}},{"$f":"G97+G100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - public'!B28","v":"Contribution from interest rate/growth differential"},null,{"$f":"D98+D99","v":{"$error":"#DIV/0!"}},{"$f":"E98+E99","v":{"$error":"#DIV/0!"}},{"$f":"F98+F99","v":{"$error":"#DIV/0!"}},{"$f":"G98+G99","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - public'!B29","v":"of which: contribution from average real interest rate"},null,{"$f":"D121/100*C86/D101","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"F121/100*E86/F101","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - public'!B30","v":"of which: contribution from real GDP growth"},null,{"$f":"-(D117/100)*(C86/D101)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+'Baseline - public'!B31","v":"Contribution from real exchange rate depreciation"},null,{"$f":"D128/100*C87*(1+(D123/100))/D101","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - public'!B32","v":"Denominator = 1+g"},null,{"$f":"1+D117/100","v":{"$error":"#VALUE!"}},{"$f":"1+E117/100","v":1.0484509294472661},{"$f":"1+F117/100","v":1.0460000000000003},1.0449999999999999,1.044,1.042,1.042,1.042,1.042,1.042,1.042,1.042,1.042,1.042,1.042,1.0419999999999998,1.0420000000000003,1.042,1.042,1.0420000000000003,1.042,1.0419999999999998]
[null,{"$f":"+'Baseline - public'!B33","v":"Other identified debt-creating flows"},{"$f":"SUM(C103:C106)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D103:D106)","v":{"$error":"#VALUE!"}},{"$f":"SUM(E103:E106)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F103:F106)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+'Baseline - public'!B34","v":"Privatization receipts (negative)"},{"$f":"+'Baseline - public'!M34/'Baseline - public'!M52*'Customized Scenario - public'!C116","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!N34/'Baseline - public'!N52*'Customized Scenario - public'!D116","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!O34/'Baseline - public'!O52*'Customized Scenario - public'!E116","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!P34/'Baseline - public'!P52*'Customized Scenario - public'!F116","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Q34/'Baseline - public'!Q52*'Customized Scenario - public'!G116","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!R34/'Baseline - public'!R52*'Customized Scenario - public'!H116","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!S34/'Baseline - public'!S52*'Customized Scenario - public'!I116","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!T34/'Baseline - public'!T52*'Customized Scenario - public'!J116","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!U34/'Baseline - public'!U52*'Customized Scenario - public'!K116","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!V34/'Baseline - public'!V52*'Customized Scenario - public'!L116","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!W34/'Baseline - public'!W52*'Customized Scenario - public'!M116","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!X34/'Baseline - public'!X52*'Customized Scenario - public'!N116","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Y34/'Baseline - public'!Y52*'Customized Scenario - public'!O116","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Z34/'Baseline - public'!Z52*'Customized Scenario - public'!P116","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AA34/'Baseline - public'!AA52*'Customized Scenario - public'!Q116","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AB34/'Baseline - public'!AB52*'Customized Scenario - public'!R116","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AC34/'Baseline - public'!AC52*'Customized Scenario - public'!S116","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AD34/'Baseline - public'!AD52*'Customized Scenario - public'!T116","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AE34/'Baseline - public'!AE52*'Customized Scenario - public'!U116","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AF34/'Baseline - public'!AF52*'Customized Scenario - public'!V116","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AG34/'Baseline - public'!AG52*'Customized Scenario - public'!W116","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AH34/'Baseline - public'!AH52*'Customized Scenario - public'!X116","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AI34/'Baseline - public'!AI52*'Customized Scenario - public'!Y116","v":{"$error":"#VALUE!"}}]
[null,{"$f":"+'Baseline - public'!B35","v":"Recognition of contingent liabilities (e.g., bank recapitalization)"},{"$f":"+'Baseline - public'!M35/'Baseline - public'!M52*'Customized Scenario - public'!C116","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!N35/'Baseline - public'!N52*'Customized Scenario - public'!D116","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!O35/'Baseline - public'!O52*'Customized Scenario - public'!E116","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!P35/'Baseline - public'!P52*'Customized Scenario - public'!F116","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Q35/'Baseline - public'!Q52*'Customized Scenario - public'!G116","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!R35/'Baseline - public'!R52*'Customized Scenario - public'!H116","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!S35/'Baseline - public'!S52*'Customized Scenario - public'!I116","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!T35/'Baseline - public'!T52*'Customized Scenario - public'!J116","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!U35/'Baseline - public'!U52*'Customized Scenario - public'!K116","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!V35/'Baseline - public'!V52*'Customized Scenario - public'!L116","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!W35/'Baseline - public'!W52*'Customized Scenario - public'!M116","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!X35/'Baseline - public'!X52*'Customized Scenario - public'!N116","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Y35/'Baseline - public'!Y52*'Customized Scenario - public'!O116","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Z35/'Baseline - public'!Z52*'Customized Scenario - public'!P116","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AA35/'Baseline - public'!AA52*'Customized Scenario - public'!Q116","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AB35/'Baseline - public'!AB52*'Customized Scenario - public'!R116","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AC35/'Baseline - public'!AC52*'Customized Scenario - public'!S116","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AD35/'Baseline - public'!AD52*'Customized Scenario - public'!T116","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AE35/'Baseline - public'!AE52*'Customized Scenario - public'!U116","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AF35/'Baseline - public'!AF52*'Customized Scenario - public'!V116","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AG35/'Baseline - public'!AG52*'Customized Scenario - public'!W116","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AH35/'Baseline - public'!AH52*'Customized Scenario - public'!X116","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AI35/'Baseline - public'!AI52*'Customized Scenario - public'!Y116","v":{"$error":"#VALUE!"}}]
[null,{"$f":"+'Baseline - public'!B36","v":"Debt relief (HIPC and other)"},{"$f":"+'Baseline - public'!M36/'Baseline - public'!M52*'Customized Scenario - public'!C116","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!N36/'Baseline - public'!N52*'Customized Scenario - public'!D116","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!O36/'Baseline - public'!O52*'Customized Scenario - public'!E116","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!P36/'Baseline - public'!P52*'Customized Scenario - public'!F116","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Q36/'Baseline - public'!Q52*'Customized Scenario - public'!G116","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!R36/'Baseline - public'!R52*'Customized Scenario - public'!H116","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!S36/'Baseline - public'!S52*'Customized Scenario - public'!I116","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!T36/'Baseline - public'!T52*'Customized Scenario - public'!J116","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!U36/'Baseline - public'!U52*'Customized Scenario - public'!K116","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!V36/'Baseline - public'!V52*'Customized Scenario - public'!L116","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!W36/'Baseline - public'!W52*'Customized Scenario - public'!M116","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!X36/'Baseline - public'!X52*'Customized Scenario - public'!N116","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Y36/'Baseline - public'!Y52*'Customized Scenario - public'!O116","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Z36/'Baseline - public'!Z52*'Customized Scenario - public'!P116","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AA36/'Baseline - public'!AA52*'Customized Scenario - public'!Q116","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AB36/'Baseline - public'!AB52*'Customized Scenario - public'!R116","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AC36/'Baseline - public'!AC52*'Customized Scenario - public'!S116","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AD36/'Baseline - public'!AD52*'Customized Scenario - public'!T116","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AE36/'Baseline - public'!AE52*'Customized Scenario - public'!U116","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AF36/'Baseline - public'!AF52*'Customized Scenario - public'!V116","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AG36/'Baseline - public'!AG52*'Customized Scenario - public'!W116","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AH36/'Baseline - public'!AH52*'Customized Scenario - public'!X116","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AI36/'Baseline - public'!AI52*'Customized Scenario - public'!Y116","v":{"$error":"#VALUE!"}}]
[null,{"$f":"+'Baseline - public'!B37","v":"Other debt creating or reducing flow (please specify)"},{"$f":"+'Baseline - public'!M37/'Baseline - public'!M52*'Customized Scenario - public'!C116","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!N37/'Baseline - public'!N52*'Customized Scenario - public'!D116","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!O37/'Baseline - public'!O52*'Customized Scenario - public'!E116","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!P37/'Baseline - public'!P52*'Customized Scenario - public'!F116","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Q37/'Baseline - public'!Q52*'Customized Scenario - public'!G116","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!R37/'Baseline - public'!R52*'Customized Scenario - public'!H116","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!S37/'Baseline - public'!S52*'Customized Scenario - public'!I116","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!T37/'Baseline - public'!T52*'Customized Scenario - public'!J116","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!U37/'Baseline - public'!U52*'Customized Scenario - public'!K116","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!V37/'Baseline - public'!V52*'Customized Scenario - public'!L116","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!W37/'Baseline - public'!W52*'Customized Scenario - public'!M116","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!X37/'Baseline - public'!X52*'Customized Scenario - public'!N116","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Y37/'Baseline - public'!Y52*'Customized Scenario - public'!O116","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Z37/'Baseline - public'!Z52*'Customized Scenario - public'!P116","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AA37/'Baseline - public'!AA52*'Customized Scenario - public'!Q116","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AB37/'Baseline - public'!AB52*'Customized Scenario - public'!R116","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AC37/'Baseline - public'!AC52*'Customized Scenario - public'!S116","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AD37/'Baseline - public'!AD52*'Customized Scenario - public'!T116","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AE37/'Baseline - public'!AE52*'Customized Scenario - public'!U116","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AF37/'Baseline - public'!AF52*'Customized Scenario - public'!V116","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AG37/'Baseline - public'!AG52*'Customized Scenario - public'!W116","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AH37/'Baseline - public'!AH52*'Customized Scenario - public'!X116","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AI37/'Baseline - public'!AI52*'Customized Scenario - public'!Y116","v":{"$error":"#VALUE!"}}]
[null,{"$f":"+'Baseline - public'!B38","v":"Residual"},{"$f":"'Baseline - public'!M38*'Baseline - public'!M52/C116","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!N38*'Baseline - public'!N52/D116","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!O38*'Baseline - public'!O52/E116","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!P38*'Baseline - public'!P52/F116","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!Q38*'Baseline - public'!Q52/G116","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!R38*'Baseline - public'!R52/H116","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!S38*'Baseline - public'!S52/I116","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!T38*'Baseline - public'!T52/J116","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!U38*'Baseline - public'!U52/K116","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!V38*'Baseline - public'!V52/L116","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!W38*'Baseline - public'!W52/M116","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!X38*'Baseline - public'!X52/N116","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!Y38*'Baseline - public'!Y52/O116","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!Z38*'Baseline - public'!Z52/P116","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AA38*'Baseline - public'!AA52/Q116","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AB38*'Baseline - public'!AB52/R116","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AC38*'Baseline - public'!AC52/S116","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AD38*'Baseline - public'!AD52/T116","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AE38*'Baseline - public'!AE52/U116","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AF38*'Baseline - public'!AF52/V116","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AG38*'Baseline - public'!AG52/W116","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AH38*'Baseline - public'!AH52/X116","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AI38*'Baseline - public'!AI52/Y116","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"+translation!C1766","v":"Public sector debt-to-revenue-and-grants ratio (in percent)"},{"$f":"C86/C93*100","v":{"$error":"#VALUE!"}},{"$f":"D86/D93*100","v":{"$error":"#VALUE!"}},{"$f":"E86/E93*100","v":{"$error":"#VALUE!"}},{"$f":"F86/F93*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[null,{"$f":"+'Baseline - public'!B47","v":"Gross financing need 4/"},{"$f":"+'Macro-Debt_Data'!S101/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60)*100","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!T101/('Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60)*100","v":{"$error":"#DIV/0!"}},{"$f":"E152/E116*100","v":{"$error":"#VALUE!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - public'!B48","v":"in billions of U.S. dollars"},{"$f":"+'Macro-Debt_Data'!S101/'Macro-Debt_Data'!S60","v":{"$error":"#DIV/0!"}},{"$f":"D152/D124","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"+'Baseline - public'!B51","v":"Key macroeconomic and fiscal assumptions"}]
[]
[null,{"$f":"+'Baseline - public'!B52","v":"Nominal GDP (local currency)"},{"$f":"+'Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60","v":0},{"$f":"+'Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60","v":0},{"$f":"+'Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60","v":0},{"$f":"E116*(1+F117/100)*(1+F129/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+'Baseline - public'!B53","v":"Real GDP growth (in percent)"},{"$f":"+'Macro-Debt_Data'!S107","v":"…"},{"$f":"+'Macro-Debt_Data'!T107","v":"…"},{"$f":"+E14","v":4.8450929447266144},{"$f":"+F14","v":4.6000000000000263},4.4999999999999929,4.4000000000000004,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.1999999999999815,4.2000000000000259,4.2,4.2,4.2000000000000259,4.2,4.1999999999999815]
[null,{"$f":"+'Baseline - public'!B54","v":"Average nominal interest rate on public debt (in percent)"},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!S49/'Macro-Debt_Data'!R80),(100*'Macro-Debt_Data'!S49/'Macro-Debt_Data'!R80),\".\")","v":"."},{"$f":"+'Baseline - public'!N54","v":"..."},{"$f":"+'Baseline - public'!O54","v":"..."},{"$f":"F148/E142*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - public'!B55","v":"Average nominal interest rate on external debt (in percent)"},{"$f":"'Baseline - public'!M55","v":"..."},{"$f":"+'Baseline - public'!N55","v":"..."},{"$f":"+'Baseline - public'!O55","v":"..."},{"$f":"F150/E145*100*'Macro-Debt_Data'!U59/'Macro-Debt_Data'!V60","v":{"$error":"#DIV/0!"}},{"$f":"G150/F145*100*'Macro-Debt_Data'!V59/'Macro-Debt_Data'!W60","v":{"$error":"#DIV/0!"}},{"$f":"H150/G145*100*'Macro-Debt_Data'!W59/'Macro-Debt_Data'!X60","v":{"$error":"#DIV/0!"}},{"$f":"I150/H145*100*'Macro-Debt_Data'!X59/'Macro-Debt_Data'!Y60","v":{"$error":"#DIV/0!"}},{"$f":"J150/I145*100*'Macro-Debt_Data'!Y59/'Macro-Debt_Data'!Z60","v":{"$error":"#DIV/0!"}},{"$f":"K150/J145*100*'Macro-Debt_Data'!Z59/'Macro-Debt_Data'!AA60","v":{"$error":"#DIV/0!"}},{"$f":"L150/K145*100*'Macro-Debt_Data'!AA59/'Macro-Debt_Data'!AB60","v":{"$error":"#DIV/0!"}},{"$f":"M150/L145*100*'Macro-Debt_Data'!AB59/'Macro-Debt_Data'!AC60","v":{"$error":"#DIV/0!"}},{"$f":"N150/M145*100*'Macro-Debt_Data'!AC59/'Macro-Debt_Data'!AD60","v":{"$error":"#DIV/0!"}},{"$f":"O150/N145*100*'Macro-Debt_Data'!AD59/'Macro-Debt_Data'!AE60","v":{"$error":"#DIV/0!"}},{"$f":"P150/O145*100*'Macro-Debt_Data'!AE59/'Macro-Debt_Data'!AF60","v":{"$error":"#DIV/0!"}},{"$f":"Q150/P145*100*'Macro-Debt_Data'!AF59/'Macro-Debt_Data'!AG60","v":{"$error":"#DIV/0!"}},{"$f":"R150/Q145*100*'Macro-Debt_Data'!AG59/'Macro-Debt_Data'!AH60","v":{"$error":"#DIV/0!"}},{"$f":"S150/R145*100*'Macro-Debt_Data'!AH59/'Macro-Debt_Data'!AI60","v":{"$error":"#DIV/0!"}},{"$f":"T150/S145*100*'Macro-Debt_Data'!AI59/'Macro-Debt_Data'!AJ60","v":{"$error":"#DIV/0!"}},{"$f":"U150/T145*100*'Macro-Debt_Data'!AJ59/'Macro-Debt_Data'!AK60","v":{"$error":"#DIV/0!"}},{"$f":"V150/U145*100*'Macro-Debt_Data'!AK59/'Macro-Debt_Data'!AL60","v":{"$error":"#DIV/0!"}},{"$f":"W150/V145*100*'Macro-Debt_Data'!AL59/'Macro-Debt_Data'!AM60","v":{"$error":"#DIV/0!"}},{"$f":"X150/W145*100*'Macro-Debt_Data'!AM59/'Macro-Debt_Data'!AN60","v":{"$error":"#DIV/0!"}},{"$f":"Y150/X145*100*'Macro-Debt_Data'!AN59/'Macro-Debt_Data'!AO60","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+'Baseline - public'!B56","v":"Average nominal interest rate on domestic debt (in percent)"},{"$f":"'Baseline - public'!M56","v":"..."},{"$f":"+'Baseline - public'!N56","v":"..."},{"$f":"+'Baseline - public'!O56","v":"..."},{"$f":"IF(E143=0,PV_ResFin_pub!E25*100,F149/E143*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(F143=0,PV_ResFin_pub!F25*100,G149/F143*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(G143=0,PV_ResFin_pub!G25*100,H149/G143*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(H143=0,PV_ResFin_pub!H25*100,I149/H143*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(I143=0,PV_ResFin_pub!I25*100,J149/I143*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(J143=0,PV_ResFin_pub!J25*100,K149/J143*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(K143=0,PV_ResFin_pub!K25*100,L149/K143*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(L143=0,PV_ResFin_pub!L25*100,M149/L143*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(M143=0,PV_ResFin_pub!M25*100,N149/M143*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(N143=0,PV_ResFin_pub!N25*100,O149/N143*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(O143=0,PV_ResFin_pub!O25*100,P149/O143*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(P143=0,PV_ResFin_pub!P25*100,Q149/P143*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(Q143=0,PV_ResFin_pub!Q25*100,R149/Q143*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(R143=0,PV_ResFin_pub!R25*100,S149/R143*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(S143=0,PV_ResFin_pub!S25*100,T149/S143*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(T143=0,PV_ResFin_pub!T25*100,U149/T143*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(U143=0,PV_ResFin_pub!U25*100,V149/U143*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(V143=0,PV_ResFin_pub!V25*100,W149/V143*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(W143=0,PV_ResFin_pub!W25*100,X149/W143*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(X143=0,PV_ResFin_pub!X25*100,Y149/X143*100)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"+'Baseline - public'!B57","v":"Average real interest rate (in percent)"},null,{"$f":"((C87/C86)*D123+(1-C87/C86)*D122)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"((E87/E86)*F123+(1-E87/E86)*F122)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - public'!B58","v":"Average real interest rate on domestic debt (in percent)"},{"$f":"'Baseline - public'!M58","v":"..."},{"$f":"'Baseline - public'!N58","v":"..."},{"$f":"'Baseline - public'!O58","v":"..."},{"$f":"(F120-F129)/(1+F129/100)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+'Baseline - public'!B59","v":"Average real interest rate on external debt (in percent)"},null,{"$f":"IF(ISNUMBER(D119),(D119-D130)/(1+D130/100),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(E119),(E119-E130)/(1+E130/100),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(F119),(F119-F130)/(1+F130/100),\"...\")","v":"..."},"...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","..."]
[null,{"$f":"+'Baseline - public'!B60","v":"Exchange rate (LC per US dollar) "},{"$f":"+'Macro-Debt_Data'!S59","v":0},{"$f":"+'Macro-Debt_Data'!T59","v":0},{"$f":"+D124*(1+E125/100)","v":0},{"$f":"+E124*(1+F125/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+'Baseline - public'!B61","v":"Nominal depreciation of local currency (percentage change in LC per dollar)"},null,{"$f":"(D124/C124-1)*100","v":{"$error":"#DIV/0!"}},{"$f":"+E16","v":11.977000273364858},{"$f":"+F16","v":8.659732373338592},6.7870889195519091,4.9262660606474107,3.9543372492384599,3.8765877880203137,3.8765877880199584,3.8765877880204469,3.8765877880206911,3.8765877880205801,3.8765877880200028,3.8765877880198918,3.8765877880212463,3.8765877880200916,3.8765877880201582,3.8765877880203581,3.8765877880203803,3.8765877880201582,3.8765877880197808,3.8765877880211574,3.8765877880201804]
[null,{"$f":"+'Baseline - public'!B62","v":"Exchange rate (US dollar per LC)"},{"$f":"1/C124","v":{"$error":"#DIV/0!"}},{"$f":"1/D124","v":{"$error":"#DIV/0!"}},{"$f":"1/E124","v":{"$error":"#DIV/0!"}},{"$f":"1/F124","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - public'!B63","v":"Nominal appreciation (increase in US dollar value of local currency, in percent)"},null,{"$f":"(D126/C126-1)*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - public'!B64","v":"Real exchange rate depreciation (in percent, + indicates depreciation)"},null,{"$f":"(100+D125)*(1+D130/100)/(1+D129/100)-100","v":{"$error":"#DIV/0!"}},{"$f":"(100+E125)*(1+E130/100)/(1+E129/100)-100","v":{"$error":"#DIV/0!"}},{"$f":"(100+F125)*(1+F130/100)/(1+F129/100)-100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - public'!B65","v":"Inflation rate (GDP deflator, in percent)"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S109),('Macro-Debt_Data'!S109),\".\")","v":"."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T109),('Macro-Debt_Data'!T109),\".\")","v":"."},{"$f":"+E15","v":8.775594451388713},{"$f":"+F15","v":7.7232564133823844},6.6791022081750473,6.2892446076671105,6.05442588802374,5.7795289473250744,5.4976268952743546,5.4999999999999716,5.500000000000016,5.5000000000000382,5.4999999999999272,5.500000000000016,5.4999999999999938,5.4999999999999494,5.5000000000000604,5.4999999999999716,5.4999999999999938,5.500000000000016,5.4999999999999938,5.500000000000016,5.4999999999999938]
[null,{"$f":"+'Baseline - public'!B66","v":"US Inflation rate (GDP deflator, in percent)"},{"$f":"+'Macro-Debt_Data'!S112","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!T112","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!U112","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!V112","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!W112","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!X112","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!Y112","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!Z112","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AA112","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AB112","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AC112","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AD112","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AE112","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AF112","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AG112","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AH112","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AI112","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AJ112","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AK112","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AL112","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AM112","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AN112","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AO112","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+'Baseline - public'!B67","v":"Growth of real primary spending (deflated by GDP deflator, in percent)"},{"$f":"+'Macro-Debt_Data'!S100","v":"…"},{"$f":"D137","v":{"$error":"#VALUE!"}},{"$f":"E137","v":{"$error":"#VALUE!"}},{"$f":"F137","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C744,IF(START!L10=\"French\",translation!D744,IF(START!L10=\"Portuguese\",translation!E744,translation!F744)))","v":"Nominal spending"},{"$f":"C95/100*C116","v":{"$error":"#VALUE!"}},{"$f":"D95/100*D116","v":{"$error":"#VALUE!"}},{"$f":"E95/100*E116","v":0},{"$f":"F95/100*F116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+IF(START!L10=\"English\",translation!C745,IF(START!L10=\"French\",translation!D745,IF(START!L10=\"Portuguese\",translation!E745,translation!F745)))","v":"  Increase in percent"},null,{"$f":"(D135/C135-1)*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C746,IF(START!L10=\"French\",translation!D746,IF(START!L10=\"Portuguese\",translation!E746,translation!F746)))","v":"Increase in real spending in percent"},null,{"$f":"((1+D136/100)/(1+D129/100)-1)*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
[]
[null,{"$f":"A1_Historical_pub!B78","v":"In billions of local currency"}]
[null,{"$f":"A1_Historical_pub!B79","v":"Nominal debt"},{"$f":"C86/100*C116","v":{"$error":"#VALUE!"}},{"$f":"D86/100*D116","v":{"$error":"#VALUE!"}},{"$f":"E86/100*E116","v":{"$error":"#VALUE!"}},{"$f":"F86/100*F116","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"A1_Historical_pub!B80","v":"Total public domestic debt"},{"$f":"C142-C145","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"A1_Historical_pub!B81","v":"   of which: Short term"},{"$f":"'Macro-Debt_Data'!S16","v":0},{"$f":"'Macro-Debt_Data'!T16","v":0},{"$f":"'Macro-Debt_Data'!U16","v":{"$error":"#DIV/0!"}},{"$f":"F73+'Macro-Debt_Data'!V16","v":{"$error":"#DIV/0!"}},{"$f":"G73+'Macro-Debt_Data'!W16","v":{"$error":"#DIV/0!"}},{"$f":"H73+'Macro-Debt_Data'!X16","v":{"$error":"#DIV/0!"}},{"$f":"I73+'Macro-Debt_Data'!Y16","v":{"$error":"#DIV/0!"}},{"$f":"J73+'Macro-Debt_Data'!Z16","v":{"$error":"#DIV/0!"}},{"$f":"K73+'Macro-Debt_Data'!AA16","v":{"$error":"#DIV/0!"}},{"$f":"L73+'Macro-Debt_Data'!AB16","v":{"$error":"#DIV/0!"}},{"$f":"M73+'Macro-Debt_Data'!AC16","v":{"$error":"#DIV/0!"}},{"$f":"N73+'Macro-Debt_Data'!AD16","v":{"$error":"#DIV/0!"}},{"$f":"O73+'Macro-Debt_Data'!AE16","v":{"$error":"#DIV/0!"}},{"$f":"P73+'Macro-Debt_Data'!AF16","v":{"$error":"#DIV/0!"}},{"$f":"Q73+'Macro-Debt_Data'!AG16","v":{"$error":"#DIV/0!"}},{"$f":"R73+'Macro-Debt_Data'!AH16","v":{"$error":"#DIV/0!"}},{"$f":"S73+'Macro-Debt_Data'!AI16","v":{"$error":"#DIV/0!"}},{"$f":"T73+'Macro-Debt_Data'!AJ16","v":{"$error":"#DIV/0!"}},{"$f":"U73+'Macro-Debt_Data'!AK16","v":{"$error":"#DIV/0!"}},{"$f":"V73+'Macro-Debt_Data'!AL16","v":{"$error":"#DIV/0!"}},{"$f":"W73+'Macro-Debt_Data'!AM16","v":{"$error":"#DIV/0!"}},{"$f":"X73+'Macro-Debt_Data'!AN16","v":{"$error":"#DIV/0!"}},{"$f":"Y73+'Macro-Debt_Data'!AO16","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"A1_Historical_pub!B82","v":"Total public external debt"},{"$f":"+'Macro-Debt_Data'!S81/'Macro-Debt_Data'!S59*C124","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!T81/'Macro-Debt_Data'!T59*D124","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!U81/'Macro-Debt_Data'!U59*E124","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!V81/'Macro-Debt_Data'!V59+F49)*F124","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!W81/'Macro-Debt_Data'!W59+G49)*G124","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!X81/'Macro-Debt_Data'!X59+H49)*H124","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!Y81/'Macro-Debt_Data'!Y59+I49)*I124","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!Z81/'Macro-Debt_Data'!Z59+J49)*J124","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AA81/'Macro-Debt_Data'!AA59+K49)*K124","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AB81/'Macro-Debt_Data'!AB59+L49)*L124","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AC81/'Macro-Debt_Data'!AC59+M49)*M124","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AD81/'Macro-Debt_Data'!AD59+N49)*N124","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AE81/'Macro-Debt_Data'!AE59+O49)*O124","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AF81/'Macro-Debt_Data'!AF59+P49)*P124","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AG81/'Macro-Debt_Data'!AG59+Q49)*Q124","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AH81/'Macro-Debt_Data'!AH59+R49)*R124","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AI81/'Macro-Debt_Data'!AI59+S49)*S124","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AJ81/'Macro-Debt_Data'!AJ59+T49)*T124","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AK81/'Macro-Debt_Data'!AK59+U49)*U124","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AL81/'Macro-Debt_Data'!AL59+V49)*V124","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AM81/'Macro-Debt_Data'!AM59+W49)*W124","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AN81/'Macro-Debt_Data'!AN59+X49)*X124","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AO81/'Macro-Debt_Data'!AO59+Y49)*Y124","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"A1_Historical_pub!B83","v":"Debt service"}]
[null,{"$f":"A1_Historical_pub!B84","v":"Amortization (excluding ST domestic debt)"},{"$f":"+('Macro-Debt_Data'!S26+'Macro-Debt_Data'!S24)*'Macro-Debt_Data'!S60","v":0},{"$f":"+('Macro-Debt_Data'!T26+'Macro-Debt_Data'!T24)*'Macro-Debt_Data'!T60","v":0},{"$f":"+('Macro-Debt_Data'!U26+'Macro-Debt_Data'!U24)*'Macro-Debt_Data'!U60","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!V24+'Macro-Debt_Data'!V26+F53)*'Macro-Debt_Data'!V60+F66","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!W24+'Macro-Debt_Data'!W26+G53)*'Macro-Debt_Data'!W60+G66","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!X24+'Macro-Debt_Data'!X26+H53)*'Macro-Debt_Data'!X60+H66","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!Y24+'Macro-Debt_Data'!Y26+I53)*'Macro-Debt_Data'!Y60+I66","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!Z24+'Macro-Debt_Data'!Z26+J53)*'Macro-Debt_Data'!Z60+J66","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AA24+'Macro-Debt_Data'!AA26+K53)*'Macro-Debt_Data'!AA60+K66","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AB24+'Macro-Debt_Data'!AB26+L53)*'Macro-Debt_Data'!AB60+L66","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AC24+'Macro-Debt_Data'!AC26+M53)*'Macro-Debt_Data'!AC60+M66","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AD24+'Macro-Debt_Data'!AD26+N53)*'Macro-Debt_Data'!AD60+N66","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AE24+'Macro-Debt_Data'!AE26+O53)*'Macro-Debt_Data'!AE60+O66","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AF24+'Macro-Debt_Data'!AF26+P53)*'Macro-Debt_Data'!AF60+P66","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AG24+'Macro-Debt_Data'!AG26+Q53)*'Macro-Debt_Data'!AG60+Q66","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AH24+'Macro-Debt_Data'!AH26+R53)*'Macro-Debt_Data'!AH60+R66","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AI24+'Macro-Debt_Data'!AI26+S53)*'Macro-Debt_Data'!AI60+S66","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AJ24+'Macro-Debt_Data'!AJ26+T53)*'Macro-Debt_Data'!AJ60+T66","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AK24+'Macro-Debt_Data'!AK26+U53)*'Macro-Debt_Data'!AK60+U66","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AL24+'Macro-Debt_Data'!AL26+V53)*'Macro-Debt_Data'!AL60+V66","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AM24+'Macro-Debt_Data'!AM26+W53)*'Macro-Debt_Data'!AM60+W66","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AN24+'Macro-Debt_Data'!AN26+X53)*'Macro-Debt_Data'!AN60+X66","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AO24+'Macro-Debt_Data'!AO26+Y53)*'Macro-Debt_Data'!AO60+Y66","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"A1_Historical_pub!B85","v":"Interest Expenditure"},{"$f":"C149+C150","v":0},{"$f":"D149+D150","v":0},{"$f":"E149+E150","v":{"$error":"#DIV/0!"}},{"$f":"F149+F150","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"A1_Historical_pub!B86","v":"Domestic debt"},{"$f":"+('Macro-Debt_Data'!S21)*'Macro-Debt_Data'!S60","v":0},{"$f":"+('Macro-Debt_Data'!T21)*'Macro-Debt_Data'!T60","v":0},{"$f":"+('Macro-Debt_Data'!U21)*'Macro-Debt_Data'!U60","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!V21)*'Macro-Debt_Data'!V60+F74+F65","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!W21)*'Macro-Debt_Data'!W60+G74+G65","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!X21)*'Macro-Debt_Data'!X60+H74+H65","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!Y21)*'Macro-Debt_Data'!Y60+I74+I65","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!Z21)*'Macro-Debt_Data'!Z60+J74+J65","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AA21)*'Macro-Debt_Data'!AA60+K74+K65","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AB21)*'Macro-Debt_Data'!AB60+L74+L65","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AC21)*'Macro-Debt_Data'!AC60+M74+M65","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AD21)*'Macro-Debt_Data'!AD60+N74+N65","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AE21)*'Macro-Debt_Data'!AE60+O74+O65","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AF21)*'Macro-Debt_Data'!AF60+P74+P65","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AG21)*'Macro-Debt_Data'!AG60+Q74+Q65","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AH21)*'Macro-Debt_Data'!AH60+R74+R65","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AI21)*'Macro-Debt_Data'!AI60+S74+S65","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AJ21)*'Macro-Debt_Data'!AJ60+T74+T65","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AK21)*'Macro-Debt_Data'!AK60+U74+U65","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AL21)*'Macro-Debt_Data'!AL60+V74+V65","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AM21)*'Macro-Debt_Data'!AM60+W74+W65","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AN21)*'Macro-Debt_Data'!AN60+X74+X65","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AO21)*'Macro-Debt_Data'!AO60+Y74+Y65","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"A1_Historical_pub!B87","v":"External debt"},{"$f":"+('Macro-Debt_Data'!S19)*'Macro-Debt_Data'!S60","v":0},{"$f":"+('Macro-Debt_Data'!T19)*'Macro-Debt_Data'!T60","v":0},{"$f":"+('Macro-Debt_Data'!U19)*'Macro-Debt_Data'!U60","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!V19+F52)*'Macro-Debt_Data'!V60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!W19+G52)*'Macro-Debt_Data'!W60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!X19+H52)*'Macro-Debt_Data'!X60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!Y19+I52)*'Macro-Debt_Data'!Y60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!Z19+J52)*'Macro-Debt_Data'!Z60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AA19+K52)*'Macro-Debt_Data'!AA60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AB19+L52)*'Macro-Debt_Data'!AB60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AC19+M52)*'Macro-Debt_Data'!AC60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AD19+N52)*'Macro-Debt_Data'!AD60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AE19+O52)*'Macro-Debt_Data'!AE60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AF19+P52)*'Macro-Debt_Data'!AF60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AG19+Q52)*'Macro-Debt_Data'!AG60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AH19+R52)*'Macro-Debt_Data'!AH60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AI19+S52)*'Macro-Debt_Data'!AI60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AJ19+T52)*'Macro-Debt_Data'!AJ60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AK19+U52)*'Macro-Debt_Data'!AK60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AL19+V52)*'Macro-Debt_Data'!AL60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AM19+W52)*'Macro-Debt_Data'!AM60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AN19+X52)*'Macro-Debt_Data'!AN60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AO19+Y52)*'Macro-Debt_Data'!AO60)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"A1_Historical_pub!B88","v":"Primary deficit"},null,{"$f":"D92/100*D116","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"A1_Historical_pub!B90","v":"Gross financing need (in local currency)"},null,{"$f":"D151+D148+D147+C144","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"A1_Historical_pub!B91","v":"PV of public sector external debt (end of period)"},null,{"$f":"'Macro-Debt_Data'!T92*D124/'Baseline - public'!N60","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!U92*E124/'Baseline - public'!O60","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!V92/'Baseline - public'!P60+F50)*F124","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!W92/'Baseline - public'!Q60+G50)*G124","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!X92/'Baseline - public'!R60+H50)*H124","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!Y92/'Baseline - public'!S60+I50)*I124","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!Z92/'Baseline - public'!T60+J50)*J124","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AA92/'Baseline - public'!U60+K50)*K124","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AB92/'Baseline - public'!V60+L50)*L124","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AC92/'Baseline - public'!W60+M50)*M124","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AD92/'Baseline - public'!X60+N50)*N124","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AE92/'Baseline - public'!Y60+O50)*O124","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AF92/'Baseline - public'!Z60+P50)*P124","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AG92/'Baseline - public'!AA60+Q50)*Q124","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AH92/'Baseline - public'!AB60+R50)*R124","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AI92/'Baseline - public'!AC60+S50)*S124","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AJ92/'Baseline - public'!AD60+T50)*T124","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AK92/'Baseline - public'!AE60+U50)*U124","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AL92/'Baseline - public'!AF60+V50)*V124","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AM92/'Baseline - public'!AG60+W50)*W124","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AN92/'Baseline - public'!AH60+X50)*X124","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AO92/'Baseline - public'!AI60+Y50)*Y124","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,{"$f":"+IF(F152='Macro-Debt_Data'!V101,1,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF((G152='Baseline - public'!Q78),1,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF(H152='Macro-Debt_Data'!X101,1,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF(I152='Macro-Debt_Data'!Y101,1,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF(J152='Macro-Debt_Data'!Z101,1,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF(K152='Macro-Debt_Data'!AA101,1,0)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"A1_Historical_pub!B93","v":"Debt service-to-revenue-and-grants ratio (in percent)"},null,{"$f":"10000*(D147+D148+C144)/(D93 *D116)","v":{"$error":"#VALUE!"}},{"$f":"10000*(E147+E148+D144)/(E93 *E116)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"A1_Historical_pub!B94","v":"Debt service-to-GDP ratio (in percent)"},null,{"$f":"100*(D147+D148+C144)/(D116)","v":{"$error":"#DIV/0!"}},{"$f":"100*(E147+E148+D144)/(E116)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"A1_Historical_pub!B95","v":"PV of public debt-to-revenue and grants ratio"},null,{"$f":"D88/D93*100","v":{"$error":"#DIV/0!"}},{"$f":"E88/E93*100","v":{"$error":"#DIV/0!"}},{"$f":"F88/F93*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
["To include the fiscal customized scenario in charts and tables?",null,"Customized public scenarios: INSTRUCTIONS"]
["Pour inclure le scénario budgétaire adapté dans les graphiques et tableaux",null,"Scénarios budgétaires adaptés: INSTRUCTIONS"]
["Incluir o cenário orçamental personalizado nos gráficos e tabelas?",null,"Cenários orçamentais personalizados: INSTRUÇÕES"]
["¿Para incluir el escenario fiscal individualizado en los gráficos y cuadros?",null,"Escenarios fiscales individualizados: INSTRUCCIONES"]
[]
["INSTRUCTIONS"]
[{"$f":"++IF(START!L10=\"English\",A176,IF(START!L10=\"French\",A183,IF(START!L10=\"Portuguese\",A190,A197)))","v":"This sheet allows the user to model customized shocks to the main fiscal variables that determine public debt dynamic. Please add scenario's name in cell B7 and assign a short name in cell B19.  Fill in the yellow cells. "}]
[]
[{"$f":"++IF(START!L10=\"English\",A178,IF(START!L10=\"French\",A185,IF(START!L10=\"Portuguese\",A192,A199)))","v":"The user can enter alternative data for any, a few, or all of the variables listed in rows 9 to 16 or assume alternative terms for contracting new debt under the shock (cells A21 to A40).  The variables in lines 9 to 12 are to be entered in percent of GDP. Alternatively, if the goal is to shock a variable not listed in rows 9 to 16, then go directly to the summary table ( rows 103-106 and 130) and make the changes as desired. Be careful to keep the overall consistency of the macroeconomic assumptions.\n\nSelect \"Yes\" in cell C3 to activate a customized scenario. The associated results will display the Stress Test Fiscal, Table Baseline Fiscal, and Panel Chart spreadsheets."}]
[]
[]
[]
[]
[]
[]
[]
["This sheet allows the user to model customized shocks to the main fiscal variables that determine public debt dynamic. Please add scenario's name in cell B7 and assign a short name in cell B19.  Fill in the yellow cells. "]
[]
["The user can enter alternative data for any, a few, or all of the variables listed in rows 9 to 16 or assume alternative terms for contracting new debt under the shock (cells A21 to A40).  The variables in lines 9 to 12 are to be entered in percent of GDP. Alternatively, if the goal is to shock a variable not listed in rows 9 to 16, then go directly to the summary table ( rows 103-106 and 130) and make the changes as desired. Be careful to keep the overall consistency of the macroeconomic assumptions.\n\nSelect \"Yes\" in cell C3 to activate a customized scenario. The associated results will display the Stress Test Fiscal, Table Baseline Fiscal, and Panel Chart spreadsheets."]
[]
[]
[]
["FRE"]
["La présente feuille permet aux usagers de définir leurs propres chocs aux principales variables budgétaires qui déterminent la dynamique de la dette publique. Le nom du scénario doit être inscrit dans la cellule B7 et son intitulé abrégé dans la cellule B19.  Les cellules ombrées en jaune doivent être remplies. "]
[]
["Les usagers peuvent saisir des données différentes pour une ou plusieurs des variables énumérées aux rangées 9 à 16, voire leur totalité, ou poser comme hypothèses d'autres conditions pour les nouveaux emprunts contractés compte tenu du choc (cellules A21 à A40). Les variables des rangées 9 à 12 doivent être saisies en pourcentage du PIB. Si les usagers veulent envisager un choc pour une variable qui ne figure pas aux rangées 9 à 16, ils peuvent aller directement au tableau synoptique (rangée 103-106 et 130) et apporter les changements souhaités. Veiller à préserver la cohérence d'ensemble des hypothèses macroéonomiques.\n\nChoisir \"Oui\" à la cellule C3 pour activer un scénario adapté. Les résultats correspondants seront affichés aux tableaux se rapportant aux tests de résistance budgétaires et au scénario de référence budgétaire, ainsi que dans les graphiques."]
[]
[]
[]
["POR"]
["Esta folha permite ao utilizador modelar choques personalizados nas principais variáveis orçamentais que determinam a dinâmica da dívida pública. Insira o nome do cenário na célula B7 e atribua um nome abreviado na célula B19. Preencha as células amarelas. \n"]
[]
["O utilizador pode inserir dados alternativos para uma, várias, ou todas as variáveis relacionadas nas fileiras 9 a 16 ou presumir condições alternativas de contratação de novas dívidas no contexto do choque (células A21 a A40). As variáveis nas linhas 9 a 12 devem ser preenchidas em percentagem do PIB. Como alternativa, se a meta for avaliar um choque numa variável diferente daquelas relacionadas nas fileiras 9 a 16, vá directamente à tabela-resumo (fileiras 103-106 e 130) e faça as mudanças necessárias. Tome o cuidado de manter a coerência global dos pressupostos macroeconómicos.\n\nSeleccione \"Sim\" na célula C3 para activar o cenário personalizado. Os resultados associados serão exibidos nas folhas Stress Test Fiscal, Table Baseline Fiscal e Panel Chart."]
[]
[]
[]
["SPA"]
["Esta hoja le permite al usuario modelizar los shocks individualizados de las principales variables fiscales que determinan la dinámica de la deuda pública. Indique el nombre del escenario en la celda B7 y asígnele un nombre corto en la celda B19. Rellene las celdas de color amarillo."]
[]
["El usuario puede ingresar datos alternativos para cualquiera, unas pocas o la totalidad de las variables enumeradas en las filas 9 a 16, o suponer condiciones alternativas para la contratación de deuda nueva bajo condiciones de shock (celdas A21 a A40). Las variables de las líneas 9 a 12 deben ingresarse en porcentaje del PIB. O, si el objetivo es someter a un shock a una variable no enumerada en la filas 9 a 16, diríjase directamente al cuadro resumido (filas 103-106 y 130) e introduzca los cambios necesarios. Asegúrese de preservar la coherencia general de los supuestos macroeconómicos.\n\nSeleccione “Yes” en la celda C3 para activar un escenario individualizado. Los resultados respectivos aparecerán en las hojas Stress Test Fiscal, Table Baseline Fiscal y Panel Chart."]

{"sheet":"CI Summary","index":24,"n_rows":96,"n_cols":19,"rows_kept":96,"cut":false,"hidden":false,"merged":[[85,2,85,3],[85,4,85,5],[84,2,84,5],[72,7,72,9],[66,8,66,9],[0,1,0,5],[32,7,32,9],[65,8,65,9],[64,8,64,9],[11,1,11,4]]}
[null,"Debt Carrying Capacity and Thresholds"]
[]
[null,{"$f":"'Input 1 - Basics'!B7","v":"Country"},{"$f":"Country","v":"Nicaragua"},null,null,null,null,"Applicable thresholds"]
[null,{"$f":"'Input 1 - Basics'!B8","v":"Country Code"},{"$f":"'Input 1 - Basics'!C8","v":278}]
[]
[null,"Debt Carrying Capacity",{"$f":"IF('Input 6(optional)-Standard Test'!C4=lookup!$AF$4, 'CI Summary'!B9, 'CI Summary'!F68)","v":"Medium"},null,null,null,null,"APPLICABLE",null,null,{"$f":"H6","v":"APPLICABLE"}]
[]
[null,"Final","Classification based on current vintage","Classification based on the previous vintage","Classification based on the two previous vintages",null,null,{"$f":"++IF(START!L10=\"English\",translation!C196,IF(START!L10=\"French\",translation!D196,IF(START!L10=\"Portuguese\",translation!E196,translation!F196)))","v":"EXTERNAL debt burden thresholds"},null,null,{"$f":"IF(START!L10=\"English\",translation!C204,IF(START!L10=\"French\",translation!D204,IF(START!L10=\"Portuguese\",translation!E204,translation!F204)))","v":"TOTAL public debt benchmark"}]
[null,{"$f":"IF(C9=D9, C9, E9)","v":"Medium"},{"$f":"IF('Input 6(optional)-Standard Test'!C4=\"New\", 'CI Summary'!E27, 'CI Summary'!F68)","v":"Medium"},{"$f":"'Imported data'!Q79","v":"Medium"},{"$f":"'Imported data'!R79","v":"Medium"},null,null,{"$f":"++IF(START!L10=\"English\",translation!C197,IF(START!L10=\"French\",translation!D197,IF(START!L10=\"Portuguese\",translation!E197,translation!F197)))","v":"PV of debt in % of"},null,null,{"$f":"IF(START!L10=\"English\",translation!C205,IF(START!L10=\"French\",translation!D205,IF(START!L10=\"Portuguese\",translation!E205,translation!F205)))","v":"PV of total public debt in percent of GDP"},{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4, INDEX($H$32:$M$33, MATCH(K9, $H$32:$H$33, 0), MATCH($C$6, $H$32:$M$32, 0)), S67)","v":55}]
[null,null,{"$f":"IF('Input 6(optional)-Standard Test'!C4=\"New\", E25, F67)","v":2.9415851109334459},{"$f":"'Imported data'!Q77","v":2.9886585379172139},{"$f":"'Imported data'!R77","v":3.015178389771338},null,null,{"$f":"++IF(START!L10=\"English\",translation!C198,IF(START!L10=\"French\",translation!D198,IF(START!L10=\"Portuguese\",translation!E198,translation!F198)))","v":"Exports"},{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4, INDEX($B$32:$E$35, MATCH($H10, $B$32:$B$35, 0), MATCH($C$6, $B$32:$E$32, 0)), P68)","v":180}]
[null,null,null,null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C199,IF(START!L10=\"French\",translation!D199,IF(START!L10=\"Portuguese\",translation!E199,translation!F199)))","v":"GDP"},{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4, INDEX($B$32:$E$35, MATCH($H11, $B$32:$B$35, 0), MATCH($C$6, $B$32:$E$32, 0)), P69)","v":40}]
[null,{"$f":"'Imported data'!C83","v":"Note: Until the April 2019 WEO vintage is released, the two previous vintages ago classification and corresponding score are based solely on the CPIA per the previous framework."},null,null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C201,IF(START!L10=\"French\",translation!D201,IF(START!L10=\"Portuguese\",translation!E201,translation!F201)))","v":"Debt service in % of"}]
[null,null,null,null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C202,IF(START!L10=\"French\",translation!D202,IF(START!L10=\"Portuguese\",translation!E202,translation!F202)))","v":"Exports"},{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4, INDEX($B$36:$E$38, MATCH($H13, $B$36:$B$38, 0), MATCH($C$6, $B$32:$E$32, 0)), P71)","v":15}]
[null,null,null,null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C203,IF(START!L10=\"French\",translation!D203,IF(START!L10=\"Portuguese\",translation!E203,translation!F203)))","v":"Revenue"},{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4, INDEX($B$36:$E$38, MATCH($H14, $B$36:$B$38, 0), MATCH($C$6, $B$32:$E$32, 0)), P72)","v":18}]
[null,"Calculation of the CI Index"]
[]
[null,{"$f":"++OFFSET(translation!C1703, 0,LANG)","v":"Components"},{"$f":"++OFFSET(translation!C1705, 0,LANG)","v":"Coefficients (A)"},{"$f":"++OFFSET(translation!C1706, 0,LANG)","v":"10-year average values (B)"},{"$f":"++OFFSET(translation!C1707, 0,LANG)","v":"CI Score components \n(A*B) = (C)"},{"$f":"++OFFSET(translation!C1708, 0,LANG)","v":"Contribution of components"},null,"New framework"]
[null,{"$f":"++OFFSET(translation!C1709, 0,LANG)","v":"CPIA"},{"$f":"ROUND(-AVERAGE('CI Summary'!C88:F88), 3)","v":0.38500000000000001},{"$f":"AVERAGE(C46:L46)","v":3.5766686666666665},{"$f":"C18*D18","v":1.3770174366666665},{"$f":"E18/$E$25","v":0.46812088881892017},null,null,"Cut-off values"]
[null,{"$f":"++OFFSET(translation!C1710, 0,LANG)&\" \"&++OFFSET(translation!C1714, 0,LANG)","v":"Real growth rate (in percent)"},{"$f":"ROUND(-AVERAGE('CI Summary'!C89:F89), 3)","v":2.7189999999999999},{"$f":"AVERAGE(C47:L47)","v":1.0484826234591504},{"$f":"C19%*D19","v":2.85082425318543E-2},9.6914559520624756E-3,null,"Weak","CI <",2.69]
[null,{"$f":"++OFFSET(translation!C1711, 0,LANG)&\" \"&++OFFSET(translation!C1714, 0,LANG)","v":"Import coverage of reserves (in percent)"},{"$f":"ROUND(-AVERAGE('CI Summary'!C90:F90), 3)","v":4.0519999999999996},{"$f":"AVERAGE(C48:L48)","v":29.298517139687494},{"$f":"C20%*D20","v":1.187175914500137},0.40358373792673075,null,"Medium",{"$f":"J19","v":2.69},"≤ CI ≤ ",{"$f":"J21","v":3.05}]
[null,{"$f":"++OFFSET(translation!C1711, 0,LANG)&\"^2\"&\"  \"&++OFFSET(translation!C1714, 0,LANG)","v":"Import coverage of reserves^2  (in percent)"},{"$f":"ROUND(-AVERAGE('CI Summary'!C91:F91), 3)","v":-3.99},{"$f":"AVERAGE(C48:L48)^2/100","v":8.5840310658456183},{"$f":"C21%*D21","v":-0.3425028395272402},-0.11643478825555879,null,"Strong","CI >",3.05]
[null,{"$f":"++OFFSET(translation!C1712, 0,LANG)&\" \"&++OFFSET(translation!C1714, 0,LANG)","v":"Remittances (in percent)"},{"$f":"ROUND(-AVERAGE('CI Summary'!C92:F92), 3)","v":2.0219999999999998},{"$f":"AVERAGE(C50:L50)","v":10.797021821646274},{"$f":"C22%*D22","v":0.21831578123368764},7.421705407137108E-2]
[null,{"$f":"++OFFSET(translation!C1713, 0,LANG)&\" \"&++OFFSET(translation!C1714, 0,LANG)","v":"World economic growth (in percent)"},{"$f":"ROUND(-AVERAGE('CI Summary'!C93:F93), 3)","v":13.52},{"$f":"AVERAGE(C51:L51)","v":3.4990427184048856},{"$f":"C23%*D23","v":0.47307057552834048},0.16082165148647429]
[]
[null,"CI Score",null,null,{"$f":"SUM(E18:E23)","v":2.9415851109334459},{"$f":"SUM(F18:F23)","v":1}]
[]
[null,{"$f":"IF(START!$L$10=\"English\",translation!C195,IF(START!$L$10=\"French\",translation!D195,IF(START!$L$10=\"Portuguese\",translation!E195,translation!F195)))","v":"CI rating"},null,null,{"$f":"IF(E25<J19,H19,IF(E25>J21,H21,H20))","v":"Medium"}]
[]
[]
[null,{"$f":"++OFFSET(translation!C1758, 0,LANG)","v":"Reference: Thresholds by Classiciation"}]
[]
[null,{"$f":"H8","v":"EXTERNAL debt burden thresholds"},"Weak","Medium","Strong",null,null,{"$f":"K8","v":"TOTAL public debt benchmark"},null,null,{"$f":"C32","v":"Weak"},{"$f":"D32","v":"Medium"},{"$f":"E32","v":"Strong"}]
[null,{"$f":"H9","v":"PV of debt in % of"},null,null,null,null,null,{"$f":"K9","v":"PV of total public debt in percent of GDP"},null,null,35,55,70]
[null,{"$f":"H10","v":"Exports"},140,180,240]
[null,{"$f":"H11","v":"GDP"},30,40,55]
[null,"Debt service in % of"]
[null,{"$f":"H13","v":"Exports"},10,15,21]
[null,{"$f":"H14","v":"Revenue"},14,18,23]
[]
[]
[]
[null,{"$f":"++OFFSET(translation!C1759, 0,LANG)","v":"Detailed data for the calculation of the CI Index"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"(A)","(B)","(C) = (A)*(B)","(C) = (A)*(B)"]
[null,"Components",{"$f":"D45-1","v":2014},{"$f":"E45-1","v":2015},2016,2017,{"$f":"H45-1","v":2018},{"$f":"'Imported data'!Q68","v":2019},{"$f":"H45+1","v":2020},{"$f":"I45+1","v":2021},2022,2023,"10-yr average","Weights","10-yr average","Contribution of components"]
[null,"CPIA",{"$f":"'Imported data'!L69","v":3.7083400000000002},{"$f":"'Imported data'!M69","v":3.7083400000000002},{"$f":"'Imported data'!N69","v":3.6833399999999998},{"$f":"'Imported data'!O69","v":3.6166666666666671},{"$f":"'Imported data'!P69","v":3.5083333333333333},{"$f":"'Imported data'!Q69","v":3.5083333333333333},{"$f":"'Imported data'!R69","v":3.5083333333333333},{"$f":"'Imported data'!S69","v":3.5083333333333333},{"$f":"'Imported data'!T69","v":3.5083333333333333},{"$f":"'Imported data'!U69","v":3.5083333333333333},{"$f":"AVERAGE(C46:L46)","v":3.5766686666666665},{"$f":"ROUND(-AVERAGE('CI Summary'!C88:F88), 3)","v":0.38500000000000001},{"$f":"M46*N46","v":1.3770174366666665},{"$f":"O46/$O$53","v":0.46812088881892017}]
[null,"Real growth rate \n(in percent)",{"$f":"'Imported data'!L70","v":4.7854601595885704},{"$f":"'Imported data'!M70","v":4.7922676954582366},{"$f":"'Imported data'!N70","v":4.5631473748245543},{"$f":"'Imported data'!O70","v":4.6754753769721811},{"$f":"'Imported data'!P70","v":-3.8157101687890598},{"$f":"'Imported data'!Q70","v":-5.0385414761901837},{"$f":"'Imported data'!R70","v":-0.79999999999996063},{"$f":"'Imported data'!S70","v":-0.10000000000009647},{"$f":"'Imported data'!T70","v":0.44545454545479996},{"$f":"'Imported data'!U70","v":0.97727272727246151},{"$f":"AVERAGE(C47:L47)","v":1.0484826234591504},{"$f":"ROUND(-AVERAGE('CI Summary'!C89:F89), 3)","v":2.7189999999999999},{"$f":"M47%*N47","v":2.85082425318543E-2},9.6914559520624756E-3]
[null,"Import coverage of reserves\n(in percent)",{"$f":"'Imported data'!L71","v":30.038534052234962},{"$f":"'Imported data'!M71","v":32.460229985144721},{"$f":"'Imported data'!N71","v":32.266352432957156},{"$f":"'Imported data'!O71","v":35.057491743159737},{"$f":"'Imported data'!P71","v":31.672794582525832},{"$f":"'Imported data'!Q71","v":27.398543725717104},{"$f":"'Imported data'!R71","v":27.077648561258922},{"$f":"'Imported data'!S71","v":26.730301987100376},{"$f":"'Imported data'!T71","v":25.643908709058472},{"$f":"'Imported data'!U71","v":24.639365617717665},29.298517139687494,{"$f":"ROUND(-AVERAGE('CI Summary'!C90:F90), 3)","v":4.0519999999999996},{"$f":"M48%*N48","v":1.1871759145001373},0.40358373792673086]
[null,"Import coverage of reserves^2\n(in percent)",{"$f":"C48^2/100","v":9.0231352800727933},{"$f":"D48^2/100","v":10.536665306884883},10.411174993278003,12.290277273217132,10.031659166668778,7.5068019829003205,7.3319905160704737,7.1450904432158238,6.5761005387852496,6.0709833804356741,{"$f":"AVERAGE(C48:L48)^2/100","v":8.5840310658456183},{"$f":"ROUND(-AVERAGE('CI Summary'!C91:F91), 3)","v":-3.99},{"$f":"M49%*N49","v":-0.3425028395272402},-0.11643478825555879]
[null,"Remittances\n(in percent)",{"$f":"IF((C56/C57*100)>$C$58, $C$58, C56/C57*100)","v":9.5602533663338249},9.3550882230412835,9.5145138371526237,10.046440778961232,11.443939696695359,12.134276977505627,11.71112253481042,11.348557987533738,11.434667808794671,11.421357005633972,10.797021821646274,{"$f":"ROUND(-AVERAGE('CI Summary'!C92:F92), 3)","v":2.0219999999999998},{"$f":"M50%*N50","v":0.21831578123368764},7.421705407137108E-2]
[null,"World economic growth \n(in percent)",{"$f":"'Imported data'!L74","v":3.5873567417107983},{"$f":"'Imported data'!M74","v":3.4552136789352863},{"$f":"'Imported data'!N74","v":3.3897947165187881},{"$f":"'Imported data'!O74","v":3.8114540940010939},{"$f":"'Imported data'!P74","v":3.6046324170953992},{"$f":"'Imported data'!Q74","v":3.0130733034658137},{"$f":"'Imported data'!R74","v":3.4095727283937962},{"$f":"'Imported data'!S74","v":3.5553371971134853},{"$f":"'Imported data'!T74","v":3.5569749302273226},{"$f":"'Imported data'!U74","v":3.607017376587073},3.4990427184048856,{"$f":"ROUND(-AVERAGE('CI Summary'!C93:F93), 3)","v":13.52},{"$f":"M51%*N51","v":0.47307057552834053},0.16082165148647432]
[]
[null,"CI Score",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O46:O51)","v":2.9415851109334459},{"$f":"SUM(P46:P51)","v":1}]
[]
[null,{"$f":"IF(Int_Ext=0, ++OFFSET(translation!C1904, 0,LANG), translation!J1904)","v":" "}]
[null,"Remittances \n(Gross, US dollars, billions)",{"$f":"'Imported data'!L75","v":1.1357999999999999},{"$f":"'Imported data'!M75","v":1.1933999999999998},{"$f":"'Imported data'!N75","v":1.2641},{"$f":"'Imported data'!O75","v":1.3908},{"$f":"'Imported data'!P75","v":1.5012000000000001},{"$f":"'Imported data'!Q75","v":1.5201485272696125},{"$f":"'Imported data'!R75","v":1.4441411009061318},{"$f":"'Imported data'!S75","v":1.3935961623744171},{"$f":"'Imported data'!T75","v":1.4075321239981613},{"$f":"'Imported data'!U75","v":1.4187923809901466}]
[null,"GDP (US dollars, billions)",{"$f":"'Imported data'!L76","v":11.880438273735392},{"$f":"'Imported data'!M76","v":12.756694234702071},{"$f":"'Imported data'!N76","v":13.286017779110225},{"$f":"'Imported data'!O76","v":13.843708738248333},{"$f":"'Imported data'!P76","v":13.117860105759716},{"$f":"'Imported data'!Q76","v":12.527722336383494},{"$f":"'Imported data'!R76","v":12.331363595705982},{"$f":"'Imported data'!S76","v":12.27994044622468},{"$f":"'Imported data'!T76","v":12.309339873569352},{"$f":"'Imported data'!U76","v":12.422275043939866}]
[null,"Higher cut-off \n(1 std. deviation from the 2000-2015 LIC sample average)",15.4937688076005]
[]
[]
[]
[null,"Old framework"]
[]
[null,null,null,null,null,null,null,null,"Cut-off values",null,null,null,null,null,"APPLICABLE",null,null,"APPLICABLE"]
[null,null,null,null,null,null,null,"Weak",{"$f":"\"CPIA  ≤  \"&3.25","v":"CPIA  ≤  3.25"}]
[null,null,null,null,null,null,null,"Medium","3.25 < CPIA < 3.75",null,null,null,null,null,"EXTERNAL debt burden thresholds",null,null,"TOTAL public debt benchmark"]
[null,"CPIA Rating",null,null,null,{"$f":"'Imported data'!R77","v":3.015178389771338},null,"Strong","CPIA  ≥ 3.75",null,null,null,null,null,"PV of debt in % of",null,null,"PV of total public debt in percent of GDP",{"$f":"INDEX($H$72:$M$73, MATCH($R$67, $H$72:$H$73, 0), MATCH($F$68, $H$72:$M$72, 0))","v":56}]
[null,"Performance Policy",null,null,null,{"$f":"'Imported data'!R79","v":"Medium"},null,null,null,null,null,null,null,null,"Exports",{"$f":"INDEX($B$72:$E$79, MATCH(O68, $B$72:$B$75, 0), MATCH($F$68, $B$72:$E$72, 0))","v":150}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GDP",{"$f":"INDEX($B$72:$E$79, MATCH(O69, $B$72:$B$75, 0), MATCH($F$68, $B$72:$E$72, 0))","v":40}]
[null,"Old Thresholds by Classification",null,null,null,null,null,null,null,null,null,null,null,null,"Debt service in % of"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exports",{"$f":"INDEX($B$77:$E$79, MATCH(O71, $B$77:$B$79, 0), MATCH($F$68, $B$72:$E$72, 0))","v":20}]
[null,{"$f":"B32","v":"EXTERNAL debt burden thresholds"},{"$f":"C32","v":"Weak"},{"$f":"D32","v":"Medium"},{"$f":"E32","v":"Strong"},null,null,{"$f":"H32","v":"TOTAL public debt benchmark"},null,null,{"$f":"K32","v":"Weak"},{"$f":"L32","v":"Medium"},{"$f":"M32","v":"Strong"},null,"Revenue",{"$f":"INDEX($B$77:$E$79, MATCH(O72, $B$77:$B$79, 0), MATCH($F$68, $B$72:$E$72, 0))","v":20}]
[null,{"$f":"B33","v":"PV of debt in % of"},null,null,null,null,null,{"$f":"H33","v":"PV of total public debt in percent of GDP"},null,null,38,56,74]
[null,{"$f":"B34","v":"Exports"},100,150,200]
[null,{"$f":"B35","v":"GDP"},30,40,50]
[]
[null,{"$f":"B36","v":"Debt service in % of"}]
[null,{"$f":"B37","v":"Exports"},15,20,25]
[null,{"$f":"B38","v":"Revenue"},18,20,22]
[]
[]
[null,"Background information: the weights for the CI calculations are based on the probit regressions underlying the LIC DSF"]
[]
[null,"Weights"]
[null,null,"Probit Regressions, Summary of Baseline"]
[null,null,"PV of debt as a percent of",null,"Debt service as a percent of"]
[null,"Variable","GDP","Exports","Revenue","Exports"]
[null,"Governance",-0.4,-0.38100000000000001,-0.36199999999999999,-0.39500000000000002]
[null,"Growth",-3.081,-2.8530000000000002,-3.0009999999999999,-1.9419999999999999]
[null,"Reserves",-4.2229999999999999,-4.5910000000000002,-3.6960000000000002,-3.6989999999999998]
[null,"Reserves^2",3.9529999999999998,4.5819999999999999,3.7429999999999999,3.6829999999999998]
[null,"FX INCOME3",-2.2349999999999999,-2.282,-1.635,-1.9339999999999999]
[null,"World Growth",-12.4,-14.09,-13.84,-13.75]
[]
[null,"See Table AIII.2. of the Review of the Debt Sustainability Framework for Low Income Countries: Proposed Reforms"]
[null,"http://www.imf.org/en/Publications/Policy-Papers/Issues/2017/10/02/pp082217LIC-DSF"]

{"sheet":"Imported data","index":25,"n_rows":270,"n_cols":42,"rows_kept":270,"cut":false,"hidden":true,"merged":[[97,3,101,7],[89,2,89,7]]}
[]
[null,"Country",null,{"$f":"'Input 1 - Basics'!C7","v":"Nicaragua"}]
[null,"Country code",null,{"$f":"'Input 1 - Basics'!C8","v":278}]
[null,null,null,"Year","Vintage date"]
[null,"Current vintage","Vintage ID",{"$f":"'Input 1 - Basics'!C17","v":2019}]
[null,"The latest vintage",{"$f":"D3&\".\"&1","v":"278.1"},{"$f":"LEFT(E6, 4)","v":"2017"},{"$f":"INDEX(DSF__LIST_DSA, MATCH('Imported data'!C6,INDEX(DSF__LIST_DSA,,1), 0), MATCH('Imported data'!$E$4,INDEX(DSF__LIST_DSA,1,), 0))","v":"2017-06-05"}]
[null,"5 years ago",{"$f":"D3&\".\"&5","v":"278.5"},{"$f":"LEFT(E7, 4)","v":"2013"},{"$f":"INDEX(DSF__LIST_DSA, MATCH('Imported data'!C7,INDEX(DSF__LIST_DSA,,1), 0), MATCH('Imported data'!$E$4,INDEX(DSF__LIST_DSA,1,), 0))","v":"2013-11-15"}]
[null,null,null,null,null,null,null,null,null,null,null,"First year of projection (old vintage)",null,null,null,null,"First year of projection (current vintage)"]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"K10-1","v":2012},2013,2014,2015,2016,2017,{"$f":"Q10-1","v":2018},{"$f":"'Realism 1 - Forecast Error'!O11","v":2019},{"$f":"Q10+1","v":2020},{"$f":"R10+1","v":2021},2022,2023,{"$f":"U10+1","v":2024},{"$f":"V10+1","v":2025},2026,2027,2028,2029,null,"Scale"]
[null,"External debt"]
[]
[]
[null,{"$f":"$D$7","v":"2013"},{"$f":"'Realism 1 - Forecast Error'!C15","v":"NGDPD"},{"$f":"$D$3&\".\"&C14&\".\"&$E$7&\".A\"","v":"278.NGDPD.2013-11-15.A"},{"$f":"'Realism 1 - Forecast Error'!E15","v":"Nominal GDP (in billions of US dollars)"},null,null,null,null,{"$f":"INDEX(DSF__PREV_DSA_DATA, MATCH($D14, INDEX(DSF__PREV_DSA_DATA,,2), 0), MATCH(J$10,INDEX(DSF__PREV_DSA_DATA,1,), 0))/$AC14","v":10.5056997340112},11.2717225387713,11.945878896328299,12.6603562246039,13.4175661016564,14.220064340879301,15.070559617648099,15.9719226119227,16.927195697664299,17.939603211772301,{"$f":"INDEX(DSF__PREV_DSA_DATA, MATCH($D14, INDEX(DSF__PREV_DSA_DATA,,2), 0), MATCH(T$10,INDEX(DSF__PREV_DSA_DATA,1,), 0))/$AC14","v":19.012562337200205},20.149694636987,21.354838278132501,22.632060986576999,23.985673777012298,25.420245503865996,26.9406182825734,28.551923833188201,null,1000000000]
[null,{"$f":"$D$7","v":"2013"},{"$f":"'Realism 1 - Forecast Error'!C16","v":"D_GDP"},{"$f":"$D$3&\".\"&C15&\".\"&$E$7&\".A\"","v":"278.D_GDP.2013-11-15.A"},{"$f":"'Realism 1 - Forecast Error'!E16","v":"External debt (nominal; in percent of GDP)"},null,null,null,null,73.839767181584804,75.846303977784501,78.355893165556793,80.733119820372593,82.826748675784202,84.283512051252004,85.133262166593099,85.403118073987002,85.353489763663703,84.320328288185195,83.281965697100006,81.944499517022294,80.944235596004404,80.165116130195301,79.427323483321203,78.853094127512406,77.884643612508597,77.087966236455898,null,1]
[null,"2013",{"$f":"'Realism 1 - Forecast Error'!C17","v":"D_PPG_GDP"},{"$f":"$D$3&\".\"&C16&\".\"&$E$7&\".A\"","v":"278.D_PPG_GDP.2013-11-15.A"},{"$f":"'Realism 1 - Forecast Error'!E17","v":"External debt o/w public and publicly guaranteed (in percent of GDP)"},null,null,null,null,32.242347584180798,32.578737947353801,32.6952204028875,32.945091345510001,33.374876052293502,33.274649178453302,32.945438594544797,32.624262781026601,32.177163310447099,31.643937094741801,31.0791032006249,30.5047132684094,30.014669384412599,29.601118995007798,29.013892368916601,28.037441062034301,26.848916406679798,25.636663670880999,null,1]
[]
[null,"2013",{"$f":"'Realism 1 - Forecast Error'!C19","v":"BGS_GDP"},{"$f":"$D$3&\".\"&C18&\".\"&$E$7&\".A\"","v":"278.BGS_GDP.2013-11-15.A"},{"$f":"'Realism 1 - Forecast Error'!E19","v":"Deficit in balance of goods and services (in percent of GDP)"},null,null,null,null,{"$f":"INDEX(DSF__PREV_DSA_DATA, MATCH($D18, INDEX(DSF__PREV_DSA_DATA,,2), 0), MATCH(J$10,INDEX(DSF__PREV_DSA_DATA,1,), 0))/$AC18","v":22.5439529014191},22.2072475838836,21.605660547929698,20.823261048425501,20.322562646515099,19.574860621906101,19.0362170956573,18.527830727014798,17.687895484394101,16.423436881308099,{"$f":"INDEX(DSF__PREV_DSA_DATA, MATCH($D18, INDEX(DSF__PREV_DSA_DATA,,2), 0), MATCH(T$10,INDEX(DSF__PREV_DSA_DATA,1,), 0))/$AC18","v":16.084627145177301},16.481532183458899,16.471327381102501,16.4634125471493,16.499999999999901,16.5,16.499999999999901,16.4809606338648,null,1]
[null,"2013",{"$f":"'Realism 1 - Forecast Error'!C20","v":"NCTN_GDP"},{"$f":"$D$3&\".\"&C19&\".\"&$E$7&\".A\"","v":"278.NCTN_GDP.2013-11-15.A"},{"$f":"'Realism 1 - Forecast Error'!E20","v":"Net current transfers (negative = inflow) (in percent of GDP)"},null,null,null,null,-14.510218629844299,-13.068952308359201,-13.2523204420451,-13.323265182570699,-12.940263242045701,-12.3577073271993,-12.245984430318799,-11.8732684129362,-11.5013776430951,-11.1302886896163,-10.7599791797523,-11.484835125889401,-10.954618173740799,-10.8865225749923,-10.819126507412101,-10.7524121575486,-10.686362493733601,-10.6209612276841,null,1]
[null,"2013",{"$f":"'Realism 1 - Forecast Error'!C21","v":"NCTN_OTH_GDP"},{"$f":"$D$3&\".\"&C20&\".\"&$E$7&\".A\"","v":"278.NCTN_OTH_GDP.2013-11-15.A"},{"$f":"'Realism 1 - Forecast Error'!E21","v":"Other noninterest current account flows (negative = net inflow)"},null,null,null,null,2.4255975789784801,1.1512355051348999,1.1531746067486699,1.73385335746904,1.7512483045844101,1.37994267993537,1.1605911938319899,1.19397699352387,1.1341571300248501,1.13310090568963,1.1964022634809399,1.13720426747924,1.2832907926383199,1.32311002784295,1.4191265074121699,1.65241215754853,1.48877628335856,1.7400005938193399,null,1]
[null,"2013",{"$f":"'Realism 1 - Forecast Error'!C22","v":"BFDIN_GDP"},{"$f":"$D$3&\".\"&C21&\".\"&$E$7&\".A\"","v":"278.BFDIN_GDP.2013-11-15.A"},{"$f":"'Realism 1 - Forecast Error'!E22","v":"Net FDI (in percent of GDP)"},null,null,null,null,-7.6586997570012798,-6.2032666045044396,-5.9133363575041802,-5.8094731850486401,-5.9813277566705096,-6.0000000000000098,-5.9999999999999902,-6,-6.0000000000000098,-5.9999999999999902,-5.9999999999999902,-6,-6,-6,-5.9999999999999796,-5.9999999999999698,-6,-5.9999999999999902,null,1]
[]
[null,"2013",{"$f":"'Realism 1 - Forecast Error'!C24","v":"DCIR_GDP"},{"$f":"$D$3&\".\"&C23&\".\"&$E$7&\".A\"","v":"278.DCIR_GDP.2013-11-15.A"},{"$f":"'Realism 1 - Forecast Error'!E24","v":"Contribution from nominal interest rate (in percent of GDP)"},null,null,null,null,{"$f":"INDEX(DSF__PREV_DSA_DATA, MATCH($D23, INDEX(DSF__PREV_DSA_DATA,,2), 0), MATCH(J$10,INDEX(DSF__PREV_DSA_DATA,1,), 0))/$AC23","v":2.4185615744392299},2.9410457940916599,3.2053659184059899,2.9748043286154999,3.1975195470967099,3.2339303562888602,3.2800077678103801,3.2854978575146498,3.2493550711979,3.1574470450035199,{"$f":"INDEX(DSF__PREV_DSA_DATA, MATCH($D23, INDEX(DSF__PREV_DSA_DATA,,2), 0), MATCH(T$10,INDEX(DSF__PREV_DSA_DATA,1,), 0))/$AC23","v":2.9991391358841302},2.87191301183777,2.7719930846067098,2.68890533238375,2.4862631519903999,2.3081896905180699,2.1486926392061201,1.9986817350771999,null,1]
[null,"2013",{"$f":"'Realism 1 - Forecast Error'!C25","v":"DCGDPR_GDP"},{"$f":"$D$3&\".\"&C24&\".\"&$E$7&\".A\"","v":"278.DCGDPR_GDP.2013-11-15.A"},{"$f":"'Realism 1 - Forecast Error'!E25","v":"of which: contribution from real GDP growth (in percent of GDP)"},null,null,null,null,-3.4194009756681298,-2.8905088490577202,-2.8626390789601399,-2.9573575781392698,-3.0470803670521001,-3.1260994288126698,-3.18108151163963,-3.2131533168556001,-3.22333838884563,-3.2214652858319899,-3.1824710532926299,-3.1432805169643601,-3.0928010241866999,-3.0550484319127,-3.0256424132531698,-2.99779617747989,-2.9761232506788602,-2.93957138005505,null,1]
[null,"2013",{"$f":"'Realism 1 - Forecast Error'!C26","v":"DCPECH_GDP"},{"$f":"$D$3&\".\"&C25&\".\"&$E$7&\".A\"","v":"278.DCPECH_GDP.2013-11-15.A"},{"$f":"'Realism 1 - Forecast Error'!E26","v":"Contribution from price and exchange rate changes (in percent of GDP)"},null,null,null,null,-2.50931678583403,-2.1276190692538699,-1.4176879248185601,-1.4645961339354501,-1.5090302770163799,-1.5481635266504801,-1.5753927486216199,-1.59127592834769,-1.5963199639994801,-1.59539233203149,-1.5760809025826401,-1.5566722560206601,-1.5316728881686199,-1.51297636628021,-1.49841338561131,-1.48462286884704,-1.47388960986011,-1.4557877310748399,null,1]
[null,"2013",{"$f":"'Realism 1 - Forecast Error'!C27","v":"D_LCH_GDP"},{"$f":"$D$3&\".\"&C26&\".\"&$E$7&\".A\"","v":"278.D_LCH_GDP.2013-11-15.A"},{"$f":"'Realism 1 - Forecast Error'!E27","v":"Change in external debt (in percent of GDP)"},null,null,null,null,2.2108531919713799,2.0065367961997,2.50958918777224,2.3772266548158898,2.0936288554115201,1.4567633754678599,0.849750115341109,0.26985590739387499,-4.9628310323328199E-2,-1.0331614754785099,-1.03836259108512,-1.3374661800777801,-1.0002639210178501,-0.77911946580916003,-0.73779264687405499,-0.57422935580882495,-0.96845051500380896,-0.79667737605268496,null,1]
[]
[]
[null,"Last vintage"]
[null,{"$f":"$D$6","v":"2017"},{"$f":"C14","v":"NGDPD"},{"$f":"$D$3&\".\"&C30&\".\"&$E$6&\".A\"","v":"278.NGDPD.2017-06-05.A"},{"$f":"E14","v":"Nominal GDP (in billions of US dollars)"},null,null,null,null,{"$f":"INDEX(DSF__PREV_DSA_DATA, MATCH($D30, INDEX(DSF__PREV_DSA_DATA,,2), 0), MATCH(J$10,INDEX(DSF__PREV_DSA_DATA,1,), 0))/$AC30","v":10.5320197648175},10.9829870625169,11.8804382737354,12.7477184687472,13.2301397734256,13.9416655787466,14.877507353956,15.858681801401801,16.934315373558402,18.060140431653704,19.275768698213799,20.554036938484,21.917073247912199,23.370499001826701,24.920308355788801,26.572892966429901,28.335068351644797,30.214101998855401,null,1000000000]
[]
[null,{"$f":"$D$6","v":"2017"},{"$f":"C16","v":"D_PPG_GDP"},{"$f":"$D$3&\".\"&C32&\".\"&$E$6&\".A\"","v":"278.D_PPG_GDP.2017-06-05.A"},{"$f":"E16","v":"External debt o/w public and publicly guaranteed (in percent of GDP)"},null,null,null,null,{"$f":"INDEX(DSF__PREV_DSA_DATA, MATCH($D32, INDEX(DSF__PREV_DSA_DATA,,2), 0), MATCH(J$10,INDEX(DSF__PREV_DSA_DATA,1,), 0))/$AC32","v":32.167703477350798},32.8642004377093,31.974890167250202,31.679468709335701,32.379651008209699,33.4837755981874,34.194038703659999,34.877880061745003,35.367663651392398,36.028033786200098,36.554656706789103,37.080828390409003,37.595431802002402,37.986375713929498,38.280085485003099,38.4491351089369,38.651251043832197,38.809348850858598,null,1]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"First year of projection (old vintage)",null,null,null,null,"First year of projection (current vintage)"]
[]
[null,"Public debt",null,null,null,null,null,null,null,{"$f":"K37-1","v":2012},2013,2014,2015,2016,2017,2018,{"$f":"Q10","v":2019},{"$f":"Q37+1","v":2020},{"$f":"R37+1","v":2021},{"$f":"S37+1","v":2022},{"$f":"T37+1","v":2023},{"$f":"U37+1","v":2024},{"$f":"V37+1","v":2025},2026,2027,2028,2029]
[]
[]
[null,{"$f":"$D$7","v":"2013"},{"$f":"'Realism 1 - Forecast Error'!C115","v":"NGDP"},{"$f":"$D$3&\".\"&C40&\".\"&$E$7&\".A\"","v":"278.NGDP.2013-11-15.A"},{"$f":"'Realism 1 - Forecast Error'!E115","v":"Nominal GDP (in billions of local currency)"},null,null,null,null,{"$f":"INDEX(DSF__PREV_DSA_DATA, MATCH($D40, INDEX(DSF__PREV_DSA_DATA,,2), 0), MATCH(J$10,INDEX(DSF__PREV_DSA_DATA,1,), 0))/$AC40","v":247.42096885541599},278.73474503490098,310.17602427483803,345.16387981303899,384.09836545594999,427.42466107938202,475.63816284913798,529.29014761852,588.99407626988796,655.43260807313402,729.36540626378303,811.63782409033695,903.19057064772596,1005.07046701679,1118.44241569628,1244.6027201868301,1384.9939070239,1541.2212197361901,null,1000000000]
[]
[null,{"$f":"$D$7","v":"2013"},{"$f":"'Realism 1 - Forecast Error'!C117","v":"DU_GDP"},{"$f":"$D$3&\".\"&C42&\".\"&$E$7&\".A\"","v":"278.DU_GDP.2013-11-15.A"},{"$f":"'Realism 1 - Forecast Error'!E117","v":"Public sector debt (in percent of GDP)"},null,null,null,null,{"$f":"INDEX(DSF__PREV_DSA_DATA, MATCH($D42, INDEX(DSF__PREV_DSA_DATA,,2), 0), MATCH(J$10,INDEX(DSF__PREV_DSA_DATA,1,), 0))/$AC42","v":43.188600731716697},42.366667776960803,40.6,39.700000000000003,39.299999999999997,38.6,38.003907228225302,37.3268441331875,36.603454613970399,35.859598612950997,{"$f":"INDEX(DSF__PREV_DSA_DATA, MATCH($D42, INDEX(DSF__PREV_DSA_DATA,,2), 0), MATCH(T$10,INDEX(DSF__PREV_DSA_DATA,1,), 0))/$AC42","v":35.291172194480097},34.894900304237296,34.663909474194398,34.384934526388903,34.372193584283998,34.255876998187802,33.699713089942499,32.648140036246403,null,1]
[null,"2013",{"$f":"'Realism 1 - Forecast Error'!C118","v":"PB_GDP"},"278.PB_GDP.2013-11-15.A",{"$f":"'Realism 1 - Forecast Error'!E118","v":"Primary deficit (in percent of GDP)"},null,null,null,null,-0.40000000000003799,0.20000000000000301,9.9999999999994302E-2,0.27174829032507503,0.68383180987966696,0.26548343915614198,1.6587425681596098E-2,0.199037494340157,0.13010014665299299,1.60547919032084E-3,2.0922614415848501E-2,3.5585045200502201E-2,0.139482465834913,5.1487651513454601E-2,5.8597984181410802E-2,-1.5014696137761499E-2,-0.23739807243286701,-0.21821232197610399,null,1]
[null,"2013",{"$f":"'Realism 1 - Forecast Error'!C119","v":"DUCIR_GDP"},"278.DUCIR_GDP.2013-11-15.A",{"$f":"'Realism 1 - Forecast Error'!E119","v":"of which: contribution from average real interest rate (in percent of GDP)"},null,null,null,null,0.40210810408129,0.491361548800823,1.41352740390451,0.41038852012049098,0.51600909574984399,0.37317892189840102,0.34232876416437902,0.24683305747229101,0.32934231388017798,0.32295970148348502,0.31639650916814399,0.31138116762839502,0.30788478039599498,0.30584670146853499,0.30338524894128499,0.30327283302589803,0.30224654820338598,0.29199639481275003,null,1]
[null,"2013",{"$f":"'Realism 1 - Forecast Error'!C120","v":"DUCGDPR_GDP"},"278.DUCGDPR_GDP.2013-11-15.A",{"$f":"'Realism 1 - Forecast Error'!E120","v":"of which: contribution from real GDP growth (in percent of GDP)"},null,null,null,null,-2.2471920624445199,-1.74080732315955,-1.6294872221907499,-1.56153846153846,-1.52692307692304,-1.51153846153838,-1.48461538461538,-1.4616887395471301,-1.4356478512764199,-1.4078251774604,-1.37921533126744,-1.3573527767106699,-1.3421115501629799,-1.33322728746911,-1.3224974817841599,-1.3220074455494299,-1.3175337306995001,-1.29614281115159,null,1]
[null,"2013",{"$f":"'Realism 1 - Forecast Error'!C121","v":"DUCER_GDP"},"278.DUCER_GDP.2013-11-15.A",{"$f":"'Realism 1 - Forecast Error'!E121","v":"Contribution from real exchange rate depreciation (in percent of GDP)"},null,null,null,null,-0.77627049273222404,-0.62732717871362698,-0.19230130949557001,-0.11144680000264499,-1.4993108937656E-2,-1.47887089500071E-2,-1.4515917408184901E-2,-1.4256792142475499E-2,-1.4036477384827E-2,-1.3764452228268E-2,-1.3484730805677201E-2,-1.32709783507879E-2,-1.3121963304144399E-2,-1.30351009495644E-2,-1.2930194530749201E-2,-1.29254033958185E-2,-1.28816634236359E-2,-1.2670451627551701E-2,null,1]
[null,"2013",{"$f":"'Realism 1 - Forecast Error'!C122","v":"DU_LCH_GDP"},"278.DU_LCH_GDP.2013-11-15.A",{"$f":"'Realism 1 - Forecast Error'!E122","v":"Change in public sector debt (in percent of GDP)"},null,null,null,null,-2.2360251898880699,-0.82193295475596495,-1.76666777696074,-0.90000000000004099,-0.39999999999993502,-0.70000000000006701,-0.59609277177471398,-0.67706309503779505,-0.723389519217015,-0.74385600101941696,-0.56842641847092801,-0.39627189024280801,-0.230990830042927,-0.27897494780545201,-1.27409421049478E-2,-0.116316586096168,-0.55616390824530304,-1.0515730536961001,null,1]
[null,"2013",{"$f":"'Realism 1 - Forecast Error'!C123","v":"DU_OF_GDP"},"278.DU_OF_GDP.2013-11-15.A",{"$f":"'Realism 1 - Forecast Error'!E123","v":"Other identified debt-creating flows (in percent of GDP)"},null,null,null,null,2.3481258623269299E-2,0.31554068512943101,-8.45479858589923E-2,-7.8986719035331596E-2,-6.3349790383746801E-2,-5.9774694377187298E-2,-5.64013561251318E-2,-0.14402830336422501,-9.3147431539557096E-2,-2.6476241966017802E-2,-1.1577420817672599E-2,-1.08764511794493E-2,-8.5885408080008697E-3,-6.3120420223649297E-3,-3.9396168262140997E-3,-3.7172876235844802E-3,-3.5075053960852802E-3,-3.3095620649618599E-3,null,1]
[null,null,null,null,"Residual",null,null,null,null,null,{"$f":"K47-K44-K45-K46-K48-K43","v":0.53929931318695501},-1.3738586633199321,0.16983517013082949,5.425070614996752E-3,0.24743950381096452,0.60052369652800752,0.49704018820358759,0.35999978045061798,0.37964468996146306,0.49853194083586927,0.63826210316920196,0.68546397800129022]
[]
[null,{"$f":"$D$6","v":"2017"},{"$f":"C40","v":"NGDP"},{"$f":"$D$3&\".\"&C51&\".\"&$E$6&\".A\"","v":"278.NGDP.2017-06-05.A"},{"$f":"E40","v":"Nominal GDP (in billions of local currency)"},null,null,null,null,{"$f":"INDEX(DSF__PREV_DSA_DATA, MATCH($D51, INDEX(DSF__PREV_DSA_DATA,,2), 0), MATCH(J$10,INDEX(DSF__PREV_DSA_DATA,1,), 0))/$AC51","v":247.99387096207099},271.52982644962401,308.40312336150799,347.46264161865201,378.66148260449398,418.95648061106698,469.43311689527798,525.41193650951595,589.10104399424802,659.67886600018005,739.28595120579905,827.72710839407898,926.74852653827702,1037.6159276783801,1161.74645283065,1300.7267763172999,1456.3333871228399,1630.5552965193301,null,1000000000]
[]
[null,{"$f":"$D$6","v":"2017"},{"$f":"C42","v":"DU_GDP"},{"$f":"$D$3&\".\"&C53&\".\"&$E$6&\".A\"","v":"278.DU_GDP.2017-06-05.A"},{"$f":"E42","v":"Public sector debt (in percent of GDP)"},null,null,null,null,{"$f":"INDEX(DSF__PREV_DSA_DATA, MATCH($D53, INDEX(DSF__PREV_DSA_DATA,,2), 0), MATCH(J$10,INDEX(DSF__PREV_DSA_DATA,1,), 0))/$AC53","v":41.4529884256185},42.303323218453897,40.209325086707203,40.747911376997401,41.873833855179399,41.491575946587702,39.974073756521399,39.0767414046013,38.215027748421399,38.503747391509698,38.560503893411003,38.510119500629102,39.427998202034097,39.891038551171498,40.435408947147401,41.0204212977998,41.7883792630507,42.7324126310982,null,1]
[]
[]
[]
[null,"Investment Growth ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"First year of projection (current vintage)"]
[]
[null,null,null,null,null,null,{"$f":"'Realism 3 - Invest-Growth'!C49","v":2009},{"$f":"'Realism 3 - Invest-Growth'!D49","v":2010},{"$f":"'Realism 3 - Invest-Growth'!E49","v":2011},{"$f":"'Realism 3 - Invest-Growth'!F49","v":2012},{"$f":"'Realism 3 - Invest-Growth'!G49","v":2013},{"$f":"'Realism 3 - Invest-Growth'!H49","v":2014},{"$f":"'Realism 3 - Invest-Growth'!I49","v":2015},{"$f":"'Realism 3 - Invest-Growth'!J49","v":2016},{"$f":"'Realism 3 - Invest-Growth'!K49","v":2017},{"$f":"'Realism 3 - Invest-Growth'!L49","v":2018},{"$f":"'Realism 3 - Invest-Growth'!M49","v":2019},{"$f":"'Realism 3 - Invest-Growth'!N49","v":2020},{"$f":"'Realism 3 - Invest-Growth'!O49","v":2021},{"$f":"'Realism 3 - Invest-Growth'!P49","v":2022},{"$f":"'Realism 3 - Invest-Growth'!Q49","v":2023},{"$f":"'Realism 3 - Invest-Growth'!R49","v":2024}]
[null,{"$f":"$D$6","v":"2017"},"NGDP_R_PCH",{"$f":"$D$3&\".\"&C60&\".\"&$E$6&\".A\"","v":"278.NGDP_R_PCH.2017-06-05.A"},null,null,{"$f":"INDEX(DSF__PREV_DSA_DATA, MATCH($D60, INDEX(DSF__PREV_DSA_DATA,,2), 0), MATCH(G$59,INDEX(DSF__PREV_DSA_DATA,1,), 0))/$AC60","v":-3.29266511792432},4.4100990818514401,6.3166855767604604,6.4961364942057704,4.9270941090026099,4.7854601589736303,4.8529643501238997,4.70218104836266,4.5000000000000604,4.3000000000001704,4.4999999999995302,4.5000000000003304,4.5000000000000799,4.4999999999996199,4.5000000000000204,4.4999999999999902,null,null,null,null,null,null,1]
[null,2015,"Capital stock/GDP",{"$f":"'Realism 3 - Invest-Growth'!A70","v":"Actual Share of GDP (FAD Database, actual through 2015)"},null,null,{"$f":"IF(ISNUMBER(INDEX(DSF__FAD_DATA,MATCH($D$3&G59,INDEX(DSF__FAD_DATA,,MATCH(\"DSA Template ID\",INDEX(DSF__FAD_DATA,1,),0)),0),MATCH($C$61,INDEX(DSF__FAD_DATA,1,),0))),INDEX(DSF__FAD_DATA,MATCH($D$3&G59,INDEX(DSF__FAD_DATA,,MATCH(\"DSA Template ID\",INDEX(DSF__FAD_DATA,1,),0)),0),MATCH($C$61,INDEX(DSF__FAD_DATA,1,),0)),\"\")","v":0.62873485562768949},0.62324148654017653,0.59721267602542349,0.57948963588763436,0.56823526750987374,0.55882336306698788,0.55115864550875904,"","","","","","","","","",null,null,null,null,null,null,1]
[null,{"$f":"$D$6","v":"2017"},"NFIG_R_GDP",{"$f":"$D$3&\".\"&C62&\".\"&$E$6&\".A\"","v":"278.NFIG_R_GDP.2017-06-05.A"},null,null,{"$f":"IFERROR(INDEX(DSF__PREV_DSA_DATA, MATCH($D62, INDEX(DSF__PREV_DSA_DATA,,2), 0), MATCH(G$59,INDEX(DSF__PREV_DSA_DATA,1,), 0))/$AC62,\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(INDEX(DSF__PREV_DSA_DATA, MATCH($D62, INDEX(DSF__PREV_DSA_DATA,,2), 0), MATCH(Q$59,INDEX(DSF__PREV_DSA_DATA,1,), 0))/$AC62,\"\")","v":""},"","","","","","","","","","",null,1]
[null,"2017","NFIP_R_GDP","278.NFIP_R_GDP.2017-06-05.A",null,null,"","","","","","","","","","","","","","","","","","","","","",null,1]
[]
[]
[null,"Composite indicator"]
[null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"L67+1","v":1},2,3,4,5,6,7,8,9]
[null,"Components",null,null,null,null,null,null,null,null,null,{"$f":"M68-1","v":2014},2015,2016,2017,{"$f":"Q68-1","v":2018},{"$f":"DSF__CLASSIFICATION_PROJECTION_YEAR","v":2019},{"$f":"Q68+1","v":2020},2021,2022,2023,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L68","v":2014},2015,2016,2017,2018,2019,2020,2021,2022,2023]
[null,"CPIA",null,null,null,null,null,null,null,null,null,{"$f":"INDEX(DSF__CLASSIFICATION_BIG_TABLE, MATCH($D$3,INDEX(DSF__CLASSIFICATION_BIG_TABLE,,1), 0), MATCH(AG69, INDEX(DSF__CLASSIFICATION_BIG_TABLE,1,), 0))","v":3.7083400000000002},3.7083400000000002,3.6833399999999998,3.6166666666666671,3.5083333333333333,3.5083333333333333,3.5083333333333333,3.5083333333333333,3.5083333333333333,3.5083333333333333,null,null,null,null,null,null,null,null,null,null,"CPIA.",{"$f":"$AF69&AG$68","v":"CPIA.2014"},{"$f":"$AF69&AH$68","v":"CPIA.2015"},"CPIA.2016","CPIA.2017","CPIA.2018","CPIA.2019","CPIA.2020","CPIA.2021","CPIA.2022","CPIA.2023"]
[null,"Real growth rate \n(in percent)",null,null,null,null,null,null,null,null,null,4.7854601595885704,4.7922676954582366,4.5631473748245543,4.6754753769721811,-3.8157101687890598,-5.0385414761901837,-0.79999999999996063,-0.10000000000009647,0.44545454545479996,0.97727272727246151,null,null,null,null,null,null,null,null,null,null,"Gr.A.",{"$f":"$AF70&AG$68","v":"Gr.A.2014"},"Gr.A.2015","Gr.A.2016","Gr.A.2017","Gr.A.2018","Gr.A.2019","Gr.A.2020","Gr.A.2021","Gr.A.2022","Gr.A.2023"]
[null,"Import coverage of reserves\n(in percent)",null,null,null,null,null,null,null,null,null,30.038534052234962,32.460229985144721,32.266352432957156,35.057491743159737,31.672794582525832,27.398543725717104,27.077648561258922,26.730301987100376,25.643908709058472,24.639365617717665,null,null,null,null,null,null,null,null,null,null,"Res.A.","Res.A.2014","Res.A.2015","Res.A.2016","Res.A.2017","Res.A.2018","Res.A.2019","Res.A.2020","Res.A.2021","Res.A.2022","Res.A.2023"]
[]
[null,"Remittances\n(in percent)",null,null,null,null,null,null,null,null,null,{"$f":"INDEX(DSF__CLASSIFICATION_BIG_TABLE, MATCH($D$3,INDEX(DSF__CLASSIFICATION_BIG_TABLE,,1), 0), MATCH(AG73, INDEX(DSF__CLASSIFICATION_BIG_TABLE,1,), 0))","v":9.5602533663338249},9.3550882230412835,9.5145138371526237,10.046440778961232,11.443939696695359,12.134276977505627,11.71112253481042,11.348557987533738,11.434667808794671,11.421357005633972,null,null,null,null,null,null,null,null,null,null,"Rem.A.","Rem.A.2014","Rem.A.2015","Rem.A.2016","Rem.A.2017","Rem.A.2018","Rem.A.2019","Rem.A.2020","Rem.A.2021","Rem.A.2022","Rem.A.2023"]
[null,"World economic growth \n(in percent)",null,null,null,null,null,null,null,null,null,3.5873567417107983,3.4552136789352863,3.3897947165187881,3.8114540940010939,3.6046324170953992,3.0130733034658137,3.4095727283937962,3.5553371971134853,3.5569749302273226,3.607017376587073,null,null,null,null,null,null,null,null,null,null,"WGr.","WGr.2014","WGr.2015","WGr.2016","WGr.2017","WGr.2018","WGr.2019","WGr.2020","WGr.2021","WGr.2022","WGr.2023"]
[null,"Remittances",null,null,null,null,null,null,null,null,null,{"$f":"INDEX(DSF__DATA_REMGDP, MATCH($D$3,INDEX(DSF__DATA_REMGDP,,3), 0), MATCH(L$68, INDEX(DSF__DATA_REMGDP,1,), 0))","v":1.1357999999999999},1.1933999999999998,1.2641,1.3908,1.5012000000000001,1.5201485272696125,1.4441411009061318,1.3935961623744171,1.4075321239981613,1.4187923809901466]
[null,"GDP (USD, billions)",null,null,null,null,null,null,null,null,null,{"$f":"INDEX(DSF__DATA_GDPUSD, MATCH($D$3,INDEX(DSF__DATA_GDPUSD,,3), 0), MATCH(L$68, INDEX(DSF__DATA_GDPUSD,1,), 0))","v":11.880438273735392},12.756694234702071,13.286017779110225,13.843708738248333,13.117860105759716,12.527722336383494,12.331363595705982,12.27994044622468,12.309339873569352,12.422275043939866]
[null,"CPIA 3-yr avg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(DSF__CLASSIFICATION_BIG_TABLE, MATCH($D$3,INDEX(DSF__CLASSIFICATION_BIG_TABLE,,1), 0), MATCH(AF77, INDEX(DSF__CLASSIFICATION_BIG_TABLE,1,), 0))","v":2.9886585379172139},{"$f":"INDEX(DSF__CLASSIFICATION_BIG_TABLE, MATCH($D$3,INDEX(DSF__CLASSIFICATION_BIG_TABLE,,1), 0), MATCH(AG77, INDEX(DSF__CLASSIFICATION_BIG_TABLE,1,), 0))","v":3.015178389771338},null,null,null,null,null,null,null,null,null,null,null,null,null,"CI Score\nt-1","CI Score\nt-2",null,"W","Weak"]
[null,"CPIA Rating",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(DSF__CLASSIFICATION_BIG_TABLE, MATCH($D$3,INDEX(DSF__CLASSIFICATION_BIG_TABLE,,1), 0), MATCH(AF78, INDEX(DSF__CLASSIFICATION_BIG_TABLE,1,), 0))","v":"M"},{"$f":"INDEX(DSF__CLASSIFICATION_BIG_TABLE, MATCH($D$3,INDEX(DSF__CLASSIFICATION_BIG_TABLE,,1), 0), MATCH(AG78, INDEX(DSF__CLASSIFICATION_BIG_TABLE,1,), 0))","v":"M"},null,null,null,null,null,null,null,null,null,null,null,null,null,"Classification t-1","Classification t-2",null,"M","Medium"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(Q78, $AI$77:$AJ$79, 2, FALSE)","v":"Medium"},{"$f":"VLOOKUP(R78, $AI$77:$AJ$79, 2, FALSE)","v":"Medium"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S","Strong"]
[null,"For probability approach"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"L81-1","v":2013},2014,2015,2016,2017,{"$f":"Q81-1","v":2018},{"$f":"'Probability approach'!H24","v":2019},{"$f":"Q81+1","v":2020},{"$f":"R81+1","v":2021},2022,2023,2024]
[null,"CPIA",null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX(DSF__DATA_CPIA, MATCH($D$3,INDEX(DSF__DATA_CPIA,,3), 0), MATCH(K$81, INDEX(DSF__DATA_CPIA,1,), 0)),J82)","v":3.7583333333333337},3.7083400000000002,3.7083400000000002,3.6833399999999998,3.6166666666666671,3.5083333333333333,3.5083333333333333,3.5083333333333333,3.5083333333333333,3.5083333333333333,3.5083333333333333,3.5083333333333333]
[null,"Note:","Note: Until the April 2019 WEO vintage is released, the two previous vintages ago classification and corresponding score are based solely on the CPIA per the previous framework."]
[]
[]
[]
[null,"Commodities prices"]
[null,"As of:",{"$f":"DSF__COMMODITY_LATEST","v":"2019-09-19"}]
[]
[null,null,"Commodity prices (from commodity price team of RES)"]
[null,null,"ID","Commodity","Latest actual","1-year ahead 16th percentile price ","1-year ahead 50th percentile price (for information)","% change"]
[null,null,{"$f":"$C$88&D92","v":"43727Brent"},"Brent",{"$f":"IF(ISNUMBER(INDEX(DSF__COMMODITY_TABLE, MATCH($C92, INDEX(DSF__COMMODITY_TABLE,,2), 0), MATCH(E$91, INDEX(DSF__COMMODITY_TABLE,1,), 0))), INDEX(DSF__COMMODITY_TABLE, MATCH($C92, INDEX(DSF__COMMODITY_TABLE,,2), 0), MATCH(E$91, INDEX(DSF__COMMODITY_TABLE,1,), 0)), 0)","v":64.400000000000006},41.6,58.5,{"$f":"(F92-E92)/E92","v":-0.3540372670807454}]
[null,null,{"$f":"$C$88&D93","v":"43727Copper"},"Copper",259.10000000000002,216.2,265.3,{"$f":"(F93-E93)/E93","v":-0.16557313778463925}]
[null,null,"43727Gold","Gold",1499.5,1259.4000000000001,1536.4,{"$f":"(F94-E94)/E94","v":-0.16012004001333771}]
[null,null,"43727Wheat","Wheat",488,432.8,520.79999999999995,{"$f":"(F95-E95)/E95","v":-0.11311475409836064}]
[null,null,"43727Coffee","Coffee",98.4,83.9,111.2,{"$f":"(F96-E96)/E96","v":-0.14735772357723576}]
[]
[null,null,null,"Price gap is defined as percent change from the baseline price projections, taking future price at the 68 percent confidence interval (equivalent to one standard deviation if the future distribution is Gaussian). See Annex III of the 2016 Guidance Note on the Assessment of Reserve Adequacy and Related Considerations, available here: https://www.imf.org/external/np/pp/eng/2016/060316.pdf"]
[]
[]
[]
[]
[]
[null,"Country Information"]
[null,null,{"$f":"Trigger!AC4","v":"Eurobond"},"PRGT market access"]
[{"$f":"IFERROR(IF(ISBLANK(OFFSET(INDEX(Country_list,ROW()-ROW($B$106)+1,1),0,-1)),\"\",OFFSET(INDEX(Country_list,ROW()-ROW($B$106)+1,1),0,-1)),\"\")","v":512},{"$f":"IFERROR(IF(ISBLANK(OFFSET(INDEX(Country_list,ROW()-ROW($B$106)+1,1),0,0)),\"\",OFFSET(INDEX(Country_list,ROW()-ROW($B$106)+1,1),0,0)),\"\")","v":"Afghanistan"},{"$f":"IFERROR(IF(INDEX(DSF__Country_Info,MATCH($A106,INDEX(DSF__Country_Info,,1),0),MATCH(C$105,INDEX(DSF__Country_Info,1,),0))=\"Yes\",\"Yes\",\"\"),\"\")","v":""},""]
[513,"Bangladesh","",""]
[638,"Benin","",""]
[514,"Bhutan","","Yes"]
[748,"Burkina Faso","",""]
[618,"Burundi","",""]
[522,"Cambodia","",""]
[622,"Cameroon","Yes","Yes"]
[624,"Cabo Verde","",""]
[626,"Central African Republic","",""]
[628,"Chad","",""]
[632,"Comoros","",""]
[636,"Congo, DR","",""]
[634,"Congo, Republic of","Yes","Yes"]
[662,"Cote d'Ivoire","Yes","Yes"]
[611,"Djibouti","",""]
[321,"Dominica","",""]
[643,"Eritrea","",""]
[644,"Ethiopia","Yes",""]
[648,"Gambia, The","",""]
[652,"Ghana",{"$f":"IFERROR(IF(INDEX(DSF__Country_Info,MATCH($A126,INDEX(DSF__Country_Info,,1),0),MATCH(C$105,INDEX(DSF__Country_Info,1,),0))=\"Yes\",\"Yes\",\"\"),\"\")","v":"Yes"},"Yes"]
[328,"Grenada","",""]
[656,"Guinea","",""]
[654,"Guinea-Bissau","",""]
[336,"Guyana","",""]
[263,"Haiti","",""]
[268,"Honduras","Yes","Yes"]
[664,"Kenya","Yes","Yes"]
[826,"Kiribati","",""]
[917,"Kyrgyz Republic","",""]
[544,"Lao PDR","","Yes"]
[666,"Lesotho","",""]
[{"$f":"IFERROR(IF(ISBLANK(OFFSET(INDEX(Country_list,ROW()-ROW($B$106)+1,1),0,-1)),\"\",OFFSET(INDEX(Country_list,ROW()-ROW($B$106)+1,1),0,-1)),\"\")","v":668},{"$f":"IFERROR(IF(ISBLANK(OFFSET(INDEX(Country_list,ROW()-ROW($B$106)+1,1),0,0)),\"\",OFFSET(INDEX(Country_list,ROW()-ROW($B$106)+1,1),0,0)),\"\")","v":"Liberia"},"",""]
[674,"Madagascar","",""]
[676,"Malawi","",""]
[556,"Maldives","","Yes"]
[678,"Mali","",""]
[867,"Marshall Islands","",""]
[682,"Mauritania","",""]
[868,"Micronesia","",""]
[921,"Moldova",{"$f":"IFERROR(IF(INDEX(DSF__Country_Info,MATCH($A146,INDEX(DSF__Country_Info,,1),0),MATCH(C$105,INDEX(DSF__Country_Info,1,),0))=\"Yes\",\"Yes\",\"\"),\"\")","v":""},""]
[688,"Mozambique","Yes",""]
[518,"Myanmar","",""]
[558,"Nepal","",""]
[278,"Nicaragua","",""]
[692,"Niger","",""]
[853,"Papua New Guinea","",""]
[714,"Rwanda","Yes",""]
[862,"Samoa","",""]
[716,"Sao Tome & Principe","",""]
[722,"Senegal","Yes",""]
[724,"Sierra Leone","",""]
[813,"Solomon Islands","",""]
[726,"Somalia","",""]
[733,"South Sudan","",""]
[362,"St. Lucia","",""]
[364,"St. Vincent & the Grenadines","",""]
[732,"Sudan","",""]
[923,"Tajikistan","Yes",""]
[738,"Tanzania","Yes",""]
[537,"Timor-Leste",{"$f":"IFERROR(IF(INDEX(DSF__Country_Info,MATCH($A166,INDEX(DSF__Country_Info,,1),0),MATCH(C$105,INDEX(DSF__Country_Info,1,),0))=\"Yes\",\"Yes\",\"\"),\"\")","v":""},""]
[742,"Togo","",""]
[866,"Tonga","",""]
[869,"Tuvalu","",""]
[{"$f":"IFERROR(IF(ISBLANK(OFFSET(INDEX(Country_list,ROW()-ROW($B$106)+1,1),0,-1)),\"\",OFFSET(INDEX(Country_list,ROW()-ROW($B$106)+1,1),0,-1)),\"\")","v":746},{"$f":"IFERROR(IF(ISBLANK(OFFSET(INDEX(Country_list,ROW()-ROW($B$106)+1,1),0,0)),\"\",OFFSET(INDEX(Country_list,ROW()-ROW($B$106)+1,1),0,0)),\"\")","v":"Uganda"},"",""]
[927,"Uzbekistan","",""]
[846,"Vanuatu","",""]
[474,"Yemen, Republic of","",""]
[754,"Zambia","Yes","Yes"]
[698,"Zimbabwe","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","",{"$f":"IFERROR(IF(INDEX(DSF__Country_Info,MATCH($A186,INDEX(DSF__Country_Info,,1),0),MATCH(C$105,INDEX(DSF__Country_Info,1,),0))=\"Yes\",\"Yes\",\"\"),\"\")","v":""},""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
[]
[]
[]
[null,"Probability apprroach"]
[]
[null,"CPIA"]
[]
[]
[]
[]
[]
[]
[null,"Trigger sheet"]
[]
[null,"ifscode","country","year","incgr","licdsf","kppp_rppp","GDP_rppp","PPP%GDP"]
[null,513,"Bangladesh",2015,1,1,6.1823387145996094,541.9422607421875,1.1407744260676264E-2]
[null,638,"Benin",2015,1,1,1.6704375743865967,22.514043807983398,7.4195359511304917E-2]
[null,514,"Bhutan",2015,1,1,0.39602354168891907,6.8045697212219238,5.8199644931818485E-2]
[null,748,"Burkina Faso",2015,1,1,9.8123371601104736E-2,26.724391937255859,3.671678361531332E-3]
[null,618,"Burundi",2015,1,1,0,8.3606576919555664,""]
[null,624,"Cabo Verde",2015,2,1,0.10444679111242294,3.300041675567627,3.1650143052953252E-2]
[null,522,"Cambodia",2015,1,1,6.7169713973999023,48.074241638183594,0.13972079784332697]
[null,622,"Cameroon",2015,1,1,1.5254967212677002,65.206199645996094,2.3394964428990018E-2]
[null,626,"Central African Republic",2015,1,1,0,2.8566579818725586,0]
[null,628,"Chad",2015,1,1,0,27.13862419128418,0]
[null,632,"Comoros",2015,1,1,5.1255576545372605E-4,1.1747114658355713,4.3632481708105703E-4]
[null,634,"Congo, Republic of",2015,1,1,1.3192026615142822,28.820734024047852,4.5772694769451304E-2]
[null,662,"Cote d'Ivoire",2015,1,1,2.5472145080566406,71.770462036132813,3.549112595616629E-2]
[null,636,"Democratic Republic of the Congo",2015,1,1,0,63.494808197021484,0]
[null,611,"Djibouti",2015,1,1,1.1942013502120972,2.7087383270263672,0.44086995716676797]
[null,321,"Dominica",2015,2,1,8.9190900325775146E-2,0.61310869455337524,0.14547322704458968]
[null,644,"Ethiopia",2015,1,1,5.0885789096355438E-2,156.74392700195313,3.2464281117393064E-4]
[null,648,"Gambia, The",2015,1,1,0,3.4339165687561035,0]
[null,652,"Ghana",2015,1,1,4.2512421607971191,103.33712768554688,4.113954254402713E-2]
[null,328,"Grenada",2015,2,1,0.10196147859096527,1.1989032030105591,8.5045630318553139E-2]
[null,656,"Guinea",2015,1,1,0.22550733387470245,16.430412292480469,1.3724995445056969E-2]
[null,654,"Guinea-Bissau",2015,1,1,0,2.5161476135253906,0]
[null,263,"Haiti",2015,1,1,0.1346258819103241,18.607133865356445,7.2351756527627448E-3]
[null,268,"Honduras",2015,1,1,3.3061850070953369,38.526229858398438,8.5816468916036767E-2]
[null,664,"Kenya",2015,1,1,2.7183699607849121,138.05976867675781,1.9689805269408264E-2]
[null,917,"Kyrgyz Republic",2015,1,1,5.2584446966648102E-3,27.232479095458984,1.9309460142178742E-4]
[null,544,"Lao P.D.R.",2015,1,1,31.523418426513672,37.576568603515625,0.83891157702899921]
[null,666,"Lesotho",2015,1,1,0,5.5521044731140137,0]
[null,668,"Liberia",2015,1,1,0.72945243120193481,4.1791386604309082,0.17454611834456851]
[null,674,"Madagascar",2015,1,1,0.12984763085842133,32.839214324951172,3.9540419442910769E-3]
[null,676,"Malawi",2015,1,1,1.3653779402375221E-2,19.546079635620117,6.9854311743890749E-4]
[null,556,"Maldives",2015,2,1,5.7889211922883987E-2,7.0498414039611816,8.2114204569704308E-3]
[null,678,"Mali",2015,1,1,0.99432319402694702,27.144207000732422,3.6631138054617603E-2]
[null,682,"Mauritania",2015,1,1,null,13.885041236877441,""]
[null,921,"Moldova",2015,1,1,0.11178529262542725,22.364986419677734,4.9982276102378247E-3]
[null,688,"Mozambique",2015,1,1,2.774613618850708,30.279966354370117,9.1631991475124783E-2]
[null,518,"Myanmar",2015,1,1,3.8814888000488281,274.11575317382813,1.4160035514585752E-2]
[null,558,"Nepal",2015,1,1,3.7192196846008301,70.691970825195313,5.2611628183313622E-2]
[null,278,"Nicaragua",2015,1,1,1.3675473928451538,29.250707626342773,4.6752625964288128E-2]
[null,692,"Niger",2015,1,1,8.8998312130570412E-3,17.609703063964844,5.0539359924069236E-4]
[null,714,"Rwanda",2015,1,1,0.36271083354949951,19.927093505859375,1.82018934895271E-2]
[null,716,"Sao Tome and Principe",2015,1,1,0.15704792737960815,0.65731245279312134,0.23892431477946835]
[null,722,"Senegal",2015,1,1,2.029914379119873,34.086803436279297,5.9551327038175506E-2]
[null,724,"Sierra Leone",2015,1,1,0.29216182231903076,10.156837463378906,2.8765038662126666E-2]
[null,364,"St. Vincent and the Grenadines",2015,2,1,0.38422971963882446,0.98293131589889526,0.39090190069633157]
[null,732,"Sudan",2015,1,1,0.91089773178100586,186.63999938964844,4.8805065085717461E-3]
[null,923,"Tajikistan",2015,1,1,1.5131161212921143,30.629966735839844,4.9399861721744244E-2]
[null,738,"Tanzania",2015,1,1,3.3757376670837402,131.61679077148438,2.564822958603178E-2]
[null,742,"Togo",2015,1,1,1.9339181184768677,10.01383113861084,0.19312469840041149]
[null,746,"Uganda",2015,1,1,6.069974422454834,76.305641174316406,7.9548174014923506E-2]
[null,927,"Uzbekistan",2015,1,1,0.25485759973526001,284.14102172851563,8.9694053391123981E-4]
[null,474,"Yemen",2015,1,1,1.0265262126922607,74.891349792480469,1.3706872897026219E-2]
[null,754,"Zambia",2015,1,1,2.2695674896240234,57.29376220703125,3.9612820003387658E-2]
[null,1234,"Utopia",2015,1,1,4.2512421607971191,103.33712768554688,4.113954254402713E-2]
[null,698,"Zimbabwe",2015,1,1,0.66016149520874023,26.114156723022461,2.5279832016430241E-2]

{"sheet":"Probability approach","index":26,"n_rows":117,"n_cols":28,"rows_kept":117,"cut":false,"hidden":true,"merged":[[3,7,3,17],[61,8,61,11],[5,7,5,8]]}
[{"$f":"'Output 1-1 - External DSA'!B1","v":0}]
[{"$f":"IF(START!L10=\"English\",translation!C839,IF(START!L10=\"French\",translation!D839,IF(START!L10=\"Portuguese\",translation!E839,translation!F839)))","v":"Determination of Borderline Cases"}]
[null,null,null,null,null,null,null,"Instructions:"]
[null,null,null,null,null,null,null,{"$f":"++OFFSET(translation!C2055,0,LANG)","v":"The probability approach can be optionally used in borderline cases where one of debt indicator trajectories (under the baseline or most extreme stress test) has marginal breaches of a threshold, or it hovers below a threshold with small margins. While there is no numerical cut-off to define marginal breaches, users can see the magnitude of breaches of thresholds in the baseline, the historical scenario, and the most extreme stress test by changing the borderline bandwidth below. The most extreme stress test is defined as the test that yields the highest level of debt on or before the tenth year of the projection period (excluding the one with a one-off breach)."}]
[]
[null,null,null,null,null,null,null,{"$f":"IF(START!$L$10=\"English\",translation!C841,IF(START!$L$10=\"French\",translation!D841,IF(START!$L$10=\"Portuguese\",translation!E841,translation!F842)))","v":"Country name "},null,null,null,null,null,{"$f":"'Input 1 - Basics'!C7","v":"Nicaragua"}]
[]
[null,null,null,null,null,null,null,{"$f":"IF(START!$L$10=\"English\",translation!C843,IF(START!$L$10=\"French\",translation!D843,IF(START!$L$10=\"Portuguese\",translation!E843,translation!F844)))","v":"Borderline Bandwidth"},0.1]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(START!$L$10=\"English\",translation!C846,IF(START!$L$10=\"French\",translation!D853,IF(START!$L$10=\"Portuguese\",translation!E846,translation!F846)))","v":"Breach Threshold"},{"$f":"IF(START!$L$10=\"English\",translation!C847,IF(START!$L$10=\"French\",translation!D847,IF(START!$L$10=\"Portuguese\",translation!E847,translation!F847)))","v":"Near breach"},{"$f":"IF(START!$L$10=\"English\",translation!C848,IF(START!$L$10=\"French\",translation!D848,IF(START!$L$10=\"Portuguese\",translation!E848,translation!F848)))","v":"Small breach"},{"$f":"IF(START!$L$10=\"English\",translation!C849,IF(START!$L$10=\"French\",translation!D849,IF(START!$L$10=\"Portuguese\",translation!E849,translation!F849)))","v":"Significant breach"},{"$f":"IF(START!$L$10=\"English\",translation!C850,IF(START!$L$10=\"French\",translation!D850,IF(START!$L$10=\"Portuguese\",translation!E850,translation!F851)))","v":"Within the user-defined band?"}]
[null,null,null,null,null,null,null,"npvgdp",{"$f":"B27","v":"Baseline"},{"$f":"IF(MAX($H$27:$AB$27)>$H$30, 1, 0)","v":{"$error":"#DIV/0!"}},{"$f":"IF((AND(MAX($H$27:$AB$27)>=$H$31, MAX($H$27:$AB$27)<$H$30)), 1, 0)","v":{"$error":"#DIV/0!"}},{"$f":"IF((AND(MAX($H$27:$AB$27)>=$H$30, MAX($H$27:$AB$27)<=$H$32)), 1, 0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MAX($H$27:$AB$27)>$H$32, 1, 0)","v":{"$error":"#DIV/0!"}},{"$f":"IF((AND(MAX($H$27:$AB$27)>=$H$31, MAX($H$27:$AB$27)<=$H$32)), 1, 0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,{"$f":"IF(START!$L$10=\"English\",translation!C851,IF(START!$L$10=\"French\",translation!D846,IF(START!$L$10=\"Portuguese\",translation!E851,translation!F852)))","v":"Stress tests"},{"$f":"IF(MAX($H$28:$AB$29)>$H$30, 1, 0)","v":{"$error":"#DIV/0!"}},{"$f":"IF((AND(MAX($H$28:$AB$29)>=$H$31, MAX($H$28:$AB$29)<$H$30)), 1, 0)","v":{"$error":"#DIV/0!"}},{"$f":"IF((AND(MAX($H$28:$AB$29)>=$H$30, MAX($H$28:$AB$29)<=$H$32)), 1, 0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MAX($H$28:$AB$29)>$H$32, 1, 0)","v":{"$error":"#DIV/0!"}},{"$f":"IF((AND(MAX($H$28:$AB$29)>=$H$31, MAX($H$28:$AB$29)<=$H$32)), 1, 0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,"npvexp",{"$f":"I11","v":"Baseline"},{"$f":"IF(MAX($H$35:$AB$35)>$H$38, 1, 0)","v":{"$error":"#DIV/0!"}},{"$f":"IF((AND(MAX($H$35:$AB$35)>=$H$38, MAX($H$35:$AB$35)<$H$39)), 1, 0)","v":{"$error":"#DIV/0!"}},{"$f":"IF((AND(MAX($H$35:$AB$35)>=$H$38, MAX($H$35:$AB$35)<=$H$40)), 1, 0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MAX($H$35:$AB$35)>$H$40, 1, 0)","v":{"$error":"#DIV/0!"}},{"$f":"IF((AND(MAX($H$35:$AB$35)>=$H$39, MAX($H$35:$AB$35)<=$H$40)), 1, 0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,{"$f":"I12","v":"Stress tests"},{"$f":"IF(MAX($H$36:$AB$37)>$H$38, 1, 0)","v":{"$error":"#DIV/0!"}},{"$f":"IF((AND(MAX($H$36:$AB$37)>=$H$38, MAX($H$36:$AB$37)<$H$39)), 1, 0)","v":{"$error":"#DIV/0!"}},{"$f":"IF((AND(MAX($H$36:$AB$37)>=$H$38, MAX($H$36:$AB$37)<=$H$40)), 1, 0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MAX($H$36:$AB$37)>$H$40, 1, 0)","v":{"$error":"#DIV/0!"}},{"$f":"IF((AND(MAX($H$36:$AB$37)>=$H$39, MAX($H$36:$AB$37)<=$H$40)), 1, 0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,"tdsexp",{"$f":"I11","v":"Baseline"},{"$f":"IF(MAX($H$43:$AB$43)>$H$46, 1, 0)","v":0},{"$f":"IF((AND(MAX($H$43:$AB$43)>=$H$47, MAX($H$43:$AB$43)<$H$46)), 1, 0)","v":0},{"$f":"IF((AND(MAX($H$43:$AB$43)>=$H$46, MAX($H$43:$AB$43)<=$H$48)), 1, 0)","v":0},{"$f":"IF(MAX($H$43:$AB$43)>$H$48, 1, 0)","v":0},{"$f":"IF((AND(MAX($H$43:$AB$43)>=$H$47, MAX($H$43:$AB$43)<=$H$48)), 1, 0)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"I12","v":"Stress tests"},{"$f":"IF(MAX($H$44:$AB$45)>$H$46, 1, 0)","v":{"$error":"#DIV/0!"}},{"$f":"IF((AND(MAX($H$44:$AB$45)>=$H$47, MAX($H$44:$AB$45)<$H$46)), 1, 0)","v":{"$error":"#DIV/0!"}},{"$f":"IF((AND(MAX($H$44:$AB$45)>=$H$46, MAX($H$44:$AB$45)<=$H$48)), 1, 0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(MAX($H$44:$AB$45)>$H$48, 1, 0)","v":{"$error":"#DIV/0!"}},{"$f":"IF((AND(MAX($H$44:$AB$45)>=$H$47, MAX($H$44:$AB$45)<=$H$48)), 1, 0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,"tdsrev",{"$f":"I11","v":"Baseline"},{"$f":"IF(MAX($H$51:$AB$51)>$H$54, 1, 0)","v":{"$error":"#VALUE!"}},{"$f":"IF((AND(MAX($H$51:$AB$51)>=$H$55, MAX($H$51:$AB$51)<$H$54)), 1, 0)","v":{"$error":"#VALUE!"}},{"$f":"IF((AND(MAX($H$51:$AB$51)>=$H$54, MAX($H$51:$AB$51)<=$H$56)), 1, 0)","v":{"$error":"#VALUE!"}},{"$f":"IF(MAX($H$51:$AB$51)>$H$56, 1, 0)","v":{"$error":"#VALUE!"}},{"$f":"IF((AND(MAX($H$51:$AB$51)>=$H$55, MAX($H$51:$AB$51)<=$H$56)), 1, 0)","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,{"$f":"I12","v":"Stress tests"},{"$f":"IF(MAX($H$52:$AB$53)>$H$54, 1, 0)","v":{"$error":"#VALUE!"}},{"$f":"IF((AND(MAX($H$52:$AB$53)>=$H$55, MAX($H$52:$AB$53)<$H$54)), 1, 0)","v":{"$error":"#VALUE!"}},{"$f":"IF((AND(MAX($H$52:$AB$53)>=$H$54, MAX($H$52:$AB$53)<=$H$56)), 1, 0)","v":{"$error":"#VALUE!"}},{"$f":"IF(MAX($H$52:$AB$53)>$H$56, 1, 0)","v":{"$error":"#VALUE!"}},{"$f":"IF((AND(MAX($H$52:$AB$53)>=$H$55, MAX($H$52:$AB$53)<=$H$56)), 1, 0)","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,"Total",{"$f":"I11","v":"Baseline"},{"$f":"MAX(J11,J13,J15,J17)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,{"$f":"I12","v":"Stress tests"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
["External Debt Scenarios"]
[null,null,{"$f":"D24-1","v":2014},2015,2016,2017,{"$f":"H24-1","v":2018},{"$f":"ProjectionYear","v":2019},{"$f":"H24+1","v":2020},{"$f":"I24+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039]
[]
[{"$f":"'Chart Data'!C36","v":"PV of debt-to GDP ratio"}]
[null,{"$f":"'Chart Data'!C61","v":"Baseline"},null,null,null,null,null,{"$f":"'Chart Data'!D61","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!E61","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!F61","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!G61","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!H61","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!I61","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!J61","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!K61","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!L61","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!M61","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!N61","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!O61","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!P61","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!Q61","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!R61","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!S61","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!T61","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!U61","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!V61","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!W61","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!X61","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"'Chart Data'!C62","v":"Historical scenario"},null,null,null,null,null,{"$f":"'Chart Data'!D62","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!E62","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!F62","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!G62","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!H62","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!I62","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!J62","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!K62","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!L62","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!M62","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!N62","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!O62","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!P62","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!Q62","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!R62","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!S62","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!T62","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!U62","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!V62","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!W62","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!X62","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"'Chart Data'!C63","v":"MX shock Standard&Tailored"},null,null,null,null,null,{"$f":"'Chart Data'!D63","v":{"$error":"#N/A"}},{"$f":"'Chart Data'!E63","v":{"$error":"#N/A"}},{"$f":"'Chart Data'!F63","v":{"$error":"#N/A"}},{"$f":"'Chart Data'!G63","v":{"$error":"#N/A"}},{"$f":"'Chart Data'!H63","v":{"$error":"#N/A"}},{"$f":"'Chart Data'!I63","v":{"$error":"#N/A"}},{"$f":"'Chart Data'!J63","v":{"$error":"#N/A"}},{"$f":"'Chart Data'!K63","v":{"$error":"#N/A"}},{"$f":"'Chart Data'!L63","v":{"$error":"#N/A"}},{"$f":"'Chart Data'!M63","v":{"$error":"#N/A"}},{"$f":"'Chart Data'!N63","v":{"$error":"#N/A"}},{"$f":"'Chart Data'!O63","v":{"$error":"#N/A"}},{"$f":"'Chart Data'!P63","v":{"$error":"#N/A"}},{"$f":"'Chart Data'!Q63","v":{"$error":"#N/A"}},{"$f":"'Chart Data'!R63","v":{"$error":"#N/A"}},{"$f":"'Chart Data'!S63","v":{"$error":"#N/A"}},{"$f":"'Chart Data'!T63","v":{"$error":"#N/A"}},{"$f":"'Chart Data'!U63","v":{"$error":"#N/A"}},{"$f":"'Chart Data'!V63","v":{"$error":"#N/A"}},{"$f":"'Chart Data'!W63","v":{"$error":"#N/A"}},{"$f":"'Chart Data'!X63","v":{"$error":"#N/A"}}]
[null,{"$f":"'Chart Data'!C66","v":"Threshold"},null,null,null,null,null,{"$f":"'Chart Data'!D66","v":40},{"$f":"'Chart Data'!E66","v":40},{"$f":"'Chart Data'!F66","v":40},{"$f":"'Chart Data'!G66","v":40},{"$f":"'Chart Data'!H66","v":40},{"$f":"'Chart Data'!I66","v":40},{"$f":"'Chart Data'!J66","v":40},{"$f":"'Chart Data'!K66","v":40},{"$f":"'Chart Data'!L66","v":40},{"$f":"'Chart Data'!M66","v":40},{"$f":"'Chart Data'!N66","v":40},{"$f":"'Chart Data'!O66","v":40},{"$f":"'Chart Data'!P66","v":40},{"$f":"'Chart Data'!Q66","v":40},{"$f":"'Chart Data'!R66","v":40},{"$f":"'Chart Data'!S66","v":40},{"$f":"'Chart Data'!T66","v":40},{"$f":"'Chart Data'!U66","v":40},{"$f":"'Chart Data'!V66","v":40},{"$f":"'Chart Data'!W66","v":40},{"$f":"'Chart Data'!X66","v":40}]
[null,"Lower Band",null,null,null,null,null,{"$f":"H30*(1-$I$8/2)","v":38},38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38]
[null,"Upper Band",null,null,null,null,null,{"$f":"H30*(1+$I$8/2)","v":42},42,42,42,42,42,42,42,42,42,42,42,42,42,42,42,42,42,42,42,42]
[null,{"$f":"'Chart Data'!C70","v":{"$error":"#N/A"}}]
[{"$f":"'Chart Data'!C78","v":"PV of debt-to-exports ratio"}]
[null,{"$f":"'Chart Data'!C103","v":"Baseline"},null,null,null,null,null,{"$f":"'Chart Data'!D103","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!E103","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!F103","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!G103","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!H103","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!I103","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!J103","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!K103","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!L103","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!M103","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!N103","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!O103","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!P103","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!Q103","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!R103","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!S103","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!T103","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!U103","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!V103","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!W103","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!X103","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"'Chart Data'!C104","v":"Historical scenario"},null,null,null,null,null,{"$f":"'Chart Data'!D104","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!E104","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!F104","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!G104","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!H104","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!I104","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!J104","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!K104","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!L104","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!M104","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!N104","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!O104","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!P104","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!Q104","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!R104","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!S104","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!T104","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!U104","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!V104","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!W104","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!X104","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"'Chart Data'!C105","v":"MX shock Standard&Tailored"},null,null,null,null,null,{"$f":"'Chart Data'!D105","v":{"$error":"#N/A"}},{"$f":"'Chart Data'!E105","v":{"$error":"#N/A"}},{"$f":"'Chart Data'!F105","v":{"$error":"#N/A"}},{"$f":"'Chart Data'!G105","v":{"$error":"#N/A"}},{"$f":"'Chart Data'!H105","v":{"$error":"#N/A"}},{"$f":"'Chart Data'!I105","v":{"$error":"#N/A"}},{"$f":"'Chart Data'!J105","v":{"$error":"#N/A"}},{"$f":"'Chart Data'!K105","v":{"$error":"#N/A"}},{"$f":"'Chart Data'!L105","v":{"$error":"#N/A"}},{"$f":"'Chart Data'!M105","v":{"$error":"#N/A"}},{"$f":"'Chart Data'!N105","v":{"$error":"#N/A"}},{"$f":"'Chart Data'!O105","v":{"$error":"#N/A"}},{"$f":"'Chart Data'!P105","v":{"$error":"#N/A"}},{"$f":"'Chart Data'!Q105","v":{"$error":"#N/A"}},{"$f":"'Chart Data'!R105","v":{"$error":"#N/A"}},{"$f":"'Chart Data'!S105","v":{"$error":"#N/A"}},{"$f":"'Chart Data'!T105","v":{"$error":"#N/A"}},{"$f":"'Chart Data'!U105","v":{"$error":"#N/A"}},{"$f":"'Chart Data'!V105","v":{"$error":"#N/A"}},{"$f":"'Chart Data'!W105","v":{"$error":"#N/A"}},{"$f":"'Chart Data'!X105","v":{"$error":"#N/A"}}]
[null,{"$f":"'Chart Data'!C108","v":"Threshold"},null,null,null,null,null,{"$f":"'Chart Data'!D108","v":180},{"$f":"'Chart Data'!E108","v":180},{"$f":"'Chart Data'!F108","v":180},{"$f":"'Chart Data'!G108","v":180},{"$f":"'Chart Data'!H108","v":180},{"$f":"'Chart Data'!I108","v":180},{"$f":"'Chart Data'!J108","v":180},{"$f":"'Chart Data'!K108","v":180},{"$f":"'Chart Data'!L108","v":180},{"$f":"'Chart Data'!M108","v":180},{"$f":"'Chart Data'!N108","v":180},{"$f":"'Chart Data'!O108","v":180},{"$f":"'Chart Data'!P108","v":180},{"$f":"'Chart Data'!Q108","v":180},{"$f":"'Chart Data'!R108","v":180},{"$f":"'Chart Data'!S108","v":180},{"$f":"'Chart Data'!T108","v":180},{"$f":"'Chart Data'!U108","v":180},{"$f":"'Chart Data'!V108","v":180},{"$f":"'Chart Data'!W108","v":180},{"$f":"'Chart Data'!X108","v":180}]
[null,"Lower Band",null,null,null,null,null,{"$f":"H38*(1-$I$8/2)","v":171},171,171,171,171,171,171,171,171,171,171,171,171,171,171,171,171,171,171,171,171]
[null,"Upper Band",null,null,null,null,null,{"$f":"H38*(1+$I$8/2)","v":189},189,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189]
[null,{"$f":"'Chart Data'!C112","v":{"$error":"#N/A"}}]
[{"$f":"'Chart Data'!C120","v":"Debt service-to-exports ratio"}]
[null,{"$f":"'Chart Data'!C145","v":"Baseline"},null,null,null,null,null,{"$f":"'Chart Data'!D145","v":"..."},{"$f":"'Chart Data'!E145","v":"..."},{"$f":"'Chart Data'!F145","v":"..."},{"$f":"'Chart Data'!G145","v":"..."},{"$f":"'Chart Data'!H145","v":"..."},{"$f":"'Chart Data'!I145","v":"..."},{"$f":"'Chart Data'!J145","v":"..."},{"$f":"'Chart Data'!K145","v":"..."},{"$f":"'Chart Data'!L145","v":"..."},{"$f":"'Chart Data'!M145","v":"..."},{"$f":"'Chart Data'!N145","v":"..."},{"$f":"'Chart Data'!O145","v":"..."},{"$f":"'Chart Data'!P145","v":"..."},{"$f":"'Chart Data'!Q145","v":"..."},{"$f":"'Chart Data'!R145","v":"..."},{"$f":"'Chart Data'!S145","v":"..."},{"$f":"'Chart Data'!T145","v":"..."},{"$f":"'Chart Data'!U145","v":"..."},{"$f":"'Chart Data'!V145","v":"..."},{"$f":"'Chart Data'!W145","v":"..."},{"$f":"'Chart Data'!X145","v":"..."}]
[null,{"$f":"'Chart Data'!C146","v":"Historical scenario"},null,null,null,null,null,{"$f":"'Chart Data'!D146","v":"..."},{"$f":"'Chart Data'!E146","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!F146","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!G146","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!H146","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!I146","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!J146","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!K146","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!L146","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!M146","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!N146","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!O146","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!P146","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!Q146","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!R146","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!S146","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!T146","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!U146","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!V146","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!W146","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!X146","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"'Chart Data'!C147","v":"MX shock Standard&Tailored"},null,null,null,null,null,{"$f":"'Chart Data'!D147","v":{"$error":"#N/A"}},{"$f":"'Chart Data'!E147","v":{"$error":"#N/A"}},{"$f":"'Chart Data'!F147","v":{"$error":"#N/A"}},{"$f":"'Chart Data'!G147","v":{"$error":"#N/A"}},{"$f":"'Chart Data'!H147","v":{"$error":"#N/A"}},{"$f":"'Chart Data'!I147","v":{"$error":"#N/A"}},{"$f":"'Chart Data'!J147","v":{"$error":"#N/A"}},{"$f":"'Chart Data'!K147","v":{"$error":"#N/A"}},{"$f":"'Chart Data'!L147","v":{"$error":"#N/A"}},{"$f":"'Chart Data'!M147","v":{"$error":"#N/A"}},{"$f":"'Chart Data'!N147","v":{"$error":"#N/A"}},{"$f":"'Chart Data'!O147","v":{"$error":"#N/A"}},{"$f":"'Chart Data'!P147","v":{"$error":"#N/A"}},{"$f":"'Chart Data'!Q147","v":{"$error":"#N/A"}},{"$f":"'Chart Data'!R147","v":{"$error":"#N/A"}},{"$f":"'Chart Data'!S147","v":{"$error":"#N/A"}},{"$f":"'Chart Data'!T147","v":{"$error":"#N/A"}},{"$f":"'Chart Data'!U147","v":{"$error":"#N/A"}},{"$f":"'Chart Data'!V147","v":{"$error":"#N/A"}},{"$f":"'Chart Data'!W147","v":{"$error":"#N/A"}},{"$f":"'Chart Data'!X147","v":{"$error":"#N/A"}}]
[null,{"$f":"'Chart Data'!C150","v":"Threshold"},null,null,null,null,null,{"$f":"'Chart Data'!D150","v":15},{"$f":"'Chart Data'!E150","v":15},{"$f":"'Chart Data'!F150","v":15},{"$f":"'Chart Data'!G150","v":15},{"$f":"'Chart Data'!H150","v":15},{"$f":"'Chart Data'!I150","v":15},{"$f":"'Chart Data'!J150","v":15},{"$f":"'Chart Data'!K150","v":15},{"$f":"'Chart Data'!L150","v":15},{"$f":"'Chart Data'!M150","v":15},{"$f":"'Chart Data'!N150","v":15},{"$f":"'Chart Data'!O150","v":15},{"$f":"'Chart Data'!P150","v":15},{"$f":"'Chart Data'!Q150","v":15},{"$f":"'Chart Data'!R150","v":15},{"$f":"'Chart Data'!S150","v":15},{"$f":"'Chart Data'!T150","v":15},{"$f":"'Chart Data'!U150","v":15},{"$f":"'Chart Data'!V150","v":15},{"$f":"'Chart Data'!W150","v":15},{"$f":"'Chart Data'!X150","v":15}]
[null,"Lower Band",null,null,null,null,null,{"$f":"H46*(1-$I$8/2)","v":14.25},14.25,14.25,14.25,14.25,14.25,14.25,14.25,14.25,14.25,14.25,14.25,14.25,14.25,14.25,14.25,14.25,14.25,14.25,14.25,14.25]
[null,"Upper Band",null,null,null,null,null,{"$f":"H46*(1+$I$8/2)","v":15.75},15.75,15.75,15.75,15.75,15.75,15.75,15.75,15.75,15.75,15.75,15.75,15.75,15.75,15.75,15.75,15.75,15.75,15.75,15.75,15.75]
[null,{"$f":"'Chart Data'!C154","v":{"$error":"#N/A"}}]
[{"$f":"'Chart Data'!C162","v":"Debt service-to-revenue ratio"}]
[null,{"$f":"'Chart Data'!C187","v":"Baseline"},null,null,null,null,null,{"$f":"'Chart Data'!D187","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!E187","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!F187","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!G187","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!H187","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!I187","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!J187","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!K187","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!L187","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!M187","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!N187","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!O187","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!P187","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!Q187","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!R187","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!S187","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!T187","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!U187","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!V187","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!W187","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!X187","v":{"$error":"#VALUE!"}}]
[null,{"$f":"'Chart Data'!C188","v":"Historical scenario"},null,null,null,null,null,{"$f":"'Chart Data'!D188","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!E188","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!F188","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!G188","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!H188","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!I188","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!J188","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!K188","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!L188","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!M188","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!N188","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!O188","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!P188","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!Q188","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!R188","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!S188","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!T188","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!U188","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!V188","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!W188","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!X188","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"'Chart Data'!C189","v":"MX shock Standard&Tailored"},null,null,null,null,null,{"$f":"'Chart Data'!D189","v":{"$error":"#N/A"}},{"$f":"'Chart Data'!E189","v":{"$error":"#N/A"}},{"$f":"'Chart Data'!F189","v":{"$error":"#N/A"}},{"$f":"'Chart Data'!G189","v":{"$error":"#N/A"}},{"$f":"'Chart Data'!H189","v":{"$error":"#N/A"}},{"$f":"'Chart Data'!I189","v":{"$error":"#N/A"}},{"$f":"'Chart Data'!J189","v":{"$error":"#N/A"}},{"$f":"'Chart Data'!K189","v":{"$error":"#N/A"}},{"$f":"'Chart Data'!L189","v":{"$error":"#N/A"}},{"$f":"'Chart Data'!M189","v":{"$error":"#N/A"}},{"$f":"'Chart Data'!N189","v":{"$error":"#N/A"}},{"$f":"'Chart Data'!O189","v":{"$error":"#N/A"}},{"$f":"'Chart Data'!P189","v":{"$error":"#N/A"}},{"$f":"'Chart Data'!Q189","v":{"$error":"#N/A"}},{"$f":"'Chart Data'!R189","v":{"$error":"#N/A"}},{"$f":"'Chart Data'!S189","v":{"$error":"#N/A"}},{"$f":"'Chart Data'!T189","v":{"$error":"#N/A"}},{"$f":"'Chart Data'!U189","v":{"$error":"#N/A"}},{"$f":"'Chart Data'!V189","v":{"$error":"#N/A"}},{"$f":"'Chart Data'!W189","v":{"$error":"#N/A"}},{"$f":"'Chart Data'!X189","v":{"$error":"#N/A"}}]
[null,{"$f":"'Chart Data'!C192","v":"Threshold"},null,null,null,null,null,{"$f":"'Chart Data'!D192","v":18},{"$f":"'Chart Data'!E192","v":18},{"$f":"'Chart Data'!F192","v":18},{"$f":"'Chart Data'!G192","v":18},{"$f":"'Chart Data'!H192","v":18},{"$f":"'Chart Data'!I192","v":18},{"$f":"'Chart Data'!J192","v":18},{"$f":"'Chart Data'!K192","v":18},{"$f":"'Chart Data'!L192","v":18},{"$f":"'Chart Data'!M192","v":18},{"$f":"'Chart Data'!N192","v":18},{"$f":"'Chart Data'!O192","v":18},{"$f":"'Chart Data'!P192","v":18},{"$f":"'Chart Data'!Q192","v":18},{"$f":"'Chart Data'!R192","v":18},{"$f":"'Chart Data'!S192","v":18},{"$f":"'Chart Data'!T192","v":18},{"$f":"'Chart Data'!U192","v":18},{"$f":"'Chart Data'!V192","v":18},{"$f":"'Chart Data'!W192","v":18},{"$f":"'Chart Data'!X192","v":18}]
[null,"Lower Band",null,null,null,null,null,{"$f":"H54*(1-$I$8/2)","v":17.099999999999998},17.099999999999998,17.099999999999998,17.099999999999998,17.099999999999998,17.099999999999998,17.099999999999998,17.099999999999998,17.099999999999998,17.099999999999998,17.099999999999998,17.099999999999998,17.099999999999998,17.099999999999998,17.099999999999998,17.099999999999998,17.099999999999998,17.099999999999998,17.099999999999998,17.099999999999998,17.099999999999998]
[null,"Upper Band",null,null,null,null,null,{"$f":"H54*(1+$I$8/2)","v":18.900000000000002},18.900000000000002,18.900000000000002,18.900000000000002,18.900000000000002,18.900000000000002,18.900000000000002,18.900000000000002,18.900000000000002,18.900000000000002,18.900000000000002,18.900000000000002,18.900000000000002,18.900000000000002,18.900000000000002,18.900000000000002,18.900000000000002,18.900000000000002,18.900000000000002,18.900000000000002,18.900000000000002]
[null,{"$f":"'Chart Data'!C196","v":{"$error":"#N/A"}}]
[]
[{"$f":"IF(START!$L$10=\"English\",translation!C852,IF(START!$L$10=\"French\",translation!D874,IF(START!$L$10=\"Portuguese\",translation!E874,translation!D889)))","v":"Probabilities"}]
[]
[]
[null,null,null,null,null,null,null,{"$f":"IF(START!$L$10=\"English\",translation!C878,IF(START!$L$10=\"French\",translation!D878,IF(START!$L$10=\"Portuguese\",translation!E878,translation!E889)))","v":"Regression Coefficients"},"Models"]
[null,null,null,null,null,null,null,null,{"$f":"H64","v":"npvgdp"},{"$f":"H65","v":"npvexp"},{"$f":"H66","v":"tdsexp"},{"$f":"H67","v":"tdsrev"},null,{"$f":"IF(START!$L$10=\"English\",translation!C873,IF(START!$L$10=\"French\",translation!C874,IF(START!$L$10=\"Portuguese\",translation!D873,translation!#REF!)))","v":"Probability Threshold"},null,null,"old values"]
[null,null,null,null,null,null,null,"npvgdp",1.5409999999999999,null,null,null,null,"npvgdp",0.155,null,0.13500000000000001]
[null,null,null,null,null,null,null,"npvexp",null,0.35899999999999999,null,null,null,"npvexp",0.16,null,0.125]
[null,null,null,null,null,null,null,"tdsexp",null,null,3.5409999999999999,null,null,"tdsexp",0.13800000000000001,null,0.14099999999999999]
[null,null,null,null,null,null,null,"tdsrev",null,null,null,3.7450000000000001,null,"tdsrev",0.15,null,0.152]
[null,null,null,null,null,null,null,"CPIA",-0.4,-0.38100000000000001,-0.39500000000000002,-0.36199999999999999]
[null,null,null,null,null,null,null,"Growth",-3.081,-2.8530000000000002,-1.9419999999999999,-3.0009999999999999]
[null,null,null,null,null,null,null,"Reserves",-4.2229999999999999,-4.5910000000000002,-3.6989999999999998,-3.6960000000000002]
[null,null,null,null,null,null,null,"Reserves^2",3.9529999999999998,4.5819999999999999,3.6829999999999998,3.7429999999999999]
[null,null,null,null,null,null,null,"Remittances",-2.2349999999999999,-2.282,-1.9339999999999999,-1.635]
[null,null,null,null,null,null,null,"World Growth",-12.4,-14.09,-13.75,-13.84]
[null,null,null,null,null,null,null,"Constant",1.31,1.331,1.1479999999999999,0.97899999999999998]
[]
[{"$f":"IF(START!$L$10=\"English\",translation!C876,IF(START!$L$10=\"French\",translation!#REF!,IF(START!$L$10=\"Portuguese\",translation!I877,translation!D891)))","v":"Average of 5-year history + 11-year projection"},null,{"$f":"D76-1","v":2014},2015,2016,2017,{"$f":"H76-1","v":2018},{"$f":"H24","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039]
["CPIA",null,null,null,null,null,null,{"$f":"AVERAGE(C109:R109)","v":3.5510429166666664},{"$f":"$H$77","v":3.5510429166666664},{"$f":"$H$77","v":3.5510429166666664},3.5510429166666664,3.5510429166666664,3.5510429166666664,3.5510429166666664,3.5510429166666664,3.5510429166666664,3.5510429166666664,3.5510429166666664,3.5510429166666664,3.5510429166666664,3.5510429166666664,3.5510429166666664,3.5510429166666664,3.5510429166666664,3.5510429166666664,3.5510429166666664,3.5510429166666664,3.5510429166666664]
[{"$f":"IF(START!$L$10=\"English\",translation!C877,IF(START!$L$10=\"French\",translation!D876,IF(START!$L$10=\"Portuguese\",translation!E876,translation!D892)))","v":"Real GDP Growth"},null,null,null,null,null,null,{"$f":"AVERAGE(C110:R110)","v":{"$error":"#DIV/0!"}},{"$f":"$H$78","v":{"$error":"#DIV/0!"}},{"$f":"$H$78","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Reserves",null,null,null,null,null,null,{"$f":"AVERAGE(C111:R111)","v":{"$error":"#DIV/0!"}},{"$f":"$H$79","v":{"$error":"#DIV/0!"}},{"$f":"$H$79","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Remittances",null,null,null,null,null,null,{"$f":"AVERAGE(C114:R114)","v":{"$error":"#DIV/0!"}},{"$f":"$H$80","v":{"$error":"#DIV/0!"}},{"$f":"$H$80","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["World Growth",null,null,null,null,null,null,{"$f":"AVERAGE(C117:R117)","v":0},{"$f":"$H$81","v":0},{"$f":"$H$81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$26","v":"PV of debt-to GDP ratio"}]
[null,{"$f":"B27","v":"Baseline"},null,null,null,null,null,{"$f":"NORMDIST($I$64*H27/100+$I$68*H$77+$I$69*H$78/100+$I$70*H$79/100+$I$71*(H$79/100)^2+$I$72*H$80/100+$I$73*H$81/100+$I$74,0,1,1)*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"NORMDIST($I$64*J27/100+$I$68*J$77+$I$69*J$78/100+$I$70*J$79/100+$I$71*(J$79/100)^2+$I$72*J$80/100+$I$73*J$81/100+$I$74,0,1,1)*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"B28","v":"Historical scenario"},null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"NORMDIST($I$64*J28/100+$I$68*J$77+$I$69*J$78/100+$I$70*J$79/100+$I$71*(J$79/100)^2+$I$72*J$80/100+$I$73*J$81/100+$I$74,0,1,1)*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Most extreme shock",{"$f":"B29","v":"MX shock Standard&Tailored"},null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"NORMDIST($I$64*J29/100+$I$68*J$77+$I$69*J$78/100+$I$70*J$79/100+$I$71*(J$79/100)^2+$I$72*J$80/100+$I$73*J$81/100+$I$74,0,1,1)*100","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"B30","v":"Threshold"},null,null,null,null,null,{"$f":"$O$64*100","v":15.5},15.5,15.5,15.5,15.5,15.5,15.5,15.5,15.5,15.5,15.5,15.5,15.5,15.5,15.5,15.5,15.5,15.5,15.5,15.5,15.5]
[]
[{"$f":"$A$34","v":"PV of debt-to-exports ratio"}]
[null,{"$f":"B35","v":"Baseline"},null,null,null,null,null,{"$f":"NORMDIST($J$65*H35/100+$J$68*H$77+$J$69*H$78/100+$J$70*H$79/100+$J$71*(H$79/100)^2+$J$72*H$80/100+$J$73*H$81/100+$J$74,0,1,1)*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"NORMDIST($J$65*J35/100+$J$68*J$77+$J$69*J$78/100+$J$70*J$79/100+$J$71*(J$79/100)^2+$J$72*J$80/100+$J$73*J$81/100+$J$74,0,1,1)*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"B36","v":"Historical scenario"},null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"NORMDIST($J$65*J36/100+$J$68*J$77+$J$69*J$78/100+$J$70*J$79/100+$J$71*(J$79/100)^2+$J$72*J$80/100+$J$73*J$81/100+$J$74,0,1,1)*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"$A$86","v":"Most extreme shock"},{"$f":"B37","v":"MX shock Standard&Tailored"},null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"NORMDIST($J$65*J37/100+$J$68*J$77+$J$69*J$78/100+$J$70*J$79/100+$J$71*(J$79/100)^2+$J$72*J$80/100+$J$73*J$81/100+$J$74,0,1,1)*100","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"B38","v":"Threshold"},null,null,null,null,null,{"$f":"$O$65*100","v":16},16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16]
[]
[{"$f":"$A$42","v":"Debt service-to-exports ratio"}]
[null,{"$f":"B43","v":"Baseline"},null,null,null,null,null,{"$f":"NORMDIST($K$66*H43/100+$K$68*H$77+$K$69*H$78/100+$K$70*H$79/100+$K$71*(H$79/100)^2+$K$72*H$80/100+$K$73*H$81/100+$K$74,0,1,1)*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"NORMDIST($K$66*J43/100+$K$68*J$77+$K$69*J$78/100+$K$70*J$79/100+$K$71*(J$79/100)^2+$K$72*J$80/100+$K$73*J$81/100+$K$74,0,1,1)*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"B44","v":"Historical scenario"},null,null,null,null,null,{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$f":"NORMDIST($K$66*J44/100+$K$68*J$77+$K$69*J$78/100+$K$70*J$79/100+$K$71*(J$79/100)^2+$K$72*J$80/100+$K$73*J$81/100+$K$74,0,1,1)*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"$A$86","v":"Most extreme shock"},{"$f":"B45","v":"MX shock Standard&Tailored"},null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"NORMDIST($K$66*J45/100+$K$68*J$77+$K$69*J$78/100+$K$70*J$79/100+$K$71*(J$79/100)^2+$K$72*J$80/100+$K$73*J$81/100+$K$74,0,1,1)*100","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"B46","v":"Threshold"},null,null,null,null,null,{"$f":"$O$66*100","v":13.8},13.8,13.8,13.8,13.8,13.8,13.8,13.8,13.8,13.8,13.8,13.8,13.8,13.8,13.8,13.8,13.8,13.8,13.8,13.8,13.8]
[]
[{"$f":"$A$50","v":"Debt service-to-revenue ratio"}]
[null,{"$f":"B51","v":"Baseline"},null,null,null,null,null,{"$f":"NORMDIST($L$67*H51/100+$L$68*H$77+$L$69*H$78/100+$L$70*H$79/100+$L$71*(H$79/100)^2+$L$72*H$80/100+$L$73*H$81/100+$L$74,0,1,1)*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"NORMDIST($L$67*J51/100+$L$68*J$77+$L$69*J$78/100+$L$70*J$79/100+$L$71*(J$79/100)^2+$L$72*J$80/100+$L$73*J$81/100+$L$74,0,1,1)*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"B52","v":"Historical scenario"},null,null,null,null,null,{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$f":"NORMDIST($L$67*J52/100+$L$68*J$77+$L$69*J$78/100+$L$70*J$79/100+$L$71*(J$79/100)^2+$L$72*J$80/100+$L$73*J$81/100+$L$74,0,1,1)*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"$A$86","v":"Most extreme shock"},{"$f":"B53","v":"MX shock Standard&Tailored"},null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"NORMDIST($L$67*J53/100+$L$68*J$77+$L$69*J$78/100+$L$70*J$79/100+$L$71*(J$79/100)^2+$L$72*J$80/100+$L$73*J$81/100+$L$74,0,1,1)*100","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"B54","v":"Threshold"},null,null,null,null,null,{"$f":"$O$67*100","v":15},15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15]
[]
["Background macro variables"]
[null,null,{"$f":"C76","v":2014},{"$f":"D76","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029]
["CPIA",null,{"$f":"IFERROR(INDEX('Imported data'!$B$81:$V$82, MATCH('Probability approach'!$A109, 'Imported data'!$B$81:$B$82, 0), MATCH('Probability approach'!C$108, 'Imported data'!$B$81:$V$81, 0)), B109)","v":3.7083400000000002},{"$f":"IFERROR(INDEX('Imported data'!$B$81:$V$82, MATCH('Probability approach'!$A109, 'Imported data'!$B$81:$B$82, 0), MATCH('Probability approach'!D$108, 'Imported data'!$B$81:$V$81, 0)), C109)","v":3.7083400000000002},{"$f":"IFERROR(INDEX('Imported data'!$B$81:$V$82, MATCH('Probability approach'!$A109, 'Imported data'!$B$81:$B$82, 0), MATCH('Probability approach'!E$108, 'Imported data'!$B$81:$V$81, 0)), D109)","v":3.6833399999999998},{"$f":"IFERROR(INDEX('Imported data'!$B$81:$V$82, MATCH('Probability approach'!$A109, 'Imported data'!$B$81:$B$82, 0), MATCH('Probability approach'!F$108, 'Imported data'!$B$81:$V$81, 0)), E109)","v":3.6166666666666671},{"$f":"IFERROR(INDEX('Imported data'!$B$81:$V$82, MATCH('Probability approach'!$A109, 'Imported data'!$B$81:$B$82, 0), MATCH('Probability approach'!G$108, 'Imported data'!$B$81:$V$81, 0)), F109)","v":3.5083333333333333},{"$f":"IFERROR(INDEX('Imported data'!$B$81:$V$82, MATCH('Probability approach'!$A109, 'Imported data'!$B$81:$B$82, 0), MATCH('Probability approach'!H$108, 'Imported data'!$B$81:$V$81, 0)), G109)","v":3.5083333333333333},{"$f":"IFERROR(INDEX('Imported data'!$B$81:$V$82, MATCH('Probability approach'!$A109, 'Imported data'!$B$81:$B$82, 0), MATCH('Probability approach'!I$108, 'Imported data'!$B$81:$V$81, 0)), H109)","v":3.5083333333333333},{"$f":"IFERROR(INDEX('Imported data'!$B$81:$V$82, MATCH('Probability approach'!$A109, 'Imported data'!$B$81:$B$82, 0), MATCH('Probability approach'!J$108, 'Imported data'!$B$81:$V$81, 0)), I109)","v":3.5083333333333333},{"$f":"IFERROR(INDEX('Imported data'!$B$81:$V$82, MATCH('Probability approach'!$A109, 'Imported data'!$B$81:$B$82, 0), MATCH('Probability approach'!K$108, 'Imported data'!$B$81:$V$81, 0)), J109)","v":3.5083333333333333},{"$f":"IFERROR(INDEX('Imported data'!$B$81:$V$82, MATCH('Probability approach'!$A109, 'Imported data'!$B$81:$B$82, 0), MATCH('Probability approach'!L$108, 'Imported data'!$B$81:$V$81, 0)), K109)","v":3.5083333333333333},{"$f":"IFERROR(INDEX('Imported data'!$B$81:$V$82, MATCH('Probability approach'!$A109, 'Imported data'!$B$81:$B$82, 0), MATCH('Probability approach'!M$108, 'Imported data'!$B$81:$V$81, 0)), L109)","v":3.5083333333333333},{"$f":"IFERROR(INDEX('Imported data'!$B$81:$V$82, MATCH('Probability approach'!$A109, 'Imported data'!$B$81:$B$82, 0), MATCH('Probability approach'!N$108, 'Imported data'!$B$81:$V$81, 0)), M109)","v":3.5083333333333333},{"$f":"IFERROR(INDEX('Imported data'!$B$81:$V$82, MATCH('Probability approach'!$A109, 'Imported data'!$B$81:$B$82, 0), MATCH('Probability approach'!O$108, 'Imported data'!$B$81:$V$81, 0)), N109)","v":3.5083333333333333},{"$f":"IFERROR(INDEX('Imported data'!$B$81:$V$82, MATCH('Probability approach'!$A109, 'Imported data'!$B$81:$B$82, 0), MATCH('Probability approach'!P$108, 'Imported data'!$B$81:$V$81, 0)), O109)","v":3.5083333333333333},{"$f":"IFERROR(INDEX('Imported data'!$B$81:$V$82, MATCH('Probability approach'!$A109, 'Imported data'!$B$81:$B$82, 0), MATCH('Probability approach'!Q$108, 'Imported data'!$B$81:$V$81, 0)), P109)","v":3.5083333333333333},{"$f":"IFERROR(INDEX('Imported data'!$B$81:$V$82, MATCH('Probability approach'!$A109, 'Imported data'!$B$81:$B$82, 0), MATCH('Probability approach'!R$108, 'Imported data'!$B$81:$V$81, 0)), Q109)","v":3.5083333333333333}]
["Real growth rate",null,{"$f":"'Macro-Debt_Data'!P107","v":"…"},{"$f":"'Macro-Debt_Data'!Q107","v":"…"},{"$f":"'Macro-Debt_Data'!R107","v":"…"},{"$f":"'Macro-Debt_Data'!S107","v":"…"},{"$f":"'Macro-Debt_Data'!T107","v":"…"},{"$f":"'Macro-Debt_Data'!U107","v":"…"},{"$f":"'Macro-Debt_Data'!V107","v":"…"},{"$f":"'Macro-Debt_Data'!W107","v":"…"},{"$f":"'Macro-Debt_Data'!X107","v":"…"},{"$f":"'Macro-Debt_Data'!Y107","v":"…"},{"$f":"'Macro-Debt_Data'!Z107","v":"…"},{"$f":"'Macro-Debt_Data'!AA107","v":"…"},{"$f":"'Macro-Debt_Data'!AB107","v":"…"},{"$f":"'Macro-Debt_Data'!AC107","v":"…"},{"$f":"'Macro-Debt_Data'!AD107","v":"…"},{"$f":"'Macro-Debt_Data'!AE107","v":"…"}]
["Reserves / imports ratio",null,{"$f":"C112/C113*100","v":{"$error":"#DIV/0!"}},{"$f":"D112/D113*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Gross Reserves",null,{"$f":"'Input 3 - Macro-Debt data(DMX)'!S180","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!T180","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!U180","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!V180","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!W180","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!X180","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!Y180","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!Z180","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AA180","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AB180","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AC180","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AD180","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AE180","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AF180","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AG180","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AH180","v":0}]
["Imports",null,{"$f":"'Input 3 - Macro-Debt data(DMX)'!S38","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!T38","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!U38","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!V38","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!W38","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!X38","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!Y38","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!Z38","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AA38","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AB38","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AC38","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AD38","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AE38","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AF38","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AG38","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AH38","v":0}]
["Remitances / GDP ratio",null,{"$f":"C115/C116*100","v":{"$error":"#DIV/0!"}},{"$f":"D115/D116*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Gross remittances",null,{"$f":"'Input 3 - Macro-Debt data(DMX)'!S45","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!T45","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!U45","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!V45","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!W45","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!X45","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!Y45","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!Z45","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AA45","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AB45","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AC45","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AD45","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AE45","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AF45","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AG45","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AH45","v":0}]
["Nominal GDP",null,{"$f":"'Macro-Debt_Data'!P56","v":0},{"$f":"'Macro-Debt_Data'!Q56","v":0},{"$f":"'Macro-Debt_Data'!R56","v":0},{"$f":"'Macro-Debt_Data'!S56","v":0},{"$f":"'Macro-Debt_Data'!T56","v":0},{"$f":"'Macro-Debt_Data'!U56","v":0},{"$f":"'Macro-Debt_Data'!V56","v":0},{"$f":"'Macro-Debt_Data'!W56","v":0},{"$f":"'Macro-Debt_Data'!X56","v":0},{"$f":"'Macro-Debt_Data'!Y56","v":0},{"$f":"'Macro-Debt_Data'!Z56","v":0},{"$f":"'Macro-Debt_Data'!AA56","v":0},{"$f":"'Macro-Debt_Data'!AB56","v":0},{"$f":"'Macro-Debt_Data'!AC56","v":0},{"$f":"'Macro-Debt_Data'!AD56","v":0},{"$f":"'Macro-Debt_Data'!AE56","v":0}]
["World economic growth rate",null,{"$f":"'Input 3 - Macro-Debt data(DMX)'!S179","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!T179","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!U179","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!V179","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!W179","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!X179","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!Y179","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!Z179","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AA179","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AB179","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AC179","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AD179","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AE179","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AF179","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AG179","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AH179","v":0}]

{"sheet":"Realism 1 - Forecast Error","index":27,"n_rows":163,"n_cols":34,"rows_kept":163,"cut":false,"hidden":false,"merged":[[99,30,101,30],[99,31,101,31],[129,30,131,30],[129,31,131,31],[12,30,14,30],[12,31,14,31],[48,30,50,30],[48,31,50,31],[67,29,67,32],[68,31,68,32]]}
[]
[null,"Country",null,{"$f":"'Input 1 - Basics'!C7","v":"Nicaragua"}]
[null,"Country code",null,{"$f":"'Input 1 - Basics'!C8","v":278}]
[null,null,null,"Year","Issue_Date"]
[null,"Current vintage","Vintage ID",{"$f":"'Input 1 - Basics'!C17","v":2019}]
[null,"The latest vintage",{"$f":"D3&1","v":"2781"},{"$f":"LEFT(E6, 4)","v":"2017"},{"$f":"'Imported data'!E6","v":"2017-06-05"}]
[null,"5 years ago",{"$f":"D3&5","v":"2785"},{"$f":"LEFT(E7, 4)","v":"2013"},{"$f":"'Imported data'!E7","v":"2013-11-15"}]
[]
[null,null,null,null,null,null,null,null,"First year of projection (5 years ago)",null,null,null,null,null,"First year of projection (current vintage)"]
[]
[null,null,null,null,null,null,null,{"$f":"I11-1","v":2012},2013,2014,2015,2016,2017,{"$f":"O11-1","v":2018},{"$f":"FirstYear_of_Projection","v":2019},{"$f":"O11+1","v":2020},{"$f":"P11+1","v":2021},2022,2023,{"$f":"S11+1","v":2024},{"$f":"T11+1","v":2025},2026,2027,2028,2029,null,"Memorandum"]
[null,"External debt"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"++OFFSET(translation!C1213, 0,LANG)","v":"5-year historical change"},{"$f":"++OFFSET(translation!C1214, 0,LANG)","v":"5-year projected change"}]
[null,"Current vintage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart legend",{"$f":"++OFFSET(translation!C1212, 0,LANG)","v":"5-year cummulative"}]
[null,{"$f":"$D$5","v":2019},"NGDPD",{"$f":"CONCATENATE(B15,C15)","v":"2019NGDPD"},"Nominal GDP (in billions of US dollars)",null,null,{"$f":"IF('Input 1 - Basics'!$C$19=lookup!$J$12,'Baseline - external'!G48/1000,'Baseline - external'!G48)","v":0},{"$f":"IF('Input 1 - Basics'!$C$19=lookup!$J$12,'Baseline - external'!H48/1000,'Baseline - external'!H48)","v":0},{"$f":"IF('Input 1 - Basics'!$C$19=lookup!$J$12,'Baseline - external'!I48/1000,'Baseline - external'!I48)","v":0},{"$f":"IF('Input 1 - Basics'!$C$19=lookup!$J$12,'Baseline - external'!J48/1000,'Baseline - external'!J48)","v":0},{"$f":"IF('Input 1 - Basics'!$C$19=lookup!$J$12,'Baseline - external'!K48/1000,'Baseline - external'!K48)","v":0},{"$f":"IF('Input 1 - Basics'!$C$19=lookup!$J$12,'Baseline - external'!L48/1000,'Baseline - external'!L48)","v":0},{"$f":"IF('Input 1 - Basics'!$C$19=lookup!$J$12,'Baseline - external'!M48/1000,'Baseline - external'!M48)","v":0},{"$f":"IF('Input 1 - Basics'!$C$19=lookup!$J$12,'Baseline - external'!N48/1000,'Baseline - external'!N48)","v":0},{"$f":"IF('Input 1 - Basics'!$C$19=lookup!$J$12,'Baseline - external'!O48/1000,'Baseline - external'!O48)","v":0},{"$f":"IF('Input 1 - Basics'!$C$19=lookup!$J$12,'Baseline - external'!P48/1000,'Baseline - external'!P48)","v":0},{"$f":"IF('Input 1 - Basics'!$C$19=lookup!$J$12,'Baseline - external'!Q48/1000,'Baseline - external'!Q48)","v":0},{"$f":"IF('Input 1 - Basics'!$C$19=lookup!$J$12,'Baseline - external'!R48/1000,'Baseline - external'!R48)","v":0},{"$f":"IF('Input 1 - Basics'!$C$19=lookup!$J$12,'Baseline - external'!S48/1000,'Baseline - external'!S48)","v":0},null,null,null,null,null,null,"Y"]
[null,{"$f":"$D$5","v":2019},"D_GDP",{"$f":"CONCATENATE(B16,C16)","v":"2019D_GDP"},"External debt (nominal; in percent of GDP)",null,null,{"$f":"'Baseline - external'!G12","v":"…"},{"$f":"'Baseline - external'!H12","v":"…"},{"$f":"'Baseline - external'!I12","v":"…"},{"$f":"'Baseline - external'!J12","v":"…"},{"$f":"'Baseline - external'!K12","v":"…"},{"$f":"'Baseline - external'!L12","v":"…"},{"$f":"'Baseline - external'!M12","v":"…"},{"$f":"'Baseline - external'!N12","v":"…"},{"$f":"'Baseline - external'!O12","v":"…"},{"$f":"'Baseline - external'!P12","v":"…"},{"$f":"'Baseline - external'!Q12","v":"…"},{"$f":"'Baseline - external'!R12","v":"…"},{"$f":"'Baseline - external'!S12","v":"…"},{"$f":"'Baseline - external'!T12","v":"…"},{"$f":"'Baseline - external'!U12","v":"…"},{"$f":"'Baseline - external'!V12","v":"…"},{"$f":"'Baseline - external'!W12","v":"…"},{"$f":"'Baseline - external'!X12","v":"…"},null,null,null,null,null,{"$f":"CONCATENATE(I11,\" -\",N11)","v":"2013 -2018"},{"$f":"CONCATENATE(N11, \" - \",S11)","v":"2018 - 2023"}]
[null,{"$f":"$D$5","v":2019},"D_PPG_GDP",{"$f":"CONCATENATE(B17,C17)","v":"2019D_PPG_GDP"},"External debt o/w public and publicly guaranteed (in percent of GDP)",null,null,{"$f":"'Baseline - external'!G13","v":"…"},{"$f":"'Baseline - external'!H13","v":"…"},{"$f":"'Baseline - external'!I13","v":"…"},{"$f":"'Baseline - external'!J13","v":"…"},{"$f":"'Baseline - external'!K13","v":"…"},{"$f":"'Baseline - external'!L13","v":"…"},{"$f":"'Baseline - external'!M13","v":"…"},{"$f":"'Baseline - external'!N13","v":"…"},{"$f":"'Baseline - external'!O13","v":"…"},{"$f":"'Baseline - external'!P13","v":"…"},{"$f":"'Baseline - external'!Q13","v":"…"},{"$f":"'Baseline - external'!R13","v":"…"},{"$f":"'Baseline - external'!S13","v":"…"},{"$f":"'Baseline - external'!T13","v":"…"},{"$f":"'Baseline - external'!U13","v":"…"},{"$f":"'Baseline - external'!V13","v":"…"},{"$f":"'Baseline - external'!W13","v":"…"},{"$f":"'Baseline - external'!X13","v":"…"},null,"dG"]
[null,null,null,null,"External debt (in billions of US dollars)",null,null,{"$f":"H15*H16/100","v":{"$error":"#VALUE!"}},{"$f":"I15*I16/100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,null,null,null,"D",null,null,{"$f":"++OFFSET(translation!C1215, 0,LANG)","v":"Change in external debt"},{"$f":"N16-I16","v":{"$error":"#VALUE!"}},{"$f":"S16-N16","v":{"$error":"#VALUE!"}}]
[null,{"$f":"$D$5","v":2019},"BGS_GDP",{"$f":"CONCATENATE(B19,C19)","v":"2019BGS_GDP"},"Deficit in balance of goods and services (in percent of GDP)",null,null,{"$f":"'Baseline - external'!G18","v":"…"},{"$f":"'Baseline - external'!H18","v":"…"},{"$f":"'Baseline - external'!I18","v":"…"},{"$f":"'Baseline - external'!J18","v":"…"},{"$f":"'Baseline - external'!K18","v":"…"},{"$f":"'Baseline - external'!L18","v":"…"},{"$f":"'Baseline - external'!M18","v":"…"},{"$f":"'Baseline - external'!N18","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!O18","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!P18","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Q18","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!R18","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!S18","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,{"$f":"++OFFSET(translation!C1216, 0,LANG)","v":"Change in PPG debt 3/"},{"$f":"N17-I17","v":{"$error":"#VALUE!"}},{"$f":"S17-N17","v":{"$error":"#VALUE!"}}]
[null,2019,"NCTN_GDP","2019NCTN_GDP","Net current transfers (negative = inflow) (in percent of GDP)",null,null,{"$f":"'Baseline - external'!G21","v":"..."},{"$f":"'Baseline - external'!H21","v":"..."},{"$f":"'Baseline - external'!I21","v":"..."},{"$f":"'Baseline - external'!J21","v":"..."},{"$f":"'Baseline - external'!K21","v":"..."},{"$f":"'Baseline - external'!L21","v":"..."},{"$f":"'Baseline - external'!M21","v":"..."},{"$f":"'Baseline - external'!N21","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!O21","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!P21","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Q21","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!R21","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!S21","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,{"$f":"++OFFSET(translation!C1217, 0,LANG)","v":"Current account + FDI"},{"$f":"SUM(J23:N23)","v":{"$error":"#VALUE!"}},{"$f":"SUM(O23:S23)","v":{"$error":"#DIV/0!"}}]
[null,2019,"NCTN_OTH_GDP",{"$f":"CONCATENATE(B21,C21)","v":"2019NCTN_OTH_GDP"},"Other noninterest current account flows (negative = net inflow)",null,null,{"$f":"'Baseline - external'!G23","v":"…"},{"$f":"'Baseline - external'!H23","v":"…"},{"$f":"'Baseline - external'!I23","v":"…"},{"$f":"'Baseline - external'!J23","v":"…"},{"$f":"'Baseline - external'!K23","v":"…"},{"$f":"'Baseline - external'!L23","v":"…"},{"$f":"'Baseline - external'!M23","v":"…"},{"$f":"'Baseline - external'!N23","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!O23","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!P23","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Q23","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!R23","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!S23","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,{"$f":"++OFFSET(translation!C1218, 0,LANG)","v":"Nominal interest rate"},{"$f":"SUM(J24:N24)","v":0},{"$f":"SUM(O24:S24)","v":{"$error":"#VALUE!"}}]
[null,2019,"BFDIN_GDP",{"$f":"CONCATENATE(B22,C22)","v":"2019BFDIN_GDP"},"Net FDI (in percent of GDP)",null,null,{"$f":"'Baseline - external'!G24","v":"…"},{"$f":"'Baseline - external'!H24","v":"…"},{"$f":"'Baseline - external'!I24","v":"…"},{"$f":"'Baseline - external'!J24","v":"…"},{"$f":"'Baseline - external'!K24","v":"…"},{"$f":"'Baseline - external'!L24","v":"…"},{"$f":"'Baseline - external'!M24","v":"…"},{"$f":"'Baseline - external'!N24","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!O24","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!P24","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Q24","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!R24","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!S24","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"fdi",null,null,{"$f":"++OFFSET(translation!C1219, 0,LANG)","v":"Real GDP growth"},{"$f":"SUM(J25:N25)","v":0},{"$f":"SUM(O25:S25)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"Current account + FDI",null,null,{"$f":"H19+H20+H21+H22","v":{"$error":"#VALUE!"}},{"$f":"I19+I20+I21+I22","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"M19+M20+M21+M22","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"S19+S20+S21+S22","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,null,null,null,null,null,"- (ca + fdi)",null,null,{"$f":"++OFFSET(translation!C1220, 0,LANG)","v":"Price and exchange rate"},{"$f":"SUM(J26:N26)","v":0},{"$f":"SUM(O26:S26)","v":{"$error":"#VALUE!"}}]
[null,2019,"DCIR_GDP",{"$f":"CONCATENATE(B24,C24)","v":"2019DCIR_GDP"},"Contribution from nominal interest rate (in percent of GDP)",null,null,{"$f":"'Baseline - external'!G27","v":"…"},{"$f":"'Baseline - external'!H27","v":"…"},{"$f":"'Baseline - external'!I27","v":"…"},{"$f":"'Baseline - external'!J27","v":"…"},{"$f":"'Baseline - external'!K27","v":"…"},{"$f":"'Baseline - external'!L27","v":"…"},{"$f":"'Baseline - external'!M27","v":"…"},{"$f":"'Baseline - external'!N27","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!O27","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!P27","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Q27","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!R27","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!S27","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"i / (1+g)(1+ρ) *d(t-1)",null,null,{"$f":"++OFFSET(translation!C1221, 0,LANG)","v":"Change in debt"},{"$f":"SUM(J27:N27)","v":0},{"$f":"SUM(O27:S27)","v":{"$error":"#VALUE!"}}]
[null,2019,"DCGDPR_GDP",{"$f":"CONCATENATE(B25,C25)","v":"2019DCGDPR_GDP"},"of which: contribution from real GDP growth (in percent of GDP)",null,null,{"$f":"'Baseline - external'!G28","v":"…"},{"$f":"'Baseline - external'!H28","v":"…"},{"$f":"'Baseline - external'!I28","v":"…"},{"$f":"'Baseline - external'!J28","v":"…"},{"$f":"'Baseline - external'!K28","v":"…"},{"$f":"'Baseline - external'!L28","v":"…"},{"$f":"'Baseline - external'!M28","v":"…"},{"$f":"'Baseline - external'!N28","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!O28","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!P28","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Q28","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!R28","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!S28","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"- g / (1+g)(1+ρ) *d(t-1)",null,null,{"$f":"++OFFSET(translation!C1222, 0,LANG)","v":"Residual"},{"$f":"SUM(J28:N28)-SUM(J30:N30)","v":{"$error":"#VALUE!"}},{"$f":"SUM(O28:S28)-SUM(O30:S30)","v":{"$error":"#VALUE!"}}]
[null,2019,"DCPECH_GDP",{"$f":"CONCATENATE(B26,C26)","v":"2019DCPECH_GDP"},"Contribution from price and exchange rate changes (in percent of GDP)",null,null,{"$f":"'Baseline - external'!G29","v":"…"},{"$f":"'Baseline - external'!H29","v":"…"},{"$f":"'Baseline - external'!I29","v":"…"},{"$f":"'Baseline - external'!J29","v":"…"},{"$f":"'Baseline - external'!K29","v":"…"},{"$f":"'Baseline - external'!L29","v":"…"},{"$f":"'Baseline - external'!M29","v":"…"},{"$f":"'Baseline - external'!N29","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!O29","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!P29","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Q29","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!R29","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!S29","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"-(ρ (1+g) / (1+g)(1+ρ) )*d(t-1)",null,null,"o/w: private sector debt",{"$f":"-SUM(J30:N30)","v":{"$error":"#VALUE!"}},{"$f":"-SUM(O30:S30)","v":{"$error":"#VALUE!"}}]
[null,2019,"D_LCH_GDP","2019D_LCH_GDP","Change in external debt (in percent of GDP)",null,null,{"$f":"'Baseline - external'!G15","v":"…"},{"$f":"'Baseline - external'!H15","v":"…"},{"$f":"'Baseline - external'!I15","v":"…"},{"$f":"'Baseline - external'!J15","v":"…"},{"$f":"'Baseline - external'!K15","v":"…"},{"$f":"'Baseline - external'!L15","v":"…"},{"$f":"'Baseline - external'!M15","v":"…"},{"$f":"'Baseline - external'!N15","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!O15","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!P15","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Q15","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!R15","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!S15","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Δ d(t) "]
[null,null,null,null,"Residual",null,null,{"$f":"'Baseline - external'!G30","v":"…"},{"$f":"'Baseline - external'!H30","v":"…"},{"$f":"'Baseline - external'!I30","v":"…"},{"$f":"'Baseline - external'!J30","v":"…"},{"$f":"'Baseline - external'!K30","v":"…"},{"$f":"'Baseline - external'!L30","v":"…"},{"$f":"'Baseline - external'!M30","v":"…"},{"$f":"'Baseline - external'!N30","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!O30","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!P30","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Q30","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!R30","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!S30","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"residual "]
[null,null,null,null,"External debt o/w private debt (in percent of GDP)",null,null,{"$f":"H16-H17","v":{"$error":"#VALUE!"}},{"$f":"I16-I17","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,null,null,null,"dP(t)"]
[null,null,null,null,"change in private sector debt (ppt change)",null,null,null,{"$f":"I29-H29","v":{"$error":"#VALUE!"}},{"$f":"J29-I29","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,null,null,null,"Δ dp(t) "]
[null,"5 years ago "]
[null,{"$f":"$D$7","v":"2013"},{"$f":"C15","v":"NGDPD"},{"$f":"$D$3&\".\"&C32&\".\"&$E$7","v":"278.NGDPD.2013-11-15"},{"$f":"E15","v":"Nominal GDP (in billions of US dollars)"},null,null,{"$f":"'Imported data'!J14","v":10.5056997340112},{"$f":"'Imported data'!K14","v":11.2717225387713},{"$f":"'Imported data'!L14","v":11.945878896328299},{"$f":"'Imported data'!M14","v":12.6603562246039},{"$f":"'Imported data'!N14","v":13.4175661016564},{"$f":"'Imported data'!O14","v":14.220064340879301},{"$f":"'Imported data'!P14","v":15.070559617648099},{"$f":"'Imported data'!Q14","v":15.9719226119227},{"$f":"'Imported data'!R14","v":16.927195697664299},{"$f":"'Imported data'!S14","v":17.939603211772301},{"$f":"'Imported data'!T14","v":19.012562337200205},{"$f":"'Imported data'!U14","v":20.149694636987},{"$f":"'Imported data'!V14","v":21.354838278132501},{"$f":"'Imported data'!W14","v":22.632060986576999},{"$f":"'Imported data'!X14","v":23.985673777012298},{"$f":"'Imported data'!Y14","v":25.420245503865996},{"$f":"'Imported data'!Z14","v":26.9406182825734},{"$f":"'Imported data'!AA14","v":28.551923833188201},null,"Y"]
[null,{"$f":"$D$7","v":"2013"},{"$f":"C16","v":"D_GDP"},{"$f":"$D$3&\".\"&C33&\".\"&$E$7","v":"278.D_GDP.2013-11-15"},"External debt (nominal; in percent of GDP)",null,null,{"$f":"'Imported data'!J15","v":73.839767181584804},{"$f":"'Imported data'!K15","v":75.846303977784501},{"$f":"'Imported data'!L15","v":78.355893165556793},{"$f":"'Imported data'!M15","v":80.733119820372593},{"$f":"'Imported data'!N15","v":82.826748675784202},{"$f":"'Imported data'!O15","v":84.283512051252004},{"$f":"'Imported data'!P15","v":85.133262166593099},{"$f":"'Imported data'!Q15","v":85.403118073987002},{"$f":"'Imported data'!R15","v":85.353489763663703},{"$f":"'Imported data'!S15","v":84.320328288185195},{"$f":"'Imported data'!T15","v":83.281965697100006},{"$f":"'Imported data'!U15","v":81.944499517022294},{"$f":"'Imported data'!V15","v":80.944235596004404},null,null,null,null,null,null,"dG"]
[null,"2013",{"$f":"C17","v":"D_PPG_GDP"},{"$f":"$D$3&\".\"&C34&\".\"&$E$7","v":"278.D_PPG_GDP.2013-11-15"},"External debt o/w public and publicly guaranteed (in percent of GDP)",null,null,{"$f":"'Imported data'!J16","v":32.242347584180798},{"$f":"'Imported data'!K16","v":32.578737947353801},{"$f":"'Imported data'!L16","v":32.6952204028875},{"$f":"'Imported data'!M16","v":32.945091345510001},{"$f":"'Imported data'!N16","v":33.374876052293502},{"$f":"'Imported data'!O16","v":33.274649178453302},{"$f":"'Imported data'!P16","v":32.945438594544797},{"$f":"'Imported data'!Q16","v":32.624262781026601},{"$f":"'Imported data'!R16","v":32.177163310447099},{"$f":"'Imported data'!S16","v":31.643937094741801},{"$f":"'Imported data'!T16","v":31.0791032006249},{"$f":"'Imported data'!U16","v":30.5047132684094},{"$f":"'Imported data'!V16","v":30.014669384412599},{"$f":"'Imported data'!W16","v":29.601118995007798},{"$f":"'Imported data'!X16","v":29.013892368916601},{"$f":"'Imported data'!Y16","v":28.037441062034301},{"$f":"'Imported data'!Z16","v":26.848916406679798},{"$f":"'Imported data'!AA16","v":25.636663670880999}]
[null,null,null,null,"External debt (in billions of US dollars)",null,null,{"$f":"H32*H33/100","v":7.7573842243902451},{"$f":"I32*I33/100","v":8.5491849402889279},9.3603001056937973,10.221100560495467,11.113333753426161,11.985169642440795,12.830059029265067,13.640519926946173,14.44795224708122,15.126732321764218,15.83403564380683,16.511566424487281,17.285510606997303,null,null,null,null,null,null,"D"]
[null,"2013",{"$f":"C19","v":"BGS_GDP"},{"$f":"$D$3&\".\"&C36&\".\"&$E$7","v":"278.BGS_GDP.2013-11-15"},"Deficit in balance of goods and services (in percent of GDP)",null,null,{"$f":"'Imported data'!J18","v":22.5439529014191},{"$f":"'Imported data'!K18","v":22.2072475838836},{"$f":"'Imported data'!L18","v":21.605660547929698},{"$f":"'Imported data'!M18","v":20.823261048425501},{"$f":"'Imported data'!N18","v":20.322562646515099},{"$f":"'Imported data'!O18","v":19.574860621906101},{"$f":"'Imported data'!P18","v":19.0362170956573},{"$f":"'Imported data'!Q18","v":18.527830727014798},{"$f":"'Imported data'!R18","v":17.687895484394101},{"$f":"'Imported data'!S18","v":16.423436881308099},{"$f":"'Imported data'!T18","v":16.084627145177301},{"$f":"'Imported data'!U18","v":16.481532183458899},{"$f":"'Imported data'!V18","v":16.471327381102501}]
[null,"2013",{"$f":"C20","v":"NCTN_GDP"},{"$f":"$D$3&\".\"&C37&\".\"&$E$7","v":"278.NCTN_GDP.2013-11-15"},"Net current transfers (negative = inflow) (in percent of GDP)",null,null,{"$f":"'Imported data'!J19","v":-14.510218629844299},{"$f":"'Imported data'!K19","v":-13.068952308359201},{"$f":"'Imported data'!L19","v":-13.2523204420451},{"$f":"'Imported data'!M19","v":-13.323265182570699},{"$f":"'Imported data'!N19","v":-12.940263242045701},{"$f":"'Imported data'!O19","v":-12.3577073271993},{"$f":"'Imported data'!P19","v":-12.245984430318799},{"$f":"'Imported data'!Q19","v":-11.8732684129362},{"$f":"'Imported data'!R19","v":-11.5013776430951},{"$f":"'Imported data'!S19","v":-11.1302886896163},{"$f":"'Imported data'!T19","v":-10.7599791797523},{"$f":"'Imported data'!U19","v":-11.484835125889401},{"$f":"'Imported data'!V19","v":-10.954618173740799}]
[null,"2013",{"$f":"C21","v":"NCTN_OTH_GDP"},{"$f":"$D$3&\".\"&C38&\".\"&$E$7","v":"278.NCTN_OTH_GDP.2013-11-15"},"Other noninterest current account flows (negative = net inflow)",null,null,{"$f":"'Imported data'!J20","v":2.4255975789784801},{"$f":"'Imported data'!K20","v":1.1512355051348999},{"$f":"'Imported data'!L20","v":1.1531746067486699},{"$f":"'Imported data'!M20","v":1.73385335746904},{"$f":"'Imported data'!N20","v":1.7512483045844101},{"$f":"'Imported data'!O20","v":1.37994267993537},{"$f":"'Imported data'!P20","v":1.1605911938319899},{"$f":"'Imported data'!Q20","v":1.19397699352387},{"$f":"'Imported data'!R20","v":1.1341571300248501},{"$f":"'Imported data'!S20","v":1.13310090568963},{"$f":"'Imported data'!T20","v":1.1964022634809399},{"$f":"'Imported data'!U20","v":1.13720426747924},{"$f":"'Imported data'!V20","v":1.2832907926383199}]
[null,"2013",{"$f":"C22","v":"BFDIN_GDP"},{"$f":"$D$3&\".\"&C39&\".\"&$E$7","v":"278.BFDIN_GDP.2013-11-15"},"Net FDI (in percent of GDP)",null,null,{"$f":"'Imported data'!J21","v":-7.6586997570012798},{"$f":"'Imported data'!K21","v":-6.2032666045044396},{"$f":"'Imported data'!L21","v":-5.9133363575041802},{"$f":"'Imported data'!M21","v":-5.8094731850486401},{"$f":"'Imported data'!N21","v":-5.9813277566705096},{"$f":"'Imported data'!O21","v":-6.0000000000000098},{"$f":"'Imported data'!P21","v":-5.9999999999999902},{"$f":"'Imported data'!Q21","v":-6},{"$f":"'Imported data'!R21","v":-6.0000000000000098},{"$f":"'Imported data'!S21","v":-5.9999999999999902},{"$f":"'Imported data'!T21","v":-5.9999999999999902},{"$f":"'Imported data'!U21","v":-6},{"$f":"'Imported data'!V21","v":-6},null,null,null,null,null,null,"fdi"]
[null,null,null,null,"Current account + FDI",null,null,{"$f":"H36+H37+H38+H39","v":2.8006320935520002},{"$f":"I36+I37+I38+I39","v":4.0862641761548586},3.5931783551290888,3.4243760382752004,3.1522199523832981,2.5970959746421611,1.9508238591704998,1.8485393076024685,1.3206749713238404,0.42624909738143835,0.52105022890595087,0.13390132504873886,0.80000000000002203,null,null,null,null,null,null,"- (ca + fdi)"]
[null,"2013",{"$f":"C24","v":"DCIR_GDP"},{"$f":"$D$3&\".\"&C41&\".\"&$E$7","v":"278.DCIR_GDP.2013-11-15"},"Contribution from nominal interest rate (in percent of GDP)",null,null,{"$f":"'Imported data'!J23","v":2.4185615744392299},{"$f":"'Imported data'!K23","v":2.9410457940916599},{"$f":"'Imported data'!L23","v":3.2053659184059899},{"$f":"'Imported data'!M23","v":2.9748043286154999},{"$f":"'Imported data'!N23","v":3.1975195470967099},{"$f":"'Imported data'!O23","v":3.2339303562888602},{"$f":"'Imported data'!P23","v":3.2800077678103801},{"$f":"'Imported data'!Q23","v":3.2854978575146498},{"$f":"'Imported data'!R23","v":3.2493550711979},{"$f":"'Imported data'!S23","v":3.1574470450035199},{"$f":"'Imported data'!T23","v":2.9991391358841302},{"$f":"'Imported data'!U23","v":2.87191301183777},{"$f":"'Imported data'!V23","v":2.7719930846067098},null,null,null,null,null,null,"i / (1+g)(1+ρ) *d(t-1)"]
[null,"2013",{"$f":"C25","v":"DCGDPR_GDP"},{"$f":"$D$3&\".\"&C42&\".\"&$E$7","v":"278.DCGDPR_GDP.2013-11-15"},"of which: contribution from real GDP growth (in percent of GDP)",null,null,{"$f":"'Imported data'!J24","v":-3.4194009756681298},{"$f":"'Imported data'!K24","v":-2.8905088490577202},{"$f":"'Imported data'!L24","v":-2.8626390789601399},{"$f":"'Imported data'!M24","v":-2.9573575781392698},{"$f":"'Imported data'!N24","v":-3.0470803670521001},{"$f":"'Imported data'!O24","v":-3.1260994288126698},{"$f":"'Imported data'!P24","v":-3.18108151163963},{"$f":"'Imported data'!Q24","v":-3.2131533168556001},{"$f":"'Imported data'!R24","v":-3.22333838884563},{"$f":"'Imported data'!S24","v":-3.2214652858319899},{"$f":"'Imported data'!T24","v":-3.1824710532926299},{"$f":"'Imported data'!U24","v":-3.1432805169643601},{"$f":"'Imported data'!V24","v":-3.0928010241866999},null,null,null,null,null,null,"- g / (1+g)(1+ρ) *d(t-1)"]
[null,"2013",{"$f":"C26","v":"DCPECH_GDP"},{"$f":"$D$3&\".\"&C43&\".\"&$E$7","v":"278.DCPECH_GDP.2013-11-15"},"Contribution from price and exchange rate changes (in percent of GDP)",null,null,{"$f":"'Imported data'!J25","v":-2.50931678583403},{"$f":"'Imported data'!K25","v":-2.1276190692538699},{"$f":"'Imported data'!L25","v":-1.4176879248185601},{"$f":"'Imported data'!M25","v":-1.4645961339354501},{"$f":"'Imported data'!N25","v":-1.5090302770163799},{"$f":"'Imported data'!O25","v":-1.5481635266504801},{"$f":"'Imported data'!P25","v":-1.5753927486216199},{"$f":"'Imported data'!Q25","v":-1.59127592834769},{"$f":"'Imported data'!R25","v":-1.5963199639994801},{"$f":"'Imported data'!S25","v":-1.59539233203149},{"$f":"'Imported data'!T25","v":-1.5760809025826401},{"$f":"'Imported data'!U25","v":-1.5566722560206601},{"$f":"'Imported data'!V25","v":-1.5316728881686199},null,null,null,null,null,null,"-(ρ (1+g) / (1+g)(1+ρ) )*d(t-1)"]
[null,"2013",{"$f":"C27","v":"D_LCH_GDP"},{"$f":"$D$3&\".\"&C44&\".\"&$E$7","v":"278.D_LCH_GDP.2013-11-15"},"Change in external debt (in percent of GDP)",null,null,{"$f":"'Imported data'!J26","v":2.2108531919713799},{"$f":"'Imported data'!K26","v":2.0065367961997},{"$f":"'Imported data'!L26","v":2.50958918777224},{"$f":"'Imported data'!M26","v":2.3772266548158898},{"$f":"'Imported data'!N26","v":2.0936288554115201},{"$f":"'Imported data'!O26","v":1.4567633754678599},{"$f":"'Imported data'!P26","v":0.849750115341109},{"$f":"'Imported data'!Q26","v":0.26985590739387499},{"$f":"'Imported data'!R26","v":-4.9628310323328199E-2},{"$f":"'Imported data'!S26","v":-1.0331614754785099},{"$f":"'Imported data'!T26","v":-1.03836259108512},{"$f":"'Imported data'!U26","v":-1.3374661800777801},{"$f":"'Imported data'!V26","v":-1.0002639210178501},null,null,null,null,null,null,"Δ d(t) "]
[null,null,null,null,"Residual",null,null,{"$f":"H44-H40-H41-H42-H43","v":2.9203772854823096},{"$f":"I44-I40-I41-I42-I43","v":-2.6452557352278916E-3},-8.628081984138225E-3,0.39999999999990932,{"$f":"L44-L40-L41-L42-L43","v":0.29999999999999205},0.29999999999998894,0.37539274862147942,-5.9752012519953768E-2,0.20000000000004192,0.2000000000000115,0.20000000000006923,0.35667225602073094,{"$f":"T44-T40-T41-T42-T43","v":5.2216906730737644E-2},null,null,null,null,null,null,"residual = Δd - driving factors"]
[null,null,null,null,"External debt o/w private debt (in percent of GDP)",null,null,{"$f":"H33-H34","v":41.597419597404006},{"$f":"I33-I34","v":43.2675660304307},45.660672762669293,47.788028474862593,49.451872623490701,51.008862872798701,52.187823572048302,52.778855292960401,53.176326453216603,52.676391193443393,52.202862496475106,51.43978624861289,{"$f":"T33-T34","v":50.929566211591805},null,null,null,null,null,null,"dP(t)"]
[null,null,null,null,"change in private sector debt (ppt change)",null,null,null,{"$f":"I46-H46","v":1.6701464330266944},2.3931067322385928,2.1273557121932996,1.6638441486281081,1.5569902493080008,1.1789606992496005,0.59103172091209899,0.39747116025620244,-0.49993525977320985,-0.47352869696828748,-0.76307624786221595,{"$f":"T46-S46","v":-0.5102200370210852},null,null,null,null,null,null,"Δ dp(t) "]
[null,"r: ratio of Old GDP / New GDP",null,null,null,null,null,{"$f":"H32/H52","v":{"$error":"#DIV/0!"}},{"$f":"I32/I52","v":{"$error":"#DIV/0!"}},{"$f":"J32/J52","v":{"$error":"#DIV/0!"}},{"$f":"K32/K52","v":{"$error":"#DIV/0!"}},{"$f":"L32/L52","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"N32/N52","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"T32/T52","v":{"$error":"#DIV/0!"}},{"$f":"U32/U52","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Y(t)/Y*(t)"]
[null,"g: Nominal GDP growth (USD)",null,null,null,null,null,null,{"$f":"I32/H32-1","v":7.2914972267879907E-2},{"$f":"J32/I32-1","v":5.9809523809524867E-2},{"$f":"K32/J32-1","v":5.980952380952087E-2},5.9809523809523757E-2,5.9809523809525533E-2,5.9809523809525089E-2,5.9809523809525755E-2,5.980952380951976E-2,5.9809523809528642E-2,5.9809523809523757E-2,5.9809523809521981E-2,5.9809523809523535E-2,{"$f":"U32/T32-1","v":5.9809523809523979E-2},{"$f":"V32/U32-1","v":5.9809523809525089E-2},{"$f":"W32/V32-1","v":5.9809523809524201E-2},{"$f":"X32/W32-1","v":5.9809523809523535E-2},{"$f":"Y32/X32-1","v":5.9809523809521314E-2},null,"nominal GDP growth rate (old)",null,null,null,{"$f":"AE13","v":"5-year historical change"},{"$f":"AF13","v":"5-year projected change"}]
[]
[null,"5 years ago (re-based)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"++OFFSET(translation!C1223, 0,LANG)","v":"Difference (Act. - Proj.)"}]
[null,{"$f":"$D$7","v":"2013"},{"$f":"C32","v":"NGDPD"},"278.NGDPD.2013-11-15","Nominal GDP (in billions of US dollars)",null,null,{"$f":"H15","v":0},{"$f":"H52*(1+I49)","v":0},0,0,0,0,{"$f":"M52*(1+N49)","v":0},0,0,0,0,0,{"$f":"S52*(1+T49)","v":0},{"$f":"T52*(1+U49)","v":0},0,0,0,0,null,"Y*: Revised using old GDP growth (with the same initial level)",null,null,null,{"$f":"AE16","v":"2013 -2018"},{"$f":"AE52","v":"2013 -2018"}]
[null,{"$f":"$D$7","v":"2013"},"D_GDP","278.D_GDP.2013-11-15","External debt (nominal; in percent of GDP)",null,null,{"$f":"H33*H$48","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,{"$f":"AD18","v":"Change in external debt"},{"$f":"AE18","v":{"$error":"#VALUE!"}},{"$f":"N53-I53","v":{"$error":"#DIV/0!"}},{"$f":"AE53-AF53","v":{"$error":"#VALUE!"}}]
[null,"2013","D_PPG_GDP","278.D_PPG_GDP.2013-11-15",{"$f":"$E$34","v":"External debt o/w public and publicly guaranteed (in percent of GDP)"},null,null,{"$f":"H34*H$48","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"T34*T$48","v":{"$error":"#DIV/0!"}},{"$f":"U34*U$48","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"dG*=dG * Y(t)/Y*(t)",null,null,{"$f":"AD20","v":"Current account + FDI"},{"$f":"AE20","v":{"$error":"#VALUE!"}},{"$f":"SUM(J60:N60)","v":{"$error":"#DIV/0!"}},{"$f":"AE54-AF54","v":{"$error":"#VALUE!"}}]
[null,null,null,null,{"$f":"E35","v":"External debt (in billions of US dollars)"},null,null,{"$f":"H52*H53/100","v":{"$error":"#DIV/0!"}},{"$f":"I52*I53/100","v":{"$error":"#DIV/0!"}},{"$f":"J52*J53/100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"T52*T53/100","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"D: Should be the same as line 35",null,null,"Nominal interest rate",0,{"$f":"SUM(J61:N61)","v":{"$error":"#DIV/0!"}},{"$f":"AE55-AF55","v":{"$error":"#DIV/0!"}}]
[null,"2013",{"$f":"C36","v":"BGS_GDP"},"278.BGS_GDP.2013-11-15","Deficit in balance of goods and services (in percent of GDP)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Real GDP growth",0,{"$f":"SUM(J62:N62)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[null,"2013","NCTN_GDP","278.NCTN_GDP.2013-11-15","Net current transfers (negative = inflow) (in percent of GDP)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price and exchange rate",0,{"$f":"SUM(J63:N63)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[null,"2013","NCTN_OTH_GDP","278.NCTN_OTH_GDP.2013-11-15","Other noninterest current account flows (negative = net inflow)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD19","v":"Change in PPG debt 3/"},{"$f":"AE19","v":{"$error":"#VALUE!"}},{"$f":"N54-I54","v":{"$error":"#DIV/0!"}},{"$error":"#VALUE!"}]
[null,"2013","BFDIN_GDP","278.BFDIN_GDP.2013-11-15","Net FDI (in percent of GDP)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residual",{"$error":"#VALUE!"},{"$f":"SUM(J65:N65)-SUM(J67:N67)","v":{"$error":"#DIV/0!"}},{"$error":"#VALUE!"}]
[null,null,null,null,"Current account + FDI",null,null,{"$f":"H40*H$48","v":{"$error":"#DIV/0!"}},{"$f":"I40*I$48","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,"- (ca + fdi) *Y(t)/Y*(t)",null,null,"o/w: private sector debt",{"$f":"AE26","v":{"$error":"#VALUE!"}},{"$f":"-SUM(J67:N67)","v":{"$error":"#DIV/0!"}},{"$error":"#VALUE!"}]
[null,"2013",{"$f":"C41","v":"DCIR_GDP"},"278.DCIR_GDP.2013-11-15","Contribution from nominal interest rate (in percent of GDP)",null,null,null,{"$f":"I41*H$48","v":{"$error":"#DIV/0!"}},{"$f":"J41*I$48","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"T41*S$48","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"r / (1+g)(1+r) *d(t-1) *Y(t-1)/Y*(t-1)"]
[null,"2013","DCGDPR_GDP","278.DCGDPR_GDP.2013-11-15","of which: contribution from real GDP growth (in percent of GDP)",null,null,null,{"$f":"I42*H$48","v":{"$error":"#DIV/0!"}},{"$f":"J42*I$48","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"T42*S$48","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"- g / (1+g)(1+r) *d(t-1) *Y(t-1)/Y*(t-1)"]
[null,"2013","DCPECH_GDP","278.DCPECH_GDP.2013-11-15","Contribution from price and exchange rate changes (in percent of GDP)",null,null,null,{"$f":"I43*H$48","v":{"$error":"#DIV/0!"}},{"$f":"J43*I$48","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"T43*S$48","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"- (ρ (1+g) / (1+g)(1+r) )*d(t-1) *Y(t-1)/Y*(t-1)",null,null,"Q1",-3.9871919999999998,-3.9871919999999998,-3.9871919999999998]
[null,"2013","D_LCH_GDP","278.D_LCH_GDP.2013-11-15","Change in external debt (in percent of GDP)",null,null,null,{"$f":"I33*I48-H33*H48","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"S33*S48-R33*R48","v":{"$error":"#DIV/0!"}},{"$f":"T33*T48-S33*S48","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"Δ d*(t) =d(t)*Y(t)/Y*(t) - d(t-1)*Y(t-1)/Y*(t-1)",null,null,{"$f":"++OFFSET(translation!C2018, 0,LANG)","v":"Interquartile range (25-75)"},22.291281999999999,22.291281999999999,22.291281999999999]
[null,null,null,null,"Residual",null,null,null,{"$f":"I64-I60-I61-I62-I63","v":{"$error":"#DIV/0!"}},{"$f":"J64-J60-J61-J62-J63","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"M64-M60-M61-M62-M63","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"T64-T60-T61-T62-T63","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"residual = Δd - driving factors",null,null,{"$f":"++OFFSET(translation!C2020, 0,LANG)","v":"Median"},null,5.2604280000000001]
[null,null,null,null,"External debt o/w private debt (in percent of GDP)",null,null,{"$f":"H46*H$48","v":{"$error":"#DIV/0!"}},{"$f":"I46*I$48","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,"dP(t)",null,null,{"$f":"AD58","v":"Change in PPG debt 3/"},null,{"$f":"AG58","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,{"$f":"I66*I73-H66*H73","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"S66*S73-R66*R73","v":{"$error":"#DIV/0!"}},{"$f":"T66*T73-S66*S73","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"Δ dP*(t) =dP(t)*Y(t)/Y*(t) - d(t-1)*Y(t-1)/Y*(t-1)"]
[null,"Last vintage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"For consolidated chart"]
[null,{"$f":"$D$6","v":"2017"},{"$f":"C52","v":"NGDPD"},{"$f":"$D$3&\".\"&C69&\".\"&$E$6","v":"278.NGDPD.2017-06-05"},{"$f":"E52","v":"Nominal GDP (in billions of US dollars)"},null,null,{"$f":"'Imported data'!J30","v":10.5320197648175},{"$f":"'Imported data'!K30","v":10.9829870625169},{"$f":"'Imported data'!L30","v":11.8804382737354},{"$f":"'Imported data'!M30","v":12.7477184687472},{"$f":"'Imported data'!N30","v":13.2301397734256},{"$f":"'Imported data'!O30","v":13.9416655787466},{"$f":"'Imported data'!P30","v":14.877507353956},{"$f":"'Imported data'!Q30","v":15.858681801401801},{"$f":"'Imported data'!R30","v":16.934315373558402},{"$f":"'Imported data'!S30","v":18.060140431653704},{"$f":"'Imported data'!T30","v":19.275768698213799},{"$f":"'Imported data'!U30","v":20.554036938484},{"$f":"'Imported data'!V30","v":21.917073247912199},{"$f":"'Imported data'!W30","v":23.370499001826701},{"$f":"'Imported data'!X30","v":24.920308355788801},{"$f":"'Imported data'!Y30","v":26.572892966429901},{"$f":"'Imported data'!Z30","v":28.335068351644797},{"$f":"'Imported data'!AA30","v":30.214101998855401},null,"Y",null,null,"Chart legends","Components","Values"]
[null,null,null,null,"PPG External debt (in billions of US dollars)",null,null,{"$f":"H69*H71/100","v":3.3879088881224728},{"$f":"I69*I71/100","v":3.6094708822732349},3.7987570894148504,4.0384094834609776,4.2838730865335553,4.6681960170372454,5.0872206227515768,5.5311720180667017,5.9892717029861693,6.5067134965513809,7.0461910752267647,7.6216071644605288,{"$f":"T69*T71/100","v":8.2398183259137436},null,null,null,null,null,null,"DG",null,null,{"$f":"AE70","v":"Current account + FDI"},{"$f":"AD54","v":"Current account + FDI"},{"$f":"AG54","v":{"$error":"#VALUE!"}}]
[null,{"$f":"$D$6","v":"2017"},{"$f":"C34","v":"D_PPG_GDP"},{"$f":"$D$3&\".\"&C71&\".\"&$E$6","v":"278.D_PPG_GDP.2017-06-05"},{"$f":"$E$34","v":"External debt o/w public and publicly guaranteed (in percent of GDP)"},null,null,{"$f":"'Imported data'!J32","v":32.167703477350798},{"$f":"'Imported data'!K32","v":32.8642004377093},{"$f":"'Imported data'!L32","v":31.974890167250202},{"$f":"'Imported data'!M32","v":31.679468709335701},{"$f":"'Imported data'!N32","v":32.379651008209699},{"$f":"'Imported data'!O32","v":33.4837755981874},{"$f":"'Imported data'!P32","v":34.194038703659999},{"$f":"'Imported data'!Q32","v":34.877880061745003},{"$f":"'Imported data'!R32","v":35.367663651392398},{"$f":"'Imported data'!S32","v":36.028033786200098},{"$f":"'Imported data'!T32","v":36.554656706789103},{"$f":"'Imported data'!U32","v":37.080828390409003},{"$f":"'Imported data'!V32","v":37.595431802002402},{"$f":"'Imported data'!W32","v":37.986375713929498},{"$f":"'Imported data'!X32","v":38.280085485003099},{"$f":"'Imported data'!Y32","v":38.4491351089369},{"$f":"'Imported data'!Z32","v":38.651251043832197},{"$f":"'Imported data'!AA32","v":38.809348850858598},null,"dG",null,null,{"$f":"AE71","v":"Nominal interest rate"},{"$f":"AD55","v":"Nominal interest rate"},{"$f":"AG55","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Real GDP growth",{"$f":"AD56","v":"Real GDP growth"},{"$f":"AG56","v":{"$error":"#DIV/0!"}}]
[null,"r: ratio of Old GDP / New GDP",null,null,null,null,null,{"$f":"H69/H77","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"T69/T77","v":{"$error":"#DIV/0!"}},{"$f":"U69/U77","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Y(t)/Y*(t)",null,null,"Price and exchange rate",{"$f":"AD57","v":"Price and exchange rate"},{"$f":"AG57","v":{"$error":"#DIV/0!"}}]
[null,"g: Nominal GDP growth (USD)",null,null,null,null,null,null,{"$f":"I69/H69-1","v":4.2818690789573788E-2},8.1712853353105741E-2,7.3000690296849857E-2,3.7843736968393493E-2,5.3780671822544868E-2,6.7125536036099387E-2,6.5950190720954538E-2,6.7826165227775848E-2,6.6481876194014244E-2,6.7310011855139518E-2,6.631477375989947E-2,{"$f":"T69/S69-1","v":6.6314773759900358E-2},{"$f":"U69/T69-1","v":6.6314773759902135E-2},6.6314773759899692E-2,6.6314773759900802E-2,6.6314773759902135E-2,6.6314773759899248E-2,null,"nominal GDP growth rate (old)",null,null,"Residual",{"$f":"AD59","v":"Residual"},{"$f":"AG59","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Change in PPG debt 3/",{"$f":"AD58","v":"Change in PPG debt 3/"},{"$f":"AG58","v":{"$error":"#VALUE!"}}]
[null,"Last vintage (re-based)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lower quartile",null,-3.9871919999999998]
[null,{"$f":"$D$6","v":"2017"},{"$f":"C69","v":"NGDPD"},{"$f":"D69","v":"278.NGDPD.2017-06-05"},{"$f":"E69","v":"Nominal GDP (in billions of US dollars)"},null,null,{"$f":"H15","v":0},{"$f":"I15","v":0},{"$f":"J15","v":0},0,0,0,{"$f":"M77*(1+N74)","v":0},0,0,0,0,0,0,{"$f":"T77*(1+U74)","v":0},{"$f":"U77*(1+V74)","v":0},{"$f":"V77*(1+W74)","v":0},{"$f":"W77*(1+X74)","v":0},{"$f":"X77*(1+Y74)","v":0},null,"Y*: Revised using old GDP growth (with the same initial level)",null,null,{"$f":"AD64","v":"Interquartile range (25-75)"},"Upper quartile",null,18.304089999999999]
[null,null,null,null,{"$f":"E70","v":"PPG External debt (in billions of US dollars)"},null,null,{"$f":"H77*H79/100","v":{"$error":"#DIV/0!"}},{"$f":"I77*I79/100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"T77*T79/100","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"DG: Should be the same as line 70",null,null,"Median",{"$f":"AD65","v":"Median"},null,{"$f":"AF65","v":5.2604280000000001}]
[null,{"$f":"$D$6","v":"2017"},{"$f":"C71","v":"D_PPG_GDP"},{"$f":"D71","v":"278.D_PPG_GDP.2017-06-05"},{"$f":"E71","v":"External debt o/w public and publicly guaranteed (in percent of GDP)"},null,null,{"$f":"H71*H73","v":{"$error":"#DIV/0!"}},{"$f":"I71*I73","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"T71*T73","v":{"$error":"#DIV/0!"}},{"$f":"U71*U73","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"dG*=dG * Y(t)/Y*(t)",null,null,{"$f":"AE79","v":"Change in PPG debt 3/"},{"$f":"++OFFSET(translation!C2019, 0,LANG)&\" 3/\"","v":"Change in PPG debt 3/"},null,{"$f":"AF66","v":{"$error":"#VALUE!"}}]
[]
[null,null,null,null,null,null,null,{"$f":"H11","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,{"$f":"U11","v":2025},2026,2027,2028,2029]
[null,null,null,null,null,null,{"$f":"++OFFSET(translation!C1210, 0,LANG)","v":"Current DSA"},{"$f":"H17","v":"…"},"…","…","…","…","…","…","…","…","…","…","…",{"$f":"T17","v":"…"},{"$f":"U17","v":"…"},"…","…","…","…"]
[null,null,null,null,null,null,{"$f":"++OFFSET(translation!C1239, 0,LANG)","v":"Previous DSA"},{"$f":"H79","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"T79","v":{"$error":"#DIV/0!"}},{"$f":"U79","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Based on revised GDP"]
[null,null,null,null,null,null,{"$f":"CONCATENATE(\"DSA-\",D7)","v":"DSA-2013"},{"$f":"H54","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"T54","v":{"$error":"#DIV/0!"}},{"$f":"U54","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Based on revised GDP"]
[null,null,null,null,null,null,"Line"]
[null,null,null,null,null,null,"Nominal debt (in local currency)"]
[null,null,null,null,null,null,{"$f":"G82","v":"Current DSA"},{"$f":"H18","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"T18","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,{"$f":"G83","v":"Previous DSA"},{"$f":"H78","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,{"$f":"G84","v":"DSA-2013"},{"$f":"H55","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"T55","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"First year of projection (old vintage)",null,null,null,null,"First year of projection (current vintage)"]
[]
[null,"Public debt",null,null,null,null,null,{"$f":"I99-1","v":2012},2013,2014,2015,2016,2017,2018,{"$f":"D5","v":2019},{"$f":"O99+1","v":2020},{"$f":"P99+1","v":2021},{"$f":"Q99+1","v":2022},{"$f":"R99+1","v":2023},{"$f":"S99+1","v":2024},{"$f":"T99+1","v":2025},2026,2027,2028,2029]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE49","v":"5-year historical change"},{"$f":"AF49","v":"5-year projected change"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5-year cummulative"]
[null,"Current vintage"]
[null,{"$f":"$D$5","v":2019},"NGDP",{"$f":"CONCATENATE(B103,C103)","v":"2019NGDP"},"Nominal GDP (in billions of local currency)",null,null,{"$f":"IF('Input 1 - Basics'!$C$19=lookup!$J$12,'Baseline - public'!H52/1000,'Baseline - public'!H52)","v":0},{"$f":"IF('Input 1 - Basics'!$C$19=lookup!$J$12,'Baseline - public'!I52/1000,'Baseline - public'!I52)","v":0},{"$f":"IF('Input 1 - Basics'!$C$19=lookup!$J$12,'Baseline - public'!J52/1000,'Baseline - public'!J52)","v":0},{"$f":"IF('Input 1 - Basics'!$C$19=lookup!$J$12,'Baseline - public'!K52/1000,'Baseline - public'!K52)","v":0},{"$f":"IF('Input 1 - Basics'!$C$19=lookup!$J$12,'Baseline - public'!L52/1000,'Baseline - public'!L52)","v":0},{"$f":"IF('Input 1 - Basics'!$C$19=lookup!$J$12,'Baseline - public'!M52/1000,'Baseline - public'!M52)","v":0},{"$f":"IF('Input 1 - Basics'!$C$19=lookup!$J$12,'Baseline - public'!N52/1000,'Baseline - public'!N52)","v":0},{"$f":"IF('Input 1 - Basics'!$C$19=lookup!$J$12,'Baseline - public'!O52/1000,'Baseline - public'!O52)","v":0},{"$f":"IF('Input 1 - Basics'!$C$19=lookup!$J$12,'Baseline - public'!P52/1000,'Baseline - public'!P52)","v":0},{"$f":"IF('Input 1 - Basics'!$C$19=lookup!$J$12,'Baseline - public'!Q52/1000,'Baseline - public'!Q52)","v":0},{"$f":"IF('Input 1 - Basics'!$C$19=lookup!$J$12,'Baseline - public'!R52/1000,'Baseline - public'!R52)","v":0},{"$f":"IF('Input 1 - Basics'!$C$19=lookup!$J$12,'Baseline - public'!S52/1000,'Baseline - public'!S52)","v":0},{"$f":"IF('Input 1 - Basics'!$C$19=lookup!$J$12,'Baseline - public'!T52/1000,'Baseline - public'!T52)","v":0},{"$f":"IF('Input 1 - Basics'!$C$19=lookup!$J$12,'Baseline - public'!U52/1000,'Baseline - public'!U52)","v":0},{"$f":"IF('Input 1 - Basics'!$C$19=lookup!$J$12,'Baseline - public'!V52/1000,'Baseline - public'!V52)","v":0},{"$f":"IF('Input 1 - Basics'!$C$19=lookup!$J$12,'Baseline - public'!W52/1000,'Baseline - public'!W52)","v":0},{"$f":"IF('Input 1 - Basics'!$C$19=lookup!$J$12,'Baseline - public'!X52/1000,'Baseline - public'!X52)","v":0},{"$f":"IF('Input 1 - Basics'!$C$19=lookup!$J$12,'Baseline - public'!Y52/1000,'Baseline - public'!Y52)","v":0},null,"Y",null,null,null,{"$f":"AE16","v":"2013 -2018"},{"$f":"AF16","v":"2018 - 2023"}]
[null,null,null,null,"Public sector debt (in billions of local currency)",null,null,{"$f":"H103*H105/100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"D",null,null,"Change in debt ((t-1) -(t-6))",{"$f":"N105-I105","v":{"$error":"#DIV/0!"}},{"$f":"S105-N105","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"$D$5","v":2019},"DU_GDP",{"$f":"CONCATENATE(B105,C105)","v":"2019DU_GDP"},"Public sector debt (in percent of GDP)",null,null,{"$f":"'Baseline - public'!H12","v":"..."},{"$f":"'Baseline - public'!I12","v":"..."},{"$f":"'Baseline - public'!J12","v":"..."},{"$f":"'Baseline - public'!K12","v":"..."},{"$f":"'Baseline - public'!L12","v":"..."},{"$f":"'Baseline - public'!M12","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!N12","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!O12","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!P12","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!Q12","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!R12","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!S12","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!T12","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!U12","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!V12","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!W12","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!X12","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!Y12","v":{"$error":"#DIV/0!"}},null,"d",null,null,{"$f":"++OFFSET(translation!C1224, 0,LANG)","v":"Primary deficit"},{"$f":"SUM(J106:N106)","v":{"$error":"#VALUE!"}},{"$f":"SUM(O106:S106)","v":{"$error":"#VALUE!"}}]
[null,2019,"PB_GDP","2019PB_GDP","Primary deficit (in percent of GDP)",null,null,{"$f":"'Baseline - public'!H23","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!I23","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!J23","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!K23","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!L23","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!M23","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!N23","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!O23","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!P23","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!Q23","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!R23","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!S23","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!T23","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!U23","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!V23","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!W23","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!X23","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!Y23","v":{"$error":"#VALUE!"}},null,"- pb",null,null,{"$f":"++OFFSET(translation!C1225, 0,LANG)","v":"Real interest rate"},{"$f":"SUM(J107:N107)","v":0},{"$error":"#VALUE!"}]
[null,2019,"DUCIR_GDP","2019DUCIR_GDP","of which: contribution from average real interest rate (in percent of GDP)",null,null,{"$f":"'Baseline - public'!H29","v":"…"},{"$f":"'Baseline - public'!I29","v":"…"},{"$f":"'Baseline - public'!J29","v":"…"},{"$f":"'Baseline - public'!K29","v":"…"},{"$f":"'Baseline - public'!L29","v":"…"},{"$f":"'Baseline - public'!M29","v":"…"},{"$f":"'Baseline - public'!N29","v":"…"},{"$f":"'Baseline - public'!O29","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!P29","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!Q29","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!R29","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!S29","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!T29","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"r / (1+g) *d(t-1) ",null,null,{"$f":"++OFFSET(translation!C1226, 0,LANG)","v":"Real GDP growth"},{"$f":"SUM(J108:N108)","v":0},{"$error":"#VALUE!"}]
[null,2019,"DUCGDPR_GDP","2019DUCGDPR_GDP","of which: contribution from real GDP growth (in percent of GDP)",null,null,{"$f":"'Baseline - public'!H30","v":"…"},{"$f":"'Baseline - public'!I30","v":"…"},{"$f":"'Baseline - public'!J30","v":"…"},{"$f":"'Baseline - public'!K30","v":"…"},{"$f":"'Baseline - public'!L30","v":"…"},{"$f":"'Baseline - public'!M30","v":"…"},{"$f":"'Baseline - public'!N30","v":"…"},{"$f":"'Baseline - public'!O30","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!P30","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!Q30","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!R30","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!S30","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!T30","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"- g / (1+g) *d(t-1) ",null,null,{"$f":"++OFFSET(translation!C1227, 0,LANG)","v":"Real Exchange rate depreciation"},0,{"$error":"#DIV/0!"}]
[null,2019,"DUCER_GDP","2019DUCER_GDP","Contribution from real exchange rate depreciation (in percent of GDP)",null,null,{"$f":"'Baseline - public'!H31","v":"…"},{"$f":"'Baseline - public'!I31","v":"…"},{"$f":"'Baseline - public'!J31","v":"…"},{"$f":"'Baseline - public'!K31","v":"…"},{"$f":"'Baseline - public'!L31","v":"…"},{"$f":"'Baseline - public'!M31","v":"…"},{"$f":"'Baseline - public'!N31","v":"…"},{"$f":"'Baseline - public'!O31","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!P31","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!Q31","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!R31","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!S31","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!T31","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"- (e (1+r) / (1+g) )*df(t-1) ",null,null,{"$f":"++OFFSET(translation!C1228, 0,LANG)","v":"Change in debt"},0,{"$error":"#DIV/0!"}]
[null,2019,"DU_LCH_GDP","2019DU_LCH_GDP","Change in public sector debt (in percent of GDP)",null,null,{"$f":"'Baseline - public'!H21","v":"…"},{"$f":"'Baseline - public'!I21","v":"…"},{"$f":"'Baseline - public'!J21","v":"…"},{"$f":"'Baseline - public'!K21","v":"…"},{"$f":"'Baseline - public'!L21","v":"…"},{"$f":"'Baseline - public'!M21","v":"…"},{"$f":"'Baseline - public'!N21","v":"…"},{"$f":"'Baseline - public'!O21","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!P21","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!Q21","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!R21","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!S21","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!T21","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"Δ d(t) ",null,null,{"$f":"++OFFSET(translation!C1229, 0,LANG)","v":"Other debt creating flows"},0,0]
[null,2019,"DU_OF_GDP","2019DU_OF_GDP","Other identified debt-creating flows (in percent of GDP)",null,null,{"$f":"'Baseline - public'!H33","v":0},{"$f":"'Baseline - public'!I33","v":0},{"$f":"'Baseline - public'!J33","v":0},{"$f":"'Baseline - public'!K33","v":0},{"$f":"'Baseline - public'!L33","v":0},{"$f":"'Baseline - public'!M33","v":0},{"$f":"'Baseline - public'!N33","v":0},{"$f":"'Baseline - public'!O33","v":0},{"$f":"'Baseline - public'!P33","v":0},{"$f":"'Baseline - public'!Q33","v":0},{"$f":"'Baseline - public'!R33","v":0},{"$f":"'Baseline - public'!S33","v":0},{"$f":"'Baseline - public'!T33","v":0},null,null,null,null,null,null,"other flows",null,null,{"$f":"++OFFSET(translation!C1230, 0,LANG)","v":"Residual"},{"$f":"SUM(J112:N112)","v":0},{"$error":"#DIV/0!"}]
[null,null,null,null,"Residual",null,null,{"$f":"'Baseline - public'!H38","v":"…"},{"$f":"'Baseline - public'!I38","v":"…"},{"$f":"'Baseline - public'!J38","v":"…"},{"$f":"'Baseline - public'!K38","v":"…"},{"$f":"'Baseline - public'!L38","v":"…"},{"$f":"'Baseline - public'!M38","v":"…"},{"$f":"'Baseline - public'!N38","v":"…"},{"$f":"'Baseline - public'!O38","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!P38","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!Q38","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!R38","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!S38","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!T38","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"residual"]
[]
[null,"5 years ago"]
[null,{"$f":"$D$7","v":"2013"},{"$f":"C103","v":"NGDP"},{"$f":"$D$3&\".\"&C115&\".\"&$E$7","v":"278.NGDP.2013-11-15"},{"$f":"E103","v":"Nominal GDP (in billions of local currency)"},null,null,{"$f":"'Imported data'!J40","v":247.42096885541599},{"$f":"'Imported data'!K40","v":278.73474503490098},{"$f":"'Imported data'!L40","v":310.17602427483803},{"$f":"'Imported data'!M40","v":345.16387981303899},{"$f":"'Imported data'!N40","v":384.09836545594999},{"$f":"'Imported data'!O40","v":427.42466107938202},{"$f":"'Imported data'!P40","v":475.63816284913798},{"$f":"'Imported data'!Q40","v":529.29014761852},{"$f":"'Imported data'!R40","v":588.99407626988796},{"$f":"'Imported data'!S40","v":655.43260807313402},{"$f":"'Imported data'!T40","v":729.36540626378303},{"$f":"'Imported data'!U40","v":811.63782409033695},{"$f":"'Imported data'!V40","v":903.19057064772596},{"$f":"'Imported data'!W40","v":1005.07046701679},{"$f":"'Imported data'!X40","v":1118.44241569628},{"$f":"'Imported data'!Y40","v":1244.6027201868301},{"$f":"'Imported data'!Z40","v":1384.9939070239},{"$f":"'Imported data'!AA40","v":1541.2212197361901},null,"Y"]
[null,null,null,null,"Public sector debt (in billions of local currency)",null,null,{"$f":"H115*H117/100","v":106.85765436551074},118.09062340789525,125.93146585558425,137.0300602857765,150.95065762418832,164.98591917664146,180.76108615122158,197.56730841388301,215.59217938642266,235.03550243342212,257.401601451521,283.22020954780396,313.08116178878754,null,null,null,null,null,null,"D"]
[null,{"$f":"$D$7","v":"2013"},{"$f":"C105","v":"DU_GDP"},{"$f":"$D$3&\".\"&C117&\".\"&$E$7","v":"278.DU_GDP.2013-11-15"},"Public sector debt (in percent of GDP)",null,null,{"$f":"'Imported data'!J42","v":43.188600731716697},{"$f":"'Imported data'!K42","v":42.366667776960803},{"$f":"'Imported data'!L42","v":40.6},{"$f":"'Imported data'!M42","v":39.700000000000003},{"$f":"'Imported data'!N42","v":39.299999999999997},{"$f":"'Imported data'!O42","v":38.6},{"$f":"'Imported data'!P42","v":38.003907228225302},{"$f":"'Imported data'!Q42","v":37.3268441331875},{"$f":"'Imported data'!R42","v":36.603454613970399},{"$f":"'Imported data'!S42","v":35.859598612950997},{"$f":"'Imported data'!T42","v":35.291172194480097},{"$f":"'Imported data'!U42","v":34.894900304237296},{"$f":"'Imported data'!V42","v":34.663909474194398},{"$f":"'Imported data'!W42","v":34.384934526388903},{"$f":"'Imported data'!X42","v":34.372193584283998},{"$f":"'Imported data'!Y42","v":34.255876998187802},{"$f":"'Imported data'!Z42","v":33.699713089942499},{"$f":"'Imported data'!AA42","v":32.648140036246403},null,"d"]
[null,"2013","PB_GDP","278.PB_GDP.2013-11-15","Primary deficit (in percent of GDP)",null,null,{"$f":"'Imported data'!J43","v":-0.40000000000003799},{"$f":"'Imported data'!K43","v":0.20000000000000301},{"$f":"'Imported data'!L43","v":9.9999999999994302E-2},{"$f":"'Imported data'!M43","v":0.27174829032507503},{"$f":"'Imported data'!N43","v":0.68383180987966696},{"$f":"'Imported data'!O43","v":0.26548343915614198},{"$f":"'Imported data'!P43","v":1.6587425681596098E-2},{"$f":"'Imported data'!Q43","v":0.199037494340157},{"$f":"'Imported data'!R43","v":0.13010014665299299},{"$f":"'Imported data'!S43","v":1.60547919032084E-3},{"$f":"'Imported data'!T43","v":2.0922614415848501E-2},{"$f":"'Imported data'!U43","v":3.5585045200502201E-2},{"$f":"'Imported data'!V43","v":0.139482465834913},null,null,null,null,null,null,"- pb"]
[null,"2013","DUCIR_GDP","278.DUCIR_GDP.2013-11-15","of which: contribution from average real interest rate (in percent of GDP)",null,null,{"$f":"'Imported data'!J44","v":0.40210810408129},{"$f":"'Imported data'!K44","v":0.491361548800823},{"$f":"'Imported data'!L44","v":1.41352740390451},{"$f":"'Imported data'!M44","v":0.41038852012049098},{"$f":"'Imported data'!N44","v":0.51600909574984399},{"$f":"'Imported data'!O44","v":0.37317892189840102},{"$f":"'Imported data'!P44","v":0.34232876416437902},{"$f":"'Imported data'!Q44","v":0.24683305747229101},{"$f":"'Imported data'!R44","v":0.32934231388017798},{"$f":"'Imported data'!S44","v":0.32295970148348502},{"$f":"'Imported data'!T44","v":0.31639650916814399},{"$f":"'Imported data'!U44","v":0.31138116762839502},{"$f":"'Imported data'!V44","v":0.30788478039599498},null,null,null,null,null,null,"r / (1+g) *d(t-1) "]
[null,"2013","DUCGDPR_GDP","278.DUCGDPR_GDP.2013-11-15","of which: contribution from real GDP growth (in percent of GDP)",null,null,{"$f":"'Imported data'!J45","v":-2.2471920624445199},{"$f":"'Imported data'!K45","v":-1.74080732315955},{"$f":"'Imported data'!L45","v":-1.6294872221907499},{"$f":"'Imported data'!M45","v":-1.56153846153846},{"$f":"'Imported data'!N45","v":-1.52692307692304},{"$f":"'Imported data'!O45","v":-1.51153846153838},{"$f":"'Imported data'!P45","v":-1.48461538461538},{"$f":"'Imported data'!Q45","v":-1.4616887395471301},{"$f":"'Imported data'!R45","v":-1.4356478512764199},{"$f":"'Imported data'!S45","v":-1.4078251774604},{"$f":"'Imported data'!T45","v":-1.37921533126744},{"$f":"'Imported data'!U45","v":-1.3573527767106699},{"$f":"'Imported data'!V45","v":-1.3421115501629799},null,null,null,null,null,null,"- g / (1+g) *d(t-1) "]
[null,"2013","DUCER_GDP","278.DUCER_GDP.2013-11-15","Contribution from real exchange rate depreciation (in percent of GDP)",null,null,{"$f":"'Imported data'!J46","v":-0.77627049273222404},{"$f":"'Imported data'!K46","v":-0.62732717871362698},{"$f":"'Imported data'!L46","v":-0.19230130949557001},{"$f":"'Imported data'!M46","v":-0.11144680000264499},{"$f":"'Imported data'!N46","v":-1.4993108937656E-2},{"$f":"'Imported data'!O46","v":-1.47887089500071E-2},{"$f":"'Imported data'!P46","v":-1.4515917408184901E-2},{"$f":"'Imported data'!Q46","v":-1.4256792142475499E-2},{"$f":"'Imported data'!R46","v":-1.4036477384827E-2},{"$f":"'Imported data'!S46","v":-1.3764452228268E-2},{"$f":"'Imported data'!T46","v":-1.3484730805677201E-2},{"$f":"'Imported data'!U46","v":-1.32709783507879E-2},{"$f":"'Imported data'!V46","v":-1.3121963304144399E-2},null,null,null,null,null,null,"- (e (1+r) / (1+g) )*df(t-1) "]
[null,"2013","DU_LCH_GDP","278.DU_LCH_GDP.2013-11-15","Change in public sector debt (in percent of GDP)",null,null,{"$f":"'Imported data'!J47","v":-2.2360251898880699},{"$f":"'Imported data'!K47","v":-0.82193295475596495},{"$f":"'Imported data'!L47","v":-1.76666777696074},{"$f":"'Imported data'!M47","v":-0.90000000000004099},{"$f":"'Imported data'!N47","v":-0.39999999999993502},{"$f":"'Imported data'!O47","v":-0.70000000000006701},{"$f":"'Imported data'!P47","v":-0.59609277177471398},{"$f":"'Imported data'!Q47","v":-0.67706309503779505},{"$f":"'Imported data'!R47","v":-0.723389519217015},{"$f":"'Imported data'!S47","v":-0.74385600101941696},{"$f":"'Imported data'!T47","v":-0.56842641847092801},{"$f":"'Imported data'!U47","v":-0.39627189024280801},{"$f":"'Imported data'!V47","v":-0.230990830042927},null,null,null,null,null,null,"Δ d(t) "]
[null,"2013","DU_OF_GDP","278.DU_OF_GDP.2013-11-15","Other identified debt-creating flows (in percent of GDP)",null,null,{"$f":"'Imported data'!J48","v":2.3481258623269299E-2},{"$f":"'Imported data'!K48","v":0.31554068512943101},{"$f":"'Imported data'!L48","v":-8.45479858589923E-2},{"$f":"'Imported data'!M48","v":-7.8986719035331596E-2},{"$f":"'Imported data'!N48","v":-6.3349790383746801E-2},{"$f":"'Imported data'!O48","v":-5.9774694377187298E-2},{"$f":"'Imported data'!P48","v":-5.64013561251318E-2},{"$f":"'Imported data'!Q48","v":-0.14402830336422501},{"$f":"'Imported data'!R48","v":-9.3147431539557096E-2},{"$f":"'Imported data'!S48","v":-2.6476241966017802E-2},{"$f":"'Imported data'!T48","v":-1.1577420817672599E-2},{"$f":"'Imported data'!U48","v":-1.08764511794493E-2},{"$f":"'Imported data'!V48","v":-8.5885408080008697E-3},null,null,null,null,null,null,"other flows"]
[null,null,null,null,"Residual",null,null,null,{"$f":"I122-I119-I120-I121-I123-I118","v":0.53929931318695501},-1.3738586633199321,0.16983517013082949,5.425070614996752E-3,0.24743950381096452,0.60052369652800752,0.49704018820358759,0.35999978045061798,0.37964468996146306,0.49853194083586927,0.63826210316920196,0.68546397800129022,null,null,null,null,null,null,"residual = Δd - driving factors"]
[]
[null,"r: ratio of Old GDP / New GDP",null,null,null,null,null,{"$f":"H115/H130","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"T115/T130","v":{"$error":"#DIV/0!"}},{"$f":"U115/U130","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Y(t)/Y*(t)"]
[null,"g: Nominal GDP growth (LC)",null,null,null,null,null,null,{"$f":"I115/H115-1","v":0.12656072088127512},0.11280000000000068,0.11279999999999757,0.11280000000000068,0.11280000000000223,0.11280000000000401,0.11279999999999846,0.11279999999999801,0.11280000000000467,0.11279999999999912,0.1127999999999989,0.11279999999999868,{"$f":"U115/T115-1","v":0.11280000000000046},{"$f":"V115/U115-1","v":0.11279999999999624},{"$f":"W115/V115-1","v":0.11280000000000867},{"$f":"X115/W115-1","v":0.11279999999999624},{"$f":"Y115/X115-1","v":0.11279999999999579},null,"nominal GDP growth rate (old)"]
[]
[null,"5 years ago (re-based)"]
[null,{"$f":"$D$7","v":"2013"},{"$f":"C115","v":"NGDP"},{"$f":"D115","v":"278.NGDP.2013-11-15"},{"$f":"E115","v":"Nominal GDP (in billions of local currency)"},null,null,{"$f":"H103","v":0},{"$f":"H130*(1+I127)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T130*(1+U127)","v":0},{"$f":"U130*(1+V127)","v":0},{"$f":"V130*(1+W127)","v":0},{"$f":"W130*(1+X127)","v":0},{"$f":"X130*(1+Y127)","v":0},null,"Y*: Revised using old GDP growth (with the same initial level)",null,null,null,{"$f":"AE100","v":"5-year historical change"},{"$f":"AF100","v":"5-year projected change"}]
[null,null,null,null,{"$f":"E116","v":"Public sector debt (in billions of local currency)"},null,null,{"$f":"H130*H132/100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"D: should be the same as line 116"]
[null,{"$f":"$D$7","v":"2013"},{"$f":"C117","v":"DU_GDP"},"278.DU_GDP.2013-11-15","Public sector debt (in percent of GDP)",null,null,{"$f":"H117*H$126","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"T117*T$126","v":{"$error":"#DIV/0!"}},{"$f":"U117*U$126","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"d*=d * Y(t)/Y*(t)",null,null,null,null,null,"Difference (Act. - Proj.)"]
[null,"2013","PB_GDP","278.PB_GDP.2013-11-15","Primary deficit (in percent of GDP)",null,null,{"$f":"H118*H$126","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,"- pb *Y(t)/Y*(t)",null,null,null,{"$f":"AE103","v":"2013 -2018"},{"$f":"AE133","v":"2013 -2018"}]
[null,"2013","DUCIR_GDP","278.DUCIR_GDP.2013-11-15","of which: contribution from average real interest rate (in percent of GDP)",null,null,null,{"$f":"I119*H$126","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,"r / (1+g) *d(t-1) *Y(t-1)/Y*(t-1)",null,null,{"$f":"AD104","v":"Change in debt ((t-1) -(t-6))"},{"$error":"#DIV/0!"},{"$f":"N132-I132","v":{"$error":"#DIV/0!"}},{"$f":"AE134-AF134","v":{"$error":"#DIV/0!"}}]
[null,"2013","DUCGDPR_GDP","278.DUCGDPR_GDP.2013-11-15","of which: contribution from real GDP growth (in percent of GDP)",null,null,null,{"$f":"I120*H$126","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,"- g / (1+g) *d(t-1) *Y(t-1)/Y*(t-1)",null,null,"Primary deficit",{"$error":"#VALUE!"},{"$f":"SUM(J133:N133)","v":{"$error":"#DIV/0!"}},{"$error":"#VALUE!"}]
[null,"2013","DUCER_GDP","278.DUCER_GDP.2013-11-15","Contribution from real exchange rate depreciation (in percent of GDP)",null,null,null,{"$f":"I121*H$126","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,"- (e (1+r) / (1+g) )*df(t-1) *Y(t-1)/Y*(t-1)",null,null,{"$f":"AD106","v":"Real interest rate"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"2013","DU_LCH_GDP","278.DU_LCH_GDP.2013-11-15","Change in public sector debt (in percent of GDP)",null,null,null,{"$f":"I117*I126-H117*H126","v":{"$error":"#DIV/0!"}},{"$f":"J117*J126-I117*I126","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"R117*R126-Q117*Q126","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"T117*T126-S117*S126","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"Δ d*(t) =d(t)*Y(t)/Y*(t) - d(t-1)*Y(t-1)/Y*(t-1)",null,null,"Real GDP growth",0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"2013","DU_OF_GDP","278.DU_OF_GDP.2013-11-15","Other identified debt-creating flows (in percent of GDP)",null,null,null,{"$f":"I123*I$126","v":{"$error":"#DIV/0!"}},{"$f":"J123*J$126","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,"other flows *Y(t)/Y*(t)",null,null,"Real Exchange rate depreciation",0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,"Residual",null,null,null,{"$f":"I137-I134-I135-I136-I138-I133","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"T137-T134-T135-T136-T138-T133","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"residual = Δd - driving factors",null,null,"Change in debt",0,{"$error":"#DIV/0!"},{"$f":"AE139-AF139","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other debt creating flows",0,{"$error":"#DIV/0!"},{"$f":"AE140-AF140","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residual",0,{"$error":"#DIV/0!"},{"$f":"AE141-AF141","v":{"$error":"#DIV/0!"}}]
[null,"Last vintage"]
[null,{"$f":"$D$6","v":"2017"},{"$f":"C130","v":"NGDP"},{"$f":"$D$3&\".\"&C143&\".\"&$E$6","v":"278.NGDP.2017-06-05"},{"$f":"E130","v":"Nominal GDP (in billions of local currency)"},null,null,{"$f":"'Imported data'!J51","v":247.99387096207099},{"$f":"'Imported data'!K51","v":271.52982644962401},{"$f":"'Imported data'!L51","v":308.40312336150799},{"$f":"'Imported data'!M51","v":347.46264161865201},{"$f":"'Imported data'!N51","v":378.66148260449398},{"$f":"'Imported data'!O51","v":418.95648061106698},{"$f":"'Imported data'!P51","v":469.43311689527798},{"$f":"'Imported data'!Q51","v":525.41193650951595},{"$f":"'Imported data'!R51","v":589.10104399424802},{"$f":"'Imported data'!S51","v":659.67886600018005},{"$f":"'Imported data'!T51","v":739.28595120579905},{"$f":"'Imported data'!U51","v":827.72710839407898},{"$f":"'Imported data'!V51","v":926.74852653827702},{"$f":"'Imported data'!W51","v":1037.6159276783801},{"$f":"'Imported data'!X51","v":1161.74645283065},{"$f":"'Imported data'!Y51","v":1300.7267763172999},{"$f":"'Imported data'!Z51","v":1456.3333871228399},{"$f":"'Imported data'!AA51","v":1630.5552965193301},null,"Y",null,null,"Q1",-4.2805289999999996,-4.2805289999999996,-4.2805289999999996]
[null,null,null,null,{"$f":"E131","v":"Public sector debt (in billions of local currency)"},null,null,{"$f":"H143*H145/100","v":102.80087062615057},114.86614011749135,124.0068144499874,141.5837692749424,158.56008009936485,173.83164633589183,187.65154038525571,205.31386373873153,225.12512742864203,254.00108415988507,285.07238799815269,318.75869858166158,365.39839238088933,null,null,null,null,null,null,"D",null,null,{"$f":"AD64","v":"Interquartile range (25-75)"},19.189399000000002,19.189399000000002,19.189399000000002]
[null,{"$f":"$D$6","v":"2017"},{"$f":"C132","v":"DU_GDP"},{"$f":"$D$3&\".\"&C145&\".\"&$E$6","v":"278.DU_GDP.2017-06-05"},{"$f":"E132","v":"Public sector debt (in percent of GDP)"},null,null,{"$f":"'Imported data'!J53","v":41.4529884256185},{"$f":"'Imported data'!K53","v":42.303323218453897},{"$f":"'Imported data'!L53","v":40.209325086707203},{"$f":"'Imported data'!M53","v":40.747911376997401},{"$f":"'Imported data'!N53","v":41.873833855179399},{"$f":"'Imported data'!O53","v":41.491575946587702},{"$f":"'Imported data'!P53","v":39.974073756521399},{"$f":"'Imported data'!Q53","v":39.0767414046013},{"$f":"'Imported data'!R53","v":38.215027748421399},{"$f":"'Imported data'!S53","v":38.503747391509698},{"$f":"'Imported data'!T53","v":38.560503893411003},{"$f":"'Imported data'!U53","v":38.510119500629102},{"$f":"'Imported data'!V53","v":39.427998202034097},{"$f":"'Imported data'!W53","v":39.891038551171498},{"$f":"'Imported data'!X53","v":40.435408947147401},{"$f":"'Imported data'!Y53","v":41.0204212977998},{"$f":"'Imported data'!Z53","v":41.7883792630507},{"$f":"'Imported data'!AA53","v":42.7324126310982},null,"d",null,null,{"$f":"AD65","v":"Median"},null,3.3309380000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD139","v":"Change in debt"},null,{"$f":"AG139","v":{"$error":"#DIV/0!"}}]
[null,"r: ratio of Old GDP / New GDP",null,null,null,null,null,{"$f":"H143/H151","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"T143/T151","v":{"$error":"#DIV/0!"}},{"$f":"U143/U151","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Y(t)/Y*(t)"]
[null,"g: Nominal GDP growth (LC)",null,null,null,null,null,null,{"$f":"I143/H143-1","v":9.4905391799592786E-2},0.13579832976000872,0.12665085175340041,8.9790490397765987E-2,0.10641430369262173,0.12048181283790749,0.11924770025700138,0.12121747348916312,0.11980597000371485,0.12067551244789665,0.11963051244789602,0.11963051244789513,{"$f":"U143/T143-1","v":0.11963051244789225},{"$f":"V143/U143-1","v":0.11963051244790202},{"$f":"W143/V143-1","v":0.11963051244789069},{"$f":"X143/W143-1","v":0.11963051244789713},{"$f":"Y143/X143-1","v":0.11963051244789935},null,"nominal GDP growth rate (old)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE149","v":"Primary deficit"},{"$f":"AD135","v":"Primary deficit"},{"$f":"AG135","v":{"$error":"#VALUE!"}}]
[null,"Last vintage (re-based)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE150","v":"Real interest rate"},{"$f":"AD136","v":"Real interest rate"},{"$f":"AG136","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"$D$6","v":"2017"},{"$f":"C143","v":"NGDP"},{"$f":"D143","v":"278.NGDP.2017-06-05"},{"$f":"E143","v":"Nominal GDP (in billions of local currency)"},null,null,{"$f":"H103","v":0},{"$f":"I103","v":0},0,0,0,0,{"$f":"M151*(1+N148)","v":0},0,0,0,0,0,0,{"$f":"T151*(1+U148)","v":0},{"$f":"U151*(1+V148)","v":0},{"$f":"V151*(1+W148)","v":0},{"$f":"W151*(1+X148)","v":0},{"$f":"X151*(1+Y148)","v":0},null,"Y*: Revised using old GDP growth (with the same initial level)",null,null,"Real GDP growth","Real GDP growth",{"$error":"#DIV/0!"}]
[null,null,null,null,{"$f":"E144","v":"Public sector debt (in billions of local currency)"},null,null,{"$f":"H151*H153/100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"U151*U153/100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"D: Should be the same as line 140",null,null,"Real Exchange rate depreciation","Real Exchange rate depreciation",{"$error":"#DIV/0!"}]
[null,{"$f":"$D$6","v":"2017"},{"$f":"C145","v":"DU_GDP"},{"$f":"D145","v":"278.DU_GDP.2017-06-05"},{"$f":"E145","v":"Public sector debt (in percent of GDP)"},null,null,{"$f":"H145*H147","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"d*=d * Y(t)/Y*(t)",null,null,"Change in debt","Change in debt",{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other debt creating flows","Other debt creating flows",{"$f":"AG140","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,{"$f":"H99","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,{"$f":"U99","v":2025},2026,2027,2028,2029,null,null,null,null,"Residual","Residual",{"$f":"AG141","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,{"$f":"G82","v":"Current DSA"},{"$f":"H105","v":"..."},"...","...","...","...",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"U105","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,"Lower quartile","Lower quartile",null,{"$f":"AF143","v":-4.2805289999999996}]
[null,null,null,null,null,null,{"$f":"G83","v":"Previous DSA"},{"$f":"H153","v":{"$error":"#DIV/0!"}},{"$f":"I153","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"U153","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Based on revised GDP",null,null,{"$f":"AD77","v":"Interquartile range (25-75)"},"Upper quartile",null,14.908870000000002,{"$f":"AG157+AG156","v":10.628341000000002}]
[null,null,null,null,null,null,{"$f":"G84","v":"DSA-2013"},{"$f":"H132","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"T132","v":{"$error":"#DIV/0!"}},{"$f":"U132","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Based on revised GDP",null,null,"Median",{"$f":"AD145","v":"Median"},null,{"$f":"AF145","v":3.3309380000000002}]
[null,null,null,null,null,null,"Line",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Change in debt","Change in debt",null,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,"Nominal debt (in local currency)"]
[null,null,null,null,null,null,{"$f":"G156","v":"Current DSA"},{"$f":"H104","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"U104","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,{"$f":"G157","v":"Previous DSA"},{"$f":"H152","v":{"$error":"#DIV/0!"}},{"$f":"I152","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"U152","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,"DSA-2013",{"$f":"H131","v":{"$error":"#DIV/0!"}},{"$f":"I131","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"T131","v":{"$error":"#DIV/0!"}},{"$f":"U131","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]

{"sheet":"Realism 2 - Fiscal multiplier","index":28,"n_rows":211,"n_cols":32,"rows_kept":211,"cut":false,"hidden":false,"merged":[[17,3,17,7],[42,0,42,1],[42,3,42,7],[42,11,42,15],[74,2,74,16],[161,0,182,0],[186,2,186,16],[189,0,210,0],[77,0,98,0],[102,2,102,16],[105,0,126,0],[130,2,130,16],[133,0,154,0],[158,2,158,16]]}
[]
["Macroeconomic projections (from Input sheet)"]
[]
[null,null,null,null,null,{"$f":"G4-1","v":2013},2014,2015,2016,2017,{"$f":"L4-1","v":2018},{"$f":"'Input 3 - Macro-Debt data(DMX)'!X7","v":2019},{"$f":"L4+1","v":2020},{"$f":"M4+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,{"$f":"AE4+1","v":2039}]
["Primary balance","(in % of GDP, (-): deficits)",null,null,null,{"$f":"('Macro-Debt_Data'!O45-'Macro-Debt_Data'!O48)/('Macro-Debt_Data'!O56*'Macro-Debt_Data'!O60)*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!P45-'Macro-Debt_Data'!P48)/('Macro-Debt_Data'!P56*'Macro-Debt_Data'!P60)*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!Q45-'Macro-Debt_Data'!Q48)/('Macro-Debt_Data'!Q56*'Macro-Debt_Data'!Q60)*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!R45-'Macro-Debt_Data'!R48)/('Macro-Debt_Data'!R56*'Macro-Debt_Data'!R60)*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!S45-'Macro-Debt_Data'!S48)/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60)*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!T45-'Macro-Debt_Data'!T48)/('Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60)*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!U45-'Macro-Debt_Data'!U48)/('Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60)*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!V45-'Macro-Debt_Data'!V48)/('Macro-Debt_Data'!V56*'Macro-Debt_Data'!V60)*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!W45-'Macro-Debt_Data'!W48)/('Macro-Debt_Data'!W56*'Macro-Debt_Data'!W60)*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!X45-'Macro-Debt_Data'!X48)/('Macro-Debt_Data'!X56*'Macro-Debt_Data'!X60)*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!Y45-'Macro-Debt_Data'!Y48)/('Macro-Debt_Data'!Y56*'Macro-Debt_Data'!Y60)*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!Z45-'Macro-Debt_Data'!Z48)/('Macro-Debt_Data'!Z56*'Macro-Debt_Data'!Z60)*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AA45-'Macro-Debt_Data'!AA48)/('Macro-Debt_Data'!AA56*'Macro-Debt_Data'!AA60)*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AB45-'Macro-Debt_Data'!AB48)/('Macro-Debt_Data'!AB56*'Macro-Debt_Data'!AB60)*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AC45-'Macro-Debt_Data'!AC48)/('Macro-Debt_Data'!AC56*'Macro-Debt_Data'!AC60)*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AD45-'Macro-Debt_Data'!AD48)/('Macro-Debt_Data'!AD56*'Macro-Debt_Data'!AD60)*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AE45-'Macro-Debt_Data'!AE48)/('Macro-Debt_Data'!AE56*'Macro-Debt_Data'!AE60)*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AF45-'Macro-Debt_Data'!AF48)/('Macro-Debt_Data'!AF56*'Macro-Debt_Data'!AF60)*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AG45-'Macro-Debt_Data'!AG48)/('Macro-Debt_Data'!AG56*'Macro-Debt_Data'!AG60)*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AH45-'Macro-Debt_Data'!AH48)/('Macro-Debt_Data'!AH56*'Macro-Debt_Data'!AH60)*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AI45-'Macro-Debt_Data'!AI48)/('Macro-Debt_Data'!AI56*'Macro-Debt_Data'!AI60)*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AJ45-'Macro-Debt_Data'!AJ48)/('Macro-Debt_Data'!AJ56*'Macro-Debt_Data'!AJ60)*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AK45-'Macro-Debt_Data'!AK48)/('Macro-Debt_Data'!AK56*'Macro-Debt_Data'!AK60)*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AL45-'Macro-Debt_Data'!AL48)/('Macro-Debt_Data'!AL56*'Macro-Debt_Data'!AL60)*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AM45-'Macro-Debt_Data'!AM48)/('Macro-Debt_Data'!AM56*'Macro-Debt_Data'!AM60)*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AN45-'Macro-Debt_Data'!AN48)/('Macro-Debt_Data'!AN56*'Macro-Debt_Data'!AN60)*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AO45-'Macro-Debt_Data'!AO48)/('Macro-Debt_Data'!AO56*'Macro-Debt_Data'!AO60)*100","v":{"$error":"#DIV/0!"}}]
["Fiscal adjustment","(ppt of GDP, (+): improvement)",null,null,null,null,null,null,null,null,null,{"$f":"L5-K5","v":{"$error":"#DIV/0!"}},{"$f":"M5-L5","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"Z5-Y5","v":{"$error":"#DIV/0!"}},{"$f":"AA5-Z5","v":{"$error":"#DIV/0!"}},{"$f":"AB5-AA5","v":{"$error":"#DIV/0!"}},{"$f":"AC5-AB5","v":{"$error":"#DIV/0!"}},{"$f":"AD5-AC5","v":{"$error":"#DIV/0!"}},{"$f":"AE5-AD5","v":{"$error":"#DIV/0!"}},{"$f":"AF5-AE5","v":{"$error":"#DIV/0!"}}]
["Real GDP growth rate",null,null,null,null,{"$f":"IF(ISNUMBER('Macro-Debt_Data'!O107),'Macro-Debt_Data'!O107,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!P107),'Macro-Debt_Data'!P107,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Q107),'Macro-Debt_Data'!Q107,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!R107),'Macro-Debt_Data'!R107,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S107),'Macro-Debt_Data'!S107,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T107),'Macro-Debt_Data'!T107,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U107),'Macro-Debt_Data'!U107,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!V107),'Macro-Debt_Data'!V107,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!W107),'Macro-Debt_Data'!W107,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!X107),'Macro-Debt_Data'!X107,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Y107),'Macro-Debt_Data'!Y107,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Z107),'Macro-Debt_Data'!Z107,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AA107),'Macro-Debt_Data'!AA107,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AB107),'Macro-Debt_Data'!AB107,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AC107),'Macro-Debt_Data'!AC107,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AD107),'Macro-Debt_Data'!AD107,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AE107),'Macro-Debt_Data'!AE107,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AF107),'Macro-Debt_Data'!AF107,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AG107),'Macro-Debt_Data'!AG107,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AH107),'Macro-Debt_Data'!AH107,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AI107),'Macro-Debt_Data'!AI107,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AJ107),'Macro-Debt_Data'!AJ107,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AK107),'Macro-Debt_Data'!AK107,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AL107),'Macro-Debt_Data'!AL107,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AM107),'Macro-Debt_Data'!AM107,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AN107),'Macro-Debt_Data'!AN107,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AO107),'Macro-Debt_Data'!AO107,\"...\")","v":"..."}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"First year of projection"]
[]
["Assumptions on fiscal multipliers"]
[]
[]
["Multiplier (m)",null,null,0.2,0.4,0.6,0.8,1]
["Persistence (p)",null,null,0.6,{"$f":"D16","v":0.6},{"$f":"E16","v":0.6},{"$f":"D16","v":0.6},{"$f":"D16","v":0.6}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fiscal adjustment (right axis)"]
["Year","Time",null,"Impact of a multiplier on growth"]
[]
[{"$f":"A21-1","v":2018},{"$f":"B21-1","v":-1},null,0,0,0,0,0]
[{"$f":"$L$4","v":2019},0,"1st year of proj.",{"$f":"-D$15*D$16^$B21","v":-0.2},-0.4,-0.6,-0.8,-1,null,"m"]
[{"$f":"A21+1","v":2020},{"$f":"B21+1","v":1},null,-0.12,-0.24,-0.36,-0.48,-0.6,null,"m*p^1"]
[{"$f":"A22+1","v":2021},2,null,-7.1999999999999995E-2,-0.14399999999999999,-0.216,-0.28799999999999998,-0.36,null,"m*p^2"]
[2022,3,null,-4.3200000000000002E-2,-8.6400000000000005E-2,-0.12959999999999999,-0.17280000000000001,-0.216,null,"m*p^3"]
[2023,4,null,-2.5919999999999999E-2,-5.1839999999999997E-2,-7.7759999999999996E-2,-0.10367999999999999,-0.12959999999999999,null,"m*p^4"]
[2024,5,null,-1.5552E-2,-3.1104E-2,-4.6655999999999996E-2,-6.2207999999999999E-2,-7.7759999999999996E-2,null,"m*p^5"]
[2025,6,null,-9.3311999999999996E-3,-1.8662399999999999E-2,-2.7993599999999997E-2,-3.7324799999999998E-2,-4.6655999999999996E-2,null,"m*p^6"]
[2026,7,null,-5.5987199999999997E-3,-1.1197439999999999E-2,-1.6796159999999997E-2,-2.2394879999999999E-2,-2.7993599999999997E-2,null,"m*p^7"]
[2027,8,null,-3.3592319999999998E-3,-6.7184639999999995E-3,-1.0077695999999999E-2,-1.3436927999999999E-2,-1.6796159999999997E-2,null,"m*p^8"]
[2028,9,null,-2.0155391999999999E-3,-4.0310783999999997E-3,-6.0466175999999991E-3,-8.0621567999999994E-3,-1.0077695999999999E-2,null,"m*p^9"]
[2029,10,null,-1.2093235199999999E-3,-2.4186470399999997E-3,-3.6279705599999994E-3,-4.8372940799999995E-3,-6.0466175999999991E-3,null,"m*p^10"]
[2030,11,null,-7.2559411199999996E-4,-1.4511882239999999E-3,-2.1767823359999995E-3,-2.9023764479999999E-3,-3.6279705599999994E-3,null,"m*p^11"]
[2031,12,null,-4.353564671999999E-4,-8.7071293439999981E-4,-1.3060694015999995E-3,-1.7414258687999996E-3,-2.1767823359999995E-3,null,"m*p^12"]
[2032,13,null,-2.6121388031999994E-4,-5.2242776063999988E-4,-7.8364164095999988E-4,-1.0448555212799998E-3,-1.3060694015999998E-3,null,"m*p^13"]
[2033,14,null,-1.5672832819199997E-4,-3.1345665638399993E-4,-4.7018498457599984E-4,-6.2691331276799986E-4,-7.8364164095999977E-4,null,"m*p^14"]
[2034,15,null,-9.4036996915199987E-5,-1.8807399383039997E-4,-2.8211099074559995E-4,-3.7614798766079995E-4,-4.701849845759999E-4,null,"m*p^15"]
[2035,16,null,{"$f":"-D$15*D$16^$B37","v":-5.6422198149119979E-5},-1.1284439629823996E-4,-1.6926659444735994E-4,-2.2568879259647991E-4,-2.8211099074559989E-4,null,"m*p^16"]
[2036,17,null,-3.3853318889471987E-5,-6.7706637778943974E-5,-1.0155995666841596E-4,-1.3541327555788795E-4,-1.6926659444735994E-4,null,"m*p^17"]
[2037,18,null,-2.0311991333683195E-5,-4.062398266736639E-5,-6.0935974001049572E-5,-8.124796533473278E-5,-1.0155995666841596E-4,null,"m*p^18"]
[2038,19,null,-1.2187194800209916E-5,-2.4374389600419831E-5,-3.6561584400629747E-5,-4.8748779200839663E-5,-6.0935974001049578E-5,null,"m*p^19"]
[2039,20,null,-7.3123168801259501E-6,-1.46246337602519E-5,-2.1936950640377847E-5,-2.92492675205038E-5,-3.6561584400629747E-5,null,"m*p^20"]
[]
[null,null,null,"1. Impact of fiscal adjustment on growth\n",null,null,null,null,null,null,null,"2. Underlying growth rate"]
[null,"Baseline",null,{"$f":"\"Multiplier = \"&D15","v":"Multiplier = 0.2"},{"$f":"\"Multiplier = \"&E15","v":"Multiplier = 0.4"},{"$f":"\"Multiplier = \"&F15","v":"Multiplier = 0.6"},{"$f":"\"Multiplier = \"&G15","v":"Multiplier = 0.8"},{"$f":"\"Multiplier = \"&H15","v":"Multiplier = 1"},null,null,"Growth \n(t-1)",{"$f":"\"Multiplier = \"&D15","v":"Multiplier = 0.2"},{"$f":"\"Multiplier = \"&E15","v":"Multiplier = 0.4"},{"$f":"\"Multiplier = \"&F15","v":"Multiplier = 0.6"},{"$f":"\"Multiplier = \"&G15","v":"Multiplier = 0.8"},{"$f":"\"Multiplier = \"&H15","v":"Multiplier = 1"}]
[{"$f":"A46-1","v":2013},{"$f":"F7","v":"..."},null,null,null,null,null,null,null,{"$f":"A45","v":2013}]
[2014,{"$f":"G7","v":"..."},null,null,null,null,null,null,null,2014]
[2015,{"$f":"H7","v":"..."},null,null,null,null,null,null,null,2015]
[2016,{"$f":"I7","v":"..."},null,null,null,null,null,null,null,2016]
[2017,{"$f":"J7","v":"..."},null,null,null,null,null,null,null,2017]
[{"$f":"A51-1","v":2018},{"$f":"K7","v":"..."},null,null,null,null,null,null,null,2018,{"$f":"B50","v":"..."},{"$f":"K50","v":"..."},{"$f":"L50","v":"..."},"...","...","..."]
[{"$f":"$L$4","v":2019},{"$f":"L7","v":"..."},null,{"$f":"S79","v":0},{"$f":"S107","v":0},{"$f":"S135","v":0},{"$f":"S163","v":0},{"$f":"S191","v":0},null,2019,{"$f":"K50","v":"..."},{"$f":"$K51+D51","v":{"$error":"#VALUE!"}},{"$f":"$K51+E51","v":{"$error":"#VALUE!"}},{"$f":"$K51+F51","v":{"$error":"#VALUE!"}},{"$f":"$K51+G51","v":{"$error":"#VALUE!"}},{"$f":"$K51+H51","v":{"$error":"#VALUE!"}}]
[{"$f":"A51+1","v":2020},{"$f":"M7","v":"..."},null,{"$f":"S80","v":0},0,0,0,0,null,2020,{"$f":"K51","v":"..."},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"A52+1","v":2021},{"$f":"N7","v":"..."},null,0,0,0,0,0,null,2021,"...",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[2022,{"$f":"O7","v":"..."},null,0,0,0,0,0,null,2022,"...",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[2023,{"$f":"P7","v":"..."},null,0,0,0,0,0,null,2023,"...",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[2024,{"$f":"Q7","v":"..."},null,0,0,0,0,0,null,2024,"...",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[2025,{"$f":"R7","v":"..."},null,{"$f":"S85","v":0},{"$f":"S113","v":0},{"$f":"S141","v":0},{"$f":"S169","v":0},{"$f":"S197","v":0},null,2025,"...",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[2026,{"$f":"S7","v":"..."},null,0,0,0,0,0,null,2026,"...",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[2027,{"$f":"T7","v":"..."},null,0,0,0,0,0,null,2027,"...",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[2028,{"$f":"U7","v":"..."},null,0,0,0,0,0,null,2028,"...",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[2029,{"$f":"V7","v":"..."},null,0,0,0,0,0,null,2029,"...",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[2030,{"$f":"W7","v":"..."},null,0,0,0,0,0,null,2030,"...",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[2031,{"$f":"X7","v":"..."},null,0,0,0,0,0,null,2031,"...",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[2032,{"$f":"Y7","v":"..."},null,0,0,0,0,0,null,2032,"...",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[2033,{"$f":"Z7","v":"..."},null,0,0,0,0,0,null,2033,"...",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[2034,{"$f":"AA7","v":"..."},null,0,0,0,0,0,null,2034,"...",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[2035,{"$f":"AB7","v":"..."},null,0,0,0,0,0,null,2035,"...",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[2036,{"$f":"AC7","v":"..."},null,0,0,0,0,0,null,2036,"...",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[2037,{"$f":"AD7","v":"..."},null,0,0,0,0,0,null,2037,"...",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[2038,{"$f":"AE7","v":"..."},null,0,0,0,0,0,null,2038,"...",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[2039,{"$f":"AF7","v":"..."},null,0,0,0,0,0,null,2039,"...",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[]
[{"$f":"D44","v":"Multiplier = 0.2"}]
[null,null,"adjustment year"]
[null,null,{"$f":"D76-1","v":2018},{"$f":"$L$4","v":2019},{"$f":"D76+1","v":2020},{"$f":"E76+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032]
[null,"adjustment size",null,{"$f":"L6","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"cumulative impact on growth in year"]
["                    Impact of adjustment in year",{"$f":"B79-1","v":2018},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B78","v":2018}]
[null,{"$f":"$L$4","v":2019},null,{"$f":"IFERROR(D$77*$D21,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D79:Q79)","v":0},{"$f":"B79","v":2019}]
[null,{"$f":"B79+1","v":2020},null,{"$f":"IFERROR(D$77*$D22,\"\")","v":""},{"$f":"IFERROR(E$77*$D21,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D80:Q80)","v":0},2020]
[null,{"$f":"B80+1","v":2021},null,"","",{"$f":"IFERROR(F$77*$D21,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,0,2021]
[null,2022,null,"","","",{"$f":"IFERROR(G$77*$D21,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,0,2022]
[null,2023,null,"","","","",{"$f":"IFERROR(H$77*$D21,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,0,2023]
[null,2024,null,"","","","","",{"$f":"IFERROR(I$77*$D21,\"\")","v":""},null,null,null,null,null,null,null,null,null,0,2024]
[null,2025,null,"","","","","","",{"$f":"IFERROR(J$77*$D21,\"\")","v":""},null,null,null,null,null,null,null,null,0,2025]
[null,2026,null,"","","","","","","",{"$f":"IFERROR(K$77*$D21,\"\")","v":""},null,null,null,null,null,null,null,0,2026]
[null,2027,null,"","","","","","","","",{"$f":"IFERROR(L$77*$D21,\"\")","v":""},null,null,null,null,null,null,0,2027]
[null,2028,null,"","","","","","","","","",{"$f":"IFERROR(M$77*$D21,\"\")","v":""},null,null,null,null,null,0,2028]
[null,2029,null,"","","","","","","","","","",{"$f":"IFERROR(N$77*$D21,\"\")","v":""},null,null,null,null,0,2029]
[null,2030,null,"","","","","","","","","","","",{"$f":"IFERROR(O$77*$D21,\"\")","v":""},null,null,null,0,2030]
[null,2031,null,"","","","","","","","","","","","",{"$f":"IFERROR(P$77*$D21,\"\")","v":""},null,null,0,2031]
[null,2032,null,"","","","","","","","","","","","","",{"$f":"IFERROR(Q$77*$D21,\"\")","v":""},null,0,2032]
[null,2033,null,"","","","","","","","","","","","","","",null,0,2033]
[null,2034,null,"","","","","","","","","","","","","","",null,0,2034]
[null,2035,null,"","","","","","","","","","","","","","",null,0,2035]
[null,2036,null,"","","","","","","","","","","","","","",null,0,2036]
[null,2037,null,"","","","","","","","","","","","","","",null,0,2037]
[null,2038,null,"","","","","","","","","","","","","","",null,0,2038]
[null,2039,null,"","","","","","","","","","","","","","",null,0,2039]
[]
[]
[{"$f":"E44","v":"Multiplier = 0.4"}]
[null,null,"adjustment year"]
[null,null,{"$f":"D104-1","v":2018},{"$f":"$L$4","v":2019},{"$f":"D104+1","v":2020},{"$f":"E104+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032]
[null,"adjustment size",null,{"$f":"L6","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"cumulative impact on growth in year"]
[{"$f":"A78","v":"                    Impact of adjustment in year"},{"$f":"B107-1","v":2018},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B106","v":2018}]
[null,{"$f":"$L$4","v":2019},null,{"$f":"IFERROR(D$105*$E21,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D107:Q107)","v":0},{"$f":"B107","v":2019}]
[null,{"$f":"B107+1","v":2020},null,"",{"$f":"IFERROR(E$105*$E21,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,0,2020]
[null,{"$f":"B108+1","v":2021},null,"","",{"$f":"IFERROR(F$105*$E21,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,0,2021]
[null,2022,null,"","","",{"$f":"IFERROR(G$105*$E21,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,0,2022]
[null,2023,null,"","","","",{"$f":"IFERROR(H$105*$E21,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,0,2023]
[null,2024,null,"","","","","",{"$f":"IFERROR(I$105*$E21,\"\")","v":""},null,null,null,null,null,null,null,null,null,0,2024]
[null,2025,null,"","","","","","",{"$f":"IFERROR(J$105*$E21,\"\")","v":""},null,null,null,null,null,null,null,null,0,2025]
[null,2026,null,"","","","","","","",{"$f":"IFERROR(K$105*$E21,\"\")","v":""},null,null,null,null,null,null,null,0,2026]
[null,2027,null,"","","","","","","","",{"$f":"IFERROR(L$105*$E21,\"\")","v":""},null,null,null,null,null,null,0,2027]
[null,2028,null,"","","","","","","","","",{"$f":"IFERROR(M$105*$E21,\"\")","v":""},null,null,null,null,null,0,2028]
[null,2029,null,"","","","","","","","","","",{"$f":"IFERROR(N$105*$E21,\"\")","v":""},null,null,null,null,0,2029]
[null,2030,null,"","","","","","","","","","","",{"$f":"IFERROR(O$105*$E21,\"\")","v":""},null,null,null,0,2030]
[null,2031,null,"","","","","","","","","","","","",{"$f":"IFERROR(P$105*$E21,\"\")","v":""},null,null,0,2031]
[null,2032,null,"","","","","","","","","","","","","",{"$f":"IFERROR(Q$105*$E21,\"\")","v":""},null,0,2032]
[null,2033,null,"","","","","","","","","","","","","","",null,0,2033]
[null,2034,null,"","","","","","","","","","","","","","",null,0,2034]
[null,2035,null,"","","","","","","","","","","","","","",null,0,2035]
[null,2036,null,"","","","","","","","","","","","","","",null,0,2036]
[null,2037,null,"","","","","","","","","","","","","","",null,0,2037]
[null,2038,null,"","","","","","","","","","","","","","",null,0,2038]
[null,2039,null,"","","","","","","","","","","","","","",null,0,2039]
[]
[]
[{"$f":"F44","v":"Multiplier = 0.6"}]
[null,null,"adjustment year"]
[null,null,{"$f":"D132-1","v":2018},{"$f":"$L$4","v":2019},{"$f":"D132+1","v":2020},{"$f":"E132+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032]
[null,"adjustment size",null,{"$f":"L6","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"cumulative impact on growth in year"]
[{"$f":"A106","v":"                    Impact of adjustment in year"},{"$f":"B135-1","v":2018},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B134","v":2018}]
[null,{"$f":"$L$4","v":2019},null,{"$f":"IFERROR(D$133*$F21,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D135:Q135)","v":0},{"$f":"B135","v":2019}]
[null,{"$f":"B135+1","v":2020},null,"",{"$f":"IFERROR(E$133*$F21,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,0,2020]
[null,{"$f":"B136+1","v":2021},null,"","",{"$f":"IFERROR(F$133*$F21,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,0,2021]
[null,2022,null,"","","",{"$f":"IFERROR(G$133*$F21,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,0,2022]
[null,2023,null,"","","","",{"$f":"IFERROR(H$133*$F21,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,0,2023]
[null,2024,null,"","","","","",{"$f":"IFERROR(I$133*$F21,\"\")","v":""},null,null,null,null,null,null,null,null,null,0,2024]
[null,2025,null,"","","","","","",{"$f":"IFERROR(J$133*$F21,\"\")","v":""},null,null,null,null,null,null,null,null,0,2025]
[null,2026,null,"","","","","","","",{"$f":"IFERROR(K$133*$F21,\"\")","v":""},null,null,null,null,null,null,null,0,2026]
[null,2027,null,"","","","","","","","",{"$f":"IFERROR(L$133*$F21,\"\")","v":""},null,null,null,null,null,null,0,2027]
[null,2028,null,"","","","","","","","","",{"$f":"IFERROR(M$133*$F21,\"\")","v":""},null,null,null,null,null,0,2028]
[null,2029,null,"","","","","","","","","","",{"$f":"IFERROR(N$133*$F21,\"\")","v":""},null,null,null,null,0,2029]
[null,2030,null,"","","","","","","","","","","",{"$f":"IFERROR(O$133*$F21,\"\")","v":""},null,null,null,0,2030]
[null,2031,null,"","","","","","","","","","","","",{"$f":"IFERROR(P$133*$F21,\"\")","v":""},null,null,0,2031]
[null,2032,null,"","","","","","","","","","","","","",{"$f":"IFERROR(Q$133*$F21,\"\")","v":""},null,0,2032]
[null,2033,null,"","","","","","","","","","","","","","",null,0,2033]
[null,2034,null,"","","","","","","","","","","","","","",null,0,2034]
[null,2035,null,"","","","","","","","","","","","","","",null,0,2035]
[null,2036,null,"","","","","","","","","","","","","","",null,0,2036]
[null,2037,null,"","","","","","","","","","","","","","",null,0,2037]
[null,2038,null,"","","","","","","","","","","","","","",null,0,2038]
[null,2039,null,"","","","","","","","","","","","","","",null,0,2039]
[]
[]
[{"$f":"G44","v":"Multiplier = 0.8"}]
[null,null,"adjustment year"]
[null,null,{"$f":"D160-1","v":2018},{"$f":"$L$4","v":2019},{"$f":"D160+1","v":2020},{"$f":"E160+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032]
[null,"adjustment size",null,{"$f":"L6","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"cumulative impact on growth in year"]
[{"$f":"A134","v":"                    Impact of adjustment in year"},{"$f":"B163-1","v":2018},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B162","v":2018}]
[null,{"$f":"$L$4","v":2019},null,{"$f":"IFERROR(D$161*$G21,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D163:Q163)","v":0},{"$f":"B163","v":2019}]
[null,{"$f":"B163+1","v":2020},null,"",{"$f":"IFERROR(E$161*$G21,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,0,2020]
[null,{"$f":"B164+1","v":2021},null,"","",{"$f":"IFERROR(F$161*$G21,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,0,2021]
[null,2022,null,"","","",{"$f":"IFERROR(G$161*$G21,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,0,2022]
[null,2023,null,"","","","",{"$f":"IFERROR(H$161*$G21,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,0,2023]
[null,2024,null,"","","","","",{"$f":"IFERROR(I$161*$G21,\"\")","v":""},null,null,null,null,null,null,null,null,null,0,2024]
[null,2025,null,"","","","","","",{"$f":"IFERROR(J$161*$G21,\"\")","v":""},null,null,null,null,null,null,null,null,0,2025]
[null,2026,null,"","","","","","","",{"$f":"IFERROR(K$161*$G21,\"\")","v":""},null,null,null,null,null,null,null,0,2026]
[null,2027,null,"","","","","","","","",{"$f":"IFERROR(L$161*$G21,\"\")","v":""},null,null,null,null,null,null,0,2027]
[null,2028,null,"","","","","","","","","",{"$f":"IFERROR(M$161*$G21,\"\")","v":""},null,null,null,null,null,0,2028]
[null,2029,null,"","","","","","","","","","",{"$f":"IFERROR(N$161*$G21,\"\")","v":""},null,null,null,null,0,2029]
[null,2030,null,"","","","","","","","","","","",{"$f":"IFERROR(O$161*$G21,\"\")","v":""},null,null,null,0,2030]
[null,2031,null,"","","","","","","","","","","","",{"$f":"IFERROR(P$161*$G21,\"\")","v":""},null,null,0,2031]
[null,2032,null,"","","","","","","","","","","","","",{"$f":"IFERROR(Q$161*$G21,\"\")","v":""},null,0,2032]
[null,2033,null,"","","","","","","","","","","","","","",null,0,2033]
[null,2034,null,"","","","","","","","","","","","","","",null,0,2034]
[null,2035,null,"","","","","","","","","","","","","","",null,0,2035]
[null,2036,null,"","","","","","","","","","","","","","",null,0,2036]
[null,2037,null,"","","","","","","","","","","","","","",null,0,2037]
[null,2038,null,"","","","","","","","","","","","","","",null,0,2038]
[null,2039,null,"","","","","","","","","","","","","","",null,0,2039]
[]
[]
[{"$f":"H44","v":"Multiplier = 1"}]
[null,null,"adjustment year"]
[null,null,{"$f":"D188-1","v":2018},{"$f":"$L$4","v":2019},{"$f":"D188+1","v":2020},{"$f":"E188+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032]
[null,"adjustment size",null,{"$f":"L6","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"cumulative impact on growth in year"]
[{"$f":"A162","v":"                    Impact of adjustment in year"},{"$f":"B191-1","v":2018},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B190","v":2018}]
[null,{"$f":"$L$4","v":2019},null,{"$f":"IFERROR(D$189*$H21,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D191:Q191)","v":0},{"$f":"B191","v":2019}]
[null,{"$f":"B191+1","v":2020},null,"",{"$f":"IFERROR(E$189*$H21,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,0,2020]
[null,{"$f":"B192+1","v":2021},null,"","",{"$f":"IFERROR(F$189*$H21,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,0,2021]
[null,2022,null,"","","",{"$f":"IFERROR(G$189*$H21,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,0,2022]
[null,2023,null,"","","","",{"$f":"IFERROR(H$189*$H21,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,0,2023]
[null,2024,null,"","","","","",{"$f":"IFERROR(I$189*$H21,\"\")","v":""},null,null,null,null,null,null,null,null,null,0,2024]
[null,2025,null,"","","","","","",{"$f":"IFERROR(J$189*$H21,\"\")","v":""},null,null,null,null,null,null,null,null,0,2025]
[null,2026,null,"","","","","","","",{"$f":"IFERROR(K$189*$H21,\"\")","v":""},null,null,null,null,null,null,null,0,2026]
[null,2027,null,"","","","","","","","",{"$f":"IFERROR(L$189*$H21,\"\")","v":""},null,null,null,null,null,null,0,2027]
[null,2028,null,"","","","","","","","","",{"$f":"IFERROR(M$189*$H21,\"\")","v":""},null,null,null,null,null,0,2028]
[null,2029,null,"","","","","","","","","","",{"$f":"IFERROR(N$189*$H21,\"\")","v":""},null,null,null,null,0,2029]
[null,2030,null,"","","","","","","","","","","",{"$f":"IFERROR(O$189*$H21,\"\")","v":""},null,null,null,0,2030]
[null,2031,null,"","","","","","","","","","","","",{"$f":"IFERROR(P$189*$H21,\"\")","v":""},null,null,0,2031]
[null,2032,null,"","","","","","","","","","","","","",{"$f":"IFERROR(Q$189*$H21,\"\")","v":""},null,0,2032]
[null,2033,null,"","","","","","","","","","","","","","",null,0,2033]
[null,2034,null,"","","","","","","","","","","","","","",null,0,2034]
[null,2035,null,"","","","","","","","","","","","","","",null,0,2035]
[null,2036,null,"","","","","","","","","","","","","","",null,0,2036]
[null,2037,null,"","","","","","","","","","","","","","",null,0,2037]
[null,2038,null,"","","","","","","","","","","","","","",null,0,2038]
[null,2039,null,"","","","","","","","","","","","","","",null,0,2039]

{"sheet":"Realism 3 - Invest-Growth","index":29,"n_rows":119,"n_cols":20,"rows_kept":119,"cut":false,"hidden":false,"merged":[[72,0,72,1]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart output sheet:",null,"Output 5-2 - Realism'!Print_Area"]
[null,{"$f":"'Realism 1 - Forecast Error'!B2","v":"Country"},null,{"$f":"'Input 1 - Basics'!C7","v":"Nicaragua"}]
[null,{"$f":"'Realism 1 - Forecast Error'!B3","v":"Country code"},null,{"$f":"'Input 1 - Basics'!C8","v":278}]
[null,null,null,{"$f":"'Realism 1 - Forecast Error'!D4","v":"Year"},{"$f":"'Realism 1 - Forecast Error'!E4","v":"Issue_Date"}]
[null,{"$f":"'Realism 1 - Forecast Error'!B5","v":"Current vintage"},{"$f":"'Realism 1 - Forecast Error'!C5","v":"Vintage ID"},{"$f":"'Realism 1 - Forecast Error'!D5","v":2019}]
[null,{"$f":"'Realism 1 - Forecast Error'!B6","v":"The latest vintage"},{"$f":"'Realism 1 - Forecast Error'!C6","v":"2781"},{"$f":"'Realism 1 - Forecast Error'!D6","v":"2017"},{"$f":"'Realism 1 - Forecast Error'!E6","v":"2017-06-05"}]
[null,{"$f":"'Realism 1 - Forecast Error'!B7","v":"5 years ago"},{"$f":"'Realism 1 - Forecast Error'!C7","v":"2785"},{"$f":"'Realism 1 - Forecast Error'!D7","v":"2013"},{"$f":"'Realism 1 - Forecast Error'!E7","v":"2013-11-15"}]
[null,"Government Capital Stock Assumptions"]
[]
[null,"Depreciation Rate (d)",0.05]
[null,"Efficiency of Investment (φF/φH)",{"$f":"C12/C13","v":1}]
[null,"Efficiency of Investment (φF)",1]
[null,"Efficiency of Investment (φH)",1]
[null,"Output elasticity of Government Capital (β)",0.15]
[null,"The current DSA",{"$f":"'Input 1 - Basics'!C17","v":2019},null,null,null,null,null,"1st year of projection"]
[null,"First year of projection for the current DSA",{"$f":"FirstYear_of_Projection","v":2019}]
[]
[]
[null,null,{"$f":"D19-1","v":2013},2014,2015,2016,2017,2018,{"$f":"$C$16","v":2019},{"$f":"I19+1","v":2020},{"$f":"J19+1","v":2021},{"$f":"K19+1","v":2022},{"$f":"L19+1","v":2023},{"$f":"M19+1","v":2024}]
[null,{"$f":"++OFFSET(translation!C1267, 0,LANG)","v":"Gov. Invest. - Prev. DSA"},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!G57*100),'Realism 3 - Invest-Growth'!G57,\"\")","v":0},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!H57*100),'Realism 3 - Invest-Growth'!H57,\"\")","v":0},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!I57*100),'Realism 3 - Invest-Growth'!I57,\"\")","v":0},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!J57*100),'Realism 3 - Invest-Growth'!J57,\"\")","v":0},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!K57*100),'Realism 3 - Invest-Growth'!K57,\"\")","v":0},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!L57*100),'Realism 3 - Invest-Growth'!L57,\"\")","v":0},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!M57*100),'Realism 3 - Invest-Growth'!M57,\"\")","v":0},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!N57*100),'Realism 3 - Invest-Growth'!N57,\"\")","v":0},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!O57*100),'Realism 3 - Invest-Growth'!O57,\"\")","v":0},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!P57*100),'Realism 3 - Invest-Growth'!P57,\"\")","v":0},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!Q57*100),'Realism 3 - Invest-Growth'!Q57,\"\")","v":0},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!R57*100),'Realism 3 - Invest-Growth'!R57,\"\")","v":0},null,"Ig / Y"]
[null,{"$f":"++OFFSET(translation!C1268, 0,LANG)","v":"Gov. Invest. - Curr. DSA"},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!G58*100),'Realism 3 - Invest-Growth'!G58,\"\")","v":""},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!H58*100),'Realism 3 - Invest-Growth'!H58,\"\")","v":""},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!I58*100),'Realism 3 - Invest-Growth'!I58,\"\")","v":""},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!J58*100),'Realism 3 - Invest-Growth'!J58,\"\")","v":""},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!K58*100),'Realism 3 - Invest-Growth'!K58,\"\")","v":""},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!L58*100),'Realism 3 - Invest-Growth'!L58,\"\")","v":""},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!M58*100),'Realism 3 - Invest-Growth'!M58,\"\")","v":""},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!N58*100),'Realism 3 - Invest-Growth'!N58,\"\")","v":""},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!O58*100),'Realism 3 - Invest-Growth'!O58,\"\")","v":""},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!P58*100),'Realism 3 - Invest-Growth'!P58,\"\")","v":""},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!Q58*100),'Realism 3 - Invest-Growth'!Q58,\"\")","v":""},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!R58*100),'Realism 3 - Invest-Growth'!R58,\"\")","v":""}]
[]
[null,{"$f":"++OFFSET(translation!C1269, 0,LANG)","v":"Priv. Invest. - Prev. DSA"},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!G61*100),'Realism 3 - Invest-Growth'!G61,\"\")","v":0},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!H61*100),'Realism 3 - Invest-Growth'!H61,\"\")","v":0},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!I61*100),'Realism 3 - Invest-Growth'!I61,\"\")","v":0},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!J61*100),'Realism 3 - Invest-Growth'!J61,\"\")","v":0},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!K61*100),'Realism 3 - Invest-Growth'!K61,\"\")","v":0},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!L61*100),'Realism 3 - Invest-Growth'!L61,\"\")","v":0},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!M61*100),'Realism 3 - Invest-Growth'!M61,\"\")","v":0},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!N61*100),'Realism 3 - Invest-Growth'!N61,\"\")","v":0},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!O61*100),'Realism 3 - Invest-Growth'!O61,\"\")","v":0},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!P61*100),'Realism 3 - Invest-Growth'!P61,\"\")","v":0},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!Q61*100),'Realism 3 - Invest-Growth'!Q61,\"\")","v":0},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!R61*100),'Realism 3 - Invest-Growth'!R61,\"\")","v":0},null,"Ip/Y"]
[null,{"$f":"++OFFSET(translation!C1270, 0,LANG)","v":"Priv. Invest. - Curr. DSA"},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!G62*100),'Realism 3 - Invest-Growth'!G62,\"\")","v":""},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!H62*100),'Realism 3 - Invest-Growth'!H62,\"\")","v":""},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!I62*100),'Realism 3 - Invest-Growth'!I62,\"\")","v":""},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!J62*100),'Realism 3 - Invest-Growth'!J62,\"\")","v":""},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!K62*100),'Realism 3 - Invest-Growth'!K62,\"\")","v":""},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!L62*100),'Realism 3 - Invest-Growth'!L62,\"\")","v":""},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!M62*100),'Realism 3 - Invest-Growth'!M62,\"\")","v":""},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!N62*100),'Realism 3 - Invest-Growth'!N62,\"\")","v":""},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!O62*100),'Realism 3 - Invest-Growth'!O62,\"\")","v":""},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!P62*100),'Realism 3 - Invest-Growth'!P62,\"\")","v":""},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!Q62*100),'Realism 3 - Invest-Growth'!Q62,\"\")","v":""},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!R62*100),'Realism 3 - Invest-Growth'!R62,\"\")","v":""}]
[]
[null,{"$f":"++OFFSET(translation!C1271, 0,LANG)","v":"Real GDP growth - Prev. DSA"},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!G53),'Realism 3 - Invest-Growth'!G53,\"\")","v":4.9270941090026099},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!H53),'Realism 3 - Invest-Growth'!H53,\"\")","v":4.7854601589736303},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!I53),'Realism 3 - Invest-Growth'!I53,\"\")","v":4.8529643501238997},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!J53),'Realism 3 - Invest-Growth'!J53,\"\")","v":4.70218104836266},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!K53),'Realism 3 - Invest-Growth'!K53,\"\")","v":4.5000000000000604},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!L53),'Realism 3 - Invest-Growth'!L53,\"\")","v":4.3000000000001704},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!M53),'Realism 3 - Invest-Growth'!M53,\"\")","v":4.4999999999995302},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!N53),'Realism 3 - Invest-Growth'!N53,\"\")","v":4.5000000000003304},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!O53),'Realism 3 - Invest-Growth'!O53,\"\")","v":4.5000000000000799},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!P53),'Realism 3 - Invest-Growth'!P53,\"\")","v":4.4999999999996199},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!Q53),'Realism 3 - Invest-Growth'!Q53,\"\")","v":4.5000000000000204},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!R53),'Realism 3 - Invest-Growth'!R53,\"\")","v":4.4999999999999902},null,"g1"]
[null,{"$f":"++OFFSET(translation!C1272, 0,LANG)","v":"Real GDP growth - Curr. DSA"},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!G54),'Realism 3 - Invest-Growth'!G54,\"\")","v":0},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!H54),'Realism 3 - Invest-Growth'!H54,\"\")","v":0},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!I54),'Realism 3 - Invest-Growth'!I54,\"\")","v":0},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!J54),'Realism 3 - Invest-Growth'!J54,\"\")","v":0},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!K54),'Realism 3 - Invest-Growth'!K54,\"\")","v":0},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!L54),'Realism 3 - Invest-Growth'!L54,\"\")","v":0},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!M54),'Realism 3 - Invest-Growth'!M54,\"\")","v":0},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!N54),'Realism 3 - Invest-Growth'!N54,\"\")","v":0},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!O54),'Realism 3 - Invest-Growth'!O54,\"\")","v":0},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!P54),'Realism 3 - Invest-Growth'!P54,\"\")","v":0},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!Q54),'Realism 3 - Invest-Growth'!Q54,\"\")","v":0},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!R54),'Realism 3 - Invest-Growth'!R54,\"\")","v":0}]
[]
[null,{"$f":"++OFFSET(translation!C1273, 0,LANG)","v":"Contribution of government capital (G) - Prev. DSA"},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!G82*100),'Realism 3 - Invest-Growth'!G82*100,\"\")","v":-0.29131759260512924},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!H82*100),'Realism 3 - Invest-Growth'!H82*100,\"\")","v":-0.2484509053124456},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!I82*100),'Realism 3 - Invest-Growth'!I82*100,\"\")","v":-0.2057372167520688},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!J82*100),'Realism 3 - Invest-Growth'!J82*100,\"\")","v":-0.75000000000000067},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!K82*100),'Realism 3 - Invest-Growth'!K82*100,\"\")","v":-0.75000000000000067},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!L82*100),'Realism 3 - Invest-Growth'!L82*100,\"\")","v":-0.75000000000000067},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!M82*100),'Realism 3 - Invest-Growth'!M82*100,\"\")","v":-0.75000000000000067},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!N82*100),'Realism 3 - Invest-Growth'!N82*100,\"\")","v":-0.75000000000000067},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!O82*100),'Realism 3 - Invest-Growth'!O82*100,\"\")","v":-0.75000000000000067},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!P82*100),'Realism 3 - Invest-Growth'!P82*100,\"\")","v":-0.75000000000000067},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!Q82*100),'Realism 3 - Invest-Growth'!Q82*100,\"\")","v":-0.75000000000000067},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!R82*100),'Realism 3 - Invest-Growth'!R82*100,\"\")","v":-0.74999999999999889},null,"g2 = output elasticity (β) * (G(t) / G(t-1)-1)"]
[null,{"$f":"++OFFSET(translation!C1274, 0,LANG)","v":"Contribution of government capital (G) - Curr. DSA"},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!G83*100),'Realism 3 - Invest-Growth'!G83*100,\"\")","v":-0.29131759260512924},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!H83*100),'Realism 3 - Invest-Growth'!H83*100,\"\")","v":-0.2484509053124456},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!I83*100),'Realism 3 - Invest-Growth'!I83*100,\"\")","v":-0.2057372167520688},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!J83*100),'Realism 3 - Invest-Growth'!J83*100,\"\")","v":""},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!K83*100),'Realism 3 - Invest-Growth'!K83*100,\"\")","v":""},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!L83*100),'Realism 3 - Invest-Growth'!L83*100,\"\")","v":""},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!M83*100),'Realism 3 - Invest-Growth'!M83*100,\"\")","v":""},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!N83*100),'Realism 3 - Invest-Growth'!N83*100,\"\")","v":""},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!O83*100),'Realism 3 - Invest-Growth'!O83*100,\"\")","v":""},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!P83*100),'Realism 3 - Invest-Growth'!P83*100,\"\")","v":""},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!Q83*100),'Realism 3 - Invest-Growth'!Q83*100,\"\")","v":""},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!R83*100),'Realism 3 - Invest-Growth'!R83*100,\"\")","v":""}]
[]
[null,{"$f":"++OFFSET(translation!C1275, 0,LANG)","v":"Contribution of other factors - Prev. DSA"},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!G86*100),'Realism 3 - Invest-Growth'!G86*100,\"\")","v":5.2184117016077387},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!H86*100),'Realism 3 - Invest-Growth'!H86*100,\"\")","v":5.0339110642860767},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!I86*100),'Realism 3 - Invest-Growth'!I86*100,\"\")","v":5.0587015668759685},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!J86*100),'Realism 3 - Invest-Growth'!J86*100,\"\")","v":5.4521810483626609},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!K86*100),'Realism 3 - Invest-Growth'!K86*100,\"\")","v":5.2500000000000613},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!L86*100),'Realism 3 - Invest-Growth'!L86*100,\"\")","v":5.0500000000001712},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!M86*100),'Realism 3 - Invest-Growth'!M86*100,\"\")","v":5.249999999999531},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!N86*100),'Realism 3 - Invest-Growth'!N86*100,\"\")","v":5.2500000000003304},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!O86*100),'Realism 3 - Invest-Growth'!O86*100,\"\")","v":5.2500000000000799},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!P86*100),'Realism 3 - Invest-Growth'!P86*100,\"\")","v":5.2499999999996199},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!Q86*100),'Realism 3 - Invest-Growth'!Q86*100,\"\")","v":5.2500000000000213},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!R86*100),'Realism 3 - Invest-Growth'!R86*100,\"\")","v":5.2499999999999893},null,"g1 - g2"]
[null,{"$f":"++OFFSET(translation!C1276, 0,LANG)","v":"Contribution of other factors - Curr. DSA"},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!G87*100),'Realism 3 - Invest-Growth'!G87*100,\"\")","v":0.29131759260512924},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!H87*100),'Realism 3 - Invest-Growth'!H87*100,\"\")","v":0.2484509053124456},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!I87*100),'Realism 3 - Invest-Growth'!I87*100,\"\")","v":0.2057372167520688},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!J87*100),'Realism 3 - Invest-Growth'!J87*100,\"\")","v":""},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!K87*100),'Realism 3 - Invest-Growth'!K87*100,\"\")","v":""},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!L87*100),'Realism 3 - Invest-Growth'!L87*100,\"\")","v":""},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!M87*100),'Realism 3 - Invest-Growth'!M87*100,\"\")","v":""},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!N87*100),'Realism 3 - Invest-Growth'!N87*100,\"\")","v":""},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!O87*100),'Realism 3 - Invest-Growth'!O87*100,\"\")","v":""},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!P87*100),'Realism 3 - Invest-Growth'!P87*100,\"\")","v":""},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!Q87*100),'Realism 3 - Invest-Growth'!Q87*100,\"\")","v":""},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!R87*100),'Realism 3 - Invest-Growth'!R87*100,\"\")","v":""}]
[]
[]
[null,"Summary table"]
[]
[null,null,"5-year average"]
[null,null,{"$f":"++OFFSET(translation!C2029, 0,LANG)","v":"Historical"},null,{"$f":"++OFFSET(translation!C2030, 0,LANG)","v":"Projected (Prev. DSA)"},null,{"$f":"++OFFSET(translation!C2031, 0,LANG)","v":"Projected (Curr. DSA)"}]
[]
[null,"Contribution of government capital (G)",{"$f":"AVERAGE(D30:H30)","v":-0.22709406103225721},null,{"$f":"AVERAGE(I29:M29)","v":-0.75000000000000067},null,{"$f":"AVERAGE(I30:M30)","v":{"$error":"#DIV/0!"}}]
[null,"Contribution of other factors",{"$f":"AVERAGE(D33:H33)","v":0.22709406103225721},null,{"$f":"AVERAGE(I32:M32)","v":5.2499999999999165},null,{"$f":"AVERAGE(I33:M33)","v":{"$error":"#DIV/0!"}}]
[]
[null,"Real GDP growth",{"$f":"AVERAGE(D27:H27)","v":0},null,{"$f":"AVERAGE(I26:M26)","v":4.4999999999999165},null,{"$f":"AVERAGE(I27:M27)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"1st year of projection"]
[null,"Underlying data (from DSA vintages)"]
[]
[null,null,{"$f":"D49-1","v":2009},2010,2011,2012,2013,2014,2015,2016,2017,{"$f":"M49-1","v":2018},{"$f":"$C$16","v":2019},{"$f":"M49+1","v":2020},{"$f":"N49+1","v":2021},2022,2023,2024]
[]
["1. Real GDP growth rate","NGDP_R_PCH"]
["DSA Vintage"]
[{"$f":"++OFFSET(translation!C1265, 0,LANG)","v":"Previous"},{"$f":"D3&\".\"&$B$51&\".\"&E6","v":"278.NGDP_R_PCH.2017-06-05"},{"$f":"'Imported data'!G60","v":-3.29266511792432},{"$f":"'Imported data'!H60","v":4.4100990818514401},{"$f":"'Imported data'!I60","v":6.3166855767604604},{"$f":"'Imported data'!J60","v":6.4961364942057704},{"$f":"'Imported data'!K60","v":4.9270941090026099},{"$f":"'Imported data'!L60","v":4.7854601589736303},{"$f":"'Imported data'!M60","v":4.8529643501238997},{"$f":"'Imported data'!N60","v":4.70218104836266},{"$f":"'Imported data'!O60","v":4.5000000000000604},{"$f":"'Imported data'!P60","v":4.3000000000001704},{"$f":"'Imported data'!Q60","v":4.4999999999995302},{"$f":"'Imported data'!R60","v":4.5000000000003304},{"$f":"'Imported data'!S60","v":4.5000000000000799},{"$f":"'Imported data'!T60","v":4.4999999999996199},{"$f":"'Imported data'!U60","v":4.5000000000000204},{"$f":"'Imported data'!V60","v":4.4999999999999902}]
[{"$f":"++OFFSET(translation!C1266, 0,LANG)","v":"Current"},null,{"$f":"IF(ISNUMBER('Baseline - external'!D52), 'Baseline - external'!D52, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!E52), 'Baseline - external'!E52, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!F52), 'Baseline - external'!F52, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!G52), 'Baseline - external'!G52, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!H52), 'Baseline - external'!H52, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!I52), 'Baseline - external'!I52, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!J52), 'Baseline - external'!J52, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!K52), 'Baseline - external'!K52, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!L52), 'Baseline - external'!L52, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!M52), 'Baseline - external'!M52, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!N52), 'Baseline - external'!N52, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!O52), 'Baseline - external'!O52, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!P52), 'Baseline - external'!P52, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!Q52), 'Baseline - external'!Q52, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!R52), 'Baseline - external'!R52, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!S52), 'Baseline - external'!S52, 0)","v":0}]
[]
["2-i. Real public investment to GDP (Ig/Y)"]
[{"$f":"A53","v":"Previous"},null,{"$f":"IF(ISNUMBER('Imported data'!G62),'Imported data'!G62,IF(ISNUMBER('Macro-Debt_Data'!K63),'Macro-Debt_Data'!K63,0))","v":0},{"$f":"IF(ISNUMBER('Imported data'!H62),'Imported data'!H62,IF(ISNUMBER('Macro-Debt_Data'!L63),'Macro-Debt_Data'!L63,0))","v":0},{"$f":"IF(ISNUMBER('Imported data'!I62),'Imported data'!I62,IF(ISNUMBER('Macro-Debt_Data'!M63),'Macro-Debt_Data'!M63,0))","v":0},{"$f":"IF(ISNUMBER('Imported data'!J62),'Imported data'!J62,IF(ISNUMBER('Macro-Debt_Data'!N63),'Macro-Debt_Data'!N63,0))","v":0},{"$f":"IF(ISNUMBER('Imported data'!K62),'Imported data'!K62,IF(ISNUMBER('Macro-Debt_Data'!O63),'Macro-Debt_Data'!O63,0))","v":0},{"$f":"IF(ISNUMBER('Imported data'!L62),'Imported data'!L62,IF(ISNUMBER('Macro-Debt_Data'!P63),'Macro-Debt_Data'!P63,0))","v":0},{"$f":"IF(ISNUMBER('Imported data'!M62),'Imported data'!M62,IF(ISNUMBER('Macro-Debt_Data'!Q63),'Macro-Debt_Data'!Q63,0))","v":0},{"$f":"IF(ISNUMBER('Imported data'!N62),'Imported data'!N62,IF(ISNUMBER('Macro-Debt_Data'!R63),'Macro-Debt_Data'!R63,0))","v":0},{"$f":"IF(ISNUMBER('Imported data'!O62),'Imported data'!O62,IF(ISNUMBER('Macro-Debt_Data'!S63),'Macro-Debt_Data'!S63,0))","v":0},{"$f":"IF(ISNUMBER('Imported data'!P62),'Imported data'!P62,IF(ISNUMBER('Macro-Debt_Data'!T63),'Macro-Debt_Data'!T63,0))","v":0},{"$f":"IF(ISNUMBER('Imported data'!Q62),'Imported data'!Q62,IF(ISNUMBER('Macro-Debt_Data'!U63),'Macro-Debt_Data'!U63,0))","v":0},{"$f":"IF(ISNUMBER('Imported data'!R62),'Imported data'!R62,IF(ISNUMBER('Macro-Debt_Data'!V63),'Macro-Debt_Data'!V63,0))","v":0},{"$f":"IF(ISNUMBER('Imported data'!S62),'Imported data'!S62,IF(ISNUMBER('Macro-Debt_Data'!W63),'Macro-Debt_Data'!W63,0))","v":0},{"$f":"IF(ISNUMBER('Imported data'!T62),'Imported data'!T62,IF(ISNUMBER('Macro-Debt_Data'!X63),'Macro-Debt_Data'!X63,0))","v":0},{"$f":"IF(ISNUMBER('Imported data'!U62),'Imported data'!U62,IF(ISNUMBER('Macro-Debt_Data'!Y63),'Macro-Debt_Data'!Y63,0))","v":0},{"$f":"IF(ISNUMBER('Imported data'!V62),'Imported data'!V62,IF(ISNUMBER('Macro-Debt_Data'!Z63),'Macro-Debt_Data'!Z63,0))","v":0}]
[{"$f":"A54","v":"Current"},null,{"$f":"'Macro-Debt_Data'!K61/'Macro-Debt_Data'!K57*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!L61/'Macro-Debt_Data'!L57*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!M61/'Macro-Debt_Data'!M57*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!N61/'Macro-Debt_Data'!N57*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!O61/'Macro-Debt_Data'!O57*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!P61/'Macro-Debt_Data'!P57*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!Q61/'Macro-Debt_Data'!Q57*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!R61/'Macro-Debt_Data'!R57*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!S61/'Macro-Debt_Data'!S57*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!T61/'Macro-Debt_Data'!T57*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!U61/'Macro-Debt_Data'!U57*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!V61/'Macro-Debt_Data'!V57*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!W61/'Macro-Debt_Data'!W57*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!X61/'Macro-Debt_Data'!X57*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!Y61/'Macro-Debt_Data'!Y57*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!Z61/'Macro-Debt_Data'!Z57*100","v":{"$error":"#DIV/0!"}}]
[]
["2-ii. Real private investment to GDP (Ip/Y)"]
[{"$f":"A57","v":"Previous"},null,{"$f":"IF(ISNUMBER('Imported data'!G63), 'Imported data'!G63, IF(ISNUMBER('Macro-Debt_Data'!K64), 'Macro-Debt_Data'!K64, 0))","v":0},{"$f":"IF(ISNUMBER('Imported data'!H63), 'Imported data'!H63, IF(ISNUMBER('Macro-Debt_Data'!L64), 'Macro-Debt_Data'!L64, 0))","v":0},{"$f":"IF(ISNUMBER('Imported data'!I63), 'Imported data'!I63, IF(ISNUMBER('Macro-Debt_Data'!M64), 'Macro-Debt_Data'!M64, 0))","v":0},{"$f":"IF(ISNUMBER('Imported data'!J63), 'Imported data'!J63, IF(ISNUMBER('Macro-Debt_Data'!N64), 'Macro-Debt_Data'!N64, 0))","v":0},{"$f":"IF(ISNUMBER('Imported data'!K63), 'Imported data'!K63, IF(ISNUMBER('Macro-Debt_Data'!O64), 'Macro-Debt_Data'!O64, 0))","v":0},{"$f":"IF(ISNUMBER('Imported data'!L63), 'Imported data'!L63, IF(ISNUMBER('Macro-Debt_Data'!P64), 'Macro-Debt_Data'!P64, 0))","v":0},{"$f":"IF(ISNUMBER('Imported data'!M63), 'Imported data'!M63, IF(ISNUMBER('Macro-Debt_Data'!Q64), 'Macro-Debt_Data'!Q64, 0))","v":0},{"$f":"IF(ISNUMBER('Imported data'!N63), 'Imported data'!N63, IF(ISNUMBER('Macro-Debt_Data'!R64), 'Macro-Debt_Data'!R64, 0))","v":0},{"$f":"IF(ISNUMBER('Imported data'!O63), 'Imported data'!O63, IF(ISNUMBER('Macro-Debt_Data'!S64), 'Macro-Debt_Data'!S64, 0))","v":0},{"$f":"IF(ISNUMBER('Imported data'!P63), 'Imported data'!P63, IF(ISNUMBER('Macro-Debt_Data'!T64), 'Macro-Debt_Data'!T64, 0))","v":0},{"$f":"IF(ISNUMBER('Imported data'!Q63), 'Imported data'!Q63, IF(ISNUMBER('Macro-Debt_Data'!U64), 'Macro-Debt_Data'!U64, 0))","v":0},{"$f":"IF(ISNUMBER('Imported data'!R63), 'Imported data'!R63, IF(ISNUMBER('Macro-Debt_Data'!V64), 'Macro-Debt_Data'!V64, 0))","v":0},{"$f":"IF(ISNUMBER('Imported data'!S63), 'Imported data'!S63, IF(ISNUMBER('Macro-Debt_Data'!W64), 'Macro-Debt_Data'!W64, 0))","v":0},{"$f":"IF(ISNUMBER('Imported data'!T63), 'Imported data'!T63, IF(ISNUMBER('Macro-Debt_Data'!X64), 'Macro-Debt_Data'!X64, 0))","v":0},{"$f":"IF(ISNUMBER('Imported data'!U63), 'Imported data'!U63, IF(ISNUMBER('Macro-Debt_Data'!Y64), 'Macro-Debt_Data'!Y64, 0))","v":0},{"$f":"IF(ISNUMBER('Imported data'!V63), 'Imported data'!V63, IF(ISNUMBER('Macro-Debt_Data'!Z64), 'Macro-Debt_Data'!Z64, 0))","v":0}]
[{"$f":"A58","v":"Current"},null,{"$f":"'Macro-Debt_Data'!K62/'Macro-Debt_Data'!K57*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!L62/'Macro-Debt_Data'!L57*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!M62/'Macro-Debt_Data'!M57*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!N62/'Macro-Debt_Data'!N57*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!O62/'Macro-Debt_Data'!O57*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!P62/'Macro-Debt_Data'!P57*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!Q62/'Macro-Debt_Data'!Q57*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!R62/'Macro-Debt_Data'!R57*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!S62/'Macro-Debt_Data'!S57*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!T62/'Macro-Debt_Data'!T57*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!U62/'Macro-Debt_Data'!U57*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!V62/'Macro-Debt_Data'!V57*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!W62/'Macro-Debt_Data'!W57*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!X62/'Macro-Debt_Data'!X57*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!Y62/'Macro-Debt_Data'!Y57*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!Z62/'Macro-Debt_Data'!Z57*100","v":{"$error":"#DIV/0!"}}]
[]
["3. Baseline Real GDP ((t-10)=100)"]
[{"$f":"A53","v":"Previous"},null,100,{"$f":"IF(ISNUMBER(D53), C65*(1+D53/100), 0)","v":104.41009908185144},111.00535675123606,118.21641624167643,124.04105032219407,129.9769853661351,136.28472212931939,142.69307650509796,149.11426494782745,155.52617834058429,162.52485636590984,169.8384749023763,177.48120627298337,185.46786055526695,193.81391428025398,202.53554042286541]
[{"$f":"A54","v":"Current"},null,100,{"$f":"IF(ISNUMBER(D54), C66*(1+D54/100), 0)","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100]
[]
[]
["4. Government Capital Stock (G)"]
[{"$f":"\"Actual Share of GDP (FAD Database, actual through \"&'Imported data'!$B$61&\")\"","v":"Actual Share of GDP (FAD Database, actual through 2015)"},null,{"$f":"INDEX('Imported data'!$G$59:$V$61, MATCH($A$70, 'Imported data'!$D$59:$D$61, 0), MATCH('Realism 3 - Invest-Growth'!C$49, 'Imported data'!$G$59:$V$59, 0))","v":0.62873485562768949},{"$f":"INDEX('Imported data'!$G$59:$V$61, MATCH($A$70, 'Imported data'!$D$59:$D$61, 0), MATCH('Realism 3 - Invest-Growth'!D$49, 'Imported data'!$G$59:$V$59, 0))","v":0.62324148654017653},{"$f":"INDEX('Imported data'!$G$59:$V$61, MATCH($A$70, 'Imported data'!$D$59:$D$61, 0), MATCH('Realism 3 - Invest-Growth'!E$49, 'Imported data'!$G$59:$V$59, 0))","v":0.59721267602542349},{"$f":"INDEX('Imported data'!$G$59:$V$61, MATCH($A$70, 'Imported data'!$D$59:$D$61, 0), MATCH('Realism 3 - Invest-Growth'!F$49, 'Imported data'!$G$59:$V$59, 0))","v":0.57948963588763436},{"$f":"INDEX('Imported data'!$G$59:$V$61, MATCH($A$70, 'Imported data'!$D$59:$D$61, 0), MATCH('Realism 3 - Invest-Growth'!G$49, 'Imported data'!$G$59:$V$59, 0))","v":0.56823526750987374},{"$f":"INDEX('Imported data'!$G$59:$V$61, MATCH($A$70, 'Imported data'!$D$59:$D$61, 0), MATCH('Realism 3 - Invest-Growth'!H$49, 'Imported data'!$G$59:$V$59, 0))","v":0.55882336306698788},{"$f":"INDEX('Imported data'!$G$59:$V$61, MATCH($A$70, 'Imported data'!$D$59:$D$61, 0), MATCH('Realism 3 - Invest-Growth'!I$49, 'Imported data'!$G$59:$V$59, 0))","v":0.55115864550875904},{"$f":"INDEX('Imported data'!$G$59:$V$61, MATCH($A$70, 'Imported data'!$D$59:$D$61, 0), MATCH('Realism 3 - Invest-Growth'!J$49, 'Imported data'!$G$59:$V$59, 0))","v":""},{"$f":"INDEX('Imported data'!$G$59:$V$61, MATCH($A$70, 'Imported data'!$D$59:$D$61, 0), MATCH('Realism 3 - Invest-Growth'!K$49, 'Imported data'!$G$59:$V$59, 0))","v":""},{"$f":"INDEX('Imported data'!$G$59:$V$61, MATCH($A$70, 'Imported data'!$D$59:$D$61, 0), MATCH('Realism 3 - Invest-Growth'!L$49, 'Imported data'!$G$59:$V$59, 0))","v":""},{"$f":"INDEX('Imported data'!$G$59:$V$61, MATCH($A$70, 'Imported data'!$D$59:$D$61, 0), MATCH('Realism 3 - Invest-Growth'!M$49, 'Imported data'!$G$59:$V$59, 0))","v":""},{"$f":"INDEX('Imported data'!$G$59:$V$61, MATCH($A$70, 'Imported data'!$D$59:$D$61, 0), MATCH('Realism 3 - Invest-Growth'!N$49, 'Imported data'!$G$59:$V$59, 0))","v":""},{"$f":"INDEX('Imported data'!$G$59:$V$61, MATCH($A$70, 'Imported data'!$D$59:$D$61, 0), MATCH('Realism 3 - Invest-Growth'!O$49, 'Imported data'!$G$59:$V$59, 0))","v":""},{"$f":"INDEX('Imported data'!$G$59:$V$61, MATCH($A$70, 'Imported data'!$D$59:$D$61, 0), MATCH('Realism 3 - Invest-Growth'!P$49, 'Imported data'!$G$59:$V$59, 0))","v":""},{"$f":"INDEX('Imported data'!$G$59:$V$61, MATCH($A$70, 'Imported data'!$D$59:$D$61, 0), MATCH('Realism 3 - Invest-Growth'!Q$49, 'Imported data'!$G$59:$V$59, 0))","v":""},{"$f":"INDEX('Imported data'!$G$59:$V$61, MATCH($A$70, 'Imported data'!$D$59:$D$61, 0), MATCH('Realism 3 - Invest-Growth'!R$49, 'Imported data'!$G$59:$V$59, 0))","v":""}]
["Actual Level (3.*4.)",null,{"$f":"IF(ISNUMBER(C70),+C70*C66, \"\")","v":62.873485562768948},{"$f":"IF(ISNUMBER(D70),+D70*D66, \"\")","v":62.324148654017655},59.721267602542348,57.948963588763434,56.823526750987376,55.882336306698789,55.115864550875905,{"$f":"IF(ISNUMBER(J70),+J70*J66, \"\")","v":""},"","","","","","","",""]
[]
["5. Projected governemnt capital stock (Level) Based on Investment Rates\n(G(t-1)*(1-depreciation rate)+ (Ig/Y) * RealGDP (level) * efficiency)"]
[{"$f":"+A65","v":"Previous"},null,{"$f":"IF(C$49<='Imported data'!$B$61,IF(C$49<$D6,C$71,IF(ISNUMBER(C57),B74*(1-$C$10)+C57/100*C65*$C$13,\"\")),IF(ISNUMBER(C57),B74*(1-$C$10)+C57/100*C65*$C$13))","v":62.873485562768948},{"$f":"IF(D$49<='Imported data'!$B$61,IF(D$49<$D6,D$71,IF(ISNUMBER(D57),C74*(1-$C$10)+D57/100*D65*$C$13,\"\")),IF(ISNUMBER(D57),C74*(1-$C$10)+D57/100*D65*$C$13))","v":62.324148654017655},{"$f":"IF(E$49<='Imported data'!$B$61,IF(E$49<$D6,E$71,IF(ISNUMBER(E57),D74*(1-$C$10)+E57/100*E65*$C$13,\"\")),IF(ISNUMBER(E57),D74*(1-$C$10)+E57/100*E65*$C$13))","v":59.721267602542348},{"$f":"IF(F$49<='Imported data'!$B$61,IF(F$49<$D6,F$71,IF(ISNUMBER(F57),E74*(1-$C$10)+F57/100*F65*$C$13,\"\")),IF(ISNUMBER(F57),E74*(1-$C$10)+F57/100*F65*$C$13))","v":57.948963588763434},{"$f":"IF(G$49<='Imported data'!$B$61,IF(G$49<$D6,G$71,IF(ISNUMBER(G57),F74*(1-$C$10)+G57/100*G65*$C$13,\"\")),IF(ISNUMBER(G57),F74*(1-$C$10)+G57/100*G65*$C$13))","v":56.823526750987376},{"$f":"IF(H$49<='Imported data'!$B$61,IF(H$49<$D6,H$71,IF(ISNUMBER(H57),G74*(1-$C$10)+H57/100*H65*$C$13,\"\")),IF(ISNUMBER(H57),G74*(1-$C$10)+H57/100*H65*$C$13))","v":55.882336306698789},{"$f":"IF(I$49<='Imported data'!$B$61,IF(I$49<$D6,I$71,IF(ISNUMBER(I57),H74*(1-$C$10)+I57/100*I65*$C$13,\"\")),IF(ISNUMBER(I57),H74*(1-$C$10)+I57/100*I65*$C$13))","v":55.115864550875905},{"$f":"IF(J$49<='Imported data'!$B$61,IF(J$49<$D6,J$71,IF(ISNUMBER(J57),I74*(1-$C$10)+J57/100*J65*$C$13,\"\")),IF(ISNUMBER(J57),I74*(1-$C$10)+J57/100*J65*$C$13))","v":52.360071323332107},{"$f":"IF(K$49<='Imported data'!$B$61,IF(K$49<$D6,K$71,IF(ISNUMBER(K57),J74*(1-$C$10)+K57/100*K65*$C$13,\"\")),IF(ISNUMBER(K57),J74*(1-$C$10)+K57/100*K65*$C$13))","v":49.742067757165501},{"$f":"IF(L$49<='Imported data'!$B$61,IF(L$49<$D6,L$71,IF(ISNUMBER(L57),K74*(1-$C$10)+L57/100*L65*$C$13,\"\")),IF(ISNUMBER(L57),K74*(1-$C$10)+L57/100*L65*$C$13))","v":47.254964369307224},{"$f":"IF(M$49<='Imported data'!$B$61,IF(M$49<$D6,M$71,IF(ISNUMBER(M57),L74*(1-$C$10)+M57/100*M65*$C$12,\"\")),IF(ISNUMBER(M57),L74*(1-$C$10)+M57/100*M65*$C$12))","v":44.892216150841861},{"$f":"IF(N$49<='Imported data'!$B$61,IF(N$49<$D6,N$71,IF(ISNUMBER(N57),M74*(1-$C$10)+N57/100*N65*$C$12,\"\")),IF(ISNUMBER(N57),M74*(1-$C$10)+N57/100*N65*$C$12))","v":42.647605343299766},{"$f":"IF(O$49<='Imported data'!$B$61,IF(O$49<$D6,O$71,IF(ISNUMBER(O57),N74*(1-$C$10)+O57/100*O65*$C$12,\"\")),IF(ISNUMBER(O57),N74*(1-$C$10)+O57/100*O65*$C$12))","v":40.515225076134776},{"$f":"IF(P$49<='Imported data'!$B$61,IF(P$49<$D6,P$71,IF(ISNUMBER(P57),O74*(1-$C$10)+P57/100*P65*$C$12,\"\")),IF(ISNUMBER(P57),O74*(1-$C$10)+P57/100*P65*$C$12))","v":38.489463822328034},{"$f":"IF(Q$49<='Imported data'!$B$61,IF(Q$49<$D6,Q$71,IF(ISNUMBER(Q57),P74*(1-$C$10)+Q57/100*Q65*$C$12,\"\")),IF(ISNUMBER(Q57),P74*(1-$C$10)+Q57/100*Q65*$C$12))","v":36.564990631211629},{"$f":"IF(R$49<='Imported data'!$B$61,IF(R$49<$D6,R$71,IF(ISNUMBER(R57),Q74*(1-$C$10)+R57/100*R65*$C$12,\"\")),IF(ISNUMBER(R57),Q74*(1-$C$10)+R57/100*R65*$C$12))","v":34.736741099651049},"Using фH for historical years and фF from the first year of proj. onwards. "]
[{"$f":"+A66","v":"Current"},null,{"$f":"IF(C$49<='Imported data'!$B$61,IF(C$49<$D5,C$71,IF(ISNUMBER(C58),B75*(1-$C$10)+C58/100*C66*$C$13,\"\")),IF(ISNUMBER(C58),B75*(1-$C$10)+C58/100*C66*$C$13))","v":62.873485562768948},{"$f":"IF(D$49<='Imported data'!$B$61,IF(D$49<$D5,D$71,IF(ISNUMBER(D58),C75*(1-$C$10)+D58/100*D66*$C$13,\"\")),IF(ISNUMBER(D58),C75*(1-$C$10)+D58/100*D66*$C$13))","v":62.324148654017655},{"$f":"IF(E$49<='Imported data'!$B$61,IF(E$49<$D5,E$71,IF(ISNUMBER(E58),D75*(1-$C$10)+E58/100*E66*$C$13,\"\")),IF(ISNUMBER(E58),D75*(1-$C$10)+E58/100*E66*$C$13))","v":59.721267602542348},{"$f":"IF(F$49<='Imported data'!$B$61,IF(F$49<$D5,F$71,IF(ISNUMBER(F58),E75*(1-$C$10)+F58/100*F66*$C$13,\"\")),IF(ISNUMBER(F58),E75*(1-$C$10)+F58/100*F66*$C$13))","v":57.948963588763434},{"$f":"IF(G$49<='Imported data'!$B$61,IF(G$49<$D5,G$71,IF(ISNUMBER(G58),F75*(1-$C$10)+G58/100*G66*$C$13,\"\")),IF(ISNUMBER(G58),F75*(1-$C$10)+G58/100*G66*$C$13))","v":56.823526750987376},{"$f":"IF(H$49<='Imported data'!$B$61,IF(H$49<$D5,H$71,IF(ISNUMBER(H58),G75*(1-$C$10)+H58/100*H66*$C$13,\"\")),IF(ISNUMBER(H58),G75*(1-$C$10)+H58/100*H66*$C$13))","v":55.882336306698789},{"$f":"IF(I$49<='Imported data'!$B$61,IF(I$49<$D5,I$71,IF(ISNUMBER(I58),H75*(1-$C$10)+I58/100*I66*$C$13,\"\")),IF(ISNUMBER(I58),H75*(1-$C$10)+I58/100*I66*$C$13))","v":55.115864550875905},{"$f":"IF(J$49<='Imported data'!$B$61,IF(J$49<$D5,J$71,IF(ISNUMBER(J58),I75*(1-$C$10)+J58/100*J66*$C$13,\"\")),IF(ISNUMBER(J58),I75*(1-$C$10)+J58/100*J66*$C$13))","v":false},{"$f":"IF(K$49<='Imported data'!$B$61,IF(K$49<$D5,K$71,IF(ISNUMBER(K58),J75*(1-$C$10)+K58/100*K66*$C$13,\"\")),IF(ISNUMBER(K58),J75*(1-$C$10)+K58/100*K66*$C$13))","v":false},{"$f":"IF(L$49<='Imported data'!$B$61,IF(L$49<$D5,L$71,IF(ISNUMBER(L58),K75*(1-$C$10)+L58/100*L66*$C$13,\"\")),IF(ISNUMBER(L58),K75*(1-$C$10)+L58/100*L66*$C$13))","v":false},{"$f":"IF(M$49<='Imported data'!$B$61,IF(M$49<$D5,M$71,IF(ISNUMBER(M58),L75*(1-$C$10)+M58/100*M66*$C$12,\"\")),IF(ISNUMBER(M58),L75*(1-$C$10)+M58/100*M66*$C$12))","v":false},{"$f":"IF(N$49<='Imported data'!$B$61,IF(N$49<$D5,N$71,IF(ISNUMBER(N58),M75*(1-$C$10)+N58/100*N66*$C$12,\"\")),IF(ISNUMBER(N58),M75*(1-$C$10)+N58/100*N66*$C$12))","v":false},{"$f":"IF(O$49<='Imported data'!$B$61,IF(O$49<$D5,O$71,IF(ISNUMBER(O58),N75*(1-$C$10)+O58/100*O66*$C$12,\"\")),IF(ISNUMBER(O58),N75*(1-$C$10)+O58/100*O66*$C$12))","v":false},{"$f":"IF(P$49<='Imported data'!$B$61,IF(P$49<$D5,P$71,IF(ISNUMBER(P58),O75*(1-$C$10)+P58/100*P66*$C$12,\"\")),IF(ISNUMBER(P58),O75*(1-$C$10)+P58/100*P66*$C$12))","v":false},{"$f":"IF(Q$49<='Imported data'!$B$61,IF(Q$49<$D5,Q$71,IF(ISNUMBER(Q58),P75*(1-$C$10)+Q58/100*Q66*$C$12,\"\")),IF(ISNUMBER(Q58),P75*(1-$C$10)+Q58/100*Q66*$C$12))","v":false},{"$f":"IF(R$49<='Imported data'!$B$61,IF(R$49<$D5,R$71,IF(ISNUMBER(R58),Q75*(1-$C$10)+R58/100*R66*$C$12,\"\")),IF(ISNUMBER(R58),Q75*(1-$C$10)+R58/100*R66*$C$12))","v":false}]
[]
["6. Growth in Government Capital Stock (growth rate of 5.)"]
[{"$f":"A53","v":"Previous"},null,{"$f":"IF(COUNT(C74:C74)=2,C74/#REF!-1,\"..\")","v":".."},{"$f":"IF(COUNT(C74:D74)=2,D74/C74-1,\"..\")","v":-8.737179175518528E-3},-4.1763603798662063E-2,-2.9676262492852157E-2,-1.9421172840341949E-2,-1.6563393687496375E-2,-1.371581445013792E-2,-5.0000000000000044E-2,-5.0000000000000044E-2,-5.0000000000000044E-2,{"$f":"IF(COUNT(L74:M74)=2,M74/L74-1,\"..\")","v":-5.0000000000000044E-2},-5.0000000000000044E-2,-5.0000000000000044E-2,-5.0000000000000044E-2,-5.0000000000000044E-2,-4.9999999999999933E-2]
[{"$f":"A54","v":"Current"},null,{"$f":"IF(COUNT(C75:C75)=2,C75/#REF!-1,\"..\")","v":".."},{"$f":"IF(COUNT(C75:D75)=2,D75/C75-1,\"..\")","v":-8.737179175518528E-3},-4.1763603798662063E-2,-2.9676262492852157E-2,-1.9421172840341949E-2,-1.6563393687496375E-2,-1.371581445013792E-2,"..","..","..","..","..","..","..","..",".."]
[]
["7. Contribution of Government Capital to Growth (efficiency * 6.)"]
[{"$f":"A53","v":"Previous"},null,{"$f":"IF(ISNUMBER(C78)=TRUE,C78*$C$14,\"..\")","v":".."},-1.3105768763277792E-3,-6.2645405697993092E-3,-4.4514393739278233E-3,-2.9131759260512921E-3,-2.484509053124456E-3,-2.0573721675206879E-3,-7.5000000000000067E-3,-7.5000000000000067E-3,-7.5000000000000067E-3,-7.5000000000000067E-3,-7.5000000000000067E-3,-7.5000000000000067E-3,-7.5000000000000067E-3,-7.5000000000000067E-3,-7.4999999999999893E-3]
[{"$f":"A54","v":"Current"},null,{"$f":"IF(ISNUMBER(C79)=TRUE,C79*$C$14,\"..\")","v":".."},-1.3105768763277792E-3,-6.2645405697993092E-3,-4.4514393739278233E-3,-2.9131759260512921E-3,-2.484509053124456E-3,-2.0573721675206879E-3,"..","..","..","..","..","..","..","..",".."]
[]
["8. Residual (1. - 7.)"]
[{"$f":"+A53","v":"Previous"},null,{"$f":"IF(COUNT(C82,C53)=2,C53/100-C82,\"..\")","v":".."},4.5411567694842184E-2,6.9431396337403903E-2,6.9412804315985524E-2,5.2184117016077392E-2,5.0339110642860764E-2,5.0587015668759686E-2,5.4521810483626608E-2,{"$f":"IF(COUNT(K82,K53)=2,K53/100-K82,\"..\")","v":5.2500000000000609E-2},5.050000000000171E-2,5.2499999999995307E-2,5.2500000000003308E-2,5.2500000000000803E-2,5.2499999999996202E-2,5.2500000000000213E-2,5.2499999999999894E-2]
[{"$f":"+A54","v":"Current"},null,{"$f":"IF(COUNT(C83,C54)=2,C54/100-C83,\"..\")","v":".."},1.3105768763277792E-3,6.2645405697993092E-3,4.4514393739278233E-3,2.9131759260512921E-3,2.484509053124456E-3,2.0573721675206879E-3,"..","..","..","..","..","..","..","..",".."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]

{"sheet":"Realism 4 - Fiscal adjustment","index":30,"n_rows":53,"n_cols":26,"rows_kept":53,"cut":false,"hidden":false,"merged":[[3,25,4,32]]}
["Realism of Planned Fiscal Adjustment"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3-Year Adjustment in Primary Balance\n(Percentage points of GDP)"]
["Primary deficit projections (from Baseline-public)"]
[null,null,null,null,null,null,null,null,"First year of projection"]
[]
[null,null,null,null,null,{"$f":"G8-1","v":2016},{"$f":"H8-1","v":2017},{"$f":"I8-1","v":2018},{"$f":"'Input 3 - Macro-Debt data(DMX)'!X7","v":2019},{"$f":"I8+1","v":2020},{"$f":"J8+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,{"$f":"S8+1","v":2030}]
["Primary deficit","(in % of GDP, \n(+) = deficits; (-) = surplus)",null,null,null,{"$f":"'Baseline - public'!L23","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!M23","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!N23","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!O23","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!P23","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!Q23","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!R23","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!S23","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!T23","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!U23","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!V23","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!W23","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!X23","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!Y23","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!Z23","v":{"$error":"#VALUE!"}}]
["3-yr Fiscal adjustment","(ppt of GDP, (+): improvement)",null,null,null,null,null,null,{"$f":"-(I9-F9)","v":{"$error":"#VALUE!"}},{"$f":"-(J9-G9)","v":{"$error":"#VALUE!"}},{"$f":"-(K9-H9)","v":{"$error":"#VALUE!"}},{"$f":"-(L9-I9)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[]
[null,null,null,null,null,"X","Y"]
[null,null,{"$f":"++OFFSET(translation!C2024, 0,LANG)","v":"Projected 3-yr adjustment"},{"$f":"K10","v":{"$error":"#VALUE!"}},{"$f":"ROUND(2*D14, 0)/2","v":{"$error":"#VALUE!"}},{"$f":"IF(E14<$A$24,$C$23,IF(E14>$A$49,$C$50,VLOOKUP(E14,$A$24:$C$49,3,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"VLOOKUP(F14,$C$23:$D$50,2,FALSE)","v":{"$error":"#VALUE!"}}]
[]
[]
[]
["Distribution data *"]
[]
["Distribution",null,"Distribution 1/"]
["Bin","Frequency","Category","Percent of sample"]
[-99,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart label:"]
[null,23,1,{"$f":"B23/SUM($B$23:$B$50)*100","v":10.13215859030837},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"++OFFSET(translation!C2025, 0,LANG)","v":"3-year PB adjustment greater than 2.5 percentage points of GDP in approx. top quartile"}]
[-4.5,2,2,0.88105726872246704,{"$f":"D23+D24","v":11.013215859030836}]
[-4,5,3,2.2026431718061676,{"$f":"E24+D25","v":13.215859030837004}]
[-3.5,8,4,3.5242290748898681,{"$f":"E25+D26","v":16.740088105726873}]
[-3,6,5,2.643171806167401,19.383259911894275]
[-2.5,6,6,2.643171806167401,22.026431718061676]
[-2,9,7,3.9647577092511015,25.991189427312779]
[-1.5,11,8,4.8458149779735686,30.837004405286347]
[-1,14,9,6.1674008810572687,37.004405286343612]
[-0.5,21,10,9.251101321585903,46.255506607929519]
[0,15,11,6.607929515418502,52.863436123348023]
[0.5,13,12,5.7268722466960353,58.590308370044056]
[1,14,13,6.1674008810572687,64.757709251101318]
[1.5,9,14,3.9647577092511015,68.722466960352421]
[2,10,15,4.4052863436123353,73.127753303964752]
[2.5,8,16,3.5242290748898681,76.651982378854626]
[3,9,17,3.9647577092511015,80.616740088105729]
[3.5,13,18,5.7268722466960353,86.343612334801762]
[4,4,19,1.7621145374449341,88.105726872246692]
[4.5,1,20,0.44052863436123352,88.54625550660792]
[5,6,21,2.643171806167401,91.189427312775322]
[5.5,6,22,2.643171806167401,93.832599118942724]
[6,0,23,0,93.832599118942724]
[6.5,0,24,0,93.832599118942724]
[7,3,25,1.3215859030837005,95.154185022026425]
[7.5,2,26,0.88105726872246704,96.035242290748897]
[8,0,27,0,96.035242290748897]
[{"$f":"++OFFSET(translation!C2026, 0,LANG)","v":"more"},9,28,3.9647577092511015,100]
[]
["* Data cover Fund-supported programs for LICs (excluding emergency financing) approved since 1990. "]
["(Note) Data cover Fund-supported programs for LICs (excluding emergency financing) approved since 1990. "]

{"sheet":"Macro-Debt_Data","index":31,"n_rows":116,"n_cols":41,"rows_kept":116,"cut":false,"hidden":false,"merged":[[77,4,77,6]]}
[null,null,null,null,null,null,null,{"$f":"+H5","v":2006},2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039]
[null,{"$f":"++IF(START!L10=\"English\",translation!C67,IF(START!L10=\"French\",translation!D67,IF(START!L10=\"Portuguese\",translation!E67,translation!F67)))","v":"MAIN ASSUMPTIONS             "}]
[]
[null,{"$f":"++IF(START!L10=\"English\",translation!C193,IF(START!L10=\"French\",translation!D194,IF(START!L10=\"Portuguese\",translation!E193,translation!F193)))","v":"DATA"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 1 - Basics'!C18","v":2019}]
[null,{"$f":"++IF(START!L10=\"English\",translation!C218,IF(START!L10=\"French\",translation!D218,IF(START!L10=\"Portuguese\",translation!E218,translation!F218)))","v":"Further Details"},{"$f":"++IF(START!L10=\"English\",translation!C220,IF(START!L10=\"French\",translation!D220,IF(START!L10=\"Portuguese\",translation!E220,translation!F220)))","v":"Units"},{"$f":"++IF(START!L10=\"English\",translation!C80,IF(START!L10=\"French\",translation!D80,IF(START!L10=\"Portuguese\",translation!E80,translation!F80)))","v":"Scale"},{"$f":"++IF(START!L10=\"English\",translation!C336,IF(START!L10=\"French\",translation!D336,IF(START!L10=\"Portuguese\",translation!E336,translation!F336)))","v":"Descriptor"},null,null,{"$f":"I5-1","v":2006},2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,{"$f":"U4","v":2019},{"$f":"U5+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039]
[null,null,{"$f":"++IF(START!L10=\"English\",translation!C221,IF(START!L10=\"French\",translation!D221,IF(START!L10=\"Portuguese\",translation!E221,translation!F221)))","v":"US Dollars"},{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},{"$f":"++IF(START!L10=\"English\",translation!C345,IF(START!L10=\"French\",translation!D345,IF(START!L10=\"Portuguese\",translation!E345,translation!F345)))","v":"Total External Debt (public external + private external)"},null,null,{"$f":"+H8+H11","v":0},{"$f":"+I8+I11","v":0},{"$f":"+J8+J11","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"$C$6","v":"US Dollars"},{"$f":"$D$6","v":"Million"},{"$f":"++IF(START!L10=\"English\",translation!C337,IF(START!L10=\"French\",translation!D337,IF(START!L10=\"Portuguese\",translation!E337,translation!F337)))","v":"Total MLT debt outstanding at year-end 1/"},null,null,{"$f":"+H12+H9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"$C$6","v":"US Dollars"},{"$f":"$D$6","v":"Million"},{"$f":"++IF(START!L10=\"English\",translation!C339,IF(START!L10=\"French\",translation!D339,IF(START!L10=\"Portuguese\",translation!E339,translation!F339)))","v":"Public and publicly guaranteed external debt"},null,null,{"$f":"+SUM(H9:H10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"US Dollars","Million",{"$f":"++IF(START!L10=\"English\",translation!C213,IF(START!L10=\"French\",translation!D213,IF(START!L10=\"Portuguese\",translation!E213,translation!F213)))","v":"Medium and Long Term (MLT) external"},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K51), 'Input 3 - Macro-Debt data(DMX)'!K51, 0)+'Input 3 - Macro-Debt data(DMX)'!K204","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L51), 'Input 3 - Macro-Debt data(DMX)'!L51, 0)+'Input 3 - Macro-Debt data(DMX)'!L204","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M51), 'Input 3 - Macro-Debt data(DMX)'!M51, 0)+'Input 3 - Macro-Debt data(DMX)'!M204","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N51), 'Input 3 - Macro-Debt data(DMX)'!N51, 0)+'Input 3 - Macro-Debt data(DMX)'!N204","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O51), 'Input 3 - Macro-Debt data(DMX)'!O51, 0)+'Input 3 - Macro-Debt data(DMX)'!O204","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P51), 'Input 3 - Macro-Debt data(DMX)'!P51, 0)+'Input 3 - Macro-Debt data(DMX)'!P204","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q51), 'Input 3 - Macro-Debt data(DMX)'!Q51, 0)+'Input 3 - Macro-Debt data(DMX)'!Q204","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R51), 'Input 3 - Macro-Debt data(DMX)'!R51, 0)+'Input 3 - Macro-Debt data(DMX)'!R204","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S51), 'Input 3 - Macro-Debt data(DMX)'!S51, 0)+'Input 3 - Macro-Debt data(DMX)'!S204","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T51), 'Input 3 - Macro-Debt data(DMX)'!T51, 0)+'Input 3 - Macro-Debt data(DMX)'!T204","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U51), 'Input 3 - Macro-Debt data(DMX)'!U51, 0)+'Input 3 - Macro-Debt data(DMX)'!U204","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V51), 'Input 3 - Macro-Debt data(DMX)'!V51, 0)+'Input 3 - Macro-Debt data(DMX)'!V204","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W51), 'Input 3 - Macro-Debt data(DMX)'!W51, 0)+'Input 3 - Macro-Debt data(DMX)'!W205","v":0},{"$f":"Ext_Debt_Data!F67+Ext_Debt_Data!F65+Ext_Debt_Data!F313","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!G67+Ext_Debt_Data!G65+Ext_Debt_Data!G313","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!H67+Ext_Debt_Data!H65+Ext_Debt_Data!H313","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!I67+Ext_Debt_Data!I65+Ext_Debt_Data!I313","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!J67+Ext_Debt_Data!J65+Ext_Debt_Data!J313","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!K67+Ext_Debt_Data!K65+Ext_Debt_Data!K313","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!L67+Ext_Debt_Data!L65+Ext_Debt_Data!L313","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!M67+Ext_Debt_Data!M65+Ext_Debt_Data!M313","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!N67+Ext_Debt_Data!N65+Ext_Debt_Data!N313","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!O67+Ext_Debt_Data!O65+Ext_Debt_Data!O313","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!P67+Ext_Debt_Data!P65+Ext_Debt_Data!P313","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!Q67+Ext_Debt_Data!Q65+Ext_Debt_Data!Q313","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!R67+Ext_Debt_Data!R65+Ext_Debt_Data!R313","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!S67+Ext_Debt_Data!S65+Ext_Debt_Data!S313","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!T67+Ext_Debt_Data!T65+Ext_Debt_Data!T313","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!U67+Ext_Debt_Data!U65+Ext_Debt_Data!U313","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!V67+Ext_Debt_Data!V65+Ext_Debt_Data!V313","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!W67+Ext_Debt_Data!W65+Ext_Debt_Data!W313","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!X67+Ext_Debt_Data!X65+Ext_Debt_Data!X313","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!Y67+Ext_Debt_Data!Y65+Ext_Debt_Data!Y313","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!Z67+Ext_Debt_Data!Z65+Ext_Debt_Data!Z313","v":{"$error":"#DIV/0!"}}]
[null,null,"US Dollars","Million",{"$f":"++IF(START!L10=\"English\",translation!C214,IF(START!L10=\"French\",translation!D214,IF(START!L10=\"Portuguese\",translation!E214,translation!F214)))","v":"Short Term"},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K52), 'Input 3 - Macro-Debt data(DMX)'!K52, 0)+'Input 3 - Macro-Debt data(DMX)'!K206","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L52), 'Input 3 - Macro-Debt data(DMX)'!L52, 0)+'Input 3 - Macro-Debt data(DMX)'!L206","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M52), 'Input 3 - Macro-Debt data(DMX)'!M52, 0)+'Input 3 - Macro-Debt data(DMX)'!M206","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N52), 'Input 3 - Macro-Debt data(DMX)'!N52, 0)+'Input 3 - Macro-Debt data(DMX)'!N206","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O52), 'Input 3 - Macro-Debt data(DMX)'!O52, 0)+'Input 3 - Macro-Debt data(DMX)'!O206","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P52), 'Input 3 - Macro-Debt data(DMX)'!P52, 0)+'Input 3 - Macro-Debt data(DMX)'!P206","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q52), 'Input 3 - Macro-Debt data(DMX)'!Q52, 0)+'Input 3 - Macro-Debt data(DMX)'!Q206","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R52), 'Input 3 - Macro-Debt data(DMX)'!R52, 0)+'Input 3 - Macro-Debt data(DMX)'!R206","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S52), 'Input 3 - Macro-Debt data(DMX)'!S52, 0)+'Input 3 - Macro-Debt data(DMX)'!S206","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T52), 'Input 3 - Macro-Debt data(DMX)'!T52, 0)+'Input 3 - Macro-Debt data(DMX)'!T206","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U52), 'Input 3 - Macro-Debt data(DMX)'!U52, 0)+'Input 3 - Macro-Debt data(DMX)'!U206","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V52), 'Input 3 - Macro-Debt data(DMX)'!V52, 0)+'Input 3 - Macro-Debt data(DMX)'!V206","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W52), 'Input 3 - Macro-Debt data(DMX)'!W52, 0)+'Input 3 - Macro-Debt data(DMX)'!W206","v":0},{"$f":"Ext_Debt_Data!F366","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!G366","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!H366","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!I366","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!J366","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!K366","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!L366","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!M366","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!N366","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!O366","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!P366","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!Q366","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!R366","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!S366","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!T366","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!U366","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!V366","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!W366","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!X366","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!Y366","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!Z366","v":{"$error":"#DIV/0!"}}]
[null,null,"US Dollars","Million",{"$f":"++IF(START!L10=\"English\",translation!C338,IF(START!L10=\"French\",translation!D338,IF(START!L10=\"Portuguese\",translation!E338,translation!F338)))","v":"Private sector external debt"},null,null,{"$f":"+SUM(H12:H13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"US Dollars","Million",{"$f":"+E9","v":"Medium and Long Term (MLT) external"},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K57), 'Input 3 - Macro-Debt data(DMX)'!K57, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L57), 'Input 3 - Macro-Debt data(DMX)'!L57, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M57), 'Input 3 - Macro-Debt data(DMX)'!M57, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N57), 'Input 3 - Macro-Debt data(DMX)'!N57, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O57), 'Input 3 - Macro-Debt data(DMX)'!O57, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P57), 'Input 3 - Macro-Debt data(DMX)'!P57, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q57), 'Input 3 - Macro-Debt data(DMX)'!Q57, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R57), 'Input 3 - Macro-Debt data(DMX)'!R57, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S57), 'Input 3 - Macro-Debt data(DMX)'!S57, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T57), 'Input 3 - Macro-Debt data(DMX)'!T57, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U57), 'Input 3 - Macro-Debt data(DMX)'!U57, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V57), 'Input 3 - Macro-Debt data(DMX)'!V57, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W57), 'Input 3 - Macro-Debt data(DMX)'!W57, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X57), 'Input 3 - Macro-Debt data(DMX)'!X57, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y57), 'Input 3 - Macro-Debt data(DMX)'!Y57, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z57), 'Input 3 - Macro-Debt data(DMX)'!Z57, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA57), 'Input 3 - Macro-Debt data(DMX)'!AA57, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB57), 'Input 3 - Macro-Debt data(DMX)'!AB57, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC57), 'Input 3 - Macro-Debt data(DMX)'!AC57, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD57), 'Input 3 - Macro-Debt data(DMX)'!AD57, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE57), 'Input 3 - Macro-Debt data(DMX)'!AE57, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF57), 'Input 3 - Macro-Debt data(DMX)'!AF57, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG57), 'Input 3 - Macro-Debt data(DMX)'!AG57, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH57), 'Input 3 - Macro-Debt data(DMX)'!AH57, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI57), 'Input 3 - Macro-Debt data(DMX)'!AI57, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ57), 'Input 3 - Macro-Debt data(DMX)'!AJ57, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK57), 'Input 3 - Macro-Debt data(DMX)'!AK57, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL57), 'Input 3 - Macro-Debt data(DMX)'!AL57, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM57), 'Input 3 - Macro-Debt data(DMX)'!AM57, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN57), 'Input 3 - Macro-Debt data(DMX)'!AN57, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO57), 'Input 3 - Macro-Debt data(DMX)'!AO57, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP57), 'Input 3 - Macro-Debt data(DMX)'!AP57, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ57), 'Input 3 - Macro-Debt data(DMX)'!AQ57, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR57), 'Input 3 - Macro-Debt data(DMX)'!AR57, 0)","v":0}]
[null,null,"US Dollars","Million",{"$f":"+E10","v":"Short Term"},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K58), 'Input 3 - Macro-Debt data(DMX)'!K58, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L58), 'Input 3 - Macro-Debt data(DMX)'!L58, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M58), 'Input 3 - Macro-Debt data(DMX)'!M58, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N58), 'Input 3 - Macro-Debt data(DMX)'!N58, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O58), 'Input 3 - Macro-Debt data(DMX)'!O58, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P58), 'Input 3 - Macro-Debt data(DMX)'!P58, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q58), 'Input 3 - Macro-Debt data(DMX)'!Q58, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R58), 'Input 3 - Macro-Debt data(DMX)'!R58, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S58), 'Input 3 - Macro-Debt data(DMX)'!S58, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T58), 'Input 3 - Macro-Debt data(DMX)'!T58, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U58), 'Input 3 - Macro-Debt data(DMX)'!U58, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V58), 'Input 3 - Macro-Debt data(DMX)'!V58, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W58), 'Input 3 - Macro-Debt data(DMX)'!W58, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X58), 'Input 3 - Macro-Debt data(DMX)'!X58, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y58), 'Input 3 - Macro-Debt data(DMX)'!Y58, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z58), 'Input 3 - Macro-Debt data(DMX)'!Z58, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA58), 'Input 3 - Macro-Debt data(DMX)'!AA58, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB58), 'Input 3 - Macro-Debt data(DMX)'!AB58, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC58), 'Input 3 - Macro-Debt data(DMX)'!AC58, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD58), 'Input 3 - Macro-Debt data(DMX)'!AD58, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE58), 'Input 3 - Macro-Debt data(DMX)'!AE58, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF58), 'Input 3 - Macro-Debt data(DMX)'!AF58, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG58), 'Input 3 - Macro-Debt data(DMX)'!AG58, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH58), 'Input 3 - Macro-Debt data(DMX)'!AH58, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI58), 'Input 3 - Macro-Debt data(DMX)'!AI58, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ58), 'Input 3 - Macro-Debt data(DMX)'!AJ58, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK58), 'Input 3 - Macro-Debt data(DMX)'!AK58, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL58), 'Input 3 - Macro-Debt data(DMX)'!AL58, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM58), 'Input 3 - Macro-Debt data(DMX)'!AM58, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN58), 'Input 3 - Macro-Debt data(DMX)'!AN58, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO58), 'Input 3 - Macro-Debt data(DMX)'!AO58, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP58), 'Input 3 - Macro-Debt data(DMX)'!AP58, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ58), 'Input 3 - Macro-Debt data(DMX)'!AQ58, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR58), 'Input 3 - Macro-Debt data(DMX)'!AR58, 0)","v":0}]
[null,null,{"$f":"++IF(START!L10=\"English\",translation!C222,IF(START!L10=\"French\",translation!D222,IF(START!L10=\"Portuguese\",translation!E222,translation!F222)))","v":"National Currency"},{"$f":"$D$6","v":"Million"},{"$f":"++IF(START!L10=\"English\",translation!C341,IF(START!L10=\"French\",translation!D341,IF(START!L10=\"Portuguese\",translation!E341,translation!F341)))","v":"Total public domestic debt"},null,null,{"$f":"H15+H16","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T15+T16","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"$C$14","v":"National Currency"},"Million",{"$f":"++IF(START!L10=\"English\",translation!C212,IF(START!L10=\"French\",translation!D213,IF(START!L10=\"Portuguese\",translation!E213,translation!F213)))","v":"Medium and Long Term (MLT) "},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K187), 'Input 3 - Macro-Debt data(DMX)'!K187, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L187), 'Input 3 - Macro-Debt data(DMX)'!L187, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M187), 'Input 3 - Macro-Debt data(DMX)'!M187, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N187), 'Input 3 - Macro-Debt data(DMX)'!N187, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O187), 'Input 3 - Macro-Debt data(DMX)'!O187, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P187), 'Input 3 - Macro-Debt data(DMX)'!P187, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q187), 'Input 3 - Macro-Debt data(DMX)'!Q187, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R187), 'Input 3 - Macro-Debt data(DMX)'!R187, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S187), 'Input 3 - Macro-Debt data(DMX)'!S187, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T187), 'Input 3 - Macro-Debt data(DMX)'!T187, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U187), 'Input 3 - Macro-Debt data(DMX)'!U187, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V187), 'Input 3 - Macro-Debt data(DMX)'!V187, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W187), 'Input 3 - Macro-Debt data(DMX)'!W187, 0)","v":0},{"$f":"'Input 5 - Local-debt Financing'!I212","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!J212","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!K212","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!L212","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!M212","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!N212","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!O212","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!P212","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Q212","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!R212","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!S212","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!T212","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!U212","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!V212","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!W212","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!X212","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Y212","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Z212","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AA212","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AB212","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AC212","v":{"$error":"#DIV/0!"}}]
[null,null,"National Currency","Million",{"$f":"+E13","v":"Short Term"},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K188), 'Input 3 - Macro-Debt data(DMX)'!K188, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L188), 'Input 3 - Macro-Debt data(DMX)'!L188, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M188), 'Input 3 - Macro-Debt data(DMX)'!M188, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N188), 'Input 3 - Macro-Debt data(DMX)'!N188, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O188), 'Input 3 - Macro-Debt data(DMX)'!O188, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P188), 'Input 3 - Macro-Debt data(DMX)'!P188, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q188), 'Input 3 - Macro-Debt data(DMX)'!Q188, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R188), 'Input 3 - Macro-Debt data(DMX)'!R188, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S188), 'Input 3 - Macro-Debt data(DMX)'!S188, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T188), 'Input 3 - Macro-Debt data(DMX)'!T188, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U188), 'Input 3 - Macro-Debt data(DMX)'!U188, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V188), 'Input 3 - Macro-Debt data(DMX)'!V188, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W188), 'Input 3 - Macro-Debt data(DMX)'!W188, 0)","v":0},{"$f":"'Input 5 - Local-debt Financing'!I213","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!J213","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!K213","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!L213","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!M213","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!N213","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!O213","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!P213","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Q213","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!R213","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!S213","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!T213","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!U213","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!V213","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!W213","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!X213","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Y213","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Z213","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AA213","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AB213","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AC213","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$6","v":"US Dollars"},{"$f":"$D$6","v":"Million"},{"$f":"++IF(START!L10=\"English\",translation!C350,IF(START!L10=\"French\",translation!D350,IF(START!L10=\"Portuguese\",translation!E350,translation!F350)))","v":"Total debt interest due"}]
[null,null,"US Dollars","Million",{"$f":"++IF(START!L10=\"English\",translation!C351,IF(START!L10=\"French\",translation!D351,IF(START!L10=\"Portuguese\",translation!E351,translation!F351)))","v":"Total external debt interest due (include interest from new debt)"},null,null,{"$f":"H19+H20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"US Dollars","Million",{"$f":"++IF(START!L10=\"English\",translation!C353,IF(START!L10=\"French\",translation!D353,IF(START!L10=\"Portuguese\",translation!E353,translation!F353)))","v":"Public and publicly guaranteed"},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K53), 'Input 3 - Macro-Debt data(DMX)'!K53, 0)+'Input 3 - Macro-Debt data(DMX)'!K207","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L53), 'Input 3 - Macro-Debt data(DMX)'!L53, 0)+'Input 3 - Macro-Debt data(DMX)'!L207","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M53), 'Input 3 - Macro-Debt data(DMX)'!M53, 0)+'Input 3 - Macro-Debt data(DMX)'!M207","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N53), 'Input 3 - Macro-Debt data(DMX)'!N53, 0)+'Input 3 - Macro-Debt data(DMX)'!N207","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O53), 'Input 3 - Macro-Debt data(DMX)'!O53, 0)+'Input 3 - Macro-Debt data(DMX)'!O207","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P53), 'Input 3 - Macro-Debt data(DMX)'!P53, 0)+'Input 3 - Macro-Debt data(DMX)'!P207","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q53), 'Input 3 - Macro-Debt data(DMX)'!Q53, 0)+'Input 3 - Macro-Debt data(DMX)'!Q207","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R53), 'Input 3 - Macro-Debt data(DMX)'!R53, 0)+'Input 3 - Macro-Debt data(DMX)'!R207","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S53), 'Input 3 - Macro-Debt data(DMX)'!S53, 0)+'Input 3 - Macro-Debt data(DMX)'!S207","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T53), 'Input 3 - Macro-Debt data(DMX)'!T53, 0)+'Input 3 - Macro-Debt data(DMX)'!T207","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U53), 'Input 3 - Macro-Debt data(DMX)'!U53, 0)+'Input 3 - Macro-Debt data(DMX)'!U207","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V53), 'Input 3 - Macro-Debt data(DMX)'!V53, 0)+'Input 3 - Macro-Debt data(DMX)'!V207","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W53), 'Input 3 - Macro-Debt data(DMX)'!W53, 0)+'Input 3 - Macro-Debt data(DMX)'!W207","v":0},{"$f":"Ext_Debt_Data!F376","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!G376","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!H376","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!I376","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!J376","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!K376","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!L376","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!M376","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!N376","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!O376","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!P376","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!Q376","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!R376","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!S376","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!T376","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!U376","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!V376","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!W376","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!X376","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!Y376","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!Z376","v":{"$error":"#DIV/0!"}}]
[null,null,"US Dollars","Million",{"$f":"++IF(START!L10=\"English\",translation!C355,IF(START!L10=\"French\",translation!D355,IF(START!L10=\"Portuguese\",translation!E355,translation!F355)))","v":"Private "},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K59), 'Input 3 - Macro-Debt data(DMX)'!K59, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L59), 'Input 3 - Macro-Debt data(DMX)'!L59, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M59), 'Input 3 - Macro-Debt data(DMX)'!M59, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N59), 'Input 3 - Macro-Debt data(DMX)'!N59, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O59), 'Input 3 - Macro-Debt data(DMX)'!O59, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P59), 'Input 3 - Macro-Debt data(DMX)'!P59, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q59), 'Input 3 - Macro-Debt data(DMX)'!Q59, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R59), 'Input 3 - Macro-Debt data(DMX)'!R59, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S59), 'Input 3 - Macro-Debt data(DMX)'!S59, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T59), 'Input 3 - Macro-Debt data(DMX)'!T59, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U59), 'Input 3 - Macro-Debt data(DMX)'!U59, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V59), 'Input 3 - Macro-Debt data(DMX)'!V59, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W59), 'Input 3 - Macro-Debt data(DMX)'!W59, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X59), 'Input 3 - Macro-Debt data(DMX)'!X59, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y59), 'Input 3 - Macro-Debt data(DMX)'!Y59, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z59), 'Input 3 - Macro-Debt data(DMX)'!Z59, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA59), 'Input 3 - Macro-Debt data(DMX)'!AA59, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB59), 'Input 3 - Macro-Debt data(DMX)'!AB59, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC59), 'Input 3 - Macro-Debt data(DMX)'!AC59, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD59), 'Input 3 - Macro-Debt data(DMX)'!AD59, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE59), 'Input 3 - Macro-Debt data(DMX)'!AE59, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF59), 'Input 3 - Macro-Debt data(DMX)'!AF59, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG59), 'Input 3 - Macro-Debt data(DMX)'!AG59, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH59), 'Input 3 - Macro-Debt data(DMX)'!AH59, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI59), 'Input 3 - Macro-Debt data(DMX)'!AI59, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ59), 'Input 3 - Macro-Debt data(DMX)'!AJ59, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK59), 'Input 3 - Macro-Debt data(DMX)'!AK59, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL59), 'Input 3 - Macro-Debt data(DMX)'!AL59, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM59), 'Input 3 - Macro-Debt data(DMX)'!AM59, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN59), 'Input 3 - Macro-Debt data(DMX)'!AN59, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO59), 'Input 3 - Macro-Debt data(DMX)'!AO59, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP59), 'Input 3 - Macro-Debt data(DMX)'!AP59, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ59), 'Input 3 - Macro-Debt data(DMX)'!AQ59, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR59), 'Input 3 - Macro-Debt data(DMX)'!AR59, 0)","v":0}]
[null,null,"US Dollars","Million",{"$f":"++IF(START!L10=\"English\",translation!C356,IF(START!L10=\"French\",translation!D356,IF(START!L10=\"Portuguese\",translation!E356,translation!F356)))","v":"Total public domestic debt interest due"},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K189/H60), 'Input 3 - Macro-Debt data(DMX)'!K189/H60, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L189/I60), 'Input 3 - Macro-Debt data(DMX)'!L189/I60, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M189/J60), 'Input 3 - Macro-Debt data(DMX)'!M189/J60, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N189/K60), 'Input 3 - Macro-Debt data(DMX)'!N189/K60, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O189/L60), 'Input 3 - Macro-Debt data(DMX)'!O189/L60, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P189/M60), 'Input 3 - Macro-Debt data(DMX)'!P189/M60, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q189/N60), 'Input 3 - Macro-Debt data(DMX)'!Q189/N60, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R189/O60), 'Input 3 - Macro-Debt data(DMX)'!R189/O60, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S189/P60), 'Input 3 - Macro-Debt data(DMX)'!S189/P60, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T189/Q60), 'Input 3 - Macro-Debt data(DMX)'!T189/Q60, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U189/R60), 'Input 3 - Macro-Debt data(DMX)'!U189/R60, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V189/S60), 'Input 3 - Macro-Debt data(DMX)'!V189/S60, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W189/T60), 'Input 3 - Macro-Debt data(DMX)'!W189/T60, 0)","v":0},{"$f":"'Input 5 - Local-debt Financing'!I214/U60","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!J214/V60","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!K214/W60","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!L214/X60","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!M214/Y60","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!N214/Z60","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!O214/AA60","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!P214/AB60","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Q214/AC60","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!R214/AD60","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!S214/AE60","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!T214/AF60","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!U214/AG60","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!V214/AH60","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!W214/AI60","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!X214/AJ60","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Y214/AK60","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Z214/AL60","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AA214/AM60","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AB214/AN60","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AC214/AO60","v":{"$error":"#DIV/0!"}}]
[null,null,"US Dollars","Million",{"$f":"++IF(START!L10=\"English\",translation!C358,IF(START!L10=\"French\",translation!D358,IF(START!L10=\"Portuguese\",translation!E358,translation!F358)))","v":"Total debt amortization due"}]
[null,null,"US Dollars","Million",{"$f":"++IF(START!L10=\"English\",translation!C359,IF(START!L10=\"French\",translation!D359,IF(START!L10=\"Portuguese\",translation!E359,translation!F359)))","v":"Total external amortization due (include amortization from new debt)"},null,null,{"$f":"H24+H25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"US Dollars","Million",{"$f":"++IF(START!L10=\"English\",translation!C361,IF(START!L10=\"French\",translation!D361,IF(START!L10=\"Portuguese\",translation!E361,translation!F361)))","v":"Public and publicly guaranteed"},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K54), 'Input 3 - Macro-Debt data(DMX)'!K54, 0)+'Input 3 - Macro-Debt data(DMX)'!K208","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L54), 'Input 3 - Macro-Debt data(DMX)'!L54, 0)+'Input 3 - Macro-Debt data(DMX)'!L208","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M54), 'Input 3 - Macro-Debt data(DMX)'!M54, 0)+'Input 3 - Macro-Debt data(DMX)'!M208","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N54), 'Input 3 - Macro-Debt data(DMX)'!N54, 0)+'Input 3 - Macro-Debt data(DMX)'!N208","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O54), 'Input 3 - Macro-Debt data(DMX)'!O54, 0)+'Input 3 - Macro-Debt data(DMX)'!O208","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P54), 'Input 3 - Macro-Debt data(DMX)'!P54, 0)+'Input 3 - Macro-Debt data(DMX)'!P208","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q54), 'Input 3 - Macro-Debt data(DMX)'!Q54, 0)+'Input 3 - Macro-Debt data(DMX)'!Q208","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R54), 'Input 3 - Macro-Debt data(DMX)'!R54, 0)+'Input 3 - Macro-Debt data(DMX)'!R208","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S54), 'Input 3 - Macro-Debt data(DMX)'!S54, 0)+'Input 3 - Macro-Debt data(DMX)'!S208","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T54), 'Input 3 - Macro-Debt data(DMX)'!T54, 0)+'Input 3 - Macro-Debt data(DMX)'!T208","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U54), 'Input 3 - Macro-Debt data(DMX)'!U54, 0)+'Input 3 - Macro-Debt data(DMX)'!U208","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V54), 'Input 3 - Macro-Debt data(DMX)'!V54, 0)+'Input 3 - Macro-Debt data(DMX)'!V208","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W54), 'Input 3 - Macro-Debt data(DMX)'!W54, 0)+'Input 3 - Macro-Debt data(DMX)'!W208","v":0},{"$f":"Ext_Debt_Data!F375","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!G375","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!H375","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!I375","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!J375","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!K375","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!L375","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!M375","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!N375","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!O375","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!P375","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!Q375","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!R375","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!S375","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!T375","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!U375","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!V375","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!W375","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!X375","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!Y375","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!Z375","v":{"$error":"#DIV/0!"}}]
[null,null,"US Dollars","Million",{"$f":"++IF(START!L10=\"English\",translation!C363,IF(START!L10=\"French\",translation!D363,IF(START!L10=\"Portuguese\",translation!E363,translation!F363)))","v":"MLT private external debt "},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K60), 'Input 3 - Macro-Debt data(DMX)'!K60, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L60), 'Input 3 - Macro-Debt data(DMX)'!L60, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M60), 'Input 3 - Macro-Debt data(DMX)'!M60, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N60), 'Input 3 - Macro-Debt data(DMX)'!N60, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O60), 'Input 3 - Macro-Debt data(DMX)'!O60, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P60), 'Input 3 - Macro-Debt data(DMX)'!P60, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q60), 'Input 3 - Macro-Debt data(DMX)'!Q60, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R60), 'Input 3 - Macro-Debt data(DMX)'!R60, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S60), 'Input 3 - Macro-Debt data(DMX)'!S60, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T60), 'Input 3 - Macro-Debt data(DMX)'!T60, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U60), 'Input 3 - Macro-Debt data(DMX)'!U60, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V60), 'Input 3 - Macro-Debt data(DMX)'!V60, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W60), 'Input 3 - Macro-Debt data(DMX)'!W60, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X60), 'Input 3 - Macro-Debt data(DMX)'!X60, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y60), 'Input 3 - Macro-Debt data(DMX)'!Y60, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z60), 'Input 3 - Macro-Debt data(DMX)'!Z60, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA60), 'Input 3 - Macro-Debt data(DMX)'!AA60, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB60), 'Input 3 - Macro-Debt data(DMX)'!AB60, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC60), 'Input 3 - Macro-Debt data(DMX)'!AC60, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD60), 'Input 3 - Macro-Debt data(DMX)'!AD60, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE60), 'Input 3 - Macro-Debt data(DMX)'!AE60, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF60), 'Input 3 - Macro-Debt data(DMX)'!AF60, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG60), 'Input 3 - Macro-Debt data(DMX)'!AG60, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH60), 'Input 3 - Macro-Debt data(DMX)'!AH60, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI60), 'Input 3 - Macro-Debt data(DMX)'!AI60, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ60), 'Input 3 - Macro-Debt data(DMX)'!AJ60, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK60), 'Input 3 - Macro-Debt data(DMX)'!AK60, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL60), 'Input 3 - Macro-Debt data(DMX)'!AL60, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM60), 'Input 3 - Macro-Debt data(DMX)'!AM60, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN60), 'Input 3 - Macro-Debt data(DMX)'!AN60, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO60), 'Input 3 - Macro-Debt data(DMX)'!AO60, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP60), 'Input 3 - Macro-Debt data(DMX)'!AP60, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ60), 'Input 3 - Macro-Debt data(DMX)'!AQ60, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR60), 'Input 3 - Macro-Debt data(DMX)'!AR60, 0)","v":0}]
[null,null,"US Dollars","Million",{"$f":"++IF(START!L10=\"English\",translation!C364,IF(START!L10=\"French\",translation!D364,IF(START!L10=\"Portuguese\",translation!E364,translation!F364)))","v":"Total MLT public domestic debt amortization debt"},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K191/H60), 'Input 3 - Macro-Debt data(DMX)'!K191/H60, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L191/I60), 'Input 3 - Macro-Debt data(DMX)'!L191/I60, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M191/J60), 'Input 3 - Macro-Debt data(DMX)'!M191/J60, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N191/K60), 'Input 3 - Macro-Debt data(DMX)'!N191/K60, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O191/L60), 'Input 3 - Macro-Debt data(DMX)'!O191/L60, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P191/M60), 'Input 3 - Macro-Debt data(DMX)'!P191/M60, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q191/N60), 'Input 3 - Macro-Debt data(DMX)'!Q191/N60, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R191/O60), 'Input 3 - Macro-Debt data(DMX)'!R191/O60, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S191/P60), 'Input 3 - Macro-Debt data(DMX)'!S191/P60, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T191/Q60), 'Input 3 - Macro-Debt data(DMX)'!T191/Q60, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U191/R60), 'Input 3 - Macro-Debt data(DMX)'!U191/R60, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V191/S60), 'Input 3 - Macro-Debt data(DMX)'!V191/S60, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W191/T60), 'Input 3 - Macro-Debt data(DMX)'!W191/T60, 0)","v":0},{"$f":"('Input 5 - Local-debt Financing'!I215-T16)/U60","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!J215-U16)/V60","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!K215-V16)/W60","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!L215-W16)/X60","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!M215-X16)/Y60","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!N215-Y16)/Z60","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!O215-Z16)/AA60","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!P215-AA16)/AB60","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!Q215-AB16)/AC60","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!R215-AC16)/AD60","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!S215-AD16)/AE60","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!T215-AE16)/AF60","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!U215-AF16)/AG60","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!V215-AG16)/AH60","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!W215-AH16)/AI60","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!X215-AI16)/AJ60","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!Y215-AJ16)/AK60","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!Z215-AK16)/AL60","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!AA215-AL16)/AM60","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!AB215-AM16)/AN60","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!AC215-AN16)/AO60","v":{"$error":"#DIV/0!"}}]
[]
[null,null,"US Dollars",{"$f":"$D$6","v":"Million"},{"$f":"++IF(START!L10=\"English\",translation!C366,IF(START!L10=\"French\",translation!D366,IF(START!L10=\"Portuguese\",translation!E366,translation!F366)))","v":"Current account balance"},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K34), 'Input 3 - Macro-Debt data(DMX)'!K34, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L34), 'Input 3 - Macro-Debt data(DMX)'!L34, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M34), 'Input 3 - Macro-Debt data(DMX)'!M34, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N34), 'Input 3 - Macro-Debt data(DMX)'!N34, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O34), 'Input 3 - Macro-Debt data(DMX)'!O34, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P34), 'Input 3 - Macro-Debt data(DMX)'!P34, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q34), 'Input 3 - Macro-Debt data(DMX)'!Q34, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R34), 'Input 3 - Macro-Debt data(DMX)'!R34, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S34), 'Input 3 - Macro-Debt data(DMX)'!S34, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T34), 'Input 3 - Macro-Debt data(DMX)'!T34, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U34), 'Input 3 - Macro-Debt data(DMX)'!U34, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V34), 'Input 3 - Macro-Debt data(DMX)'!V34, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W34), 'Input 3 - Macro-Debt data(DMX)'!W34, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X34), 'Input 3 - Macro-Debt data(DMX)'!X34, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y34), 'Input 3 - Macro-Debt data(DMX)'!Y34, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z34), 'Input 3 - Macro-Debt data(DMX)'!Z34, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA34), 'Input 3 - Macro-Debt data(DMX)'!AA34, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB34), 'Input 3 - Macro-Debt data(DMX)'!AB34, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC34), 'Input 3 - Macro-Debt data(DMX)'!AC34, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD34), 'Input 3 - Macro-Debt data(DMX)'!AD34, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE34), 'Input 3 - Macro-Debt data(DMX)'!AE34, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF34), 'Input 3 - Macro-Debt data(DMX)'!AF34, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG34), 'Input 3 - Macro-Debt data(DMX)'!AG34, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH34), 'Input 3 - Macro-Debt data(DMX)'!AH34, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI34), 'Input 3 - Macro-Debt data(DMX)'!AI34, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ34), 'Input 3 - Macro-Debt data(DMX)'!AJ34, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK34), 'Input 3 - Macro-Debt data(DMX)'!AK34, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL34), 'Input 3 - Macro-Debt data(DMX)'!AL34, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM34), 'Input 3 - Macro-Debt data(DMX)'!AM34, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN34), 'Input 3 - Macro-Debt data(DMX)'!AN34, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO34), 'Input 3 - Macro-Debt data(DMX)'!AO34, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP34), 'Input 3 - Macro-Debt data(DMX)'!AP34, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ34), 'Input 3 - Macro-Debt data(DMX)'!AQ34, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR34), 'Input 3 - Macro-Debt data(DMX)'!AR34, 0)","v":0}]
[null,null,"US Dollars",{"$f":"$D$6","v":"Million"},{"$f":"++IF(START!L10=\"English\",translation!C367,IF(START!L10=\"French\",translation!D367,IF(START!L10=\"Portuguese\",translation!E367,translation!F367)))","v":"Exports of goods and services"},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K35), 'Input 3 - Macro-Debt data(DMX)'!K35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L35), 'Input 3 - Macro-Debt data(DMX)'!L35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M35), 'Input 3 - Macro-Debt data(DMX)'!M35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N35), 'Input 3 - Macro-Debt data(DMX)'!N35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O35), 'Input 3 - Macro-Debt data(DMX)'!O35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P35), 'Input 3 - Macro-Debt data(DMX)'!P35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q35), 'Input 3 - Macro-Debt data(DMX)'!Q35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R35), 'Input 3 - Macro-Debt data(DMX)'!R35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S35), 'Input 3 - Macro-Debt data(DMX)'!S35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T35), 'Input 3 - Macro-Debt data(DMX)'!T35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U35), 'Input 3 - Macro-Debt data(DMX)'!U35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V35), 'Input 3 - Macro-Debt data(DMX)'!V35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W35), 'Input 3 - Macro-Debt data(DMX)'!W35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X35), 'Input 3 - Macro-Debt data(DMX)'!X35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y35), 'Input 3 - Macro-Debt data(DMX)'!Y35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z35), 'Input 3 - Macro-Debt data(DMX)'!Z35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA35), 'Input 3 - Macro-Debt data(DMX)'!AA35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB35), 'Input 3 - Macro-Debt data(DMX)'!AB35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC35), 'Input 3 - Macro-Debt data(DMX)'!AC35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD35), 'Input 3 - Macro-Debt data(DMX)'!AD35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE35), 'Input 3 - Macro-Debt data(DMX)'!AE35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF35), 'Input 3 - Macro-Debt data(DMX)'!AF35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG35), 'Input 3 - Macro-Debt data(DMX)'!AG35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH35), 'Input 3 - Macro-Debt data(DMX)'!AH35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI35), 'Input 3 - Macro-Debt data(DMX)'!AI35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ35), 'Input 3 - Macro-Debt data(DMX)'!AJ35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK35), 'Input 3 - Macro-Debt data(DMX)'!AK35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL35), 'Input 3 - Macro-Debt data(DMX)'!AL35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM35), 'Input 3 - Macro-Debt data(DMX)'!AM35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN35), 'Input 3 - Macro-Debt data(DMX)'!AN35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO35), 'Input 3 - Macro-Debt data(DMX)'!AO35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP35), 'Input 3 - Macro-Debt data(DMX)'!AP35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ35), 'Input 3 - Macro-Debt data(DMX)'!AQ35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR35), 'Input 3 - Macro-Debt data(DMX)'!AR35, 0)","v":0}]
[null,null,"US Dollars","Million",{"$f":"++IF(START!L10=\"English\",translation!C368,IF(START!L10=\"French\",translation!D368,IF(START!L10=\"Portuguese\",translation!E368,translation!F368)))","v":"Imports of goods and services (use positive values)"},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K38), 'Input 3 - Macro-Debt data(DMX)'!K38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L38), 'Input 3 - Macro-Debt data(DMX)'!L38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M38), 'Input 3 - Macro-Debt data(DMX)'!M38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N38), 'Input 3 - Macro-Debt data(DMX)'!N38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O38), 'Input 3 - Macro-Debt data(DMX)'!O38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P38), 'Input 3 - Macro-Debt data(DMX)'!P38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q38), 'Input 3 - Macro-Debt data(DMX)'!Q38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R38), 'Input 3 - Macro-Debt data(DMX)'!R38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S38), 'Input 3 - Macro-Debt data(DMX)'!S38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T38), 'Input 3 - Macro-Debt data(DMX)'!T38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U38), 'Input 3 - Macro-Debt data(DMX)'!U38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V38), 'Input 3 - Macro-Debt data(DMX)'!V38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W38), 'Input 3 - Macro-Debt data(DMX)'!W38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X38), 'Input 3 - Macro-Debt data(DMX)'!X38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y38), 'Input 3 - Macro-Debt data(DMX)'!Y38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z38), 'Input 3 - Macro-Debt data(DMX)'!Z38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA38), 'Input 3 - Macro-Debt data(DMX)'!AA38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB38), 'Input 3 - Macro-Debt data(DMX)'!AB38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC38), 'Input 3 - Macro-Debt data(DMX)'!AC38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD38), 'Input 3 - Macro-Debt data(DMX)'!AD38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE38), 'Input 3 - Macro-Debt data(DMX)'!AE38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF38), 'Input 3 - Macro-Debt data(DMX)'!AF38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG38), 'Input 3 - Macro-Debt data(DMX)'!AG38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH38), 'Input 3 - Macro-Debt data(DMX)'!AH38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI38), 'Input 3 - Macro-Debt data(DMX)'!AI38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ38), 'Input 3 - Macro-Debt data(DMX)'!AJ38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK38), 'Input 3 - Macro-Debt data(DMX)'!AK38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL38), 'Input 3 - Macro-Debt data(DMX)'!AL38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM38), 'Input 3 - Macro-Debt data(DMX)'!AM38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN38), 'Input 3 - Macro-Debt data(DMX)'!AN38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO38), 'Input 3 - Macro-Debt data(DMX)'!AO38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP38), 'Input 3 - Macro-Debt data(DMX)'!AP38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ38), 'Input 3 - Macro-Debt data(DMX)'!AQ38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR38), 'Input 3 - Macro-Debt data(DMX)'!AR38, 0)","v":0}]
[null,null,"US Dollars","Million",{"$f":"++IF(START!L10=\"English\",translation!C369,IF(START!L10=\"French\",translation!D369,IF(START!L10=\"Portuguese\",translation!E369,translation!F369)))","v":"Current transfers, net total"},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K41), 'Input 3 - Macro-Debt data(DMX)'!K41, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L41), 'Input 3 - Macro-Debt data(DMX)'!L41, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M41), 'Input 3 - Macro-Debt data(DMX)'!M41, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N41), 'Input 3 - Macro-Debt data(DMX)'!N41, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O41), 'Input 3 - Macro-Debt data(DMX)'!O41, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P41), 'Input 3 - Macro-Debt data(DMX)'!P41, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q41), 'Input 3 - Macro-Debt data(DMX)'!Q41, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R41), 'Input 3 - Macro-Debt data(DMX)'!R41, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S41), 'Input 3 - Macro-Debt data(DMX)'!S41, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T41), 'Input 3 - Macro-Debt data(DMX)'!T41, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U41), 'Input 3 - Macro-Debt data(DMX)'!U41, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V41), 'Input 3 - Macro-Debt data(DMX)'!V41, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W41), 'Input 3 - Macro-Debt data(DMX)'!W41, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X41), 'Input 3 - Macro-Debt data(DMX)'!X41, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y41), 'Input 3 - Macro-Debt data(DMX)'!Y41, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z41), 'Input 3 - Macro-Debt data(DMX)'!Z41, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA41), 'Input 3 - Macro-Debt data(DMX)'!AA41, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB41), 'Input 3 - Macro-Debt data(DMX)'!AB41, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC41), 'Input 3 - Macro-Debt data(DMX)'!AC41, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD41), 'Input 3 - Macro-Debt data(DMX)'!AD41, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE41), 'Input 3 - Macro-Debt data(DMX)'!AE41, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF41), 'Input 3 - Macro-Debt data(DMX)'!AF41, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG41), 'Input 3 - Macro-Debt data(DMX)'!AG41, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH41), 'Input 3 - Macro-Debt data(DMX)'!AH41, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI41), 'Input 3 - Macro-Debt data(DMX)'!AI41, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ41), 'Input 3 - Macro-Debt data(DMX)'!AJ41, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK41), 'Input 3 - Macro-Debt data(DMX)'!AK41, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL41), 'Input 3 - Macro-Debt data(DMX)'!AL41, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM41), 'Input 3 - Macro-Debt data(DMX)'!AM41, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN41), 'Input 3 - Macro-Debt data(DMX)'!AN41, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO41), 'Input 3 - Macro-Debt data(DMX)'!AO41, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP41), 'Input 3 - Macro-Debt data(DMX)'!AP41, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ41), 'Input 3 - Macro-Debt data(DMX)'!AQ41, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR41), 'Input 3 - Macro-Debt data(DMX)'!AR41, 0)","v":0}]
[null,null,"US Dollars","Million",{"$f":"++IF(START!L10=\"English\",translation!C370,IF(START!L10=\"French\",translation!D370,IF(START!L10=\"Portuguese\",translation!E370,translation!F370)))","v":"Current transfers, official"},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K42), 'Input 3 - Macro-Debt data(DMX)'!K42, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L42), 'Input 3 - Macro-Debt data(DMX)'!L42, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M42), 'Input 3 - Macro-Debt data(DMX)'!M42, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N42), 'Input 3 - Macro-Debt data(DMX)'!N42, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O42), 'Input 3 - Macro-Debt data(DMX)'!O42, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P42), 'Input 3 - Macro-Debt data(DMX)'!P42, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q42), 'Input 3 - Macro-Debt data(DMX)'!Q42, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R42), 'Input 3 - Macro-Debt data(DMX)'!R42, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S42), 'Input 3 - Macro-Debt data(DMX)'!S42, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T42), 'Input 3 - Macro-Debt data(DMX)'!T42, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U42), 'Input 3 - Macro-Debt data(DMX)'!U42, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V42), 'Input 3 - Macro-Debt data(DMX)'!V42, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W42), 'Input 3 - Macro-Debt data(DMX)'!W42, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X42), 'Input 3 - Macro-Debt data(DMX)'!X42, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y42), 'Input 3 - Macro-Debt data(DMX)'!Y42, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z42), 'Input 3 - Macro-Debt data(DMX)'!Z42, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA42), 'Input 3 - Macro-Debt data(DMX)'!AA42, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB42), 'Input 3 - Macro-Debt data(DMX)'!AB42, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC42), 'Input 3 - Macro-Debt data(DMX)'!AC42, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD42), 'Input 3 - Macro-Debt data(DMX)'!AD42, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE42), 'Input 3 - Macro-Debt data(DMX)'!AE42, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF42), 'Input 3 - Macro-Debt data(DMX)'!AF42, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG42), 'Input 3 - Macro-Debt data(DMX)'!AG42, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH42), 'Input 3 - Macro-Debt data(DMX)'!AH42, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI42), 'Input 3 - Macro-Debt data(DMX)'!AI42, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ42), 'Input 3 - Macro-Debt data(DMX)'!AJ42, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK42), 'Input 3 - Macro-Debt data(DMX)'!AK42, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL42), 'Input 3 - Macro-Debt data(DMX)'!AL42, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM42), 'Input 3 - Macro-Debt data(DMX)'!AM42, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN42), 'Input 3 - Macro-Debt data(DMX)'!AN42, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO42), 'Input 3 - Macro-Debt data(DMX)'!AO42, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP42), 'Input 3 - Macro-Debt data(DMX)'!AP42, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ42), 'Input 3 - Macro-Debt data(DMX)'!AQ42, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR42), 'Input 3 - Macro-Debt data(DMX)'!AR42, 0)","v":0}]
[]
[null,null,"US Dollars",{"$f":"$D$6","v":"Million"},{"$f":"++IF(START!L10=\"English\",translation!C371,IF(START!L10=\"French\",translation!D371,IF(START!L10=\"Portuguese\",translation!E371,translation!F371)))","v":"Net foreign direct investment, excluding debt-creating liabilities"},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K43), 'Input 3 - Macro-Debt data(DMX)'!K43, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L43), 'Input 3 - Macro-Debt data(DMX)'!L43, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M43), 'Input 3 - Macro-Debt data(DMX)'!M43, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N43), 'Input 3 - Macro-Debt data(DMX)'!N43, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O43), 'Input 3 - Macro-Debt data(DMX)'!O43, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P43), 'Input 3 - Macro-Debt data(DMX)'!P43, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q43), 'Input 3 - Macro-Debt data(DMX)'!Q43, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R43), 'Input 3 - Macro-Debt data(DMX)'!R43, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S43), 'Input 3 - Macro-Debt data(DMX)'!S43, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T43), 'Input 3 - Macro-Debt data(DMX)'!T43, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U43), 'Input 3 - Macro-Debt data(DMX)'!U43, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V43), 'Input 3 - Macro-Debt data(DMX)'!V43, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W43), 'Input 3 - Macro-Debt data(DMX)'!W43, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X43), 'Input 3 - Macro-Debt data(DMX)'!X43, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y43), 'Input 3 - Macro-Debt data(DMX)'!Y43, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z43), 'Input 3 - Macro-Debt data(DMX)'!Z43, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA43), 'Input 3 - Macro-Debt data(DMX)'!AA43, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB43), 'Input 3 - Macro-Debt data(DMX)'!AB43, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC43), 'Input 3 - Macro-Debt data(DMX)'!AC43, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD43), 'Input 3 - Macro-Debt data(DMX)'!AD43, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE43), 'Input 3 - Macro-Debt data(DMX)'!AE43, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF43), 'Input 3 - Macro-Debt data(DMX)'!AF43, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG43), 'Input 3 - Macro-Debt data(DMX)'!AG43, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH43), 'Input 3 - Macro-Debt data(DMX)'!AH43, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI43), 'Input 3 - Macro-Debt data(DMX)'!AI43, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ43), 'Input 3 - Macro-Debt data(DMX)'!AJ43, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK43), 'Input 3 - Macro-Debt data(DMX)'!AK43, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL43), 'Input 3 - Macro-Debt data(DMX)'!AL43, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM43), 'Input 3 - Macro-Debt data(DMX)'!AM43, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN43), 'Input 3 - Macro-Debt data(DMX)'!AN43, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO43), 'Input 3 - Macro-Debt data(DMX)'!AO43, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP43), 'Input 3 - Macro-Debt data(DMX)'!AP43, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ43), 'Input 3 - Macro-Debt data(DMX)'!AQ43, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR43), 'Input 3 - Macro-Debt data(DMX)'!AR43, 0)","v":0}]
[null,null,"US Dollars","Million",{"$f":"++IF(START!$L$10=\"English\",translation!C372,IF(START!$L$10=\"French\",translation!D372,IF(START!$L$10=\"Portuguese\",translation!E372,translation!F372)))","v":"Exceptional financing"},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K44), 'Input 3 - Macro-Debt data(DMX)'!K44, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L44), 'Input 3 - Macro-Debt data(DMX)'!L44, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M44), 'Input 3 - Macro-Debt data(DMX)'!M44, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N44), 'Input 3 - Macro-Debt data(DMX)'!N44, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O44), 'Input 3 - Macro-Debt data(DMX)'!O44, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P44), 'Input 3 - Macro-Debt data(DMX)'!P44, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q44), 'Input 3 - Macro-Debt data(DMX)'!Q44, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R44), 'Input 3 - Macro-Debt data(DMX)'!R44, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S44), 'Input 3 - Macro-Debt data(DMX)'!S44, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T44), 'Input 3 - Macro-Debt data(DMX)'!T44, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U44), 'Input 3 - Macro-Debt data(DMX)'!U44, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V44), 'Input 3 - Macro-Debt data(DMX)'!V44, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W44), 'Input 3 - Macro-Debt data(DMX)'!W44, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X44), 'Input 3 - Macro-Debt data(DMX)'!X44, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y44), 'Input 3 - Macro-Debt data(DMX)'!Y44, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z44), 'Input 3 - Macro-Debt data(DMX)'!Z44, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA44), 'Input 3 - Macro-Debt data(DMX)'!AA44, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB44), 'Input 3 - Macro-Debt data(DMX)'!AB44, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC44), 'Input 3 - Macro-Debt data(DMX)'!AC44, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD44), 'Input 3 - Macro-Debt data(DMX)'!AD44, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE44), 'Input 3 - Macro-Debt data(DMX)'!AE44, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF44), 'Input 3 - Macro-Debt data(DMX)'!AF44, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG44), 'Input 3 - Macro-Debt data(DMX)'!AG44, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH44), 'Input 3 - Macro-Debt data(DMX)'!AH44, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI44), 'Input 3 - Macro-Debt data(DMX)'!AI44, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ44), 'Input 3 - Macro-Debt data(DMX)'!AJ44, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK44), 'Input 3 - Macro-Debt data(DMX)'!AK44, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL44), 'Input 3 - Macro-Debt data(DMX)'!AL44, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM44), 'Input 3 - Macro-Debt data(DMX)'!AM44, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN44), 'Input 3 - Macro-Debt data(DMX)'!AN44, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO44), 'Input 3 - Macro-Debt data(DMX)'!AO44, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP44), 'Input 3 - Macro-Debt data(DMX)'!AP44, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ44), 'Input 3 - Macro-Debt data(DMX)'!AQ44, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR44), 'Input 3 - Macro-Debt data(DMX)'!AR44, 0)","v":0}]
[null,null,"US Dollars","Million",{"$f":"++IF(START!$L$10=\"English\",translation!C373,IF(START!$L$10=\"French\",translation!D373,IF(START!$L$10=\"Portuguese\",translation!E373,translation!F373)))","v":"Gross Reserves (Flow, negative = increase)"},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K46), 'Input 3 - Macro-Debt data(DMX)'!K46, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L46), 'Input 3 - Macro-Debt data(DMX)'!L46, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M46), 'Input 3 - Macro-Debt data(DMX)'!M46, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N46), 'Input 3 - Macro-Debt data(DMX)'!N46, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O46), 'Input 3 - Macro-Debt data(DMX)'!O46, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P46), 'Input 3 - Macro-Debt data(DMX)'!P46, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q46), 'Input 3 - Macro-Debt data(DMX)'!Q46, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R46), 'Input 3 - Macro-Debt data(DMX)'!R46, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S46), 'Input 3 - Macro-Debt data(DMX)'!S46, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T46), 'Input 3 - Macro-Debt data(DMX)'!T46, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U46), 'Input 3 - Macro-Debt data(DMX)'!U46, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V46), 'Input 3 - Macro-Debt data(DMX)'!V46, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W46), 'Input 3 - Macro-Debt data(DMX)'!W46, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X46), 'Input 3 - Macro-Debt data(DMX)'!X46, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y46), 'Input 3 - Macro-Debt data(DMX)'!Y46, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z46), 'Input 3 - Macro-Debt data(DMX)'!Z46, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA46), 'Input 3 - Macro-Debt data(DMX)'!AA46, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB46), 'Input 3 - Macro-Debt data(DMX)'!AB46, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC46), 'Input 3 - Macro-Debt data(DMX)'!AC46, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD46), 'Input 3 - Macro-Debt data(DMX)'!AD46, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE46), 'Input 3 - Macro-Debt data(DMX)'!AE46, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF46), 'Input 3 - Macro-Debt data(DMX)'!AF46, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG46), 'Input 3 - Macro-Debt data(DMX)'!AG46, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH46), 'Input 3 - Macro-Debt data(DMX)'!AH46, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI46), 'Input 3 - Macro-Debt data(DMX)'!AI46, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ46), 'Input 3 - Macro-Debt data(DMX)'!AJ46, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK46), 'Input 3 - Macro-Debt data(DMX)'!AK46, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL46), 'Input 3 - Macro-Debt data(DMX)'!AL46, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM46), 'Input 3 - Macro-Debt data(DMX)'!AM46, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN46), 'Input 3 - Macro-Debt data(DMX)'!AN46, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO46), 'Input 3 - Macro-Debt data(DMX)'!AO46, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP46), 'Input 3 - Macro-Debt data(DMX)'!AP46, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ46), 'Input 3 - Macro-Debt data(DMX)'!AQ46, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR46), 'Input 3 - Macro-Debt data(DMX)'!AR46, 0)","v":0}]
[null,null,null,null,"Share of commodity exports (fuel) (% of exports of G&S)",null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K36/'Input 3 - Macro-Debt data(DMX)'!K35), 'Input 3 - Macro-Debt data(DMX)'!K36/'Input 3 - Macro-Debt data(DMX)'!K35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L36/'Input 3 - Macro-Debt data(DMX)'!L35), 'Input 3 - Macro-Debt data(DMX)'!L36/'Input 3 - Macro-Debt data(DMX)'!L35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M36/'Input 3 - Macro-Debt data(DMX)'!M35), 'Input 3 - Macro-Debt data(DMX)'!M36/'Input 3 - Macro-Debt data(DMX)'!M35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N36/'Input 3 - Macro-Debt data(DMX)'!N35), 'Input 3 - Macro-Debt data(DMX)'!N36/'Input 3 - Macro-Debt data(DMX)'!N35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O36/'Input 3 - Macro-Debt data(DMX)'!O35), 'Input 3 - Macro-Debt data(DMX)'!O36/'Input 3 - Macro-Debt data(DMX)'!O35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P36/'Input 3 - Macro-Debt data(DMX)'!P35), 'Input 3 - Macro-Debt data(DMX)'!P36/'Input 3 - Macro-Debt data(DMX)'!P35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q36/'Input 3 - Macro-Debt data(DMX)'!Q35), 'Input 3 - Macro-Debt data(DMX)'!Q36/'Input 3 - Macro-Debt data(DMX)'!Q35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R36/'Input 3 - Macro-Debt data(DMX)'!R35), 'Input 3 - Macro-Debt data(DMX)'!R36/'Input 3 - Macro-Debt data(DMX)'!R35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S36/'Input 3 - Macro-Debt data(DMX)'!S35), 'Input 3 - Macro-Debt data(DMX)'!S36/'Input 3 - Macro-Debt data(DMX)'!S35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T36/'Input 3 - Macro-Debt data(DMX)'!T35), 'Input 3 - Macro-Debt data(DMX)'!T36/'Input 3 - Macro-Debt data(DMX)'!T35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U36/'Input 3 - Macro-Debt data(DMX)'!U35), 'Input 3 - Macro-Debt data(DMX)'!U36/'Input 3 - Macro-Debt data(DMX)'!U35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V36/'Input 3 - Macro-Debt data(DMX)'!V35), 'Input 3 - Macro-Debt data(DMX)'!V36/'Input 3 - Macro-Debt data(DMX)'!V35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W36/'Input 3 - Macro-Debt data(DMX)'!W35), 'Input 3 - Macro-Debt data(DMX)'!W36/'Input 3 - Macro-Debt data(DMX)'!W35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X36/'Input 3 - Macro-Debt data(DMX)'!X35), 'Input 3 - Macro-Debt data(DMX)'!X36/'Input 3 - Macro-Debt data(DMX)'!X35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y36/'Input 3 - Macro-Debt data(DMX)'!Y35), 'Input 3 - Macro-Debt data(DMX)'!Y36/'Input 3 - Macro-Debt data(DMX)'!Y35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z36/'Input 3 - Macro-Debt data(DMX)'!Z35), 'Input 3 - Macro-Debt data(DMX)'!Z36/'Input 3 - Macro-Debt data(DMX)'!Z35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA36/'Input 3 - Macro-Debt data(DMX)'!AA35), 'Input 3 - Macro-Debt data(DMX)'!AA36/'Input 3 - Macro-Debt data(DMX)'!AA35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB36/'Input 3 - Macro-Debt data(DMX)'!AB35), 'Input 3 - Macro-Debt data(DMX)'!AB36/'Input 3 - Macro-Debt data(DMX)'!AB35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC36/'Input 3 - Macro-Debt data(DMX)'!AC35), 'Input 3 - Macro-Debt data(DMX)'!AC36/'Input 3 - Macro-Debt data(DMX)'!AC35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD36/'Input 3 - Macro-Debt data(DMX)'!AD35), 'Input 3 - Macro-Debt data(DMX)'!AD36/'Input 3 - Macro-Debt data(DMX)'!AD35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE36/'Input 3 - Macro-Debt data(DMX)'!AE35), 'Input 3 - Macro-Debt data(DMX)'!AE36/'Input 3 - Macro-Debt data(DMX)'!AE35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF36/'Input 3 - Macro-Debt data(DMX)'!AF35), 'Input 3 - Macro-Debt data(DMX)'!AF36/'Input 3 - Macro-Debt data(DMX)'!AF35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG36/'Input 3 - Macro-Debt data(DMX)'!AG35), 'Input 3 - Macro-Debt data(DMX)'!AG36/'Input 3 - Macro-Debt data(DMX)'!AG35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH36/'Input 3 - Macro-Debt data(DMX)'!AH35), 'Input 3 - Macro-Debt data(DMX)'!AH36/'Input 3 - Macro-Debt data(DMX)'!AH35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI36/'Input 3 - Macro-Debt data(DMX)'!AI35), 'Input 3 - Macro-Debt data(DMX)'!AI36/'Input 3 - Macro-Debt data(DMX)'!AI35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ36/'Input 3 - Macro-Debt data(DMX)'!AJ35), 'Input 3 - Macro-Debt data(DMX)'!AJ36/'Input 3 - Macro-Debt data(DMX)'!AJ35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK36/'Input 3 - Macro-Debt data(DMX)'!AK35), 'Input 3 - Macro-Debt data(DMX)'!AK36/'Input 3 - Macro-Debt data(DMX)'!AK35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL36/'Input 3 - Macro-Debt data(DMX)'!AL35), 'Input 3 - Macro-Debt data(DMX)'!AL36/'Input 3 - Macro-Debt data(DMX)'!AL35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM36/'Input 3 - Macro-Debt data(DMX)'!AM35), 'Input 3 - Macro-Debt data(DMX)'!AM36/'Input 3 - Macro-Debt data(DMX)'!AM35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN36/'Input 3 - Macro-Debt data(DMX)'!AN35), 'Input 3 - Macro-Debt data(DMX)'!AN36/'Input 3 - Macro-Debt data(DMX)'!AN35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO36/'Input 3 - Macro-Debt data(DMX)'!AO35), 'Input 3 - Macro-Debt data(DMX)'!AO36/'Input 3 - Macro-Debt data(DMX)'!AO35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP36/'Input 3 - Macro-Debt data(DMX)'!AP35), 'Input 3 - Macro-Debt data(DMX)'!AP36/'Input 3 - Macro-Debt data(DMX)'!AP35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ36/'Input 3 - Macro-Debt data(DMX)'!AQ35), 'Input 3 - Macro-Debt data(DMX)'!AQ36/'Input 3 - Macro-Debt data(DMX)'!AQ35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR36/'Input 3 - Macro-Debt data(DMX)'!AR35), 'Input 3 - Macro-Debt data(DMX)'!AR36/'Input 3 - Macro-Debt data(DMX)'!AR35, 0)","v":0}]
[null,null,null,null,"Share of commodity exports (non-fuel) (% of exports of G&S)",null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K37/'Input 3 - Macro-Debt data(DMX)'!K35), 'Input 3 - Macro-Debt data(DMX)'!K37/'Input 3 - Macro-Debt data(DMX)'!K35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L37/'Input 3 - Macro-Debt data(DMX)'!L35), 'Input 3 - Macro-Debt data(DMX)'!L37/'Input 3 - Macro-Debt data(DMX)'!L35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M37/'Input 3 - Macro-Debt data(DMX)'!M35), 'Input 3 - Macro-Debt data(DMX)'!M37/'Input 3 - Macro-Debt data(DMX)'!M35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N37/'Input 3 - Macro-Debt data(DMX)'!N35), 'Input 3 - Macro-Debt data(DMX)'!N37/'Input 3 - Macro-Debt data(DMX)'!N35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O37/'Input 3 - Macro-Debt data(DMX)'!O35), 'Input 3 - Macro-Debt data(DMX)'!O37/'Input 3 - Macro-Debt data(DMX)'!O35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P37/'Input 3 - Macro-Debt data(DMX)'!P35), 'Input 3 - Macro-Debt data(DMX)'!P37/'Input 3 - Macro-Debt data(DMX)'!P35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q37/'Input 3 - Macro-Debt data(DMX)'!Q35), 'Input 3 - Macro-Debt data(DMX)'!Q37/'Input 3 - Macro-Debt data(DMX)'!Q35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R37/'Input 3 - Macro-Debt data(DMX)'!R35), 'Input 3 - Macro-Debt data(DMX)'!R37/'Input 3 - Macro-Debt data(DMX)'!R35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S37/'Input 3 - Macro-Debt data(DMX)'!S35), 'Input 3 - Macro-Debt data(DMX)'!S37/'Input 3 - Macro-Debt data(DMX)'!S35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T37/'Input 3 - Macro-Debt data(DMX)'!T35), 'Input 3 - Macro-Debt data(DMX)'!T37/'Input 3 - Macro-Debt data(DMX)'!T35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U37/'Input 3 - Macro-Debt data(DMX)'!U35), 'Input 3 - Macro-Debt data(DMX)'!U37/'Input 3 - Macro-Debt data(DMX)'!U35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V37/'Input 3 - Macro-Debt data(DMX)'!V35), 'Input 3 - Macro-Debt data(DMX)'!V37/'Input 3 - Macro-Debt data(DMX)'!V35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W37/'Input 3 - Macro-Debt data(DMX)'!W35), 'Input 3 - Macro-Debt data(DMX)'!W37/'Input 3 - Macro-Debt data(DMX)'!W35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X37/'Input 3 - Macro-Debt data(DMX)'!X35), 'Input 3 - Macro-Debt data(DMX)'!X37/'Input 3 - Macro-Debt data(DMX)'!X35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y37/'Input 3 - Macro-Debt data(DMX)'!Y35), 'Input 3 - Macro-Debt data(DMX)'!Y37/'Input 3 - Macro-Debt data(DMX)'!Y35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z37/'Input 3 - Macro-Debt data(DMX)'!Z35), 'Input 3 - Macro-Debt data(DMX)'!Z37/'Input 3 - Macro-Debt data(DMX)'!Z35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA37/'Input 3 - Macro-Debt data(DMX)'!AA35), 'Input 3 - Macro-Debt data(DMX)'!AA37/'Input 3 - Macro-Debt data(DMX)'!AA35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB37/'Input 3 - Macro-Debt data(DMX)'!AB35), 'Input 3 - Macro-Debt data(DMX)'!AB37/'Input 3 - Macro-Debt data(DMX)'!AB35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC37/'Input 3 - Macro-Debt data(DMX)'!AC35), 'Input 3 - Macro-Debt data(DMX)'!AC37/'Input 3 - Macro-Debt data(DMX)'!AC35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD37/'Input 3 - Macro-Debt data(DMX)'!AD35), 'Input 3 - Macro-Debt data(DMX)'!AD37/'Input 3 - Macro-Debt data(DMX)'!AD35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE37/'Input 3 - Macro-Debt data(DMX)'!AE35), 'Input 3 - Macro-Debt data(DMX)'!AE37/'Input 3 - Macro-Debt data(DMX)'!AE35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF37/'Input 3 - Macro-Debt data(DMX)'!AF35), 'Input 3 - Macro-Debt data(DMX)'!AF37/'Input 3 - Macro-Debt data(DMX)'!AF35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG37/'Input 3 - Macro-Debt data(DMX)'!AG35), 'Input 3 - Macro-Debt data(DMX)'!AG37/'Input 3 - Macro-Debt data(DMX)'!AG35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH37/'Input 3 - Macro-Debt data(DMX)'!AH35), 'Input 3 - Macro-Debt data(DMX)'!AH37/'Input 3 - Macro-Debt data(DMX)'!AH35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI37/'Input 3 - Macro-Debt data(DMX)'!AI35), 'Input 3 - Macro-Debt data(DMX)'!AI37/'Input 3 - Macro-Debt data(DMX)'!AI35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ37/'Input 3 - Macro-Debt data(DMX)'!AJ35), 'Input 3 - Macro-Debt data(DMX)'!AJ37/'Input 3 - Macro-Debt data(DMX)'!AJ35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK37/'Input 3 - Macro-Debt data(DMX)'!AK35), 'Input 3 - Macro-Debt data(DMX)'!AK37/'Input 3 - Macro-Debt data(DMX)'!AK35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL37/'Input 3 - Macro-Debt data(DMX)'!AL35), 'Input 3 - Macro-Debt data(DMX)'!AL37/'Input 3 - Macro-Debt data(DMX)'!AL35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM37/'Input 3 - Macro-Debt data(DMX)'!AM35), 'Input 3 - Macro-Debt data(DMX)'!AM37/'Input 3 - Macro-Debt data(DMX)'!AM35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN37/'Input 3 - Macro-Debt data(DMX)'!AN35), 'Input 3 - Macro-Debt data(DMX)'!AN37/'Input 3 - Macro-Debt data(DMX)'!AN35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO37/'Input 3 - Macro-Debt data(DMX)'!AO35), 'Input 3 - Macro-Debt data(DMX)'!AO37/'Input 3 - Macro-Debt data(DMX)'!AO35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP37/'Input 3 - Macro-Debt data(DMX)'!AP35), 'Input 3 - Macro-Debt data(DMX)'!AP37/'Input 3 - Macro-Debt data(DMX)'!AP35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ37/'Input 3 - Macro-Debt data(DMX)'!AQ35), 'Input 3 - Macro-Debt data(DMX)'!AQ37/'Input 3 - Macro-Debt data(DMX)'!AQ35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR37/'Input 3 - Macro-Debt data(DMX)'!AR35), 'Input 3 - Macro-Debt data(DMX)'!AR37/'Input 3 - Macro-Debt data(DMX)'!AR35, 0)","v":0}]
[null,null,null,null,"Share of commodity imports (fuel) (% of imports of G&S)",null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K39/'Input 3 - Macro-Debt data(DMX)'!K38), 'Input 3 - Macro-Debt data(DMX)'!K39/'Input 3 - Macro-Debt data(DMX)'!K38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L39/'Input 3 - Macro-Debt data(DMX)'!L38), 'Input 3 - Macro-Debt data(DMX)'!L39/'Input 3 - Macro-Debt data(DMX)'!L38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M39/'Input 3 - Macro-Debt data(DMX)'!M38), 'Input 3 - Macro-Debt data(DMX)'!M39/'Input 3 - Macro-Debt data(DMX)'!M38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N39/'Input 3 - Macro-Debt data(DMX)'!N38), 'Input 3 - Macro-Debt data(DMX)'!N39/'Input 3 - Macro-Debt data(DMX)'!N38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O39/'Input 3 - Macro-Debt data(DMX)'!O38), 'Input 3 - Macro-Debt data(DMX)'!O39/'Input 3 - Macro-Debt data(DMX)'!O38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P39/'Input 3 - Macro-Debt data(DMX)'!P38), 'Input 3 - Macro-Debt data(DMX)'!P39/'Input 3 - Macro-Debt data(DMX)'!P38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q39/'Input 3 - Macro-Debt data(DMX)'!Q38), 'Input 3 - Macro-Debt data(DMX)'!Q39/'Input 3 - Macro-Debt data(DMX)'!Q38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R39/'Input 3 - Macro-Debt data(DMX)'!R38), 'Input 3 - Macro-Debt data(DMX)'!R39/'Input 3 - Macro-Debt data(DMX)'!R38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S39/'Input 3 - Macro-Debt data(DMX)'!S38), 'Input 3 - Macro-Debt data(DMX)'!S39/'Input 3 - Macro-Debt data(DMX)'!S38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T39/'Input 3 - Macro-Debt data(DMX)'!T38), 'Input 3 - Macro-Debt data(DMX)'!T39/'Input 3 - Macro-Debt data(DMX)'!T38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U39/'Input 3 - Macro-Debt data(DMX)'!U38), 'Input 3 - Macro-Debt data(DMX)'!U39/'Input 3 - Macro-Debt data(DMX)'!U38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V39/'Input 3 - Macro-Debt data(DMX)'!V38), 'Input 3 - Macro-Debt data(DMX)'!V39/'Input 3 - Macro-Debt data(DMX)'!V38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W39/'Input 3 - Macro-Debt data(DMX)'!W38), 'Input 3 - Macro-Debt data(DMX)'!W39/'Input 3 - Macro-Debt data(DMX)'!W38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X39/'Input 3 - Macro-Debt data(DMX)'!X38), 'Input 3 - Macro-Debt data(DMX)'!X39/'Input 3 - Macro-Debt data(DMX)'!X38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y39/'Input 3 - Macro-Debt data(DMX)'!Y38), 'Input 3 - Macro-Debt data(DMX)'!Y39/'Input 3 - Macro-Debt data(DMX)'!Y38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z39/'Input 3 - Macro-Debt data(DMX)'!Z38), 'Input 3 - Macro-Debt data(DMX)'!Z39/'Input 3 - Macro-Debt data(DMX)'!Z38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA39/'Input 3 - Macro-Debt data(DMX)'!AA38), 'Input 3 - Macro-Debt data(DMX)'!AA39/'Input 3 - Macro-Debt data(DMX)'!AA38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB39/'Input 3 - Macro-Debt data(DMX)'!AB38), 'Input 3 - Macro-Debt data(DMX)'!AB39/'Input 3 - Macro-Debt data(DMX)'!AB38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC39/'Input 3 - Macro-Debt data(DMX)'!AC38), 'Input 3 - Macro-Debt data(DMX)'!AC39/'Input 3 - Macro-Debt data(DMX)'!AC38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD39/'Input 3 - Macro-Debt data(DMX)'!AD38), 'Input 3 - Macro-Debt data(DMX)'!AD39/'Input 3 - Macro-Debt data(DMX)'!AD38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE39/'Input 3 - Macro-Debt data(DMX)'!AE38), 'Input 3 - Macro-Debt data(DMX)'!AE39/'Input 3 - Macro-Debt data(DMX)'!AE38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF39/'Input 3 - Macro-Debt data(DMX)'!AF38), 'Input 3 - Macro-Debt data(DMX)'!AF39/'Input 3 - Macro-Debt data(DMX)'!AF38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG39/'Input 3 - Macro-Debt data(DMX)'!AG38), 'Input 3 - Macro-Debt data(DMX)'!AG39/'Input 3 - Macro-Debt data(DMX)'!AG38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH39/'Input 3 - Macro-Debt data(DMX)'!AH38), 'Input 3 - Macro-Debt data(DMX)'!AH39/'Input 3 - Macro-Debt data(DMX)'!AH38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI39/'Input 3 - Macro-Debt data(DMX)'!AI38), 'Input 3 - Macro-Debt data(DMX)'!AI39/'Input 3 - Macro-Debt data(DMX)'!AI38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ39/'Input 3 - Macro-Debt data(DMX)'!AJ38), 'Input 3 - Macro-Debt data(DMX)'!AJ39/'Input 3 - Macro-Debt data(DMX)'!AJ38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK39/'Input 3 - Macro-Debt data(DMX)'!AK38), 'Input 3 - Macro-Debt data(DMX)'!AK39/'Input 3 - Macro-Debt data(DMX)'!AK38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL39/'Input 3 - Macro-Debt data(DMX)'!AL38), 'Input 3 - Macro-Debt data(DMX)'!AL39/'Input 3 - Macro-Debt data(DMX)'!AL38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM39/'Input 3 - Macro-Debt data(DMX)'!AM38), 'Input 3 - Macro-Debt data(DMX)'!AM39/'Input 3 - Macro-Debt data(DMX)'!AM38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN39/'Input 3 - Macro-Debt data(DMX)'!AN38), 'Input 3 - Macro-Debt data(DMX)'!AN39/'Input 3 - Macro-Debt data(DMX)'!AN38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO39/'Input 3 - Macro-Debt data(DMX)'!AO38), 'Input 3 - Macro-Debt data(DMX)'!AO39/'Input 3 - Macro-Debt data(DMX)'!AO38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP39/'Input 3 - Macro-Debt data(DMX)'!AP38), 'Input 3 - Macro-Debt data(DMX)'!AP39/'Input 3 - Macro-Debt data(DMX)'!AP38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ39/'Input 3 - Macro-Debt data(DMX)'!AQ38), 'Input 3 - Macro-Debt data(DMX)'!AQ39/'Input 3 - Macro-Debt data(DMX)'!AQ38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR39/'Input 3 - Macro-Debt data(DMX)'!AR38), 'Input 3 - Macro-Debt data(DMX)'!AR39/'Input 3 - Macro-Debt data(DMX)'!AR38, 0)","v":0}]
[null,null,null,null,"Share of commodity imports (non-fuel) (% of imports of G&S)",null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K40/'Input 3 - Macro-Debt data(DMX)'!K38), 'Input 3 - Macro-Debt data(DMX)'!K40/'Input 3 - Macro-Debt data(DMX)'!K38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L40/'Input 3 - Macro-Debt data(DMX)'!L38), 'Input 3 - Macro-Debt data(DMX)'!L40/'Input 3 - Macro-Debt data(DMX)'!L38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M40/'Input 3 - Macro-Debt data(DMX)'!M38), 'Input 3 - Macro-Debt data(DMX)'!M40/'Input 3 - Macro-Debt data(DMX)'!M38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N40/'Input 3 - Macro-Debt data(DMX)'!N38), 'Input 3 - Macro-Debt data(DMX)'!N40/'Input 3 - Macro-Debt data(DMX)'!N38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O40/'Input 3 - Macro-Debt data(DMX)'!O38), 'Input 3 - Macro-Debt data(DMX)'!O40/'Input 3 - Macro-Debt data(DMX)'!O38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P40/'Input 3 - Macro-Debt data(DMX)'!P38), 'Input 3 - Macro-Debt data(DMX)'!P40/'Input 3 - Macro-Debt data(DMX)'!P38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q40/'Input 3 - Macro-Debt data(DMX)'!Q38), 'Input 3 - Macro-Debt data(DMX)'!Q40/'Input 3 - Macro-Debt data(DMX)'!Q38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R40/'Input 3 - Macro-Debt data(DMX)'!R38), 'Input 3 - Macro-Debt data(DMX)'!R40/'Input 3 - Macro-Debt data(DMX)'!R38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S40/'Input 3 - Macro-Debt data(DMX)'!S38), 'Input 3 - Macro-Debt data(DMX)'!S40/'Input 3 - Macro-Debt data(DMX)'!S38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T40/'Input 3 - Macro-Debt data(DMX)'!T38), 'Input 3 - Macro-Debt data(DMX)'!T40/'Input 3 - Macro-Debt data(DMX)'!T38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U40/'Input 3 - Macro-Debt data(DMX)'!U38), 'Input 3 - Macro-Debt data(DMX)'!U40/'Input 3 - Macro-Debt data(DMX)'!U38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V40/'Input 3 - Macro-Debt data(DMX)'!V38), 'Input 3 - Macro-Debt data(DMX)'!V40/'Input 3 - Macro-Debt data(DMX)'!V38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W40/'Input 3 - Macro-Debt data(DMX)'!W38), 'Input 3 - Macro-Debt data(DMX)'!W40/'Input 3 - Macro-Debt data(DMX)'!W38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X40/'Input 3 - Macro-Debt data(DMX)'!X38), 'Input 3 - Macro-Debt data(DMX)'!X40/'Input 3 - Macro-Debt data(DMX)'!X38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y40/'Input 3 - Macro-Debt data(DMX)'!Y38), 'Input 3 - Macro-Debt data(DMX)'!Y40/'Input 3 - Macro-Debt data(DMX)'!Y38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z40/'Input 3 - Macro-Debt data(DMX)'!Z38), 'Input 3 - Macro-Debt data(DMX)'!Z40/'Input 3 - Macro-Debt data(DMX)'!Z38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA40/'Input 3 - Macro-Debt data(DMX)'!AA38), 'Input 3 - Macro-Debt data(DMX)'!AA40/'Input 3 - Macro-Debt data(DMX)'!AA38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB40/'Input 3 - Macro-Debt data(DMX)'!AB38), 'Input 3 - Macro-Debt data(DMX)'!AB40/'Input 3 - Macro-Debt data(DMX)'!AB38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC40/'Input 3 - Macro-Debt data(DMX)'!AC38), 'Input 3 - Macro-Debt data(DMX)'!AC40/'Input 3 - Macro-Debt data(DMX)'!AC38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD40/'Input 3 - Macro-Debt data(DMX)'!AD38), 'Input 3 - Macro-Debt data(DMX)'!AD40/'Input 3 - Macro-Debt data(DMX)'!AD38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE40/'Input 3 - Macro-Debt data(DMX)'!AE38), 'Input 3 - Macro-Debt data(DMX)'!AE40/'Input 3 - Macro-Debt data(DMX)'!AE38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF40/'Input 3 - Macro-Debt data(DMX)'!AF38), 'Input 3 - Macro-Debt data(DMX)'!AF40/'Input 3 - Macro-Debt data(DMX)'!AF38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG40/'Input 3 - Macro-Debt data(DMX)'!AG38), 'Input 3 - Macro-Debt data(DMX)'!AG40/'Input 3 - Macro-Debt data(DMX)'!AG38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH40/'Input 3 - Macro-Debt data(DMX)'!AH38), 'Input 3 - Macro-Debt data(DMX)'!AH40/'Input 3 - Macro-Debt data(DMX)'!AH38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI40/'Input 3 - Macro-Debt data(DMX)'!AI38), 'Input 3 - Macro-Debt data(DMX)'!AI40/'Input 3 - Macro-Debt data(DMX)'!AI38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ40/'Input 3 - Macro-Debt data(DMX)'!AJ38), 'Input 3 - Macro-Debt data(DMX)'!AJ40/'Input 3 - Macro-Debt data(DMX)'!AJ38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK40/'Input 3 - Macro-Debt data(DMX)'!AK38), 'Input 3 - Macro-Debt data(DMX)'!AK40/'Input 3 - Macro-Debt data(DMX)'!AK38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL40/'Input 3 - Macro-Debt data(DMX)'!AL38), 'Input 3 - Macro-Debt data(DMX)'!AL40/'Input 3 - Macro-Debt data(DMX)'!AL38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM40/'Input 3 - Macro-Debt data(DMX)'!AM38), 'Input 3 - Macro-Debt data(DMX)'!AM40/'Input 3 - Macro-Debt data(DMX)'!AM38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN40/'Input 3 - Macro-Debt data(DMX)'!AN38), 'Input 3 - Macro-Debt data(DMX)'!AN40/'Input 3 - Macro-Debt data(DMX)'!AN38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO40/'Input 3 - Macro-Debt data(DMX)'!AO38), 'Input 3 - Macro-Debt data(DMX)'!AO40/'Input 3 - Macro-Debt data(DMX)'!AO38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP40/'Input 3 - Macro-Debt data(DMX)'!AP38), 'Input 3 - Macro-Debt data(DMX)'!AP40/'Input 3 - Macro-Debt data(DMX)'!AP38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ40/'Input 3 - Macro-Debt data(DMX)'!AQ38), 'Input 3 - Macro-Debt data(DMX)'!AQ40/'Input 3 - Macro-Debt data(DMX)'!AQ38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR40/'Input 3 - Macro-Debt data(DMX)'!AR38), 'Input 3 - Macro-Debt data(DMX)'!AR40/'Input 3 - Macro-Debt data(DMX)'!AR38, 0)","v":0}]
[null,null,null,null,"Share of commodity imports (fuel) (% of exports of G&S)",null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K39/'Input 3 - Macro-Debt data(DMX)'!K35), 'Input 3 - Macro-Debt data(DMX)'!K39/'Input 3 - Macro-Debt data(DMX)'!K35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L39/'Input 3 - Macro-Debt data(DMX)'!L35), 'Input 3 - Macro-Debt data(DMX)'!L39/'Input 3 - Macro-Debt data(DMX)'!L35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M39/'Input 3 - Macro-Debt data(DMX)'!M35), 'Input 3 - Macro-Debt data(DMX)'!M39/'Input 3 - Macro-Debt data(DMX)'!M35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N39/'Input 3 - Macro-Debt data(DMX)'!N35), 'Input 3 - Macro-Debt data(DMX)'!N39/'Input 3 - Macro-Debt data(DMX)'!N35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O39/'Input 3 - Macro-Debt data(DMX)'!O35), 'Input 3 - Macro-Debt data(DMX)'!O39/'Input 3 - Macro-Debt data(DMX)'!O35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P39/'Input 3 - Macro-Debt data(DMX)'!P35), 'Input 3 - Macro-Debt data(DMX)'!P39/'Input 3 - Macro-Debt data(DMX)'!P35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q39/'Input 3 - Macro-Debt data(DMX)'!Q35), 'Input 3 - Macro-Debt data(DMX)'!Q39/'Input 3 - Macro-Debt data(DMX)'!Q35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R39/'Input 3 - Macro-Debt data(DMX)'!R35), 'Input 3 - Macro-Debt data(DMX)'!R39/'Input 3 - Macro-Debt data(DMX)'!R35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S39/'Input 3 - Macro-Debt data(DMX)'!S35), 'Input 3 - Macro-Debt data(DMX)'!S39/'Input 3 - Macro-Debt data(DMX)'!S35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T39/'Input 3 - Macro-Debt data(DMX)'!T35), 'Input 3 - Macro-Debt data(DMX)'!T39/'Input 3 - Macro-Debt data(DMX)'!T35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U39/'Input 3 - Macro-Debt data(DMX)'!U35), 'Input 3 - Macro-Debt data(DMX)'!U39/'Input 3 - Macro-Debt data(DMX)'!U35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V39/'Input 3 - Macro-Debt data(DMX)'!V35), 'Input 3 - Macro-Debt data(DMX)'!V39/'Input 3 - Macro-Debt data(DMX)'!V35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W39/'Input 3 - Macro-Debt data(DMX)'!W35), 'Input 3 - Macro-Debt data(DMX)'!W39/'Input 3 - Macro-Debt data(DMX)'!W35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X39/'Input 3 - Macro-Debt data(DMX)'!X35), 'Input 3 - Macro-Debt data(DMX)'!X39/'Input 3 - Macro-Debt data(DMX)'!X35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y39/'Input 3 - Macro-Debt data(DMX)'!Y35), 'Input 3 - Macro-Debt data(DMX)'!Y39/'Input 3 - Macro-Debt data(DMX)'!Y35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z39/'Input 3 - Macro-Debt data(DMX)'!Z35), 'Input 3 - Macro-Debt data(DMX)'!Z39/'Input 3 - Macro-Debt data(DMX)'!Z35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA39/'Input 3 - Macro-Debt data(DMX)'!AA35), 'Input 3 - Macro-Debt data(DMX)'!AA39/'Input 3 - Macro-Debt data(DMX)'!AA35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB39/'Input 3 - Macro-Debt data(DMX)'!AB35), 'Input 3 - Macro-Debt data(DMX)'!AB39/'Input 3 - Macro-Debt data(DMX)'!AB35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC39/'Input 3 - Macro-Debt data(DMX)'!AC35), 'Input 3 - Macro-Debt data(DMX)'!AC39/'Input 3 - Macro-Debt data(DMX)'!AC35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD39/'Input 3 - Macro-Debt data(DMX)'!AD35), 'Input 3 - Macro-Debt data(DMX)'!AD39/'Input 3 - Macro-Debt data(DMX)'!AD35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE39/'Input 3 - Macro-Debt data(DMX)'!AE35), 'Input 3 - Macro-Debt data(DMX)'!AE39/'Input 3 - Macro-Debt data(DMX)'!AE35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF39/'Input 3 - Macro-Debt data(DMX)'!AF35), 'Input 3 - Macro-Debt data(DMX)'!AF39/'Input 3 - Macro-Debt data(DMX)'!AF35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG39/'Input 3 - Macro-Debt data(DMX)'!AG35), 'Input 3 - Macro-Debt data(DMX)'!AG39/'Input 3 - Macro-Debt data(DMX)'!AG35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH39/'Input 3 - Macro-Debt data(DMX)'!AH35), 'Input 3 - Macro-Debt data(DMX)'!AH39/'Input 3 - Macro-Debt data(DMX)'!AH35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI39/'Input 3 - Macro-Debt data(DMX)'!AI35), 'Input 3 - Macro-Debt data(DMX)'!AI39/'Input 3 - Macro-Debt data(DMX)'!AI35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ39/'Input 3 - Macro-Debt data(DMX)'!AJ35), 'Input 3 - Macro-Debt data(DMX)'!AJ39/'Input 3 - Macro-Debt data(DMX)'!AJ35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK39/'Input 3 - Macro-Debt data(DMX)'!AK35), 'Input 3 - Macro-Debt data(DMX)'!AK39/'Input 3 - Macro-Debt data(DMX)'!AK35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL39/'Input 3 - Macro-Debt data(DMX)'!AL35), 'Input 3 - Macro-Debt data(DMX)'!AL39/'Input 3 - Macro-Debt data(DMX)'!AL35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM39/'Input 3 - Macro-Debt data(DMX)'!AM35), 'Input 3 - Macro-Debt data(DMX)'!AM39/'Input 3 - Macro-Debt data(DMX)'!AM35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN39/'Input 3 - Macro-Debt data(DMX)'!AN35), 'Input 3 - Macro-Debt data(DMX)'!AN39/'Input 3 - Macro-Debt data(DMX)'!AN35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO39/'Input 3 - Macro-Debt data(DMX)'!AO35), 'Input 3 - Macro-Debt data(DMX)'!AO39/'Input 3 - Macro-Debt data(DMX)'!AO35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP39/'Input 3 - Macro-Debt data(DMX)'!AP35), 'Input 3 - Macro-Debt data(DMX)'!AP39/'Input 3 - Macro-Debt data(DMX)'!AP35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ39/'Input 3 - Macro-Debt data(DMX)'!AQ35), 'Input 3 - Macro-Debt data(DMX)'!AQ39/'Input 3 - Macro-Debt data(DMX)'!AQ35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR39/'Input 3 - Macro-Debt data(DMX)'!AR35), 'Input 3 - Macro-Debt data(DMX)'!AR39/'Input 3 - Macro-Debt data(DMX)'!AR35, 0)","v":0}]
[null,null,null,null,"Share of commodity imports (non-fuel) (% of exports of G&S)",null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K40/'Input 3 - Macro-Debt data(DMX)'!K35), 'Input 3 - Macro-Debt data(DMX)'!K40/'Input 3 - Macro-Debt data(DMX)'!K35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L40/'Input 3 - Macro-Debt data(DMX)'!L35), 'Input 3 - Macro-Debt data(DMX)'!L40/'Input 3 - Macro-Debt data(DMX)'!L35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M40/'Input 3 - Macro-Debt data(DMX)'!M35), 'Input 3 - Macro-Debt data(DMX)'!M40/'Input 3 - Macro-Debt data(DMX)'!M35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N40/'Input 3 - Macro-Debt data(DMX)'!N35), 'Input 3 - Macro-Debt data(DMX)'!N40/'Input 3 - Macro-Debt data(DMX)'!N35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O40/'Input 3 - Macro-Debt data(DMX)'!O35), 'Input 3 - Macro-Debt data(DMX)'!O40/'Input 3 - Macro-Debt data(DMX)'!O35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P40/'Input 3 - Macro-Debt data(DMX)'!P35), 'Input 3 - Macro-Debt data(DMX)'!P40/'Input 3 - Macro-Debt data(DMX)'!P35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q40/'Input 3 - Macro-Debt data(DMX)'!Q35), 'Input 3 - Macro-Debt data(DMX)'!Q40/'Input 3 - Macro-Debt data(DMX)'!Q35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R40/'Input 3 - Macro-Debt data(DMX)'!R35), 'Input 3 - Macro-Debt data(DMX)'!R40/'Input 3 - Macro-Debt data(DMX)'!R35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S40/'Input 3 - Macro-Debt data(DMX)'!S35), 'Input 3 - Macro-Debt data(DMX)'!S40/'Input 3 - Macro-Debt data(DMX)'!S35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T40/'Input 3 - Macro-Debt data(DMX)'!T35), 'Input 3 - Macro-Debt data(DMX)'!T40/'Input 3 - Macro-Debt data(DMX)'!T35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U40/'Input 3 - Macro-Debt data(DMX)'!U35), 'Input 3 - Macro-Debt data(DMX)'!U40/'Input 3 - Macro-Debt data(DMX)'!U35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V40/'Input 3 - Macro-Debt data(DMX)'!V35), 'Input 3 - Macro-Debt data(DMX)'!V40/'Input 3 - Macro-Debt data(DMX)'!V35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W40/'Input 3 - Macro-Debt data(DMX)'!W35), 'Input 3 - Macro-Debt data(DMX)'!W40/'Input 3 - Macro-Debt data(DMX)'!W35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X40/'Input 3 - Macro-Debt data(DMX)'!X35), 'Input 3 - Macro-Debt data(DMX)'!X40/'Input 3 - Macro-Debt data(DMX)'!X35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y40/'Input 3 - Macro-Debt data(DMX)'!Y35), 'Input 3 - Macro-Debt data(DMX)'!Y40/'Input 3 - Macro-Debt data(DMX)'!Y35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z40/'Input 3 - Macro-Debt data(DMX)'!Z35), 'Input 3 - Macro-Debt data(DMX)'!Z40/'Input 3 - Macro-Debt data(DMX)'!Z35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA40/'Input 3 - Macro-Debt data(DMX)'!AA35), 'Input 3 - Macro-Debt data(DMX)'!AA40/'Input 3 - Macro-Debt data(DMX)'!AA35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB40/'Input 3 - Macro-Debt data(DMX)'!AB35), 'Input 3 - Macro-Debt data(DMX)'!AB40/'Input 3 - Macro-Debt data(DMX)'!AB35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC40/'Input 3 - Macro-Debt data(DMX)'!AC35), 'Input 3 - Macro-Debt data(DMX)'!AC40/'Input 3 - Macro-Debt data(DMX)'!AC35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD40/'Input 3 - Macro-Debt data(DMX)'!AD35), 'Input 3 - Macro-Debt data(DMX)'!AD40/'Input 3 - Macro-Debt data(DMX)'!AD35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE40/'Input 3 - Macro-Debt data(DMX)'!AE35), 'Input 3 - Macro-Debt data(DMX)'!AE40/'Input 3 - Macro-Debt data(DMX)'!AE35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF40/'Input 3 - Macro-Debt data(DMX)'!AF35), 'Input 3 - Macro-Debt data(DMX)'!AF40/'Input 3 - Macro-Debt data(DMX)'!AF35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG40/'Input 3 - Macro-Debt data(DMX)'!AG35), 'Input 3 - Macro-Debt data(DMX)'!AG40/'Input 3 - Macro-Debt data(DMX)'!AG35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH40/'Input 3 - Macro-Debt data(DMX)'!AH35), 'Input 3 - Macro-Debt data(DMX)'!AH40/'Input 3 - Macro-Debt data(DMX)'!AH35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI40/'Input 3 - Macro-Debt data(DMX)'!AI35), 'Input 3 - Macro-Debt data(DMX)'!AI40/'Input 3 - Macro-Debt data(DMX)'!AI35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ40/'Input 3 - Macro-Debt data(DMX)'!AJ35), 'Input 3 - Macro-Debt data(DMX)'!AJ40/'Input 3 - Macro-Debt data(DMX)'!AJ35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK40/'Input 3 - Macro-Debt data(DMX)'!AK35), 'Input 3 - Macro-Debt data(DMX)'!AK40/'Input 3 - Macro-Debt data(DMX)'!AK35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL40/'Input 3 - Macro-Debt data(DMX)'!AL35), 'Input 3 - Macro-Debt data(DMX)'!AL40/'Input 3 - Macro-Debt data(DMX)'!AL35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM40/'Input 3 - Macro-Debt data(DMX)'!AM35), 'Input 3 - Macro-Debt data(DMX)'!AM40/'Input 3 - Macro-Debt data(DMX)'!AM35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN40/'Input 3 - Macro-Debt data(DMX)'!AN35), 'Input 3 - Macro-Debt data(DMX)'!AN40/'Input 3 - Macro-Debt data(DMX)'!AN35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO40/'Input 3 - Macro-Debt data(DMX)'!AO35), 'Input 3 - Macro-Debt data(DMX)'!AO40/'Input 3 - Macro-Debt data(DMX)'!AO35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP40/'Input 3 - Macro-Debt data(DMX)'!AP35), 'Input 3 - Macro-Debt data(DMX)'!AP40/'Input 3 - Macro-Debt data(DMX)'!AP35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ40/'Input 3 - Macro-Debt data(DMX)'!AQ35), 'Input 3 - Macro-Debt data(DMX)'!AQ40/'Input 3 - Macro-Debt data(DMX)'!AQ35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR40/'Input 3 - Macro-Debt data(DMX)'!AR35), 'Input 3 - Macro-Debt data(DMX)'!AR40/'Input 3 - Macro-Debt data(DMX)'!AR35, 0)","v":0}]
[]
[null,null,{"$f":"$C$14","v":"National Currency"},{"$f":"$D$6","v":"Million"},{"$f":"++IF(START!L10=\"English\",translation!C374,IF(START!L10=\"French\",translation!D374,IF(START!L10=\"Portuguese\",translation!E374,translation!F374)))","v":"Public sector primary balance"},null,null,{"$f":"H45-H48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U45-U48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$14","v":"National Currency"},{"$f":"$D$6","v":"Million"},{"$f":"++IF(START!L10=\"English\",translation!C375,IF(START!L10=\"French\",translation!D375,IF(START!L10=\"Portuguese\",translation!E375,translation!F375)))","v":"Public sector revenues (including grants)"},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K22), 'Input 3 - Macro-Debt data(DMX)'!K22, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L22), 'Input 3 - Macro-Debt data(DMX)'!L22, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M22), 'Input 3 - Macro-Debt data(DMX)'!M22, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N22), 'Input 3 - Macro-Debt data(DMX)'!N22, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O22), 'Input 3 - Macro-Debt data(DMX)'!O22, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P22), 'Input 3 - Macro-Debt data(DMX)'!P22, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q22), 'Input 3 - Macro-Debt data(DMX)'!Q22, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R22), 'Input 3 - Macro-Debt data(DMX)'!R22, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S22), 'Input 3 - Macro-Debt data(DMX)'!S22, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T22), 'Input 3 - Macro-Debt data(DMX)'!T22, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U22), 'Input 3 - Macro-Debt data(DMX)'!U22, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V22), 'Input 3 - Macro-Debt data(DMX)'!V22, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W22), 'Input 3 - Macro-Debt data(DMX)'!W22, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X22), 'Input 3 - Macro-Debt data(DMX)'!X22, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y22), 'Input 3 - Macro-Debt data(DMX)'!Y22, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z22), 'Input 3 - Macro-Debt data(DMX)'!Z22, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA22), 'Input 3 - Macro-Debt data(DMX)'!AA22, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB22), 'Input 3 - Macro-Debt data(DMX)'!AB22, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC22), 'Input 3 - Macro-Debt data(DMX)'!AC22, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD22), 'Input 3 - Macro-Debt data(DMX)'!AD22, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE22), 'Input 3 - Macro-Debt data(DMX)'!AE22, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF22), 'Input 3 - Macro-Debt data(DMX)'!AF22, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG22), 'Input 3 - Macro-Debt data(DMX)'!AG22, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH22), 'Input 3 - Macro-Debt data(DMX)'!AH22, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI22), 'Input 3 - Macro-Debt data(DMX)'!AI22, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ22), 'Input 3 - Macro-Debt data(DMX)'!AJ22, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK22), 'Input 3 - Macro-Debt data(DMX)'!AK22, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL22), 'Input 3 - Macro-Debt data(DMX)'!AL22, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM22), 'Input 3 - Macro-Debt data(DMX)'!AM22, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN22), 'Input 3 - Macro-Debt data(DMX)'!AN22, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO22), 'Input 3 - Macro-Debt data(DMX)'!AO22, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP22), 'Input 3 - Macro-Debt data(DMX)'!AP22, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ22), 'Input 3 - Macro-Debt data(DMX)'!AQ22, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR22), 'Input 3 - Macro-Debt data(DMX)'!AR22, 0)","v":0}]
[null,null,{"$f":"$C$14","v":"National Currency"},"Million",{"$f":"++IF(START!L10=\"English\",translation!C376,IF(START!L10=\"French\",translation!D376,IF(START!L10=\"Portuguese\",translation!E376,translation!F376)))","v":"Public sector grants"},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K23), 'Input 3 - Macro-Debt data(DMX)'!K23, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L23), 'Input 3 - Macro-Debt data(DMX)'!L23, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M23), 'Input 3 - Macro-Debt data(DMX)'!M23, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N23), 'Input 3 - Macro-Debt data(DMX)'!N23, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O23), 'Input 3 - Macro-Debt data(DMX)'!O23, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P23), 'Input 3 - Macro-Debt data(DMX)'!P23, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q23), 'Input 3 - Macro-Debt data(DMX)'!Q23, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R23), 'Input 3 - Macro-Debt data(DMX)'!R23, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S23), 'Input 3 - Macro-Debt data(DMX)'!S23, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T23), 'Input 3 - Macro-Debt data(DMX)'!T23, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U23), 'Input 3 - Macro-Debt data(DMX)'!U23, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V23), 'Input 3 - Macro-Debt data(DMX)'!V23, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W23), 'Input 3 - Macro-Debt data(DMX)'!W23, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X23), 'Input 3 - Macro-Debt data(DMX)'!X23, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y23), 'Input 3 - Macro-Debt data(DMX)'!Y23, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z23), 'Input 3 - Macro-Debt data(DMX)'!Z23, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA23), 'Input 3 - Macro-Debt data(DMX)'!AA23, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB23), 'Input 3 - Macro-Debt data(DMX)'!AB23, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC23), 'Input 3 - Macro-Debt data(DMX)'!AC23, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD23), 'Input 3 - Macro-Debt data(DMX)'!AD23, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE23), 'Input 3 - Macro-Debt data(DMX)'!AE23, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF23), 'Input 3 - Macro-Debt data(DMX)'!AF23, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG23), 'Input 3 - Macro-Debt data(DMX)'!AG23, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH23), 'Input 3 - Macro-Debt data(DMX)'!AH23, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI23), 'Input 3 - Macro-Debt data(DMX)'!AI23, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ23), 'Input 3 - Macro-Debt data(DMX)'!AJ23, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK23), 'Input 3 - Macro-Debt data(DMX)'!AK23, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL23), 'Input 3 - Macro-Debt data(DMX)'!AL23, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM23), 'Input 3 - Macro-Debt data(DMX)'!AM23, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN23), 'Input 3 - Macro-Debt data(DMX)'!AN23, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO23), 'Input 3 - Macro-Debt data(DMX)'!AO23, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP23), 'Input 3 - Macro-Debt data(DMX)'!AP23, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ23), 'Input 3 - Macro-Debt data(DMX)'!AQ23, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR23), 'Input 3 - Macro-Debt data(DMX)'!AR23, 0)","v":0}]
[null,null,"National Currency","Million",{"$f":"++IF(START!L10=\"English\",translation!C377,IF(START!L10=\"French\",translation!D377,IF(START!L10=\"Portuguese\",translation!E377,translation!F377)))","v":"Privatization receipts"},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K27), 'Input 3 - Macro-Debt data(DMX)'!K27, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L27), 'Input 3 - Macro-Debt data(DMX)'!L27, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M27), 'Input 3 - Macro-Debt data(DMX)'!M27, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N27), 'Input 3 - Macro-Debt data(DMX)'!N27, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O27), 'Input 3 - Macro-Debt data(DMX)'!O27, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P27), 'Input 3 - Macro-Debt data(DMX)'!P27, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q27), 'Input 3 - Macro-Debt data(DMX)'!Q27, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R27), 'Input 3 - Macro-Debt data(DMX)'!R27, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S27), 'Input 3 - Macro-Debt data(DMX)'!S27, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T27), 'Input 3 - Macro-Debt data(DMX)'!T27, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U27), 'Input 3 - Macro-Debt data(DMX)'!U27, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V27), 'Input 3 - Macro-Debt data(DMX)'!V27, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W27), 'Input 3 - Macro-Debt data(DMX)'!W27, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X27), 'Input 3 - Macro-Debt data(DMX)'!X27, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y27), 'Input 3 - Macro-Debt data(DMX)'!Y27, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z27), 'Input 3 - Macro-Debt data(DMX)'!Z27, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA27), 'Input 3 - Macro-Debt data(DMX)'!AA27, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB27), 'Input 3 - Macro-Debt data(DMX)'!AB27, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC27), 'Input 3 - Macro-Debt data(DMX)'!AC27, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD27), 'Input 3 - Macro-Debt data(DMX)'!AD27, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE27), 'Input 3 - Macro-Debt data(DMX)'!AE27, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF27), 'Input 3 - Macro-Debt data(DMX)'!AF27, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG27), 'Input 3 - Macro-Debt data(DMX)'!AG27, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH27), 'Input 3 - Macro-Debt data(DMX)'!AH27, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI27), 'Input 3 - Macro-Debt data(DMX)'!AI27, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ27), 'Input 3 - Macro-Debt data(DMX)'!AJ27, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK27), 'Input 3 - Macro-Debt data(DMX)'!AK27, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL27), 'Input 3 - Macro-Debt data(DMX)'!AL27, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM27), 'Input 3 - Macro-Debt data(DMX)'!AM27, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN27), 'Input 3 - Macro-Debt data(DMX)'!AN27, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO27), 'Input 3 - Macro-Debt data(DMX)'!AO27, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP27), 'Input 3 - Macro-Debt data(DMX)'!AP27, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ27), 'Input 3 - Macro-Debt data(DMX)'!AQ27, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR27), 'Input 3 - Macro-Debt data(DMX)'!AR27, 0)","v":0}]
[null,null,"National Currency","Million",{"$f":"++IF(START!L10=\"English\",translation!C378,IF(START!L10=\"French\",translation!D378,IF(START!L10=\"Portuguese\",translation!E378,translation!F378)))","v":"Public sector PRIMARY expenditure "},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K24), 'Input 3 - Macro-Debt data(DMX)'!K24, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L24), 'Input 3 - Macro-Debt data(DMX)'!L24, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M24), 'Input 3 - Macro-Debt data(DMX)'!M24, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N24), 'Input 3 - Macro-Debt data(DMX)'!N24, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O24), 'Input 3 - Macro-Debt data(DMX)'!O24, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P24), 'Input 3 - Macro-Debt data(DMX)'!P24, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q24), 'Input 3 - Macro-Debt data(DMX)'!Q24, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R24), 'Input 3 - Macro-Debt data(DMX)'!R24, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S24), 'Input 3 - Macro-Debt data(DMX)'!S24, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T24), 'Input 3 - Macro-Debt data(DMX)'!T24, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U24), 'Input 3 - Macro-Debt data(DMX)'!U24, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V24), 'Input 3 - Macro-Debt data(DMX)'!V24, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W24), 'Input 3 - Macro-Debt data(DMX)'!W24, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X24), 'Input 3 - Macro-Debt data(DMX)'!X24, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y24), 'Input 3 - Macro-Debt data(DMX)'!Y24, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z24), 'Input 3 - Macro-Debt data(DMX)'!Z24, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA24), 'Input 3 - Macro-Debt data(DMX)'!AA24, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB24), 'Input 3 - Macro-Debt data(DMX)'!AB24, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC24), 'Input 3 - Macro-Debt data(DMX)'!AC24, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD24), 'Input 3 - Macro-Debt data(DMX)'!AD24, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE24), 'Input 3 - Macro-Debt data(DMX)'!AE24, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF24), 'Input 3 - Macro-Debt data(DMX)'!AF24, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG24), 'Input 3 - Macro-Debt data(DMX)'!AG24, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH24), 'Input 3 - Macro-Debt data(DMX)'!AH24, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI24), 'Input 3 - Macro-Debt data(DMX)'!AI24, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ24), 'Input 3 - Macro-Debt data(DMX)'!AJ24, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK24), 'Input 3 - Macro-Debt data(DMX)'!AK24, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL24), 'Input 3 - Macro-Debt data(DMX)'!AL24, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM24), 'Input 3 - Macro-Debt data(DMX)'!AM24, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN24), 'Input 3 - Macro-Debt data(DMX)'!AN24, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO24), 'Input 3 - Macro-Debt data(DMX)'!AO24, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP24), 'Input 3 - Macro-Debt data(DMX)'!AP24, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ24), 'Input 3 - Macro-Debt data(DMX)'!AQ24, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR24), 'Input 3 - Macro-Debt data(DMX)'!AR24, 0)","v":0}]
[null,null,"National Currency","Million",{"$f":"++IF(START!L10=\"English\",translation!C379,IF(START!L10=\"French\",translation!D379,IF(START!L10=\"Portuguese\",translation!E379,translation!F379)))","v":"Public sector interest expenditure "},null,null,{"$f":"(H19+H21)*H60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(U19+U21)*U60","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"$C$14","v":"National Currency"},{"$f":"$D$6","v":"Million"},{"$f":"++IF(START!L10=\"English\",translation!C380,IF(START!L10=\"French\",translation!D380,IF(START!L10=\"Portuguese\",translation!E380,translation!F380)))","v":"Public Sector Assets (e.g. Deposits)"},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K25), 'Input 3 - Macro-Debt data(DMX)'!K25, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L25), 'Input 3 - Macro-Debt data(DMX)'!L25, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M25), 'Input 3 - Macro-Debt data(DMX)'!M25, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N25), 'Input 3 - Macro-Debt data(DMX)'!N25, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O25), 'Input 3 - Macro-Debt data(DMX)'!O25, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P25), 'Input 3 - Macro-Debt data(DMX)'!P25, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q25), 'Input 3 - Macro-Debt data(DMX)'!Q25, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R25), 'Input 3 - Macro-Debt data(DMX)'!R25, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S25), 'Input 3 - Macro-Debt data(DMX)'!S25, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T25), 'Input 3 - Macro-Debt data(DMX)'!T25, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U25), 'Input 3 - Macro-Debt data(DMX)'!U25, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V25), 'Input 3 - Macro-Debt data(DMX)'!V25, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W25), 'Input 3 - Macro-Debt data(DMX)'!W25, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X25), 'Input 3 - Macro-Debt data(DMX)'!X25, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y25), 'Input 3 - Macro-Debt data(DMX)'!Y25, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z25), 'Input 3 - Macro-Debt data(DMX)'!Z25, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA25), 'Input 3 - Macro-Debt data(DMX)'!AA25, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB25), 'Input 3 - Macro-Debt data(DMX)'!AB25, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC25), 'Input 3 - Macro-Debt data(DMX)'!AC25, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD25), 'Input 3 - Macro-Debt data(DMX)'!AD25, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE25), 'Input 3 - Macro-Debt data(DMX)'!AE25, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF25), 'Input 3 - Macro-Debt data(DMX)'!AF25, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG25), 'Input 3 - Macro-Debt data(DMX)'!AG25, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH25), 'Input 3 - Macro-Debt data(DMX)'!AH25, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI25), 'Input 3 - Macro-Debt data(DMX)'!AI25, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ25), 'Input 3 - Macro-Debt data(DMX)'!AJ25, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK25), 'Input 3 - Macro-Debt data(DMX)'!AK25, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL25), 'Input 3 - Macro-Debt data(DMX)'!AL25, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM25), 'Input 3 - Macro-Debt data(DMX)'!AM25, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN25), 'Input 3 - Macro-Debt data(DMX)'!AN25, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO25), 'Input 3 - Macro-Debt data(DMX)'!AO25, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP25), 'Input 3 - Macro-Debt data(DMX)'!AP25, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ25), 'Input 3 - Macro-Debt data(DMX)'!AQ25, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR25), 'Input 3 - Macro-Debt data(DMX)'!AR25, 0)","v":0}]
[null,null,"National Currency","Million",{"$f":"++IF(START!L10=\"English\",translation!C381,IF(START!L10=\"French\",translation!D381,IF(START!L10=\"Portuguese\",translation!E381,translation!F381)))","v":"Recognition of contingent liabilities (e.g., bank recapitalization)"},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K28), 'Input 3 - Macro-Debt data(DMX)'!K28, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L28), 'Input 3 - Macro-Debt data(DMX)'!L28, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M28), 'Input 3 - Macro-Debt data(DMX)'!M28, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N28), 'Input 3 - Macro-Debt data(DMX)'!N28, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O28), 'Input 3 - Macro-Debt data(DMX)'!O28, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P28), 'Input 3 - Macro-Debt data(DMX)'!P28, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q28), 'Input 3 - Macro-Debt data(DMX)'!Q28, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R28), 'Input 3 - Macro-Debt data(DMX)'!R28, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S28), 'Input 3 - Macro-Debt data(DMX)'!S28, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T28), 'Input 3 - Macro-Debt data(DMX)'!T28, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U28), 'Input 3 - Macro-Debt data(DMX)'!U28, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V28), 'Input 3 - Macro-Debt data(DMX)'!V28, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W28), 'Input 3 - Macro-Debt data(DMX)'!W28, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X28), 'Input 3 - Macro-Debt data(DMX)'!X28, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y28), 'Input 3 - Macro-Debt data(DMX)'!Y28, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z28), 'Input 3 - Macro-Debt data(DMX)'!Z28, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA28), 'Input 3 - Macro-Debt data(DMX)'!AA28, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB28), 'Input 3 - Macro-Debt data(DMX)'!AB28, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC28), 'Input 3 - Macro-Debt data(DMX)'!AC28, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD28), 'Input 3 - Macro-Debt data(DMX)'!AD28, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE28), 'Input 3 - Macro-Debt data(DMX)'!AE28, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF28), 'Input 3 - Macro-Debt data(DMX)'!AF28, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG28), 'Input 3 - Macro-Debt data(DMX)'!AG28, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH28), 'Input 3 - Macro-Debt data(DMX)'!AH28, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI28), 'Input 3 - Macro-Debt data(DMX)'!AI28, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ28), 'Input 3 - Macro-Debt data(DMX)'!AJ28, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK28), 'Input 3 - Macro-Debt data(DMX)'!AK28, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL28), 'Input 3 - Macro-Debt data(DMX)'!AL28, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM28), 'Input 3 - Macro-Debt data(DMX)'!AM28, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN28), 'Input 3 - Macro-Debt data(DMX)'!AN28, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO28), 'Input 3 - Macro-Debt data(DMX)'!AO28, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP28), 'Input 3 - Macro-Debt data(DMX)'!AP28, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ28), 'Input 3 - Macro-Debt data(DMX)'!AQ28, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR28), 'Input 3 - Macro-Debt data(DMX)'!AR28, 0)","v":0}]
[null,null,"National Currency","Million",{"$f":"++IF(START!L10=\"English\",translation!C382,IF(START!L10=\"French\",translation!D382,IF(START!L10=\"Portuguese\",translation!E382,translation!F382)))","v":"Other debt creating or reducing flow (please specify)"},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K30), 'Input 3 - Macro-Debt data(DMX)'!K30, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L30), 'Input 3 - Macro-Debt data(DMX)'!L30, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M30), 'Input 3 - Macro-Debt data(DMX)'!M30, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N30), 'Input 3 - Macro-Debt data(DMX)'!N30, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O30), 'Input 3 - Macro-Debt data(DMX)'!O30, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P30), 'Input 3 - Macro-Debt data(DMX)'!P30, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q30), 'Input 3 - Macro-Debt data(DMX)'!Q30, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R30), 'Input 3 - Macro-Debt data(DMX)'!R30, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S30), 'Input 3 - Macro-Debt data(DMX)'!S30, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T30), 'Input 3 - Macro-Debt data(DMX)'!T30, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U30), 'Input 3 - Macro-Debt data(DMX)'!U30, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V30), 'Input 3 - Macro-Debt data(DMX)'!V30, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W30), 'Input 3 - Macro-Debt data(DMX)'!W30, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X30), 'Input 3 - Macro-Debt data(DMX)'!X30, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y30), 'Input 3 - Macro-Debt data(DMX)'!Y30, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z30), 'Input 3 - Macro-Debt data(DMX)'!Z30, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA30), 'Input 3 - Macro-Debt data(DMX)'!AA30, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB30), 'Input 3 - Macro-Debt data(DMX)'!AB30, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC30), 'Input 3 - Macro-Debt data(DMX)'!AC30, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD30), 'Input 3 - Macro-Debt data(DMX)'!AD30, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE30), 'Input 3 - Macro-Debt data(DMX)'!AE30, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF30), 'Input 3 - Macro-Debt data(DMX)'!AF30, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG30), 'Input 3 - Macro-Debt data(DMX)'!AG30, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH30), 'Input 3 - Macro-Debt data(DMX)'!AH30, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI30), 'Input 3 - Macro-Debt data(DMX)'!AI30, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ30), 'Input 3 - Macro-Debt data(DMX)'!AJ30, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK30), 'Input 3 - Macro-Debt data(DMX)'!AK30, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL30), 'Input 3 - Macro-Debt data(DMX)'!AL30, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM30), 'Input 3 - Macro-Debt data(DMX)'!AM30, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN30), 'Input 3 - Macro-Debt data(DMX)'!AN30, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO30), 'Input 3 - Macro-Debt data(DMX)'!AO30, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP30), 'Input 3 - Macro-Debt data(DMX)'!AP30, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ30), 'Input 3 - Macro-Debt data(DMX)'!AQ30, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR30), 'Input 3 - Macro-Debt data(DMX)'!AR30, 0)","v":0}]
[null,null,"National Currency","Million",{"$f":"++IF(START!L10=\"English\",translation!C383,IF(START!L10=\"French\",translation!D383,IF(START!L10=\"Portuguese\",translation!E383,translation!F383)))","v":"Debt relief"},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K29), 'Input 3 - Macro-Debt data(DMX)'!K29, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L29), 'Input 3 - Macro-Debt data(DMX)'!L29, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M29), 'Input 3 - Macro-Debt data(DMX)'!M29, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N29), 'Input 3 - Macro-Debt data(DMX)'!N29, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O29), 'Input 3 - Macro-Debt data(DMX)'!O29, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P29), 'Input 3 - Macro-Debt data(DMX)'!P29, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q29), 'Input 3 - Macro-Debt data(DMX)'!Q29, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R29), 'Input 3 - Macro-Debt data(DMX)'!R29, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S29), 'Input 3 - Macro-Debt data(DMX)'!S29, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T29), 'Input 3 - Macro-Debt data(DMX)'!T29, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U29), 'Input 3 - Macro-Debt data(DMX)'!U29, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V29), 'Input 3 - Macro-Debt data(DMX)'!V29, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W29), 'Input 3 - Macro-Debt data(DMX)'!W29, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X29), 'Input 3 - Macro-Debt data(DMX)'!X29, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y29), 'Input 3 - Macro-Debt data(DMX)'!Y29, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z29), 'Input 3 - Macro-Debt data(DMX)'!Z29, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA29), 'Input 3 - Macro-Debt data(DMX)'!AA29, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB29), 'Input 3 - Macro-Debt data(DMX)'!AB29, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC29), 'Input 3 - Macro-Debt data(DMX)'!AC29, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD29), 'Input 3 - Macro-Debt data(DMX)'!AD29, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE29), 'Input 3 - Macro-Debt data(DMX)'!AE29, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF29), 'Input 3 - Macro-Debt data(DMX)'!AF29, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG29), 'Input 3 - Macro-Debt data(DMX)'!AG29, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH29), 'Input 3 - Macro-Debt data(DMX)'!AH29, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI29), 'Input 3 - Macro-Debt data(DMX)'!AI29, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ29), 'Input 3 - Macro-Debt data(DMX)'!AJ29, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK29), 'Input 3 - Macro-Debt data(DMX)'!AK29, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL29), 'Input 3 - Macro-Debt data(DMX)'!AL29, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM29), 'Input 3 - Macro-Debt data(DMX)'!AM29, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN29), 'Input 3 - Macro-Debt data(DMX)'!AN29, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO29), 'Input 3 - Macro-Debt data(DMX)'!AO29, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP29), 'Input 3 - Macro-Debt data(DMX)'!AP29, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ29), 'Input 3 - Macro-Debt data(DMX)'!AQ29, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR29), 'Input 3 - Macro-Debt data(DMX)'!AR29, 0)","v":0}]
[null,null,{"$f":"C6","v":"US Dollars"},"Million",{"$f":"++IF(START!L10=\"English\",translation!C384,IF(START!L10=\"French\",translation!D384,IF(START!L10=\"Portuguese\",translation!E384,translation!F384)))","v":"Concessional loans"},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K32), 'Input 3 - Macro-Debt data(DMX)'!K32, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L32), 'Input 3 - Macro-Debt data(DMX)'!L32, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M32), 'Input 3 - Macro-Debt data(DMX)'!M32, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N32), 'Input 3 - Macro-Debt data(DMX)'!N32, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O32), 'Input 3 - Macro-Debt data(DMX)'!O32, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P32), 'Input 3 - Macro-Debt data(DMX)'!P32, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q32), 'Input 3 - Macro-Debt data(DMX)'!Q32, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R32), 'Input 3 - Macro-Debt data(DMX)'!R32, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S32), 'Input 3 - Macro-Debt data(DMX)'!S32, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T32), 'Input 3 - Macro-Debt data(DMX)'!T32, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U32), 'Input 3 - Macro-Debt data(DMX)'!U32, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V32), 'Input 3 - Macro-Debt data(DMX)'!V32, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W32), 'Input 3 - Macro-Debt data(DMX)'!W32, 0)","v":0},{"$f":"Ext_Debt_Data!F397","v":0},{"$f":"Ext_Debt_Data!G397","v":0},{"$f":"Ext_Debt_Data!H397","v":0},{"$f":"Ext_Debt_Data!I397","v":0},{"$f":"Ext_Debt_Data!J397","v":0},{"$f":"Ext_Debt_Data!K397","v":0},{"$f":"Ext_Debt_Data!L397","v":0},{"$f":"Ext_Debt_Data!M397","v":0},{"$f":"Ext_Debt_Data!N397","v":0},{"$f":"Ext_Debt_Data!O397","v":0},{"$f":"Ext_Debt_Data!P397","v":0},{"$f":"Ext_Debt_Data!Q397","v":0},{"$f":"Ext_Debt_Data!R397","v":0},{"$f":"Ext_Debt_Data!S397","v":0},{"$f":"Ext_Debt_Data!T397","v":0},{"$f":"Ext_Debt_Data!U397","v":0},{"$f":"Ext_Debt_Data!V397","v":0},{"$f":"Ext_Debt_Data!W397","v":0},{"$f":"Ext_Debt_Data!X397","v":0},{"$f":"Ext_Debt_Data!Y397","v":0},{"$f":"Ext_Debt_Data!Z397","v":0}]
[]
[null,null,{"$f":"C54","v":"US Dollars"},{"$f":"$D$6","v":"Million"},{"$f":"++IF(START!L10=\"English\",translation!C386,IF(START!L10=\"French\",translation!D386,IF(START!L10=\"Portuguese\",translation!E386,translation!F386)))","v":"Gross domestic product, current prices, U.S. dollars"},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K12), 'Input 3 - Macro-Debt data(DMX)'!K12, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L12), 'Input 3 - Macro-Debt data(DMX)'!L12, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M12), 'Input 3 - Macro-Debt data(DMX)'!M12, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N12), 'Input 3 - Macro-Debt data(DMX)'!N12, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O12), 'Input 3 - Macro-Debt data(DMX)'!O12, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P12), 'Input 3 - Macro-Debt data(DMX)'!P12, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q12), 'Input 3 - Macro-Debt data(DMX)'!Q12, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R12), 'Input 3 - Macro-Debt data(DMX)'!R12, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S12), 'Input 3 - Macro-Debt data(DMX)'!S12, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T12), 'Input 3 - Macro-Debt data(DMX)'!T12, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U12), 'Input 3 - Macro-Debt data(DMX)'!U12, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V12), 'Input 3 - Macro-Debt data(DMX)'!V12, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W12), 'Input 3 - Macro-Debt data(DMX)'!W12, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X12), 'Input 3 - Macro-Debt data(DMX)'!X12, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y12), 'Input 3 - Macro-Debt data(DMX)'!Y12, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z12), 'Input 3 - Macro-Debt data(DMX)'!Z12, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA12), 'Input 3 - Macro-Debt data(DMX)'!AA12, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB12), 'Input 3 - Macro-Debt data(DMX)'!AB12, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC12), 'Input 3 - Macro-Debt data(DMX)'!AC12, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD12), 'Input 3 - Macro-Debt data(DMX)'!AD12, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE12), 'Input 3 - Macro-Debt data(DMX)'!AE12, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF12), 'Input 3 - Macro-Debt data(DMX)'!AF12, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG12), 'Input 3 - Macro-Debt data(DMX)'!AG12, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH12), 'Input 3 - Macro-Debt data(DMX)'!AH12, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI12), 'Input 3 - Macro-Debt data(DMX)'!AI12, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ12), 'Input 3 - Macro-Debt data(DMX)'!AJ12, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK12), 'Input 3 - Macro-Debt data(DMX)'!AK12, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL12), 'Input 3 - Macro-Debt data(DMX)'!AL12, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM12), 'Input 3 - Macro-Debt data(DMX)'!AM12, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN12), 'Input 3 - Macro-Debt data(DMX)'!AN12, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO12), 'Input 3 - Macro-Debt data(DMX)'!AO12, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP12), 'Input 3 - Macro-Debt data(DMX)'!AP12, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ12), 'Input 3 - Macro-Debt data(DMX)'!AQ12, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR12), 'Input 3 - Macro-Debt data(DMX)'!AR12, 0)","v":0}]
[null,null,{"$f":"C14","v":"National Currency"},"Million",{"$f":"++IF(START!L10=\"English\",translation!C387,IF(START!L10=\"French\",translation!D387,IF(START!L10=\"Portuguese\",translation!E387,translation!F387)))","v":"Gross domestic product, constant prices"},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K13), 'Input 3 - Macro-Debt data(DMX)'!K13, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L13), 'Input 3 - Macro-Debt data(DMX)'!L13, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M13), 'Input 3 - Macro-Debt data(DMX)'!M13, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N13), 'Input 3 - Macro-Debt data(DMX)'!N13, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O13), 'Input 3 - Macro-Debt data(DMX)'!O13, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P13), 'Input 3 - Macro-Debt data(DMX)'!P13, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q13), 'Input 3 - Macro-Debt data(DMX)'!Q13, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R13), 'Input 3 - Macro-Debt data(DMX)'!R13, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S13), 'Input 3 - Macro-Debt data(DMX)'!S13, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T13), 'Input 3 - Macro-Debt data(DMX)'!T13, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U13), 'Input 3 - Macro-Debt data(DMX)'!U13, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V13), 'Input 3 - Macro-Debt data(DMX)'!V13, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W13), 'Input 3 - Macro-Debt data(DMX)'!W13, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X13), 'Input 3 - Macro-Debt data(DMX)'!X13, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y13), 'Input 3 - Macro-Debt data(DMX)'!Y13, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z13), 'Input 3 - Macro-Debt data(DMX)'!Z13, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA13), 'Input 3 - Macro-Debt data(DMX)'!AA13, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB13), 'Input 3 - Macro-Debt data(DMX)'!AB13, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC13), 'Input 3 - Macro-Debt data(DMX)'!AC13, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD13), 'Input 3 - Macro-Debt data(DMX)'!AD13, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE13), 'Input 3 - Macro-Debt data(DMX)'!AE13, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF13), 'Input 3 - Macro-Debt data(DMX)'!AF13, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG13), 'Input 3 - Macro-Debt data(DMX)'!AG13, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH13), 'Input 3 - Macro-Debt data(DMX)'!AH13, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI13), 'Input 3 - Macro-Debt data(DMX)'!AI13, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ13), 'Input 3 - Macro-Debt data(DMX)'!AJ13, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK13), 'Input 3 - Macro-Debt data(DMX)'!AK13, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL13), 'Input 3 - Macro-Debt data(DMX)'!AL13, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM13), 'Input 3 - Macro-Debt data(DMX)'!AM13, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN13), 'Input 3 - Macro-Debt data(DMX)'!AN13, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO13), 'Input 3 - Macro-Debt data(DMX)'!AO13, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP13), 'Input 3 - Macro-Debt data(DMX)'!AP13, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ13), 'Input 3 - Macro-Debt data(DMX)'!AQ13, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR13), 'Input 3 - Macro-Debt data(DMX)'!AR13, 0)","v":0}]
[null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C333,IF(START!L10=\"French\",translation!D333,IF(START!L10=\"Portuguese\",translation!E333,translation!F333)))","v":"None"},{"$f":"++IF(START!L10=\"English\",translation!C388,IF(START!L10=\"French\",translation!D388,IF(START!L10=\"Portuguese\",translation!E388,translation!F388)))","v":"US Gross domestic product deflator"},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K18), 'Input 3 - Macro-Debt data(DMX)'!K18, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L18), 'Input 3 - Macro-Debt data(DMX)'!L18, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M18), 'Input 3 - Macro-Debt data(DMX)'!M18, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N18), 'Input 3 - Macro-Debt data(DMX)'!N18, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O18), 'Input 3 - Macro-Debt data(DMX)'!O18, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P18), 'Input 3 - Macro-Debt data(DMX)'!P18, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q18), 'Input 3 - Macro-Debt data(DMX)'!Q18, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R18), 'Input 3 - Macro-Debt data(DMX)'!R18, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S18), 'Input 3 - Macro-Debt data(DMX)'!S18, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T18), 'Input 3 - Macro-Debt data(DMX)'!T18, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U18), 'Input 3 - Macro-Debt data(DMX)'!U18, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V18), 'Input 3 - Macro-Debt data(DMX)'!V18, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W18), 'Input 3 - Macro-Debt data(DMX)'!W18, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X18), 'Input 3 - Macro-Debt data(DMX)'!X18, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y18), 'Input 3 - Macro-Debt data(DMX)'!Y18, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z18), 'Input 3 - Macro-Debt data(DMX)'!Z18, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA18), 'Input 3 - Macro-Debt data(DMX)'!AA18, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB18), 'Input 3 - Macro-Debt data(DMX)'!AB18, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC18), 'Input 3 - Macro-Debt data(DMX)'!AC18, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD18), 'Input 3 - Macro-Debt data(DMX)'!AD18, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE18), 'Input 3 - Macro-Debt data(DMX)'!AE18, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF18), 'Input 3 - Macro-Debt data(DMX)'!AF18, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG18), 'Input 3 - Macro-Debt data(DMX)'!AG18, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH18), 'Input 3 - Macro-Debt data(DMX)'!AH18, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI18), 'Input 3 - Macro-Debt data(DMX)'!AI18, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ18), 'Input 3 - Macro-Debt data(DMX)'!AJ18, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK18), 'Input 3 - Macro-Debt data(DMX)'!AK18, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL18), 'Input 3 - Macro-Debt data(DMX)'!AL18, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM18), 'Input 3 - Macro-Debt data(DMX)'!AM18, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN18), 'Input 3 - Macro-Debt data(DMX)'!AN18, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO18), 'Input 3 - Macro-Debt data(DMX)'!AO18, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP18), 'Input 3 - Macro-Debt data(DMX)'!AP18, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ18), 'Input 3 - Macro-Debt data(DMX)'!AQ18, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR18), 'Input 3 - Macro-Debt data(DMX)'!AR18, 0)","v":0}]
[null,null,{"$f":"$C$14","v":"National Currency"},{"$f":"$D$58","v":"None"},{"$f":"++IF(START!L10=\"English\",translation!C389,IF(START!L10=\"French\",translation!D389,IF(START!L10=\"Portuguese\",translation!E389,translation!F389)))","v":"Exchange rate, national currency per U.S. Dollar, end of period"},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K19), 'Input 3 - Macro-Debt data(DMX)'!K19, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L19), 'Input 3 - Macro-Debt data(DMX)'!L19, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M19), 'Input 3 - Macro-Debt data(DMX)'!M19, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N19), 'Input 3 - Macro-Debt data(DMX)'!N19, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O19), 'Input 3 - Macro-Debt data(DMX)'!O19, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P19), 'Input 3 - Macro-Debt data(DMX)'!P19, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q19), 'Input 3 - Macro-Debt data(DMX)'!Q19, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R19), 'Input 3 - Macro-Debt data(DMX)'!R19, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S19), 'Input 3 - Macro-Debt data(DMX)'!S19, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T19), 'Input 3 - Macro-Debt data(DMX)'!T19, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U19), 'Input 3 - Macro-Debt data(DMX)'!U19, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V19), 'Input 3 - Macro-Debt data(DMX)'!V19, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W19), 'Input 3 - Macro-Debt data(DMX)'!W19, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X19), 'Input 3 - Macro-Debt data(DMX)'!X19, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y19), 'Input 3 - Macro-Debt data(DMX)'!Y19, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z19), 'Input 3 - Macro-Debt data(DMX)'!Z19, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA19), 'Input 3 - Macro-Debt data(DMX)'!AA19, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB19), 'Input 3 - Macro-Debt data(DMX)'!AB19, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC19), 'Input 3 - Macro-Debt data(DMX)'!AC19, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD19), 'Input 3 - Macro-Debt data(DMX)'!AD19, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE19), 'Input 3 - Macro-Debt data(DMX)'!AE19, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF19), 'Input 3 - Macro-Debt data(DMX)'!AF19, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG19), 'Input 3 - Macro-Debt data(DMX)'!AG19, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH19), 'Input 3 - Macro-Debt data(DMX)'!AH19, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI19), 'Input 3 - Macro-Debt data(DMX)'!AI19, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ19), 'Input 3 - Macro-Debt data(DMX)'!AJ19, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK19), 'Input 3 - Macro-Debt data(DMX)'!AK19, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL19), 'Input 3 - Macro-Debt data(DMX)'!AL19, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM19), 'Input 3 - Macro-Debt data(DMX)'!AM19, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN19), 'Input 3 - Macro-Debt data(DMX)'!AN19, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO19), 'Input 3 - Macro-Debt data(DMX)'!AO19, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP19), 'Input 3 - Macro-Debt data(DMX)'!AP19, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ19), 'Input 3 - Macro-Debt data(DMX)'!AQ19, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR19), 'Input 3 - Macro-Debt data(DMX)'!AR19, 0)","v":0}]
[null,null,"National Currency",{"$f":"$D$58","v":"None"},{"$f":"++IF(START!L10=\"English\",translation!C390,IF(START!L10=\"French\",translation!D390,IF(START!L10=\"Portuguese\",translation!E390,translation!F390)))","v":"Exchange rate, national currency per U.S. Dollar, average"},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K20), 'Input 3 - Macro-Debt data(DMX)'!K20, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L20), 'Input 3 - Macro-Debt data(DMX)'!L20, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M20), 'Input 3 - Macro-Debt data(DMX)'!M20, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N20), 'Input 3 - Macro-Debt data(DMX)'!N20, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O20), 'Input 3 - Macro-Debt data(DMX)'!O20, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P20), 'Input 3 - Macro-Debt data(DMX)'!P20, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q20), 'Input 3 - Macro-Debt data(DMX)'!Q20, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R20), 'Input 3 - Macro-Debt data(DMX)'!R20, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S20), 'Input 3 - Macro-Debt data(DMX)'!S20, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T20), 'Input 3 - Macro-Debt data(DMX)'!T20, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U20), 'Input 3 - Macro-Debt data(DMX)'!U20, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V20), 'Input 3 - Macro-Debt data(DMX)'!V20, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W20), 'Input 3 - Macro-Debt data(DMX)'!W20, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X20), 'Input 3 - Macro-Debt data(DMX)'!X20, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y20), 'Input 3 - Macro-Debt data(DMX)'!Y20, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z20), 'Input 3 - Macro-Debt data(DMX)'!Z20, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA20), 'Input 3 - Macro-Debt data(DMX)'!AA20, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB20), 'Input 3 - Macro-Debt data(DMX)'!AB20, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC20), 'Input 3 - Macro-Debt data(DMX)'!AC20, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD20), 'Input 3 - Macro-Debt data(DMX)'!AD20, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE20), 'Input 3 - Macro-Debt data(DMX)'!AE20, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF20), 'Input 3 - Macro-Debt data(DMX)'!AF20, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG20), 'Input 3 - Macro-Debt data(DMX)'!AG20, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH20), 'Input 3 - Macro-Debt data(DMX)'!AH20, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI20), 'Input 3 - Macro-Debt data(DMX)'!AI20, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ20), 'Input 3 - Macro-Debt data(DMX)'!AJ20, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK20), 'Input 3 - Macro-Debt data(DMX)'!AK20, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL20), 'Input 3 - Macro-Debt data(DMX)'!AL20, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM20), 'Input 3 - Macro-Debt data(DMX)'!AM20, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN20), 'Input 3 - Macro-Debt data(DMX)'!AN20, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO20), 'Input 3 - Macro-Debt data(DMX)'!AO20, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP20), 'Input 3 - Macro-Debt data(DMX)'!AP20, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ20), 'Input 3 - Macro-Debt data(DMX)'!AQ20, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR20), 'Input 3 - Macro-Debt data(DMX)'!AR20, 0)","v":0}]
[null,null,{"$f":"$C$14","v":"National Currency"},{"$f":"$D$6","v":"Million"},{"$f":"'Input 3 - Macro-Debt data(DMX)'!B14","v":"Public Investment, constant prices"},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K14), 'Input 3 - Macro-Debt data(DMX)'!K14, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L14), 'Input 3 - Macro-Debt data(DMX)'!L14, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M14), 'Input 3 - Macro-Debt data(DMX)'!M14, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N14), 'Input 3 - Macro-Debt data(DMX)'!N14, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O14), 'Input 3 - Macro-Debt data(DMX)'!O14, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P14), 'Input 3 - Macro-Debt data(DMX)'!P14, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q14), 'Input 3 - Macro-Debt data(DMX)'!Q14, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R14), 'Input 3 - Macro-Debt data(DMX)'!R14, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S14), 'Input 3 - Macro-Debt data(DMX)'!S14, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T14), 'Input 3 - Macro-Debt data(DMX)'!T14, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U14), 'Input 3 - Macro-Debt data(DMX)'!U14, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V14), 'Input 3 - Macro-Debt data(DMX)'!V14, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W14), 'Input 3 - Macro-Debt data(DMX)'!W14, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X14), 'Input 3 - Macro-Debt data(DMX)'!X14, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y14), 'Input 3 - Macro-Debt data(DMX)'!Y14, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z14), 'Input 3 - Macro-Debt data(DMX)'!Z14, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA14), 'Input 3 - Macro-Debt data(DMX)'!AA14, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB14), 'Input 3 - Macro-Debt data(DMX)'!AB14, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC14), 'Input 3 - Macro-Debt data(DMX)'!AC14, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD14), 'Input 3 - Macro-Debt data(DMX)'!AD14, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE14), 'Input 3 - Macro-Debt data(DMX)'!AE14, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF14), 'Input 3 - Macro-Debt data(DMX)'!AF14, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG14), 'Input 3 - Macro-Debt data(DMX)'!AG14, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH14), 'Input 3 - Macro-Debt data(DMX)'!AH14, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI14), 'Input 3 - Macro-Debt data(DMX)'!AI14, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ14), 'Input 3 - Macro-Debt data(DMX)'!AJ14, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK14), 'Input 3 - Macro-Debt data(DMX)'!AK14, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL14), 'Input 3 - Macro-Debt data(DMX)'!AL14, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM14), 'Input 3 - Macro-Debt data(DMX)'!AM14, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN14), 'Input 3 - Macro-Debt data(DMX)'!AN14, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO14), 'Input 3 - Macro-Debt data(DMX)'!AO14, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP14), 'Input 3 - Macro-Debt data(DMX)'!AP14, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ14), 'Input 3 - Macro-Debt data(DMX)'!AQ14, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR14), 'Input 3 - Macro-Debt data(DMX)'!AR14, 0)","v":0}]
[null,null,{"$f":"$C$14","v":"National Currency"},"Million",{"$f":"'Input 3 - Macro-Debt data(DMX)'!B15","v":"Private Investment, constant price"},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K15), 'Input 3 - Macro-Debt data(DMX)'!K15, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L15), 'Input 3 - Macro-Debt data(DMX)'!L15, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M15), 'Input 3 - Macro-Debt data(DMX)'!M15, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N15), 'Input 3 - Macro-Debt data(DMX)'!N15, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O15), 'Input 3 - Macro-Debt data(DMX)'!O15, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P15), 'Input 3 - Macro-Debt data(DMX)'!P15, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q15), 'Input 3 - Macro-Debt data(DMX)'!Q15, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R15), 'Input 3 - Macro-Debt data(DMX)'!R15, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S15), 'Input 3 - Macro-Debt data(DMX)'!S15, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T15), 'Input 3 - Macro-Debt data(DMX)'!T15, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U15), 'Input 3 - Macro-Debt data(DMX)'!U15, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V15), 'Input 3 - Macro-Debt data(DMX)'!V15, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W15), 'Input 3 - Macro-Debt data(DMX)'!W15, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X15), 'Input 3 - Macro-Debt data(DMX)'!X15, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y15), 'Input 3 - Macro-Debt data(DMX)'!Y15, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z15), 'Input 3 - Macro-Debt data(DMX)'!Z15, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA15), 'Input 3 - Macro-Debt data(DMX)'!AA15, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB15), 'Input 3 - Macro-Debt data(DMX)'!AB15, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC15), 'Input 3 - Macro-Debt data(DMX)'!AC15, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD15), 'Input 3 - Macro-Debt data(DMX)'!AD15, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE15), 'Input 3 - Macro-Debt data(DMX)'!AE15, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF15), 'Input 3 - Macro-Debt data(DMX)'!AF15, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG15), 'Input 3 - Macro-Debt data(DMX)'!AG15, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH15), 'Input 3 - Macro-Debt data(DMX)'!AH15, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI15), 'Input 3 - Macro-Debt data(DMX)'!AI15, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ15), 'Input 3 - Macro-Debt data(DMX)'!AJ15, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK15), 'Input 3 - Macro-Debt data(DMX)'!AK15, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL15), 'Input 3 - Macro-Debt data(DMX)'!AL15, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM15), 'Input 3 - Macro-Debt data(DMX)'!AM15, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN15), 'Input 3 - Macro-Debt data(DMX)'!AN15, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO15), 'Input 3 - Macro-Debt data(DMX)'!AO15, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP15), 'Input 3 - Macro-Debt data(DMX)'!AP15, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ15), 'Input 3 - Macro-Debt data(DMX)'!AQ15, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR15), 'Input 3 - Macro-Debt data(DMX)'!AR15, 0)","v":0}]
[null,null,{"$f":"'Input 3 - Macro-Debt data(DMX)'!F16","v":"Percent of GDP"},{"$f":"'Input 3 - Macro-Debt data(DMX)'!G16","v":"Unit"},{"$f":"'Input 3 - Macro-Debt data(DMX)'!B16","v":"Public Investment in percent of GDP (real), previous DSA vintage"},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K16), 'Input 3 - Macro-Debt data(DMX)'!K16, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L16), 'Input 3 - Macro-Debt data(DMX)'!L16, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M16), 'Input 3 - Macro-Debt data(DMX)'!M16, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N16), 'Input 3 - Macro-Debt data(DMX)'!N16, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O16), 'Input 3 - Macro-Debt data(DMX)'!O16, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P16), 'Input 3 - Macro-Debt data(DMX)'!P16, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q16), 'Input 3 - Macro-Debt data(DMX)'!Q16, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R16), 'Input 3 - Macro-Debt data(DMX)'!R16, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S16), 'Input 3 - Macro-Debt data(DMX)'!S16, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T16), 'Input 3 - Macro-Debt data(DMX)'!T16, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U16), 'Input 3 - Macro-Debt data(DMX)'!U16, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V16), 'Input 3 - Macro-Debt data(DMX)'!V16, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W16), 'Input 3 - Macro-Debt data(DMX)'!W16, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X16), 'Input 3 - Macro-Debt data(DMX)'!X16, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y16), 'Input 3 - Macro-Debt data(DMX)'!Y16, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z16), 'Input 3 - Macro-Debt data(DMX)'!Z16, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA16), 'Input 3 - Macro-Debt data(DMX)'!AA16, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB16), 'Input 3 - Macro-Debt data(DMX)'!AB16, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC16), 'Input 3 - Macro-Debt data(DMX)'!AC16, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD16), 'Input 3 - Macro-Debt data(DMX)'!AD16, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE16), 'Input 3 - Macro-Debt data(DMX)'!AE16, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF16), 'Input 3 - Macro-Debt data(DMX)'!AF16, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG16), 'Input 3 - Macro-Debt data(DMX)'!AG16, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH16), 'Input 3 - Macro-Debt data(DMX)'!AH16, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI16), 'Input 3 - Macro-Debt data(DMX)'!AI16, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ16), 'Input 3 - Macro-Debt data(DMX)'!AJ16, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK16), 'Input 3 - Macro-Debt data(DMX)'!AK16, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL16), 'Input 3 - Macro-Debt data(DMX)'!AL16, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM16), 'Input 3 - Macro-Debt data(DMX)'!AM16, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN16), 'Input 3 - Macro-Debt data(DMX)'!AN16, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO16), 'Input 3 - Macro-Debt data(DMX)'!AO16, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP16), 'Input 3 - Macro-Debt data(DMX)'!AP16, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ16), 'Input 3 - Macro-Debt data(DMX)'!AQ16, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR16), 'Input 3 - Macro-Debt data(DMX)'!AR16, 0)","v":0}]
[null,null,{"$f":"'Input 3 - Macro-Debt data(DMX)'!F17","v":"Percent of GDP"},{"$f":"'Input 3 - Macro-Debt data(DMX)'!G17","v":"Unit"},{"$f":"'Input 3 - Macro-Debt data(DMX)'!B17","v":"Private Investment in percent of GDP (real), previous DSA vintage"},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K17), 'Input 3 - Macro-Debt data(DMX)'!K17, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L17), 'Input 3 - Macro-Debt data(DMX)'!L17, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M17), 'Input 3 - Macro-Debt data(DMX)'!M17, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N17), 'Input 3 - Macro-Debt data(DMX)'!N17, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O17), 'Input 3 - Macro-Debt data(DMX)'!O17, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P17), 'Input 3 - Macro-Debt data(DMX)'!P17, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q17), 'Input 3 - Macro-Debt data(DMX)'!Q17, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R17), 'Input 3 - Macro-Debt data(DMX)'!R17, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S17), 'Input 3 - Macro-Debt data(DMX)'!S17, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T17), 'Input 3 - Macro-Debt data(DMX)'!T17, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U17), 'Input 3 - Macro-Debt data(DMX)'!U17, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V17), 'Input 3 - Macro-Debt data(DMX)'!V17, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W17), 'Input 3 - Macro-Debt data(DMX)'!W17, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X17), 'Input 3 - Macro-Debt data(DMX)'!X17, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y17), 'Input 3 - Macro-Debt data(DMX)'!Y17, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z17), 'Input 3 - Macro-Debt data(DMX)'!Z17, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA17), 'Input 3 - Macro-Debt data(DMX)'!AA17, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB17), 'Input 3 - Macro-Debt data(DMX)'!AB17, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC17), 'Input 3 - Macro-Debt data(DMX)'!AC17, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD17), 'Input 3 - Macro-Debt data(DMX)'!AD17, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE17), 'Input 3 - Macro-Debt data(DMX)'!AE17, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF17), 'Input 3 - Macro-Debt data(DMX)'!AF17, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG17), 'Input 3 - Macro-Debt data(DMX)'!AG17, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH17), 'Input 3 - Macro-Debt data(DMX)'!AH17, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI17), 'Input 3 - Macro-Debt data(DMX)'!AI17, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ17), 'Input 3 - Macro-Debt data(DMX)'!AJ17, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK17), 'Input 3 - Macro-Debt data(DMX)'!AK17, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL17), 'Input 3 - Macro-Debt data(DMX)'!AL17, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM17), 'Input 3 - Macro-Debt data(DMX)'!AM17, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN17), 'Input 3 - Macro-Debt data(DMX)'!AN17, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO17), 'Input 3 - Macro-Debt data(DMX)'!AO17, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP17), 'Input 3 - Macro-Debt data(DMX)'!AP17, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ17), 'Input 3 - Macro-Debt data(DMX)'!AQ17, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR17), 'Input 3 - Macro-Debt data(DMX)'!AR17, 0)","v":0}]
[]
[null,null,{"$f":"C5","v":"Units"},{"$f":"D5","v":"Scale"},{"$f":"++IF(START!L10=\"English\",translation!C392,IF(START!L10=\"French\",translation!D392,IF(START!L10=\"Portuguese\",translation!E392,translation!F392)))","v":"Calculated variables"},null,null,{"$f":"H5","v":2006},{"$f":"I5","v":2007},2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039]
[]
[null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C394,IF(START!L10=\"French\",translation!D394,IF(START!L10=\"Portuguese\",translation!E394,translation!F394)))","v":"External Sector"}]
[null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C395,IF(START!L10=\"French\",translation!D395,IF(START!L10=\"Portuguese\",translation!E395,translation!F395)))","v":"External interest rate (paid)"},null,null,0,{"$f":"IF(ISNUMBER(I18/(H8+H11)*100),I18/(H8+H11)*100,\"...\")","v":"..."},"...","...","...","...","...","...","...","...","...","...","...",{"$f":"IF(ISNUMBER(U18/(T8+T11)*100),U18/(T8+T11)*100,\"...\")","v":"..."},"...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","..."]
[null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C396,IF(START!L10=\"French\",translation!D396,IF(START!L10=\"Portuguese\",translation!E396,translation!F396)))","v":"Private debt in percent of GDP"},null,null,{"$f":"IF(ISNUMBER(H11/H56*100),H11/H56*100,\"…\")","v":"…"},"…","…","…","…","…","…","…","…","…","…","…","…",{"$f":"IF(ISNUMBER(U11/U56*100),U11/U56*100,\"…\")","v":"…"},"…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…"]
[null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C397,IF(START!L10=\"French\",translation!D397,IF(START!L10=\"Portuguese\",translation!E397,translation!F397)))","v":"Private debt service in percent of exports"},null,null,{"$f":"IF(ISNUMBER((H25+H20)/H29*100),(H25+H20)/H29*100,\"…\")","v":"…"},{"$f":"IF(ISNUMBER((I25+I20+H13)/I29*100),(I25+I20+H13)/I29*100,\"…\")","v":"…"},"…","…","…","…","…","…","…","…","…","…",{"$f":"IF(ISNUMBER((T25+T20+S13)/T29*100),(T25+T20+S13)/T29*100,\"…\")","v":"…"},{"$f":"IF(ISNUMBER((U25+U20+T13)/U29*100),(U25+U20+T13)/U29*100,\"…\")","v":"…"},{"$f":"IF(ISNUMBER((V25+V20+U13)/V29*100),(V25+V20+U13)/V29*100,\"…\")","v":"…"},"…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…"]
[null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C410,IF(START!L10=\"French\",translation!D410,IF(START!L10=\"Portuguese\",translation!E410,translation!F410)))","v":"Non-interest current account in percent of GDP"},null,null,{"$f":"IF(ISNUMBER((H28+H18)/H56*100),(H28+H18)/H56*100,\"…\")","v":"…"},"…","…","…","…","…","…","…","…","…","…","…","…",{"$f":"IF(ISNUMBER((U28+U18)/U56*100),(U28+U18)/U56*100,\"…\")","v":"…"},"…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…"]
[null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C411,IF(START!L10=\"French\",translation!D411,IF(START!L10=\"Portuguese\",translation!E411,translation!F411)))","v":"Current official transfers in percent of GDP"},null,null,{"$f":"IF(ISNUMBER(H32/H56*100),H32/H56*100,\"…\")","v":"…"},"…","…","…","…","…","…","…","…","…","…","…","…",{"$f":"IF(ISNUMBER(U32/U56*100),U32/U56*100,\"…\")","v":"…"},"…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…"]
[null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C412,IF(START!L10=\"French\",translation!D412,IF(START!L10=\"Portuguese\",translation!E412,translation!F412)))","v":"Total gross financing"},null,null,{"$f":"IF(ISNUMBER(-H28-H34+H23+E89),-H28-H34+H23+E89,\"...\")","v":"..."},{"$f":"IF(ISNUMBER(-I28-I34+I23+H89),-I28-I34+I23+H89,\"...\")","v":0},0,0,0,0,0,0,0,0,0,0,0,"...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","..."]
[null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C413,IF(START!L10=\"French\",translation!D413,IF(START!L10=\"Portuguese\",translation!E413,translation!F413)))","v":"o/w covered by private sector"},null,null,{"$f":"IF(ISNUMBER(H12-E11+H25+E13),H12-E11+H25+E13,\"...\")","v":"..."},{"$f":"IF(ISNUMBER(I12-H12+I25+I13),I12-H12+I25+I13,\"...\")","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNUMBER(U12-T12+U25+U13),U12-T12+U25+U13,\"...\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C414,IF(START!L10=\"French\",translation!D414,IF(START!L10=\"Portuguese\",translation!E414,translation!F414)))","v":"o/w covered by public sector"},null,null,{"$f":"IF(ISNUMBER(H74-H75),H74-H75,\"...\")","v":"..."},0,0,0,0,0,0,0,0,0,0,0,0,"...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","..."]
[null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C424,IF(START!L10=\"French\",translation!D424,IF(START!L10=\"Portuguese\",translation!E424,translation!F424)))","v":"Residual financing gaps after private and public external financing ((-): overfinancing)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+U76-U10-Ext_Debt_Data!F118","v":{"$error":"#VALUE!"}},{"$f":"+V76-V10-Ext_Debt_Data!G118","v":{"$error":"#VALUE!"}},{"$f":"+W76-W10-Ext_Debt_Data!H118","v":{"$error":"#VALUE!"}},{"$f":"+X76-X10-Ext_Debt_Data!I118","v":{"$error":"#VALUE!"}},{"$f":"+Y76-Y10-Ext_Debt_Data!J118","v":{"$error":"#VALUE!"}},{"$f":"+Z76-Z10-Ext_Debt_Data!K118","v":{"$error":"#VALUE!"}},{"$f":"+AA76-AA10-Ext_Debt_Data!L118","v":{"$error":"#VALUE!"}},{"$f":"+AB76-AB10-Ext_Debt_Data!M118","v":{"$error":"#VALUE!"}},{"$f":"+AC76-AC10-Ext_Debt_Data!N118","v":{"$error":"#VALUE!"}},{"$f":"+AD76-AD10-Ext_Debt_Data!O118","v":{"$error":"#VALUE!"}},{"$f":"+AE76-AE10-Ext_Debt_Data!P118","v":{"$error":"#VALUE!"}},{"$f":"+AF76-AF10-Ext_Debt_Data!Q118","v":{"$error":"#VALUE!"}},{"$f":"+AG76-AG10-Ext_Debt_Data!R118","v":{"$error":"#VALUE!"}},{"$f":"+AH76-AH10-Ext_Debt_Data!S118","v":{"$error":"#VALUE!"}},{"$f":"+AI76-AI10-Ext_Debt_Data!T118","v":{"$error":"#VALUE!"}},{"$f":"+AJ76-AJ10-Ext_Debt_Data!U118","v":{"$error":"#VALUE!"}},{"$f":"+AK76-AK10-Ext_Debt_Data!V118","v":{"$error":"#VALUE!"}},{"$f":"+AL76-AL10-Ext_Debt_Data!W118","v":{"$error":"#VALUE!"}},{"$f":"+AM76-AM10-Ext_Debt_Data!X118","v":{"$error":"#VALUE!"}},{"$f":"+AN76-AN10-Ext_Debt_Data!Y118","v":{"$error":"#VALUE!"}},{"$f":"+AO76-AO10-Ext_Debt_Data!Z118","v":{"$error":"#VALUE!"}}]
[null,null,null,null,"(Note) \n- This line is equal to External GFNs - (Private financing) - (Public external financing)\n- Nonzero value should be consistent with other BoP components not shown in this GFN calculation (e.g., reserve accumulation).\n"]
[null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C398,IF(START!L10=\"French\",translation!D398,IF(START!L10=\"Portuguese\",translation!E398,translation!F398)))","v":"Public Sector"}]
[null,null,{"$f":"$C$14","v":"National Currency"},{"$f":"$D$6","v":"Million"},{"$f":"++IF(START!L10=\"English\",translation!C340,IF(START!L10=\"French\",translation!D340,IF(START!L10=\"Portuguese\",translation!E340,translation!F340)))","v":"Total public debt outstanding at year-end"},null,null,{"$f":"IF(ISNUMBER(H81+H82),H81+H82,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNUMBER(U81+U82),U81+U82,0)","v":0},{"$f":"IF(ISNUMBER(V81+V82),V81+V82,0)","v":0},{"$f":"IF(ISNUMBER(W81+W82),W81+W82,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$14","v":"National Currency"},{"$f":"$D$6","v":"Million"},{"$f":"++IF(START!L10=\"English\",translation!C343,IF(START!L10=\"French\",translation!D343,IF(START!L10=\"Portuguese\",translation!E343,translation!F343)))","v":"Total public external debt"},null,null,{"$f":"+H8*H59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"National Currency","Million","Total public domestic debt",null,null,{"$f":"IF(ISNUMBER(H14),H14,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"National Currency","Million",{"$f":"++IF(START!L10=\"English\",translation!C344,IF(START!L10=\"French\",translation!D344,IF(START!L10=\"Portuguese\",translation!E344,translation!F344)))","v":"Foreign-currency denominated public debt (end of period)"},null,null,{"$f":"'Input 3 - Macro-Debt data(DMX)'!K210*H59","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!L210*I59","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!M210*J59","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!N210*K59","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!O210*L59","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!P210*M59","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!Q210*N59","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!R210*O59","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!S210*P59","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!T210*Q59","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!U210*R59","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!V210*S59","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!W210*T59","v":0},{"$f":"Ext_Debt_Data!F379*U59","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!G379*V59","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!H379*W59","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!I379*X59","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!J379*Y59","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!K379*Z59","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!L379*AA59","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!M379*AB59","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!N379*AC59","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!O379*AD59","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!P379*AE59","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!Q379*AF59","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!R379*AG59","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!S379*AH59","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!T379*AI59","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!U379*AJ59","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!V379*AK59","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!W379*AL59","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!X379*AM59","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!Y379*AN59","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!Z379*AO59","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C399,IF(START!L10=\"French\",translation!D399,IF(START!L10=\"Portuguese\",translation!E399,translation!F399)))","v":"Share of foreign-currency denominated Public debt in total Public debt (previous period)"},null,null,{"$f":"+IF(ISNUMBER(G83/(G14+G8*G59)),G83/(G14+G8*G59),\"…\")","v":"…"},"…","…","…",{"$f":"+IF(ISNUMBER(K83/(K14+K8*K59)),K83/(K14+K8*K59),\"…\")","v":"…"},"…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…"]
[null,null,null,null,{"$f":"translation!C400","v":"Share of local-currency denominated external public debt in total external debt "},null,null,{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Input 3 - Macro-Debt data(DMX)'!K204/'Macro-Debt_Data'!H6*100,0)","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Input 3 - Macro-Debt data(DMX)'!L204/'Macro-Debt_Data'!I6*100,0)","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Input 3 - Macro-Debt data(DMX)'!M204/'Macro-Debt_Data'!J6*100,0)","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Input 3 - Macro-Debt data(DMX)'!N204/'Macro-Debt_Data'!K6*100,0)","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Input 3 - Macro-Debt data(DMX)'!O204/'Macro-Debt_Data'!L6*100,0)","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Input 3 - Macro-Debt data(DMX)'!P204/'Macro-Debt_Data'!M6*100,0)","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Input 3 - Macro-Debt data(DMX)'!Q204/'Macro-Debt_Data'!N6*100,0)","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Input 3 - Macro-Debt data(DMX)'!R204/'Macro-Debt_Data'!O6*100,0)","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Input 3 - Macro-Debt data(DMX)'!S204/'Macro-Debt_Data'!P6*100,0)","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Input 3 - Macro-Debt data(DMX)'!T204/'Macro-Debt_Data'!Q6*100,0)","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Input 3 - Macro-Debt data(DMX)'!U204/'Macro-Debt_Data'!R6*100,0)","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Input 3 - Macro-Debt data(DMX)'!V204/'Macro-Debt_Data'!S6*100,0)","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Input 3 - Macro-Debt data(DMX)'!W204/'Macro-Debt_Data'!T6*100,0)","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,((('Input 5 - Local-debt Financing'!I166+'Input 5 - Local-debt Financing'!I203)/U59)/U6)*100,0)","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,((('Input 5 - Local-debt Financing'!J166+'Input 5 - Local-debt Financing'!J203)/V59)/V6)*100,0)","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,((('Input 5 - Local-debt Financing'!K166+'Input 5 - Local-debt Financing'!K203)/W59)/W6)*100,0)","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,((('Input 5 - Local-debt Financing'!L166+'Input 5 - Local-debt Financing'!L203)/X59)/X6)*100,0)","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,((('Input 5 - Local-debt Financing'!M166+'Input 5 - Local-debt Financing'!M203)/Y59)/Y6)*100,0)","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,((('Input 5 - Local-debt Financing'!N166+'Input 5 - Local-debt Financing'!N203)/Z59)/Z6)*100,0)","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,((('Input 5 - Local-debt Financing'!O166+'Input 5 - Local-debt Financing'!O203)/AA59)/AA6)*100,0)","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,((('Input 5 - Local-debt Financing'!P166+'Input 5 - Local-debt Financing'!P203)/AB59)/AB6)*100,0)","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,((('Input 5 - Local-debt Financing'!Q166+'Input 5 - Local-debt Financing'!Q203)/AC59)/AC6)*100,0)","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,((('Input 5 - Local-debt Financing'!R166+'Input 5 - Local-debt Financing'!R203)/AD59)/AD6)*100,0)","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,((('Input 5 - Local-debt Financing'!S166+'Input 5 - Local-debt Financing'!S203)/AE59)/AE6)*100,0)","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,((('Input 5 - Local-debt Financing'!T166+'Input 5 - Local-debt Financing'!T203)/AF59)/AF6)*100,0)","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,((('Input 5 - Local-debt Financing'!U166+'Input 5 - Local-debt Financing'!U203)/AG59)/AG6)*100,0)","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,((('Input 5 - Local-debt Financing'!V166+'Input 5 - Local-debt Financing'!V203)/AH59)/AH6)*100,0)","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,((('Input 5 - Local-debt Financing'!W166+'Input 5 - Local-debt Financing'!W203)/AI59)/AI6)*100,0)","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,((('Input 5 - Local-debt Financing'!X166+'Input 5 - Local-debt Financing'!X203)/AJ59)/AJ6)*100,0)","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,((('Input 5 - Local-debt Financing'!Y166+'Input 5 - Local-debt Financing'!Y203)/AK59)/AK6)*100,0)","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,((('Input 5 - Local-debt Financing'!Z166+'Input 5 - Local-debt Financing'!Z203)/AL59)/AL6)*100,0)","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,((('Input 5 - Local-debt Financing'!AA166+'Input 5 - Local-debt Financing'!AA203)/AM59)/AM6)*100,0)","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,((('Input 5 - Local-debt Financing'!AB166+'Input 5 - Local-debt Financing'!AB203)/AN59)/AN6)*100,0)","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,((('Input 5 - Local-debt Financing'!AC166+'Input 5 - Local-debt Financing'!AC203)/AO59)/AO6)*100,0)","v":0}]
[null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C401,IF(START!L10=\"French\",translation!D401,IF(START!L10=\"Portuguese\",translation!E401,translation!F401)))","v":"Interest rate on external debt"},null,null,{"$f":"IF(ISNUMBER(H19/G8),H19/G8*100,\"...\")","v":"..."},"...","...","...","...","...","...","...","...","...","...","...","...",{"$f":"IF(ISNUMBER(U19/T8),U19/T8*100,\"...\")","v":"..."},{"$f":"IF(ISNUMBER(V19/U8),V19/U8*100,\"...\")","v":"..."},"...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","..."]
[null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C402,IF(START!L10=\"French\",translation!D402,IF(START!L10=\"Portuguese\",translation!E402,translation!F402)))","v":"Interest rate on domestic debt"},null,null,{"$f":"IF(ISNUMBER(H21/G14),H21/G14*H60*100,\"...\")","v":"..."},"...","...","...","...","...","...","...","...","...","...","...","...",{"$f":"IF(ISNUMBER(U21/T14),U21/T14*U60*100,\"...\")","v":"..."},"...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","..."]
[null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C403,IF(START!L10=\"French\",translation!D403,IF(START!L10=\"Portuguese\",translation!E403,translation!F403)))","v":"Average Maturity (Debt stock / Amortization)"},null,null,{"$f":"+IF(ISNUMBER((H14/H59+H8)/(H26+H24+G10+G16/H59)),(H14/H59+H8)/(H26+H24+G10+G16/H59),\"…\")","v":"…"},"…","…","…","…","…","…","…","…","…","…","…","…",{"$f":"+IF(ISNUMBER((U14/U59+U8)/(U26+U24+T10+T16/U59)),(U14/U59+U8)/(U26+U24+T10+T16/U59),\"…\")","v":"…"},"…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…"]
[null,null,{"$f":"C6","v":"US Dollars"},{"$f":"$D$6","v":"Million"},{"$f":"++IF(START!L10=\"English\",translation!C346,IF(START!L10=\"French\",translation!D346,IF(START!L10=\"Portuguese\",translation!E346,translation!F346)))","v":"Total short-term external debt (public +private)"},null,null,{"$f":"H10+H13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U10+U13","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C406,IF(START!L10=\"French\",translation!D406,IF(START!L10=\"Portuguese\",translation!E406,translation!F406)))","v":"Grant element of new public external borrowing (in percent; if available)"},null,null,"…","…","…","…","…","…","…","…","…","…","…","…","…",{"$f":"Ext_Debt_Data!F388","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!G388","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!H388","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!I388","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!J388","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!K388","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!L388","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!M388","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!N388","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!O388","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!P388","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!Q388","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!R388","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!S388","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!T388","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!U388","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!V388","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!W388","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!X388","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!Y388","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!Z388","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$14","v":"National Currency"},{"$f":"$D$6","v":"Million"},{"$f":"++IF(START!L10=\"English\",translation!C407,IF(START!L10=\"French\",translation!D407,IF(START!L10=\"Portuguese\",translation!E407,translation!F407)))","v":"PV of contingent liabilities (if available)"},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K31), 'Input 3 - Macro-Debt data(DMX)'!K31, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L31), 'Input 3 - Macro-Debt data(DMX)'!L31, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M31), 'Input 3 - Macro-Debt data(DMX)'!M31, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N31), 'Input 3 - Macro-Debt data(DMX)'!N31, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O31), 'Input 3 - Macro-Debt data(DMX)'!O31, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P31), 'Input 3 - Macro-Debt data(DMX)'!P31, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q31), 'Input 3 - Macro-Debt data(DMX)'!Q31, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R31), 'Input 3 - Macro-Debt data(DMX)'!R31, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S31), 'Input 3 - Macro-Debt data(DMX)'!S31, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T31), 'Input 3 - Macro-Debt data(DMX)'!T31, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U31), 'Input 3 - Macro-Debt data(DMX)'!U31, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V31), 'Input 3 - Macro-Debt data(DMX)'!V31, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W31), 'Input 3 - Macro-Debt data(DMX)'!W31, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X31), 'Input 3 - Macro-Debt data(DMX)'!X31, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y31), 'Input 3 - Macro-Debt data(DMX)'!Y31, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z31), 'Input 3 - Macro-Debt data(DMX)'!Z31, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA31), 'Input 3 - Macro-Debt data(DMX)'!AA31, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB31), 'Input 3 - Macro-Debt data(DMX)'!AB31, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC31), 'Input 3 - Macro-Debt data(DMX)'!AC31, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD31), 'Input 3 - Macro-Debt data(DMX)'!AD31, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE31), 'Input 3 - Macro-Debt data(DMX)'!AE31, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF31), 'Input 3 - Macro-Debt data(DMX)'!AF31, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG31), 'Input 3 - Macro-Debt data(DMX)'!AG31, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH31), 'Input 3 - Macro-Debt data(DMX)'!AH31, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI31), 'Input 3 - Macro-Debt data(DMX)'!AI31, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ31), 'Input 3 - Macro-Debt data(DMX)'!AJ31, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK31), 'Input 3 - Macro-Debt data(DMX)'!AK31, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL31), 'Input 3 - Macro-Debt data(DMX)'!AL31, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM31), 'Input 3 - Macro-Debt data(DMX)'!AM31, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN31), 'Input 3 - Macro-Debt data(DMX)'!AN31, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO31), 'Input 3 - Macro-Debt data(DMX)'!AO31, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP31), 'Input 3 - Macro-Debt data(DMX)'!AP31, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ31), 'Input 3 - Macro-Debt data(DMX)'!AQ31, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR31), 'Input 3 - Macro-Debt data(DMX)'!AR31, 0)","v":0}]
[null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C408,IF(START!L10=\"French\",translation!D408,IF(START!L10=\"Portuguese\",translation!E408,translation!F408)))","v":"PV of public sector external debt (end of period)"},null,null,"…","…","…","…","…","…","…","…","…","…","…","…",{"$f":"+Ext_Debt_Data!E371*T59","v":{"$error":"#DIV/0!"}},{"$f":"+Ext_Debt_Data!F371*U59","v":{"$error":"#DIV/0!"}},{"$f":"+Ext_Debt_Data!G371*V59","v":{"$error":"#DIV/0!"}},{"$f":"+Ext_Debt_Data!H371*W59","v":{"$error":"#DIV/0!"}},{"$f":"+Ext_Debt_Data!I371*X59","v":{"$error":"#DIV/0!"}},{"$f":"+Ext_Debt_Data!J371*Y59","v":{"$error":"#DIV/0!"}},{"$f":"+Ext_Debt_Data!K371*Z59","v":{"$error":"#DIV/0!"}},{"$f":"+Ext_Debt_Data!L371*AA59","v":{"$error":"#DIV/0!"}},{"$f":"+Ext_Debt_Data!M371*AB59","v":{"$error":"#DIV/0!"}},{"$f":"+Ext_Debt_Data!N371*AC59","v":{"$error":"#DIV/0!"}},{"$f":"+Ext_Debt_Data!O371*AD59","v":{"$error":"#DIV/0!"}},{"$f":"+Ext_Debt_Data!P371*AE59","v":{"$error":"#DIV/0!"}},{"$f":"+Ext_Debt_Data!Q371*AF59","v":{"$error":"#DIV/0!"}},{"$f":"+Ext_Debt_Data!R371*AG59","v":{"$error":"#DIV/0!"}},{"$f":"+Ext_Debt_Data!S371*AH59","v":{"$error":"#DIV/0!"}},{"$f":"+Ext_Debt_Data!T371*AI59","v":{"$error":"#DIV/0!"}},{"$f":"+Ext_Debt_Data!U371*AJ59","v":{"$error":"#DIV/0!"}},{"$f":"+Ext_Debt_Data!V371*AK59","v":{"$error":"#DIV/0!"}},{"$f":"+Ext_Debt_Data!W371*AL59","v":{"$error":"#DIV/0!"}},{"$f":"+Ext_Debt_Data!X371*AM59","v":{"$error":"#DIV/0!"}},{"$f":"+Ext_Debt_Data!Y371*AN59","v":{"$error":"#DIV/0!"}},{"$f":"+Ext_Debt_Data!Z371*AO59","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"Total public debt outstanding (net)",null,null,{"$f":"H80-H50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C6","v":"US Dollars"},{"$f":"$D$6","v":"Million"},{"$f":"++IF(START!L10=\"English\",translation!C417,IF(START!L10=\"French\",translation!D417,IF(START!L10=\"Portuguese\",translation!E417,translation!F417)))","v":"Government revenues (excluding grants)"},null,null,{"$f":"IF(ISNUMBER((H45-H46)/H60),(H45-H46)/H60, \"…\")","v":"…"},"…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…"]
[null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C418,IF(START!L10=\"French\",translation!D418,IF(START!L10=\"Portuguese\",translation!E418,translation!F418)))","v":"Real revenue and grants"},null,null,{"$f":"+IF(ISNUMBER((H45)/H108*100),(H45)/H108*100,\"…\")","v":"…"},"…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…"]
[null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C419,IF(START!L10=\"French\",translation!D419,IF(START!L10=\"Portuguese\",translation!E419,translation!F419)))","v":"Growth in real revenues and grants"},null,null,{"$f":"IF(ISNUMBER(E96),(H96/E96-1)*100,\"...\")","v":"..."},{"$f":"IF(ISNUMBER(H96),(I96/H96-1)*100,\"...\")","v":"..."},"...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","..."]
[null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C421,IF(START!L10=\"French\",translation!D421,IF(START!L10=\"Portuguese\",translation!E421,translation!F421)))","v":"Revenues in percent of GDP"},null,null,{"$f":"IF(ISNUMBER(H95/H56*100),H95/H56*100,\"…\")","v":"…"},"…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…"]
[null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C422,IF(START!L10=\"French\",translation!D422,IF(START!L10=\"Portuguese\",translation!E422,translation!F422)))","v":"Real non-interest expenditure"},null,null,{"$f":"+IF(ISNUMBER((H48)/H108*100),(H48)/H108*100,\"…\")","v":"…"},"…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…"]
[null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C423,IF(START!L10=\"French\",translation!D423,IF(START!L10=\"Portuguese\",translation!E423,translation!F423)))","v":"Growth of real non-interest expenditures"},null,null,null,{"$f":"++IF(ISNUMBER(I99/H99-1),(I99/H99-1)*100,\"…\")","v":"…"},"…","…","…","…","…","…","…","…","…","…","…",{"$f":"++IF(ISNUMBER(U99/T99-1),(U99/T99-1)*100,\"…\")","v":"…"},{"$f":"++IF(ISNUMBER(V99/U99-1),(V99/U99-1)*100,\"…\")","v":"…"},"…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…"]
[null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C415,IF(START!L10=\"French\",translation!D415,IF(START!L10=\"Portuguese\",translation!E415,translation!F415)))","v":"Gross financing need"},null,null,"…",{"$f":"IF(ISNUMBER(-I44+(I19+I21+I26+H10+I24)*I60+H16+(I51+I52)-(I47+I53)),-I44+(I19+I21+I26+H10+I24)*I60+H16+(I51+I52)-(I47+I53),\"…\")","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNUMBER(-T44+(T19+T21+T26+S10+T24)*T60+S16+(T51+T52)-(T47+T53)),-T44+(T19+T21+T26+S10+T24)*T60+S16+(T51+T52)-(T47+T53),\"…\")","v":0},{"$f":"'Input 5 - Local-debt Financing'!I56","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!J56","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!K56","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!L56","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!M56","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!N56","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!O56","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!P56","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Q56","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!R56","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!S56","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!T56","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!U56","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!V56","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!W56","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!X56","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Y56","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Z56","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AA56","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AB56","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AC56","v":{"$error":"#DIV/0!"}}]
[]
[null,null,{"$f":"C6","v":"US Dollars"},{"$f":"$D$6","v":"Million"},"Aid Flows",null,null,{"$f":"+SUM(H104:H105)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C420,IF(START!L10=\"French\",translation!D420,IF(START!L10=\"Portuguese\",translation!E420,translation!F420)))","v":"Grants"},null,null,{"$f":"H46/H60","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,{"$f":"+E54","v":"Concessional loans"},null,null,{"$f":"+H54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C425,IF(START!L10=\"French\",translation!D425,IF(START!L10=\"Portuguese\",translation!E425,translation!F425)))","v":"Real Economy "}]
[null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C426,IF(START!L10=\"French\",translation!D426,IF(START!L10=\"Portuguese\",translation!E426,translation!F426)))","v":"Real GDP growth"},null,null,null,{"$f":"+IF(ISNUMBER((I57/H57-1)*100),(I57/H57-1)*100,\"…\")","v":"…"},"…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…"]
[null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C427,IF(START!L10=\"French\",translation!D427,IF(START!L10=\"Portuguese\",translation!E427,translation!F427)))","v":"GDP deflator index (national currency)"},null,null,{"$f":"+IF(ISNUMBER(H56*H60/H57),H56*H60/H57*100, \"…\")","v":"…"},"…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…"]
[null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C428,IF(START!L10=\"French\",translation!D428,IF(START!L10=\"Portuguese\",translation!E428,translation!F428)))","v":"Change in GDP Deflator factor (percent)"},null,null,{"$f":"IF(ISNUMBER(E108),(H108/E108-1)*100,\"...\")","v":"..."},{"$f":"IF(ISNUMBER(H108),(I108/H108-1)*100,\"...\")","v":"..."},"...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","..."]
[null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C429,IF(START!L10=\"French\",translation!D429,IF(START!L10=\"Portuguese\",translation!E429,translation!F429)))","v":"GDP deflator index (dollars)"},null,null,{"$f":"+IF(ISNUMBER(H56/H57),H56/H57*100, \"…\")","v":"…"},"…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…"]
[null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C430,IF(START!L10=\"French\",translation!D430,IF(START!L10=\"Portuguese\",translation!E430,translation!F430)))","v":"Change in GDP Deflator factor (percent)"},null,null,{"$f":"IF(ISNUMBER(E110),(H110/E110-1)*100,\"...\")","v":"..."},{"$f":"IF(ISNUMBER(H110),(I110/H110-1)*100,\"...\")","v":"..."},"...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","..."]
[null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C431,IF(START!L10=\"French\",translation!D431,IF(START!L10=\"Portuguese\",translation!E431,translation!F431)))","v":"US GDP Deflator (percent change)"},null,null,null,{"$f":"IF(ISNUMBER(H58),(I58/H58-1)*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C432,IF(START!L10=\"French\",translation!D432,IF(START!L10=\"Portuguese\",translation!E432,translation!F432)))","v":"Exchange rate dollar/NC"},null,null,{"$f":"1/H60","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C433,IF(START!L10=\"French\",translation!D433,IF(START!L10=\"Portuguese\",translation!E433,translation!F433)))","v":"Depreciation of NC (+: depreciation)"},null,null,{"$f":"IF(ISNUMBER(-100*(H113/E113-1)),-100*(H113/E113-1),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(-100*(I113/H113-1)),-100*(I113/H113-1),\"...\")","v":"..."},"...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","..."]
[]
[null,null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C435,IF(START!L10=\"French\",translation!D435,IF(START!L10=\"Portuguese\",translation!E435,translation!F435)))","v":"1/ Includes arrears "}]

{"sheet":"Ext_Debt_Data","index":32,"n_rows":423,"n_cols":52,"rows_kept":423,"cut":false,"hidden":false,"merged":[[115,2,115,3],[396,1,397,2],[230,0,230,1],[262,0,262,1]]}
[null,null,null,null,{"$f":"+E9","v":2018},{"$f":"+F9","v":2019},{"$f":"+G9","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063]
[{"$f":"++IF(START!L10=\"English\",translation!C614,IF(START!L10=\"French\",translation!D614,IF(START!L10=\"Portuguese\",translation!E614,translation!F614)))","v":"THIS SHEET CALCULATES THE PV OF PUBLIC (PPG) EXTERNAL DEBT"}]
[]
[]
[{"$f":"'Input 1 - Basics'!B5","v":"Blue cells are populated automatically"}]
[]
[]
[{"$f":"++IF(START!L10=\"English\",translation!C615,IF(START!L10=\"French\",translation!D615,IF(START!L10=\"Portuguese\",translation!E615,translation!F615)))","v":"1. Old MLT debt (excluding arrears): debt service due 1/"}]
[null,null,null,{"$f":"+'Macro-Debt_Data'!S5","v":2017},{"$f":"+'Macro-Debt_Data'!T5","v":2018},{"$f":"+'Macro-Debt_Data'!U5","v":2019},{"$f":"+'Macro-Debt_Data'!V5","v":2020},{"$f":"+'Macro-Debt_Data'!W5","v":2021},{"$f":"+'Macro-Debt_Data'!X5","v":2022},{"$f":"+'Macro-Debt_Data'!Y5","v":2023},{"$f":"+'Macro-Debt_Data'!Z5","v":2024},{"$f":"+'Macro-Debt_Data'!AA5","v":2025},{"$f":"+'Macro-Debt_Data'!AB5","v":2026},{"$f":"+'Macro-Debt_Data'!AC5","v":2027},{"$f":"+'Macro-Debt_Data'!AD5","v":2028},{"$f":"+'Macro-Debt_Data'!AE5","v":2029},{"$f":"+'Macro-Debt_Data'!AF5","v":2030},{"$f":"+'Macro-Debt_Data'!AG5","v":2031},{"$f":"+'Macro-Debt_Data'!AH5","v":2032},{"$f":"+'Macro-Debt_Data'!AI5","v":2033},{"$f":"+'Macro-Debt_Data'!AJ5","v":2034},{"$f":"+'Macro-Debt_Data'!AK5","v":2035},{"$f":"+'Macro-Debt_Data'!AL5","v":2036},{"$f":"+'Macro-Debt_Data'!AM5","v":2037},{"$f":"+'Macro-Debt_Data'!AN5","v":2038},{"$f":"+'Macro-Debt_Data'!AO5","v":2039},{"$f":"+Z9+1","v":2040},{"$f":"+AA9+1","v":2041},2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,null,"Series Code"]
["External debt (excluding locally-issued debt)"]
[{"$f":"++IF(START!L$10=\"English\",translation!C$617,IF(START!L$10=\"French\",translation!D$617,IF(START!L$10=\"Portuguese\",translation!E$617,translation!F$617)))","v":"Multilaterals"},null,null,null,{"$f":"SUM(E12:E17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"OLD_ML"]
[{"$f":"'Input 4 - External Financing'!B$10","v":"IMF"},null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W65), 'Input 3 - Macro-Debt data(DMX)'!W65, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X65), 'Input 3 - Macro-Debt data(DMX)'!X65, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y65), 'Input 3 - Macro-Debt data(DMX)'!Y65, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z65), 'Input 3 - Macro-Debt data(DMX)'!Z65, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA65), 'Input 3 - Macro-Debt data(DMX)'!AA65, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB65), 'Input 3 - Macro-Debt data(DMX)'!AB65, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC65), 'Input 3 - Macro-Debt data(DMX)'!AC65, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD65), 'Input 3 - Macro-Debt data(DMX)'!AD65, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE65), 'Input 3 - Macro-Debt data(DMX)'!AE65, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF65), 'Input 3 - Macro-Debt data(DMX)'!AF65, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG65), 'Input 3 - Macro-Debt data(DMX)'!AG65, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH65), 'Input 3 - Macro-Debt data(DMX)'!AH65, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI65), 'Input 3 - Macro-Debt data(DMX)'!AI65, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ65), 'Input 3 - Macro-Debt data(DMX)'!AJ65, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK65), 'Input 3 - Macro-Debt data(DMX)'!AK65, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL65), 'Input 3 - Macro-Debt data(DMX)'!AL65, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM65), 'Input 3 - Macro-Debt data(DMX)'!AM65, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN65), 'Input 3 - Macro-Debt data(DMX)'!AN65, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO65), 'Input 3 - Macro-Debt data(DMX)'!AO65, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP65), 'Input 3 - Macro-Debt data(DMX)'!AP65, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ65), 'Input 3 - Macro-Debt data(DMX)'!AQ65, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR65), 'Input 3 - Macro-Debt data(DMX)'!AR65, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AS65), 'Input 3 - Macro-Debt data(DMX)'!AS65, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AT65), 'Input 3 - Macro-Debt data(DMX)'!AT65, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AU65), 'Input 3 - Macro-Debt data(DMX)'!AU65, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AV65), 'Input 3 - Macro-Debt data(DMX)'!AV65, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AW65), 'Input 3 - Macro-Debt data(DMX)'!AW65, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AX65), 'Input 3 - Macro-Debt data(DMX)'!AX65, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AY65), 'Input 3 - Macro-Debt data(DMX)'!AY65, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AZ65), 'Input 3 - Macro-Debt data(DMX)'!AZ65, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BA65), 'Input 3 - Macro-Debt data(DMX)'!BA65, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BB65), 'Input 3 - Macro-Debt data(DMX)'!BB65, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BC65), 'Input 3 - Macro-Debt data(DMX)'!BC65, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BD65), 'Input 3 - Macro-Debt data(DMX)'!BD65, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BE65), 'Input 3 - Macro-Debt data(DMX)'!BE65, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BF65), 'Input 3 - Macro-Debt data(DMX)'!BF65, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BG65), 'Input 3 - Macro-Debt data(DMX)'!BG65, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BH65), 'Input 3 - Macro-Debt data(DMX)'!BH65, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BI65), 'Input 3 - Macro-Debt data(DMX)'!BI65, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BJ65), 'Input 3 - Macro-Debt data(DMX)'!BJ65, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BK65), 'Input 3 - Macro-Debt data(DMX)'!BK65, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BL65), 'Input 3 - Macro-Debt data(DMX)'!BL65, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BM65), 'Input 3 - Macro-Debt data(DMX)'!BM65, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BN65), 'Input 3 - Macro-Debt data(DMX)'!BN65, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BO65), 'Input 3 - Macro-Debt data(DMX)'!BO65, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BP65), 'Input 3 - Macro-Debt data(DMX)'!BP65, 0)","v":0},null,{"$f":"\"OLD_\"&'Input 4 - External Financing'!J10","v":"OLD_IMF"}]
[{"$f":"'Input 4 - External Financing'!B$11","v":"IDA - blend"},null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W66), 'Input 3 - Macro-Debt data(DMX)'!W66, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X66), 'Input 3 - Macro-Debt data(DMX)'!X66, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y66), 'Input 3 - Macro-Debt data(DMX)'!Y66, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z66), 'Input 3 - Macro-Debt data(DMX)'!Z66, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA66), 'Input 3 - Macro-Debt data(DMX)'!AA66, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB66), 'Input 3 - Macro-Debt data(DMX)'!AB66, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC66), 'Input 3 - Macro-Debt data(DMX)'!AC66, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD66), 'Input 3 - Macro-Debt data(DMX)'!AD66, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE66), 'Input 3 - Macro-Debt data(DMX)'!AE66, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF66), 'Input 3 - Macro-Debt data(DMX)'!AF66, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG66), 'Input 3 - Macro-Debt data(DMX)'!AG66, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH66), 'Input 3 - Macro-Debt data(DMX)'!AH66, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI66), 'Input 3 - Macro-Debt data(DMX)'!AI66, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ66), 'Input 3 - Macro-Debt data(DMX)'!AJ66, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK66), 'Input 3 - Macro-Debt data(DMX)'!AK66, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL66), 'Input 3 - Macro-Debt data(DMX)'!AL66, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM66), 'Input 3 - Macro-Debt data(DMX)'!AM66, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN66), 'Input 3 - Macro-Debt data(DMX)'!AN66, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO66), 'Input 3 - Macro-Debt data(DMX)'!AO66, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP66), 'Input 3 - Macro-Debt data(DMX)'!AP66, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ66), 'Input 3 - Macro-Debt data(DMX)'!AQ66, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR66), 'Input 3 - Macro-Debt data(DMX)'!AR66, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AS66), 'Input 3 - Macro-Debt data(DMX)'!AS66, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AT66), 'Input 3 - Macro-Debt data(DMX)'!AT66, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AU66), 'Input 3 - Macro-Debt data(DMX)'!AU66, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AV66), 'Input 3 - Macro-Debt data(DMX)'!AV66, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AW66), 'Input 3 - Macro-Debt data(DMX)'!AW66, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AX66), 'Input 3 - Macro-Debt data(DMX)'!AX66, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AY66), 'Input 3 - Macro-Debt data(DMX)'!AY66, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AZ66), 'Input 3 - Macro-Debt data(DMX)'!AZ66, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BA66), 'Input 3 - Macro-Debt data(DMX)'!BA66, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BB66), 'Input 3 - Macro-Debt data(DMX)'!BB66, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BC66), 'Input 3 - Macro-Debt data(DMX)'!BC66, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BD66), 'Input 3 - Macro-Debt data(DMX)'!BD66, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BE66), 'Input 3 - Macro-Debt data(DMX)'!BE66, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BF66), 'Input 3 - Macro-Debt data(DMX)'!BF66, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BG66), 'Input 3 - Macro-Debt data(DMX)'!BG66, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BH66), 'Input 3 - Macro-Debt data(DMX)'!BH66, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BI66), 'Input 3 - Macro-Debt data(DMX)'!BI66, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BJ66), 'Input 3 - Macro-Debt data(DMX)'!BJ66, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BK66), 'Input 3 - Macro-Debt data(DMX)'!BK66, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BL66), 'Input 3 - Macro-Debt data(DMX)'!BL66, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BM66), 'Input 3 - Macro-Debt data(DMX)'!BM66, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BN66), 'Input 3 - Macro-Debt data(DMX)'!BN66, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BO66), 'Input 3 - Macro-Debt data(DMX)'!BO66, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BP66), 'Input 3 - Macro-Debt data(DMX)'!BP66, 0)","v":0},null,{"$f":"\"OLD_\"&'Input 4 - External Financing'!J11","v":"OLD_IDA1"}]
[{"$f":"'Input 4 - External Financing'!B$12","v":"IDA - blend"},null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W67), 'Input 3 - Macro-Debt data(DMX)'!W67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X67), 'Input 3 - Macro-Debt data(DMX)'!X67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y67), 'Input 3 - Macro-Debt data(DMX)'!Y67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z67), 'Input 3 - Macro-Debt data(DMX)'!Z67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA67), 'Input 3 - Macro-Debt data(DMX)'!AA67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB67), 'Input 3 - Macro-Debt data(DMX)'!AB67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC67), 'Input 3 - Macro-Debt data(DMX)'!AC67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD67), 'Input 3 - Macro-Debt data(DMX)'!AD67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE67), 'Input 3 - Macro-Debt data(DMX)'!AE67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF67), 'Input 3 - Macro-Debt data(DMX)'!AF67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG67), 'Input 3 - Macro-Debt data(DMX)'!AG67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH67), 'Input 3 - Macro-Debt data(DMX)'!AH67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI67), 'Input 3 - Macro-Debt data(DMX)'!AI67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ67), 'Input 3 - Macro-Debt data(DMX)'!AJ67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK67), 'Input 3 - Macro-Debt data(DMX)'!AK67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL67), 'Input 3 - Macro-Debt data(DMX)'!AL67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM67), 'Input 3 - Macro-Debt data(DMX)'!AM67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN67), 'Input 3 - Macro-Debt data(DMX)'!AN67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO67), 'Input 3 - Macro-Debt data(DMX)'!AO67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP67), 'Input 3 - Macro-Debt data(DMX)'!AP67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ67), 'Input 3 - Macro-Debt data(DMX)'!AQ67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR67), 'Input 3 - Macro-Debt data(DMX)'!AR67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AS67), 'Input 3 - Macro-Debt data(DMX)'!AS67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AT67), 'Input 3 - Macro-Debt data(DMX)'!AT67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AU67), 'Input 3 - Macro-Debt data(DMX)'!AU67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AV67), 'Input 3 - Macro-Debt data(DMX)'!AV67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AW67), 'Input 3 - Macro-Debt data(DMX)'!AW67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AX67), 'Input 3 - Macro-Debt data(DMX)'!AX67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AY67), 'Input 3 - Macro-Debt data(DMX)'!AY67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AZ67), 'Input 3 - Macro-Debt data(DMX)'!AZ67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BA67), 'Input 3 - Macro-Debt data(DMX)'!BA67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BB67), 'Input 3 - Macro-Debt data(DMX)'!BB67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BC67), 'Input 3 - Macro-Debt data(DMX)'!BC67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BD67), 'Input 3 - Macro-Debt data(DMX)'!BD67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BE67), 'Input 3 - Macro-Debt data(DMX)'!BE67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BF67), 'Input 3 - Macro-Debt data(DMX)'!BF67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BG67), 'Input 3 - Macro-Debt data(DMX)'!BG67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BH67), 'Input 3 - Macro-Debt data(DMX)'!BH67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BI67), 'Input 3 - Macro-Debt data(DMX)'!BI67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BJ67), 'Input 3 - Macro-Debt data(DMX)'!BJ67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BK67), 'Input 3 - Macro-Debt data(DMX)'!BK67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BL67), 'Input 3 - Macro-Debt data(DMX)'!BL67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BM67), 'Input 3 - Macro-Debt data(DMX)'!BM67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BN67), 'Input 3 - Macro-Debt data(DMX)'!BN67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BO67), 'Input 3 - Macro-Debt data(DMX)'!BO67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BP67), 'Input 3 - Macro-Debt data(DMX)'!BP67, 0)","v":0},null,{"$f":"\"OLD_\"&'Input 4 - External Financing'!J12","v":"OLD_IDA2"}]
[{"$f":"'Input 4 - External Financing'!B$13","v":"MULTI1"},null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W68), 'Input 3 - Macro-Debt data(DMX)'!W68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X68), 'Input 3 - Macro-Debt data(DMX)'!X68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y68), 'Input 3 - Macro-Debt data(DMX)'!Y68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z68), 'Input 3 - Macro-Debt data(DMX)'!Z68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA68), 'Input 3 - Macro-Debt data(DMX)'!AA68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB68), 'Input 3 - Macro-Debt data(DMX)'!AB68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC68), 'Input 3 - Macro-Debt data(DMX)'!AC68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD68), 'Input 3 - Macro-Debt data(DMX)'!AD68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE68), 'Input 3 - Macro-Debt data(DMX)'!AE68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF68), 'Input 3 - Macro-Debt data(DMX)'!AF68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG68), 'Input 3 - Macro-Debt data(DMX)'!AG68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH68), 'Input 3 - Macro-Debt data(DMX)'!AH68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI68), 'Input 3 - Macro-Debt data(DMX)'!AI68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ68), 'Input 3 - Macro-Debt data(DMX)'!AJ68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK68), 'Input 3 - Macro-Debt data(DMX)'!AK68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL68), 'Input 3 - Macro-Debt data(DMX)'!AL68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM68), 'Input 3 - Macro-Debt data(DMX)'!AM68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN68), 'Input 3 - Macro-Debt data(DMX)'!AN68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO68), 'Input 3 - Macro-Debt data(DMX)'!AO68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP68), 'Input 3 - Macro-Debt data(DMX)'!AP68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ68), 'Input 3 - Macro-Debt data(DMX)'!AQ68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR68), 'Input 3 - Macro-Debt data(DMX)'!AR68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AS68), 'Input 3 - Macro-Debt data(DMX)'!AS68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AT68), 'Input 3 - Macro-Debt data(DMX)'!AT68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AU68), 'Input 3 - Macro-Debt data(DMX)'!AU68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AV68), 'Input 3 - Macro-Debt data(DMX)'!AV68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AW68), 'Input 3 - Macro-Debt data(DMX)'!AW68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AX68), 'Input 3 - Macro-Debt data(DMX)'!AX68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AY68), 'Input 3 - Macro-Debt data(DMX)'!AY68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AZ68), 'Input 3 - Macro-Debt data(DMX)'!AZ68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BA68), 'Input 3 - Macro-Debt data(DMX)'!BA68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BB68), 'Input 3 - Macro-Debt data(DMX)'!BB68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BC68), 'Input 3 - Macro-Debt data(DMX)'!BC68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BD68), 'Input 3 - Macro-Debt data(DMX)'!BD68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BE68), 'Input 3 - Macro-Debt data(DMX)'!BE68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BF68), 'Input 3 - Macro-Debt data(DMX)'!BF68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BG68), 'Input 3 - Macro-Debt data(DMX)'!BG68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BH68), 'Input 3 - Macro-Debt data(DMX)'!BH68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BI68), 'Input 3 - Macro-Debt data(DMX)'!BI68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BJ68), 'Input 3 - Macro-Debt data(DMX)'!BJ68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BK68), 'Input 3 - Macro-Debt data(DMX)'!BK68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BL68), 'Input 3 - Macro-Debt data(DMX)'!BL68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BM68), 'Input 3 - Macro-Debt data(DMX)'!BM68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BN68), 'Input 3 - Macro-Debt data(DMX)'!BN68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BO68), 'Input 3 - Macro-Debt data(DMX)'!BO68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BP68), 'Input 3 - Macro-Debt data(DMX)'!BP68, 0)","v":0},null,{"$f":"\"OLD_\"&'Input 4 - External Financing'!J13","v":"OLD_MULTI1"}]
[{"$f":"'Input 4 - External Financing'!B$14","v":"MULTI2"},null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W69), 'Input 3 - Macro-Debt data(DMX)'!W69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X69), 'Input 3 - Macro-Debt data(DMX)'!X69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y69), 'Input 3 - Macro-Debt data(DMX)'!Y69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z69), 'Input 3 - Macro-Debt data(DMX)'!Z69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA69), 'Input 3 - Macro-Debt data(DMX)'!AA69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB69), 'Input 3 - Macro-Debt data(DMX)'!AB69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC69), 'Input 3 - Macro-Debt data(DMX)'!AC69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD69), 'Input 3 - Macro-Debt data(DMX)'!AD69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE69), 'Input 3 - Macro-Debt data(DMX)'!AE69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF69), 'Input 3 - Macro-Debt data(DMX)'!AF69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG69), 'Input 3 - Macro-Debt data(DMX)'!AG69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH69), 'Input 3 - Macro-Debt data(DMX)'!AH69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI69), 'Input 3 - Macro-Debt data(DMX)'!AI69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ69), 'Input 3 - Macro-Debt data(DMX)'!AJ69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK69), 'Input 3 - Macro-Debt data(DMX)'!AK69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL69), 'Input 3 - Macro-Debt data(DMX)'!AL69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM69), 'Input 3 - Macro-Debt data(DMX)'!AM69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN69), 'Input 3 - Macro-Debt data(DMX)'!AN69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO69), 'Input 3 - Macro-Debt data(DMX)'!AO69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP69), 'Input 3 - Macro-Debt data(DMX)'!AP69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ69), 'Input 3 - Macro-Debt data(DMX)'!AQ69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR69), 'Input 3 - Macro-Debt data(DMX)'!AR69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AS69), 'Input 3 - Macro-Debt data(DMX)'!AS69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AT69), 'Input 3 - Macro-Debt data(DMX)'!AT69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AU69), 'Input 3 - Macro-Debt data(DMX)'!AU69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AV69), 'Input 3 - Macro-Debt data(DMX)'!AV69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AW69), 'Input 3 - Macro-Debt data(DMX)'!AW69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AX69), 'Input 3 - Macro-Debt data(DMX)'!AX69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AY69), 'Input 3 - Macro-Debt data(DMX)'!AY69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AZ69), 'Input 3 - Macro-Debt data(DMX)'!AZ69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BA69), 'Input 3 - Macro-Debt data(DMX)'!BA69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BB69), 'Input 3 - Macro-Debt data(DMX)'!BB69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BC69), 'Input 3 - Macro-Debt data(DMX)'!BC69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BD69), 'Input 3 - Macro-Debt data(DMX)'!BD69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BE69), 'Input 3 - Macro-Debt data(DMX)'!BE69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BF69), 'Input 3 - Macro-Debt data(DMX)'!BF69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BG69), 'Input 3 - Macro-Debt data(DMX)'!BG69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BH69), 'Input 3 - Macro-Debt data(DMX)'!BH69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BI69), 'Input 3 - Macro-Debt data(DMX)'!BI69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BJ69), 'Input 3 - Macro-Debt data(DMX)'!BJ69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BK69), 'Input 3 - Macro-Debt data(DMX)'!BK69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BL69), 'Input 3 - Macro-Debt data(DMX)'!BL69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BM69), 'Input 3 - Macro-Debt data(DMX)'!BM69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BN69), 'Input 3 - Macro-Debt data(DMX)'!BN69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BO69), 'Input 3 - Macro-Debt data(DMX)'!BO69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BP69), 'Input 3 - Macro-Debt data(DMX)'!BP69, 0)","v":0},null,{"$f":"\"OLD_\"&'Input 4 - External Financing'!J14","v":"OLD_MULTI2"}]
[{"$f":"'Input 4 - External Financing'!B$15","v":"MULTI3"},null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W70), 'Input 3 - Macro-Debt data(DMX)'!W70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X70), 'Input 3 - Macro-Debt data(DMX)'!X70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y70), 'Input 3 - Macro-Debt data(DMX)'!Y70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z70), 'Input 3 - Macro-Debt data(DMX)'!Z70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA70), 'Input 3 - Macro-Debt data(DMX)'!AA70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB70), 'Input 3 - Macro-Debt data(DMX)'!AB70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC70), 'Input 3 - Macro-Debt data(DMX)'!AC70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD70), 'Input 3 - Macro-Debt data(DMX)'!AD70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE70), 'Input 3 - Macro-Debt data(DMX)'!AE70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF70), 'Input 3 - Macro-Debt data(DMX)'!AF70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG70), 'Input 3 - Macro-Debt data(DMX)'!AG70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH70), 'Input 3 - Macro-Debt data(DMX)'!AH70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI70), 'Input 3 - Macro-Debt data(DMX)'!AI70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ70), 'Input 3 - Macro-Debt data(DMX)'!AJ70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK70), 'Input 3 - Macro-Debt data(DMX)'!AK70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL70), 'Input 3 - Macro-Debt data(DMX)'!AL70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM70), 'Input 3 - Macro-Debt data(DMX)'!AM70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN70), 'Input 3 - Macro-Debt data(DMX)'!AN70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO70), 'Input 3 - Macro-Debt data(DMX)'!AO70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP70), 'Input 3 - Macro-Debt data(DMX)'!AP70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ70), 'Input 3 - Macro-Debt data(DMX)'!AQ70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR70), 'Input 3 - Macro-Debt data(DMX)'!AR70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AS70), 'Input 3 - Macro-Debt data(DMX)'!AS70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AT70), 'Input 3 - Macro-Debt data(DMX)'!AT70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AU70), 'Input 3 - Macro-Debt data(DMX)'!AU70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AV70), 'Input 3 - Macro-Debt data(DMX)'!AV70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AW70), 'Input 3 - Macro-Debt data(DMX)'!AW70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AX70), 'Input 3 - Macro-Debt data(DMX)'!AX70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AY70), 'Input 3 - Macro-Debt data(DMX)'!AY70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AZ70), 'Input 3 - Macro-Debt data(DMX)'!AZ70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BA70), 'Input 3 - Macro-Debt data(DMX)'!BA70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BB70), 'Input 3 - Macro-Debt data(DMX)'!BB70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BC70), 'Input 3 - Macro-Debt data(DMX)'!BC70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BD70), 'Input 3 - Macro-Debt data(DMX)'!BD70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BE70), 'Input 3 - Macro-Debt data(DMX)'!BE70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BF70), 'Input 3 - Macro-Debt data(DMX)'!BF70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BG70), 'Input 3 - Macro-Debt data(DMX)'!BG70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BH70), 'Input 3 - Macro-Debt data(DMX)'!BH70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BI70), 'Input 3 - Macro-Debt data(DMX)'!BI70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BJ70), 'Input 3 - Macro-Debt data(DMX)'!BJ70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BK70), 'Input 3 - Macro-Debt data(DMX)'!BK70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BL70), 'Input 3 - Macro-Debt data(DMX)'!BL70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BM70), 'Input 3 - Macro-Debt data(DMX)'!BM70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BN70), 'Input 3 - Macro-Debt data(DMX)'!BN70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BO70), 'Input 3 - Macro-Debt data(DMX)'!BO70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BP70), 'Input 3 - Macro-Debt data(DMX)'!BP70, 0)","v":0},null,{"$f":"\"OLD_\"&'Input 4 - External Financing'!J15","v":"OLD_MULTI3"}]
[{"$f":"'Input 4 - External Financing'!B$16","v":"Other Multilaterals"},null,null,null,{"$f":"SUM(E19:E21)","v":0},{"$f":"SUM(F19:F21)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Input 4 - External Financing'!B$17","v":"OTH_MULTI1"},null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W72), 'Input 3 - Macro-Debt data(DMX)'!W72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X72), 'Input 3 - Macro-Debt data(DMX)'!X72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y72), 'Input 3 - Macro-Debt data(DMX)'!Y72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z72), 'Input 3 - Macro-Debt data(DMX)'!Z72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA72), 'Input 3 - Macro-Debt data(DMX)'!AA72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB72), 'Input 3 - Macro-Debt data(DMX)'!AB72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC72), 'Input 3 - Macro-Debt data(DMX)'!AC72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD72), 'Input 3 - Macro-Debt data(DMX)'!AD72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE72), 'Input 3 - Macro-Debt data(DMX)'!AE72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF72), 'Input 3 - Macro-Debt data(DMX)'!AF72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG72), 'Input 3 - Macro-Debt data(DMX)'!AG72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH72), 'Input 3 - Macro-Debt data(DMX)'!AH72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI72), 'Input 3 - Macro-Debt data(DMX)'!AI72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ72), 'Input 3 - Macro-Debt data(DMX)'!AJ72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK72), 'Input 3 - Macro-Debt data(DMX)'!AK72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL72), 'Input 3 - Macro-Debt data(DMX)'!AL72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM72), 'Input 3 - Macro-Debt data(DMX)'!AM72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN72), 'Input 3 - Macro-Debt data(DMX)'!AN72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO72), 'Input 3 - Macro-Debt data(DMX)'!AO72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP72), 'Input 3 - Macro-Debt data(DMX)'!AP72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ72), 'Input 3 - Macro-Debt data(DMX)'!AQ72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR72), 'Input 3 - Macro-Debt data(DMX)'!AR72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AS72), 'Input 3 - Macro-Debt data(DMX)'!AS72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AT72), 'Input 3 - Macro-Debt data(DMX)'!AT72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AU72), 'Input 3 - Macro-Debt data(DMX)'!AU72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AV72), 'Input 3 - Macro-Debt data(DMX)'!AV72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AW72), 'Input 3 - Macro-Debt data(DMX)'!AW72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AX72), 'Input 3 - Macro-Debt data(DMX)'!AX72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AY72), 'Input 3 - Macro-Debt data(DMX)'!AY72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AZ72), 'Input 3 - Macro-Debt data(DMX)'!AZ72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BA72), 'Input 3 - Macro-Debt data(DMX)'!BA72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BB72), 'Input 3 - Macro-Debt data(DMX)'!BB72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BC72), 'Input 3 - Macro-Debt data(DMX)'!BC72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BD72), 'Input 3 - Macro-Debt data(DMX)'!BD72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BE72), 'Input 3 - Macro-Debt data(DMX)'!BE72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BF72), 'Input 3 - Macro-Debt data(DMX)'!BF72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BG72), 'Input 3 - Macro-Debt data(DMX)'!BG72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BH72), 'Input 3 - Macro-Debt data(DMX)'!BH72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BI72), 'Input 3 - Macro-Debt data(DMX)'!BI72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BJ72), 'Input 3 - Macro-Debt data(DMX)'!BJ72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BK72), 'Input 3 - Macro-Debt data(DMX)'!BK72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BL72), 'Input 3 - Macro-Debt data(DMX)'!BL72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BM72), 'Input 3 - Macro-Debt data(DMX)'!BM72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BN72), 'Input 3 - Macro-Debt data(DMX)'!BN72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BO72), 'Input 3 - Macro-Debt data(DMX)'!BO72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BP72), 'Input 3 - Macro-Debt data(DMX)'!BP72, 0)","v":0},null,{"$f":"\"OLD_\"&'Input 4 - External Financing'!J17","v":"OLD_OTH_MULTI1"}]
[{"$f":"'Input 4 - External Financing'!B$18","v":"OTH_MULTI2"},null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W73), 'Input 3 - Macro-Debt data(DMX)'!W73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X73), 'Input 3 - Macro-Debt data(DMX)'!X73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y73), 'Input 3 - Macro-Debt data(DMX)'!Y73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z73), 'Input 3 - Macro-Debt data(DMX)'!Z73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA73), 'Input 3 - Macro-Debt data(DMX)'!AA73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB73), 'Input 3 - Macro-Debt data(DMX)'!AB73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC73), 'Input 3 - Macro-Debt data(DMX)'!AC73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD73), 'Input 3 - Macro-Debt data(DMX)'!AD73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE73), 'Input 3 - Macro-Debt data(DMX)'!AE73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF73), 'Input 3 - Macro-Debt data(DMX)'!AF73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG73), 'Input 3 - Macro-Debt data(DMX)'!AG73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH73), 'Input 3 - Macro-Debt data(DMX)'!AH73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI73), 'Input 3 - Macro-Debt data(DMX)'!AI73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ73), 'Input 3 - Macro-Debt data(DMX)'!AJ73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK73), 'Input 3 - Macro-Debt data(DMX)'!AK73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL73), 'Input 3 - Macro-Debt data(DMX)'!AL73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM73), 'Input 3 - Macro-Debt data(DMX)'!AM73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN73), 'Input 3 - Macro-Debt data(DMX)'!AN73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO73), 'Input 3 - Macro-Debt data(DMX)'!AO73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP73), 'Input 3 - Macro-Debt data(DMX)'!AP73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ73), 'Input 3 - Macro-Debt data(DMX)'!AQ73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR73), 'Input 3 - Macro-Debt data(DMX)'!AR73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AS73), 'Input 3 - Macro-Debt data(DMX)'!AS73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AT73), 'Input 3 - Macro-Debt data(DMX)'!AT73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AU73), 'Input 3 - Macro-Debt data(DMX)'!AU73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AV73), 'Input 3 - Macro-Debt data(DMX)'!AV73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AW73), 'Input 3 - Macro-Debt data(DMX)'!AW73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AX73), 'Input 3 - Macro-Debt data(DMX)'!AX73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AY73), 'Input 3 - Macro-Debt data(DMX)'!AY73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AZ73), 'Input 3 - Macro-Debt data(DMX)'!AZ73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BA73), 'Input 3 - Macro-Debt data(DMX)'!BA73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BB73), 'Input 3 - Macro-Debt data(DMX)'!BB73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BC73), 'Input 3 - Macro-Debt data(DMX)'!BC73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BD73), 'Input 3 - Macro-Debt data(DMX)'!BD73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BE73), 'Input 3 - Macro-Debt data(DMX)'!BE73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BF73), 'Input 3 - Macro-Debt data(DMX)'!BF73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BG73), 'Input 3 - Macro-Debt data(DMX)'!BG73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BH73), 'Input 3 - Macro-Debt data(DMX)'!BH73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BI73), 'Input 3 - Macro-Debt data(DMX)'!BI73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BJ73), 'Input 3 - Macro-Debt data(DMX)'!BJ73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BK73), 'Input 3 - Macro-Debt data(DMX)'!BK73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BL73), 'Input 3 - Macro-Debt data(DMX)'!BL73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BM73), 'Input 3 - Macro-Debt data(DMX)'!BM73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BN73), 'Input 3 - Macro-Debt data(DMX)'!BN73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BO73), 'Input 3 - Macro-Debt data(DMX)'!BO73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BP73), 'Input 3 - Macro-Debt data(DMX)'!BP73, 0)","v":0},null,{"$f":"\"OLD_\"&'Input 4 - External Financing'!J18","v":"OLD_OTH_MULTI2"}]
[{"$f":"'Input 4 - External Financing'!B$19","v":"OTH_MULTI3"},null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W74), 'Input 3 - Macro-Debt data(DMX)'!W74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X74), 'Input 3 - Macro-Debt data(DMX)'!X74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y74), 'Input 3 - Macro-Debt data(DMX)'!Y74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z74), 'Input 3 - Macro-Debt data(DMX)'!Z74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA74), 'Input 3 - Macro-Debt data(DMX)'!AA74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB74), 'Input 3 - Macro-Debt data(DMX)'!AB74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC74), 'Input 3 - Macro-Debt data(DMX)'!AC74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD74), 'Input 3 - Macro-Debt data(DMX)'!AD74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE74), 'Input 3 - Macro-Debt data(DMX)'!AE74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF74), 'Input 3 - Macro-Debt data(DMX)'!AF74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG74), 'Input 3 - Macro-Debt data(DMX)'!AG74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH74), 'Input 3 - Macro-Debt data(DMX)'!AH74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI74), 'Input 3 - Macro-Debt data(DMX)'!AI74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ74), 'Input 3 - Macro-Debt data(DMX)'!AJ74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK74), 'Input 3 - Macro-Debt data(DMX)'!AK74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL74), 'Input 3 - Macro-Debt data(DMX)'!AL74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM74), 'Input 3 - Macro-Debt data(DMX)'!AM74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN74), 'Input 3 - Macro-Debt data(DMX)'!AN74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO74), 'Input 3 - Macro-Debt data(DMX)'!AO74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP74), 'Input 3 - Macro-Debt data(DMX)'!AP74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ74), 'Input 3 - Macro-Debt data(DMX)'!AQ74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR74), 'Input 3 - Macro-Debt data(DMX)'!AR74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AS74), 'Input 3 - Macro-Debt data(DMX)'!AS74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AT74), 'Input 3 - Macro-Debt data(DMX)'!AT74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AU74), 'Input 3 - Macro-Debt data(DMX)'!AU74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AV74), 'Input 3 - Macro-Debt data(DMX)'!AV74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AW74), 'Input 3 - Macro-Debt data(DMX)'!AW74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AX74), 'Input 3 - Macro-Debt data(DMX)'!AX74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AY74), 'Input 3 - Macro-Debt data(DMX)'!AY74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AZ74), 'Input 3 - Macro-Debt data(DMX)'!AZ74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BA74), 'Input 3 - Macro-Debt data(DMX)'!BA74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BB74), 'Input 3 - Macro-Debt data(DMX)'!BB74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BC74), 'Input 3 - Macro-Debt data(DMX)'!BC74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BD74), 'Input 3 - Macro-Debt data(DMX)'!BD74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BE74), 'Input 3 - Macro-Debt data(DMX)'!BE74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BF74), 'Input 3 - Macro-Debt data(DMX)'!BF74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BG74), 'Input 3 - Macro-Debt data(DMX)'!BG74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BH74), 'Input 3 - Macro-Debt data(DMX)'!BH74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BI74), 'Input 3 - Macro-Debt data(DMX)'!BI74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BJ74), 'Input 3 - Macro-Debt data(DMX)'!BJ74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BK74), 'Input 3 - Macro-Debt data(DMX)'!BK74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BL74), 'Input 3 - Macro-Debt data(DMX)'!BL74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BM74), 'Input 3 - Macro-Debt data(DMX)'!BM74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BN74), 'Input 3 - Macro-Debt data(DMX)'!BN74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BO74), 'Input 3 - Macro-Debt data(DMX)'!BO74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BP74), 'Input 3 - Macro-Debt data(DMX)'!BP74, 0)","v":0},null,{"$f":"\"OLD_\"&'Input 4 - External Financing'!J19","v":"OLD_OTH_MULTI3"}]
[{"$f":"++IF(START!L$10=\"English\",translation!C$623,IF(START!L$10=\"French\",translation!D$623,IF(START!L$10=\"Portuguese\",translation!E$623,translation!F$623)))","v":"Official Bilaterals"},null,null,null,{"$f":"E23+E29","v":0},{"$f":"F23+F29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"OLD_OB"]
[{"$f":"'Input 4 - External Financing'!B$21","v":"   Paris Club"},null,null,null,{"$f":"+SUM(E24:E28)","v":0},{"$f":"+SUM(F24:F28)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"OLD_PC_ALL"]
[{"$f":"'Input 4 - External Financing'!B$22","v":"Export Credit Agencies"},null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W77), 'Input 3 - Macro-Debt data(DMX)'!W77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X77), 'Input 3 - Macro-Debt data(DMX)'!X77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y77), 'Input 3 - Macro-Debt data(DMX)'!Y77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z77), 'Input 3 - Macro-Debt data(DMX)'!Z77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA77), 'Input 3 - Macro-Debt data(DMX)'!AA77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB77), 'Input 3 - Macro-Debt data(DMX)'!AB77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC77), 'Input 3 - Macro-Debt data(DMX)'!AC77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD77), 'Input 3 - Macro-Debt data(DMX)'!AD77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE77), 'Input 3 - Macro-Debt data(DMX)'!AE77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF77), 'Input 3 - Macro-Debt data(DMX)'!AF77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG77), 'Input 3 - Macro-Debt data(DMX)'!AG77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH77), 'Input 3 - Macro-Debt data(DMX)'!AH77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI77), 'Input 3 - Macro-Debt data(DMX)'!AI77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ77), 'Input 3 - Macro-Debt data(DMX)'!AJ77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK77), 'Input 3 - Macro-Debt data(DMX)'!AK77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL77), 'Input 3 - Macro-Debt data(DMX)'!AL77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM77), 'Input 3 - Macro-Debt data(DMX)'!AM77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN77), 'Input 3 - Macro-Debt data(DMX)'!AN77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO77), 'Input 3 - Macro-Debt data(DMX)'!AO77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP77), 'Input 3 - Macro-Debt data(DMX)'!AP77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ77), 'Input 3 - Macro-Debt data(DMX)'!AQ77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR77), 'Input 3 - Macro-Debt data(DMX)'!AR77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AS77), 'Input 3 - Macro-Debt data(DMX)'!AS77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AT77), 'Input 3 - Macro-Debt data(DMX)'!AT77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AU77), 'Input 3 - Macro-Debt data(DMX)'!AU77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AV77), 'Input 3 - Macro-Debt data(DMX)'!AV77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AW77), 'Input 3 - Macro-Debt data(DMX)'!AW77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AX77), 'Input 3 - Macro-Debt data(DMX)'!AX77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AY77), 'Input 3 - Macro-Debt data(DMX)'!AY77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AZ77), 'Input 3 - Macro-Debt data(DMX)'!AZ77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BA77), 'Input 3 - Macro-Debt data(DMX)'!BA77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BB77), 'Input 3 - Macro-Debt data(DMX)'!BB77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BC77), 'Input 3 - Macro-Debt data(DMX)'!BC77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BD77), 'Input 3 - Macro-Debt data(DMX)'!BD77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BE77), 'Input 3 - Macro-Debt data(DMX)'!BE77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BF77), 'Input 3 - Macro-Debt data(DMX)'!BF77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BG77), 'Input 3 - Macro-Debt data(DMX)'!BG77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BH77), 'Input 3 - Macro-Debt data(DMX)'!BH77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BI77), 'Input 3 - Macro-Debt data(DMX)'!BI77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BJ77), 'Input 3 - Macro-Debt data(DMX)'!BJ77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BK77), 'Input 3 - Macro-Debt data(DMX)'!BK77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BL77), 'Input 3 - Macro-Debt data(DMX)'!BL77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BM77), 'Input 3 - Macro-Debt data(DMX)'!BM77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BN77), 'Input 3 - Macro-Debt data(DMX)'!BN77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BO77), 'Input 3 - Macro-Debt data(DMX)'!BO77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BP77), 'Input 3 - Macro-Debt data(DMX)'!BP77, 0)","v":0},null,{"$f":"\"OLD_\"&'Input 4 - External Financing'!J22","v":"OLD_PC1"}]
[{"$f":"'Input 4 - External Financing'!B$23","v":"PC2"},null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W78), 'Input 3 - Macro-Debt data(DMX)'!W78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X78), 'Input 3 - Macro-Debt data(DMX)'!X78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y78), 'Input 3 - Macro-Debt data(DMX)'!Y78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z78), 'Input 3 - Macro-Debt data(DMX)'!Z78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA78), 'Input 3 - Macro-Debt data(DMX)'!AA78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB78), 'Input 3 - Macro-Debt data(DMX)'!AB78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC78), 'Input 3 - Macro-Debt data(DMX)'!AC78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD78), 'Input 3 - Macro-Debt data(DMX)'!AD78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE78), 'Input 3 - Macro-Debt data(DMX)'!AE78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF78), 'Input 3 - Macro-Debt data(DMX)'!AF78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG78), 'Input 3 - Macro-Debt data(DMX)'!AG78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH78), 'Input 3 - Macro-Debt data(DMX)'!AH78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI78), 'Input 3 - Macro-Debt data(DMX)'!AI78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ78), 'Input 3 - Macro-Debt data(DMX)'!AJ78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK78), 'Input 3 - Macro-Debt data(DMX)'!AK78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL78), 'Input 3 - Macro-Debt data(DMX)'!AL78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM78), 'Input 3 - Macro-Debt data(DMX)'!AM78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN78), 'Input 3 - Macro-Debt data(DMX)'!AN78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO78), 'Input 3 - Macro-Debt data(DMX)'!AO78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP78), 'Input 3 - Macro-Debt data(DMX)'!AP78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ78), 'Input 3 - Macro-Debt data(DMX)'!AQ78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR78), 'Input 3 - Macro-Debt data(DMX)'!AR78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AS78), 'Input 3 - Macro-Debt data(DMX)'!AS78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AT78), 'Input 3 - Macro-Debt data(DMX)'!AT78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AU78), 'Input 3 - Macro-Debt data(DMX)'!AU78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AV78), 'Input 3 - Macro-Debt data(DMX)'!AV78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AW78), 'Input 3 - Macro-Debt data(DMX)'!AW78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AX78), 'Input 3 - Macro-Debt data(DMX)'!AX78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AY78), 'Input 3 - Macro-Debt data(DMX)'!AY78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AZ78), 'Input 3 - Macro-Debt data(DMX)'!AZ78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BA78), 'Input 3 - Macro-Debt data(DMX)'!BA78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BB78), 'Input 3 - Macro-Debt data(DMX)'!BB78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BC78), 'Input 3 - Macro-Debt data(DMX)'!BC78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BD78), 'Input 3 - Macro-Debt data(DMX)'!BD78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BE78), 'Input 3 - Macro-Debt data(DMX)'!BE78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BF78), 'Input 3 - Macro-Debt data(DMX)'!BF78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BG78), 'Input 3 - Macro-Debt data(DMX)'!BG78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BH78), 'Input 3 - Macro-Debt data(DMX)'!BH78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BI78), 'Input 3 - Macro-Debt data(DMX)'!BI78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BJ78), 'Input 3 - Macro-Debt data(DMX)'!BJ78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BK78), 'Input 3 - Macro-Debt data(DMX)'!BK78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BL78), 'Input 3 - Macro-Debt data(DMX)'!BL78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BM78), 'Input 3 - Macro-Debt data(DMX)'!BM78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BN78), 'Input 3 - Macro-Debt data(DMX)'!BN78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BO78), 'Input 3 - Macro-Debt data(DMX)'!BO78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BP78), 'Input 3 - Macro-Debt data(DMX)'!BP78, 0)","v":0},null,{"$f":"\"OLD_\"&'Input 4 - External Financing'!J23","v":"OLD_PC2"}]
[{"$f":"'Input 4 - External Financing'!B$24","v":"PC3"},null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W79), 'Input 3 - Macro-Debt data(DMX)'!W79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X79), 'Input 3 - Macro-Debt data(DMX)'!X79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y79), 'Input 3 - Macro-Debt data(DMX)'!Y79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z79), 'Input 3 - Macro-Debt data(DMX)'!Z79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA79), 'Input 3 - Macro-Debt data(DMX)'!AA79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB79), 'Input 3 - Macro-Debt data(DMX)'!AB79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC79), 'Input 3 - Macro-Debt data(DMX)'!AC79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD79), 'Input 3 - Macro-Debt data(DMX)'!AD79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE79), 'Input 3 - Macro-Debt data(DMX)'!AE79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF79), 'Input 3 - Macro-Debt data(DMX)'!AF79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG79), 'Input 3 - Macro-Debt data(DMX)'!AG79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH79), 'Input 3 - Macro-Debt data(DMX)'!AH79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI79), 'Input 3 - Macro-Debt data(DMX)'!AI79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ79), 'Input 3 - Macro-Debt data(DMX)'!AJ79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK79), 'Input 3 - Macro-Debt data(DMX)'!AK79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL79), 'Input 3 - Macro-Debt data(DMX)'!AL79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM79), 'Input 3 - Macro-Debt data(DMX)'!AM79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN79), 'Input 3 - Macro-Debt data(DMX)'!AN79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO79), 'Input 3 - Macro-Debt data(DMX)'!AO79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP79), 'Input 3 - Macro-Debt data(DMX)'!AP79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ79), 'Input 3 - Macro-Debt data(DMX)'!AQ79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR79), 'Input 3 - Macro-Debt data(DMX)'!AR79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AS79), 'Input 3 - Macro-Debt data(DMX)'!AS79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AT79), 'Input 3 - Macro-Debt data(DMX)'!AT79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AU79), 'Input 3 - Macro-Debt data(DMX)'!AU79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AV79), 'Input 3 - Macro-Debt data(DMX)'!AV79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AW79), 'Input 3 - Macro-Debt data(DMX)'!AW79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AX79), 'Input 3 - Macro-Debt data(DMX)'!AX79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AY79), 'Input 3 - Macro-Debt data(DMX)'!AY79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AZ79), 'Input 3 - Macro-Debt data(DMX)'!AZ79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BA79), 'Input 3 - Macro-Debt data(DMX)'!BA79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BB79), 'Input 3 - Macro-Debt data(DMX)'!BB79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BC79), 'Input 3 - Macro-Debt data(DMX)'!BC79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BD79), 'Input 3 - Macro-Debt data(DMX)'!BD79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BE79), 'Input 3 - Macro-Debt data(DMX)'!BE79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BF79), 'Input 3 - Macro-Debt data(DMX)'!BF79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BG79), 'Input 3 - Macro-Debt data(DMX)'!BG79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BH79), 'Input 3 - Macro-Debt data(DMX)'!BH79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BI79), 'Input 3 - Macro-Debt data(DMX)'!BI79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BJ79), 'Input 3 - Macro-Debt data(DMX)'!BJ79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BK79), 'Input 3 - Macro-Debt data(DMX)'!BK79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BL79), 'Input 3 - Macro-Debt data(DMX)'!BL79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BM79), 'Input 3 - Macro-Debt data(DMX)'!BM79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BN79), 'Input 3 - Macro-Debt data(DMX)'!BN79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BO79), 'Input 3 - Macro-Debt data(DMX)'!BO79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BP79), 'Input 3 - Macro-Debt data(DMX)'!BP79, 0)","v":0},null,{"$f":"\"OLD_\"&'Input 4 - External Financing'!J24","v":"OLD_PC3"}]
[{"$f":"'Input 4 - External Financing'!B$25","v":"PC4"},null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W80), 'Input 3 - Macro-Debt data(DMX)'!W80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X80), 'Input 3 - Macro-Debt data(DMX)'!X80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y80), 'Input 3 - Macro-Debt data(DMX)'!Y80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z80), 'Input 3 - Macro-Debt data(DMX)'!Z80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA80), 'Input 3 - Macro-Debt data(DMX)'!AA80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB80), 'Input 3 - Macro-Debt data(DMX)'!AB80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC80), 'Input 3 - Macro-Debt data(DMX)'!AC80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD80), 'Input 3 - Macro-Debt data(DMX)'!AD80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE80), 'Input 3 - Macro-Debt data(DMX)'!AE80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF80), 'Input 3 - Macro-Debt data(DMX)'!AF80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG80), 'Input 3 - Macro-Debt data(DMX)'!AG80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH80), 'Input 3 - Macro-Debt data(DMX)'!AH80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI80), 'Input 3 - Macro-Debt data(DMX)'!AI80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ80), 'Input 3 - Macro-Debt data(DMX)'!AJ80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK80), 'Input 3 - Macro-Debt data(DMX)'!AK80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL80), 'Input 3 - Macro-Debt data(DMX)'!AL80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM80), 'Input 3 - Macro-Debt data(DMX)'!AM80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN80), 'Input 3 - Macro-Debt data(DMX)'!AN80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO80), 'Input 3 - Macro-Debt data(DMX)'!AO80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP80), 'Input 3 - Macro-Debt data(DMX)'!AP80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ80), 'Input 3 - Macro-Debt data(DMX)'!AQ80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR80), 'Input 3 - Macro-Debt data(DMX)'!AR80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AS80), 'Input 3 - Macro-Debt data(DMX)'!AS80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AT80), 'Input 3 - Macro-Debt data(DMX)'!AT80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AU80), 'Input 3 - Macro-Debt data(DMX)'!AU80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AV80), 'Input 3 - Macro-Debt data(DMX)'!AV80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AW80), 'Input 3 - Macro-Debt data(DMX)'!AW80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AX80), 'Input 3 - Macro-Debt data(DMX)'!AX80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AY80), 'Input 3 - Macro-Debt data(DMX)'!AY80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AZ80), 'Input 3 - Macro-Debt data(DMX)'!AZ80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BA80), 'Input 3 - Macro-Debt data(DMX)'!BA80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BB80), 'Input 3 - Macro-Debt data(DMX)'!BB80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BC80), 'Input 3 - Macro-Debt data(DMX)'!BC80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BD80), 'Input 3 - Macro-Debt data(DMX)'!BD80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BE80), 'Input 3 - Macro-Debt data(DMX)'!BE80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BF80), 'Input 3 - Macro-Debt data(DMX)'!BF80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BG80), 'Input 3 - Macro-Debt data(DMX)'!BG80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BH80), 'Input 3 - Macro-Debt data(DMX)'!BH80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BI80), 'Input 3 - Macro-Debt data(DMX)'!BI80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BJ80), 'Input 3 - Macro-Debt data(DMX)'!BJ80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BK80), 'Input 3 - Macro-Debt data(DMX)'!BK80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BL80), 'Input 3 - Macro-Debt data(DMX)'!BL80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BM80), 'Input 3 - Macro-Debt data(DMX)'!BM80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BN80), 'Input 3 - Macro-Debt data(DMX)'!BN80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BO80), 'Input 3 - Macro-Debt data(DMX)'!BO80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BP80), 'Input 3 - Macro-Debt data(DMX)'!BP80, 0)","v":0},null,{"$f":"\"OLD_\"&'Input 4 - External Financing'!J25","v":"OLD_PC4"}]
[{"$f":"'Input 4 - External Financing'!B$26","v":"PC5"},null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W81), 'Input 3 - Macro-Debt data(DMX)'!W81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X81), 'Input 3 - Macro-Debt data(DMX)'!X81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y81), 'Input 3 - Macro-Debt data(DMX)'!Y81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z81), 'Input 3 - Macro-Debt data(DMX)'!Z81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA81), 'Input 3 - Macro-Debt data(DMX)'!AA81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB81), 'Input 3 - Macro-Debt data(DMX)'!AB81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC81), 'Input 3 - Macro-Debt data(DMX)'!AC81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD81), 'Input 3 - Macro-Debt data(DMX)'!AD81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE81), 'Input 3 - Macro-Debt data(DMX)'!AE81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF81), 'Input 3 - Macro-Debt data(DMX)'!AF81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG81), 'Input 3 - Macro-Debt data(DMX)'!AG81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH81), 'Input 3 - Macro-Debt data(DMX)'!AH81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI81), 'Input 3 - Macro-Debt data(DMX)'!AI81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ81), 'Input 3 - Macro-Debt data(DMX)'!AJ81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK81), 'Input 3 - Macro-Debt data(DMX)'!AK81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL81), 'Input 3 - Macro-Debt data(DMX)'!AL81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM81), 'Input 3 - Macro-Debt data(DMX)'!AM81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN81), 'Input 3 - Macro-Debt data(DMX)'!AN81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO81), 'Input 3 - Macro-Debt data(DMX)'!AO81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP81), 'Input 3 - Macro-Debt data(DMX)'!AP81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ81), 'Input 3 - Macro-Debt data(DMX)'!AQ81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR81), 'Input 3 - Macro-Debt data(DMX)'!AR81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AS81), 'Input 3 - Macro-Debt data(DMX)'!AS81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AT81), 'Input 3 - Macro-Debt data(DMX)'!AT81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AU81), 'Input 3 - Macro-Debt data(DMX)'!AU81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AV81), 'Input 3 - Macro-Debt data(DMX)'!AV81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AW81), 'Input 3 - Macro-Debt data(DMX)'!AW81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AX81), 'Input 3 - Macro-Debt data(DMX)'!AX81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AY81), 'Input 3 - Macro-Debt data(DMX)'!AY81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AZ81), 'Input 3 - Macro-Debt data(DMX)'!AZ81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BA81), 'Input 3 - Macro-Debt data(DMX)'!BA81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BB81), 'Input 3 - Macro-Debt data(DMX)'!BB81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BC81), 'Input 3 - Macro-Debt data(DMX)'!BC81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BD81), 'Input 3 - Macro-Debt data(DMX)'!BD81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BE81), 'Input 3 - Macro-Debt data(DMX)'!BE81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BF81), 'Input 3 - Macro-Debt data(DMX)'!BF81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BG81), 'Input 3 - Macro-Debt data(DMX)'!BG81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BH81), 'Input 3 - Macro-Debt data(DMX)'!BH81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BI81), 'Input 3 - Macro-Debt data(DMX)'!BI81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BJ81), 'Input 3 - Macro-Debt data(DMX)'!BJ81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BK81), 'Input 3 - Macro-Debt data(DMX)'!BK81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BL81), 'Input 3 - Macro-Debt data(DMX)'!BL81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BM81), 'Input 3 - Macro-Debt data(DMX)'!BM81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BN81), 'Input 3 - Macro-Debt data(DMX)'!BN81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BO81), 'Input 3 - Macro-Debt data(DMX)'!BO81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BP81), 'Input 3 - Macro-Debt data(DMX)'!BP81, 0)","v":0},null,{"$f":"\"OLD_\"&'Input 4 - External Financing'!J26","v":"OLD_PC5"}]
[{"$f":"++IF(START!L$10=\"English\",translation!C$628,IF(START!L$10=\"French\",translation!D$628,IF(START!L$10=\"Portuguese\",translation!E$628,translation!F$628)))","v":"   Non-Paris Club"},null,null,null,{"$f":"+SUM(E30:E34)","v":0},{"$f":"+SUM(F30:F34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"OLD_NPC_ALL"]
[{"$f":"'Input 4 - External Financing'!B$28","v":"Export Import Bank of NPC"},null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W83), 'Input 3 - Macro-Debt data(DMX)'!W83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X83), 'Input 3 - Macro-Debt data(DMX)'!X83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y83), 'Input 3 - Macro-Debt data(DMX)'!Y83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z83), 'Input 3 - Macro-Debt data(DMX)'!Z83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA83), 'Input 3 - Macro-Debt data(DMX)'!AA83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB83), 'Input 3 - Macro-Debt data(DMX)'!AB83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC83), 'Input 3 - Macro-Debt data(DMX)'!AC83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD83), 'Input 3 - Macro-Debt data(DMX)'!AD83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE83), 'Input 3 - Macro-Debt data(DMX)'!AE83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF83), 'Input 3 - Macro-Debt data(DMX)'!AF83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG83), 'Input 3 - Macro-Debt data(DMX)'!AG83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH83), 'Input 3 - Macro-Debt data(DMX)'!AH83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI83), 'Input 3 - Macro-Debt data(DMX)'!AI83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ83), 'Input 3 - Macro-Debt data(DMX)'!AJ83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK83), 'Input 3 - Macro-Debt data(DMX)'!AK83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL83), 'Input 3 - Macro-Debt data(DMX)'!AL83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM83), 'Input 3 - Macro-Debt data(DMX)'!AM83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN83), 'Input 3 - Macro-Debt data(DMX)'!AN83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO83), 'Input 3 - Macro-Debt data(DMX)'!AO83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP83), 'Input 3 - Macro-Debt data(DMX)'!AP83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ83), 'Input 3 - Macro-Debt data(DMX)'!AQ83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR83), 'Input 3 - Macro-Debt data(DMX)'!AR83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AS83), 'Input 3 - Macro-Debt data(DMX)'!AS83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AT83), 'Input 3 - Macro-Debt data(DMX)'!AT83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AU83), 'Input 3 - Macro-Debt data(DMX)'!AU83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AV83), 'Input 3 - Macro-Debt data(DMX)'!AV83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AW83), 'Input 3 - Macro-Debt data(DMX)'!AW83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AX83), 'Input 3 - Macro-Debt data(DMX)'!AX83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AY83), 'Input 3 - Macro-Debt data(DMX)'!AY83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AZ83), 'Input 3 - Macro-Debt data(DMX)'!AZ83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BA83), 'Input 3 - Macro-Debt data(DMX)'!BA83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BB83), 'Input 3 - Macro-Debt data(DMX)'!BB83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BC83), 'Input 3 - Macro-Debt data(DMX)'!BC83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BD83), 'Input 3 - Macro-Debt data(DMX)'!BD83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BE83), 'Input 3 - Macro-Debt data(DMX)'!BE83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BF83), 'Input 3 - Macro-Debt data(DMX)'!BF83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BG83), 'Input 3 - Macro-Debt data(DMX)'!BG83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BH83), 'Input 3 - Macro-Debt data(DMX)'!BH83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BI83), 'Input 3 - Macro-Debt data(DMX)'!BI83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BJ83), 'Input 3 - Macro-Debt data(DMX)'!BJ83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BK83), 'Input 3 - Macro-Debt data(DMX)'!BK83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BL83), 'Input 3 - Macro-Debt data(DMX)'!BL83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BM83), 'Input 3 - Macro-Debt data(DMX)'!BM83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BN83), 'Input 3 - Macro-Debt data(DMX)'!BN83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BO83), 'Input 3 - Macro-Debt data(DMX)'!BO83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BP83), 'Input 3 - Macro-Debt data(DMX)'!BP83, 0)","v":0},null,{"$f":"\"OLD_\"&'Input 4 - External Financing'!J28","v":"OLD_NPC1"}]
[{"$f":"'Input 4 - External Financing'!B$29","v":"NPC2"},null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W84), 'Input 3 - Macro-Debt data(DMX)'!W84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X84), 'Input 3 - Macro-Debt data(DMX)'!X84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y84), 'Input 3 - Macro-Debt data(DMX)'!Y84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z84), 'Input 3 - Macro-Debt data(DMX)'!Z84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA84), 'Input 3 - Macro-Debt data(DMX)'!AA84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB84), 'Input 3 - Macro-Debt data(DMX)'!AB84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC84), 'Input 3 - Macro-Debt data(DMX)'!AC84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD84), 'Input 3 - Macro-Debt data(DMX)'!AD84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE84), 'Input 3 - Macro-Debt data(DMX)'!AE84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF84), 'Input 3 - Macro-Debt data(DMX)'!AF84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG84), 'Input 3 - Macro-Debt data(DMX)'!AG84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH84), 'Input 3 - Macro-Debt data(DMX)'!AH84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI84), 'Input 3 - Macro-Debt data(DMX)'!AI84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ84), 'Input 3 - Macro-Debt data(DMX)'!AJ84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK84), 'Input 3 - Macro-Debt data(DMX)'!AK84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL84), 'Input 3 - Macro-Debt data(DMX)'!AL84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM84), 'Input 3 - Macro-Debt data(DMX)'!AM84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN84), 'Input 3 - Macro-Debt data(DMX)'!AN84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO84), 'Input 3 - Macro-Debt data(DMX)'!AO84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP84), 'Input 3 - Macro-Debt data(DMX)'!AP84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ84), 'Input 3 - Macro-Debt data(DMX)'!AQ84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR84), 'Input 3 - Macro-Debt data(DMX)'!AR84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AS84), 'Input 3 - Macro-Debt data(DMX)'!AS84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AT84), 'Input 3 - Macro-Debt data(DMX)'!AT84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AU84), 'Input 3 - Macro-Debt data(DMX)'!AU84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AV84), 'Input 3 - Macro-Debt data(DMX)'!AV84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AW84), 'Input 3 - Macro-Debt data(DMX)'!AW84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AX84), 'Input 3 - Macro-Debt data(DMX)'!AX84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AY84), 'Input 3 - Macro-Debt data(DMX)'!AY84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AZ84), 'Input 3 - Macro-Debt data(DMX)'!AZ84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BA84), 'Input 3 - Macro-Debt data(DMX)'!BA84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BB84), 'Input 3 - Macro-Debt data(DMX)'!BB84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BC84), 'Input 3 - Macro-Debt data(DMX)'!BC84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BD84), 'Input 3 - Macro-Debt data(DMX)'!BD84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BE84), 'Input 3 - Macro-Debt data(DMX)'!BE84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BF84), 'Input 3 - Macro-Debt data(DMX)'!BF84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BG84), 'Input 3 - Macro-Debt data(DMX)'!BG84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BH84), 'Input 3 - Macro-Debt data(DMX)'!BH84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BI84), 'Input 3 - Macro-Debt data(DMX)'!BI84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BJ84), 'Input 3 - Macro-Debt data(DMX)'!BJ84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BK84), 'Input 3 - Macro-Debt data(DMX)'!BK84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BL84), 'Input 3 - Macro-Debt data(DMX)'!BL84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BM84), 'Input 3 - Macro-Debt data(DMX)'!BM84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BN84), 'Input 3 - Macro-Debt data(DMX)'!BN84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BO84), 'Input 3 - Macro-Debt data(DMX)'!BO84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BP84), 'Input 3 - Macro-Debt data(DMX)'!BP84, 0)","v":0},null,{"$f":"\"OLD_\"&'Input 4 - External Financing'!J29","v":"OLD_NPC2"}]
[{"$f":"'Input 4 - External Financing'!B$30","v":"NPC3"},null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W85), 'Input 3 - Macro-Debt data(DMX)'!W85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X85), 'Input 3 - Macro-Debt data(DMX)'!X85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y85), 'Input 3 - Macro-Debt data(DMX)'!Y85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z85), 'Input 3 - Macro-Debt data(DMX)'!Z85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA85), 'Input 3 - Macro-Debt data(DMX)'!AA85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB85), 'Input 3 - Macro-Debt data(DMX)'!AB85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC85), 'Input 3 - Macro-Debt data(DMX)'!AC85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD85), 'Input 3 - Macro-Debt data(DMX)'!AD85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE85), 'Input 3 - Macro-Debt data(DMX)'!AE85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF85), 'Input 3 - Macro-Debt data(DMX)'!AF85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG85), 'Input 3 - Macro-Debt data(DMX)'!AG85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH85), 'Input 3 - Macro-Debt data(DMX)'!AH85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI85), 'Input 3 - Macro-Debt data(DMX)'!AI85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ85), 'Input 3 - Macro-Debt data(DMX)'!AJ85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK85), 'Input 3 - Macro-Debt data(DMX)'!AK85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL85), 'Input 3 - Macro-Debt data(DMX)'!AL85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM85), 'Input 3 - Macro-Debt data(DMX)'!AM85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN85), 'Input 3 - Macro-Debt data(DMX)'!AN85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO85), 'Input 3 - Macro-Debt data(DMX)'!AO85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP85), 'Input 3 - Macro-Debt data(DMX)'!AP85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ85), 'Input 3 - Macro-Debt data(DMX)'!AQ85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR85), 'Input 3 - Macro-Debt data(DMX)'!AR85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AS85), 'Input 3 - Macro-Debt data(DMX)'!AS85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AT85), 'Input 3 - Macro-Debt data(DMX)'!AT85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AU85), 'Input 3 - Macro-Debt data(DMX)'!AU85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AV85), 'Input 3 - Macro-Debt data(DMX)'!AV85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AW85), 'Input 3 - Macro-Debt data(DMX)'!AW85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AX85), 'Input 3 - Macro-Debt data(DMX)'!AX85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AY85), 'Input 3 - Macro-Debt data(DMX)'!AY85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AZ85), 'Input 3 - Macro-Debt data(DMX)'!AZ85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BA85), 'Input 3 - Macro-Debt data(DMX)'!BA85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BB85), 'Input 3 - Macro-Debt data(DMX)'!BB85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BC85), 'Input 3 - Macro-Debt data(DMX)'!BC85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BD85), 'Input 3 - Macro-Debt data(DMX)'!BD85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BE85), 'Input 3 - Macro-Debt data(DMX)'!BE85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BF85), 'Input 3 - Macro-Debt data(DMX)'!BF85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BG85), 'Input 3 - Macro-Debt data(DMX)'!BG85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BH85), 'Input 3 - Macro-Debt data(DMX)'!BH85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BI85), 'Input 3 - Macro-Debt data(DMX)'!BI85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BJ85), 'Input 3 - Macro-Debt data(DMX)'!BJ85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BK85), 'Input 3 - Macro-Debt data(DMX)'!BK85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BL85), 'Input 3 - Macro-Debt data(DMX)'!BL85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BM85), 'Input 3 - Macro-Debt data(DMX)'!BM85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BN85), 'Input 3 - Macro-Debt data(DMX)'!BN85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BO85), 'Input 3 - Macro-Debt data(DMX)'!BO85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BP85), 'Input 3 - Macro-Debt data(DMX)'!BP85, 0)","v":0},null,{"$f":"\"OLD_\"&'Input 4 - External Financing'!J30","v":"OLD_NPC3"}]
[{"$f":"'Input 4 - External Financing'!B$31","v":"NPC4"},null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W86), 'Input 3 - Macro-Debt data(DMX)'!W86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X86), 'Input 3 - Macro-Debt data(DMX)'!X86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y86), 'Input 3 - Macro-Debt data(DMX)'!Y86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z86), 'Input 3 - Macro-Debt data(DMX)'!Z86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA86), 'Input 3 - Macro-Debt data(DMX)'!AA86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB86), 'Input 3 - Macro-Debt data(DMX)'!AB86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC86), 'Input 3 - Macro-Debt data(DMX)'!AC86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD86), 'Input 3 - Macro-Debt data(DMX)'!AD86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE86), 'Input 3 - Macro-Debt data(DMX)'!AE86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF86), 'Input 3 - Macro-Debt data(DMX)'!AF86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG86), 'Input 3 - Macro-Debt data(DMX)'!AG86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH86), 'Input 3 - Macro-Debt data(DMX)'!AH86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI86), 'Input 3 - Macro-Debt data(DMX)'!AI86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ86), 'Input 3 - Macro-Debt data(DMX)'!AJ86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK86), 'Input 3 - Macro-Debt data(DMX)'!AK86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL86), 'Input 3 - Macro-Debt data(DMX)'!AL86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM86), 'Input 3 - Macro-Debt data(DMX)'!AM86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN86), 'Input 3 - Macro-Debt data(DMX)'!AN86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO86), 'Input 3 - Macro-Debt data(DMX)'!AO86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP86), 'Input 3 - Macro-Debt data(DMX)'!AP86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ86), 'Input 3 - Macro-Debt data(DMX)'!AQ86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR86), 'Input 3 - Macro-Debt data(DMX)'!AR86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AS86), 'Input 3 - Macro-Debt data(DMX)'!AS86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AT86), 'Input 3 - Macro-Debt data(DMX)'!AT86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AU86), 'Input 3 - Macro-Debt data(DMX)'!AU86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AV86), 'Input 3 - Macro-Debt data(DMX)'!AV86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AW86), 'Input 3 - Macro-Debt data(DMX)'!AW86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AX86), 'Input 3 - Macro-Debt data(DMX)'!AX86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AY86), 'Input 3 - Macro-Debt data(DMX)'!AY86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AZ86), 'Input 3 - Macro-Debt data(DMX)'!AZ86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BA86), 'Input 3 - Macro-Debt data(DMX)'!BA86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BB86), 'Input 3 - Macro-Debt data(DMX)'!BB86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BC86), 'Input 3 - Macro-Debt data(DMX)'!BC86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BD86), 'Input 3 - Macro-Debt data(DMX)'!BD86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BE86), 'Input 3 - Macro-Debt data(DMX)'!BE86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BF86), 'Input 3 - Macro-Debt data(DMX)'!BF86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BG86), 'Input 3 - Macro-Debt data(DMX)'!BG86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BH86), 'Input 3 - Macro-Debt data(DMX)'!BH86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BI86), 'Input 3 - Macro-Debt data(DMX)'!BI86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BJ86), 'Input 3 - Macro-Debt data(DMX)'!BJ86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BK86), 'Input 3 - Macro-Debt data(DMX)'!BK86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BL86), 'Input 3 - Macro-Debt data(DMX)'!BL86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BM86), 'Input 3 - Macro-Debt data(DMX)'!BM86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BN86), 'Input 3 - Macro-Debt data(DMX)'!BN86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BO86), 'Input 3 - Macro-Debt data(DMX)'!BO86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BP86), 'Input 3 - Macro-Debt data(DMX)'!BP86, 0)","v":0},null,{"$f":"\"OLD_\"&'Input 4 - External Financing'!J31","v":"OLD_NPC4"}]
[{"$f":"'Input 4 - External Financing'!B$32","v":"NPC5"},null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W87), 'Input 3 - Macro-Debt data(DMX)'!W87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X87), 'Input 3 - Macro-Debt data(DMX)'!X87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y87), 'Input 3 - Macro-Debt data(DMX)'!Y87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z87), 'Input 3 - Macro-Debt data(DMX)'!Z87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA87), 'Input 3 - Macro-Debt data(DMX)'!AA87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB87), 'Input 3 - Macro-Debt data(DMX)'!AB87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC87), 'Input 3 - Macro-Debt data(DMX)'!AC87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD87), 'Input 3 - Macro-Debt data(DMX)'!AD87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE87), 'Input 3 - Macro-Debt data(DMX)'!AE87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF87), 'Input 3 - Macro-Debt data(DMX)'!AF87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG87), 'Input 3 - Macro-Debt data(DMX)'!AG87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH87), 'Input 3 - Macro-Debt data(DMX)'!AH87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI87), 'Input 3 - Macro-Debt data(DMX)'!AI87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ87), 'Input 3 - Macro-Debt data(DMX)'!AJ87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK87), 'Input 3 - Macro-Debt data(DMX)'!AK87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL87), 'Input 3 - Macro-Debt data(DMX)'!AL87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM87), 'Input 3 - Macro-Debt data(DMX)'!AM87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN87), 'Input 3 - Macro-Debt data(DMX)'!AN87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO87), 'Input 3 - Macro-Debt data(DMX)'!AO87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP87), 'Input 3 - Macro-Debt data(DMX)'!AP87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ87), 'Input 3 - Macro-Debt data(DMX)'!AQ87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR87), 'Input 3 - Macro-Debt data(DMX)'!AR87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AS87), 'Input 3 - Macro-Debt data(DMX)'!AS87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AT87), 'Input 3 - Macro-Debt data(DMX)'!AT87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AU87), 'Input 3 - Macro-Debt data(DMX)'!AU87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AV87), 'Input 3 - Macro-Debt data(DMX)'!AV87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AW87), 'Input 3 - Macro-Debt data(DMX)'!AW87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AX87), 'Input 3 - Macro-Debt data(DMX)'!AX87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AY87), 'Input 3 - Macro-Debt data(DMX)'!AY87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AZ87), 'Input 3 - Macro-Debt data(DMX)'!AZ87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BA87), 'Input 3 - Macro-Debt data(DMX)'!BA87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BB87), 'Input 3 - Macro-Debt data(DMX)'!BB87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BC87), 'Input 3 - Macro-Debt data(DMX)'!BC87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BD87), 'Input 3 - Macro-Debt data(DMX)'!BD87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BE87), 'Input 3 - Macro-Debt data(DMX)'!BE87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BF87), 'Input 3 - Macro-Debt data(DMX)'!BF87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BG87), 'Input 3 - Macro-Debt data(DMX)'!BG87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BH87), 'Input 3 - Macro-Debt data(DMX)'!BH87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BI87), 'Input 3 - Macro-Debt data(DMX)'!BI87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BJ87), 'Input 3 - Macro-Debt data(DMX)'!BJ87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BK87), 'Input 3 - Macro-Debt data(DMX)'!BK87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BL87), 'Input 3 - Macro-Debt data(DMX)'!BL87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BM87), 'Input 3 - Macro-Debt data(DMX)'!BM87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BN87), 'Input 3 - Macro-Debt data(DMX)'!BN87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BO87), 'Input 3 - Macro-Debt data(DMX)'!BO87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BP87), 'Input 3 - Macro-Debt data(DMX)'!BP87, 0)","v":0},null,{"$f":"\"OLD_\"&'Input 4 - External Financing'!J32","v":"OLD_NPC5"}]
[{"$f":"'Input 4 - External Financing'!B$33","v":"Commercial"},null,null,null,{"$f":"+SUM(E36:E40)","v":0},{"$f":"+SUM(F36:F40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"OLD_COM_ALL"]
[{"$f":"'Input 4 - External Financing'!B$34","v":"Eurobond"},null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W89), 'Input 3 - Macro-Debt data(DMX)'!W89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X89), 'Input 3 - Macro-Debt data(DMX)'!X89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y89), 'Input 3 - Macro-Debt data(DMX)'!Y89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z89), 'Input 3 - Macro-Debt data(DMX)'!Z89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA89), 'Input 3 - Macro-Debt data(DMX)'!AA89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB89), 'Input 3 - Macro-Debt data(DMX)'!AB89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC89), 'Input 3 - Macro-Debt data(DMX)'!AC89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD89), 'Input 3 - Macro-Debt data(DMX)'!AD89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE89), 'Input 3 - Macro-Debt data(DMX)'!AE89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF89), 'Input 3 - Macro-Debt data(DMX)'!AF89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG89), 'Input 3 - Macro-Debt data(DMX)'!AG89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH89), 'Input 3 - Macro-Debt data(DMX)'!AH89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI89), 'Input 3 - Macro-Debt data(DMX)'!AI89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ89), 'Input 3 - Macro-Debt data(DMX)'!AJ89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK89), 'Input 3 - Macro-Debt data(DMX)'!AK89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL89), 'Input 3 - Macro-Debt data(DMX)'!AL89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM89), 'Input 3 - Macro-Debt data(DMX)'!AM89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN89), 'Input 3 - Macro-Debt data(DMX)'!AN89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO89), 'Input 3 - Macro-Debt data(DMX)'!AO89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP89), 'Input 3 - Macro-Debt data(DMX)'!AP89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ89), 'Input 3 - Macro-Debt data(DMX)'!AQ89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR89), 'Input 3 - Macro-Debt data(DMX)'!AR89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AS89), 'Input 3 - Macro-Debt data(DMX)'!AS89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AT89), 'Input 3 - Macro-Debt data(DMX)'!AT89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AU89), 'Input 3 - Macro-Debt data(DMX)'!AU89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AV89), 'Input 3 - Macro-Debt data(DMX)'!AV89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AW89), 'Input 3 - Macro-Debt data(DMX)'!AW89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AX89), 'Input 3 - Macro-Debt data(DMX)'!AX89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AY89), 'Input 3 - Macro-Debt data(DMX)'!AY89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AZ89), 'Input 3 - Macro-Debt data(DMX)'!AZ89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BA89), 'Input 3 - Macro-Debt data(DMX)'!BA89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BB89), 'Input 3 - Macro-Debt data(DMX)'!BB89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BC89), 'Input 3 - Macro-Debt data(DMX)'!BC89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BD89), 'Input 3 - Macro-Debt data(DMX)'!BD89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BE89), 'Input 3 - Macro-Debt data(DMX)'!BE89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BF89), 'Input 3 - Macro-Debt data(DMX)'!BF89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BG89), 'Input 3 - Macro-Debt data(DMX)'!BG89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BH89), 'Input 3 - Macro-Debt data(DMX)'!BH89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BI89), 'Input 3 - Macro-Debt data(DMX)'!BI89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BJ89), 'Input 3 - Macro-Debt data(DMX)'!BJ89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BK89), 'Input 3 - Macro-Debt data(DMX)'!BK89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BL89), 'Input 3 - Macro-Debt data(DMX)'!BL89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BM89), 'Input 3 - Macro-Debt data(DMX)'!BM89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BN89), 'Input 3 - Macro-Debt data(DMX)'!BN89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BO89), 'Input 3 - Macro-Debt data(DMX)'!BO89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BP89), 'Input 3 - Macro-Debt data(DMX)'!BP89, 0)","v":0},null,{"$f":"\"OLD_\"&'Input 4 - External Financing'!J34","v":"OLD_COM1"}]
[{"$f":"'Input 4 - External Financing'!B$35","v":"Commecial Bank"},null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W90), 'Input 3 - Macro-Debt data(DMX)'!W90, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X90), 'Input 3 - Macro-Debt data(DMX)'!X90, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y90), 'Input 3 - Macro-Debt data(DMX)'!Y90, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z90), 'Input 3 - Macro-Debt data(DMX)'!Z90, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA90), 'Input 3 - Macro-Debt data(DMX)'!AA90, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB90), 'Input 3 - Macro-Debt data(DMX)'!AB90, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC90), 'Input 3 - Macro-Debt data(DMX)'!AC90, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD90), 'Input 3 - Macro-Debt data(DMX)'!AD90, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE90), 'Input 3 - Macro-Debt data(DMX)'!AE90, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF90), 'Input 3 - Macro-Debt data(DMX)'!AF90, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG90), 'Input 3 - Macro-Debt data(DMX)'!AG90, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH90), 'Input 3 - Macro-Debt data(DMX)'!AH90, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI90), 'Input 3 - Macro-Debt data(DMX)'!AI90, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ90), 'Input 3 - Macro-Debt data(DMX)'!AJ90, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK90), 'Input 3 - Macro-Debt data(DMX)'!AK90, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL90), 'Input 3 - Macro-Debt data(DMX)'!AL90, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM90), 'Input 3 - Macro-Debt data(DMX)'!AM90, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN90), 'Input 3 - Macro-Debt data(DMX)'!AN90, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO90), 'Input 3 - Macro-Debt data(DMX)'!AO90, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP90), 'Input 3 - Macro-Debt data(DMX)'!AP90, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ90), 'Input 3 - Macro-Debt data(DMX)'!AQ90, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR90), 'Input 3 - Macro-Debt data(DMX)'!AR90, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AS90), 'Input 3 - Macro-Debt data(DMX)'!AS90, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AT90), 'Input 3 - Macro-Debt data(DMX)'!AT90, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AU90), 'Input 3 - Macro-Debt data(DMX)'!AU90, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AV90), 'Input 3 - Macro-Debt data(DMX)'!AV90, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AW90), 'Input 3 - Macro-Debt data(DMX)'!AW90, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AX90), 'Input 3 - Macro-Debt data(DMX)'!AX90, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AY90), 'Input 3 - Macro-Debt data(DMX)'!AY90, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AZ90), 'Input 3 - Macro-Debt data(DMX)'!AZ90, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BA90), 'Input 3 - Macro-Debt data(DMX)'!BA90, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BB90), 'Input 3 - Macro-Debt data(DMX)'!BB90, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BC90), 'Input 3 - Macro-Debt data(DMX)'!BC90, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BD90), 'Input 3 - Macro-Debt data(DMX)'!BD90, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BE90), 'Input 3 - Macro-Debt data(DMX)'!BE90, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BF90), 'Input 3 - Macro-Debt data(DMX)'!BF90, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BG90), 'Input 3 - Macro-Debt data(DMX)'!BG90, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BH90), 'Input 3 - Macro-Debt data(DMX)'!BH90, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BI90), 'Input 3 - Macro-Debt data(DMX)'!BI90, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BJ90), 'Input 3 - Macro-Debt data(DMX)'!BJ90, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BK90), 'Input 3 - Macro-Debt data(DMX)'!BK90, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BL90), 'Input 3 - Macro-Debt data(DMX)'!BL90, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BM90), 'Input 3 - Macro-Debt data(DMX)'!BM90, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BN90), 'Input 3 - Macro-Debt data(DMX)'!BN90, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BO90), 'Input 3 - Macro-Debt data(DMX)'!BO90, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BP90), 'Input 3 - Macro-Debt data(DMX)'!BP90, 0)","v":0},null,{"$f":"\"OLD_\"&'Input 4 - External Financing'!J35","v":"OLD_COM2"}]
[{"$f":"'Input 4 - External Financing'!B$36","v":"COM3"},null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W91), 'Input 3 - Macro-Debt data(DMX)'!W91, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X91), 'Input 3 - Macro-Debt data(DMX)'!X91, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y91), 'Input 3 - Macro-Debt data(DMX)'!Y91, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z91), 'Input 3 - Macro-Debt data(DMX)'!Z91, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA91), 'Input 3 - Macro-Debt data(DMX)'!AA91, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB91), 'Input 3 - Macro-Debt data(DMX)'!AB91, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC91), 'Input 3 - Macro-Debt data(DMX)'!AC91, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD91), 'Input 3 - Macro-Debt data(DMX)'!AD91, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE91), 'Input 3 - Macro-Debt data(DMX)'!AE91, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF91), 'Input 3 - Macro-Debt data(DMX)'!AF91, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG91), 'Input 3 - Macro-Debt data(DMX)'!AG91, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH91), 'Input 3 - Macro-Debt data(DMX)'!AH91, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI91), 'Input 3 - Macro-Debt data(DMX)'!AI91, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ91), 'Input 3 - Macro-Debt data(DMX)'!AJ91, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK91), 'Input 3 - Macro-Debt data(DMX)'!AK91, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL91), 'Input 3 - Macro-Debt data(DMX)'!AL91, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM91), 'Input 3 - Macro-Debt data(DMX)'!AM91, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN91), 'Input 3 - Macro-Debt data(DMX)'!AN91, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO91), 'Input 3 - Macro-Debt data(DMX)'!AO91, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP91), 'Input 3 - Macro-Debt data(DMX)'!AP91, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ91), 'Input 3 - Macro-Debt data(DMX)'!AQ91, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR91), 'Input 3 - Macro-Debt data(DMX)'!AR91, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AS91), 'Input 3 - Macro-Debt data(DMX)'!AS91, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AT91), 'Input 3 - Macro-Debt data(DMX)'!AT91, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AU91), 'Input 3 - Macro-Debt data(DMX)'!AU91, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AV91), 'Input 3 - Macro-Debt data(DMX)'!AV91, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AW91), 'Input 3 - Macro-Debt data(DMX)'!AW91, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AX91), 'Input 3 - Macro-Debt data(DMX)'!AX91, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AY91), 'Input 3 - Macro-Debt data(DMX)'!AY91, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AZ91), 'Input 3 - Macro-Debt data(DMX)'!AZ91, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BA91), 'Input 3 - Macro-Debt data(DMX)'!BA91, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BB91), 'Input 3 - Macro-Debt data(DMX)'!BB91, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BC91), 'Input 3 - Macro-Debt data(DMX)'!BC91, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BD91), 'Input 3 - Macro-Debt data(DMX)'!BD91, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BE91), 'Input 3 - Macro-Debt data(DMX)'!BE91, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BF91), 'Input 3 - Macro-Debt data(DMX)'!BF91, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BG91), 'Input 3 - Macro-Debt data(DMX)'!BG91, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BH91), 'Input 3 - Macro-Debt data(DMX)'!BH91, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BI91), 'Input 3 - Macro-Debt data(DMX)'!BI91, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BJ91), 'Input 3 - Macro-Debt data(DMX)'!BJ91, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BK91), 'Input 3 - Macro-Debt data(DMX)'!BK91, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BL91), 'Input 3 - Macro-Debt data(DMX)'!BL91, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BM91), 'Input 3 - Macro-Debt data(DMX)'!BM91, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BN91), 'Input 3 - Macro-Debt data(DMX)'!BN91, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BO91), 'Input 3 - Macro-Debt data(DMX)'!BO91, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BP91), 'Input 3 - Macro-Debt data(DMX)'!BP91, 0)","v":0},null,{"$f":"\"OLD_\"&'Input 4 - External Financing'!J36","v":"OLD_COM3"}]
[{"$f":"'Input 4 - External Financing'!B$37","v":"COM4"},null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W92), 'Input 3 - Macro-Debt data(DMX)'!W92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X92), 'Input 3 - Macro-Debt data(DMX)'!X92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y92), 'Input 3 - Macro-Debt data(DMX)'!Y92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z92), 'Input 3 - Macro-Debt data(DMX)'!Z92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA92), 'Input 3 - Macro-Debt data(DMX)'!AA92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB92), 'Input 3 - Macro-Debt data(DMX)'!AB92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC92), 'Input 3 - Macro-Debt data(DMX)'!AC92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD92), 'Input 3 - Macro-Debt data(DMX)'!AD92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE92), 'Input 3 - Macro-Debt data(DMX)'!AE92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF92), 'Input 3 - Macro-Debt data(DMX)'!AF92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG92), 'Input 3 - Macro-Debt data(DMX)'!AG92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH92), 'Input 3 - Macro-Debt data(DMX)'!AH92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI92), 'Input 3 - Macro-Debt data(DMX)'!AI92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ92), 'Input 3 - Macro-Debt data(DMX)'!AJ92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK92), 'Input 3 - Macro-Debt data(DMX)'!AK92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL92), 'Input 3 - Macro-Debt data(DMX)'!AL92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM92), 'Input 3 - Macro-Debt data(DMX)'!AM92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN92), 'Input 3 - Macro-Debt data(DMX)'!AN92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO92), 'Input 3 - Macro-Debt data(DMX)'!AO92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP92), 'Input 3 - Macro-Debt data(DMX)'!AP92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ92), 'Input 3 - Macro-Debt data(DMX)'!AQ92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR92), 'Input 3 - Macro-Debt data(DMX)'!AR92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AS92), 'Input 3 - Macro-Debt data(DMX)'!AS92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AT92), 'Input 3 - Macro-Debt data(DMX)'!AT92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AU92), 'Input 3 - Macro-Debt data(DMX)'!AU92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AV92), 'Input 3 - Macro-Debt data(DMX)'!AV92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AW92), 'Input 3 - Macro-Debt data(DMX)'!AW92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AX92), 'Input 3 - Macro-Debt data(DMX)'!AX92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AY92), 'Input 3 - Macro-Debt data(DMX)'!AY92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AZ92), 'Input 3 - Macro-Debt data(DMX)'!AZ92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BA92), 'Input 3 - Macro-Debt data(DMX)'!BA92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BB92), 'Input 3 - Macro-Debt data(DMX)'!BB92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BC92), 'Input 3 - Macro-Debt data(DMX)'!BC92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BD92), 'Input 3 - Macro-Debt data(DMX)'!BD92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BE92), 'Input 3 - Macro-Debt data(DMX)'!BE92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BF92), 'Input 3 - Macro-Debt data(DMX)'!BF92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BG92), 'Input 3 - Macro-Debt data(DMX)'!BG92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BH92), 'Input 3 - Macro-Debt data(DMX)'!BH92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BI92), 'Input 3 - Macro-Debt data(DMX)'!BI92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BJ92), 'Input 3 - Macro-Debt data(DMX)'!BJ92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BK92), 'Input 3 - Macro-Debt data(DMX)'!BK92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BL92), 'Input 3 - Macro-Debt data(DMX)'!BL92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BM92), 'Input 3 - Macro-Debt data(DMX)'!BM92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BN92), 'Input 3 - Macro-Debt data(DMX)'!BN92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BO92), 'Input 3 - Macro-Debt data(DMX)'!BO92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BP92), 'Input 3 - Macro-Debt data(DMX)'!BP92, 0)","v":0},null,{"$f":"\"OLD_\"&'Input 4 - External Financing'!J37","v":"OLD_COM4"}]
[{"$f":"'Input 4 - External Financing'!B$38","v":"COM5"},null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W93), 'Input 3 - Macro-Debt data(DMX)'!W93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X93), 'Input 3 - Macro-Debt data(DMX)'!X93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y93), 'Input 3 - Macro-Debt data(DMX)'!Y93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z93), 'Input 3 - Macro-Debt data(DMX)'!Z93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA93), 'Input 3 - Macro-Debt data(DMX)'!AA93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB93), 'Input 3 - Macro-Debt data(DMX)'!AB93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC93), 'Input 3 - Macro-Debt data(DMX)'!AC93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD93), 'Input 3 - Macro-Debt data(DMX)'!AD93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE93), 'Input 3 - Macro-Debt data(DMX)'!AE93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF93), 'Input 3 - Macro-Debt data(DMX)'!AF93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG93), 'Input 3 - Macro-Debt data(DMX)'!AG93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH93), 'Input 3 - Macro-Debt data(DMX)'!AH93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI93), 'Input 3 - Macro-Debt data(DMX)'!AI93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ93), 'Input 3 - Macro-Debt data(DMX)'!AJ93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK93), 'Input 3 - Macro-Debt data(DMX)'!AK93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL93), 'Input 3 - Macro-Debt data(DMX)'!AL93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM93), 'Input 3 - Macro-Debt data(DMX)'!AM93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN93), 'Input 3 - Macro-Debt data(DMX)'!AN93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO93), 'Input 3 - Macro-Debt data(DMX)'!AO93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP93), 'Input 3 - Macro-Debt data(DMX)'!AP93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ93), 'Input 3 - Macro-Debt data(DMX)'!AQ93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR93), 'Input 3 - Macro-Debt data(DMX)'!AR93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AS93), 'Input 3 - Macro-Debt data(DMX)'!AS93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AT93), 'Input 3 - Macro-Debt data(DMX)'!AT93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AU93), 'Input 3 - Macro-Debt data(DMX)'!AU93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AV93), 'Input 3 - Macro-Debt data(DMX)'!AV93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AW93), 'Input 3 - Macro-Debt data(DMX)'!AW93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AX93), 'Input 3 - Macro-Debt data(DMX)'!AX93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AY93), 'Input 3 - Macro-Debt data(DMX)'!AY93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AZ93), 'Input 3 - Macro-Debt data(DMX)'!AZ93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BA93), 'Input 3 - Macro-Debt data(DMX)'!BA93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BB93), 'Input 3 - Macro-Debt data(DMX)'!BB93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BC93), 'Input 3 - Macro-Debt data(DMX)'!BC93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BD93), 'Input 3 - Macro-Debt data(DMX)'!BD93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BE93), 'Input 3 - Macro-Debt data(DMX)'!BE93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BF93), 'Input 3 - Macro-Debt data(DMX)'!BF93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BG93), 'Input 3 - Macro-Debt data(DMX)'!BG93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BH93), 'Input 3 - Macro-Debt data(DMX)'!BH93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BI93), 'Input 3 - Macro-Debt data(DMX)'!BI93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BJ93), 'Input 3 - Macro-Debt data(DMX)'!BJ93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BK93), 'Input 3 - Macro-Debt data(DMX)'!BK93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BL93), 'Input 3 - Macro-Debt data(DMX)'!BL93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BM93), 'Input 3 - Macro-Debt data(DMX)'!BM93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BN93), 'Input 3 - Macro-Debt data(DMX)'!BN93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BO93), 'Input 3 - Macro-Debt data(DMX)'!BO93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BP93), 'Input 3 - Macro-Debt data(DMX)'!BP93, 0)","v":0},null,{"$f":"\"OLD_\"&'Input 4 - External Financing'!J38","v":"OLD_COM5"}]
[]
[{"$f":"++IF(START!$L$10=\"English\",translation!C637,IF(START!$L$10=\"French\",translation!D637,IF(START!$L$10=\"Portuguese\",translation!E637,translation!F637)))","v":"Total external debt (excluding locally-issued debt)"},null,null,null,{"$f":"E11+E18+E22+E35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"++IF(START!$L$10=\"English\",translation!C639,IF(START!$L$10=\"French\",translation!D639,IF(START!$L$10=\"Portuguese\",translation!E639,translation!F639)))","v":"    of which: principal"},null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W95), 'Input 3 - Macro-Debt data(DMX)'!W95, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X95), 'Input 3 - Macro-Debt data(DMX)'!X95, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y95), 'Input 3 - Macro-Debt data(DMX)'!Y95, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z95), 'Input 3 - Macro-Debt data(DMX)'!Z95, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA95), 'Input 3 - Macro-Debt data(DMX)'!AA95, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB95), 'Input 3 - Macro-Debt data(DMX)'!AB95, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC95), 'Input 3 - Macro-Debt data(DMX)'!AC95, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD95), 'Input 3 - Macro-Debt data(DMX)'!AD95, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE95), 'Input 3 - Macro-Debt data(DMX)'!AE95, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF95), 'Input 3 - Macro-Debt data(DMX)'!AF95, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG95), 'Input 3 - Macro-Debt data(DMX)'!AG95, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH95), 'Input 3 - Macro-Debt data(DMX)'!AH95, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI95), 'Input 3 - Macro-Debt data(DMX)'!AI95, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ95), 'Input 3 - Macro-Debt data(DMX)'!AJ95, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK95), 'Input 3 - Macro-Debt data(DMX)'!AK95, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL95), 'Input 3 - Macro-Debt data(DMX)'!AL95, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM95), 'Input 3 - Macro-Debt data(DMX)'!AM95, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN95), 'Input 3 - Macro-Debt data(DMX)'!AN95, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO95), 'Input 3 - Macro-Debt data(DMX)'!AO95, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP95), 'Input 3 - Macro-Debt data(DMX)'!AP95, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ95), 'Input 3 - Macro-Debt data(DMX)'!AQ95, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR95), 'Input 3 - Macro-Debt data(DMX)'!AR95, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AS95), 'Input 3 - Macro-Debt data(DMX)'!AS95, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AT95), 'Input 3 - Macro-Debt data(DMX)'!AT95, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AU95), 'Input 3 - Macro-Debt data(DMX)'!AU95, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AV95), 'Input 3 - Macro-Debt data(DMX)'!AV95, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AW95), 'Input 3 - Macro-Debt data(DMX)'!AW95, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AX95), 'Input 3 - Macro-Debt data(DMX)'!AX95, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AY95), 'Input 3 - Macro-Debt data(DMX)'!AY95, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AZ95), 'Input 3 - Macro-Debt data(DMX)'!AZ95, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BA95), 'Input 3 - Macro-Debt data(DMX)'!BA95, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BB95), 'Input 3 - Macro-Debt data(DMX)'!BB95, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BC95), 'Input 3 - Macro-Debt data(DMX)'!BC95, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BD95), 'Input 3 - Macro-Debt data(DMX)'!BD95, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BE95), 'Input 3 - Macro-Debt data(DMX)'!BE95, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BF95), 'Input 3 - Macro-Debt data(DMX)'!BF95, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BG95), 'Input 3 - Macro-Debt data(DMX)'!BG95, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BH95), 'Input 3 - Macro-Debt data(DMX)'!BH95, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BI95), 'Input 3 - Macro-Debt data(DMX)'!BI95, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BJ95), 'Input 3 - Macro-Debt data(DMX)'!BJ95, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BK95), 'Input 3 - Macro-Debt data(DMX)'!BK95, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BL95), 'Input 3 - Macro-Debt data(DMX)'!BL95, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BM95), 'Input 3 - Macro-Debt data(DMX)'!BM95, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BN95), 'Input 3 - Macro-Debt data(DMX)'!BN95, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BO95), 'Input 3 - Macro-Debt data(DMX)'!BO95, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BP95), 'Input 3 - Macro-Debt data(DMX)'!BP95, 0)","v":0}]
[{"$f":"++IF(START!$L$10=\"English\",translation!C640,IF(START!$L$10=\"French\",translation!D640,IF(START!$L$10=\"Portuguese\",translation!E640,translation!F640)))","v":"    of which: interest"},null,null,null,{"$f":"+E42-E43","v":0},{"$f":"+F42-F43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["(hide) Evolution of debt (excluding locally-issued debt)",null,null,null,{"$f":"'Input 3 - Macro-Debt data(DMX)'!W51","v":0},{"$f":"E45-F43","v":0},{"$f":"F45-G43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"check (outstanding as of end-\"&E9&\" - total debt services)\"","v":"check (outstanding as of end-2018 - total debt services)"},null,null,null,{"$f":"'Input 3 - Macro-Debt data(DMX)'!W51-SUM(F43:AX43)","v":0}]
[]
["Locally-issued debt"]
[{"$f":"IF($C$116=lookup!$X$4,\"Locally-issued debt held by non-residents\",\"Locally-issued debt held by non-residents - please ignore on a currency basis\")","v":"Locally-issued debt held by non-residents - please ignore on a currency basis"},null,null,null,{"$f":"E50+E51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OLD_LC_NR_ALL"]
[{"$f":"'Input 5 - Local-debt Financing'!A103","v":"Denominated in local currency (LC)"},null,null,null,{"$f":"IF($C$116=lookup!$X$4,('Input 3 - Macro-Debt data(DMX)'!W162+'Input 3 - Macro-Debt data(DMX)'!W164)/'Input 3 - Macro-Debt data(DMX)'!W20,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!I147+'Input 5 - Local-debt Financing'!I156)/Ext_Debt_Data!F383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!J147+'Input 5 - Local-debt Financing'!J156)/Ext_Debt_Data!G383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!K147+'Input 5 - Local-debt Financing'!K156)/Ext_Debt_Data!H383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!L147+'Input 5 - Local-debt Financing'!L156)/Ext_Debt_Data!I383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!M147+'Input 5 - Local-debt Financing'!M156)/Ext_Debt_Data!J383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!N147+'Input 5 - Local-debt Financing'!N156)/Ext_Debt_Data!K383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!O147+'Input 5 - Local-debt Financing'!O156)/Ext_Debt_Data!L383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!P147+'Input 5 - Local-debt Financing'!P156)/Ext_Debt_Data!M383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!Q147+'Input 5 - Local-debt Financing'!Q156)/Ext_Debt_Data!N383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!R147+'Input 5 - Local-debt Financing'!R156)/Ext_Debt_Data!O383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!S147+'Input 5 - Local-debt Financing'!S156)/Ext_Debt_Data!P383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!T147+'Input 5 - Local-debt Financing'!T156)/Ext_Debt_Data!Q383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!U147+'Input 5 - Local-debt Financing'!U156)/Ext_Debt_Data!R383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!V147+'Input 5 - Local-debt Financing'!V156)/Ext_Debt_Data!S383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!W147+'Input 5 - Local-debt Financing'!W156)/Ext_Debt_Data!T383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!X147+'Input 5 - Local-debt Financing'!X156)/Ext_Debt_Data!U383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!Y147+'Input 5 - Local-debt Financing'!Y156)/Ext_Debt_Data!V383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!Z147+'Input 5 - Local-debt Financing'!Z156)/Ext_Debt_Data!W383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!AA147+'Input 5 - Local-debt Financing'!AA156)/Ext_Debt_Data!X383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!AB147+'Input 5 - Local-debt Financing'!AB156)/Ext_Debt_Data!Y383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!AC147+'Input 5 - Local-debt Financing'!AC156)/Ext_Debt_Data!Z383,0)","v":0}]
[{"$f":"'Input 5 - Local-debt Financing'!A34","v":"Denominated in foreign currency (FX) - External debt"},null,null,null,{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!H148+'Input 5 - Local-debt Financing'!H157)/Ext_Debt_Data!E383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!I148+'Input 5 - Local-debt Financing'!I157)/Ext_Debt_Data!F383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!J148+'Input 5 - Local-debt Financing'!J157)/Ext_Debt_Data!G383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!K148+'Input 5 - Local-debt Financing'!K157)/Ext_Debt_Data!H383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!L148+'Input 5 - Local-debt Financing'!L157)/Ext_Debt_Data!I383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!M148+'Input 5 - Local-debt Financing'!M157)/Ext_Debt_Data!J383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!N148+'Input 5 - Local-debt Financing'!N157)/Ext_Debt_Data!K383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!O148+'Input 5 - Local-debt Financing'!O157)/Ext_Debt_Data!L383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!P148+'Input 5 - Local-debt Financing'!P157)/Ext_Debt_Data!M383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!Q148+'Input 5 - Local-debt Financing'!Q157)/Ext_Debt_Data!N383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!R148+'Input 5 - Local-debt Financing'!R157)/Ext_Debt_Data!O383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!S148+'Input 5 - Local-debt Financing'!S157)/Ext_Debt_Data!P383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!T148+'Input 5 - Local-debt Financing'!T157)/Ext_Debt_Data!Q383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!U148+'Input 5 - Local-debt Financing'!U157)/Ext_Debt_Data!R383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!V148+'Input 5 - Local-debt Financing'!V157)/Ext_Debt_Data!S383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!W148+'Input 5 - Local-debt Financing'!W157)/Ext_Debt_Data!T383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!X148+'Input 5 - Local-debt Financing'!X157)/Ext_Debt_Data!U383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!Y148+'Input 5 - Local-debt Financing'!Y157)/Ext_Debt_Data!V383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!Z148+'Input 5 - Local-debt Financing'!Z157)/Ext_Debt_Data!W383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!AA148+'Input 5 - Local-debt Financing'!AA157)/Ext_Debt_Data!X383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!AB148+'Input 5 - Local-debt Financing'!AB157)/Ext_Debt_Data!Y383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!AC148+'Input 5 - Local-debt Financing'!AC157)/Ext_Debt_Data!Z383,0)","v":0}]
[{"$f":"IF($C$116=lookup!$X$4,\"Locally-issued debt held by residents\",\"Locally-issued debt\")","v":"Locally-issued debt"}]
[{"$f":"'Input 5 - Local-debt Financing'!A92","v":"Denominated in foreign currency (FX) - External debt"},null,null,null,{"$f":"IF($C$116=lookup!$X$4,0,('Input 5 - Local-debt Financing'!H145+'Input 5 - Local-debt Financing'!H153)/E383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,0,('Input 5 - Local-debt Financing'!I145+'Input 5 - Local-debt Financing'!I153)/F383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,0,('Input 5 - Local-debt Financing'!J145+'Input 5 - Local-debt Financing'!J153)/G383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,0,('Input 5 - Local-debt Financing'!K145+'Input 5 - Local-debt Financing'!K153)/H383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,0,('Input 5 - Local-debt Financing'!L145+'Input 5 - Local-debt Financing'!L153)/I383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,0,('Input 5 - Local-debt Financing'!M145+'Input 5 - Local-debt Financing'!M153)/J383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,0,('Input 5 - Local-debt Financing'!N145+'Input 5 - Local-debt Financing'!N153)/K383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,0,('Input 5 - Local-debt Financing'!O145+'Input 5 - Local-debt Financing'!O153)/L383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,0,('Input 5 - Local-debt Financing'!P145+'Input 5 - Local-debt Financing'!P153)/M383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,0,('Input 5 - Local-debt Financing'!Q145+'Input 5 - Local-debt Financing'!Q153)/N383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,0,('Input 5 - Local-debt Financing'!R145+'Input 5 - Local-debt Financing'!R153)/O383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,0,('Input 5 - Local-debt Financing'!S145+'Input 5 - Local-debt Financing'!S153)/P383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,0,('Input 5 - Local-debt Financing'!T145+'Input 5 - Local-debt Financing'!T153)/Q383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,0,('Input 5 - Local-debt Financing'!U145+'Input 5 - Local-debt Financing'!U153)/R383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,0,('Input 5 - Local-debt Financing'!V145+'Input 5 - Local-debt Financing'!V153)/S383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,0,('Input 5 - Local-debt Financing'!W145+'Input 5 - Local-debt Financing'!W153)/T383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,0,('Input 5 - Local-debt Financing'!X145+'Input 5 - Local-debt Financing'!X153)/U383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,0,('Input 5 - Local-debt Financing'!Y145+'Input 5 - Local-debt Financing'!Y153)/V383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,0,('Input 5 - Local-debt Financing'!Z145+'Input 5 - Local-debt Financing'!Z153)/W383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,0,('Input 5 - Local-debt Financing'!AA145+'Input 5 - Local-debt Financing'!AA153)/X383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,0,('Input 5 - Local-debt Financing'!AB145+'Input 5 - Local-debt Financing'!AB153)/Y383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,0,('Input 5 - Local-debt Financing'!AC145+'Input 5 - Local-debt Financing'!AC153)/Z383)","v":{"$error":"#DIV/0!"}}]
[{"$f":"++IF(START!L10=\"English\",translation!C636,IF(START!L10=\"French\",translation!D636,IF(START!L10=\"Portuguese\",translation!E636,translation!F636)))","v":"If the Breakdown is not available insert total debt service here"}]
["Total locally-issued debt service",null,null,null,{"$f":"E49+E53","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A43","v":"    of which: principal"},null,null,null,{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!H156+'Input 5 - Local-debt Financing'!H157)/Ext_Debt_Data!E383,('Input 5 - Local-debt Financing'!H153)/E383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!I156+'Input 5 - Local-debt Financing'!I157)/Ext_Debt_Data!F383,('Input 5 - Local-debt Financing'!I153)/F383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!J156+'Input 5 - Local-debt Financing'!J157)/Ext_Debt_Data!G383,('Input 5 - Local-debt Financing'!J153)/G383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!K156+'Input 5 - Local-debt Financing'!K157)/Ext_Debt_Data!H383,('Input 5 - Local-debt Financing'!K153)/H383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!L156+'Input 5 - Local-debt Financing'!L157)/Ext_Debt_Data!I383,('Input 5 - Local-debt Financing'!L153)/I383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!M156+'Input 5 - Local-debt Financing'!M157)/Ext_Debt_Data!J383,('Input 5 - Local-debt Financing'!M153)/J383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!N156+'Input 5 - Local-debt Financing'!N157)/Ext_Debt_Data!K383,('Input 5 - Local-debt Financing'!N153)/K383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!O156+'Input 5 - Local-debt Financing'!O157)/Ext_Debt_Data!L383,('Input 5 - Local-debt Financing'!O153)/L383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!P156+'Input 5 - Local-debt Financing'!P157)/Ext_Debt_Data!M383,('Input 5 - Local-debt Financing'!P153)/M383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!Q156+'Input 5 - Local-debt Financing'!Q157)/Ext_Debt_Data!N383,('Input 5 - Local-debt Financing'!Q153)/N383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!R156+'Input 5 - Local-debt Financing'!R157)/Ext_Debt_Data!O383,('Input 5 - Local-debt Financing'!R153)/O383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!S156+'Input 5 - Local-debt Financing'!S157)/Ext_Debt_Data!P383,('Input 5 - Local-debt Financing'!S153)/P383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!T156+'Input 5 - Local-debt Financing'!T157)/Ext_Debt_Data!Q383,('Input 5 - Local-debt Financing'!T153)/Q383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!U156+'Input 5 - Local-debt Financing'!U157)/Ext_Debt_Data!R383,('Input 5 - Local-debt Financing'!U153)/R383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!V156+'Input 5 - Local-debt Financing'!V157)/Ext_Debt_Data!S383,('Input 5 - Local-debt Financing'!V153)/S383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!W156+'Input 5 - Local-debt Financing'!W157)/Ext_Debt_Data!T383,('Input 5 - Local-debt Financing'!W153)/T383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!X156+'Input 5 - Local-debt Financing'!X157)/Ext_Debt_Data!U383,('Input 5 - Local-debt Financing'!X153)/U383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!Y156+'Input 5 - Local-debt Financing'!Y157)/Ext_Debt_Data!V383,('Input 5 - Local-debt Financing'!Y153)/V383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!Z156+'Input 5 - Local-debt Financing'!Z157)/Ext_Debt_Data!W383,('Input 5 - Local-debt Financing'!Z153)/W383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!AA156+'Input 5 - Local-debt Financing'!AA157)/Ext_Debt_Data!X383,('Input 5 - Local-debt Financing'!AA153)/X383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!AB156+'Input 5 - Local-debt Financing'!AB157)/Ext_Debt_Data!Y383,('Input 5 - Local-debt Financing'!AB153)/Y383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!AC156+'Input 5 - Local-debt Financing'!AC157)/Ext_Debt_Data!Z383,('Input 5 - Local-debt Financing'!AC153)/Z383)","v":{"$error":"#DIV/0!"}}]
[{"$f":"A44","v":"    of which: interest"},null,null,null,{"$f":"E55-E56","v":{"$error":"#DIV/0!"}},{"$f":"F55-F56","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Evolution of debt",null,null,null,{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!H166+'Input 5 - Local-debt Financing'!H167)/E382,'Input 5 - Local-debt Financing'!H163/E382)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!I166+'Input 5 - Local-debt Financing'!I167)/F382,'Input 5 - Local-debt Financing'!I163/F382)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!J166+'Input 5 - Local-debt Financing'!J167)/G382,'Input 5 - Local-debt Financing'!J163/G382)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!K166+'Input 5 - Local-debt Financing'!K167)/H382,'Input 5 - Local-debt Financing'!K163/H382)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!L166+'Input 5 - Local-debt Financing'!L167)/I382,'Input 5 - Local-debt Financing'!L163/I382)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!M166+'Input 5 - Local-debt Financing'!M167)/J382,'Input 5 - Local-debt Financing'!M163/J382)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!N166+'Input 5 - Local-debt Financing'!N167)/K382,'Input 5 - Local-debt Financing'!N163/K382)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!O166+'Input 5 - Local-debt Financing'!O167)/L382,'Input 5 - Local-debt Financing'!O163/L382)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!P166+'Input 5 - Local-debt Financing'!P167)/M382,'Input 5 - Local-debt Financing'!P163/M382)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!Q166+'Input 5 - Local-debt Financing'!Q167)/N382,'Input 5 - Local-debt Financing'!Q163/N382)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!R166+'Input 5 - Local-debt Financing'!R167)/O382,'Input 5 - Local-debt Financing'!R163/O382)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!S166+'Input 5 - Local-debt Financing'!S167)/P382,'Input 5 - Local-debt Financing'!S163/P382)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!T166+'Input 5 - Local-debt Financing'!T167)/Q382,'Input 5 - Local-debt Financing'!T163/Q382)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!U166+'Input 5 - Local-debt Financing'!U167)/R382,'Input 5 - Local-debt Financing'!U163/R382)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!V166+'Input 5 - Local-debt Financing'!V167)/S382,'Input 5 - Local-debt Financing'!V163/S382)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!W166+'Input 5 - Local-debt Financing'!W167)/T382,'Input 5 - Local-debt Financing'!W163/T382)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!X166+'Input 5 - Local-debt Financing'!X167)/U382,'Input 5 - Local-debt Financing'!X163/U382)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!Y166+'Input 5 - Local-debt Financing'!Y167)/V382,'Input 5 - Local-debt Financing'!Y163/V382)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!Z166+'Input 5 - Local-debt Financing'!Z167)/W382,'Input 5 - Local-debt Financing'!Z163/W382)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!AA166+'Input 5 - Local-debt Financing'!AA167)/X382,'Input 5 - Local-debt Financing'!AA163/X382)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!AB166+'Input 5 - Local-debt Financing'!AB167)/Y382,'Input 5 - Local-debt Financing'!AB163/Y382)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!AC166+'Input 5 - Local-debt Financing'!AC167)/Z382,'Input 5 - Local-debt Financing'!AC163/Z382)","v":{"$error":"#DIV/0!"}}]
["Please check line 168 for domestic debt consistency"]
[]
[{"$f":"++IF(START!L10=\"English\",translation!C638,IF(START!L10=\"French\",translation!D638,IF(START!L10=\"Portuguese\",translation!E638,translation!F638)))","v":"Total external debt (including locally-issued debt)"},null,null,null,{"$f":"E42+E55","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"OLD_TOTAL"]
[{"$f":"++IF(START!L10=\"English\",translation!C639,IF(START!L10=\"French\",translation!D639,IF(START!L10=\"Portuguese\",translation!E639,translation!F639)))","v":"    of which: principal"},null,null,null,{"$f":"E43+E56","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"OLD_TOTAL_P"]
[{"$f":"++IF(START!L10=\"English\",translation!C640,IF(START!L10=\"French\",translation!D640,IF(START!L10=\"Portuguese\",translation!E640,translation!F640)))","v":"    of which: interest"},null,null,null,{"$f":"+E61-E62","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"OLD_TOTAL_I"]
[]
[{"$f":"++IF(START!L10=\"English\",translation!C642,IF(START!L10=\"French\",translation!D642,IF(START!L10=\"Portuguese\",translation!E642,translation!F642)))","v":"2. Stock of outstanding arrears"},null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W55), 'Input 3 - Macro-Debt data(DMX)'!W55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X55), 'Input 3 - Macro-Debt data(DMX)'!X55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y55), 'Input 3 - Macro-Debt data(DMX)'!Y55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z55), 'Input 3 - Macro-Debt data(DMX)'!Z55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA55), 'Input 3 - Macro-Debt data(DMX)'!AA55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB55), 'Input 3 - Macro-Debt data(DMX)'!AB55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC55), 'Input 3 - Macro-Debt data(DMX)'!AC55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD55), 'Input 3 - Macro-Debt data(DMX)'!AD55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE55), 'Input 3 - Macro-Debt data(DMX)'!AE55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF55), 'Input 3 - Macro-Debt data(DMX)'!AF55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG55), 'Input 3 - Macro-Debt data(DMX)'!AG55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH55), 'Input 3 - Macro-Debt data(DMX)'!AH55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI55), 'Input 3 - Macro-Debt data(DMX)'!AI55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ55), 'Input 3 - Macro-Debt data(DMX)'!AJ55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK55), 'Input 3 - Macro-Debt data(DMX)'!AK55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL55), 'Input 3 - Macro-Debt data(DMX)'!AL55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM55), 'Input 3 - Macro-Debt data(DMX)'!AM55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN55), 'Input 3 - Macro-Debt data(DMX)'!AN55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO55), 'Input 3 - Macro-Debt data(DMX)'!AO55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP55), 'Input 3 - Macro-Debt data(DMX)'!AP55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ55), 'Input 3 - Macro-Debt data(DMX)'!AQ55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR55), 'Input 3 - Macro-Debt data(DMX)'!AR55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AS55), 'Input 3 - Macro-Debt data(DMX)'!AS55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AT55), 'Input 3 - Macro-Debt data(DMX)'!AT55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AU55), 'Input 3 - Macro-Debt data(DMX)'!AU55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AV55), 'Input 3 - Macro-Debt data(DMX)'!AV55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AW55), 'Input 3 - Macro-Debt data(DMX)'!AW55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AX55), 'Input 3 - Macro-Debt data(DMX)'!AX55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AY55), 'Input 3 - Macro-Debt data(DMX)'!AY55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AZ55), 'Input 3 - Macro-Debt data(DMX)'!AZ55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BA55), 'Input 3 - Macro-Debt data(DMX)'!BA55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BB55), 'Input 3 - Macro-Debt data(DMX)'!BB55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BC55), 'Input 3 - Macro-Debt data(DMX)'!BC55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BD55), 'Input 3 - Macro-Debt data(DMX)'!BD55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BE55), 'Input 3 - Macro-Debt data(DMX)'!BE55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BF55), 'Input 3 - Macro-Debt data(DMX)'!BF55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BG55), 'Input 3 - Macro-Debt data(DMX)'!BG55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BH55), 'Input 3 - Macro-Debt data(DMX)'!BH55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BI55), 'Input 3 - Macro-Debt data(DMX)'!BI55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BJ55), 'Input 3 - Macro-Debt data(DMX)'!BJ55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BK55), 'Input 3 - Macro-Debt data(DMX)'!BK55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BL55), 'Input 3 - Macro-Debt data(DMX)'!BL55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BM55), 'Input 3 - Macro-Debt data(DMX)'!BM55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BN55), 'Input 3 - Macro-Debt data(DMX)'!BN55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BO55), 'Input 3 - Macro-Debt data(DMX)'!BO55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BP55), 'Input 3 - Macro-Debt data(DMX)'!BP55, 0)","v":0},null,"OLD_ARREARS"]
[]
[{"$f":"++IF(START!L10=\"English\",translation!C644,IF(START!L10=\"French\",translation!D644,IF(START!L10=\"Portuguese\",translation!E644,translation!F644)))","v":"Evolution of old MLT debt, excluding arrears (nominal)"},null,null,null,{"$f":"'Macro-Debt_Data'!T9-E65","v":0},{"$f":"E67-F43-(E58-F58)","v":{"$error":"#DIV/0!"}},{"$f":"F67-G43-(F58-G58)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"OLD_MLT_CHG"]
[]
[]
[{"$f":"++IF(START!L10=\"English\",translation!C647,IF(START!L10=\"French\",translation!D647,IF(START!L10=\"Portuguese\",translation!E647,translation!F647)))","v":"3. NEW MLT DEBT: Disbursements (including for refinancing/clearance of arrears)"}]
[{"$f":"++IF(START!L$10=\"English\",translation!C$617,IF(START!L$10=\"French\",translation!D$617,IF(START!L$10=\"Portuguese\",translation!E$617,translation!F$617)))","v":"Multilaterals"},null,null,null,null,{"$f":"SUM(F72:F77)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW_ML"]
[{"$f":"'Input 4 - External Financing'!B$10","v":"IMF"},null,null,null,null,{"$f":"'Input 4 - External Financing'!L10","v":0},{"$f":"'Input 4 - External Financing'!M10","v":0},{"$f":"'Input 4 - External Financing'!N10","v":0},{"$f":"'Input 4 - External Financing'!O10","v":0},{"$f":"'Input 4 - External Financing'!P10","v":0},{"$f":"'Input 4 - External Financing'!Q10","v":0},{"$f":"'Input 4 - External Financing'!R10","v":0},{"$f":"'Input 4 - External Financing'!S10","v":0},{"$f":"'Input 4 - External Financing'!T10","v":0},{"$f":"'Input 4 - External Financing'!U10","v":0},{"$f":"'Input 4 - External Financing'!V10","v":0},{"$f":"'Input 4 - External Financing'!W10","v":0},{"$f":"'Input 4 - External Financing'!X10","v":0},{"$f":"'Input 4 - External Financing'!Y10","v":0},{"$f":"'Input 4 - External Financing'!Z10","v":0},{"$f":"'Input 4 - External Financing'!AA10","v":0},{"$f":"'Input 4 - External Financing'!AB10","v":0},{"$f":"'Input 4 - External Financing'!AC10","v":0},{"$f":"'Input 4 - External Financing'!AD10","v":0},{"$f":"'Input 4 - External Financing'!AE10","v":0},{"$f":"'Input 4 - External Financing'!AF10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW_IMF"]
[{"$f":"'Input 4 - External Financing'!B$11","v":"IDA - blend"},null,null,null,null,{"$f":"'Input 4 - External Financing'!L11","v":0},{"$f":"'Input 4 - External Financing'!M11","v":0},{"$f":"'Input 4 - External Financing'!N11","v":0},{"$f":"'Input 4 - External Financing'!O11","v":0},{"$f":"'Input 4 - External Financing'!P11","v":0},{"$f":"'Input 4 - External Financing'!Q11","v":0},{"$f":"'Input 4 - External Financing'!R11","v":0},{"$f":"'Input 4 - External Financing'!S11","v":0},{"$f":"'Input 4 - External Financing'!T11","v":0},{"$f":"'Input 4 - External Financing'!U11","v":0},{"$f":"'Input 4 - External Financing'!V11","v":0},{"$f":"'Input 4 - External Financing'!W11","v":0},{"$f":"'Input 4 - External Financing'!X11","v":0},{"$f":"'Input 4 - External Financing'!Y11","v":0},{"$f":"'Input 4 - External Financing'!Z11","v":0},{"$f":"'Input 4 - External Financing'!AA11","v":0},{"$f":"'Input 4 - External Financing'!AB11","v":0},{"$f":"'Input 4 - External Financing'!AC11","v":0},{"$f":"'Input 4 - External Financing'!AD11","v":0},{"$f":"'Input 4 - External Financing'!AE11","v":0},{"$f":"'Input 4 - External Financing'!AF11","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW_IDA"]
[{"$f":"'Input 4 - External Financing'!B$12","v":"IDA - blend"},null,null,null,null,{"$f":"'Input 4 - External Financing'!L12","v":0},{"$f":"'Input 4 - External Financing'!M12","v":0},{"$f":"'Input 4 - External Financing'!N12","v":0},{"$f":"'Input 4 - External Financing'!O12","v":0},{"$f":"'Input 4 - External Financing'!P12","v":0},{"$f":"'Input 4 - External Financing'!Q12","v":0},{"$f":"'Input 4 - External Financing'!R12","v":0},{"$f":"'Input 4 - External Financing'!S12","v":0},{"$f":"'Input 4 - External Financing'!T12","v":0},{"$f":"'Input 4 - External Financing'!U12","v":0},{"$f":"'Input 4 - External Financing'!V12","v":0},{"$f":"'Input 4 - External Financing'!W12","v":0},{"$f":"'Input 4 - External Financing'!X12","v":0},{"$f":"'Input 4 - External Financing'!Y12","v":0},{"$f":"'Input 4 - External Financing'!Z12","v":0},{"$f":"'Input 4 - External Financing'!AA12","v":0},{"$f":"'Input 4 - External Financing'!AB12","v":0},{"$f":"'Input 4 - External Financing'!AC12","v":0},{"$f":"'Input 4 - External Financing'!AD12","v":0},{"$f":"'Input 4 - External Financing'!AE12","v":0},{"$f":"'Input 4 - External Financing'!AF12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW_IDA_REG"]
[{"$f":"'Input 4 - External Financing'!B$13","v":"MULTI1"},null,null,null,null,{"$f":"'Input 4 - External Financing'!L13","v":0},{"$f":"'Input 4 - External Financing'!M13","v":0},{"$f":"'Input 4 - External Financing'!N13","v":0},{"$f":"'Input 4 - External Financing'!O13","v":0},{"$f":"'Input 4 - External Financing'!P13","v":0},{"$f":"'Input 4 - External Financing'!Q13","v":0},{"$f":"'Input 4 - External Financing'!R13","v":0},{"$f":"'Input 4 - External Financing'!S13","v":0},{"$f":"'Input 4 - External Financing'!T13","v":0},{"$f":"'Input 4 - External Financing'!U13","v":0},{"$f":"'Input 4 - External Financing'!V13","v":0},{"$f":"'Input 4 - External Financing'!W13","v":0},{"$f":"'Input 4 - External Financing'!X13","v":0},{"$f":"'Input 4 - External Financing'!Y13","v":0},{"$f":"'Input 4 - External Financing'!Z13","v":0},{"$f":"'Input 4 - External Financing'!AA13","v":0},{"$f":"'Input 4 - External Financing'!AB13","v":0},{"$f":"'Input 4 - External Financing'!AC13","v":0},{"$f":"'Input 4 - External Financing'!AD13","v":0},{"$f":"'Input 4 - External Financing'!AE13","v":0},{"$f":"'Input 4 - External Financing'!AF13","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW_OTHERS1"]
[{"$f":"'Input 4 - External Financing'!B$14","v":"MULTI2"},null,null,null,null,{"$f":"'Input 4 - External Financing'!L14","v":0},{"$f":"'Input 4 - External Financing'!M14","v":0},{"$f":"'Input 4 - External Financing'!N14","v":0},{"$f":"'Input 4 - External Financing'!O14","v":0},{"$f":"'Input 4 - External Financing'!P14","v":0},{"$f":"'Input 4 - External Financing'!Q14","v":0},{"$f":"'Input 4 - External Financing'!R14","v":0},{"$f":"'Input 4 - External Financing'!S14","v":0},{"$f":"'Input 4 - External Financing'!T14","v":0},{"$f":"'Input 4 - External Financing'!U14","v":0},{"$f":"'Input 4 - External Financing'!V14","v":0},{"$f":"'Input 4 - External Financing'!W14","v":0},{"$f":"'Input 4 - External Financing'!X14","v":0},{"$f":"'Input 4 - External Financing'!Y14","v":0},{"$f":"'Input 4 - External Financing'!Z14","v":0},{"$f":"'Input 4 - External Financing'!AA14","v":0},{"$f":"'Input 4 - External Financing'!AB14","v":0},{"$f":"'Input 4 - External Financing'!AC14","v":0},{"$f":"'Input 4 - External Financing'!AD14","v":0},{"$f":"'Input 4 - External Financing'!AE14","v":0},{"$f":"'Input 4 - External Financing'!AF14","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW_OTHERS2"]
[{"$f":"'Input 4 - External Financing'!B$15","v":"MULTI3"},null,null,null,null,{"$f":"'Input 4 - External Financing'!L15","v":0},{"$f":"'Input 4 - External Financing'!M15","v":0},{"$f":"'Input 4 - External Financing'!N15","v":0},{"$f":"'Input 4 - External Financing'!O15","v":0},{"$f":"'Input 4 - External Financing'!P15","v":0},{"$f":"'Input 4 - External Financing'!Q15","v":0},{"$f":"'Input 4 - External Financing'!R15","v":0},{"$f":"'Input 4 - External Financing'!S15","v":0},{"$f":"'Input 4 - External Financing'!T15","v":0},{"$f":"'Input 4 - External Financing'!U15","v":0},{"$f":"'Input 4 - External Financing'!V15","v":0},{"$f":"'Input 4 - External Financing'!W15","v":0},{"$f":"'Input 4 - External Financing'!X15","v":0},{"$f":"'Input 4 - External Financing'!Y15","v":0},{"$f":"'Input 4 - External Financing'!Z15","v":0},{"$f":"'Input 4 - External Financing'!AA15","v":0},{"$f":"'Input 4 - External Financing'!AB15","v":0},{"$f":"'Input 4 - External Financing'!AC15","v":0},{"$f":"'Input 4 - External Financing'!AD15","v":0},{"$f":"'Input 4 - External Financing'!AE15","v":0},{"$f":"'Input 4 - External Financing'!AF15","v":0}]
[{"$f":"'Input 4 - External Financing'!B$16","v":"Other Multilaterals"},null,null,null,null,{"$f":"SUM(F79:F81)","v":0},{"$f":"SUM(G79:G81)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Input 4 - External Financing'!B$17","v":"OTH_MULTI1"},null,null,null,null,{"$f":"'Input 4 - External Financing'!L17","v":0},{"$f":"'Input 4 - External Financing'!M17","v":0},{"$f":"'Input 4 - External Financing'!N17","v":0},{"$f":"'Input 4 - External Financing'!O17","v":0},{"$f":"'Input 4 - External Financing'!P17","v":0},{"$f":"'Input 4 - External Financing'!Q17","v":0},{"$f":"'Input 4 - External Financing'!R17","v":0},{"$f":"'Input 4 - External Financing'!S17","v":0},{"$f":"'Input 4 - External Financing'!T17","v":0},{"$f":"'Input 4 - External Financing'!U17","v":0},{"$f":"'Input 4 - External Financing'!V17","v":0},{"$f":"'Input 4 - External Financing'!W17","v":0},{"$f":"'Input 4 - External Financing'!X17","v":0},{"$f":"'Input 4 - External Financing'!Y17","v":0},{"$f":"'Input 4 - External Financing'!Z17","v":0},{"$f":"'Input 4 - External Financing'!AA17","v":0},{"$f":"'Input 4 - External Financing'!AB17","v":0},{"$f":"'Input 4 - External Financing'!AC17","v":0},{"$f":"'Input 4 - External Financing'!AD17","v":0},{"$f":"'Input 4 - External Financing'!AE17","v":0},{"$f":"'Input 4 - External Financing'!AF17","v":0}]
[{"$f":"'Input 4 - External Financing'!B$18","v":"OTH_MULTI2"},null,null,null,null,{"$f":"'Input 4 - External Financing'!L18","v":0},{"$f":"'Input 4 - External Financing'!M18","v":0},{"$f":"'Input 4 - External Financing'!N18","v":0},{"$f":"'Input 4 - External Financing'!O18","v":0},{"$f":"'Input 4 - External Financing'!P18","v":0},{"$f":"'Input 4 - External Financing'!Q18","v":0},{"$f":"'Input 4 - External Financing'!R18","v":0},{"$f":"'Input 4 - External Financing'!S18","v":0},{"$f":"'Input 4 - External Financing'!T18","v":0},{"$f":"'Input 4 - External Financing'!U18","v":0},{"$f":"'Input 4 - External Financing'!V18","v":0},{"$f":"'Input 4 - External Financing'!W18","v":0},{"$f":"'Input 4 - External Financing'!X18","v":0},{"$f":"'Input 4 - External Financing'!Y18","v":0},{"$f":"'Input 4 - External Financing'!Z18","v":0},{"$f":"'Input 4 - External Financing'!AA18","v":0},{"$f":"'Input 4 - External Financing'!AB18","v":0},{"$f":"'Input 4 - External Financing'!AC18","v":0},{"$f":"'Input 4 - External Financing'!AD18","v":0},{"$f":"'Input 4 - External Financing'!AE18","v":0},{"$f":"'Input 4 - External Financing'!AF18","v":0}]
[{"$f":"'Input 4 - External Financing'!B$19","v":"OTH_MULTI3"},null,null,null,null,{"$f":"'Input 4 - External Financing'!L19","v":0},{"$f":"'Input 4 - External Financing'!M19","v":0},{"$f":"'Input 4 - External Financing'!N19","v":0},{"$f":"'Input 4 - External Financing'!O19","v":0},{"$f":"'Input 4 - External Financing'!P19","v":0},{"$f":"'Input 4 - External Financing'!Q19","v":0},{"$f":"'Input 4 - External Financing'!R19","v":0},{"$f":"'Input 4 - External Financing'!S19","v":0},{"$f":"'Input 4 - External Financing'!T19","v":0},{"$f":"'Input 4 - External Financing'!U19","v":0},{"$f":"'Input 4 - External Financing'!V19","v":0},{"$f":"'Input 4 - External Financing'!W19","v":0},{"$f":"'Input 4 - External Financing'!X19","v":0},{"$f":"'Input 4 - External Financing'!Y19","v":0},{"$f":"'Input 4 - External Financing'!Z19","v":0},{"$f":"'Input 4 - External Financing'!AA19","v":0},{"$f":"'Input 4 - External Financing'!AB19","v":0},{"$f":"'Input 4 - External Financing'!AC19","v":0},{"$f":"'Input 4 - External Financing'!AD19","v":0},{"$f":"'Input 4 - External Financing'!AE19","v":0},{"$f":"'Input 4 - External Financing'!AF19","v":0}]
[{"$f":"++IF(START!L$10=\"English\",translation!C$623,IF(START!L$10=\"French\",translation!D$623,IF(START!L$10=\"Portuguese\",translation!E$623,translation!F$623)))","v":"Official Bilaterals"},null,null,null,null,{"$f":"F83+F89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW_OB"]
[{"$f":"'Input 4 - External Financing'!B$21","v":"   Paris Club"},null,null,null,null,{"$f":"+SUM(F84:F88)","v":0},{"$f":"+SUM(G84:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW_PC_ALL"]
[{"$f":"'Input 4 - External Financing'!B$22","v":"Export Credit Agencies"},null,null,null,null,{"$f":"'Input 4 - External Financing'!L22","v":0},{"$f":"'Input 4 - External Financing'!M22","v":0},{"$f":"'Input 4 - External Financing'!N22","v":0},{"$f":"'Input 4 - External Financing'!O22","v":0},{"$f":"'Input 4 - External Financing'!P22","v":0},{"$f":"'Input 4 - External Financing'!Q22","v":0},{"$f":"'Input 4 - External Financing'!R22","v":0},{"$f":"'Input 4 - External Financing'!S22","v":0},{"$f":"'Input 4 - External Financing'!T22","v":0},{"$f":"'Input 4 - External Financing'!U22","v":0},{"$f":"'Input 4 - External Financing'!V22","v":0},{"$f":"'Input 4 - External Financing'!W22","v":0},{"$f":"'Input 4 - External Financing'!X22","v":0},{"$f":"'Input 4 - External Financing'!Y22","v":0},{"$f":"'Input 4 - External Financing'!Z22","v":0},{"$f":"'Input 4 - External Financing'!AA22","v":0},{"$f":"'Input 4 - External Financing'!AB22","v":0},{"$f":"'Input 4 - External Financing'!AC22","v":0},{"$f":"'Input 4 - External Financing'!AD22","v":0},{"$f":"'Input 4 - External Financing'!AE22","v":0},{"$f":"'Input 4 - External Financing'!AF22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW_PC1"]
[{"$f":"'Input 4 - External Financing'!B$23","v":"PC2"},null,null,null,null,{"$f":"'Input 4 - External Financing'!L23","v":0},{"$f":"'Input 4 - External Financing'!M23","v":0},{"$f":"'Input 4 - External Financing'!N23","v":0},{"$f":"'Input 4 - External Financing'!O23","v":0},{"$f":"'Input 4 - External Financing'!P23","v":0},{"$f":"'Input 4 - External Financing'!Q23","v":0},{"$f":"'Input 4 - External Financing'!R23","v":0},{"$f":"'Input 4 - External Financing'!S23","v":0},{"$f":"'Input 4 - External Financing'!T23","v":0},{"$f":"'Input 4 - External Financing'!U23","v":0},{"$f":"'Input 4 - External Financing'!V23","v":0},{"$f":"'Input 4 - External Financing'!W23","v":0},{"$f":"'Input 4 - External Financing'!X23","v":0},{"$f":"'Input 4 - External Financing'!Y23","v":0},{"$f":"'Input 4 - External Financing'!Z23","v":0},{"$f":"'Input 4 - External Financing'!AA23","v":0},{"$f":"'Input 4 - External Financing'!AB23","v":0},{"$f":"'Input 4 - External Financing'!AC23","v":0},{"$f":"'Input 4 - External Financing'!AD23","v":0},{"$f":"'Input 4 - External Financing'!AE23","v":0},{"$f":"'Input 4 - External Financing'!AF23","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW_PC2"]
[{"$f":"'Input 4 - External Financing'!B$24","v":"PC3"},null,null,null,null,{"$f":"'Input 4 - External Financing'!L24","v":0},{"$f":"'Input 4 - External Financing'!M24","v":0},{"$f":"'Input 4 - External Financing'!N24","v":0},{"$f":"'Input 4 - External Financing'!O24","v":0},{"$f":"'Input 4 - External Financing'!P24","v":0},{"$f":"'Input 4 - External Financing'!Q24","v":0},{"$f":"'Input 4 - External Financing'!R24","v":0},{"$f":"'Input 4 - External Financing'!S24","v":0},{"$f":"'Input 4 - External Financing'!T24","v":0},{"$f":"'Input 4 - External Financing'!U24","v":0},{"$f":"'Input 4 - External Financing'!V24","v":0},{"$f":"'Input 4 - External Financing'!W24","v":0},{"$f":"'Input 4 - External Financing'!X24","v":0},{"$f":"'Input 4 - External Financing'!Y24","v":0},{"$f":"'Input 4 - External Financing'!Z24","v":0},{"$f":"'Input 4 - External Financing'!AA24","v":0},{"$f":"'Input 4 - External Financing'!AB24","v":0},{"$f":"'Input 4 - External Financing'!AC24","v":0},{"$f":"'Input 4 - External Financing'!AD24","v":0},{"$f":"'Input 4 - External Financing'!AE24","v":0},{"$f":"'Input 4 - External Financing'!AF24","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW_PC3"]
[{"$f":"'Input 4 - External Financing'!B$25","v":"PC4"},null,null,null,null,{"$f":"'Input 4 - External Financing'!L25","v":0},{"$f":"'Input 4 - External Financing'!M25","v":0},{"$f":"'Input 4 - External Financing'!N25","v":0},{"$f":"'Input 4 - External Financing'!O25","v":0},{"$f":"'Input 4 - External Financing'!P25","v":0},{"$f":"'Input 4 - External Financing'!Q25","v":0},{"$f":"'Input 4 - External Financing'!R25","v":0},{"$f":"'Input 4 - External Financing'!S25","v":0},{"$f":"'Input 4 - External Financing'!T25","v":0},{"$f":"'Input 4 - External Financing'!U25","v":0},{"$f":"'Input 4 - External Financing'!V25","v":0},{"$f":"'Input 4 - External Financing'!W25","v":0},{"$f":"'Input 4 - External Financing'!X25","v":0},{"$f":"'Input 4 - External Financing'!Y25","v":0},{"$f":"'Input 4 - External Financing'!Z25","v":0},{"$f":"'Input 4 - External Financing'!AA25","v":0},{"$f":"'Input 4 - External Financing'!AB25","v":0},{"$f":"'Input 4 - External Financing'!AC25","v":0},{"$f":"'Input 4 - External Financing'!AD25","v":0},{"$f":"'Input 4 - External Financing'!AE25","v":0},{"$f":"'Input 4 - External Financing'!AF25","v":0}]
[{"$f":"'Input 4 - External Financing'!B$26","v":"PC5"},null,null,null,null,{"$f":"'Input 4 - External Financing'!L26","v":0},{"$f":"'Input 4 - External Financing'!M26","v":0},{"$f":"'Input 4 - External Financing'!N26","v":0},{"$f":"'Input 4 - External Financing'!O26","v":0},{"$f":"'Input 4 - External Financing'!P26","v":0},{"$f":"'Input 4 - External Financing'!Q26","v":0},{"$f":"'Input 4 - External Financing'!R26","v":0},{"$f":"'Input 4 - External Financing'!S26","v":0},{"$f":"'Input 4 - External Financing'!T26","v":0},{"$f":"'Input 4 - External Financing'!U26","v":0},{"$f":"'Input 4 - External Financing'!V26","v":0},{"$f":"'Input 4 - External Financing'!W26","v":0},{"$f":"'Input 4 - External Financing'!X26","v":0},{"$f":"'Input 4 - External Financing'!Y26","v":0},{"$f":"'Input 4 - External Financing'!Z26","v":0},{"$f":"'Input 4 - External Financing'!AA26","v":0},{"$f":"'Input 4 - External Financing'!AB26","v":0},{"$f":"'Input 4 - External Financing'!AC26","v":0},{"$f":"'Input 4 - External Financing'!AD26","v":0},{"$f":"'Input 4 - External Financing'!AE26","v":0},{"$f":"'Input 4 - External Financing'!AF26","v":0}]
[{"$f":"++IF(START!L$10=\"English\",translation!C$628,IF(START!L$10=\"French\",translation!D$628,IF(START!L$10=\"Portuguese\",translation!E$628,translation!F$628)))","v":"   Non-Paris Club"},null,null,null,null,{"$f":"+SUM(F90:F94)","v":0},{"$f":"+SUM(G90:G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW_NPC_ALL"]
[{"$f":"'Input 4 - External Financing'!B$28","v":"Export Import Bank of NPC"},null,null,null,null,{"$f":"'Input 4 - External Financing'!L28","v":0},{"$f":"'Input 4 - External Financing'!M28","v":0},{"$f":"'Input 4 - External Financing'!N28","v":0},{"$f":"'Input 4 - External Financing'!O28","v":0},{"$f":"'Input 4 - External Financing'!P28","v":0},{"$f":"'Input 4 - External Financing'!Q28","v":0},{"$f":"'Input 4 - External Financing'!R28","v":0},{"$f":"'Input 4 - External Financing'!S28","v":0},{"$f":"'Input 4 - External Financing'!T28","v":0},{"$f":"'Input 4 - External Financing'!U28","v":0},{"$f":"'Input 4 - External Financing'!V28","v":0},{"$f":"'Input 4 - External Financing'!W28","v":0},{"$f":"'Input 4 - External Financing'!X28","v":0},{"$f":"'Input 4 - External Financing'!Y28","v":0},{"$f":"'Input 4 - External Financing'!Z28","v":0},{"$f":"'Input 4 - External Financing'!AA28","v":0},{"$f":"'Input 4 - External Financing'!AB28","v":0},{"$f":"'Input 4 - External Financing'!AC28","v":0},{"$f":"'Input 4 - External Financing'!AD28","v":0},{"$f":"'Input 4 - External Financing'!AE28","v":0},{"$f":"'Input 4 - External Financing'!AF28","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW_NPC1"]
[{"$f":"'Input 4 - External Financing'!B$29","v":"NPC2"},null,null,null,null,{"$f":"'Input 4 - External Financing'!L29","v":0},{"$f":"'Input 4 - External Financing'!M29","v":0},{"$f":"'Input 4 - External Financing'!N29","v":0},{"$f":"'Input 4 - External Financing'!O29","v":0},{"$f":"'Input 4 - External Financing'!P29","v":0},{"$f":"'Input 4 - External Financing'!Q29","v":0},{"$f":"'Input 4 - External Financing'!R29","v":0},{"$f":"'Input 4 - External Financing'!S29","v":0},{"$f":"'Input 4 - External Financing'!T29","v":0},{"$f":"'Input 4 - External Financing'!U29","v":0},{"$f":"'Input 4 - External Financing'!V29","v":0},{"$f":"'Input 4 - External Financing'!W29","v":0},{"$f":"'Input 4 - External Financing'!X29","v":0},{"$f":"'Input 4 - External Financing'!Y29","v":0},{"$f":"'Input 4 - External Financing'!Z29","v":0},{"$f":"'Input 4 - External Financing'!AA29","v":0},{"$f":"'Input 4 - External Financing'!AB29","v":0},{"$f":"'Input 4 - External Financing'!AC29","v":0},{"$f":"'Input 4 - External Financing'!AD29","v":0},{"$f":"'Input 4 - External Financing'!AE29","v":0},{"$f":"'Input 4 - External Financing'!AF29","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW_NPC2"]
[{"$f":"'Input 4 - External Financing'!B$30","v":"NPC3"},null,null,null,null,{"$f":"'Input 4 - External Financing'!L30","v":0},{"$f":"'Input 4 - External Financing'!M30","v":0},{"$f":"'Input 4 - External Financing'!N30","v":0},{"$f":"'Input 4 - External Financing'!O30","v":0},{"$f":"'Input 4 - External Financing'!P30","v":0},{"$f":"'Input 4 - External Financing'!Q30","v":0},{"$f":"'Input 4 - External Financing'!R30","v":0},{"$f":"'Input 4 - External Financing'!S30","v":0},{"$f":"'Input 4 - External Financing'!T30","v":0},{"$f":"'Input 4 - External Financing'!U30","v":0},{"$f":"'Input 4 - External Financing'!V30","v":0},{"$f":"'Input 4 - External Financing'!W30","v":0},{"$f":"'Input 4 - External Financing'!X30","v":0},{"$f":"'Input 4 - External Financing'!Y30","v":0},{"$f":"'Input 4 - External Financing'!Z30","v":0},{"$f":"'Input 4 - External Financing'!AA30","v":0},{"$f":"'Input 4 - External Financing'!AB30","v":0},{"$f":"'Input 4 - External Financing'!AC30","v":0},{"$f":"'Input 4 - External Financing'!AD30","v":0},{"$f":"'Input 4 - External Financing'!AE30","v":0},{"$f":"'Input 4 - External Financing'!AF30","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW_NPC3"]
[{"$f":"'Input 4 - External Financing'!B$31","v":"NPC4"},null,null,null,null,{"$f":"'Input 4 - External Financing'!L31","v":0},{"$f":"'Input 4 - External Financing'!M31","v":0},{"$f":"'Input 4 - External Financing'!N31","v":0},{"$f":"'Input 4 - External Financing'!O31","v":0},{"$f":"'Input 4 - External Financing'!P31","v":0},{"$f":"'Input 4 - External Financing'!Q31","v":0},{"$f":"'Input 4 - External Financing'!R31","v":0},{"$f":"'Input 4 - External Financing'!S31","v":0},{"$f":"'Input 4 - External Financing'!T31","v":0},{"$f":"'Input 4 - External Financing'!U31","v":0},{"$f":"'Input 4 - External Financing'!V31","v":0},{"$f":"'Input 4 - External Financing'!W31","v":0},{"$f":"'Input 4 - External Financing'!X31","v":0},{"$f":"'Input 4 - External Financing'!Y31","v":0},{"$f":"'Input 4 - External Financing'!Z31","v":0},{"$f":"'Input 4 - External Financing'!AA31","v":0},{"$f":"'Input 4 - External Financing'!AB31","v":0},{"$f":"'Input 4 - External Financing'!AC31","v":0},{"$f":"'Input 4 - External Financing'!AD31","v":0},{"$f":"'Input 4 - External Financing'!AE31","v":0},{"$f":"'Input 4 - External Financing'!AF31","v":0}]
[{"$f":"'Input 4 - External Financing'!B$32","v":"NPC5"},null,null,null,null,{"$f":"'Input 4 - External Financing'!L32","v":0},{"$f":"'Input 4 - External Financing'!M32","v":0},{"$f":"'Input 4 - External Financing'!N32","v":0},{"$f":"'Input 4 - External Financing'!O32","v":0},{"$f":"'Input 4 - External Financing'!P32","v":0},{"$f":"'Input 4 - External Financing'!Q32","v":0},{"$f":"'Input 4 - External Financing'!R32","v":0},{"$f":"'Input 4 - External Financing'!S32","v":0},{"$f":"'Input 4 - External Financing'!T32","v":0},{"$f":"'Input 4 - External Financing'!U32","v":0},{"$f":"'Input 4 - External Financing'!V32","v":0},{"$f":"'Input 4 - External Financing'!W32","v":0},{"$f":"'Input 4 - External Financing'!X32","v":0},{"$f":"'Input 4 - External Financing'!Y32","v":0},{"$f":"'Input 4 - External Financing'!Z32","v":0},{"$f":"'Input 4 - External Financing'!AA32","v":0},{"$f":"'Input 4 - External Financing'!AB32","v":0},{"$f":"'Input 4 - External Financing'!AC32","v":0},{"$f":"'Input 4 - External Financing'!AD32","v":0},{"$f":"'Input 4 - External Financing'!AE32","v":0},{"$f":"'Input 4 - External Financing'!AF32","v":0}]
[{"$f":"'Input 4 - External Financing'!B$33","v":"Commercial"},null,null,null,null,{"$f":"+SUM(F96:F100)","v":0},{"$f":"+SUM(G96:G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW_COM_ALL"]
[{"$f":"'Input 4 - External Financing'!B$34","v":"Eurobond"},null,null,null,null,{"$f":"'Input 4 - External Financing'!L34","v":0},{"$f":"'Input 4 - External Financing'!M34","v":0},{"$f":"'Input 4 - External Financing'!N34","v":0},{"$f":"'Input 4 - External Financing'!O34","v":0},{"$f":"'Input 4 - External Financing'!P34","v":0},{"$f":"'Input 4 - External Financing'!Q34","v":0},{"$f":"'Input 4 - External Financing'!R34","v":0},{"$f":"'Input 4 - External Financing'!S34","v":0},{"$f":"'Input 4 - External Financing'!T34","v":0},{"$f":"'Input 4 - External Financing'!U34","v":0},{"$f":"'Input 4 - External Financing'!V34","v":0},{"$f":"'Input 4 - External Financing'!W34","v":0},{"$f":"'Input 4 - External Financing'!X34","v":0},{"$f":"'Input 4 - External Financing'!Y34","v":0},{"$f":"'Input 4 - External Financing'!Z34","v":0},{"$f":"'Input 4 - External Financing'!AA34","v":0},{"$f":"'Input 4 - External Financing'!AB34","v":0},{"$f":"'Input 4 - External Financing'!AC34","v":0},{"$f":"'Input 4 - External Financing'!AD34","v":0},{"$f":"'Input 4 - External Financing'!AE34","v":0},{"$f":"'Input 4 - External Financing'!AF34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW_COM1"]
[{"$f":"'Input 4 - External Financing'!B$35","v":"Commecial Bank"},null,null,null,null,{"$f":"'Input 4 - External Financing'!L35","v":0},{"$f":"'Input 4 - External Financing'!M35","v":0},{"$f":"'Input 4 - External Financing'!N35","v":0},{"$f":"'Input 4 - External Financing'!O35","v":0},{"$f":"'Input 4 - External Financing'!P35","v":0},{"$f":"'Input 4 - External Financing'!Q35","v":0},{"$f":"'Input 4 - External Financing'!R35","v":0},{"$f":"'Input 4 - External Financing'!S35","v":0},{"$f":"'Input 4 - External Financing'!T35","v":0},{"$f":"'Input 4 - External Financing'!U35","v":0},{"$f":"'Input 4 - External Financing'!V35","v":0},{"$f":"'Input 4 - External Financing'!W35","v":0},{"$f":"'Input 4 - External Financing'!X35","v":0},{"$f":"'Input 4 - External Financing'!Y35","v":0},{"$f":"'Input 4 - External Financing'!Z35","v":0},{"$f":"'Input 4 - External Financing'!AA35","v":0},{"$f":"'Input 4 - External Financing'!AB35","v":0},{"$f":"'Input 4 - External Financing'!AC35","v":0},{"$f":"'Input 4 - External Financing'!AD35","v":0},{"$f":"'Input 4 - External Financing'!AE35","v":0},{"$f":"'Input 4 - External Financing'!AF35","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW_COM2"]
[{"$f":"'Input 4 - External Financing'!B$36","v":"COM3"},null,null,null,null,{"$f":"'Input 4 - External Financing'!L36","v":0},{"$f":"'Input 4 - External Financing'!M36","v":0},{"$f":"'Input 4 - External Financing'!N36","v":0},{"$f":"'Input 4 - External Financing'!O36","v":0},{"$f":"'Input 4 - External Financing'!P36","v":0},{"$f":"'Input 4 - External Financing'!Q36","v":0},{"$f":"'Input 4 - External Financing'!R36","v":0},{"$f":"'Input 4 - External Financing'!S36","v":0},{"$f":"'Input 4 - External Financing'!T36","v":0},{"$f":"'Input 4 - External Financing'!U36","v":0},{"$f":"'Input 4 - External Financing'!V36","v":0},{"$f":"'Input 4 - External Financing'!W36","v":0},{"$f":"'Input 4 - External Financing'!X36","v":0},{"$f":"'Input 4 - External Financing'!Y36","v":0},{"$f":"'Input 4 - External Financing'!Z36","v":0},{"$f":"'Input 4 - External Financing'!AA36","v":0},{"$f":"'Input 4 - External Financing'!AB36","v":0},{"$f":"'Input 4 - External Financing'!AC36","v":0},{"$f":"'Input 4 - External Financing'!AD36","v":0},{"$f":"'Input 4 - External Financing'!AE36","v":0},{"$f":"'Input 4 - External Financing'!AF36","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW_COM3"]
[{"$f":"'Input 4 - External Financing'!B$37","v":"COM4"},null,null,null,null,{"$f":"'Input 4 - External Financing'!L37","v":0},{"$f":"'Input 4 - External Financing'!M37","v":0},{"$f":"'Input 4 - External Financing'!N37","v":0},{"$f":"'Input 4 - External Financing'!O37","v":0},{"$f":"'Input 4 - External Financing'!P37","v":0},{"$f":"'Input 4 - External Financing'!Q37","v":0},{"$f":"'Input 4 - External Financing'!R37","v":0},{"$f":"'Input 4 - External Financing'!S37","v":0},{"$f":"'Input 4 - External Financing'!T37","v":0},{"$f":"'Input 4 - External Financing'!U37","v":0},{"$f":"'Input 4 - External Financing'!V37","v":0},{"$f":"'Input 4 - External Financing'!W37","v":0},{"$f":"'Input 4 - External Financing'!X37","v":0},{"$f":"'Input 4 - External Financing'!Y37","v":0},{"$f":"'Input 4 - External Financing'!Z37","v":0},{"$f":"'Input 4 - External Financing'!AA37","v":0},{"$f":"'Input 4 - External Financing'!AB37","v":0},{"$f":"'Input 4 - External Financing'!AC37","v":0},{"$f":"'Input 4 - External Financing'!AD37","v":0},{"$f":"'Input 4 - External Financing'!AE37","v":0},{"$f":"'Input 4 - External Financing'!AF37","v":0}]
[{"$f":"'Input 4 - External Financing'!B$38","v":"COM5"},null,null,null,null,{"$f":"'Input 4 - External Financing'!L38","v":0},{"$f":"'Input 4 - External Financing'!M38","v":0},{"$f":"'Input 4 - External Financing'!N38","v":0},{"$f":"'Input 4 - External Financing'!O38","v":0},{"$f":"'Input 4 - External Financing'!P38","v":0},{"$f":"'Input 4 - External Financing'!Q38","v":0},{"$f":"'Input 4 - External Financing'!R38","v":0},{"$f":"'Input 4 - External Financing'!S38","v":0},{"$f":"'Input 4 - External Financing'!T38","v":0},{"$f":"'Input 4 - External Financing'!U38","v":0},{"$f":"'Input 4 - External Financing'!V38","v":0},{"$f":"'Input 4 - External Financing'!W38","v":0},{"$f":"'Input 4 - External Financing'!X38","v":0},{"$f":"'Input 4 - External Financing'!Y38","v":0},{"$f":"'Input 4 - External Financing'!Z38","v":0},{"$f":"'Input 4 - External Financing'!AA38","v":0},{"$f":"'Input 4 - External Financing'!AB38","v":0},{"$f":"'Input 4 - External Financing'!AC38","v":0},{"$f":"'Input 4 - External Financing'!AD38","v":0},{"$f":"'Input 4 - External Financing'!AE38","v":0},{"$f":"'Input 4 - External Financing'!AF38","v":0}]
[{"$f":"A$49","v":"Locally-issued debt held by non-residents - please ignore on a currency basis"},null,null,null,null,{"$f":"F102+F106","v":{"$error":"#DIV/0!"}},{"$f":"G102+G106","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"'Input 5 - Local-debt Financing'!A30","v":"Denominated in local currency (LC)"},null,null,null,null,{"$f":"SUM(F103:F105)","v":0},{"$f":"SUM(G103:G105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Input 5 - Local-debt Financing'!A31","v":"Bonds (1 to 3 years)-LC"},null,null,null,null,{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!I104/Ext_Debt_Data!F$383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!J104/Ext_Debt_Data!G$383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!K104/Ext_Debt_Data!H$383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!L104/Ext_Debt_Data!I$383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!M104/Ext_Debt_Data!J$383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!N104/Ext_Debt_Data!K$383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!O104/Ext_Debt_Data!L$383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!P104/Ext_Debt_Data!M$383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!Q104/Ext_Debt_Data!N$383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!R104/Ext_Debt_Data!O$383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!S104/Ext_Debt_Data!P$383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!T104/Ext_Debt_Data!Q$383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!U104/Ext_Debt_Data!R$383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!V104/Ext_Debt_Data!S$383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!W104/Ext_Debt_Data!T$383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!X104/Ext_Debt_Data!U$383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!Y104/Ext_Debt_Data!V$383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!Z104/Ext_Debt_Data!W$383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!AA104/Ext_Debt_Data!X$383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!AB104/Ext_Debt_Data!Y$383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!AC104/Ext_Debt_Data!Z$383,0)","v":0}]
[{"$f":"'Input 5 - Local-debt Financing'!A32","v":"Bonds (4 to 7 years)-LC"},null,null,null,null,{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!I105/Ext_Debt_Data!F$383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!J105/Ext_Debt_Data!G$383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!K105/Ext_Debt_Data!H$383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!L105/Ext_Debt_Data!I$383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!M105/Ext_Debt_Data!J$383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!N105/Ext_Debt_Data!K$383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!O105/Ext_Debt_Data!L$383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!P105/Ext_Debt_Data!M$383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!Q105/Ext_Debt_Data!N$383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!R105/Ext_Debt_Data!O$383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!S105/Ext_Debt_Data!P$383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!T105/Ext_Debt_Data!Q$383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!U105/Ext_Debt_Data!R$383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!V105/Ext_Debt_Data!S$383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!W105/Ext_Debt_Data!T$383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!X105/Ext_Debt_Data!U$383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!Y105/Ext_Debt_Data!V$383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!Z105/Ext_Debt_Data!W$383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!AA105/Ext_Debt_Data!X$383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!AB105/Ext_Debt_Data!Y$383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!AC105/Ext_Debt_Data!Z$383,0)","v":0}]
[{"$f":"'Input 5 - Local-debt Financing'!A33","v":"Bonds (beyond 7 years)-LC"},null,null,null,null,{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!I106/Ext_Debt_Data!F$383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!J106/Ext_Debt_Data!G$383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!K106/Ext_Debt_Data!H$383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!L106/Ext_Debt_Data!I$383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!M106/Ext_Debt_Data!J$383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!N106/Ext_Debt_Data!K$383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!O106/Ext_Debt_Data!L$383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!P106/Ext_Debt_Data!M$383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!Q106/Ext_Debt_Data!N$383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!R106/Ext_Debt_Data!O$383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!S106/Ext_Debt_Data!P$383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!T106/Ext_Debt_Data!Q$383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!U106/Ext_Debt_Data!R$383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!V106/Ext_Debt_Data!S$383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!W106/Ext_Debt_Data!T$383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!X106/Ext_Debt_Data!U$383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!Y106/Ext_Debt_Data!V$383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!Z106/Ext_Debt_Data!W$383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!AA106/Ext_Debt_Data!X$383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!AB106/Ext_Debt_Data!Y$383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!AC106/Ext_Debt_Data!Z$383,0)","v":0}]
[{"$f":"'Input 5 - Local-debt Financing'!A34","v":"Denominated in foreign currency (FX) - External debt"},null,null,null,null,{"$f":"SUM(F107:F109)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(G107:G109)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"'Input 5 - Local-debt Financing'!A35","v":"Bonds (1 to 3 years)-FX"},null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!I108/Ext_Debt_Data!F$383","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!J108/Ext_Debt_Data!G$383","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!K108/Ext_Debt_Data!H$383","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!L108/Ext_Debt_Data!I$383","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!M108/Ext_Debt_Data!J$383","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!N108/Ext_Debt_Data!K$383","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!O108/Ext_Debt_Data!L$383","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!P108/Ext_Debt_Data!M$383","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Q108/Ext_Debt_Data!N$383","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!R108/Ext_Debt_Data!O$383","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!S108/Ext_Debt_Data!P$383","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!T108/Ext_Debt_Data!Q$383","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!U108/Ext_Debt_Data!R$383","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!V108/Ext_Debt_Data!S$383","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!W108/Ext_Debt_Data!T$383","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!X108/Ext_Debt_Data!U$383","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Y108/Ext_Debt_Data!V$383","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Z108/Ext_Debt_Data!W$383","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AA108/Ext_Debt_Data!X$383","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AB108/Ext_Debt_Data!Y$383","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AC108/Ext_Debt_Data!Z$383","v":{"$error":"#DIV/0!"}}]
[{"$f":"'Input 5 - Local-debt Financing'!A36","v":"Bonds (4 to 7 years)-FX"},null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!I109/Ext_Debt_Data!F$383","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!J109/Ext_Debt_Data!G$383","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!K109/Ext_Debt_Data!H$383","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!L109/Ext_Debt_Data!I$383","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!M109/Ext_Debt_Data!J$383","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!N109/Ext_Debt_Data!K$383","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!O109/Ext_Debt_Data!L$383","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!P109/Ext_Debt_Data!M$383","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Q109/Ext_Debt_Data!N$383","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!R109/Ext_Debt_Data!O$383","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!S109/Ext_Debt_Data!P$383","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!T109/Ext_Debt_Data!Q$383","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!U109/Ext_Debt_Data!R$383","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!V109/Ext_Debt_Data!S$383","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!W109/Ext_Debt_Data!T$383","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!X109/Ext_Debt_Data!U$383","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Y109/Ext_Debt_Data!V$383","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Z109/Ext_Debt_Data!W$383","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AA109/Ext_Debt_Data!X$383","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AB109/Ext_Debt_Data!Y$383","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AC109/Ext_Debt_Data!Z$383","v":{"$error":"#DIV/0!"}}]
[{"$f":"'Input 5 - Local-debt Financing'!A37","v":"Bonds (beyond 7 years)-FX"},null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!I110/Ext_Debt_Data!F$383","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!J110/Ext_Debt_Data!G$383","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!K110/Ext_Debt_Data!H$383","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!L110/Ext_Debt_Data!I$383","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!M110/Ext_Debt_Data!J$383","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!N110/Ext_Debt_Data!K$383","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!O110/Ext_Debt_Data!L$383","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!P110/Ext_Debt_Data!M$383","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Q110/Ext_Debt_Data!N$383","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!R110/Ext_Debt_Data!O$383","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!S110/Ext_Debt_Data!P$383","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!T110/Ext_Debt_Data!Q$383","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!U110/Ext_Debt_Data!R$383","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!V110/Ext_Debt_Data!S$383","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!W110/Ext_Debt_Data!T$383","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!X110/Ext_Debt_Data!U$383","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Y110/Ext_Debt_Data!V$383","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Z110/Ext_Debt_Data!W$383","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AA110/Ext_Debt_Data!X$383","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AB110/Ext_Debt_Data!Y$383","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AC110/Ext_Debt_Data!Z$383","v":{"$error":"#DIV/0!"}}]
[{"$f":"A$52","v":"Locally-issued debt"}]
[{"$f":"'Input 5 - Local-debt Financing'!A19","v":"Denominated in foreign currency (FX) - External debt"},null,null,null,null,{"$f":"SUM(F112:F114)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"'Input 5 - Local-debt Financing'!A20","v":"Bonds (1 to 3 years)-FX"},null,null,null,null,{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!I93/Ext_Debt_Data!F$383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!J93/Ext_Debt_Data!G$383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!K93/Ext_Debt_Data!H$383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!L93/Ext_Debt_Data!I$383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!M93/Ext_Debt_Data!J$383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!N93/Ext_Debt_Data!K$383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!O93/Ext_Debt_Data!L$383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!P93/Ext_Debt_Data!M$383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!Q93/Ext_Debt_Data!N$383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!R93/Ext_Debt_Data!O$383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!S93/Ext_Debt_Data!P$383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!T93/Ext_Debt_Data!Q$383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!U93/Ext_Debt_Data!R$383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!V93/Ext_Debt_Data!S$383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!W93/Ext_Debt_Data!T$383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!X93/Ext_Debt_Data!U$383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!Y93/Ext_Debt_Data!V$383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!Z93/Ext_Debt_Data!W$383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!AA93/Ext_Debt_Data!X$383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!AB93/Ext_Debt_Data!Y$383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!AC93/Ext_Debt_Data!Z$383)","v":{"$error":"#DIV/0!"}}]
[{"$f":"'Input 5 - Local-debt Financing'!A21","v":"Bonds (4 to 7 years)-FX"},null,null,null,null,{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!I94/Ext_Debt_Data!F$383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!J94/Ext_Debt_Data!G$383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!K94/Ext_Debt_Data!H$383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!L94/Ext_Debt_Data!I$383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!M94/Ext_Debt_Data!J$383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!N94/Ext_Debt_Data!K$383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!O94/Ext_Debt_Data!L$383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!P94/Ext_Debt_Data!M$383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!Q94/Ext_Debt_Data!N$383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!R94/Ext_Debt_Data!O$383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!S94/Ext_Debt_Data!P$383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!T94/Ext_Debt_Data!Q$383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!U94/Ext_Debt_Data!R$383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!V94/Ext_Debt_Data!S$383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!W94/Ext_Debt_Data!T$383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!X94/Ext_Debt_Data!U$383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!Y94/Ext_Debt_Data!V$383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!Z94/Ext_Debt_Data!W$383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!AA94/Ext_Debt_Data!X$383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!AB94/Ext_Debt_Data!Y$383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!AC94/Ext_Debt_Data!Z$383)","v":{"$error":"#DIV/0!"}}]
[{"$f":"'Input 5 - Local-debt Financing'!A22","v":"Bonds (beyond 7 years)-FX"},null,null,null,null,{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!I95/Ext_Debt_Data!F$383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!J95/Ext_Debt_Data!G$383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!K95/Ext_Debt_Data!H$383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!L95/Ext_Debt_Data!I$383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!M95/Ext_Debt_Data!J$383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!N95/Ext_Debt_Data!K$383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!O95/Ext_Debt_Data!L$383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!P95/Ext_Debt_Data!M$383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!Q95/Ext_Debt_Data!N$383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!R95/Ext_Debt_Data!O$383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!S95/Ext_Debt_Data!P$383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!T95/Ext_Debt_Data!Q$383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!U95/Ext_Debt_Data!R$383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!V95/Ext_Debt_Data!S$383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!W95/Ext_Debt_Data!T$383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!X95/Ext_Debt_Data!U$383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!Y95/Ext_Debt_Data!V$383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!Z95/Ext_Debt_Data!W$383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!AA95/Ext_Debt_Data!X$383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!AB95/Ext_Debt_Data!Y$383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!AC95/Ext_Debt_Data!Z$383)","v":{"$error":"#DIV/0!"}}]
[]
[{"$f":"'Input 1 - Basics'!B33","v":"Definition of external/domestic debt"},null,{"$f":"'Input 1 - Basics'!C33","v":0}]
[]
[{"$f":"++IF(START!L10=\"English\",translation!C648,IF(START!L10=\"French\",translation!D648,IF(START!L10=\"Portuguese\",translation!E648,translation!F648)))","v":"Total new public external MLT disbursements"},null,null,null,null,{"$f":"F71+F78+F82+F95+F101+F111","v":{"$error":"#DIV/0!"}},{"$f":"G71+G78+G82+G95+G101+G111","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW_MLT_ALL"]
["Total public new (external and domestic) ST&MLT disbursements",null,null,null,null,{"$f":"F118+F366+('Input 5 - Local-debt Financing'!I124/F383)","v":{"$error":"#DIV/0!"}},{"$f":"G118+G366+('Input 5 - Local-debt Financing'!J124/G383)","v":{"$error":"#DIV/0!"}},{"$f":"H118+H366+('Input 5 - Local-debt Financing'!K124/H383)","v":{"$error":"#DIV/0!"}},{"$f":"I118+I366+('Input 5 - Local-debt Financing'!L124/I383)","v":{"$error":"#DIV/0!"}},{"$f":"J118+J366+('Input 5 - Local-debt Financing'!M124/J383)","v":{"$error":"#DIV/0!"}},{"$f":"K118+K366+('Input 5 - Local-debt Financing'!N124/K383)","v":{"$error":"#DIV/0!"}},{"$f":"L118+L366+('Input 5 - Local-debt Financing'!O124/L383)","v":{"$error":"#DIV/0!"}},{"$f":"M118+M366+('Input 5 - Local-debt Financing'!P124/M383)","v":{"$error":"#DIV/0!"}},{"$f":"N118+N366+('Input 5 - Local-debt Financing'!Q124/N383)","v":{"$error":"#DIV/0!"}},{"$f":"O118+O366+('Input 5 - Local-debt Financing'!R124/O383)","v":{"$error":"#DIV/0!"}},{"$f":"P118+P366+('Input 5 - Local-debt Financing'!S124/P383)","v":{"$error":"#DIV/0!"}},{"$f":"Q118+Q366+('Input 5 - Local-debt Financing'!T124/Q383)","v":{"$error":"#DIV/0!"}},{"$f":"R118+R366+('Input 5 - Local-debt Financing'!U124/R383)","v":{"$error":"#DIV/0!"}},{"$f":"S118+S366+('Input 5 - Local-debt Financing'!V124/S383)","v":{"$error":"#DIV/0!"}},{"$f":"T118+T366+('Input 5 - Local-debt Financing'!W124/T383)","v":{"$error":"#DIV/0!"}},{"$f":"U118+U366+('Input 5 - Local-debt Financing'!X124/U383)","v":{"$error":"#DIV/0!"}},{"$f":"V118+V366+('Input 5 - Local-debt Financing'!Y124/V383)","v":{"$error":"#DIV/0!"}},{"$f":"W118+W366+('Input 5 - Local-debt Financing'!Z124/W383)","v":{"$error":"#DIV/0!"}},{"$f":"X118+X366+('Input 5 - Local-debt Financing'!AA124/X383)","v":{"$error":"#DIV/0!"}},{"$f":"Y118+Y366+('Input 5 - Local-debt Financing'!AB124/Y383)","v":{"$error":"#DIV/0!"}},{"$f":"Z118+Z366+('Input 5 - Local-debt Financing'!AC124/Z383)","v":{"$error":"#DIV/0!"}}]
[]
[{"$f":"'Input 7 - Residual Financing'!G8","v":"Shares of marginal debt"},null,null,"Average"]
[{"$f":"'Input 7 - Residual Financing'!G9","v":"External PPG medium and long-term"},null,{"$f":"D122","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(F122:P122)","v":{"$error":"#DIV/0!"}},null,{"$f":"F118/F119","v":{"$error":"#DIV/0!"}},{"$f":"G118/G119","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"'Input 7 - Residual Financing'!G10","v":"Domestic medium and long-term"},null,{"$f":"D123","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(F123:P123)","v":{"$error":"#DIV/0!"}},null,{"$f":"('Input 5 - Local-debt Financing'!I123/F383)/F119","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!J123/G383)/G119","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!K123/H383)/H119","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!L123/I383)/I119","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!M123/J383)/J119","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!N123/K383)/K119","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!O123/L383)/L119","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!P123/M383)/M119","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!Q123/N383)/N119","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!R123/O383)/O119","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!S123/P383)/P119","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!T123/Q383)/Q119","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!U123/R383)/R119","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!V123/S383)/S119","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!W123/T383)/T119","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!X123/U383)/U119","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!Y123/V383)/V119","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!Z123/W383)/W119","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!AA123/X383)/X119","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!AB123/Y383)/Y119","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!AC123/Z383)/Z119","v":{"$error":"#DIV/0!"}}]
[{"$f":"'Input 7 - Residual Financing'!G11","v":"Domestic short-term"},null,{"$f":"D124","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(F124:P124)","v":{"$error":"#DIV/0!"}},null,{"$f":"('Input 5 - Local-debt Financing'!I122/F383)/F119","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!J122/G383)/G119","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!K122/H383)/H119","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!L122/I383)/I119","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!M122/J383)/J119","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!N122/K383)/K119","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!O122/L383)/L119","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!P122/M383)/M119","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!Q122/N383)/N119","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!R122/O383)/O119","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!S122/P383)/P119","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!T122/Q383)/Q119","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!U122/R383)/R119","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!V122/S383)/S119","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!W122/T383)/T119","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!X122/U383)/U119","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!Y122/V383)/V119","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!Z122/W383)/W119","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!AA122/X383)/X119","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!AB122/Y383)/Y119","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!AC122/Z383)/Z119","v":{"$error":"#DIV/0!"}}]
[]
[{"$f":"++IF(START!L10=\"English\",translation!C649,IF(START!L10=\"French\",translation!D649,IF(START!L10=\"Portuguese\",translation!E649,translation!F649)))","v":"Terms of residual financing under stress tests"}]
[{"$f":"++IF(START!L10=\"English\",translation!C650,IF(START!L10=\"French\",translation!D650,IF(START!L10=\"Portuguese\",translation!E650,translation!F650)))","v":"Average interest rate on new debt"},null,{"$f":"+D127","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(F127:P127)","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(F$118=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$F$10:$F$15, Ext_Debt_Data!F$72:F$77)+SUMPRODUCT('Input 4 - External Financing'!$F$17:$F$19, Ext_Debt_Data!F$79:F$81)+SUMPRODUCT('Input 4 - External Financing'!$F$22:$F$26, Ext_Debt_Data!F$84:F$88)+SUMPRODUCT('Input 4 - External Financing'!$F$28:$F$32, Ext_Debt_Data!F$90:F$94)+SUMPRODUCT('Input 4 - External Financing'!$F$34:$F$38, Ext_Debt_Data!F$96:F$100)+SUMPRODUCT('Input 4 - External Financing'!$F$45:$F$47, Ext_Debt_Data!F$103:F$105)+SUMPRODUCT('Input 4 - External Financing'!$F$50:$F$52, Ext_Debt_Data!F$107:F$109)+SUMPRODUCT('Input 4 - External Financing'!$F$55:$F$57,Ext_Debt_Data!F$112:F$114))/Ext_Debt_Data!F$118*100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(G$118=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$F$10:$F$15, Ext_Debt_Data!G$72:G$77)+SUMPRODUCT('Input 4 - External Financing'!$F$17:$F$19, Ext_Debt_Data!G$79:G$81)+SUMPRODUCT('Input 4 - External Financing'!$F$22:$F$26, Ext_Debt_Data!G$84:G$88)+SUMPRODUCT('Input 4 - External Financing'!$F$28:$F$32, Ext_Debt_Data!G$90:G$94)+SUMPRODUCT('Input 4 - External Financing'!$F$34:$F$38, Ext_Debt_Data!G$96:G$100)+SUMPRODUCT('Input 4 - External Financing'!$F$45:$F$47, Ext_Debt_Data!G$103:G$105)+SUMPRODUCT('Input 4 - External Financing'!$F$50:$F$52, Ext_Debt_Data!G$107:G$109)+SUMPRODUCT('Input 4 - External Financing'!$F$55:$F$57,Ext_Debt_Data!G$112:G$114))/Ext_Debt_Data!G$118*100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(H$118=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$F$10:$F$15, Ext_Debt_Data!H$72:H$77)+SUMPRODUCT('Input 4 - External Financing'!$F$17:$F$19, Ext_Debt_Data!H$79:H$81)+SUMPRODUCT('Input 4 - External Financing'!$F$22:$F$26, Ext_Debt_Data!H$84:H$88)+SUMPRODUCT('Input 4 - External Financing'!$F$28:$F$32, Ext_Debt_Data!H$90:H$94)+SUMPRODUCT('Input 4 - External Financing'!$F$34:$F$38, Ext_Debt_Data!H$96:H$100)+SUMPRODUCT('Input 4 - External Financing'!$F$45:$F$47, Ext_Debt_Data!H$103:H$105)+SUMPRODUCT('Input 4 - External Financing'!$F$50:$F$52, Ext_Debt_Data!H$107:H$109)+SUMPRODUCT('Input 4 - External Financing'!$F$55:$F$57,Ext_Debt_Data!H$112:H$114))/Ext_Debt_Data!H$118*100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(I$118=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$F$10:$F$15, Ext_Debt_Data!I$72:I$77)+SUMPRODUCT('Input 4 - External Financing'!$F$17:$F$19, Ext_Debt_Data!I$79:I$81)+SUMPRODUCT('Input 4 - External Financing'!$F$22:$F$26, Ext_Debt_Data!I$84:I$88)+SUMPRODUCT('Input 4 - External Financing'!$F$28:$F$32, Ext_Debt_Data!I$90:I$94)+SUMPRODUCT('Input 4 - External Financing'!$F$34:$F$38, Ext_Debt_Data!I$96:I$100)+SUMPRODUCT('Input 4 - External Financing'!$F$45:$F$47, Ext_Debt_Data!I$103:I$105)+SUMPRODUCT('Input 4 - External Financing'!$F$50:$F$52, Ext_Debt_Data!I$107:I$109)+SUMPRODUCT('Input 4 - External Financing'!$F$55:$F$57,Ext_Debt_Data!I$112:I$114))/Ext_Debt_Data!I$118*100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$118=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$F$10:$F$15, Ext_Debt_Data!J$72:J$77)+SUMPRODUCT('Input 4 - External Financing'!$F$17:$F$19, Ext_Debt_Data!J$79:J$81)+SUMPRODUCT('Input 4 - External Financing'!$F$22:$F$26, Ext_Debt_Data!J$84:J$88)+SUMPRODUCT('Input 4 - External Financing'!$F$28:$F$32, Ext_Debt_Data!J$90:J$94)+SUMPRODUCT('Input 4 - External Financing'!$F$34:$F$38, Ext_Debt_Data!J$96:J$100)+SUMPRODUCT('Input 4 - External Financing'!$F$45:$F$47, Ext_Debt_Data!J$103:J$105)+SUMPRODUCT('Input 4 - External Financing'!$F$50:$F$52, Ext_Debt_Data!J$107:J$109)+SUMPRODUCT('Input 4 - External Financing'!$F$55:$F$57,Ext_Debt_Data!J$112:J$114))/Ext_Debt_Data!J$118*100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(K$118=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$F$10:$F$15, Ext_Debt_Data!K$72:K$77)+SUMPRODUCT('Input 4 - External Financing'!$F$17:$F$19, Ext_Debt_Data!K$79:K$81)+SUMPRODUCT('Input 4 - External Financing'!$F$22:$F$26, Ext_Debt_Data!K$84:K$88)+SUMPRODUCT('Input 4 - External Financing'!$F$28:$F$32, Ext_Debt_Data!K$90:K$94)+SUMPRODUCT('Input 4 - External Financing'!$F$34:$F$38, Ext_Debt_Data!K$96:K$100)+SUMPRODUCT('Input 4 - External Financing'!$F$45:$F$47, Ext_Debt_Data!K$103:K$105)+SUMPRODUCT('Input 4 - External Financing'!$F$50:$F$52, Ext_Debt_Data!K$107:K$109)+SUMPRODUCT('Input 4 - External Financing'!$F$55:$F$57,Ext_Debt_Data!K$112:K$114))/Ext_Debt_Data!K$118*100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L$118=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$F$10:$F$15, Ext_Debt_Data!L$72:L$77)+SUMPRODUCT('Input 4 - External Financing'!$F$17:$F$19, Ext_Debt_Data!L$79:L$81)+SUMPRODUCT('Input 4 - External Financing'!$F$22:$F$26, Ext_Debt_Data!L$84:L$88)+SUMPRODUCT('Input 4 - External Financing'!$F$28:$F$32, Ext_Debt_Data!L$90:L$94)+SUMPRODUCT('Input 4 - External Financing'!$F$34:$F$38, Ext_Debt_Data!L$96:L$100)+SUMPRODUCT('Input 4 - External Financing'!$F$45:$F$47, Ext_Debt_Data!L$103:L$105)+SUMPRODUCT('Input 4 - External Financing'!$F$50:$F$52, Ext_Debt_Data!L$107:L$109)+SUMPRODUCT('Input 4 - External Financing'!$F$55:$F$57,Ext_Debt_Data!L$112:L$114))/Ext_Debt_Data!L$118*100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(M$118=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$F$10:$F$15, Ext_Debt_Data!M$72:M$77)+SUMPRODUCT('Input 4 - External Financing'!$F$17:$F$19, Ext_Debt_Data!M$79:M$81)+SUMPRODUCT('Input 4 - External Financing'!$F$22:$F$26, Ext_Debt_Data!M$84:M$88)+SUMPRODUCT('Input 4 - External Financing'!$F$28:$F$32, Ext_Debt_Data!M$90:M$94)+SUMPRODUCT('Input 4 - External Financing'!$F$34:$F$38, Ext_Debt_Data!M$96:M$100)+SUMPRODUCT('Input 4 - External Financing'!$F$45:$F$47, Ext_Debt_Data!M$103:M$105)+SUMPRODUCT('Input 4 - External Financing'!$F$50:$F$52, Ext_Debt_Data!M$107:M$109)+SUMPRODUCT('Input 4 - External Financing'!$F$55:$F$57,Ext_Debt_Data!M$112:M$114))/Ext_Debt_Data!M$118*100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(N$118=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$F$10:$F$15, Ext_Debt_Data!N$72:N$77)+SUMPRODUCT('Input 4 - External Financing'!$F$17:$F$19, Ext_Debt_Data!N$79:N$81)+SUMPRODUCT('Input 4 - External Financing'!$F$22:$F$26, Ext_Debt_Data!N$84:N$88)+SUMPRODUCT('Input 4 - External Financing'!$F$28:$F$32, Ext_Debt_Data!N$90:N$94)+SUMPRODUCT('Input 4 - External Financing'!$F$34:$F$38, Ext_Debt_Data!N$96:N$100)+SUMPRODUCT('Input 4 - External Financing'!$F$45:$F$47, Ext_Debt_Data!N$103:N$105)+SUMPRODUCT('Input 4 - External Financing'!$F$50:$F$52, Ext_Debt_Data!N$107:N$109)+SUMPRODUCT('Input 4 - External Financing'!$F$55:$F$57,Ext_Debt_Data!N$112:N$114))/Ext_Debt_Data!N$118*100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(O$118=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$F$10:$F$15, Ext_Debt_Data!O$72:O$77)+SUMPRODUCT('Input 4 - External Financing'!$F$17:$F$19, Ext_Debt_Data!O$79:O$81)+SUMPRODUCT('Input 4 - External Financing'!$F$22:$F$26, Ext_Debt_Data!O$84:O$88)+SUMPRODUCT('Input 4 - External Financing'!$F$28:$F$32, Ext_Debt_Data!O$90:O$94)+SUMPRODUCT('Input 4 - External Financing'!$F$34:$F$38, Ext_Debt_Data!O$96:O$100)+SUMPRODUCT('Input 4 - External Financing'!$F$45:$F$47, Ext_Debt_Data!O$103:O$105)+SUMPRODUCT('Input 4 - External Financing'!$F$50:$F$52, Ext_Debt_Data!O$107:O$109)+SUMPRODUCT('Input 4 - External Financing'!$F$55:$F$57,Ext_Debt_Data!O$112:O$114))/Ext_Debt_Data!O$118*100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(P$118=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$F$10:$F$15, Ext_Debt_Data!P$72:P$77)+SUMPRODUCT('Input 4 - External Financing'!$F$17:$F$19, Ext_Debt_Data!P$79:P$81)+SUMPRODUCT('Input 4 - External Financing'!$F$22:$F$26, Ext_Debt_Data!P$84:P$88)+SUMPRODUCT('Input 4 - External Financing'!$F$28:$F$32, Ext_Debt_Data!P$90:P$94)+SUMPRODUCT('Input 4 - External Financing'!$F$34:$F$38, Ext_Debt_Data!P$96:P$100)+SUMPRODUCT('Input 4 - External Financing'!$F$45:$F$47, Ext_Debt_Data!P$103:P$105)+SUMPRODUCT('Input 4 - External Financing'!$F$50:$F$52, Ext_Debt_Data!P$107:P$109)+SUMPRODUCT('Input 4 - External Financing'!$F$55:$F$57,Ext_Debt_Data!P$112:P$114))/Ext_Debt_Data!P$118*100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q$118=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$F$10:$F$15, Ext_Debt_Data!Q$72:Q$77)+SUMPRODUCT('Input 4 - External Financing'!$F$17:$F$19, Ext_Debt_Data!Q$79:Q$81)+SUMPRODUCT('Input 4 - External Financing'!$F$22:$F$26, Ext_Debt_Data!Q$84:Q$88)+SUMPRODUCT('Input 4 - External Financing'!$F$28:$F$32, Ext_Debt_Data!Q$90:Q$94)+SUMPRODUCT('Input 4 - External Financing'!$F$34:$F$38, Ext_Debt_Data!Q$96:Q$100)+SUMPRODUCT('Input 4 - External Financing'!$F$45:$F$47, Ext_Debt_Data!Q$103:Q$105)+SUMPRODUCT('Input 4 - External Financing'!$F$50:$F$52, Ext_Debt_Data!Q$107:Q$109)+SUMPRODUCT('Input 4 - External Financing'!$F$55:$F$57,Ext_Debt_Data!Q$112:Q$114))/Ext_Debt_Data!Q$118*100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(R$118=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$F$10:$F$15, Ext_Debt_Data!R$72:R$77)+SUMPRODUCT('Input 4 - External Financing'!$F$17:$F$19, Ext_Debt_Data!R$79:R$81)+SUMPRODUCT('Input 4 - External Financing'!$F$22:$F$26, Ext_Debt_Data!R$84:R$88)+SUMPRODUCT('Input 4 - External Financing'!$F$28:$F$32, Ext_Debt_Data!R$90:R$94)+SUMPRODUCT('Input 4 - External Financing'!$F$34:$F$38, Ext_Debt_Data!R$96:R$100)+SUMPRODUCT('Input 4 - External Financing'!$F$45:$F$47, Ext_Debt_Data!R$103:R$105)+SUMPRODUCT('Input 4 - External Financing'!$F$50:$F$52, Ext_Debt_Data!R$107:R$109)+SUMPRODUCT('Input 4 - External Financing'!$F$55:$F$57,Ext_Debt_Data!R$112:R$114))/Ext_Debt_Data!R$118*100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(S$118=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$F$10:$F$15, Ext_Debt_Data!S$72:S$77)+SUMPRODUCT('Input 4 - External Financing'!$F$17:$F$19, Ext_Debt_Data!S$79:S$81)+SUMPRODUCT('Input 4 - External Financing'!$F$22:$F$26, Ext_Debt_Data!S$84:S$88)+SUMPRODUCT('Input 4 - External Financing'!$F$28:$F$32, Ext_Debt_Data!S$90:S$94)+SUMPRODUCT('Input 4 - External Financing'!$F$34:$F$38, Ext_Debt_Data!S$96:S$100)+SUMPRODUCT('Input 4 - External Financing'!$F$45:$F$47, Ext_Debt_Data!S$103:S$105)+SUMPRODUCT('Input 4 - External Financing'!$F$50:$F$52, Ext_Debt_Data!S$107:S$109)+SUMPRODUCT('Input 4 - External Financing'!$F$55:$F$57,Ext_Debt_Data!S$112:S$114))/Ext_Debt_Data!S$118*100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(T$118=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$F$10:$F$15, Ext_Debt_Data!T$72:T$77)+SUMPRODUCT('Input 4 - External Financing'!$F$17:$F$19, Ext_Debt_Data!T$79:T$81)+SUMPRODUCT('Input 4 - External Financing'!$F$22:$F$26, Ext_Debt_Data!T$84:T$88)+SUMPRODUCT('Input 4 - External Financing'!$F$28:$F$32, Ext_Debt_Data!T$90:T$94)+SUMPRODUCT('Input 4 - External Financing'!$F$34:$F$38, Ext_Debt_Data!T$96:T$100)+SUMPRODUCT('Input 4 - External Financing'!$F$45:$F$47, Ext_Debt_Data!T$103:T$105)+SUMPRODUCT('Input 4 - External Financing'!$F$50:$F$52, Ext_Debt_Data!T$107:T$109)+SUMPRODUCT('Input 4 - External Financing'!$F$55:$F$57,Ext_Debt_Data!T$112:T$114))/Ext_Debt_Data!T$118*100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(U$118=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$F$10:$F$15, Ext_Debt_Data!U$72:U$77)+SUMPRODUCT('Input 4 - External Financing'!$F$17:$F$19, Ext_Debt_Data!U$79:U$81)+SUMPRODUCT('Input 4 - External Financing'!$F$22:$F$26, Ext_Debt_Data!U$84:U$88)+SUMPRODUCT('Input 4 - External Financing'!$F$28:$F$32, Ext_Debt_Data!U$90:U$94)+SUMPRODUCT('Input 4 - External Financing'!$F$34:$F$38, Ext_Debt_Data!U$96:U$100)+SUMPRODUCT('Input 4 - External Financing'!$F$45:$F$47, Ext_Debt_Data!U$103:U$105)+SUMPRODUCT('Input 4 - External Financing'!$F$50:$F$52, Ext_Debt_Data!U$107:U$109)+SUMPRODUCT('Input 4 - External Financing'!$F$55:$F$57,Ext_Debt_Data!U$112:U$114))/Ext_Debt_Data!U$118*100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(V$118=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$F$10:$F$15, Ext_Debt_Data!V$72:V$77)+SUMPRODUCT('Input 4 - External Financing'!$F$17:$F$19, Ext_Debt_Data!V$79:V$81)+SUMPRODUCT('Input 4 - External Financing'!$F$22:$F$26, Ext_Debt_Data!V$84:V$88)+SUMPRODUCT('Input 4 - External Financing'!$F$28:$F$32, Ext_Debt_Data!V$90:V$94)+SUMPRODUCT('Input 4 - External Financing'!$F$34:$F$38, Ext_Debt_Data!V$96:V$100)+SUMPRODUCT('Input 4 - External Financing'!$F$45:$F$47, Ext_Debt_Data!V$103:V$105)+SUMPRODUCT('Input 4 - External Financing'!$F$50:$F$52, Ext_Debt_Data!V$107:V$109)+SUMPRODUCT('Input 4 - External Financing'!$F$55:$F$57,Ext_Debt_Data!V$112:V$114))/Ext_Debt_Data!V$118*100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(W$118=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$F$10:$F$15, Ext_Debt_Data!W$72:W$77)+SUMPRODUCT('Input 4 - External Financing'!$F$17:$F$19, Ext_Debt_Data!W$79:W$81)+SUMPRODUCT('Input 4 - External Financing'!$F$22:$F$26, Ext_Debt_Data!W$84:W$88)+SUMPRODUCT('Input 4 - External Financing'!$F$28:$F$32, Ext_Debt_Data!W$90:W$94)+SUMPRODUCT('Input 4 - External Financing'!$F$34:$F$38, Ext_Debt_Data!W$96:W$100)+SUMPRODUCT('Input 4 - External Financing'!$F$45:$F$47, Ext_Debt_Data!W$103:W$105)+SUMPRODUCT('Input 4 - External Financing'!$F$50:$F$52, Ext_Debt_Data!W$107:W$109)+SUMPRODUCT('Input 4 - External Financing'!$F$55:$F$57,Ext_Debt_Data!W$112:W$114))/Ext_Debt_Data!W$118*100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(X$118=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$F$10:$F$15, Ext_Debt_Data!X$72:X$77)+SUMPRODUCT('Input 4 - External Financing'!$F$17:$F$19, Ext_Debt_Data!X$79:X$81)+SUMPRODUCT('Input 4 - External Financing'!$F$22:$F$26, Ext_Debt_Data!X$84:X$88)+SUMPRODUCT('Input 4 - External Financing'!$F$28:$F$32, Ext_Debt_Data!X$90:X$94)+SUMPRODUCT('Input 4 - External Financing'!$F$34:$F$38, Ext_Debt_Data!X$96:X$100)+SUMPRODUCT('Input 4 - External Financing'!$F$45:$F$47, Ext_Debt_Data!X$103:X$105)+SUMPRODUCT('Input 4 - External Financing'!$F$50:$F$52, Ext_Debt_Data!X$107:X$109)+SUMPRODUCT('Input 4 - External Financing'!$F$55:$F$57,Ext_Debt_Data!X$112:X$114))/Ext_Debt_Data!X$118*100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Y$118=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$F$10:$F$15, Ext_Debt_Data!Y$72:Y$77)+SUMPRODUCT('Input 4 - External Financing'!$F$17:$F$19, Ext_Debt_Data!Y$79:Y$81)+SUMPRODUCT('Input 4 - External Financing'!$F$22:$F$26, Ext_Debt_Data!Y$84:Y$88)+SUMPRODUCT('Input 4 - External Financing'!$F$28:$F$32, Ext_Debt_Data!Y$90:Y$94)+SUMPRODUCT('Input 4 - External Financing'!$F$34:$F$38, Ext_Debt_Data!Y$96:Y$100)+SUMPRODUCT('Input 4 - External Financing'!$F$45:$F$47, Ext_Debt_Data!Y$103:Y$105)+SUMPRODUCT('Input 4 - External Financing'!$F$50:$F$52, Ext_Debt_Data!Y$107:Y$109)+SUMPRODUCT('Input 4 - External Financing'!$F$55:$F$57,Ext_Debt_Data!Y$112:Y$114))/Ext_Debt_Data!Y$118*100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z$118=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$F$10:$F$15, Ext_Debt_Data!Z$72:Z$77)+SUMPRODUCT('Input 4 - External Financing'!$F$17:$F$19, Ext_Debt_Data!Z$79:Z$81)+SUMPRODUCT('Input 4 - External Financing'!$F$22:$F$26, Ext_Debt_Data!Z$84:Z$88)+SUMPRODUCT('Input 4 - External Financing'!$F$28:$F$32, Ext_Debt_Data!Z$90:Z$94)+SUMPRODUCT('Input 4 - External Financing'!$F$34:$F$38, Ext_Debt_Data!Z$96:Z$100)+SUMPRODUCT('Input 4 - External Financing'!$F$45:$F$47, Ext_Debt_Data!Z$103:Z$105)+SUMPRODUCT('Input 4 - External Financing'!$F$50:$F$52, Ext_Debt_Data!Z$107:Z$109)+SUMPRODUCT('Input 4 - External Financing'!$F$55:$F$57,Ext_Debt_Data!Z$112:Z$114))/Ext_Debt_Data!Z$118*100)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW_IR_AVG"]
[{"$f":"++IF(START!L10=\"English\",translation!C651,IF(START!L10=\"French\",translation!D651,IF(START!L10=\"Portuguese\",translation!E651,translation!F651)))","v":"Average grace period on new debt"},null,{"$f":"+D131","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(F128:P128)","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(F$118=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$G$10:$G$15, Ext_Debt_Data!F$72:F$77)+SUMPRODUCT('Input 4 - External Financing'!$G$17:$G$19, Ext_Debt_Data!F$79:F$81)+SUMPRODUCT('Input 4 - External Financing'!$G$22:$G$26, Ext_Debt_Data!F$84:F$88)+SUMPRODUCT('Input 4 - External Financing'!$G$28:$G$32, Ext_Debt_Data!F$90:F$94)+SUMPRODUCT('Input 4 - External Financing'!$G$34:$G$38, Ext_Debt_Data!F$96:F$100)+SUMPRODUCT('Input 4 - External Financing'!$G$45:$G$47, Ext_Debt_Data!F$103:F$105)+SUMPRODUCT('Input 4 - External Financing'!$G$50:$G$52, Ext_Debt_Data!F$107:F$109)+SUMPRODUCT('Input 4 - External Financing'!$G$55:$G$57,Ext_Debt_Data!F$112:F$114))/Ext_Debt_Data!F$118)","v":{"$error":"#DIV/0!"}},{"$f":"IF(G$118=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$G$10:$G$15, Ext_Debt_Data!G$72:G$77)+SUMPRODUCT('Input 4 - External Financing'!$G$17:$G$19, Ext_Debt_Data!G$79:G$81)+SUMPRODUCT('Input 4 - External Financing'!$G$22:$G$26, Ext_Debt_Data!G$84:G$88)+SUMPRODUCT('Input 4 - External Financing'!$G$28:$G$32, Ext_Debt_Data!G$90:G$94)+SUMPRODUCT('Input 4 - External Financing'!$G$34:$G$38, Ext_Debt_Data!G$96:G$100)+SUMPRODUCT('Input 4 - External Financing'!$G$45:$G$47, Ext_Debt_Data!G$103:G$105)+SUMPRODUCT('Input 4 - External Financing'!$G$50:$G$52, Ext_Debt_Data!G$107:G$109)+SUMPRODUCT('Input 4 - External Financing'!$G$55:$G$57,Ext_Debt_Data!G$112:G$114))/Ext_Debt_Data!G$118)","v":{"$error":"#DIV/0!"}},{"$f":"IF(H$118=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$G$10:$G$15, Ext_Debt_Data!H$72:H$77)+SUMPRODUCT('Input 4 - External Financing'!$G$17:$G$19, Ext_Debt_Data!H$79:H$81)+SUMPRODUCT('Input 4 - External Financing'!$G$22:$G$26, Ext_Debt_Data!H$84:H$88)+SUMPRODUCT('Input 4 - External Financing'!$G$28:$G$32, Ext_Debt_Data!H$90:H$94)+SUMPRODUCT('Input 4 - External Financing'!$G$34:$G$38, Ext_Debt_Data!H$96:H$100)+SUMPRODUCT('Input 4 - External Financing'!$G$45:$G$47, Ext_Debt_Data!H$103:H$105)+SUMPRODUCT('Input 4 - External Financing'!$G$50:$G$52, Ext_Debt_Data!H$107:H$109)+SUMPRODUCT('Input 4 - External Financing'!$G$55:$G$57,Ext_Debt_Data!H$112:H$114))/Ext_Debt_Data!H$118)","v":{"$error":"#DIV/0!"}},{"$f":"IF(I$118=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$G$10:$G$15, Ext_Debt_Data!I$72:I$77)+SUMPRODUCT('Input 4 - External Financing'!$G$17:$G$19, Ext_Debt_Data!I$79:I$81)+SUMPRODUCT('Input 4 - External Financing'!$G$22:$G$26, Ext_Debt_Data!I$84:I$88)+SUMPRODUCT('Input 4 - External Financing'!$G$28:$G$32, Ext_Debt_Data!I$90:I$94)+SUMPRODUCT('Input 4 - External Financing'!$G$34:$G$38, Ext_Debt_Data!I$96:I$100)+SUMPRODUCT('Input 4 - External Financing'!$G$45:$G$47, Ext_Debt_Data!I$103:I$105)+SUMPRODUCT('Input 4 - External Financing'!$G$50:$G$52, Ext_Debt_Data!I$107:I$109)+SUMPRODUCT('Input 4 - External Financing'!$G$55:$G$57,Ext_Debt_Data!I$112:I$114))/Ext_Debt_Data!I$118)","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$118=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$G$10:$G$15, Ext_Debt_Data!J$72:J$77)+SUMPRODUCT('Input 4 - External Financing'!$G$17:$G$19, Ext_Debt_Data!J$79:J$81)+SUMPRODUCT('Input 4 - External Financing'!$G$22:$G$26, Ext_Debt_Data!J$84:J$88)+SUMPRODUCT('Input 4 - External Financing'!$G$28:$G$32, Ext_Debt_Data!J$90:J$94)+SUMPRODUCT('Input 4 - External Financing'!$G$34:$G$38, Ext_Debt_Data!J$96:J$100)+SUMPRODUCT('Input 4 - External Financing'!$G$45:$G$47, Ext_Debt_Data!J$103:J$105)+SUMPRODUCT('Input 4 - External Financing'!$G$50:$G$52, Ext_Debt_Data!J$107:J$109)+SUMPRODUCT('Input 4 - External Financing'!$G$55:$G$57,Ext_Debt_Data!J$112:J$114))/Ext_Debt_Data!J$118)","v":{"$error":"#DIV/0!"}},{"$f":"IF(K$118=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$G$10:$G$15, Ext_Debt_Data!K$72:K$77)+SUMPRODUCT('Input 4 - External Financing'!$G$17:$G$19, Ext_Debt_Data!K$79:K$81)+SUMPRODUCT('Input 4 - External Financing'!$G$22:$G$26, Ext_Debt_Data!K$84:K$88)+SUMPRODUCT('Input 4 - External Financing'!$G$28:$G$32, Ext_Debt_Data!K$90:K$94)+SUMPRODUCT('Input 4 - External Financing'!$G$34:$G$38, Ext_Debt_Data!K$96:K$100)+SUMPRODUCT('Input 4 - External Financing'!$G$45:$G$47, Ext_Debt_Data!K$103:K$105)+SUMPRODUCT('Input 4 - External Financing'!$G$50:$G$52, Ext_Debt_Data!K$107:K$109)+SUMPRODUCT('Input 4 - External Financing'!$G$55:$G$57,Ext_Debt_Data!K$112:K$114))/Ext_Debt_Data!K$118)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L$118=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$G$10:$G$15, Ext_Debt_Data!L$72:L$77)+SUMPRODUCT('Input 4 - External Financing'!$G$17:$G$19, Ext_Debt_Data!L$79:L$81)+SUMPRODUCT('Input 4 - External Financing'!$G$22:$G$26, Ext_Debt_Data!L$84:L$88)+SUMPRODUCT('Input 4 - External Financing'!$G$28:$G$32, Ext_Debt_Data!L$90:L$94)+SUMPRODUCT('Input 4 - External Financing'!$G$34:$G$38, Ext_Debt_Data!L$96:L$100)+SUMPRODUCT('Input 4 - External Financing'!$G$45:$G$47, Ext_Debt_Data!L$103:L$105)+SUMPRODUCT('Input 4 - External Financing'!$G$50:$G$52, Ext_Debt_Data!L$107:L$109)+SUMPRODUCT('Input 4 - External Financing'!$G$55:$G$57,Ext_Debt_Data!L$112:L$114))/Ext_Debt_Data!L$118)","v":{"$error":"#DIV/0!"}},{"$f":"IF(M$118=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$G$10:$G$15, Ext_Debt_Data!M$72:M$77)+SUMPRODUCT('Input 4 - External Financing'!$G$17:$G$19, Ext_Debt_Data!M$79:M$81)+SUMPRODUCT('Input 4 - External Financing'!$G$22:$G$26, Ext_Debt_Data!M$84:M$88)+SUMPRODUCT('Input 4 - External Financing'!$G$28:$G$32, Ext_Debt_Data!M$90:M$94)+SUMPRODUCT('Input 4 - External Financing'!$G$34:$G$38, Ext_Debt_Data!M$96:M$100)+SUMPRODUCT('Input 4 - External Financing'!$G$45:$G$47, Ext_Debt_Data!M$103:M$105)+SUMPRODUCT('Input 4 - External Financing'!$G$50:$G$52, Ext_Debt_Data!M$107:M$109)+SUMPRODUCT('Input 4 - External Financing'!$G$55:$G$57,Ext_Debt_Data!M$112:M$114))/Ext_Debt_Data!M$118)","v":{"$error":"#DIV/0!"}},{"$f":"IF(N$118=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$G$10:$G$15, Ext_Debt_Data!N$72:N$77)+SUMPRODUCT('Input 4 - External Financing'!$G$17:$G$19, Ext_Debt_Data!N$79:N$81)+SUMPRODUCT('Input 4 - External Financing'!$G$22:$G$26, Ext_Debt_Data!N$84:N$88)+SUMPRODUCT('Input 4 - External Financing'!$G$28:$G$32, Ext_Debt_Data!N$90:N$94)+SUMPRODUCT('Input 4 - External Financing'!$G$34:$G$38, Ext_Debt_Data!N$96:N$100)+SUMPRODUCT('Input 4 - External Financing'!$G$45:$G$47, Ext_Debt_Data!N$103:N$105)+SUMPRODUCT('Input 4 - External Financing'!$G$50:$G$52, Ext_Debt_Data!N$107:N$109)+SUMPRODUCT('Input 4 - External Financing'!$G$55:$G$57,Ext_Debt_Data!N$112:N$114))/Ext_Debt_Data!N$118)","v":{"$error":"#DIV/0!"}},{"$f":"IF(O$118=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$G$10:$G$15, Ext_Debt_Data!O$72:O$77)+SUMPRODUCT('Input 4 - External Financing'!$G$17:$G$19, Ext_Debt_Data!O$79:O$81)+SUMPRODUCT('Input 4 - External Financing'!$G$22:$G$26, Ext_Debt_Data!O$84:O$88)+SUMPRODUCT('Input 4 - External Financing'!$G$28:$G$32, Ext_Debt_Data!O$90:O$94)+SUMPRODUCT('Input 4 - External Financing'!$G$34:$G$38, Ext_Debt_Data!O$96:O$100)+SUMPRODUCT('Input 4 - External Financing'!$G$45:$G$47, Ext_Debt_Data!O$103:O$105)+SUMPRODUCT('Input 4 - External Financing'!$G$50:$G$52, Ext_Debt_Data!O$107:O$109)+SUMPRODUCT('Input 4 - External Financing'!$G$55:$G$57,Ext_Debt_Data!O$112:O$114))/Ext_Debt_Data!O$118)","v":{"$error":"#DIV/0!"}},{"$f":"IF(P$118=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$G$10:$G$15, Ext_Debt_Data!P$72:P$77)+SUMPRODUCT('Input 4 - External Financing'!$G$17:$G$19, Ext_Debt_Data!P$79:P$81)+SUMPRODUCT('Input 4 - External Financing'!$G$22:$G$26, Ext_Debt_Data!P$84:P$88)+SUMPRODUCT('Input 4 - External Financing'!$G$28:$G$32, Ext_Debt_Data!P$90:P$94)+SUMPRODUCT('Input 4 - External Financing'!$G$34:$G$38, Ext_Debt_Data!P$96:P$100)+SUMPRODUCT('Input 4 - External Financing'!$G$45:$G$47, Ext_Debt_Data!P$103:P$105)+SUMPRODUCT('Input 4 - External Financing'!$G$50:$G$52, Ext_Debt_Data!P$107:P$109)+SUMPRODUCT('Input 4 - External Financing'!$G$55:$G$57,Ext_Debt_Data!P$112:P$114))/Ext_Debt_Data!P$118)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q$118=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$G$10:$G$15, Ext_Debt_Data!Q$72:Q$77)+SUMPRODUCT('Input 4 - External Financing'!$G$17:$G$19, Ext_Debt_Data!Q$79:Q$81)+SUMPRODUCT('Input 4 - External Financing'!$G$22:$G$26, Ext_Debt_Data!Q$84:Q$88)+SUMPRODUCT('Input 4 - External Financing'!$G$28:$G$32, Ext_Debt_Data!Q$90:Q$94)+SUMPRODUCT('Input 4 - External Financing'!$G$34:$G$38, Ext_Debt_Data!Q$96:Q$100)+SUMPRODUCT('Input 4 - External Financing'!$G$45:$G$47, Ext_Debt_Data!Q$103:Q$105)+SUMPRODUCT('Input 4 - External Financing'!$G$50:$G$52, Ext_Debt_Data!Q$107:Q$109)+SUMPRODUCT('Input 4 - External Financing'!$G$55:$G$57,Ext_Debt_Data!Q$112:Q$114))/Ext_Debt_Data!Q$118)","v":{"$error":"#DIV/0!"}},{"$f":"IF(R$118=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$G$10:$G$15, Ext_Debt_Data!R$72:R$77)+SUMPRODUCT('Input 4 - External Financing'!$G$17:$G$19, Ext_Debt_Data!R$79:R$81)+SUMPRODUCT('Input 4 - External Financing'!$G$22:$G$26, Ext_Debt_Data!R$84:R$88)+SUMPRODUCT('Input 4 - External Financing'!$G$28:$G$32, Ext_Debt_Data!R$90:R$94)+SUMPRODUCT('Input 4 - External Financing'!$G$34:$G$38, Ext_Debt_Data!R$96:R$100)+SUMPRODUCT('Input 4 - External Financing'!$G$45:$G$47, Ext_Debt_Data!R$103:R$105)+SUMPRODUCT('Input 4 - External Financing'!$G$50:$G$52, Ext_Debt_Data!R$107:R$109)+SUMPRODUCT('Input 4 - External Financing'!$G$55:$G$57,Ext_Debt_Data!R$112:R$114))/Ext_Debt_Data!R$118)","v":{"$error":"#DIV/0!"}},{"$f":"IF(S$118=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$G$10:$G$15, Ext_Debt_Data!S$72:S$77)+SUMPRODUCT('Input 4 - External Financing'!$G$17:$G$19, Ext_Debt_Data!S$79:S$81)+SUMPRODUCT('Input 4 - External Financing'!$G$22:$G$26, Ext_Debt_Data!S$84:S$88)+SUMPRODUCT('Input 4 - External Financing'!$G$28:$G$32, Ext_Debt_Data!S$90:S$94)+SUMPRODUCT('Input 4 - External Financing'!$G$34:$G$38, Ext_Debt_Data!S$96:S$100)+SUMPRODUCT('Input 4 - External Financing'!$G$45:$G$47, Ext_Debt_Data!S$103:S$105)+SUMPRODUCT('Input 4 - External Financing'!$G$50:$G$52, Ext_Debt_Data!S$107:S$109)+SUMPRODUCT('Input 4 - External Financing'!$G$55:$G$57,Ext_Debt_Data!S$112:S$114))/Ext_Debt_Data!S$118)","v":{"$error":"#DIV/0!"}},{"$f":"IF(T$118=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$G$10:$G$15, Ext_Debt_Data!T$72:T$77)+SUMPRODUCT('Input 4 - External Financing'!$G$17:$G$19, Ext_Debt_Data!T$79:T$81)+SUMPRODUCT('Input 4 - External Financing'!$G$22:$G$26, Ext_Debt_Data!T$84:T$88)+SUMPRODUCT('Input 4 - External Financing'!$G$28:$G$32, Ext_Debt_Data!T$90:T$94)+SUMPRODUCT('Input 4 - External Financing'!$G$34:$G$38, Ext_Debt_Data!T$96:T$100)+SUMPRODUCT('Input 4 - External Financing'!$G$45:$G$47, Ext_Debt_Data!T$103:T$105)+SUMPRODUCT('Input 4 - External Financing'!$G$50:$G$52, Ext_Debt_Data!T$107:T$109)+SUMPRODUCT('Input 4 - External Financing'!$G$55:$G$57,Ext_Debt_Data!T$112:T$114))/Ext_Debt_Data!T$118)","v":{"$error":"#DIV/0!"}},{"$f":"IF(U$118=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$G$10:$G$15, Ext_Debt_Data!U$72:U$77)+SUMPRODUCT('Input 4 - External Financing'!$G$17:$G$19, Ext_Debt_Data!U$79:U$81)+SUMPRODUCT('Input 4 - External Financing'!$G$22:$G$26, Ext_Debt_Data!U$84:U$88)+SUMPRODUCT('Input 4 - External Financing'!$G$28:$G$32, Ext_Debt_Data!U$90:U$94)+SUMPRODUCT('Input 4 - External Financing'!$G$34:$G$38, Ext_Debt_Data!U$96:U$100)+SUMPRODUCT('Input 4 - External Financing'!$G$45:$G$47, Ext_Debt_Data!U$103:U$105)+SUMPRODUCT('Input 4 - External Financing'!$G$50:$G$52, Ext_Debt_Data!U$107:U$109)+SUMPRODUCT('Input 4 - External Financing'!$G$55:$G$57,Ext_Debt_Data!U$112:U$114))/Ext_Debt_Data!U$118)","v":{"$error":"#DIV/0!"}},{"$f":"IF(V$118=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$G$10:$G$15, Ext_Debt_Data!V$72:V$77)+SUMPRODUCT('Input 4 - External Financing'!$G$17:$G$19, Ext_Debt_Data!V$79:V$81)+SUMPRODUCT('Input 4 - External Financing'!$G$22:$G$26, Ext_Debt_Data!V$84:V$88)+SUMPRODUCT('Input 4 - External Financing'!$G$28:$G$32, Ext_Debt_Data!V$90:V$94)+SUMPRODUCT('Input 4 - External Financing'!$G$34:$G$38, Ext_Debt_Data!V$96:V$100)+SUMPRODUCT('Input 4 - External Financing'!$G$45:$G$47, Ext_Debt_Data!V$103:V$105)+SUMPRODUCT('Input 4 - External Financing'!$G$50:$G$52, Ext_Debt_Data!V$107:V$109)+SUMPRODUCT('Input 4 - External Financing'!$G$55:$G$57,Ext_Debt_Data!V$112:V$114))/Ext_Debt_Data!V$118)","v":{"$error":"#DIV/0!"}},{"$f":"IF(W$118=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$G$10:$G$15, Ext_Debt_Data!W$72:W$77)+SUMPRODUCT('Input 4 - External Financing'!$G$17:$G$19, Ext_Debt_Data!W$79:W$81)+SUMPRODUCT('Input 4 - External Financing'!$G$22:$G$26, Ext_Debt_Data!W$84:W$88)+SUMPRODUCT('Input 4 - External Financing'!$G$28:$G$32, Ext_Debt_Data!W$90:W$94)+SUMPRODUCT('Input 4 - External Financing'!$G$34:$G$38, Ext_Debt_Data!W$96:W$100)+SUMPRODUCT('Input 4 - External Financing'!$G$45:$G$47, Ext_Debt_Data!W$103:W$105)+SUMPRODUCT('Input 4 - External Financing'!$G$50:$G$52, Ext_Debt_Data!W$107:W$109)+SUMPRODUCT('Input 4 - External Financing'!$G$55:$G$57,Ext_Debt_Data!W$112:W$114))/Ext_Debt_Data!W$118)","v":{"$error":"#DIV/0!"}},{"$f":"IF(X$118=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$G$10:$G$15, Ext_Debt_Data!X$72:X$77)+SUMPRODUCT('Input 4 - External Financing'!$G$17:$G$19, Ext_Debt_Data!X$79:X$81)+SUMPRODUCT('Input 4 - External Financing'!$G$22:$G$26, Ext_Debt_Data!X$84:X$88)+SUMPRODUCT('Input 4 - External Financing'!$G$28:$G$32, Ext_Debt_Data!X$90:X$94)+SUMPRODUCT('Input 4 - External Financing'!$G$34:$G$38, Ext_Debt_Data!X$96:X$100)+SUMPRODUCT('Input 4 - External Financing'!$G$45:$G$47, Ext_Debt_Data!X$103:X$105)+SUMPRODUCT('Input 4 - External Financing'!$G$50:$G$52, Ext_Debt_Data!X$107:X$109)+SUMPRODUCT('Input 4 - External Financing'!$G$55:$G$57,Ext_Debt_Data!X$112:X$114))/Ext_Debt_Data!X$118)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Y$118=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$G$10:$G$15, Ext_Debt_Data!Y$72:Y$77)+SUMPRODUCT('Input 4 - External Financing'!$G$17:$G$19, Ext_Debt_Data!Y$79:Y$81)+SUMPRODUCT('Input 4 - External Financing'!$G$22:$G$26, Ext_Debt_Data!Y$84:Y$88)+SUMPRODUCT('Input 4 - External Financing'!$G$28:$G$32, Ext_Debt_Data!Y$90:Y$94)+SUMPRODUCT('Input 4 - External Financing'!$G$34:$G$38, Ext_Debt_Data!Y$96:Y$100)+SUMPRODUCT('Input 4 - External Financing'!$G$45:$G$47, Ext_Debt_Data!Y$103:Y$105)+SUMPRODUCT('Input 4 - External Financing'!$G$50:$G$52, Ext_Debt_Data!Y$107:Y$109)+SUMPRODUCT('Input 4 - External Financing'!$G$55:$G$57,Ext_Debt_Data!Y$112:Y$114))/Ext_Debt_Data!Y$118)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z$118=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$G$10:$G$15, Ext_Debt_Data!Z$72:Z$77)+SUMPRODUCT('Input 4 - External Financing'!$G$17:$G$19, Ext_Debt_Data!Z$79:Z$81)+SUMPRODUCT('Input 4 - External Financing'!$G$22:$G$26, Ext_Debt_Data!Z$84:Z$88)+SUMPRODUCT('Input 4 - External Financing'!$G$28:$G$32, Ext_Debt_Data!Z$90:Z$94)+SUMPRODUCT('Input 4 - External Financing'!$G$34:$G$38, Ext_Debt_Data!Z$96:Z$100)+SUMPRODUCT('Input 4 - External Financing'!$G$45:$G$47, Ext_Debt_Data!Z$103:Z$105)+SUMPRODUCT('Input 4 - External Financing'!$G$50:$G$52, Ext_Debt_Data!Z$107:Z$109)+SUMPRODUCT('Input 4 - External Financing'!$G$55:$G$57,Ext_Debt_Data!Z$112:Z$114))/Ext_Debt_Data!Z$118)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW_GP_AVG"]
[{"$f":"++IF(START!L10=\"English\",translation!C652,IF(START!L10=\"French\",translation!D652,IF(START!L10=\"Portuguese\",translation!E652,translation!F652)))","v":"Average maturity of new debt"},null,{"$f":"+D132","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(F129:P129)","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(F$118=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$H$10:$H$15, Ext_Debt_Data!F$72:F$77)+SUMPRODUCT('Input 4 - External Financing'!$H$17:$H$19, Ext_Debt_Data!F$79:F$81)+SUMPRODUCT('Input 4 - External Financing'!$H$22:$H$26, Ext_Debt_Data!F$84:F$88)+SUMPRODUCT('Input 4 - External Financing'!$H$28:$H$32, Ext_Debt_Data!F$90:F$94)+SUMPRODUCT('Input 4 - External Financing'!$H$34:$H$38, Ext_Debt_Data!F$96:F$100)+SUMPRODUCT('Input 4 - External Financing'!$H$45:$H$47, Ext_Debt_Data!F$103:F$105)+SUMPRODUCT('Input 4 - External Financing'!$H$50:$H$52, Ext_Debt_Data!F$107:F$109)+SUMPRODUCT('Input 4 - External Financing'!$H$55:$H$57,Ext_Debt_Data!F$112:F$114))/Ext_Debt_Data!F$118)","v":{"$error":"#DIV/0!"}},{"$f":"IF(G$118=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$H$10:$H$15, Ext_Debt_Data!G$72:G$77)+SUMPRODUCT('Input 4 - External Financing'!$H$17:$H$19, Ext_Debt_Data!G$79:G$81)+SUMPRODUCT('Input 4 - External Financing'!$H$22:$H$26, Ext_Debt_Data!G$84:G$88)+SUMPRODUCT('Input 4 - External Financing'!$H$28:$H$32, Ext_Debt_Data!G$90:G$94)+SUMPRODUCT('Input 4 - External Financing'!$H$34:$H$38, Ext_Debt_Data!G$96:G$100)+SUMPRODUCT('Input 4 - External Financing'!$H$45:$H$47, Ext_Debt_Data!G$103:G$105)+SUMPRODUCT('Input 4 - External Financing'!$H$50:$H$52, Ext_Debt_Data!G$107:G$109)+SUMPRODUCT('Input 4 - External Financing'!$H$55:$H$57,Ext_Debt_Data!G$112:G$114))/Ext_Debt_Data!G$118)","v":{"$error":"#DIV/0!"}},{"$f":"IF(H$118=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$H$10:$H$15, Ext_Debt_Data!H$72:H$77)+SUMPRODUCT('Input 4 - External Financing'!$H$17:$H$19, Ext_Debt_Data!H$79:H$81)+SUMPRODUCT('Input 4 - External Financing'!$H$22:$H$26, Ext_Debt_Data!H$84:H$88)+SUMPRODUCT('Input 4 - External Financing'!$H$28:$H$32, Ext_Debt_Data!H$90:H$94)+SUMPRODUCT('Input 4 - External Financing'!$H$34:$H$38, Ext_Debt_Data!H$96:H$100)+SUMPRODUCT('Input 4 - External Financing'!$H$45:$H$47, Ext_Debt_Data!H$103:H$105)+SUMPRODUCT('Input 4 - External Financing'!$H$50:$H$52, Ext_Debt_Data!H$107:H$109)+SUMPRODUCT('Input 4 - External Financing'!$H$55:$H$57,Ext_Debt_Data!H$112:H$114))/Ext_Debt_Data!H$118)","v":{"$error":"#DIV/0!"}},{"$f":"IF(I$118=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$H$10:$H$15, Ext_Debt_Data!I$72:I$77)+SUMPRODUCT('Input 4 - External Financing'!$H$17:$H$19, Ext_Debt_Data!I$79:I$81)+SUMPRODUCT('Input 4 - External Financing'!$H$22:$H$26, Ext_Debt_Data!I$84:I$88)+SUMPRODUCT('Input 4 - External Financing'!$H$28:$H$32, Ext_Debt_Data!I$90:I$94)+SUMPRODUCT('Input 4 - External Financing'!$H$34:$H$38, Ext_Debt_Data!I$96:I$100)+SUMPRODUCT('Input 4 - External Financing'!$H$45:$H$47, Ext_Debt_Data!I$103:I$105)+SUMPRODUCT('Input 4 - External Financing'!$H$50:$H$52, Ext_Debt_Data!I$107:I$109)+SUMPRODUCT('Input 4 - External Financing'!$H$55:$H$57,Ext_Debt_Data!I$112:I$114))/Ext_Debt_Data!I$118)","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$118=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$H$10:$H$15, Ext_Debt_Data!J$72:J$77)+SUMPRODUCT('Input 4 - External Financing'!$H$17:$H$19, Ext_Debt_Data!J$79:J$81)+SUMPRODUCT('Input 4 - External Financing'!$H$22:$H$26, Ext_Debt_Data!J$84:J$88)+SUMPRODUCT('Input 4 - External Financing'!$H$28:$H$32, Ext_Debt_Data!J$90:J$94)+SUMPRODUCT('Input 4 - External Financing'!$H$34:$H$38, Ext_Debt_Data!J$96:J$100)+SUMPRODUCT('Input 4 - External Financing'!$H$45:$H$47, Ext_Debt_Data!J$103:J$105)+SUMPRODUCT('Input 4 - External Financing'!$H$50:$H$52, Ext_Debt_Data!J$107:J$109)+SUMPRODUCT('Input 4 - External Financing'!$H$55:$H$57,Ext_Debt_Data!J$112:J$114))/Ext_Debt_Data!J$118)","v":{"$error":"#DIV/0!"}},{"$f":"IF(K$118=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$H$10:$H$15, Ext_Debt_Data!K$72:K$77)+SUMPRODUCT('Input 4 - External Financing'!$H$17:$H$19, Ext_Debt_Data!K$79:K$81)+SUMPRODUCT('Input 4 - External Financing'!$H$22:$H$26, Ext_Debt_Data!K$84:K$88)+SUMPRODUCT('Input 4 - External Financing'!$H$28:$H$32, Ext_Debt_Data!K$90:K$94)+SUMPRODUCT('Input 4 - External Financing'!$H$34:$H$38, Ext_Debt_Data!K$96:K$100)+SUMPRODUCT('Input 4 - External Financing'!$H$45:$H$47, Ext_Debt_Data!K$103:K$105)+SUMPRODUCT('Input 4 - External Financing'!$H$50:$H$52, Ext_Debt_Data!K$107:K$109)+SUMPRODUCT('Input 4 - External Financing'!$H$55:$H$57,Ext_Debt_Data!K$112:K$114))/Ext_Debt_Data!K$118)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L$118=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$H$10:$H$15, Ext_Debt_Data!L$72:L$77)+SUMPRODUCT('Input 4 - External Financing'!$H$17:$H$19, Ext_Debt_Data!L$79:L$81)+SUMPRODUCT('Input 4 - External Financing'!$H$22:$H$26, Ext_Debt_Data!L$84:L$88)+SUMPRODUCT('Input 4 - External Financing'!$H$28:$H$32, Ext_Debt_Data!L$90:L$94)+SUMPRODUCT('Input 4 - External Financing'!$H$34:$H$38, Ext_Debt_Data!L$96:L$100)+SUMPRODUCT('Input 4 - External Financing'!$H$45:$H$47, Ext_Debt_Data!L$103:L$105)+SUMPRODUCT('Input 4 - External Financing'!$H$50:$H$52, Ext_Debt_Data!L$107:L$109)+SUMPRODUCT('Input 4 - External Financing'!$H$55:$H$57,Ext_Debt_Data!L$112:L$114))/Ext_Debt_Data!L$118)","v":{"$error":"#DIV/0!"}},{"$f":"IF(M$118=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$H$10:$H$15, Ext_Debt_Data!M$72:M$77)+SUMPRODUCT('Input 4 - External Financing'!$H$17:$H$19, Ext_Debt_Data!M$79:M$81)+SUMPRODUCT('Input 4 - External Financing'!$H$22:$H$26, Ext_Debt_Data!M$84:M$88)+SUMPRODUCT('Input 4 - External Financing'!$H$28:$H$32, Ext_Debt_Data!M$90:M$94)+SUMPRODUCT('Input 4 - External Financing'!$H$34:$H$38, Ext_Debt_Data!M$96:M$100)+SUMPRODUCT('Input 4 - External Financing'!$H$45:$H$47, Ext_Debt_Data!M$103:M$105)+SUMPRODUCT('Input 4 - External Financing'!$H$50:$H$52, Ext_Debt_Data!M$107:M$109)+SUMPRODUCT('Input 4 - External Financing'!$H$55:$H$57,Ext_Debt_Data!M$112:M$114))/Ext_Debt_Data!M$118)","v":{"$error":"#DIV/0!"}},{"$f":"IF(N$118=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$H$10:$H$15, Ext_Debt_Data!N$72:N$77)+SUMPRODUCT('Input 4 - External Financing'!$H$17:$H$19, Ext_Debt_Data!N$79:N$81)+SUMPRODUCT('Input 4 - External Financing'!$H$22:$H$26, Ext_Debt_Data!N$84:N$88)+SUMPRODUCT('Input 4 - External Financing'!$H$28:$H$32, Ext_Debt_Data!N$90:N$94)+SUMPRODUCT('Input 4 - External Financing'!$H$34:$H$38, Ext_Debt_Data!N$96:N$100)+SUMPRODUCT('Input 4 - External Financing'!$H$45:$H$47, Ext_Debt_Data!N$103:N$105)+SUMPRODUCT('Input 4 - External Financing'!$H$50:$H$52, Ext_Debt_Data!N$107:N$109)+SUMPRODUCT('Input 4 - External Financing'!$H$55:$H$57,Ext_Debt_Data!N$112:N$114))/Ext_Debt_Data!N$118)","v":{"$error":"#DIV/0!"}},{"$f":"IF(O$118=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$H$10:$H$15, Ext_Debt_Data!O$72:O$77)+SUMPRODUCT('Input 4 - External Financing'!$H$17:$H$19, Ext_Debt_Data!O$79:O$81)+SUMPRODUCT('Input 4 - External Financing'!$H$22:$H$26, Ext_Debt_Data!O$84:O$88)+SUMPRODUCT('Input 4 - External Financing'!$H$28:$H$32, Ext_Debt_Data!O$90:O$94)+SUMPRODUCT('Input 4 - External Financing'!$H$34:$H$38, Ext_Debt_Data!O$96:O$100)+SUMPRODUCT('Input 4 - External Financing'!$H$45:$H$47, Ext_Debt_Data!O$103:O$105)+SUMPRODUCT('Input 4 - External Financing'!$H$50:$H$52, Ext_Debt_Data!O$107:O$109)+SUMPRODUCT('Input 4 - External Financing'!$H$55:$H$57,Ext_Debt_Data!O$112:O$114))/Ext_Debt_Data!O$118)","v":{"$error":"#DIV/0!"}},{"$f":"IF(P$118=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$H$10:$H$15, Ext_Debt_Data!P$72:P$77)+SUMPRODUCT('Input 4 - External Financing'!$H$17:$H$19, Ext_Debt_Data!P$79:P$81)+SUMPRODUCT('Input 4 - External Financing'!$H$22:$H$26, Ext_Debt_Data!P$84:P$88)+SUMPRODUCT('Input 4 - External Financing'!$H$28:$H$32, Ext_Debt_Data!P$90:P$94)+SUMPRODUCT('Input 4 - External Financing'!$H$34:$H$38, Ext_Debt_Data!P$96:P$100)+SUMPRODUCT('Input 4 - External Financing'!$H$45:$H$47, Ext_Debt_Data!P$103:P$105)+SUMPRODUCT('Input 4 - External Financing'!$H$50:$H$52, Ext_Debt_Data!P$107:P$109)+SUMPRODUCT('Input 4 - External Financing'!$H$55:$H$57,Ext_Debt_Data!P$112:P$114))/Ext_Debt_Data!P$118)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q$118=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$H$10:$H$15, Ext_Debt_Data!Q$72:Q$77)+SUMPRODUCT('Input 4 - External Financing'!$H$17:$H$19, Ext_Debt_Data!Q$79:Q$81)+SUMPRODUCT('Input 4 - External Financing'!$H$22:$H$26, Ext_Debt_Data!Q$84:Q$88)+SUMPRODUCT('Input 4 - External Financing'!$H$28:$H$32, Ext_Debt_Data!Q$90:Q$94)+SUMPRODUCT('Input 4 - External Financing'!$H$34:$H$38, Ext_Debt_Data!Q$96:Q$100)+SUMPRODUCT('Input 4 - External Financing'!$H$45:$H$47, Ext_Debt_Data!Q$103:Q$105)+SUMPRODUCT('Input 4 - External Financing'!$H$50:$H$52, Ext_Debt_Data!Q$107:Q$109)+SUMPRODUCT('Input 4 - External Financing'!$H$55:$H$57,Ext_Debt_Data!Q$112:Q$114))/Ext_Debt_Data!Q$118)","v":{"$error":"#DIV/0!"}},{"$f":"IF(R$118=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$H$10:$H$15, Ext_Debt_Data!R$72:R$77)+SUMPRODUCT('Input 4 - External Financing'!$H$17:$H$19, Ext_Debt_Data!R$79:R$81)+SUMPRODUCT('Input 4 - External Financing'!$H$22:$H$26, Ext_Debt_Data!R$84:R$88)+SUMPRODUCT('Input 4 - External Financing'!$H$28:$H$32, Ext_Debt_Data!R$90:R$94)+SUMPRODUCT('Input 4 - External Financing'!$H$34:$H$38, Ext_Debt_Data!R$96:R$100)+SUMPRODUCT('Input 4 - External Financing'!$H$45:$H$47, Ext_Debt_Data!R$103:R$105)+SUMPRODUCT('Input 4 - External Financing'!$H$50:$H$52, Ext_Debt_Data!R$107:R$109)+SUMPRODUCT('Input 4 - External Financing'!$H$55:$H$57,Ext_Debt_Data!R$112:R$114))/Ext_Debt_Data!R$118)","v":{"$error":"#DIV/0!"}},{"$f":"IF(S$118=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$H$10:$H$15, Ext_Debt_Data!S$72:S$77)+SUMPRODUCT('Input 4 - External Financing'!$H$17:$H$19, Ext_Debt_Data!S$79:S$81)+SUMPRODUCT('Input 4 - External Financing'!$H$22:$H$26, Ext_Debt_Data!S$84:S$88)+SUMPRODUCT('Input 4 - External Financing'!$H$28:$H$32, Ext_Debt_Data!S$90:S$94)+SUMPRODUCT('Input 4 - External Financing'!$H$34:$H$38, Ext_Debt_Data!S$96:S$100)+SUMPRODUCT('Input 4 - External Financing'!$H$45:$H$47, Ext_Debt_Data!S$103:S$105)+SUMPRODUCT('Input 4 - External Financing'!$H$50:$H$52, Ext_Debt_Data!S$107:S$109)+SUMPRODUCT('Input 4 - External Financing'!$H$55:$H$57,Ext_Debt_Data!S$112:S$114))/Ext_Debt_Data!S$118)","v":{"$error":"#DIV/0!"}},{"$f":"IF(T$118=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$H$10:$H$15, Ext_Debt_Data!T$72:T$77)+SUMPRODUCT('Input 4 - External Financing'!$H$17:$H$19, Ext_Debt_Data!T$79:T$81)+SUMPRODUCT('Input 4 - External Financing'!$H$22:$H$26, Ext_Debt_Data!T$84:T$88)+SUMPRODUCT('Input 4 - External Financing'!$H$28:$H$32, Ext_Debt_Data!T$90:T$94)+SUMPRODUCT('Input 4 - External Financing'!$H$34:$H$38, Ext_Debt_Data!T$96:T$100)+SUMPRODUCT('Input 4 - External Financing'!$H$45:$H$47, Ext_Debt_Data!T$103:T$105)+SUMPRODUCT('Input 4 - External Financing'!$H$50:$H$52, Ext_Debt_Data!T$107:T$109)+SUMPRODUCT('Input 4 - External Financing'!$H$55:$H$57,Ext_Debt_Data!T$112:T$114))/Ext_Debt_Data!T$118)","v":{"$error":"#DIV/0!"}},{"$f":"IF(U$118=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$H$10:$H$15, Ext_Debt_Data!U$72:U$77)+SUMPRODUCT('Input 4 - External Financing'!$H$17:$H$19, Ext_Debt_Data!U$79:U$81)+SUMPRODUCT('Input 4 - External Financing'!$H$22:$H$26, Ext_Debt_Data!U$84:U$88)+SUMPRODUCT('Input 4 - External Financing'!$H$28:$H$32, Ext_Debt_Data!U$90:U$94)+SUMPRODUCT('Input 4 - External Financing'!$H$34:$H$38, Ext_Debt_Data!U$96:U$100)+SUMPRODUCT('Input 4 - External Financing'!$H$45:$H$47, Ext_Debt_Data!U$103:U$105)+SUMPRODUCT('Input 4 - External Financing'!$H$50:$H$52, Ext_Debt_Data!U$107:U$109)+SUMPRODUCT('Input 4 - External Financing'!$H$55:$H$57,Ext_Debt_Data!U$112:U$114))/Ext_Debt_Data!U$118)","v":{"$error":"#DIV/0!"}},{"$f":"IF(V$118=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$H$10:$H$15, Ext_Debt_Data!V$72:V$77)+SUMPRODUCT('Input 4 - External Financing'!$H$17:$H$19, Ext_Debt_Data!V$79:V$81)+SUMPRODUCT('Input 4 - External Financing'!$H$22:$H$26, Ext_Debt_Data!V$84:V$88)+SUMPRODUCT('Input 4 - External Financing'!$H$28:$H$32, Ext_Debt_Data!V$90:V$94)+SUMPRODUCT('Input 4 - External Financing'!$H$34:$H$38, Ext_Debt_Data!V$96:V$100)+SUMPRODUCT('Input 4 - External Financing'!$H$45:$H$47, Ext_Debt_Data!V$103:V$105)+SUMPRODUCT('Input 4 - External Financing'!$H$50:$H$52, Ext_Debt_Data!V$107:V$109)+SUMPRODUCT('Input 4 - External Financing'!$H$55:$H$57,Ext_Debt_Data!V$112:V$114))/Ext_Debt_Data!V$118)","v":{"$error":"#DIV/0!"}},{"$f":"IF(W$118=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$H$10:$H$15, Ext_Debt_Data!W$72:W$77)+SUMPRODUCT('Input 4 - External Financing'!$H$17:$H$19, Ext_Debt_Data!W$79:W$81)+SUMPRODUCT('Input 4 - External Financing'!$H$22:$H$26, Ext_Debt_Data!W$84:W$88)+SUMPRODUCT('Input 4 - External Financing'!$H$28:$H$32, Ext_Debt_Data!W$90:W$94)+SUMPRODUCT('Input 4 - External Financing'!$H$34:$H$38, Ext_Debt_Data!W$96:W$100)+SUMPRODUCT('Input 4 - External Financing'!$H$45:$H$47, Ext_Debt_Data!W$103:W$105)+SUMPRODUCT('Input 4 - External Financing'!$H$50:$H$52, Ext_Debt_Data!W$107:W$109)+SUMPRODUCT('Input 4 - External Financing'!$H$55:$H$57,Ext_Debt_Data!W$112:W$114))/Ext_Debt_Data!W$118)","v":{"$error":"#DIV/0!"}},{"$f":"IF(X$118=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$H$10:$H$15, Ext_Debt_Data!X$72:X$77)+SUMPRODUCT('Input 4 - External Financing'!$H$17:$H$19, Ext_Debt_Data!X$79:X$81)+SUMPRODUCT('Input 4 - External Financing'!$H$22:$H$26, Ext_Debt_Data!X$84:X$88)+SUMPRODUCT('Input 4 - External Financing'!$H$28:$H$32, Ext_Debt_Data!X$90:X$94)+SUMPRODUCT('Input 4 - External Financing'!$H$34:$H$38, Ext_Debt_Data!X$96:X$100)+SUMPRODUCT('Input 4 - External Financing'!$H$45:$H$47, Ext_Debt_Data!X$103:X$105)+SUMPRODUCT('Input 4 - External Financing'!$H$50:$H$52, Ext_Debt_Data!X$107:X$109)+SUMPRODUCT('Input 4 - External Financing'!$H$55:$H$57,Ext_Debt_Data!X$112:X$114))/Ext_Debt_Data!X$118)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Y$118=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$H$10:$H$15, Ext_Debt_Data!Y$72:Y$77)+SUMPRODUCT('Input 4 - External Financing'!$H$17:$H$19, Ext_Debt_Data!Y$79:Y$81)+SUMPRODUCT('Input 4 - External Financing'!$H$22:$H$26, Ext_Debt_Data!Y$84:Y$88)+SUMPRODUCT('Input 4 - External Financing'!$H$28:$H$32, Ext_Debt_Data!Y$90:Y$94)+SUMPRODUCT('Input 4 - External Financing'!$H$34:$H$38, Ext_Debt_Data!Y$96:Y$100)+SUMPRODUCT('Input 4 - External Financing'!$H$45:$H$47, Ext_Debt_Data!Y$103:Y$105)+SUMPRODUCT('Input 4 - External Financing'!$H$50:$H$52, Ext_Debt_Data!Y$107:Y$109)+SUMPRODUCT('Input 4 - External Financing'!$H$55:$H$57,Ext_Debt_Data!Y$112:Y$114))/Ext_Debt_Data!Y$118)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z$118=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$H$10:$H$15, Ext_Debt_Data!Z$72:Z$77)+SUMPRODUCT('Input 4 - External Financing'!$H$17:$H$19, Ext_Debt_Data!Z$79:Z$81)+SUMPRODUCT('Input 4 - External Financing'!$H$22:$H$26, Ext_Debt_Data!Z$84:Z$88)+SUMPRODUCT('Input 4 - External Financing'!$H$28:$H$32, Ext_Debt_Data!Z$90:Z$94)+SUMPRODUCT('Input 4 - External Financing'!$H$34:$H$38, Ext_Debt_Data!Z$96:Z$100)+SUMPRODUCT('Input 4 - External Financing'!$H$45:$H$47, Ext_Debt_Data!Z$103:Z$105)+SUMPRODUCT('Input 4 - External Financing'!$H$50:$H$52, Ext_Debt_Data!Z$107:Z$109)+SUMPRODUCT('Input 4 - External Financing'!$H$55:$H$57,Ext_Debt_Data!Z$112:Z$114))/Ext_Debt_Data!Z$118)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW_M_AVG"]
[]
[{"$f":"++IF(START!L10=\"English\",translation!C654,IF(START!L10=\"French\",translation!D654,IF(START!L10=\"Portuguese\",translation!E654,translation!F654)))","v":"Average grace period on new debt (rounded down)"},null,null,{"$f":"ROUNDDOWN(D128,0)","v":{"$error":"#DIV/0!"}},null,{"$f":"ROUNDDOWN(F128,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW_GP_AVG_R"]
[{"$f":"++IF(START!L10=\"English\",translation!C655,IF(START!L10=\"French\",translation!D655,IF(START!L10=\"Portuguese\",translation!E655,translation!F655)))","v":"Average maturity of new debt (rounded down)"},null,null,{"$f":"ROUNDDOWN(D129,0)","v":{"$error":"#DIV/0!"}},null,{"$f":"ROUNDDOWN(F129,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW_M_AVG_R"]
[]
[{"$f":"++IF(START!L10=\"English\",translation!C659,IF(START!L10=\"French\",translation!D659,IF(START!L10=\"Portuguese\",translation!E659,translation!F659)))","v":"New debt: Debt service"}]
[]
[{"$f":"++IF(START!L10=\"English\",translation!C661,IF(START!L10=\"French\",translation!D661,IF(START!L10=\"Portuguese\",translation!E661,translation!F661)))","v":"Total new debt service"},null,null,null,null,{"$f":"F138+F184","v":0},{"$f":"G138+G184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW_DS_TOT"]
[]
[{"$f":"++IF(START!L10=\"English\",translation!C663,IF(START!L10=\"French\",translation!D663,IF(START!L10=\"Portuguese\",translation!E663,translation!F663)))","v":"Interest"},null,null,26,null,{"$f":"F139+F146+F150+F163+F169+F179","v":0},{"$f":"G139+G146+G150+G163+G169+G179","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW_DS_I"]
[{"$f":"++IF(START!L$10=\"English\",translation!C$617,IF(START!L$10=\"French\",translation!D$617,IF(START!L$10=\"Portuguese\",translation!E$617,translation!F$617)))","v":"Multilaterals"},null,null,"\"PV_Base\" line no.",null,{"$f":"SUM(F140:F145)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW_DS_ML"]
[{"$f":"'Input 4 - External Financing'!B$10","v":"IMF"},null,null,26,null,{"$f":"IFERROR(PV_Base!D27,0)","v":0},{"$f":"IFERROR(PV_Base!E27,0)","v":0},{"$f":"IFERROR(PV_Base!F27,0)","v":0},{"$f":"IFERROR(PV_Base!G27,0)","v":0},{"$f":"IFERROR(PV_Base!H27,0)","v":0},{"$f":"IFERROR(PV_Base!I27,0)","v":0},{"$f":"IFERROR(PV_Base!J27,0)","v":0},{"$f":"IFERROR(PV_Base!K27,0)","v":0},{"$f":"IFERROR(PV_Base!L27,0)","v":0},{"$f":"IFERROR(PV_Base!M27,0)","v":0},{"$f":"IFERROR(PV_Base!N27,0)","v":0},{"$f":"IFERROR(PV_Base!O27,0)","v":0},{"$f":"IFERROR(PV_Base!P27,0)","v":0},{"$f":"IFERROR(PV_Base!Q27,0)","v":0},{"$f":"IFERROR(PV_Base!R27,0)","v":0},{"$f":"IFERROR(PV_Base!S27,0)","v":0},{"$f":"IFERROR(PV_Base!T27,0)","v":0},{"$f":"IFERROR(PV_Base!U27,0)","v":0},{"$f":"IFERROR(PV_Base!V27,0)","v":0},{"$f":"IFERROR(PV_Base!W27,0)","v":0},{"$f":"IFERROR(PV_Base!X27,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$11","v":"IDA - blend"},null,null,60,null,{"$f":"IFERROR(PV_Base!D61,0)","v":0},{"$f":"IFERROR(PV_Base!E61,0)","v":0},{"$f":"IFERROR(PV_Base!F61,0)","v":0},{"$f":"IFERROR(PV_Base!G61,0)","v":0},{"$f":"IFERROR(PV_Base!H61,0)","v":0},{"$f":"IFERROR(PV_Base!I61,0)","v":0},{"$f":"IFERROR(PV_Base!J61,0)","v":0},{"$f":"IFERROR(PV_Base!K61,0)","v":0},{"$f":"IFERROR(PV_Base!L61,0)","v":0},{"$f":"IFERROR(PV_Base!M61,0)","v":0},{"$f":"IFERROR(PV_Base!N61,0)","v":0},{"$f":"IFERROR(PV_Base!O61,0)","v":0},{"$f":"IFERROR(PV_Base!P61,0)","v":0},{"$f":"IFERROR(PV_Base!Q61,0)","v":0},{"$f":"IFERROR(PV_Base!R61,0)","v":0},{"$f":"IFERROR(PV_Base!S61,0)","v":0},{"$f":"IFERROR(PV_Base!T61,0)","v":0},{"$f":"IFERROR(PV_Base!U61,0)","v":0},{"$f":"IFERROR(PV_Base!V61,0)","v":0},{"$f":"IFERROR(PV_Base!W61,0)","v":0},{"$f":"IFERROR(PV_Base!X61,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$12","v":"IDA - blend"},null,null,86,null,{"$f":"IFERROR(PV_Base!D87,0)","v":0},{"$f":"IFERROR(PV_Base!E87,0)","v":0},{"$f":"IFERROR(PV_Base!F87,0)","v":0},{"$f":"IFERROR(PV_Base!G87,0)","v":0},{"$f":"IFERROR(PV_Base!H87,0)","v":0},{"$f":"IFERROR(PV_Base!I87,0)","v":0},{"$f":"IFERROR(PV_Base!J87,0)","v":0},{"$f":"IFERROR(PV_Base!K87,0)","v":0},{"$f":"IFERROR(PV_Base!L87,0)","v":0},{"$f":"IFERROR(PV_Base!M87,0)","v":0},{"$f":"IFERROR(PV_Base!N87,0)","v":0},{"$f":"IFERROR(PV_Base!O87,0)","v":0},{"$f":"IFERROR(PV_Base!P87,0)","v":0},{"$f":"IFERROR(PV_Base!Q87,0)","v":0},{"$f":"IFERROR(PV_Base!R87,0)","v":0},{"$f":"IFERROR(PV_Base!S87,0)","v":0},{"$f":"IFERROR(PV_Base!T87,0)","v":0},{"$f":"IFERROR(PV_Base!U87,0)","v":0},{"$f":"IFERROR(PV_Base!V87,0)","v":0},{"$f":"IFERROR(PV_Base!W87,0)","v":0},{"$f":"IFERROR(PV_Base!X87,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$13","v":"MULTI1"},null,null,111,null,{"$f":"IFERROR(PV_Base!D112,0)","v":0},{"$f":"IFERROR(PV_Base!E112,0)","v":0},{"$f":"IFERROR(PV_Base!F112,0)","v":0},{"$f":"IFERROR(PV_Base!G112,0)","v":0},{"$f":"IFERROR(PV_Base!H112,0)","v":0},{"$f":"IFERROR(PV_Base!I112,0)","v":0},{"$f":"IFERROR(PV_Base!J112,0)","v":0},{"$f":"IFERROR(PV_Base!K112,0)","v":0},{"$f":"IFERROR(PV_Base!L112,0)","v":0},{"$f":"IFERROR(PV_Base!M112,0)","v":0},{"$f":"IFERROR(PV_Base!N112,0)","v":0},{"$f":"IFERROR(PV_Base!O112,0)","v":0},{"$f":"IFERROR(PV_Base!P112,0)","v":0},{"$f":"IFERROR(PV_Base!Q112,0)","v":0},{"$f":"IFERROR(PV_Base!R112,0)","v":0},{"$f":"IFERROR(PV_Base!S112,0)","v":0},{"$f":"IFERROR(PV_Base!T112,0)","v":0},{"$f":"IFERROR(PV_Base!U112,0)","v":0},{"$f":"IFERROR(PV_Base!V112,0)","v":0},{"$f":"IFERROR(PV_Base!W112,0)","v":0},{"$f":"IFERROR(PV_Base!X112,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$14","v":"MULTI2"},null,null,137,null,{"$f":"IFERROR(PV_Base!D138,0)","v":0},{"$f":"IFERROR(PV_Base!E138,0)","v":0},{"$f":"IFERROR(PV_Base!F138,0)","v":0},{"$f":"IFERROR(PV_Base!G138,0)","v":0},{"$f":"IFERROR(PV_Base!H138,0)","v":0},{"$f":"IFERROR(PV_Base!I138,0)","v":0},{"$f":"IFERROR(PV_Base!J138,0)","v":0},{"$f":"IFERROR(PV_Base!K138,0)","v":0},{"$f":"IFERROR(PV_Base!L138,0)","v":0},{"$f":"IFERROR(PV_Base!M138,0)","v":0},{"$f":"IFERROR(PV_Base!N138,0)","v":0},{"$f":"IFERROR(PV_Base!O138,0)","v":0},{"$f":"IFERROR(PV_Base!P138,0)","v":0},{"$f":"IFERROR(PV_Base!Q138,0)","v":0},{"$f":"IFERROR(PV_Base!R138,0)","v":0},{"$f":"IFERROR(PV_Base!S138,0)","v":0},{"$f":"IFERROR(PV_Base!T138,0)","v":0},{"$f":"IFERROR(PV_Base!U138,0)","v":0},{"$f":"IFERROR(PV_Base!V138,0)","v":0},{"$f":"IFERROR(PV_Base!W138,0)","v":0},{"$f":"IFERROR(PV_Base!X138,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$15","v":"MULTI3"},null,null,163,null,{"$f":"IFERROR(PV_Base!D164,0)","v":0},{"$f":"IFERROR(PV_Base!E164,0)","v":0},{"$f":"IFERROR(PV_Base!F164,0)","v":0},{"$f":"IFERROR(PV_Base!G164,0)","v":0},{"$f":"IFERROR(PV_Base!H164,0)","v":0},{"$f":"IFERROR(PV_Base!I164,0)","v":0},{"$f":"IFERROR(PV_Base!J164,0)","v":0},{"$f":"IFERROR(PV_Base!K164,0)","v":0},{"$f":"IFERROR(PV_Base!L164,0)","v":0},{"$f":"IFERROR(PV_Base!M164,0)","v":0},{"$f":"IFERROR(PV_Base!N164,0)","v":0},{"$f":"IFERROR(PV_Base!O164,0)","v":0},{"$f":"IFERROR(PV_Base!P164,0)","v":0},{"$f":"IFERROR(PV_Base!Q164,0)","v":0},{"$f":"IFERROR(PV_Base!R164,0)","v":0},{"$f":"IFERROR(PV_Base!S164,0)","v":0},{"$f":"IFERROR(PV_Base!T164,0)","v":0},{"$f":"IFERROR(PV_Base!U164,0)","v":0},{"$f":"IFERROR(PV_Base!V164,0)","v":0},{"$f":"IFERROR(PV_Base!W164,0)","v":0},{"$f":"IFERROR(PV_Base!X164,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$16","v":"Other Multilaterals"},null,null,null,null,{"$f":"SUM(F147:F149)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Input 4 - External Financing'!B$17","v":"OTH_MULTI1"},null,null,{"$f":"D145+$D$138","v":189},null,{"$f":"IFERROR(PV_Base!D190,0)","v":0},{"$f":"IFERROR(PV_Base!E190,0)","v":0},{"$f":"IFERROR(PV_Base!F190,0)","v":0},{"$f":"IFERROR(PV_Base!G190,0)","v":0},{"$f":"IFERROR(PV_Base!H190,0)","v":0},{"$f":"IFERROR(PV_Base!I190,0)","v":0},{"$f":"IFERROR(PV_Base!J190,0)","v":0},{"$f":"IFERROR(PV_Base!K190,0)","v":0},{"$f":"IFERROR(PV_Base!L190,0)","v":0},{"$f":"IFERROR(PV_Base!M190,0)","v":0},{"$f":"IFERROR(PV_Base!N190,0)","v":0},{"$f":"IFERROR(PV_Base!O190,0)","v":0},{"$f":"IFERROR(PV_Base!P190,0)","v":0},{"$f":"IFERROR(PV_Base!Q190,0)","v":0},{"$f":"IFERROR(PV_Base!R190,0)","v":0},{"$f":"IFERROR(PV_Base!S190,0)","v":0},{"$f":"IFERROR(PV_Base!T190,0)","v":0},{"$f":"IFERROR(PV_Base!U190,0)","v":0},{"$f":"IFERROR(PV_Base!V190,0)","v":0},{"$f":"IFERROR(PV_Base!W190,0)","v":0},{"$f":"IFERROR(PV_Base!X190,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$18","v":"OTH_MULTI2"},null,null,{"$f":"D147+$D$138","v":215},null,{"$f":"IFERROR(PV_Base!D216,0)","v":0},{"$f":"IFERROR(PV_Base!E216,0)","v":0},{"$f":"IFERROR(PV_Base!F216,0)","v":0},{"$f":"IFERROR(PV_Base!G216,0)","v":0},{"$f":"IFERROR(PV_Base!H216,0)","v":0},{"$f":"IFERROR(PV_Base!I216,0)","v":0},{"$f":"IFERROR(PV_Base!J216,0)","v":0},{"$f":"IFERROR(PV_Base!K216,0)","v":0},{"$f":"IFERROR(PV_Base!L216,0)","v":0},{"$f":"IFERROR(PV_Base!M216,0)","v":0},{"$f":"IFERROR(PV_Base!N216,0)","v":0},{"$f":"IFERROR(PV_Base!O216,0)","v":0},{"$f":"IFERROR(PV_Base!P216,0)","v":0},{"$f":"IFERROR(PV_Base!Q216,0)","v":0},{"$f":"IFERROR(PV_Base!R216,0)","v":0},{"$f":"IFERROR(PV_Base!S216,0)","v":0},{"$f":"IFERROR(PV_Base!T216,0)","v":0},{"$f":"IFERROR(PV_Base!U216,0)","v":0},{"$f":"IFERROR(PV_Base!V216,0)","v":0},{"$f":"IFERROR(PV_Base!W216,0)","v":0},{"$f":"IFERROR(PV_Base!X216,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$19","v":"OTH_MULTI3"},null,null,{"$f":"D148+$D$138","v":241},null,{"$f":"IFERROR(PV_Base!D242,0)","v":0},{"$f":"IFERROR(PV_Base!E242,0)","v":0},{"$f":"IFERROR(PV_Base!F242,0)","v":0},{"$f":"IFERROR(PV_Base!G242,0)","v":0},{"$f":"IFERROR(PV_Base!H242,0)","v":0},{"$f":"IFERROR(PV_Base!I242,0)","v":0},{"$f":"IFERROR(PV_Base!J242,0)","v":0},{"$f":"IFERROR(PV_Base!K242,0)","v":0},{"$f":"IFERROR(PV_Base!L242,0)","v":0},{"$f":"IFERROR(PV_Base!M242,0)","v":0},{"$f":"IFERROR(PV_Base!N242,0)","v":0},{"$f":"IFERROR(PV_Base!O242,0)","v":0},{"$f":"IFERROR(PV_Base!P242,0)","v":0},{"$f":"IFERROR(PV_Base!Q242,0)","v":0},{"$f":"IFERROR(PV_Base!R242,0)","v":0},{"$f":"IFERROR(PV_Base!S242,0)","v":0},{"$f":"IFERROR(PV_Base!T242,0)","v":0},{"$f":"IFERROR(PV_Base!U242,0)","v":0},{"$f":"IFERROR(PV_Base!V242,0)","v":0},{"$f":"IFERROR(PV_Base!W242,0)","v":0},{"$f":"IFERROR(PV_Base!X242,0)","v":0}]
[{"$f":"++IF(START!L$10=\"English\",translation!C$623,IF(START!L$10=\"French\",translation!D$623,IF(START!L$10=\"Portuguese\",translation!E$623,translation!F$623)))","v":"Official Bilaterals"},null,null,null,null,{"$f":"F151+F157","v":0},{"$f":"G151+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW_DS_I_OB"]
[{"$f":"'Input 4 - External Financing'!B$21","v":"   Paris Club"},null,null,null,null,{"$f":"+SUM(F152:F156)","v":0},{"$f":"+SUM(G152:G156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(Z152:Z156)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$22","v":"Export Credit Agencies"},null,null,{"$f":"D149+$D$138","v":267},null,{"$f":"IFERROR(PV_Base!D268,0)","v":0},{"$f":"IFERROR(PV_Base!E268,0)","v":0},{"$f":"IFERROR(PV_Base!F268,0)","v":0},{"$f":"IFERROR(PV_Base!G268,0)","v":0},{"$f":"IFERROR(PV_Base!H268,0)","v":0},{"$f":"IFERROR(PV_Base!I268,0)","v":0},{"$f":"IFERROR(PV_Base!J268,0)","v":0},{"$f":"IFERROR(PV_Base!K268,0)","v":0},{"$f":"IFERROR(PV_Base!L268,0)","v":0},{"$f":"IFERROR(PV_Base!M268,0)","v":0},{"$f":"IFERROR(PV_Base!N268,0)","v":0},{"$f":"IFERROR(PV_Base!O268,0)","v":0},{"$f":"IFERROR(PV_Base!P268,0)","v":0},{"$f":"IFERROR(PV_Base!Q268,0)","v":0},{"$f":"IFERROR(PV_Base!R268,0)","v":0},{"$f":"IFERROR(PV_Base!S268,0)","v":0},{"$f":"IFERROR(PV_Base!T268,0)","v":0},{"$f":"IFERROR(PV_Base!U268,0)","v":0},{"$f":"IFERROR(PV_Base!V268,0)","v":0},{"$f":"IFERROR(PV_Base!W268,0)","v":0},{"$f":"IFERROR(PV_Base!X268,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$23","v":"PC2"},null,null,{"$f":"D152+$D$138","v":293},null,{"$f":"IFERROR(PV_Base!D294,0)","v":0},{"$f":"IFERROR(PV_Base!E294,0)","v":0},{"$f":"IFERROR(PV_Base!F294,0)","v":0},{"$f":"IFERROR(PV_Base!G294,0)","v":0},{"$f":"IFERROR(PV_Base!H294,0)","v":0},{"$f":"IFERROR(PV_Base!I294,0)","v":0},{"$f":"IFERROR(PV_Base!J294,0)","v":0},{"$f":"IFERROR(PV_Base!K294,0)","v":0},{"$f":"IFERROR(PV_Base!L294,0)","v":0},{"$f":"IFERROR(PV_Base!M294,0)","v":0},{"$f":"IFERROR(PV_Base!N294,0)","v":0},{"$f":"IFERROR(PV_Base!O294,0)","v":0},{"$f":"IFERROR(PV_Base!P294,0)","v":0},{"$f":"IFERROR(PV_Base!Q294,0)","v":0},{"$f":"IFERROR(PV_Base!R294,0)","v":0},{"$f":"IFERROR(PV_Base!S294,0)","v":0},{"$f":"IFERROR(PV_Base!T294,0)","v":0},{"$f":"IFERROR(PV_Base!U294,0)","v":0},{"$f":"IFERROR(PV_Base!V294,0)","v":0},{"$f":"IFERROR(PV_Base!W294,0)","v":0},{"$f":"IFERROR(PV_Base!X294,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$24","v":"PC3"},null,null,{"$f":"D153+$D$138","v":319},null,{"$f":"IFERROR(PV_Base!D320,0)","v":0},{"$f":"IFERROR(PV_Base!E320,0)","v":0},{"$f":"IFERROR(PV_Base!F320,0)","v":0},{"$f":"IFERROR(PV_Base!G320,0)","v":0},{"$f":"IFERROR(PV_Base!H320,0)","v":0},{"$f":"IFERROR(PV_Base!I320,0)","v":0},{"$f":"IFERROR(PV_Base!J320,0)","v":0},{"$f":"IFERROR(PV_Base!K320,0)","v":0},{"$f":"IFERROR(PV_Base!L320,0)","v":0},{"$f":"IFERROR(PV_Base!M320,0)","v":0},{"$f":"IFERROR(PV_Base!N320,0)","v":0},{"$f":"IFERROR(PV_Base!O320,0)","v":0},{"$f":"IFERROR(PV_Base!P320,0)","v":0},{"$f":"IFERROR(PV_Base!Q320,0)","v":0},{"$f":"IFERROR(PV_Base!R320,0)","v":0},{"$f":"IFERROR(PV_Base!S320,0)","v":0},{"$f":"IFERROR(PV_Base!T320,0)","v":0},{"$f":"IFERROR(PV_Base!U320,0)","v":0},{"$f":"IFERROR(PV_Base!V320,0)","v":0},{"$f":"IFERROR(PV_Base!W320,0)","v":0},{"$f":"IFERROR(PV_Base!X320,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$25","v":"PC4"},null,null,{"$f":"D154+$D$138","v":345},null,{"$f":"IFERROR(PV_Base!D346,0)","v":0},{"$f":"IFERROR(PV_Base!E346,0)","v":0},{"$f":"IFERROR(PV_Base!F346,0)","v":0},{"$f":"IFERROR(PV_Base!G346,0)","v":0},{"$f":"IFERROR(PV_Base!H346,0)","v":0},{"$f":"IFERROR(PV_Base!I346,0)","v":0},{"$f":"IFERROR(PV_Base!J346,0)","v":0},{"$f":"IFERROR(PV_Base!K346,0)","v":0},{"$f":"IFERROR(PV_Base!L346,0)","v":0},{"$f":"IFERROR(PV_Base!M346,0)","v":0},{"$f":"IFERROR(PV_Base!N346,0)","v":0},{"$f":"IFERROR(PV_Base!O346,0)","v":0},{"$f":"IFERROR(PV_Base!P346,0)","v":0},{"$f":"IFERROR(PV_Base!Q346,0)","v":0},{"$f":"IFERROR(PV_Base!R346,0)","v":0},{"$f":"IFERROR(PV_Base!S346,0)","v":0},{"$f":"IFERROR(PV_Base!T346,0)","v":0},{"$f":"IFERROR(PV_Base!U346,0)","v":0},{"$f":"IFERROR(PV_Base!V346,0)","v":0},{"$f":"IFERROR(PV_Base!W346,0)","v":0},{"$f":"IFERROR(PV_Base!X346,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$26","v":"PC5"},null,null,{"$f":"D155+$D$138","v":371},null,{"$f":"IFERROR(PV_Base!D372,0)","v":0},{"$f":"IFERROR(PV_Base!E372,0)","v":0},{"$f":"IFERROR(PV_Base!F372,0)","v":0},{"$f":"IFERROR(PV_Base!G372,0)","v":0},{"$f":"IFERROR(PV_Base!H372,0)","v":0},{"$f":"IFERROR(PV_Base!I372,0)","v":0},{"$f":"IFERROR(PV_Base!J372,0)","v":0},{"$f":"IFERROR(PV_Base!K372,0)","v":0},{"$f":"IFERROR(PV_Base!L372,0)","v":0},{"$f":"IFERROR(PV_Base!M372,0)","v":0},{"$f":"IFERROR(PV_Base!N372,0)","v":0},{"$f":"IFERROR(PV_Base!O372,0)","v":0},{"$f":"IFERROR(PV_Base!P372,0)","v":0},{"$f":"IFERROR(PV_Base!Q372,0)","v":0},{"$f":"IFERROR(PV_Base!R372,0)","v":0},{"$f":"IFERROR(PV_Base!S372,0)","v":0},{"$f":"IFERROR(PV_Base!T372,0)","v":0},{"$f":"IFERROR(PV_Base!U372,0)","v":0},{"$f":"IFERROR(PV_Base!V372,0)","v":0},{"$f":"IFERROR(PV_Base!W372,0)","v":0},{"$f":"IFERROR(PV_Base!X372,0)","v":0}]
[{"$f":"++IF(START!L$10=\"English\",translation!C$628,IF(START!L$10=\"French\",translation!D$628,IF(START!L$10=\"Portuguese\",translation!E$628,translation!F$628)))","v":"   Non-Paris Club"},null,null,null,null,{"$f":"+SUM(F158:F162)","v":0},{"$f":"+SUM(G158:G162)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(Z158:Z162)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$28","v":"Export Import Bank of NPC"},null,null,{"$f":"D156+$D$138","v":397},null,{"$f":"IFERROR(PV_Base!D398,0)","v":0},{"$f":"IFERROR(PV_Base!E398,0)","v":0},{"$f":"IFERROR(PV_Base!F398,0)","v":0},{"$f":"IFERROR(PV_Base!G398,0)","v":0},{"$f":"IFERROR(PV_Base!H398,0)","v":0},{"$f":"IFERROR(PV_Base!I398,0)","v":0},{"$f":"IFERROR(PV_Base!J398,0)","v":0},{"$f":"IFERROR(PV_Base!K398,0)","v":0},{"$f":"IFERROR(PV_Base!L398,0)","v":0},{"$f":"IFERROR(PV_Base!M398,0)","v":0},{"$f":"IFERROR(PV_Base!N398,0)","v":0},{"$f":"IFERROR(PV_Base!O398,0)","v":0},{"$f":"IFERROR(PV_Base!P398,0)","v":0},{"$f":"IFERROR(PV_Base!Q398,0)","v":0},{"$f":"IFERROR(PV_Base!R398,0)","v":0},{"$f":"IFERROR(PV_Base!S398,0)","v":0},{"$f":"IFERROR(PV_Base!T398,0)","v":0},{"$f":"IFERROR(PV_Base!U398,0)","v":0},{"$f":"IFERROR(PV_Base!V398,0)","v":0},{"$f":"IFERROR(PV_Base!W398,0)","v":0},{"$f":"IFERROR(PV_Base!X398,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$29","v":"NPC2"},null,null,{"$f":"D158+$D$138","v":423},null,{"$f":"IFERROR(PV_Base!D424,0)","v":0},{"$f":"IFERROR(PV_Base!E424,0)","v":0},{"$f":"IFERROR(PV_Base!F424,0)","v":0},{"$f":"IFERROR(PV_Base!G424,0)","v":0},{"$f":"IFERROR(PV_Base!H424,0)","v":0},{"$f":"IFERROR(PV_Base!I424,0)","v":0},{"$f":"IFERROR(PV_Base!J424,0)","v":0},{"$f":"IFERROR(PV_Base!K424,0)","v":0},{"$f":"IFERROR(PV_Base!L424,0)","v":0},{"$f":"IFERROR(PV_Base!M424,0)","v":0},{"$f":"IFERROR(PV_Base!N424,0)","v":0},{"$f":"IFERROR(PV_Base!O424,0)","v":0},{"$f":"IFERROR(PV_Base!P424,0)","v":0},{"$f":"IFERROR(PV_Base!Q424,0)","v":0},{"$f":"IFERROR(PV_Base!R424,0)","v":0},{"$f":"IFERROR(PV_Base!S424,0)","v":0},{"$f":"IFERROR(PV_Base!T424,0)","v":0},{"$f":"IFERROR(PV_Base!U424,0)","v":0},{"$f":"IFERROR(PV_Base!V424,0)","v":0},{"$f":"IFERROR(PV_Base!W424,0)","v":0},{"$f":"IFERROR(PV_Base!X424,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$30","v":"NPC3"},null,null,{"$f":"D159+$D$138","v":449},null,{"$f":"IFERROR(PV_Base!D450,0)","v":0},{"$f":"IFERROR(PV_Base!E450,0)","v":0},{"$f":"IFERROR(PV_Base!F450,0)","v":0},{"$f":"IFERROR(PV_Base!G450,0)","v":0},{"$f":"IFERROR(PV_Base!H450,0)","v":0},{"$f":"IFERROR(PV_Base!I450,0)","v":0},{"$f":"IFERROR(PV_Base!J450,0)","v":0},{"$f":"IFERROR(PV_Base!K450,0)","v":0},{"$f":"IFERROR(PV_Base!L450,0)","v":0},{"$f":"IFERROR(PV_Base!M450,0)","v":0},{"$f":"IFERROR(PV_Base!N450,0)","v":0},{"$f":"IFERROR(PV_Base!O450,0)","v":0},{"$f":"IFERROR(PV_Base!P450,0)","v":0},{"$f":"IFERROR(PV_Base!Q450,0)","v":0},{"$f":"IFERROR(PV_Base!R450,0)","v":0},{"$f":"IFERROR(PV_Base!S450,0)","v":0},{"$f":"IFERROR(PV_Base!T450,0)","v":0},{"$f":"IFERROR(PV_Base!U450,0)","v":0},{"$f":"IFERROR(PV_Base!V450,0)","v":0},{"$f":"IFERROR(PV_Base!W450,0)","v":0},{"$f":"IFERROR(PV_Base!X450,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$31","v":"NPC4"},null,null,{"$f":"D160+$D$138","v":475},null,{"$f":"IFERROR(PV_Base!D476,0)","v":0},{"$f":"IFERROR(PV_Base!E476,0)","v":0},{"$f":"IFERROR(PV_Base!F476,0)","v":0},{"$f":"IFERROR(PV_Base!G476,0)","v":0},{"$f":"IFERROR(PV_Base!H476,0)","v":0},{"$f":"IFERROR(PV_Base!I476,0)","v":0},{"$f":"IFERROR(PV_Base!J476,0)","v":0},{"$f":"IFERROR(PV_Base!K476,0)","v":0},{"$f":"IFERROR(PV_Base!L476,0)","v":0},{"$f":"IFERROR(PV_Base!M476,0)","v":0},{"$f":"IFERROR(PV_Base!N476,0)","v":0},{"$f":"IFERROR(PV_Base!O476,0)","v":0},{"$f":"IFERROR(PV_Base!P476,0)","v":0},{"$f":"IFERROR(PV_Base!Q476,0)","v":0},{"$f":"IFERROR(PV_Base!R476,0)","v":0},{"$f":"IFERROR(PV_Base!S476,0)","v":0},{"$f":"IFERROR(PV_Base!T476,0)","v":0},{"$f":"IFERROR(PV_Base!U476,0)","v":0},{"$f":"IFERROR(PV_Base!V476,0)","v":0},{"$f":"IFERROR(PV_Base!W476,0)","v":0},{"$f":"IFERROR(PV_Base!X476,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$32","v":"NPC5"},null,null,{"$f":"D161+$D$138","v":501},null,{"$f":"IFERROR(PV_Base!D502,0)","v":0},{"$f":"IFERROR(PV_Base!E502,0)","v":0},{"$f":"IFERROR(PV_Base!F502,0)","v":0},{"$f":"IFERROR(PV_Base!G502,0)","v":0},{"$f":"IFERROR(PV_Base!H502,0)","v":0},{"$f":"IFERROR(PV_Base!I502,0)","v":0},{"$f":"IFERROR(PV_Base!J502,0)","v":0},{"$f":"IFERROR(PV_Base!K502,0)","v":0},{"$f":"IFERROR(PV_Base!L502,0)","v":0},{"$f":"IFERROR(PV_Base!M502,0)","v":0},{"$f":"IFERROR(PV_Base!N502,0)","v":0},{"$f":"IFERROR(PV_Base!O502,0)","v":0},{"$f":"IFERROR(PV_Base!P502,0)","v":0},{"$f":"IFERROR(PV_Base!Q502,0)","v":0},{"$f":"IFERROR(PV_Base!R502,0)","v":0},{"$f":"IFERROR(PV_Base!S502,0)","v":0},{"$f":"IFERROR(PV_Base!T502,0)","v":0},{"$f":"IFERROR(PV_Base!U502,0)","v":0},{"$f":"IFERROR(PV_Base!V502,0)","v":0},{"$f":"IFERROR(PV_Base!W502,0)","v":0},{"$f":"IFERROR(PV_Base!X502,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$33","v":"Commercial"},null,null,null,null,{"$f":"+SUM(F164:F168)","v":0},{"$f":"+SUM(G164:G168)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW_DS_I_COM"]
[{"$f":"'Input 4 - External Financing'!B$34","v":"Eurobond"},null,null,{"$f":"D162+$D$138","v":527},null,{"$f":"IFERROR(PV_Base!D528,0)","v":0},{"$f":"IFERROR(PV_Base!E528,0)","v":0},{"$f":"IFERROR(PV_Base!F528,0)","v":0},{"$f":"IFERROR(PV_Base!G528,0)","v":0},{"$f":"IFERROR(PV_Base!H528,0)","v":0},{"$f":"IFERROR(PV_Base!I528,0)","v":0},{"$f":"IFERROR(PV_Base!J528,0)","v":0},{"$f":"IFERROR(PV_Base!K528,0)","v":0},{"$f":"IFERROR(PV_Base!L528,0)","v":0},{"$f":"IFERROR(PV_Base!M528,0)","v":0},{"$f":"IFERROR(PV_Base!N528,0)","v":0},{"$f":"IFERROR(PV_Base!O528,0)","v":0},{"$f":"IFERROR(PV_Base!P528,0)","v":0},{"$f":"IFERROR(PV_Base!Q528,0)","v":0},{"$f":"IFERROR(PV_Base!R528,0)","v":0},{"$f":"IFERROR(PV_Base!S528,0)","v":0},{"$f":"IFERROR(PV_Base!T528,0)","v":0},{"$f":"IFERROR(PV_Base!U528,0)","v":0},{"$f":"IFERROR(PV_Base!V528,0)","v":0},{"$f":"IFERROR(PV_Base!W528,0)","v":0},{"$f":"IFERROR(PV_Base!X528,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$35","v":"Commecial Bank"},null,null,{"$f":"D164+$D$138","v":553},null,{"$f":"IFERROR(PV_Base!D554,0)","v":0},{"$f":"IFERROR(PV_Base!E554,0)","v":0},{"$f":"IFERROR(PV_Base!F554,0)","v":0},{"$f":"IFERROR(PV_Base!G554,0)","v":0},{"$f":"IFERROR(PV_Base!H554,0)","v":0},{"$f":"IFERROR(PV_Base!I554,0)","v":0},{"$f":"IFERROR(PV_Base!J554,0)","v":0},{"$f":"IFERROR(PV_Base!K554,0)","v":0},{"$f":"IFERROR(PV_Base!L554,0)","v":0},{"$f":"IFERROR(PV_Base!M554,0)","v":0},{"$f":"IFERROR(PV_Base!N554,0)","v":0},{"$f":"IFERROR(PV_Base!O554,0)","v":0},{"$f":"IFERROR(PV_Base!P554,0)","v":0},{"$f":"IFERROR(PV_Base!Q554,0)","v":0},{"$f":"IFERROR(PV_Base!R554,0)","v":0},{"$f":"IFERROR(PV_Base!S554,0)","v":0},{"$f":"IFERROR(PV_Base!T554,0)","v":0},{"$f":"IFERROR(PV_Base!U554,0)","v":0},{"$f":"IFERROR(PV_Base!V554,0)","v":0},{"$f":"IFERROR(PV_Base!W554,0)","v":0},{"$f":"IFERROR(PV_Base!X554,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$36","v":"COM3"},null,null,{"$f":"D165+$D$138","v":579},null,{"$f":"IFERROR(PV_Base!D580,0)","v":0},{"$f":"IFERROR(PV_Base!E580,0)","v":0},{"$f":"IFERROR(PV_Base!F580,0)","v":0},{"$f":"IFERROR(PV_Base!G580,0)","v":0},{"$f":"IFERROR(PV_Base!H580,0)","v":0},{"$f":"IFERROR(PV_Base!I580,0)","v":0},{"$f":"IFERROR(PV_Base!J580,0)","v":0},{"$f":"IFERROR(PV_Base!K580,0)","v":0},{"$f":"IFERROR(PV_Base!L580,0)","v":0},{"$f":"IFERROR(PV_Base!M580,0)","v":0},{"$f":"IFERROR(PV_Base!N580,0)","v":0},{"$f":"IFERROR(PV_Base!O580,0)","v":0},{"$f":"IFERROR(PV_Base!P580,0)","v":0},{"$f":"IFERROR(PV_Base!Q580,0)","v":0},{"$f":"IFERROR(PV_Base!R580,0)","v":0},{"$f":"IFERROR(PV_Base!S580,0)","v":0},{"$f":"IFERROR(PV_Base!T580,0)","v":0},{"$f":"IFERROR(PV_Base!U580,0)","v":0},{"$f":"IFERROR(PV_Base!V580,0)","v":0},{"$f":"IFERROR(PV_Base!W580,0)","v":0},{"$f":"IFERROR(PV_Base!X580,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$37","v":"COM4"},null,null,{"$f":"D166+$D$138","v":605},null,{"$f":"IFERROR(PV_Base!D606,0)","v":0},{"$f":"IFERROR(PV_Base!E606,0)","v":0},{"$f":"IFERROR(PV_Base!F606,0)","v":0},{"$f":"IFERROR(PV_Base!G606,0)","v":0},{"$f":"IFERROR(PV_Base!H606,0)","v":0},{"$f":"IFERROR(PV_Base!I606,0)","v":0},{"$f":"IFERROR(PV_Base!J606,0)","v":0},{"$f":"IFERROR(PV_Base!K606,0)","v":0},{"$f":"IFERROR(PV_Base!L606,0)","v":0},{"$f":"IFERROR(PV_Base!M606,0)","v":0},{"$f":"IFERROR(PV_Base!N606,0)","v":0},{"$f":"IFERROR(PV_Base!O606,0)","v":0},{"$f":"IFERROR(PV_Base!P606,0)","v":0},{"$f":"IFERROR(PV_Base!Q606,0)","v":0},{"$f":"IFERROR(PV_Base!R606,0)","v":0},{"$f":"IFERROR(PV_Base!S606,0)","v":0},{"$f":"IFERROR(PV_Base!T606,0)","v":0},{"$f":"IFERROR(PV_Base!U606,0)","v":0},{"$f":"IFERROR(PV_Base!V606,0)","v":0},{"$f":"IFERROR(PV_Base!W606,0)","v":0},{"$f":"IFERROR(PV_Base!X606,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$38","v":"COM5"},null,null,{"$f":"D167+$D$138","v":631},null,{"$f":"IFERROR(PV_Base!D632,0)","v":0},{"$f":"IFERROR(PV_Base!E632,0)","v":0},{"$f":"IFERROR(PV_Base!F632,0)","v":0},{"$f":"IFERROR(PV_Base!G632,0)","v":0},{"$f":"IFERROR(PV_Base!H632,0)","v":0},{"$f":"IFERROR(PV_Base!I632,0)","v":0},{"$f":"IFERROR(PV_Base!J632,0)","v":0},{"$f":"IFERROR(PV_Base!K632,0)","v":0},{"$f":"IFERROR(PV_Base!L632,0)","v":0},{"$f":"IFERROR(PV_Base!M632,0)","v":0},{"$f":"IFERROR(PV_Base!N632,0)","v":0},{"$f":"IFERROR(PV_Base!O632,0)","v":0},{"$f":"IFERROR(PV_Base!P632,0)","v":0},{"$f":"IFERROR(PV_Base!Q632,0)","v":0},{"$f":"IFERROR(PV_Base!R632,0)","v":0},{"$f":"IFERROR(PV_Base!S632,0)","v":0},{"$f":"IFERROR(PV_Base!T632,0)","v":0},{"$f":"IFERROR(PV_Base!U632,0)","v":0},{"$f":"IFERROR(PV_Base!V632,0)","v":0},{"$f":"IFERROR(PV_Base!W632,0)","v":0},{"$f":"IFERROR(PV_Base!X632,0)","v":0}]
[{"$f":"A$49","v":"Locally-issued debt held by non-residents - please ignore on a currency basis"},null,null,null,null,{"$f":"F170+F174","v":0},{"$f":"G170+G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$102","v":"Denominated in local currency (LC)"},null,null,null,null,{"$f":"SUM(F171:F173)","v":0},{"$f":"SUM(G171:G173)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$103","v":"Bonds (1 to 3 years)-LC"},null,null,null,null,{"$f":"IFERROR(PV_LC_NR1!D17,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!E17,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!F17,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!G17,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!H17,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!I17,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!J17,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!K17,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!L17,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!M17,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!N17,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!O17,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!P17,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!Q17,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!R17,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!S17,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!T17,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!U17,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!V17,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!W17,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!X17,0)","v":0}]
[{"$f":"A$104","v":"Bonds (4 to 7 years)-LC"},null,null,null,null,{"$f":"IFERROR(PV_LC_NR2!D17,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!E17,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!F17,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!G17,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!H17,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!I17,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!J17,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!K17,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!L17,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!M17,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!N17,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!O17,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!P17,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!Q17,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!R17,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!S17,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!T17,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!U17,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!V17,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!W17,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!X17,0)","v":0}]
[{"$f":"A$105","v":"Bonds (beyond 7 years)-LC"},null,null,null,null,{"$f":"IFERROR(PV_LC_NR3!D17,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!E17,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!F17,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!G17,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!H17,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!I17,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!J17,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!K17,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!L17,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!M17,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!N17,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!O17,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!P17,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!Q17,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!R17,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!S17,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!T17,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!U17,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!V17,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!W17,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!X17,0)","v":0}]
[{"$f":"A$106","v":"Denominated in foreign currency (FX) - External debt"},null,null,null,null,{"$f":"SUM(F175:F177)","v":0},{"$f":"SUM(G175:G177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$107","v":"Bonds (1 to 3 years)-FX"},null,null,{"$f":"D168+$D$138","v":657},null,{"$f":"IFERROR(PV_Base!D658,0)","v":0},{"$f":"IFERROR(PV_Base!E658,0)","v":0},{"$f":"IFERROR(PV_Base!F658,0)","v":0},{"$f":"IFERROR(PV_Base!G658,0)","v":0},{"$f":"IFERROR(PV_Base!H658,0)","v":0},{"$f":"IFERROR(PV_Base!I658,0)","v":0},{"$f":"IFERROR(PV_Base!J658,0)","v":0},{"$f":"IFERROR(PV_Base!K658,0)","v":0},{"$f":"IFERROR(PV_Base!L658,0)","v":0},{"$f":"IFERROR(PV_Base!M658,0)","v":0},{"$f":"IFERROR(PV_Base!N658,0)","v":0},{"$f":"IFERROR(PV_Base!O658,0)","v":0},{"$f":"IFERROR(PV_Base!P658,0)","v":0},{"$f":"IFERROR(PV_Base!Q658,0)","v":0},{"$f":"IFERROR(PV_Base!R658,0)","v":0},{"$f":"IFERROR(PV_Base!S658,0)","v":0},{"$f":"IFERROR(PV_Base!T658,0)","v":0},{"$f":"IFERROR(PV_Base!U658,0)","v":0},{"$f":"IFERROR(PV_Base!V658,0)","v":0},{"$f":"IFERROR(PV_Base!W658,0)","v":0},{"$f":"IFERROR(PV_Base!X658,0)","v":0}]
[{"$f":"A$108","v":"Bonds (4 to 7 years)-FX"},null,null,{"$f":"D175+$D$138","v":683},null,{"$f":"IFERROR(PV_Base!D684,0)","v":0},{"$f":"IFERROR(PV_Base!E684,0)","v":0},{"$f":"IFERROR(PV_Base!F684,0)","v":0},{"$f":"IFERROR(PV_Base!G684,0)","v":0},{"$f":"IFERROR(PV_Base!H684,0)","v":0},{"$f":"IFERROR(PV_Base!I684,0)","v":0},{"$f":"IFERROR(PV_Base!J684,0)","v":0},{"$f":"IFERROR(PV_Base!K684,0)","v":0},{"$f":"IFERROR(PV_Base!L684,0)","v":0},{"$f":"IFERROR(PV_Base!M684,0)","v":0},{"$f":"IFERROR(PV_Base!N684,0)","v":0},{"$f":"IFERROR(PV_Base!O684,0)","v":0},{"$f":"IFERROR(PV_Base!P684,0)","v":0},{"$f":"IFERROR(PV_Base!Q684,0)","v":0},{"$f":"IFERROR(PV_Base!R684,0)","v":0},{"$f":"IFERROR(PV_Base!S684,0)","v":0},{"$f":"IFERROR(PV_Base!T684,0)","v":0},{"$f":"IFERROR(PV_Base!U684,0)","v":0},{"$f":"IFERROR(PV_Base!V684,0)","v":0},{"$f":"IFERROR(PV_Base!W684,0)","v":0},{"$f":"IFERROR(PV_Base!X684,0)","v":0}]
[{"$f":"A$109","v":"Bonds (beyond 7 years)-FX"},null,null,{"$f":"D176+$D$138","v":709},null,{"$f":"IFERROR(PV_Base!D710,0)","v":0},{"$f":"IFERROR(PV_Base!E710,0)","v":0},{"$f":"IFERROR(PV_Base!F710,0)","v":0},{"$f":"IFERROR(PV_Base!G710,0)","v":0},{"$f":"IFERROR(PV_Base!H710,0)","v":0},{"$f":"IFERROR(PV_Base!I710,0)","v":0},{"$f":"IFERROR(PV_Base!J710,0)","v":0},{"$f":"IFERROR(PV_Base!K710,0)","v":0},{"$f":"IFERROR(PV_Base!L710,0)","v":0},{"$f":"IFERROR(PV_Base!M710,0)","v":0},{"$f":"IFERROR(PV_Base!N710,0)","v":0},{"$f":"IFERROR(PV_Base!O710,0)","v":0},{"$f":"IFERROR(PV_Base!P710,0)","v":0},{"$f":"IFERROR(PV_Base!Q710,0)","v":0},{"$f":"IFERROR(PV_Base!R710,0)","v":0},{"$f":"IFERROR(PV_Base!S710,0)","v":0},{"$f":"IFERROR(PV_Base!T710,0)","v":0},{"$f":"IFERROR(PV_Base!U710,0)","v":0},{"$f":"IFERROR(PV_Base!V710,0)","v":0},{"$f":"IFERROR(PV_Base!W710,0)","v":0},{"$f":"IFERROR(PV_Base!X710,0)","v":0}]
[{"$f":"A$52","v":"Locally-issued debt"}]
[{"$f":"A$111","v":"Denominated in foreign currency (FX) - External debt"},null,null,null,null,{"$f":"SUM(F180:F182)","v":0},{"$f":"SUM(G180:G182)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$112","v":"Bonds (1 to 3 years)-FX"},null,null,{"$f":"D177+$D$138","v":735},null,{"$f":"IFERROR(PV_Base!D736,0)","v":0},{"$f":"IFERROR(PV_Base!E736,0)","v":0},{"$f":"IFERROR(PV_Base!F736,0)","v":0},{"$f":"IFERROR(PV_Base!G736,0)","v":0},{"$f":"IFERROR(PV_Base!H736,0)","v":0},{"$f":"IFERROR(PV_Base!I736,0)","v":0},{"$f":"IFERROR(PV_Base!J736,0)","v":0},{"$f":"IFERROR(PV_Base!K736,0)","v":0},{"$f":"IFERROR(PV_Base!L736,0)","v":0},{"$f":"IFERROR(PV_Base!M736,0)","v":0},{"$f":"IFERROR(PV_Base!N736,0)","v":0},{"$f":"IFERROR(PV_Base!O736,0)","v":0},{"$f":"IFERROR(PV_Base!P736,0)","v":0},{"$f":"IFERROR(PV_Base!Q736,0)","v":0},{"$f":"IFERROR(PV_Base!R736,0)","v":0},{"$f":"IFERROR(PV_Base!S736,0)","v":0},{"$f":"IFERROR(PV_Base!T736,0)","v":0},{"$f":"IFERROR(PV_Base!U736,0)","v":0},{"$f":"IFERROR(PV_Base!V736,0)","v":0},{"$f":"IFERROR(PV_Base!W736,0)","v":0},{"$f":"IFERROR(PV_Base!X736,0)","v":0}]
[{"$f":"A$113","v":"Bonds (4 to 7 years)-FX"},null,null,{"$f":"D180+$D$138","v":761},null,{"$f":"IFERROR(PV_Base!D762,0)","v":0},{"$f":"IFERROR(PV_Base!E762,0)","v":0},{"$f":"IFERROR(PV_Base!F762,0)","v":0},{"$f":"IFERROR(PV_Base!G762,0)","v":0},{"$f":"IFERROR(PV_Base!H762,0)","v":0},{"$f":"IFERROR(PV_Base!I762,0)","v":0},{"$f":"IFERROR(PV_Base!J762,0)","v":0},{"$f":"IFERROR(PV_Base!K762,0)","v":0},{"$f":"IFERROR(PV_Base!L762,0)","v":0},{"$f":"IFERROR(PV_Base!M762,0)","v":0},{"$f":"IFERROR(PV_Base!N762,0)","v":0},{"$f":"IFERROR(PV_Base!O762,0)","v":0},{"$f":"IFERROR(PV_Base!P762,0)","v":0},{"$f":"IFERROR(PV_Base!Q762,0)","v":0},{"$f":"IFERROR(PV_Base!R762,0)","v":0},{"$f":"IFERROR(PV_Base!S762,0)","v":0},{"$f":"IFERROR(PV_Base!T762,0)","v":0},{"$f":"IFERROR(PV_Base!U762,0)","v":0},{"$f":"IFERROR(PV_Base!V762,0)","v":0},{"$f":"IFERROR(PV_Base!W762,0)","v":0},{"$f":"IFERROR(PV_Base!X762,0)","v":0}]
[{"$f":"A$114","v":"Bonds (beyond 7 years)-FX"},null,null,{"$f":"D181+$D$138","v":787},null,{"$f":"IFERROR(PV_Base!D788,0)","v":0},{"$f":"IFERROR(PV_Base!E788,0)","v":0},{"$f":"IFERROR(PV_Base!F788,0)","v":0},{"$f":"IFERROR(PV_Base!G788,0)","v":0},{"$f":"IFERROR(PV_Base!H788,0)","v":0},{"$f":"IFERROR(PV_Base!I788,0)","v":0},{"$f":"IFERROR(PV_Base!J788,0)","v":0},{"$f":"IFERROR(PV_Base!K788,0)","v":0},{"$f":"IFERROR(PV_Base!L788,0)","v":0},{"$f":"IFERROR(PV_Base!M788,0)","v":0},{"$f":"IFERROR(PV_Base!N788,0)","v":0},{"$f":"IFERROR(PV_Base!O788,0)","v":0},{"$f":"IFERROR(PV_Base!P788,0)","v":0},{"$f":"IFERROR(PV_Base!Q788,0)","v":0},{"$f":"IFERROR(PV_Base!R788,0)","v":0},{"$f":"IFERROR(PV_Base!S788,0)","v":0},{"$f":"IFERROR(PV_Base!T788,0)","v":0},{"$f":"IFERROR(PV_Base!U788,0)","v":0},{"$f":"IFERROR(PV_Base!V788,0)","v":0},{"$f":"IFERROR(PV_Base!W788,0)","v":0},{"$f":"IFERROR(PV_Base!X788,0)","v":0}]
[]
[{"$f":"++IF(START!L10=\"English\",translation!C664,IF(START!L10=\"French\",translation!D664,IF(START!L10=\"Portuguese\",translation!E664,translation!F664)))","v":"Amortization"},null,null,1,null,{"$f":"F185+F192+F196+F209+F215+F225","v":0},{"$f":"G185+G192+G196+G209+G215+G225","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW_DP_TOT"]
[{"$f":"++IF(START!L$10=\"English\",translation!C$617,IF(START!L$10=\"French\",translation!D$617,IF(START!L$10=\"Portuguese\",translation!E$617,translation!F$617)))","v":"Multilaterals"},null,null,null,null,{"$f":"SUM(F186:F191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW_DP_ML"]
[{"$f":"'Input 4 - External Financing'!B$10","v":"IMF"},null,null,{"$f":"D140+$D$184","v":27},null,{"$f":"IFERROR(PV_Base!D28,0)","v":0},{"$f":"IFERROR(PV_Base!E28,0)","v":0},{"$f":"IFERROR(PV_Base!F28,0)","v":0},{"$f":"IFERROR(PV_Base!G28,0)","v":0},{"$f":"IFERROR(PV_Base!H28,0)","v":0},{"$f":"IFERROR(PV_Base!I28,0)","v":0},{"$f":"IFERROR(PV_Base!J28,0)","v":0},{"$f":"IFERROR(PV_Base!K28,0)","v":0},{"$f":"IFERROR(PV_Base!L28,0)","v":0},{"$f":"IFERROR(PV_Base!M28,0)","v":0},{"$f":"IFERROR(PV_Base!N28,0)","v":0},{"$f":"IFERROR(PV_Base!O28,0)","v":0},{"$f":"IFERROR(PV_Base!P28,0)","v":0},{"$f":"IFERROR(PV_Base!Q28,0)","v":0},{"$f":"IFERROR(PV_Base!R28,0)","v":0},{"$f":"IFERROR(PV_Base!S28,0)","v":0},{"$f":"IFERROR(PV_Base!T28,0)","v":0},{"$f":"IFERROR(PV_Base!U28,0)","v":0},{"$f":"IFERROR(PV_Base!V28,0)","v":0},{"$f":"IFERROR(PV_Base!W28,0)","v":0},{"$f":"IFERROR(PV_Base!X28,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$11","v":"IDA - blend"},null,null,61,null,{"$f":"IFERROR(PV_Base!D62,0)","v":0},{"$f":"IFERROR(PV_Base!E62,0)","v":0},{"$f":"IFERROR(PV_Base!F62,0)","v":0},{"$f":"IFERROR(PV_Base!G62,0)","v":0},{"$f":"IFERROR(PV_Base!H62,0)","v":0},{"$f":"IFERROR(PV_Base!I62,0)","v":0},{"$f":"IFERROR(PV_Base!J62,0)","v":0},{"$f":"IFERROR(PV_Base!K62,0)","v":0},{"$f":"IFERROR(PV_Base!L62,0)","v":0},{"$f":"IFERROR(PV_Base!M62,0)","v":0},{"$f":"IFERROR(PV_Base!N62,0)","v":0},{"$f":"IFERROR(PV_Base!O62,0)","v":0},{"$f":"IFERROR(PV_Base!P62,0)","v":0},{"$f":"IFERROR(PV_Base!Q62,0)","v":0},{"$f":"IFERROR(PV_Base!R62,0)","v":0},{"$f":"IFERROR(PV_Base!S62,0)","v":0},{"$f":"IFERROR(PV_Base!T62,0)","v":0},{"$f":"IFERROR(PV_Base!U62,0)","v":0},{"$f":"IFERROR(PV_Base!V62,0)","v":0},{"$f":"IFERROR(PV_Base!W62,0)","v":0},{"$f":"IFERROR(PV_Base!X62,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$12","v":"IDA - blend"},null,null,87,null,{"$f":"IFERROR(PV_Base!D88,0)","v":0},{"$f":"IFERROR(PV_Base!E88,0)","v":0},{"$f":"IFERROR(PV_Base!F88,0)","v":0},{"$f":"IFERROR(PV_Base!G88,0)","v":0},{"$f":"IFERROR(PV_Base!H88,0)","v":0},{"$f":"IFERROR(PV_Base!I88,0)","v":0},{"$f":"IFERROR(PV_Base!J88,0)","v":0},{"$f":"IFERROR(PV_Base!K88,0)","v":0},{"$f":"IFERROR(PV_Base!L88,0)","v":0},{"$f":"IFERROR(PV_Base!M88,0)","v":0},{"$f":"IFERROR(PV_Base!N88,0)","v":0},{"$f":"IFERROR(PV_Base!O88,0)","v":0},{"$f":"IFERROR(PV_Base!P88,0)","v":0},{"$f":"IFERROR(PV_Base!Q88,0)","v":0},{"$f":"IFERROR(PV_Base!R88,0)","v":0},{"$f":"IFERROR(PV_Base!S88,0)","v":0},{"$f":"IFERROR(PV_Base!T88,0)","v":0},{"$f":"IFERROR(PV_Base!U88,0)","v":0},{"$f":"IFERROR(PV_Base!V88,0)","v":0},{"$f":"IFERROR(PV_Base!W88,0)","v":0},{"$f":"IFERROR(PV_Base!X88,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$13","v":"MULTI1"},null,null,112,null,{"$f":"IFERROR(PV_Base!D113,0)","v":0},{"$f":"IFERROR(PV_Base!E113,0)","v":0},{"$f":"IFERROR(PV_Base!F113,0)","v":0},{"$f":"IFERROR(PV_Base!G113,0)","v":0},{"$f":"IFERROR(PV_Base!H113,0)","v":0},{"$f":"IFERROR(PV_Base!I113,0)","v":0},{"$f":"IFERROR(PV_Base!J113,0)","v":0},{"$f":"IFERROR(PV_Base!K113,0)","v":0},{"$f":"IFERROR(PV_Base!L113,0)","v":0},{"$f":"IFERROR(PV_Base!M113,0)","v":0},{"$f":"IFERROR(PV_Base!N113,0)","v":0},{"$f":"IFERROR(PV_Base!O113,0)","v":0},{"$f":"IFERROR(PV_Base!P113,0)","v":0},{"$f":"IFERROR(PV_Base!Q113,0)","v":0},{"$f":"IFERROR(PV_Base!R113,0)","v":0},{"$f":"IFERROR(PV_Base!S113,0)","v":0},{"$f":"IFERROR(PV_Base!T113,0)","v":0},{"$f":"IFERROR(PV_Base!U113,0)","v":0},{"$f":"IFERROR(PV_Base!V113,0)","v":0},{"$f":"IFERROR(PV_Base!W113,0)","v":0},{"$f":"IFERROR(PV_Base!X113,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$14","v":"MULTI2"},null,null,138,null,{"$f":"IFERROR(PV_Base!D139,0)","v":0},{"$f":"IFERROR(PV_Base!E139,0)","v":0},{"$f":"IFERROR(PV_Base!F139,0)","v":0},{"$f":"IFERROR(PV_Base!G139,0)","v":0},{"$f":"IFERROR(PV_Base!H139,0)","v":0},{"$f":"IFERROR(PV_Base!I139,0)","v":0},{"$f":"IFERROR(PV_Base!J139,0)","v":0},{"$f":"IFERROR(PV_Base!K139,0)","v":0},{"$f":"IFERROR(PV_Base!L139,0)","v":0},{"$f":"IFERROR(PV_Base!M139,0)","v":0},{"$f":"IFERROR(PV_Base!N139,0)","v":0},{"$f":"IFERROR(PV_Base!O139,0)","v":0},{"$f":"IFERROR(PV_Base!P139,0)","v":0},{"$f":"IFERROR(PV_Base!Q139,0)","v":0},{"$f":"IFERROR(PV_Base!R139,0)","v":0},{"$f":"IFERROR(PV_Base!S139,0)","v":0},{"$f":"IFERROR(PV_Base!T139,0)","v":0},{"$f":"IFERROR(PV_Base!U139,0)","v":0},{"$f":"IFERROR(PV_Base!V139,0)","v":0},{"$f":"IFERROR(PV_Base!W139,0)","v":0},{"$f":"IFERROR(PV_Base!X139,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$15","v":"MULTI3"},null,null,164,null,{"$f":"IFERROR(PV_Base!D165,0)","v":0},{"$f":"IFERROR(PV_Base!E165,0)","v":0},{"$f":"IFERROR(PV_Base!F165,0)","v":0},{"$f":"IFERROR(PV_Base!G165,0)","v":0},{"$f":"IFERROR(PV_Base!H165,0)","v":0},{"$f":"IFERROR(PV_Base!I165,0)","v":0},{"$f":"IFERROR(PV_Base!J165,0)","v":0},{"$f":"IFERROR(PV_Base!K165,0)","v":0},{"$f":"IFERROR(PV_Base!L165,0)","v":0},{"$f":"IFERROR(PV_Base!M165,0)","v":0},{"$f":"IFERROR(PV_Base!N165,0)","v":0},{"$f":"IFERROR(PV_Base!O165,0)","v":0},{"$f":"IFERROR(PV_Base!P165,0)","v":0},{"$f":"IFERROR(PV_Base!Q165,0)","v":0},{"$f":"IFERROR(PV_Base!R165,0)","v":0},{"$f":"IFERROR(PV_Base!S165,0)","v":0},{"$f":"IFERROR(PV_Base!T165,0)","v":0},{"$f":"IFERROR(PV_Base!U165,0)","v":0},{"$f":"IFERROR(PV_Base!V165,0)","v":0},{"$f":"IFERROR(PV_Base!W165,0)","v":0},{"$f":"IFERROR(PV_Base!X165,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$16","v":"Other Multilaterals"},null,null,null,null,{"$f":"SUM(F193:F195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Input 4 - External Financing'!B$17","v":"OTH_MULTI1"},null,null,{"$f":"D147+$D$184","v":190},null,{"$f":"IFERROR(PV_Base!D191,0)","v":0},{"$f":"IFERROR(PV_Base!E191,0)","v":0},{"$f":"IFERROR(PV_Base!F191,0)","v":0},{"$f":"IFERROR(PV_Base!G191,0)","v":0},{"$f":"IFERROR(PV_Base!H191,0)","v":0},{"$f":"IFERROR(PV_Base!I191,0)","v":0},{"$f":"IFERROR(PV_Base!J191,0)","v":0},{"$f":"IFERROR(PV_Base!K191,0)","v":0},{"$f":"IFERROR(PV_Base!L191,0)","v":0},{"$f":"IFERROR(PV_Base!M191,0)","v":0},{"$f":"IFERROR(PV_Base!N191,0)","v":0},{"$f":"IFERROR(PV_Base!O191,0)","v":0},{"$f":"IFERROR(PV_Base!P191,0)","v":0},{"$f":"IFERROR(PV_Base!Q191,0)","v":0},{"$f":"IFERROR(PV_Base!R191,0)","v":0},{"$f":"IFERROR(PV_Base!S191,0)","v":0},{"$f":"IFERROR(PV_Base!T191,0)","v":0},{"$f":"IFERROR(PV_Base!U191,0)","v":0},{"$f":"IFERROR(PV_Base!V191,0)","v":0},{"$f":"IFERROR(PV_Base!W191,0)","v":0},{"$f":"IFERROR(PV_Base!X191,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$18","v":"OTH_MULTI2"},null,null,{"$f":"D148+$D$184","v":216},null,{"$f":"IFERROR(PV_Base!D217,0)","v":0},{"$f":"IFERROR(PV_Base!E217,0)","v":0},{"$f":"IFERROR(PV_Base!F217,0)","v":0},{"$f":"IFERROR(PV_Base!G217,0)","v":0},{"$f":"IFERROR(PV_Base!H217,0)","v":0},{"$f":"IFERROR(PV_Base!I217,0)","v":0},{"$f":"IFERROR(PV_Base!J217,0)","v":0},{"$f":"IFERROR(PV_Base!K217,0)","v":0},{"$f":"IFERROR(PV_Base!L217,0)","v":0},{"$f":"IFERROR(PV_Base!M217,0)","v":0},{"$f":"IFERROR(PV_Base!N217,0)","v":0},{"$f":"IFERROR(PV_Base!O217,0)","v":0},{"$f":"IFERROR(PV_Base!P217,0)","v":0},{"$f":"IFERROR(PV_Base!Q217,0)","v":0},{"$f":"IFERROR(PV_Base!R217,0)","v":0},{"$f":"IFERROR(PV_Base!S217,0)","v":0},{"$f":"IFERROR(PV_Base!T217,0)","v":0},{"$f":"IFERROR(PV_Base!U217,0)","v":0},{"$f":"IFERROR(PV_Base!V217,0)","v":0},{"$f":"IFERROR(PV_Base!W217,0)","v":0},{"$f":"IFERROR(PV_Base!X217,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$19","v":"OTH_MULTI3"},null,null,{"$f":"D149+$D$184","v":242},null,{"$f":"IFERROR(PV_Base!D243,0)","v":0},{"$f":"IFERROR(PV_Base!E243,0)","v":0},{"$f":"IFERROR(PV_Base!F243,0)","v":0},{"$f":"IFERROR(PV_Base!G243,0)","v":0},{"$f":"IFERROR(PV_Base!H243,0)","v":0},{"$f":"IFERROR(PV_Base!I243,0)","v":0},{"$f":"IFERROR(PV_Base!J243,0)","v":0},{"$f":"IFERROR(PV_Base!K243,0)","v":0},{"$f":"IFERROR(PV_Base!L243,0)","v":0},{"$f":"IFERROR(PV_Base!M243,0)","v":0},{"$f":"IFERROR(PV_Base!N243,0)","v":0},{"$f":"IFERROR(PV_Base!O243,0)","v":0},{"$f":"IFERROR(PV_Base!P243,0)","v":0},{"$f":"IFERROR(PV_Base!Q243,0)","v":0},{"$f":"IFERROR(PV_Base!R243,0)","v":0},{"$f":"IFERROR(PV_Base!S243,0)","v":0},{"$f":"IFERROR(PV_Base!T243,0)","v":0},{"$f":"IFERROR(PV_Base!U243,0)","v":0},{"$f":"IFERROR(PV_Base!V243,0)","v":0},{"$f":"IFERROR(PV_Base!W243,0)","v":0},{"$f":"IFERROR(PV_Base!X243,0)","v":0}]
[{"$f":"++IF(START!L$10=\"English\",translation!C$623,IF(START!L$10=\"French\",translation!D$623,IF(START!L$10=\"Portuguese\",translation!E$623,translation!F$623)))","v":"Official Bilaterals"},null,null,null,null,{"$f":"F197+F203","v":0},{"$f":"G197+G203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW_DP_OB"]
[{"$f":"'Input 4 - External Financing'!B$21","v":"   Paris Club"},null,null,null,null,{"$f":"+SUM(F198:F202)","v":0},{"$f":"+SUM(G198:G202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Input 4 - External Financing'!B$22","v":"Export Credit Agencies"},null,null,{"$f":"D152+$D$184","v":268},null,{"$f":"IFERROR(PV_Base!D269,0)","v":0},{"$f":"IFERROR(PV_Base!E269,0)","v":0},{"$f":"IFERROR(PV_Base!F269,0)","v":0},{"$f":"IFERROR(PV_Base!G269,0)","v":0},{"$f":"IFERROR(PV_Base!H269,0)","v":0},{"$f":"IFERROR(PV_Base!I269,0)","v":0},{"$f":"IFERROR(PV_Base!J269,0)","v":0},{"$f":"IFERROR(PV_Base!K269,0)","v":0},{"$f":"IFERROR(PV_Base!L269,0)","v":0},{"$f":"IFERROR(PV_Base!M269,0)","v":0},{"$f":"IFERROR(PV_Base!N269,0)","v":0},{"$f":"IFERROR(PV_Base!O269,0)","v":0},{"$f":"IFERROR(PV_Base!P269,0)","v":0},{"$f":"IFERROR(PV_Base!Q269,0)","v":0},{"$f":"IFERROR(PV_Base!R269,0)","v":0},{"$f":"IFERROR(PV_Base!S269,0)","v":0},{"$f":"IFERROR(PV_Base!T269,0)","v":0},{"$f":"IFERROR(PV_Base!U269,0)","v":0},{"$f":"IFERROR(PV_Base!V269,0)","v":0},{"$f":"IFERROR(PV_Base!W269,0)","v":0},{"$f":"IFERROR(PV_Base!X269,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$23","v":"PC2"},null,null,{"$f":"D153+$D$184","v":294},null,{"$f":"IFERROR(PV_Base!D295,0)","v":0},{"$f":"IFERROR(PV_Base!E295,0)","v":0},{"$f":"IFERROR(PV_Base!F295,0)","v":0},{"$f":"IFERROR(PV_Base!G295,0)","v":0},{"$f":"IFERROR(PV_Base!H295,0)","v":0},{"$f":"IFERROR(PV_Base!I295,0)","v":0},{"$f":"IFERROR(PV_Base!J295,0)","v":0},{"$f":"IFERROR(PV_Base!K295,0)","v":0},{"$f":"IFERROR(PV_Base!L295,0)","v":0},{"$f":"IFERROR(PV_Base!M295,0)","v":0},{"$f":"IFERROR(PV_Base!N295,0)","v":0},{"$f":"IFERROR(PV_Base!O295,0)","v":0},{"$f":"IFERROR(PV_Base!P295,0)","v":0},{"$f":"IFERROR(PV_Base!Q295,0)","v":0},{"$f":"IFERROR(PV_Base!R295,0)","v":0},{"$f":"IFERROR(PV_Base!S295,0)","v":0},{"$f":"IFERROR(PV_Base!T295,0)","v":0},{"$f":"IFERROR(PV_Base!U295,0)","v":0},{"$f":"IFERROR(PV_Base!V295,0)","v":0},{"$f":"IFERROR(PV_Base!W295,0)","v":0},{"$f":"IFERROR(PV_Base!X295,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$24","v":"PC3"},null,null,{"$f":"D154+$D$184","v":320},null,{"$f":"IFERROR(PV_Base!D321,0)","v":0},{"$f":"IFERROR(PV_Base!E321,0)","v":0},{"$f":"IFERROR(PV_Base!F321,0)","v":0},{"$f":"IFERROR(PV_Base!G321,0)","v":0},{"$f":"IFERROR(PV_Base!H321,0)","v":0},{"$f":"IFERROR(PV_Base!I321,0)","v":0},{"$f":"IFERROR(PV_Base!J321,0)","v":0},{"$f":"IFERROR(PV_Base!K321,0)","v":0},{"$f":"IFERROR(PV_Base!L321,0)","v":0},{"$f":"IFERROR(PV_Base!M321,0)","v":0},{"$f":"IFERROR(PV_Base!N321,0)","v":0},{"$f":"IFERROR(PV_Base!O321,0)","v":0},{"$f":"IFERROR(PV_Base!P321,0)","v":0},{"$f":"IFERROR(PV_Base!Q321,0)","v":0},{"$f":"IFERROR(PV_Base!R321,0)","v":0},{"$f":"IFERROR(PV_Base!S321,0)","v":0},{"$f":"IFERROR(PV_Base!T321,0)","v":0},{"$f":"IFERROR(PV_Base!U321,0)","v":0},{"$f":"IFERROR(PV_Base!V321,0)","v":0},{"$f":"IFERROR(PV_Base!W321,0)","v":0},{"$f":"IFERROR(PV_Base!X321,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$25","v":"PC4"},null,null,{"$f":"D155+$D$184","v":346},null,{"$f":"IFERROR(PV_Base!D347,0)","v":0},{"$f":"IFERROR(PV_Base!E347,0)","v":0},{"$f":"IFERROR(PV_Base!F347,0)","v":0},{"$f":"IFERROR(PV_Base!G347,0)","v":0},{"$f":"IFERROR(PV_Base!H347,0)","v":0},{"$f":"IFERROR(PV_Base!I347,0)","v":0},{"$f":"IFERROR(PV_Base!J347,0)","v":0},{"$f":"IFERROR(PV_Base!K347,0)","v":0},{"$f":"IFERROR(PV_Base!L347,0)","v":0},{"$f":"IFERROR(PV_Base!M347,0)","v":0},{"$f":"IFERROR(PV_Base!N347,0)","v":0},{"$f":"IFERROR(PV_Base!O347,0)","v":0},{"$f":"IFERROR(PV_Base!P347,0)","v":0},{"$f":"IFERROR(PV_Base!Q347,0)","v":0},{"$f":"IFERROR(PV_Base!R347,0)","v":0},{"$f":"IFERROR(PV_Base!S347,0)","v":0},{"$f":"IFERROR(PV_Base!T347,0)","v":0},{"$f":"IFERROR(PV_Base!U347,0)","v":0},{"$f":"IFERROR(PV_Base!V347,0)","v":0},{"$f":"IFERROR(PV_Base!W347,0)","v":0},{"$f":"IFERROR(PV_Base!X347,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$26","v":"PC5"},null,null,{"$f":"D156+$D$184","v":372},null,{"$f":"IFERROR(PV_Base!D373,0)","v":0},{"$f":"IFERROR(PV_Base!E373,0)","v":0},{"$f":"IFERROR(PV_Base!F373,0)","v":0},{"$f":"IFERROR(PV_Base!G373,0)","v":0},{"$f":"IFERROR(PV_Base!H373,0)","v":0},{"$f":"IFERROR(PV_Base!I373,0)","v":0},{"$f":"IFERROR(PV_Base!J373,0)","v":0},{"$f":"IFERROR(PV_Base!K373,0)","v":0},{"$f":"IFERROR(PV_Base!L373,0)","v":0},{"$f":"IFERROR(PV_Base!M373,0)","v":0},{"$f":"IFERROR(PV_Base!N373,0)","v":0},{"$f":"IFERROR(PV_Base!O373,0)","v":0},{"$f":"IFERROR(PV_Base!P373,0)","v":0},{"$f":"IFERROR(PV_Base!Q373,0)","v":0},{"$f":"IFERROR(PV_Base!R373,0)","v":0},{"$f":"IFERROR(PV_Base!S373,0)","v":0},{"$f":"IFERROR(PV_Base!T373,0)","v":0},{"$f":"IFERROR(PV_Base!U373,0)","v":0},{"$f":"IFERROR(PV_Base!V373,0)","v":0},{"$f":"IFERROR(PV_Base!W373,0)","v":0},{"$f":"IFERROR(PV_Base!X373,0)","v":0}]
[{"$f":"++IF(START!L$10=\"English\",translation!C$628,IF(START!L$10=\"French\",translation!D$628,IF(START!L$10=\"Portuguese\",translation!E$628,translation!F$628)))","v":"   Non-Paris Club"},null,null,null,null,{"$f":"+SUM(F204:F208)","v":0},{"$f":"+SUM(G204:G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Input 4 - External Financing'!B$28","v":"Export Import Bank of NPC"},null,null,{"$f":"D158+$D$184","v":398},null,{"$f":"IFERROR(PV_Base!D399,0)","v":0},{"$f":"IFERROR(PV_Base!E399,0)","v":0},{"$f":"IFERROR(PV_Base!F399,0)","v":0},{"$f":"IFERROR(PV_Base!G399,0)","v":0},{"$f":"IFERROR(PV_Base!H399,0)","v":0},{"$f":"IFERROR(PV_Base!I399,0)","v":0},{"$f":"IFERROR(PV_Base!J399,0)","v":0},{"$f":"IFERROR(PV_Base!K399,0)","v":0},{"$f":"IFERROR(PV_Base!L399,0)","v":0},{"$f":"IFERROR(PV_Base!M399,0)","v":0},{"$f":"IFERROR(PV_Base!N399,0)","v":0},{"$f":"IFERROR(PV_Base!O399,0)","v":0},{"$f":"IFERROR(PV_Base!P399,0)","v":0},{"$f":"IFERROR(PV_Base!Q399,0)","v":0},{"$f":"IFERROR(PV_Base!R399,0)","v":0},{"$f":"IFERROR(PV_Base!S399,0)","v":0},{"$f":"IFERROR(PV_Base!T399,0)","v":0},{"$f":"IFERROR(PV_Base!U399,0)","v":0},{"$f":"IFERROR(PV_Base!V399,0)","v":0},{"$f":"IFERROR(PV_Base!W399,0)","v":0},{"$f":"IFERROR(PV_Base!X399,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$29","v":"NPC2"},null,null,{"$f":"D159+$D$184","v":424},null,{"$f":"IFERROR(PV_Base!D425,0)","v":0},{"$f":"IFERROR(PV_Base!E425,0)","v":0},{"$f":"IFERROR(PV_Base!F425,0)","v":0},{"$f":"IFERROR(PV_Base!G425,0)","v":0},{"$f":"IFERROR(PV_Base!H425,0)","v":0},{"$f":"IFERROR(PV_Base!I425,0)","v":0},{"$f":"IFERROR(PV_Base!J425,0)","v":0},{"$f":"IFERROR(PV_Base!K425,0)","v":0},{"$f":"IFERROR(PV_Base!L425,0)","v":0},{"$f":"IFERROR(PV_Base!M425,0)","v":0},{"$f":"IFERROR(PV_Base!N425,0)","v":0},{"$f":"IFERROR(PV_Base!O425,0)","v":0},{"$f":"IFERROR(PV_Base!P425,0)","v":0},{"$f":"IFERROR(PV_Base!Q425,0)","v":0},{"$f":"IFERROR(PV_Base!R425,0)","v":0},{"$f":"IFERROR(PV_Base!S425,0)","v":0},{"$f":"IFERROR(PV_Base!T425,0)","v":0},{"$f":"IFERROR(PV_Base!U425,0)","v":0},{"$f":"IFERROR(PV_Base!V425,0)","v":0},{"$f":"IFERROR(PV_Base!W425,0)","v":0},{"$f":"IFERROR(PV_Base!X425,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$30","v":"NPC3"},null,null,{"$f":"D160+$D$184","v":450},null,{"$f":"IFERROR(PV_Base!D451,0)","v":0},{"$f":"IFERROR(PV_Base!E451,0)","v":0},{"$f":"IFERROR(PV_Base!F451,0)","v":0},{"$f":"IFERROR(PV_Base!G451,0)","v":0},{"$f":"IFERROR(PV_Base!H451,0)","v":0},{"$f":"IFERROR(PV_Base!I451,0)","v":0},{"$f":"IFERROR(PV_Base!J451,0)","v":0},{"$f":"IFERROR(PV_Base!K451,0)","v":0},{"$f":"IFERROR(PV_Base!L451,0)","v":0},{"$f":"IFERROR(PV_Base!M451,0)","v":0},{"$f":"IFERROR(PV_Base!N451,0)","v":0},{"$f":"IFERROR(PV_Base!O451,0)","v":0},{"$f":"IFERROR(PV_Base!P451,0)","v":0},{"$f":"IFERROR(PV_Base!Q451,0)","v":0},{"$f":"IFERROR(PV_Base!R451,0)","v":0},{"$f":"IFERROR(PV_Base!S451,0)","v":0},{"$f":"IFERROR(PV_Base!T451,0)","v":0},{"$f":"IFERROR(PV_Base!U451,0)","v":0},{"$f":"IFERROR(PV_Base!V451,0)","v":0},{"$f":"IFERROR(PV_Base!W451,0)","v":0},{"$f":"IFERROR(PV_Base!X451,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$31","v":"NPC4"},null,null,{"$f":"D161+$D$184","v":476},null,{"$f":"IFERROR(PV_Base!D477,0)","v":0},{"$f":"IFERROR(PV_Base!E477,0)","v":0},{"$f":"IFERROR(PV_Base!F477,0)","v":0},{"$f":"IFERROR(PV_Base!G477,0)","v":0},{"$f":"IFERROR(PV_Base!H477,0)","v":0},{"$f":"IFERROR(PV_Base!I477,0)","v":0},{"$f":"IFERROR(PV_Base!J477,0)","v":0},{"$f":"IFERROR(PV_Base!K477,0)","v":0},{"$f":"IFERROR(PV_Base!L477,0)","v":0},{"$f":"IFERROR(PV_Base!M477,0)","v":0},{"$f":"IFERROR(PV_Base!N477,0)","v":0},{"$f":"IFERROR(PV_Base!O477,0)","v":0},{"$f":"IFERROR(PV_Base!P477,0)","v":0},{"$f":"IFERROR(PV_Base!Q477,0)","v":0},{"$f":"IFERROR(PV_Base!R477,0)","v":0},{"$f":"IFERROR(PV_Base!S477,0)","v":0},{"$f":"IFERROR(PV_Base!T477,0)","v":0},{"$f":"IFERROR(PV_Base!U477,0)","v":0},{"$f":"IFERROR(PV_Base!V477,0)","v":0},{"$f":"IFERROR(PV_Base!W477,0)","v":0},{"$f":"IFERROR(PV_Base!X477,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$32","v":"NPC5"},null,null,{"$f":"D162+$D$184","v":502},null,{"$f":"IFERROR(PV_Base!D503,0)","v":0},{"$f":"IFERROR(PV_Base!E503,0)","v":0},{"$f":"IFERROR(PV_Base!F503,0)","v":0},{"$f":"IFERROR(PV_Base!G503,0)","v":0},{"$f":"IFERROR(PV_Base!H503,0)","v":0},{"$f":"IFERROR(PV_Base!I503,0)","v":0},{"$f":"IFERROR(PV_Base!J503,0)","v":0},{"$f":"IFERROR(PV_Base!K503,0)","v":0},{"$f":"IFERROR(PV_Base!L503,0)","v":0},{"$f":"IFERROR(PV_Base!M503,0)","v":0},{"$f":"IFERROR(PV_Base!N503,0)","v":0},{"$f":"IFERROR(PV_Base!O503,0)","v":0},{"$f":"IFERROR(PV_Base!P503,0)","v":0},{"$f":"IFERROR(PV_Base!Q503,0)","v":0},{"$f":"IFERROR(PV_Base!R503,0)","v":0},{"$f":"IFERROR(PV_Base!S503,0)","v":0},{"$f":"IFERROR(PV_Base!T503,0)","v":0},{"$f":"IFERROR(PV_Base!U503,0)","v":0},{"$f":"IFERROR(PV_Base!V503,0)","v":0},{"$f":"IFERROR(PV_Base!W503,0)","v":0},{"$f":"IFERROR(PV_Base!X503,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$33","v":"Commercial"},null,null,null,null,{"$f":"+SUM(F210:F214)","v":0},{"$f":"+SUM(G210:G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW_DP_COM"]
[{"$f":"'Input 4 - External Financing'!B$34","v":"Eurobond"},null,null,{"$f":"D164+$D$184","v":528},null,{"$f":"IFERROR(PV_Base!D529,0)","v":0},{"$f":"IFERROR(PV_Base!E529,0)","v":0},{"$f":"IFERROR(PV_Base!F529,0)","v":0},{"$f":"IFERROR(PV_Base!G529,0)","v":0},{"$f":"IFERROR(PV_Base!H529,0)","v":0},{"$f":"IFERROR(PV_Base!I529,0)","v":0},{"$f":"IFERROR(PV_Base!J529,0)","v":0},{"$f":"IFERROR(PV_Base!K529,0)","v":0},{"$f":"IFERROR(PV_Base!L529,0)","v":0},{"$f":"IFERROR(PV_Base!M529,0)","v":0},{"$f":"IFERROR(PV_Base!N529,0)","v":0},{"$f":"IFERROR(PV_Base!O529,0)","v":0},{"$f":"IFERROR(PV_Base!P529,0)","v":0},{"$f":"IFERROR(PV_Base!Q529,0)","v":0},{"$f":"IFERROR(PV_Base!R529,0)","v":0},{"$f":"IFERROR(PV_Base!S529,0)","v":0},{"$f":"IFERROR(PV_Base!T529,0)","v":0},{"$f":"IFERROR(PV_Base!U529,0)","v":0},{"$f":"IFERROR(PV_Base!V529,0)","v":0},{"$f":"IFERROR(PV_Base!W529,0)","v":0},{"$f":"IFERROR(PV_Base!X529,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$35","v":"Commecial Bank"},null,null,{"$f":"D165+$D$184","v":554},null,{"$f":"IFERROR(PV_Base!D555,0)","v":0},{"$f":"IFERROR(PV_Base!E555,0)","v":0},{"$f":"IFERROR(PV_Base!F555,0)","v":0},{"$f":"IFERROR(PV_Base!G555,0)","v":0},{"$f":"IFERROR(PV_Base!H555,0)","v":0},{"$f":"IFERROR(PV_Base!I555,0)","v":0},{"$f":"IFERROR(PV_Base!J555,0)","v":0},{"$f":"IFERROR(PV_Base!K555,0)","v":0},{"$f":"IFERROR(PV_Base!L555,0)","v":0},{"$f":"IFERROR(PV_Base!M555,0)","v":0},{"$f":"IFERROR(PV_Base!N555,0)","v":0},{"$f":"IFERROR(PV_Base!O555,0)","v":0},{"$f":"IFERROR(PV_Base!P555,0)","v":0},{"$f":"IFERROR(PV_Base!Q555,0)","v":0},{"$f":"IFERROR(PV_Base!R555,0)","v":0},{"$f":"IFERROR(PV_Base!S555,0)","v":0},{"$f":"IFERROR(PV_Base!T555,0)","v":0},{"$f":"IFERROR(PV_Base!U555,0)","v":0},{"$f":"IFERROR(PV_Base!V555,0)","v":0},{"$f":"IFERROR(PV_Base!W555,0)","v":0},{"$f":"IFERROR(PV_Base!X555,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$36","v":"COM3"},null,null,{"$f":"D166+$D$184","v":580},null,{"$f":"IFERROR(PV_Base!D581,0)","v":0},{"$f":"IFERROR(PV_Base!E581,0)","v":0},{"$f":"IFERROR(PV_Base!F581,0)","v":0},{"$f":"IFERROR(PV_Base!G581,0)","v":0},{"$f":"IFERROR(PV_Base!H581,0)","v":0},{"$f":"IFERROR(PV_Base!I581,0)","v":0},{"$f":"IFERROR(PV_Base!J581,0)","v":0},{"$f":"IFERROR(PV_Base!K581,0)","v":0},{"$f":"IFERROR(PV_Base!L581,0)","v":0},{"$f":"IFERROR(PV_Base!M581,0)","v":0},{"$f":"IFERROR(PV_Base!N581,0)","v":0},{"$f":"IFERROR(PV_Base!O581,0)","v":0},{"$f":"IFERROR(PV_Base!P581,0)","v":0},{"$f":"IFERROR(PV_Base!Q581,0)","v":0},{"$f":"IFERROR(PV_Base!R581,0)","v":0},{"$f":"IFERROR(PV_Base!S581,0)","v":0},{"$f":"IFERROR(PV_Base!T581,0)","v":0},{"$f":"IFERROR(PV_Base!U581,0)","v":0},{"$f":"IFERROR(PV_Base!V581,0)","v":0},{"$f":"IFERROR(PV_Base!W581,0)","v":0},{"$f":"IFERROR(PV_Base!X581,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$37","v":"COM4"},null,null,{"$f":"D167+$D$184","v":606},null,{"$f":"IFERROR(PV_Base!D607,0)","v":0},{"$f":"IFERROR(PV_Base!E607,0)","v":0},{"$f":"IFERROR(PV_Base!F607,0)","v":0},{"$f":"IFERROR(PV_Base!G607,0)","v":0},{"$f":"IFERROR(PV_Base!H607,0)","v":0},{"$f":"IFERROR(PV_Base!I607,0)","v":0},{"$f":"IFERROR(PV_Base!J607,0)","v":0},{"$f":"IFERROR(PV_Base!K607,0)","v":0},{"$f":"IFERROR(PV_Base!L607,0)","v":0},{"$f":"IFERROR(PV_Base!M607,0)","v":0},{"$f":"IFERROR(PV_Base!N607,0)","v":0},{"$f":"IFERROR(PV_Base!O607,0)","v":0},{"$f":"IFERROR(PV_Base!P607,0)","v":0},{"$f":"IFERROR(PV_Base!Q607,0)","v":0},{"$f":"IFERROR(PV_Base!R607,0)","v":0},{"$f":"IFERROR(PV_Base!S607,0)","v":0},{"$f":"IFERROR(PV_Base!T607,0)","v":0},{"$f":"IFERROR(PV_Base!U607,0)","v":0},{"$f":"IFERROR(PV_Base!V607,0)","v":0},{"$f":"IFERROR(PV_Base!W607,0)","v":0},{"$f":"IFERROR(PV_Base!X607,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$38","v":"COM5"},null,null,{"$f":"D168+$D$184","v":632},null,{"$f":"IFERROR(PV_Base!D633,0)","v":0},{"$f":"IFERROR(PV_Base!E633,0)","v":0},{"$f":"IFERROR(PV_Base!F633,0)","v":0},{"$f":"IFERROR(PV_Base!G633,0)","v":0},{"$f":"IFERROR(PV_Base!H633,0)","v":0},{"$f":"IFERROR(PV_Base!I633,0)","v":0},{"$f":"IFERROR(PV_Base!J633,0)","v":0},{"$f":"IFERROR(PV_Base!K633,0)","v":0},{"$f":"IFERROR(PV_Base!L633,0)","v":0},{"$f":"IFERROR(PV_Base!M633,0)","v":0},{"$f":"IFERROR(PV_Base!N633,0)","v":0},{"$f":"IFERROR(PV_Base!O633,0)","v":0},{"$f":"IFERROR(PV_Base!P633,0)","v":0},{"$f":"IFERROR(PV_Base!Q633,0)","v":0},{"$f":"IFERROR(PV_Base!R633,0)","v":0},{"$f":"IFERROR(PV_Base!S633,0)","v":0},{"$f":"IFERROR(PV_Base!T633,0)","v":0},{"$f":"IFERROR(PV_Base!U633,0)","v":0},{"$f":"IFERROR(PV_Base!V633,0)","v":0},{"$f":"IFERROR(PV_Base!W633,0)","v":0},{"$f":"IFERROR(PV_Base!X633,0)","v":0}]
[{"$f":"A$49","v":"Locally-issued debt held by non-residents - please ignore on a currency basis"},null,null,null,null,{"$f":"F216+F220","v":0},{"$f":"G216+G220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$102","v":"Denominated in local currency (LC)"},null,null,null,null,{"$f":"SUM(F217:F219)","v":0},{"$f":"SUM(G217:G219)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$103","v":"Bonds (1 to 3 years)-LC"},null,null,null,null,{"$f":"IFERROR(PV_LC_NR1!D18,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!E18,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!F18,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!G18,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!H18,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!I18,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!J18,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!K18,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!L18,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!M18,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!N18,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!O18,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!P18,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!Q18,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!R18,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!S18,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!T18,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!U18,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!V18,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!W18,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!X18,0)","v":0}]
[{"$f":"A$104","v":"Bonds (4 to 7 years)-LC"},null,null,null,null,{"$f":"IFERROR(PV_LC_NR2!D18,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!E18,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!F18,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!G18,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!H18,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!I18,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!J18,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!K18,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!L18,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!M18,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!N18,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!O18,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!P18,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!Q18,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!R18,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!S18,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!T18,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!U18,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!V18,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!W18,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!X18,0)","v":0}]
[{"$f":"A$105","v":"Bonds (beyond 7 years)-LC"},null,null,null,null,{"$f":"IFERROR(PV_LC_NR3!D18,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!E18,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!F18,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!G18,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!H18,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!I18,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!J18,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!K18,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!L18,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!M18,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!N18,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!O18,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!P18,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!Q18,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!R18,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!S18,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!T18,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!U18,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!V18,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!W18,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!X18,0)","v":0}]
[{"$f":"A$106","v":"Denominated in foreign currency (FX) - External debt"},null,null,null,null,{"$f":"SUM(F221:F223)","v":0},{"$f":"SUM(G221:G223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$107","v":"Bonds (1 to 3 years)-FX"},null,null,{"$f":"D175+$D$184","v":658},null,{"$f":"IFERROR(PV_Base!D659,0)","v":0},{"$f":"IFERROR(PV_Base!E659,0)","v":0},{"$f":"IFERROR(PV_Base!F659,0)","v":0},{"$f":"IFERROR(PV_Base!G659,0)","v":0},{"$f":"IFERROR(PV_Base!H659,0)","v":0},{"$f":"IFERROR(PV_Base!I659,0)","v":0},{"$f":"IFERROR(PV_Base!J659,0)","v":0},{"$f":"IFERROR(PV_Base!K659,0)","v":0},{"$f":"IFERROR(PV_Base!L659,0)","v":0},{"$f":"IFERROR(PV_Base!M659,0)","v":0},{"$f":"IFERROR(PV_Base!N659,0)","v":0},{"$f":"IFERROR(PV_Base!O659,0)","v":0},{"$f":"IFERROR(PV_Base!P659,0)","v":0},{"$f":"IFERROR(PV_Base!Q659,0)","v":0},{"$f":"IFERROR(PV_Base!R659,0)","v":0},{"$f":"IFERROR(PV_Base!S659,0)","v":0},{"$f":"IFERROR(PV_Base!T659,0)","v":0},{"$f":"IFERROR(PV_Base!U659,0)","v":0},{"$f":"IFERROR(PV_Base!V659,0)","v":0},{"$f":"IFERROR(PV_Base!W659,0)","v":0},{"$f":"IFERROR(PV_Base!X659,0)","v":0}]
[{"$f":"A$108","v":"Bonds (4 to 7 years)-FX"},null,null,{"$f":"D176+$D$184","v":684},null,{"$f":"IFERROR(PV_Base!D685,0)","v":0},{"$f":"IFERROR(PV_Base!E685,0)","v":0},{"$f":"IFERROR(PV_Base!F685,0)","v":0},{"$f":"IFERROR(PV_Base!G685,0)","v":0},{"$f":"IFERROR(PV_Base!H685,0)","v":0},{"$f":"IFERROR(PV_Base!I685,0)","v":0},{"$f":"IFERROR(PV_Base!J685,0)","v":0},{"$f":"IFERROR(PV_Base!K685,0)","v":0},{"$f":"IFERROR(PV_Base!L685,0)","v":0},{"$f":"IFERROR(PV_Base!M685,0)","v":0},{"$f":"IFERROR(PV_Base!N685,0)","v":0},{"$f":"IFERROR(PV_Base!O685,0)","v":0},{"$f":"IFERROR(PV_Base!P685,0)","v":0},{"$f":"IFERROR(PV_Base!Q685,0)","v":0},{"$f":"IFERROR(PV_Base!R685,0)","v":0},{"$f":"IFERROR(PV_Base!S685,0)","v":0},{"$f":"IFERROR(PV_Base!T685,0)","v":0},{"$f":"IFERROR(PV_Base!U685,0)","v":0},{"$f":"IFERROR(PV_Base!V685,0)","v":0},{"$f":"IFERROR(PV_Base!W685,0)","v":0},{"$f":"IFERROR(PV_Base!X685,0)","v":0}]
[{"$f":"A$109","v":"Bonds (beyond 7 years)-FX"},null,null,{"$f":"D177+$D$184","v":710},null,{"$f":"IFERROR(PV_Base!D711,0)","v":0},{"$f":"IFERROR(PV_Base!E711,0)","v":0},{"$f":"IFERROR(PV_Base!F711,0)","v":0},{"$f":"IFERROR(PV_Base!G711,0)","v":0},{"$f":"IFERROR(PV_Base!H711,0)","v":0},{"$f":"IFERROR(PV_Base!I711,0)","v":0},{"$f":"IFERROR(PV_Base!J711,0)","v":0},{"$f":"IFERROR(PV_Base!K711,0)","v":0},{"$f":"IFERROR(PV_Base!L711,0)","v":0},{"$f":"IFERROR(PV_Base!M711,0)","v":0},{"$f":"IFERROR(PV_Base!N711,0)","v":0},{"$f":"IFERROR(PV_Base!O711,0)","v":0},{"$f":"IFERROR(PV_Base!P711,0)","v":0},{"$f":"IFERROR(PV_Base!Q711,0)","v":0},{"$f":"IFERROR(PV_Base!R711,0)","v":0},{"$f":"IFERROR(PV_Base!S711,0)","v":0},{"$f":"IFERROR(PV_Base!T711,0)","v":0},{"$f":"IFERROR(PV_Base!U711,0)","v":0},{"$f":"IFERROR(PV_Base!V711,0)","v":0},{"$f":"IFERROR(PV_Base!W711,0)","v":0},{"$f":"IFERROR(PV_Base!X711,0)","v":0}]
[{"$f":"A$49","v":"Locally-issued debt held by non-residents - please ignore on a currency basis"}]
[{"$f":"A$111","v":"Denominated in foreign currency (FX) - External debt"},null,null,null,null,{"$f":"SUM(F226:F228)","v":0},{"$f":"SUM(G226:G228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$112","v":"Bonds (1 to 3 years)-FX"},null,null,{"$f":"D223+$D$138","v":736},null,{"$f":"IFERROR(PV_Base!D737,0)","v":0},{"$f":"IFERROR(PV_Base!E737,0)","v":0},{"$f":"IFERROR(PV_Base!F737,0)","v":0},{"$f":"IFERROR(PV_Base!G737,0)","v":0},{"$f":"IFERROR(PV_Base!H737,0)","v":0},{"$f":"IFERROR(PV_Base!I737,0)","v":0},{"$f":"IFERROR(PV_Base!J737,0)","v":0},{"$f":"IFERROR(PV_Base!K737,0)","v":0},{"$f":"IFERROR(PV_Base!L737,0)","v":0},{"$f":"IFERROR(PV_Base!M737,0)","v":0},{"$f":"IFERROR(PV_Base!N737,0)","v":0},{"$f":"IFERROR(PV_Base!O737,0)","v":0},{"$f":"IFERROR(PV_Base!P737,0)","v":0},{"$f":"IFERROR(PV_Base!Q737,0)","v":0},{"$f":"IFERROR(PV_Base!R737,0)","v":0},{"$f":"IFERROR(PV_Base!S737,0)","v":0},{"$f":"IFERROR(PV_Base!T737,0)","v":0},{"$f":"IFERROR(PV_Base!U737,0)","v":0},{"$f":"IFERROR(PV_Base!V737,0)","v":0},{"$f":"IFERROR(PV_Base!W737,0)","v":0},{"$f":"IFERROR(PV_Base!X737,0)","v":0}]
[{"$f":"A$113","v":"Bonds (4 to 7 years)-FX"},null,null,{"$f":"D226+$D$138","v":762},null,{"$f":"IFERROR(PV_Base!D763,0)","v":0},{"$f":"IFERROR(PV_Base!E763,0)","v":0},{"$f":"IFERROR(PV_Base!F763,0)","v":0},{"$f":"IFERROR(PV_Base!G763,0)","v":0},{"$f":"IFERROR(PV_Base!H763,0)","v":0},{"$f":"IFERROR(PV_Base!I763,0)","v":0},{"$f":"IFERROR(PV_Base!J763,0)","v":0},{"$f":"IFERROR(PV_Base!K763,0)","v":0},{"$f":"IFERROR(PV_Base!L763,0)","v":0},{"$f":"IFERROR(PV_Base!M763,0)","v":0},{"$f":"IFERROR(PV_Base!N763,0)","v":0},{"$f":"IFERROR(PV_Base!O763,0)","v":0},{"$f":"IFERROR(PV_Base!P763,0)","v":0},{"$f":"IFERROR(PV_Base!Q763,0)","v":0},{"$f":"IFERROR(PV_Base!R763,0)","v":0},{"$f":"IFERROR(PV_Base!S763,0)","v":0},{"$f":"IFERROR(PV_Base!T763,0)","v":0},{"$f":"IFERROR(PV_Base!U763,0)","v":0},{"$f":"IFERROR(PV_Base!V763,0)","v":0},{"$f":"IFERROR(PV_Base!W763,0)","v":0},{"$f":"IFERROR(PV_Base!X763,0)","v":0}]
[{"$f":"A$114","v":"Bonds (beyond 7 years)-FX"},null,null,{"$f":"D227+$D$138","v":788},null,{"$f":"IFERROR(PV_Base!D789,0)","v":0},{"$f":"IFERROR(PV_Base!E789,0)","v":0},{"$f":"IFERROR(PV_Base!F789,0)","v":0},{"$f":"IFERROR(PV_Base!G789,0)","v":0},{"$f":"IFERROR(PV_Base!H789,0)","v":0},{"$f":"IFERROR(PV_Base!I789,0)","v":0},{"$f":"IFERROR(PV_Base!J789,0)","v":0},{"$f":"IFERROR(PV_Base!K789,0)","v":0},{"$f":"IFERROR(PV_Base!L789,0)","v":0},{"$f":"IFERROR(PV_Base!M789,0)","v":0},{"$f":"IFERROR(PV_Base!N789,0)","v":0},{"$f":"IFERROR(PV_Base!O789,0)","v":0},{"$f":"IFERROR(PV_Base!P789,0)","v":0},{"$f":"IFERROR(PV_Base!Q789,0)","v":0},{"$f":"IFERROR(PV_Base!R789,0)","v":0},{"$f":"IFERROR(PV_Base!S789,0)","v":0},{"$f":"IFERROR(PV_Base!T789,0)","v":0},{"$f":"IFERROR(PV_Base!U789,0)","v":0},{"$f":"IFERROR(PV_Base!V789,0)","v":0},{"$f":"IFERROR(PV_Base!W789,0)","v":0},{"$f":"IFERROR(PV_Base!X789,0)","v":0}]
[]
[{"$f":"++IF(START!L10=\"English\",translation!C665,IF(START!L10=\"French\",translation!D665,IF(START!L10=\"Portuguese\",translation!E665,translation!F665)))","v":"PV of old MLT debt"},null,null,null,{"$f":"E232+E239+E243+E256+E262","v":{"$error":"#DIV/0!"}},{"$f":"F232+F239+F243+F256+F262","v":{"$error":"#DIV/0!"}},{"$f":"G232+G239+G243+G256+G262","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV_OLD_MLT"]
["Users can replace PV of old external debt by nominal debt stock when a GE is zero and PV is larger than nominal value (e.g., commercial debt) to cap PV at nominal debt outstanding."]
[{"$f":"++IF(START!L$10=\"English\",translation!C$617,IF(START!L$10=\"French\",translation!D$617,IF(START!L$10=\"Portuguese\",translation!E$617,translation!F$617)))","v":"Multilaterals"},null,null,null,{"$f":"SUM(E233:E238)","v":0},{"$f":"SUM(F233:F238)","v":0},{"$f":"SUM(G233:G238)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV_OLD_ML"]
[{"$f":"'Input 4 - External Financing'!B$10","v":"IMF"},null,null,null,{"$f":"NPV('Input 4 - External Financing'!$E$10,F12:$AX12)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$10,G12:$AX12)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$10,H12:$AX12)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$10,I12:$AX12)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$10,J12:$AX12)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$10,K12:$AX12)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$10,L12:$AX12)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$10,M12:$AX12)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$10,N12:$AX12)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$10,O12:$AX12)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$10,P12:$AX12)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$10,Q12:$AX12)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$10,R12:$AX12)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$10,S12:$AX12)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$10,T12:$AX12)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$10,U12:$AX12)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$10,V12:$AX12)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$10,W12:$AX12)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$10,X12:$AX12)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$10,Y12:$AX12)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$10,Z12:$AX12)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$10,AA12:$AX12)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$11","v":"IDA - blend"},null,null,null,{"$f":"NPV('Input 4 - External Financing'!$E$11,F13:$AX13)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$11,G13:$AX13)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$11,H13:$AX13)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$11,I13:$AX13)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$11,J13:$AX13)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$11,K13:$AX13)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$11,L13:$AX13)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$11,M13:$AX13)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$11,N13:$AX13)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$11,O13:$AX13)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$11,P13:$AX13)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$11,Q13:$AX13)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$11,R13:$AX13)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$11,S13:$AX13)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$11,T13:$AX13)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$11,U13:$AX13)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$11,V13:$AX13)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$11,W13:$AX13)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$11,X13:$AX13)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$11,Y13:$AX13)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$11,Z13:$AX13)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$11,AA13:$AX13)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$12","v":"IDA - blend"},null,null,null,{"$f":"NPV('Input 4 - External Financing'!$E$12,F14:$AX14)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$12,G14:$AX14)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$12,H14:$AX14)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$12,I14:$AX14)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$12,J14:$AX14)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$12,K14:$AX14)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$12,L14:$AX14)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$12,M14:$AX14)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$12,N14:$AX14)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$12,O14:$AX14)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$12,P14:$AX14)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$12,Q14:$AX14)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$12,R14:$AX14)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$12,S14:$AX14)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$12,T14:$AX14)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$12,U14:$AX14)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$12,V14:$AX14)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$12,W14:$AX14)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$12,X14:$AX14)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$12,Y14:$AX14)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$12,Z14:$AX14)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$12,AA14:$AX14)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$13","v":"MULTI1"},null,null,null,{"$f":"NPV('Input 4 - External Financing'!$E$13,F15:$AX15)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$13,G15:$AX15)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$13,H15:$AX15)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$13,I15:$AX15)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$13,J15:$AX15)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$13,K15:$AX15)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$13,L15:$AX15)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$13,M15:$AX15)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$13,N15:$AX15)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$13,O15:$AX15)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$13,P15:$AX15)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$13,Q15:$AX15)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$13,R15:$AX15)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$13,S15:$AX15)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$13,T15:$AX15)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$13,U15:$AX15)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$13,V15:$AX15)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$13,W15:$AX15)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$13,X15:$AX15)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$13,Y15:$AX15)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$13,Z15:$AX15)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$13,AA15:$AX15)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$14","v":"MULTI2"},null,null,null,{"$f":"NPV('Input 4 - External Financing'!$E$14,F16:$AX16)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$14,G16:$AX16)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$14,H16:$AX16)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$14,I16:$AX16)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$14,J16:$AX16)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$14,K16:$AX16)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$14,L16:$AX16)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$14,M16:$AX16)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$14,N16:$AX16)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$14,O16:$AX16)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$14,P16:$AX16)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$14,Q16:$AX16)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$14,R16:$AX16)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$14,S16:$AX16)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$14,T16:$AX16)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$14,U16:$AX16)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$14,V16:$AX16)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$14,W16:$AX16)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$14,X16:$AX16)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$14,Y16:$AX16)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$14,Z16:$AX16)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$14,AA16:$AX16)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$15","v":"MULTI3"},null,null,null,{"$f":"NPV('Input 4 - External Financing'!$E$15,F17:$AX17)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$15,G17:$AX17)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$15,H17:$AX17)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$15,I17:$AX17)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$15,J17:$AX17)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$15,K17:$AX17)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$15,L17:$AX17)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$15,M17:$AX17)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$15,N17:$AX17)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$15,O17:$AX17)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$15,P17:$AX17)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$15,Q17:$AX17)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$15,R17:$AX17)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$15,S17:$AX17)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$15,T17:$AX17)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$15,U17:$AX17)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$15,V17:$AX17)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$15,W17:$AX17)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$15,X17:$AX17)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$15,Y17:$AX17)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$15,Z17:$AX17)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$15,AA17:$AX17)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$16","v":"Other Multilaterals"},null,null,null,{"$f":"SUM(E240:E242)","v":0},{"$f":"SUM(F240:F242)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Input 4 - External Financing'!B$17","v":"OTH_MULTI1"},null,null,null,{"$f":"NPV('Input 4 - External Financing'!$E$17,F19:$AX19)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$17,G19:$AX19)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$17,H19:$AX19)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$17,I19:$AX19)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$17,J19:$AX19)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$17,K19:$AX19)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$17,L19:$AX19)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$17,M19:$AX19)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$17,N19:$AX19)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$17,O19:$AX19)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$17,P19:$AX19)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$17,Q19:$AX19)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$17,R19:$AX19)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$17,S19:$AX19)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$17,T19:$AX19)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$17,U19:$AX19)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$17,V19:$AX19)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$17,W19:$AX19)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$17,X19:$AX19)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$17,Y19:$AX19)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$17,Z19:$AX19)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$17,AA19:$AX19)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$18","v":"OTH_MULTI2"},null,null,null,{"$f":"NPV('Input 4 - External Financing'!$E$18,F20:$AX20)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$18,G20:$AX20)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$18,H20:$AX20)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$18,I20:$AX20)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$18,J20:$AX20)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$18,K20:$AX20)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$18,L20:$AX20)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$18,M20:$AX20)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$18,N20:$AX20)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$18,O20:$AX20)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$18,P20:$AX20)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$18,Q20:$AX20)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$18,R20:$AX20)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$18,S20:$AX20)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$18,T20:$AX20)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$18,U20:$AX20)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$18,V20:$AX20)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$18,W20:$AX20)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$18,X20:$AX20)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$18,Y20:$AX20)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$18,Z20:$AX20)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$18,AA20:$AX20)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$19","v":"OTH_MULTI3"},null,null,null,{"$f":"NPV('Input 4 - External Financing'!$E$19,F21:$AX21)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$19,G21:$AX21)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$19,H21:$AX21)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$19,I21:$AX21)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$19,J21:$AX21)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$19,K21:$AX21)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$19,L21:$AX21)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$19,M21:$AX21)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$19,N21:$AX21)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$19,O21:$AX21)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$19,P21:$AX21)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$19,Q21:$AX21)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$19,R21:$AX21)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$19,S21:$AX21)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$19,T21:$AX21)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$19,U21:$AX21)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$19,V21:$AX21)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$19,W21:$AX21)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$19,X21:$AX21)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$19,Y21:$AX21)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$19,Z21:$AX21)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$19,AA21:$AX21)","v":0}]
[{"$f":"++IF(START!L$10=\"English\",translation!C$623,IF(START!L$10=\"French\",translation!D$623,IF(START!L$10=\"Portuguese\",translation!E$623,translation!F$623)))","v":"Official Bilaterals"},null,null,null,{"$f":"E244+E250","v":0},{"$f":"F244+F250","v":0},{"$f":"G244+G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV_OLD_OB"]
[{"$f":"'Input 4 - External Financing'!B$21","v":"   Paris Club"},null,null,null,{"$f":"+SUM(E245:E249)","v":0},{"$f":"+SUM(F245:F249)","v":0},{"$f":"+SUM(G245:G249)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Input 4 - External Financing'!B$22","v":"Export Credit Agencies"},null,null,null,{"$f":"NPV('Input 4 - External Financing'!$E$22,F24:$AX24)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$22,G24:$AX24)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$22,H24:$AX24)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$22,I24:$AX24)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$22,J24:$AX24)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$22,K24:$AX24)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$22,L24:$AX24)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$22,M24:$AX24)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$22,N24:$AX24)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$22,O24:$AX24)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$22,P24:$AX24)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$22,Q24:$AX24)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$22,R24:$AX24)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$22,S24:$AX24)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$22,T24:$AX24)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$22,U24:$AX24)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$22,V24:$AX24)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$22,W24:$AX24)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$22,X24:$AX24)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$22,Y24:$AX24)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$22,Z24:$AX24)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$22,AA24:$AX24)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$23","v":"PC2"},null,null,null,{"$f":"NPV('Input 4 - External Financing'!$E$23,F25:$AX25)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$23,G25:$AX25)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$23,H25:$AX25)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$23,I25:$AX25)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$23,J25:$AX25)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$23,K25:$AX25)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$23,L25:$AX25)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$23,M25:$AX25)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$23,N25:$AX25)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$23,O25:$AX25)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$23,P25:$AX25)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$23,Q25:$AX25)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$23,R25:$AX25)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$23,S25:$AX25)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$23,T25:$AX25)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$23,U25:$AX25)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$23,V25:$AX25)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$23,W25:$AX25)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$23,X25:$AX25)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$23,Y25:$AX25)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$23,Z25:$AX25)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$23,AA25:$AX25)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$24","v":"PC3"},null,null,null,{"$f":"NPV('Input 4 - External Financing'!$E$24,F26:$AX26)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$24,G26:$AX26)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$24,H26:$AX26)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$24,I26:$AX26)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$24,J26:$AX26)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$24,K26:$AX26)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$24,L26:$AX26)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$24,M26:$AX26)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$24,N26:$AX26)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$24,O26:$AX26)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$24,P26:$AX26)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$24,Q26:$AX26)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$24,R26:$AX26)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$24,S26:$AX26)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$24,T26:$AX26)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$24,U26:$AX26)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$24,V26:$AX26)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$24,W26:$AX26)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$24,X26:$AX26)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$24,Y26:$AX26)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$24,Z26:$AX26)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$24,AA26:$AX26)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$25","v":"PC4"},null,null,null,{"$f":"NPV('Input 4 - External Financing'!$E$25,F27:$AX27)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$25,G27:$AX27)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$25,H27:$AX27)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$25,I27:$AX27)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$25,J27:$AX27)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$25,K27:$AX27)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$25,L27:$AX27)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$25,M27:$AX27)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$25,N27:$AX27)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$25,O27:$AX27)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$25,P27:$AX27)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$25,Q27:$AX27)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$25,R27:$AX27)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$25,S27:$AX27)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$25,T27:$AX27)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$25,U27:$AX27)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$25,V27:$AX27)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$25,W27:$AX27)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$25,X27:$AX27)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$25,Y27:$AX27)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$25,Z27:$AX27)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$25,AA27:$AX27)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$26","v":"PC5"},null,null,null,{"$f":"NPV('Input 4 - External Financing'!$E$26,F28:$AX28)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$26,G28:$AX28)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$26,H28:$AX28)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$26,I28:$AX28)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$26,J28:$AX28)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$26,K28:$AX28)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$26,L28:$AX28)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$26,M28:$AX28)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$26,N28:$AX28)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$26,O28:$AX28)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$26,P28:$AX28)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$26,Q28:$AX28)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$26,R28:$AX28)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$26,S28:$AX28)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$26,T28:$AX28)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$26,U28:$AX28)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$26,V28:$AX28)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$26,W28:$AX28)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$26,X28:$AX28)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$26,Y28:$AX28)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$26,Z28:$AX28)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$26,AA28:$AX28)","v":0}]
[{"$f":"++IF(START!L$10=\"English\",translation!C$628,IF(START!L$10=\"French\",translation!D$628,IF(START!L$10=\"Portuguese\",translation!E$628,translation!F$628)))","v":"   Non-Paris Club"},null,null,null,{"$f":"+SUM(E251:E255)","v":0},{"$f":"+SUM(F251:F255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Input 4 - External Financing'!B$28","v":"Export Import Bank of NPC"},null,null,null,{"$f":"NPV('Input 4 - External Financing'!$E$28,F30:$AX30)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$28,G30:$AX30)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$28,H30:$AX30)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$28,I30:$AX30)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$28,J30:$AX30)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$28,K30:$AX30)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$28,L30:$AX30)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$28,M30:$AX30)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$28,N30:$AX30)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$28,O30:$AX30)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$28,P30:$AX30)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$28,Q30:$AX30)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$28,R30:$AX30)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$28,S30:$AX30)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$28,T30:$AX30)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$28,U30:$AX30)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$28,V30:$AX30)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$28,W30:$AX30)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$28,X30:$AX30)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$28,Y30:$AX30)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$28,Z30:$AX30)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$28,AA30:$AX30)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$29","v":"NPC2"},null,null,null,{"$f":"NPV('Input 4 - External Financing'!$E$29,F31:$AX31)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$29,G31:$AX31)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$29,H31:$AX31)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$29,I31:$AX31)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$29,J31:$AX31)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$29,K31:$AX31)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$29,L31:$AX31)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$29,M31:$AX31)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$29,N31:$AX31)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$29,O31:$AX31)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$29,P31:$AX31)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$29,Q31:$AX31)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$29,R31:$AX31)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$29,S31:$AX31)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$29,T31:$AX31)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$29,U31:$AX31)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$29,V31:$AX31)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$29,W31:$AX31)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$29,X31:$AX31)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$29,Y31:$AX31)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$29,Z31:$AX31)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$29,AA31:$AX31)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$30","v":"NPC3"},null,null,null,{"$f":"NPV('Input 4 - External Financing'!$E$30,F32:$AX32)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$30,G32:$AX32)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$30,H32:$AX32)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$30,I32:$AX32)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$30,J32:$AX32)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$30,K32:$AX32)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$30,L32:$AX32)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$30,M32:$AX32)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$30,N32:$AX32)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$30,O32:$AX32)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$30,P32:$AX32)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$30,Q32:$AX32)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$30,R32:$AX32)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$30,S32:$AX32)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$30,T32:$AX32)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$30,U32:$AX32)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$30,V32:$AX32)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$30,W32:$AX32)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$30,X32:$AX32)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$30,Y32:$AX32)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$30,Z32:$AX32)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$30,AA32:$AX32)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$31","v":"NPC4"},null,null,null,{"$f":"NPV('Input 4 - External Financing'!$E$31,F33:$AX33)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$31,G33:$AX33)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$31,H33:$AX33)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$31,I33:$AX33)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$31,J33:$AX33)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$31,K33:$AX33)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$31,L33:$AX33)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$31,M33:$AX33)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$31,N33:$AX33)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$31,O33:$AX33)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$31,P33:$AX33)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$31,Q33:$AX33)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$31,R33:$AX33)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$31,S33:$AX33)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$31,T33:$AX33)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$31,U33:$AX33)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$31,V33:$AX33)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$31,W33:$AX33)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$31,X33:$AX33)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$31,Y33:$AX33)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$31,Z33:$AX33)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$31,AA33:$AX33)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$32","v":"NPC5"},null,null,null,{"$f":"NPV('Input 4 - External Financing'!$E$32,F34:$AX34)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$32,G34:$AX34)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$32,H34:$AX34)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$32,I34:$AX34)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$32,J34:$AX34)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$32,K34:$AX34)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$32,L34:$AX34)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$32,M34:$AX34)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$32,N34:$AX34)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$32,O34:$AX34)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$32,P34:$AX34)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$32,Q34:$AX34)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$32,R34:$AX34)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$32,S34:$AX34)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$32,T34:$AX34)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$32,U34:$AX34)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$32,V34:$AX34)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$32,W34:$AX34)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$32,X34:$AX34)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$32,Y34:$AX34)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$32,Z34:$AX34)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$32,AA34:$AX34)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$33","v":"Commercial"},null,null,null,{"$f":"+SUM(E257:E261)","v":0},{"$f":"+SUM(F257:F261)","v":0},{"$f":"+SUM(G257:G261)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV_OLD_COM"]
[{"$f":"'Input 4 - External Financing'!B$34","v":"Eurobond"},null,null,null,{"$f":"NPV('Input 4 - External Financing'!$E$34,F36:$AX36)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$34,G36:$AX36)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$34,H36:$AX36)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$34,I36:$AX36)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$34,J36:$AX36)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$34,K36:$AX36)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$34,L36:$AX36)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$34,M36:$AX36)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$34,N36:$AX36)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$34,O36:$AX36)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$34,P36:$AX36)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$34,Q36:$AX36)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$34,R36:$AX36)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$34,S36:$AX36)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$34,T36:$AX36)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$34,U36:$AX36)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$34,V36:$AX36)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$34,W36:$AX36)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$34,X36:$AX36)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$34,Y36:$AX36)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$34,Z36:$AX36)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$34,AA36:$AX36)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$35","v":"Commecial Bank"},null,null,null,{"$f":"NPV('Input 4 - External Financing'!$E$35,F37:$AX37)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$35,G37:$AX37)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$35,H37:$AX37)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$35,I37:$AX37)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$35,J37:$AX37)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$35,K37:$AX37)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$35,L37:$AX37)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$35,M37:$AX37)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$35,N37:$AX37)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$35,O37:$AX37)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$35,P37:$AX37)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$35,Q37:$AX37)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$35,R37:$AX37)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$35,S37:$AX37)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$35,T37:$AX37)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$35,U37:$AX37)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$35,V37:$AX37)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$35,W37:$AX37)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$35,X37:$AX37)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$35,Y37:$AX37)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$35,Z37:$AX37)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$35,AA37:$AX37)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$36","v":"COM3"},null,null,null,{"$f":"NPV('Input 4 - External Financing'!$E$36,F38:$AX38)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$36,G38:$AX38)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$36,H38:$AX38)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$36,I38:$AX38)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$36,J38:$AX38)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$36,K38:$AX38)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$36,L38:$AX38)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$36,M38:$AX38)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$36,N38:$AX38)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$36,O38:$AX38)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$36,P38:$AX38)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$36,Q38:$AX38)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$36,R38:$AX38)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$36,S38:$AX38)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$36,T38:$AX38)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$36,U38:$AX38)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$36,V38:$AX38)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$36,W38:$AX38)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$36,X38:$AX38)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$36,Y38:$AX38)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$36,Z38:$AX38)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$36,AA38:$AX38)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$37","v":"COM4"},null,null,null,{"$f":"NPV('Input 4 - External Financing'!$E$37,F39:$AX39)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$37,G39:$AX39)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$37,H39:$AX39)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$37,I39:$AX39)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$37,J39:$AX39)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$37,K39:$AX39)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$37,L39:$AX39)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$37,M39:$AX39)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$37,N39:$AX39)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$37,O39:$AX39)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$37,P39:$AX39)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$37,Q39:$AX39)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$37,R39:$AX39)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$37,S39:$AX39)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$37,T39:$AX39)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$37,U39:$AX39)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$37,V39:$AX39)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$37,W39:$AX39)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$37,X39:$AX39)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$37,Y39:$AX39)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$37,Z39:$AX39)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$37,AA39:$AX39)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$38","v":"COM5"},null,null,null,{"$f":"NPV('Input 4 - External Financing'!$E$38,F40:$AX40)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$38,G40:$AX40)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$38,H40:$AX40)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$38,I40:$AX40)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$38,J40:$AX40)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$38,K40:$AX40)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$38,L40:$AX40)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$38,M40:$AX40)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$38,N40:$AX40)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$38,O40:$AX40)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$38,P40:$AX40)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$38,Q40:$AX40)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$38,R40:$AX40)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$38,S40:$AX40)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$38,T40:$AX40)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$38,U40:$AX40)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$38,V40:$AX40)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$38,W40:$AX40)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$38,X40:$AX40)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$38,Y40:$AX40)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$38,Z40:$AX40)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$38,AA40:$AX40)","v":0}]
[{"$f":"A$48","v":"Locally-issued debt"},null,null,null,{"$f":"E58","v":{"$error":"#DIV/0!"}},{"$f":"F58","v":{"$error":"#DIV/0!"}},{"$f":"G58","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Assumed that a grant element is zero for old locally-issued debt"]
[]
[{"$f":"++IF(START!L10=\"English\",translation!C666,IF(START!L10=\"French\",translation!D666,IF(START!L10=\"Portuguese\",translation!E666,translation!F666)))","v":"PV of existing arrears"},null,null,null,{"$f":"E65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV_ARREARS"]
[null,null,null,-2]
[{"$f":"++IF(START!L10=\"English\",translation!C668,IF(START!L10=\"French\",translation!D668,IF(START!L10=\"Portuguese\",translation!E668,translation!F668)))","v":"PV of new MLT debt"},null,null,null,null,{"$f":"F268+F275+F279+F292+F298+F308","v":0},{"$f":"G268+G275+G279+G292+G298+G308","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV_NEW_MLT"]
[{"$f":"++IF(START!L$10=\"English\",translation!C$617,IF(START!L$10=\"French\",translation!D$617,IF(START!L$10=\"Portuguese\",translation!E$617,translation!F$617)))","v":"Multilaterals"},null,null,null,null,{"$f":"SUM(F269:F274)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV_NEW_ML"]
[{"$f":"'Input 4 - External Financing'!B$10","v":"IMF"},null,null,{"$f":"D140+$D$266","v":24},null,{"$f":"IFERROR(PV_Base!D25,0)","v":0},{"$f":"IFERROR(PV_Base!E25,0)","v":0},{"$f":"IFERROR(PV_Base!F25,0)","v":0},{"$f":"IFERROR(PV_Base!G25,0)","v":0},{"$f":"IFERROR(PV_Base!H25,0)","v":0},{"$f":"IFERROR(PV_Base!I25,0)","v":0},{"$f":"IFERROR(PV_Base!J25,0)","v":0},{"$f":"IFERROR(PV_Base!K25,0)","v":0},{"$f":"IFERROR(PV_Base!L25,0)","v":0},{"$f":"IFERROR(PV_Base!M25,0)","v":0},{"$f":"IFERROR(PV_Base!N25,0)","v":0},{"$f":"IFERROR(PV_Base!O25,0)","v":0},{"$f":"IFERROR(PV_Base!P25,0)","v":0},{"$f":"IFERROR(PV_Base!Q25,0)","v":0},{"$f":"IFERROR(PV_Base!R25,0)","v":0},{"$f":"IFERROR(PV_Base!S25,0)","v":0},{"$f":"IFERROR(PV_Base!T25,0)","v":0},{"$f":"IFERROR(PV_Base!U25,0)","v":0},{"$f":"IFERROR(PV_Base!V25,0)","v":0},{"$f":"IFERROR(PV_Base!W25,0)","v":0},{"$f":"IFERROR(PV_Base!X25,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$11","v":"IDA - blend"},null,null,58,null,{"$f":"IFERROR(PV_Base!D59,0)","v":0},{"$f":"IFERROR(PV_Base!E59,0)","v":0},{"$f":"IFERROR(PV_Base!F59,0)","v":0},{"$f":"IFERROR(PV_Base!G59,0)","v":0},{"$f":"IFERROR(PV_Base!H59,0)","v":0},{"$f":"IFERROR(PV_Base!I59,0)","v":0},{"$f":"IFERROR(PV_Base!J59,0)","v":0},{"$f":"IFERROR(PV_Base!K59,0)","v":0},{"$f":"IFERROR(PV_Base!L59,0)","v":0},{"$f":"IFERROR(PV_Base!M59,0)","v":0},{"$f":"IFERROR(PV_Base!N59,0)","v":0},{"$f":"IFERROR(PV_Base!O59,0)","v":0},{"$f":"IFERROR(PV_Base!P59,0)","v":0},{"$f":"IFERROR(PV_Base!Q59,0)","v":0},{"$f":"IFERROR(PV_Base!R59,0)","v":0},{"$f":"IFERROR(PV_Base!S59,0)","v":0},{"$f":"IFERROR(PV_Base!T59,0)","v":0},{"$f":"IFERROR(PV_Base!U59,0)","v":0},{"$f":"IFERROR(PV_Base!V59,0)","v":0},{"$f":"IFERROR(PV_Base!W59,0)","v":0},{"$f":"IFERROR(PV_Base!X59,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$12","v":"IDA - blend"},null,null,84,null,{"$f":"IFERROR(PV_Base!D85,0)","v":0},{"$f":"IFERROR(PV_Base!E85,0)","v":0},{"$f":"IFERROR(PV_Base!F85,0)","v":0},{"$f":"IFERROR(PV_Base!G85,0)","v":0},{"$f":"IFERROR(PV_Base!H85,0)","v":0},{"$f":"IFERROR(PV_Base!I85,0)","v":0},{"$f":"IFERROR(PV_Base!J85,0)","v":0},{"$f":"IFERROR(PV_Base!K85,0)","v":0},{"$f":"IFERROR(PV_Base!L85,0)","v":0},{"$f":"IFERROR(PV_Base!M85,0)","v":0},{"$f":"IFERROR(PV_Base!N85,0)","v":0},{"$f":"IFERROR(PV_Base!O85,0)","v":0},{"$f":"IFERROR(PV_Base!P85,0)","v":0},{"$f":"IFERROR(PV_Base!Q85,0)","v":0},{"$f":"IFERROR(PV_Base!R85,0)","v":0},{"$f":"IFERROR(PV_Base!S85,0)","v":0},{"$f":"IFERROR(PV_Base!T85,0)","v":0},{"$f":"IFERROR(PV_Base!U85,0)","v":0},{"$f":"IFERROR(PV_Base!V85,0)","v":0},{"$f":"IFERROR(PV_Base!W85,0)","v":0},{"$f":"IFERROR(PV_Base!X85,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$13","v":"MULTI1"},null,null,109,null,{"$f":"IFERROR(PV_Base!D110,0)","v":0},{"$f":"IFERROR(PV_Base!E110,0)","v":0},{"$f":"IFERROR(PV_Base!F110,0)","v":0},{"$f":"IFERROR(PV_Base!G110,0)","v":0},{"$f":"IFERROR(PV_Base!H110,0)","v":0},{"$f":"IFERROR(PV_Base!I110,0)","v":0},{"$f":"IFERROR(PV_Base!J110,0)","v":0},{"$f":"IFERROR(PV_Base!K110,0)","v":0},{"$f":"IFERROR(PV_Base!L110,0)","v":0},{"$f":"IFERROR(PV_Base!M110,0)","v":0},{"$f":"IFERROR(PV_Base!N110,0)","v":0},{"$f":"IFERROR(PV_Base!O110,0)","v":0},{"$f":"IFERROR(PV_Base!P110,0)","v":0},{"$f":"IFERROR(PV_Base!Q110,0)","v":0},{"$f":"IFERROR(PV_Base!R110,0)","v":0},{"$f":"IFERROR(PV_Base!S110,0)","v":0},{"$f":"IFERROR(PV_Base!T110,0)","v":0},{"$f":"IFERROR(PV_Base!U110,0)","v":0},{"$f":"IFERROR(PV_Base!V110,0)","v":0},{"$f":"IFERROR(PV_Base!W110,0)","v":0},{"$f":"IFERROR(PV_Base!X110,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$14","v":"MULTI2"},null,null,135,null,{"$f":"IFERROR(PV_Base!D136,0)","v":0},{"$f":"IFERROR(PV_Base!E136,0)","v":0},{"$f":"IFERROR(PV_Base!F136,0)","v":0},{"$f":"IFERROR(PV_Base!G136,0)","v":0},{"$f":"IFERROR(PV_Base!H136,0)","v":0},{"$f":"IFERROR(PV_Base!I136,0)","v":0},{"$f":"IFERROR(PV_Base!J136,0)","v":0},{"$f":"IFERROR(PV_Base!K136,0)","v":0},{"$f":"IFERROR(PV_Base!L136,0)","v":0},{"$f":"IFERROR(PV_Base!M136,0)","v":0},{"$f":"IFERROR(PV_Base!N136,0)","v":0},{"$f":"IFERROR(PV_Base!O136,0)","v":0},{"$f":"IFERROR(PV_Base!P136,0)","v":0},{"$f":"IFERROR(PV_Base!Q136,0)","v":0},{"$f":"IFERROR(PV_Base!R136,0)","v":0},{"$f":"IFERROR(PV_Base!S136,0)","v":0},{"$f":"IFERROR(PV_Base!T136,0)","v":0},{"$f":"IFERROR(PV_Base!U136,0)","v":0},{"$f":"IFERROR(PV_Base!V136,0)","v":0},{"$f":"IFERROR(PV_Base!W136,0)","v":0},{"$f":"IFERROR(PV_Base!X136,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$15","v":"MULTI3"},null,null,161,null,{"$f":"IFERROR(PV_Base!D162,0)","v":0},{"$f":"IFERROR(PV_Base!E162,0)","v":0},{"$f":"IFERROR(PV_Base!F162,0)","v":0},{"$f":"IFERROR(PV_Base!G162,0)","v":0},{"$f":"IFERROR(PV_Base!H162,0)","v":0},{"$f":"IFERROR(PV_Base!I162,0)","v":0},{"$f":"IFERROR(PV_Base!J162,0)","v":0},{"$f":"IFERROR(PV_Base!K162,0)","v":0},{"$f":"IFERROR(PV_Base!L162,0)","v":0},{"$f":"IFERROR(PV_Base!M162,0)","v":0},{"$f":"IFERROR(PV_Base!N162,0)","v":0},{"$f":"IFERROR(PV_Base!O162,0)","v":0},{"$f":"IFERROR(PV_Base!P162,0)","v":0},{"$f":"IFERROR(PV_Base!Q162,0)","v":0},{"$f":"IFERROR(PV_Base!R162,0)","v":0},{"$f":"IFERROR(PV_Base!S162,0)","v":0},{"$f":"IFERROR(PV_Base!T162,0)","v":0},{"$f":"IFERROR(PV_Base!U162,0)","v":0},{"$f":"IFERROR(PV_Base!V162,0)","v":0},{"$f":"IFERROR(PV_Base!W162,0)","v":0},{"$f":"IFERROR(PV_Base!X162,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$16","v":"Other Multilaterals"},null,null,null,null,{"$f":"SUM(F276:F278)","v":0},{"$f":"SUM(G276:G278)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Input 4 - External Financing'!B$17","v":"OTH_MULTI1"},null,null,{"$f":"D147+$D$266","v":187},null,{"$f":"IFERROR(PV_Base!D188,0)","v":0},{"$f":"IFERROR(PV_Base!E188,0)","v":0},{"$f":"IFERROR(PV_Base!F188,0)","v":0},{"$f":"IFERROR(PV_Base!G188,0)","v":0},{"$f":"IFERROR(PV_Base!H188,0)","v":0},{"$f":"IFERROR(PV_Base!I188,0)","v":0},{"$f":"IFERROR(PV_Base!J188,0)","v":0},{"$f":"IFERROR(PV_Base!K188,0)","v":0},{"$f":"IFERROR(PV_Base!L188,0)","v":0},{"$f":"IFERROR(PV_Base!M188,0)","v":0},{"$f":"IFERROR(PV_Base!N188,0)","v":0},{"$f":"IFERROR(PV_Base!O188,0)","v":0},{"$f":"IFERROR(PV_Base!P188,0)","v":0},{"$f":"IFERROR(PV_Base!Q188,0)","v":0},{"$f":"IFERROR(PV_Base!R188,0)","v":0},{"$f":"IFERROR(PV_Base!S188,0)","v":0},{"$f":"IFERROR(PV_Base!T188,0)","v":0},{"$f":"IFERROR(PV_Base!U188,0)","v":0},{"$f":"IFERROR(PV_Base!V188,0)","v":0},{"$f":"IFERROR(PV_Base!W188,0)","v":0},{"$f":"IFERROR(PV_Base!X188,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$18","v":"OTH_MULTI2"},null,null,{"$f":"D148+$D$266","v":213},null,{"$f":"IFERROR(PV_Base!D214,0)","v":0},{"$f":"IFERROR(PV_Base!E214,0)","v":0},{"$f":"IFERROR(PV_Base!F214,0)","v":0},{"$f":"IFERROR(PV_Base!G214,0)","v":0},{"$f":"IFERROR(PV_Base!H214,0)","v":0},{"$f":"IFERROR(PV_Base!I214,0)","v":0},{"$f":"IFERROR(PV_Base!J214,0)","v":0},{"$f":"IFERROR(PV_Base!K214,0)","v":0},{"$f":"IFERROR(PV_Base!L214,0)","v":0},{"$f":"IFERROR(PV_Base!M214,0)","v":0},{"$f":"IFERROR(PV_Base!N214,0)","v":0},{"$f":"IFERROR(PV_Base!O214,0)","v":0},{"$f":"IFERROR(PV_Base!P214,0)","v":0},{"$f":"IFERROR(PV_Base!Q214,0)","v":0},{"$f":"IFERROR(PV_Base!R214,0)","v":0},{"$f":"IFERROR(PV_Base!S214,0)","v":0},{"$f":"IFERROR(PV_Base!T214,0)","v":0},{"$f":"IFERROR(PV_Base!U214,0)","v":0},{"$f":"IFERROR(PV_Base!V214,0)","v":0},{"$f":"IFERROR(PV_Base!W214,0)","v":0},{"$f":"IFERROR(PV_Base!X214,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$19","v":"OTH_MULTI3"},null,null,{"$f":"D149+$D$266","v":239},null,{"$f":"IFERROR(PV_Base!D240,0)","v":0},{"$f":"IFERROR(PV_Base!E240,0)","v":0},{"$f":"IFERROR(PV_Base!F240,0)","v":0},{"$f":"IFERROR(PV_Base!G240,0)","v":0},{"$f":"IFERROR(PV_Base!H240,0)","v":0},{"$f":"IFERROR(PV_Base!I240,0)","v":0},{"$f":"IFERROR(PV_Base!J240,0)","v":0},{"$f":"IFERROR(PV_Base!K240,0)","v":0},{"$f":"IFERROR(PV_Base!L240,0)","v":0},{"$f":"IFERROR(PV_Base!M240,0)","v":0},{"$f":"IFERROR(PV_Base!N240,0)","v":0},{"$f":"IFERROR(PV_Base!O240,0)","v":0},{"$f":"IFERROR(PV_Base!P240,0)","v":0},{"$f":"IFERROR(PV_Base!Q240,0)","v":0},{"$f":"IFERROR(PV_Base!R240,0)","v":0},{"$f":"IFERROR(PV_Base!S240,0)","v":0},{"$f":"IFERROR(PV_Base!T240,0)","v":0},{"$f":"IFERROR(PV_Base!U240,0)","v":0},{"$f":"IFERROR(PV_Base!V240,0)","v":0},{"$f":"IFERROR(PV_Base!W240,0)","v":0},{"$f":"IFERROR(PV_Base!X240,0)","v":0}]
[{"$f":"++IF(START!L$10=\"English\",translation!C$623,IF(START!L$10=\"French\",translation!D$623,IF(START!L$10=\"Portuguese\",translation!E$623,translation!F$623)))","v":"Official Bilaterals"},null,null,null,null,{"$f":"F280+F286","v":0},{"$f":"G280+G286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV_NEW_OB"]
[{"$f":"'Input 4 - External Financing'!B$21","v":"   Paris Club"},null,null,null,null,{"$f":"+SUM(F281:F285)","v":0},{"$f":"+SUM(G281:G285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Input 4 - External Financing'!B$22","v":"Export Credit Agencies"},null,null,{"$f":"D152+$D$266","v":265},null,{"$f":"IFERROR(PV_Base!D266,0)","v":0},{"$f":"IFERROR(PV_Base!E266,0)","v":0},{"$f":"IFERROR(PV_Base!F266,0)","v":0},{"$f":"IFERROR(PV_Base!G266,0)","v":0},{"$f":"IFERROR(PV_Base!H266,0)","v":0},{"$f":"IFERROR(PV_Base!I266,0)","v":0},{"$f":"IFERROR(PV_Base!J266,0)","v":0},{"$f":"IFERROR(PV_Base!K266,0)","v":0},{"$f":"IFERROR(PV_Base!L266,0)","v":0},{"$f":"IFERROR(PV_Base!M266,0)","v":0},{"$f":"IFERROR(PV_Base!N266,0)","v":0},{"$f":"IFERROR(PV_Base!O266,0)","v":0},{"$f":"IFERROR(PV_Base!P266,0)","v":0},{"$f":"IFERROR(PV_Base!Q266,0)","v":0},{"$f":"IFERROR(PV_Base!R266,0)","v":0},{"$f":"IFERROR(PV_Base!S266,0)","v":0},{"$f":"IFERROR(PV_Base!T266,0)","v":0},{"$f":"IFERROR(PV_Base!U266,0)","v":0},{"$f":"IFERROR(PV_Base!V266,0)","v":0},{"$f":"IFERROR(PV_Base!W266,0)","v":0},{"$f":"IFERROR(PV_Base!X266,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$23","v":"PC2"},null,null,291,null,{"$f":"IFERROR(PV_Base!D292,0)","v":0},{"$f":"IFERROR(PV_Base!E292,0)","v":0},{"$f":"IFERROR(PV_Base!F292,0)","v":0},{"$f":"IFERROR(PV_Base!G292,0)","v":0},{"$f":"IFERROR(PV_Base!H292,0)","v":0},{"$f":"IFERROR(PV_Base!I292,0)","v":0},{"$f":"IFERROR(PV_Base!J292,0)","v":0},{"$f":"IFERROR(PV_Base!K292,0)","v":0},{"$f":"IFERROR(PV_Base!L292,0)","v":0},{"$f":"IFERROR(PV_Base!M292,0)","v":0},{"$f":"IFERROR(PV_Base!N292,0)","v":0},{"$f":"IFERROR(PV_Base!O292,0)","v":0},{"$f":"IFERROR(PV_Base!P292,0)","v":0},{"$f":"IFERROR(PV_Base!Q292,0)","v":0},{"$f":"IFERROR(PV_Base!R292,0)","v":0},{"$f":"IFERROR(PV_Base!S292,0)","v":0},{"$f":"IFERROR(PV_Base!T292,0)","v":0},{"$f":"IFERROR(PV_Base!U292,0)","v":0},{"$f":"IFERROR(PV_Base!V292,0)","v":0},{"$f":"IFERROR(PV_Base!W292,0)","v":0},{"$f":"IFERROR(PV_Base!X292,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$24","v":"PC3"},null,null,317,null,{"$f":"IFERROR(PV_Base!D318,0)","v":0},{"$f":"IFERROR(PV_Base!E318,0)","v":0},{"$f":"IFERROR(PV_Base!F318,0)","v":0},{"$f":"IFERROR(PV_Base!G318,0)","v":0},{"$f":"IFERROR(PV_Base!H318,0)","v":0},{"$f":"IFERROR(PV_Base!I318,0)","v":0},{"$f":"IFERROR(PV_Base!J318,0)","v":0},{"$f":"IFERROR(PV_Base!K318,0)","v":0},{"$f":"IFERROR(PV_Base!L318,0)","v":0},{"$f":"IFERROR(PV_Base!M318,0)","v":0},{"$f":"IFERROR(PV_Base!N318,0)","v":0},{"$f":"IFERROR(PV_Base!O318,0)","v":0},{"$f":"IFERROR(PV_Base!P318,0)","v":0},{"$f":"IFERROR(PV_Base!Q318,0)","v":0},{"$f":"IFERROR(PV_Base!R318,0)","v":0},{"$f":"IFERROR(PV_Base!S318,0)","v":0},{"$f":"IFERROR(PV_Base!T318,0)","v":0},{"$f":"IFERROR(PV_Base!U318,0)","v":0},{"$f":"IFERROR(PV_Base!V318,0)","v":0},{"$f":"IFERROR(PV_Base!W318,0)","v":0},{"$f":"IFERROR(PV_Base!X318,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$25","v":"PC4"},null,null,343,null,{"$f":"IFERROR(PV_Base!D344,0)","v":0},{"$f":"IFERROR(PV_Base!E344,0)","v":0},{"$f":"IFERROR(PV_Base!F344,0)","v":0},{"$f":"IFERROR(PV_Base!G344,0)","v":0},{"$f":"IFERROR(PV_Base!H344,0)","v":0},{"$f":"IFERROR(PV_Base!I344,0)","v":0},{"$f":"IFERROR(PV_Base!J344,0)","v":0},{"$f":"IFERROR(PV_Base!K344,0)","v":0},{"$f":"IFERROR(PV_Base!L344,0)","v":0},{"$f":"IFERROR(PV_Base!M344,0)","v":0},{"$f":"IFERROR(PV_Base!N344,0)","v":0},{"$f":"IFERROR(PV_Base!O344,0)","v":0},{"$f":"IFERROR(PV_Base!P344,0)","v":0},{"$f":"IFERROR(PV_Base!Q344,0)","v":0},{"$f":"IFERROR(PV_Base!R344,0)","v":0},{"$f":"IFERROR(PV_Base!S344,0)","v":0},{"$f":"IFERROR(PV_Base!T344,0)","v":0},{"$f":"IFERROR(PV_Base!U344,0)","v":0},{"$f":"IFERROR(PV_Base!V344,0)","v":0},{"$f":"IFERROR(PV_Base!W344,0)","v":0},{"$f":"IFERROR(PV_Base!X344,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$26","v":"PC5"},null,null,369,null,{"$f":"IFERROR(PV_Base!D370,0)","v":0},{"$f":"IFERROR(PV_Base!E370,0)","v":0},{"$f":"IFERROR(PV_Base!F370,0)","v":0},{"$f":"IFERROR(PV_Base!G370,0)","v":0},{"$f":"IFERROR(PV_Base!H370,0)","v":0},{"$f":"IFERROR(PV_Base!I370,0)","v":0},{"$f":"IFERROR(PV_Base!J370,0)","v":0},{"$f":"IFERROR(PV_Base!K370,0)","v":0},{"$f":"IFERROR(PV_Base!L370,0)","v":0},{"$f":"IFERROR(PV_Base!M370,0)","v":0},{"$f":"IFERROR(PV_Base!N370,0)","v":0},{"$f":"IFERROR(PV_Base!O370,0)","v":0},{"$f":"IFERROR(PV_Base!P370,0)","v":0},{"$f":"IFERROR(PV_Base!Q370,0)","v":0},{"$f":"IFERROR(PV_Base!R370,0)","v":0},{"$f":"IFERROR(PV_Base!S370,0)","v":0},{"$f":"IFERROR(PV_Base!T370,0)","v":0},{"$f":"IFERROR(PV_Base!U370,0)","v":0},{"$f":"IFERROR(PV_Base!V370,0)","v":0},{"$f":"IFERROR(PV_Base!W370,0)","v":0},{"$f":"IFERROR(PV_Base!X370,0)","v":0}]
[{"$f":"++IF(START!L$10=\"English\",translation!C$628,IF(START!L$10=\"French\",translation!D$628,IF(START!L$10=\"Portuguese\",translation!E$628,translation!F$628)))","v":"   Non-Paris Club"},null,null,-2,null,{"$f":"+SUM(F287:F291)","v":0},{"$f":"+SUM(G287:G291)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Input 4 - External Financing'!B$28","v":"Export Import Bank of NPC"},null,null,395,null,{"$f":"IFERROR(PV_Base!D396,0)","v":0},{"$f":"IFERROR(PV_Base!E396,0)","v":0},{"$f":"IFERROR(PV_Base!F396,0)","v":0},{"$f":"IFERROR(PV_Base!G396,0)","v":0},{"$f":"IFERROR(PV_Base!H396,0)","v":0},{"$f":"IFERROR(PV_Base!I396,0)","v":0},{"$f":"IFERROR(PV_Base!J396,0)","v":0},{"$f":"IFERROR(PV_Base!K396,0)","v":0},{"$f":"IFERROR(PV_Base!L396,0)","v":0},{"$f":"IFERROR(PV_Base!M396,0)","v":0},{"$f":"IFERROR(PV_Base!N396,0)","v":0},{"$f":"IFERROR(PV_Base!O396,0)","v":0},{"$f":"IFERROR(PV_Base!P396,0)","v":0},{"$f":"IFERROR(PV_Base!Q396,0)","v":0},{"$f":"IFERROR(PV_Base!R396,0)","v":0},{"$f":"IFERROR(PV_Base!S396,0)","v":0},{"$f":"IFERROR(PV_Base!T396,0)","v":0},{"$f":"IFERROR(PV_Base!U396,0)","v":0},{"$f":"IFERROR(PV_Base!V396,0)","v":0},{"$f":"IFERROR(PV_Base!W396,0)","v":0},{"$f":"IFERROR(PV_Base!X396,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$29","v":"NPC2"},null,null,421,null,{"$f":"IFERROR(PV_Base!D422,0)","v":0},{"$f":"IFERROR(PV_Base!E422,0)","v":0},{"$f":"IFERROR(PV_Base!F422,0)","v":0},{"$f":"IFERROR(PV_Base!G422,0)","v":0},{"$f":"IFERROR(PV_Base!H422,0)","v":0},{"$f":"IFERROR(PV_Base!I422,0)","v":0},{"$f":"IFERROR(PV_Base!J422,0)","v":0},{"$f":"IFERROR(PV_Base!K422,0)","v":0},{"$f":"IFERROR(PV_Base!L422,0)","v":0},{"$f":"IFERROR(PV_Base!M422,0)","v":0},{"$f":"IFERROR(PV_Base!N422,0)","v":0},{"$f":"IFERROR(PV_Base!O422,0)","v":0},{"$f":"IFERROR(PV_Base!P422,0)","v":0},{"$f":"IFERROR(PV_Base!Q422,0)","v":0},{"$f":"IFERROR(PV_Base!R422,0)","v":0},{"$f":"IFERROR(PV_Base!S422,0)","v":0},{"$f":"IFERROR(PV_Base!T422,0)","v":0},{"$f":"IFERROR(PV_Base!U422,0)","v":0},{"$f":"IFERROR(PV_Base!V422,0)","v":0},{"$f":"IFERROR(PV_Base!W422,0)","v":0},{"$f":"IFERROR(PV_Base!X422,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$30","v":"NPC3"},null,null,447,null,{"$f":"IFERROR(PV_Base!D448,0)","v":0},{"$f":"IFERROR(PV_Base!E448,0)","v":0},{"$f":"IFERROR(PV_Base!F448,0)","v":0},{"$f":"IFERROR(PV_Base!G448,0)","v":0},{"$f":"IFERROR(PV_Base!H448,0)","v":0},{"$f":"IFERROR(PV_Base!I448,0)","v":0},{"$f":"IFERROR(PV_Base!J448,0)","v":0},{"$f":"IFERROR(PV_Base!K448,0)","v":0},{"$f":"IFERROR(PV_Base!L448,0)","v":0},{"$f":"IFERROR(PV_Base!M448,0)","v":0},{"$f":"IFERROR(PV_Base!N448,0)","v":0},{"$f":"IFERROR(PV_Base!O448,0)","v":0},{"$f":"IFERROR(PV_Base!P448,0)","v":0},{"$f":"IFERROR(PV_Base!Q448,0)","v":0},{"$f":"IFERROR(PV_Base!R448,0)","v":0},{"$f":"IFERROR(PV_Base!S448,0)","v":0},{"$f":"IFERROR(PV_Base!T448,0)","v":0},{"$f":"IFERROR(PV_Base!U448,0)","v":0},{"$f":"IFERROR(PV_Base!V448,0)","v":0},{"$f":"IFERROR(PV_Base!W448,0)","v":0},{"$f":"IFERROR(PV_Base!X448,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$31","v":"NPC4"},null,null,473,null,{"$f":"IFERROR(PV_Base!D474,0)","v":0},{"$f":"IFERROR(PV_Base!E474,0)","v":0},{"$f":"IFERROR(PV_Base!F474,0)","v":0},{"$f":"IFERROR(PV_Base!G474,0)","v":0},{"$f":"IFERROR(PV_Base!H474,0)","v":0},{"$f":"IFERROR(PV_Base!I474,0)","v":0},{"$f":"IFERROR(PV_Base!J474,0)","v":0},{"$f":"IFERROR(PV_Base!K474,0)","v":0},{"$f":"IFERROR(PV_Base!L474,0)","v":0},{"$f":"IFERROR(PV_Base!M474,0)","v":0},{"$f":"IFERROR(PV_Base!N474,0)","v":0},{"$f":"IFERROR(PV_Base!O474,0)","v":0},{"$f":"IFERROR(PV_Base!P474,0)","v":0},{"$f":"IFERROR(PV_Base!Q474,0)","v":0},{"$f":"IFERROR(PV_Base!R474,0)","v":0},{"$f":"IFERROR(PV_Base!S474,0)","v":0},{"$f":"IFERROR(PV_Base!T474,0)","v":0},{"$f":"IFERROR(PV_Base!U474,0)","v":0},{"$f":"IFERROR(PV_Base!V474,0)","v":0},{"$f":"IFERROR(PV_Base!W474,0)","v":0},{"$f":"IFERROR(PV_Base!X474,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$32","v":"NPC5"},null,null,499,null,{"$f":"IFERROR(PV_Base!D500,0)","v":0},{"$f":"IFERROR(PV_Base!E500,0)","v":0},{"$f":"IFERROR(PV_Base!F500,0)","v":0},{"$f":"IFERROR(PV_Base!G500,0)","v":0},{"$f":"IFERROR(PV_Base!H500,0)","v":0},{"$f":"IFERROR(PV_Base!I500,0)","v":0},{"$f":"IFERROR(PV_Base!J500,0)","v":0},{"$f":"IFERROR(PV_Base!K500,0)","v":0},{"$f":"IFERROR(PV_Base!L500,0)","v":0},{"$f":"IFERROR(PV_Base!M500,0)","v":0},{"$f":"IFERROR(PV_Base!N500,0)","v":0},{"$f":"IFERROR(PV_Base!O500,0)","v":0},{"$f":"IFERROR(PV_Base!P500,0)","v":0},{"$f":"IFERROR(PV_Base!Q500,0)","v":0},{"$f":"IFERROR(PV_Base!R500,0)","v":0},{"$f":"IFERROR(PV_Base!S500,0)","v":0},{"$f":"IFERROR(PV_Base!T500,0)","v":0},{"$f":"IFERROR(PV_Base!U500,0)","v":0},{"$f":"IFERROR(PV_Base!V500,0)","v":0},{"$f":"IFERROR(PV_Base!W500,0)","v":0},{"$f":"IFERROR(PV_Base!X500,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$33","v":"Commercial"},null,null,null,null,{"$f":"+SUM(F293:F297)","v":0},{"$f":"+SUM(G293:G297)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV_NEW_COM"]
[{"$f":"'Input 4 - External Financing'!B$34","v":"Eurobond"},null,null,{"$f":"D164+$D$266","v":525},null,{"$f":"IFERROR(PV_Base!D526,0)","v":0},{"$f":"IFERROR(PV_Base!E526,0)","v":0},{"$f":"IFERROR(PV_Base!F526,0)","v":0},{"$f":"IFERROR(PV_Base!G526,0)","v":0},{"$f":"IFERROR(PV_Base!H526,0)","v":0},{"$f":"IFERROR(PV_Base!I526,0)","v":0},{"$f":"IFERROR(PV_Base!J526,0)","v":0},{"$f":"IFERROR(PV_Base!K526,0)","v":0},{"$f":"IFERROR(PV_Base!L526,0)","v":0},{"$f":"IFERROR(PV_Base!M526,0)","v":0},{"$f":"IFERROR(PV_Base!N526,0)","v":0},{"$f":"IFERROR(PV_Base!O526,0)","v":0},{"$f":"IFERROR(PV_Base!P526,0)","v":0},{"$f":"IFERROR(PV_Base!Q526,0)","v":0},{"$f":"IFERROR(PV_Base!R526,0)","v":0},{"$f":"IFERROR(PV_Base!S526,0)","v":0},{"$f":"IFERROR(PV_Base!T526,0)","v":0},{"$f":"IFERROR(PV_Base!U526,0)","v":0},{"$f":"IFERROR(PV_Base!V526,0)","v":0},{"$f":"IFERROR(PV_Base!W526,0)","v":0},{"$f":"IFERROR(PV_Base!X526,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$35","v":"Commecial Bank"},null,null,{"$f":"D165+$D$266","v":551},null,{"$f":"IFERROR(PV_Base!D552,0)","v":0},{"$f":"IFERROR(PV_Base!E552,0)","v":0},{"$f":"IFERROR(PV_Base!F552,0)","v":0},{"$f":"IFERROR(PV_Base!G552,0)","v":0},{"$f":"IFERROR(PV_Base!H552,0)","v":0},{"$f":"IFERROR(PV_Base!I552,0)","v":0},{"$f":"IFERROR(PV_Base!J552,0)","v":0},{"$f":"IFERROR(PV_Base!K552,0)","v":0},{"$f":"IFERROR(PV_Base!L552,0)","v":0},{"$f":"IFERROR(PV_Base!M552,0)","v":0},{"$f":"IFERROR(PV_Base!N552,0)","v":0},{"$f":"IFERROR(PV_Base!O552,0)","v":0},{"$f":"IFERROR(PV_Base!P552,0)","v":0},{"$f":"IFERROR(PV_Base!Q552,0)","v":0},{"$f":"IFERROR(PV_Base!R552,0)","v":0},{"$f":"IFERROR(PV_Base!S552,0)","v":0},{"$f":"IFERROR(PV_Base!T552,0)","v":0},{"$f":"IFERROR(PV_Base!U552,0)","v":0},{"$f":"IFERROR(PV_Base!V552,0)","v":0},{"$f":"IFERROR(PV_Base!W552,0)","v":0},{"$f":"IFERROR(PV_Base!X552,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$36","v":"COM3"},null,null,{"$f":"D166+$D$266","v":577},null,{"$f":"IFERROR(PV_Base!D578,0)","v":0},{"$f":"IFERROR(PV_Base!E578,0)","v":0},{"$f":"IFERROR(PV_Base!F578,0)","v":0},{"$f":"IFERROR(PV_Base!G578,0)","v":0},{"$f":"IFERROR(PV_Base!H578,0)","v":0},{"$f":"IFERROR(PV_Base!I578,0)","v":0},{"$f":"IFERROR(PV_Base!J578,0)","v":0},{"$f":"IFERROR(PV_Base!K578,0)","v":0},{"$f":"IFERROR(PV_Base!L578,0)","v":0},{"$f":"IFERROR(PV_Base!M578,0)","v":0},{"$f":"IFERROR(PV_Base!N578,0)","v":0},{"$f":"IFERROR(PV_Base!O578,0)","v":0},{"$f":"IFERROR(PV_Base!P578,0)","v":0},{"$f":"IFERROR(PV_Base!Q578,0)","v":0},{"$f":"IFERROR(PV_Base!R578,0)","v":0},{"$f":"IFERROR(PV_Base!S578,0)","v":0},{"$f":"IFERROR(PV_Base!T578,0)","v":0},{"$f":"IFERROR(PV_Base!U578,0)","v":0},{"$f":"IFERROR(PV_Base!V578,0)","v":0},{"$f":"IFERROR(PV_Base!W578,0)","v":0},{"$f":"IFERROR(PV_Base!X578,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$37","v":"COM4"},null,null,{"$f":"D167+$D$266","v":603},null,{"$f":"IFERROR(PV_Base!D604,0)","v":0},{"$f":"IFERROR(PV_Base!E604,0)","v":0},{"$f":"IFERROR(PV_Base!F604,0)","v":0},{"$f":"IFERROR(PV_Base!G604,0)","v":0},{"$f":"IFERROR(PV_Base!H604,0)","v":0},{"$f":"IFERROR(PV_Base!I604,0)","v":0},{"$f":"IFERROR(PV_Base!J604,0)","v":0},{"$f":"IFERROR(PV_Base!K604,0)","v":0},{"$f":"IFERROR(PV_Base!L604,0)","v":0},{"$f":"IFERROR(PV_Base!M604,0)","v":0},{"$f":"IFERROR(PV_Base!N604,0)","v":0},{"$f":"IFERROR(PV_Base!O604,0)","v":0},{"$f":"IFERROR(PV_Base!P604,0)","v":0},{"$f":"IFERROR(PV_Base!Q604,0)","v":0},{"$f":"IFERROR(PV_Base!R604,0)","v":0},{"$f":"IFERROR(PV_Base!S604,0)","v":0},{"$f":"IFERROR(PV_Base!T604,0)","v":0},{"$f":"IFERROR(PV_Base!U604,0)","v":0},{"$f":"IFERROR(PV_Base!V604,0)","v":0},{"$f":"IFERROR(PV_Base!W604,0)","v":0},{"$f":"IFERROR(PV_Base!X604,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$38","v":"COM5"},null,null,{"$f":"D168+$D$266","v":629},null,{"$f":"IFERROR(PV_Base!D630,0)","v":0},{"$f":"IFERROR(PV_Base!E630,0)","v":0},{"$f":"IFERROR(PV_Base!F630,0)","v":0},{"$f":"IFERROR(PV_Base!G630,0)","v":0},{"$f":"IFERROR(PV_Base!H630,0)","v":0},{"$f":"IFERROR(PV_Base!I630,0)","v":0},{"$f":"IFERROR(PV_Base!J630,0)","v":0},{"$f":"IFERROR(PV_Base!K630,0)","v":0},{"$f":"IFERROR(PV_Base!L630,0)","v":0},{"$f":"IFERROR(PV_Base!M630,0)","v":0},{"$f":"IFERROR(PV_Base!N630,0)","v":0},{"$f":"IFERROR(PV_Base!O630,0)","v":0},{"$f":"IFERROR(PV_Base!P630,0)","v":0},{"$f":"IFERROR(PV_Base!Q630,0)","v":0},{"$f":"IFERROR(PV_Base!R630,0)","v":0},{"$f":"IFERROR(PV_Base!S630,0)","v":0},{"$f":"IFERROR(PV_Base!T630,0)","v":0},{"$f":"IFERROR(PV_Base!U630,0)","v":0},{"$f":"IFERROR(PV_Base!V630,0)","v":0},{"$f":"IFERROR(PV_Base!W630,0)","v":0},{"$f":"IFERROR(PV_Base!X630,0)","v":0}]
[{"$f":"A$49","v":"Locally-issued debt held by non-residents - please ignore on a currency basis"},null,null,null,null,{"$f":"F299+F303","v":0},{"$f":"G299+G303","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$102","v":"Denominated in local currency (LC)"},null,null,null,null,{"$f":"SUM(F300:F302)","v":0},{"$f":"SUM(G300:G302)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$103","v":"Bonds (1 to 3 years)-LC"},null,null,null,null,{"$f":"IFERROR(PV_LC_NR1!D15,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!E15,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!F15,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!G15,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!H15,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!I15,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!J15,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!K15,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!L15,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!M15,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!N15,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!O15,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!P15,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!Q15,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!R15,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!S15,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!T15,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!U15,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!V15,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!W15,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!X15,0)","v":0}]
[{"$f":"A$104","v":"Bonds (4 to 7 years)-LC"},null,null,null,null,{"$f":"IFERROR(PV_LC_NR2!D15,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!E15,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!F15,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!G15,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!H15,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!I15,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!J15,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!K15,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!L15,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!M15,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!N15,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!O15,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!P15,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!Q15,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!R15,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!S15,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!T15,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!U15,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!V15,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!W15,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!X15,0)","v":0}]
[{"$f":"A$105","v":"Bonds (beyond 7 years)-LC"},null,null,null,null,{"$f":"IFERROR(PV_LC_NR3!D15,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!E15,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!F15,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!G15,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!H15,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!I15,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!J15,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!K15,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!L15,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!M15,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!N15,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!O15,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!P15,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!Q15,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!R15,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!S15,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!T15,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!U15,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!V15,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!W15,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!X15,0)","v":0}]
[{"$f":"A$106","v":"Denominated in foreign currency (FX) - External debt"},null,null,null,null,{"$f":"SUM(F304:F306)","v":0},{"$f":"SUM(G304:G306)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$107","v":"Bonds (1 to 3 years)-FX"},null,null,{"$f":"D175+$D$266","v":655},null,{"$f":"IFERROR(PV_Base!D656,0)","v":0},{"$f":"IFERROR(PV_Base!E656,0)","v":0},{"$f":"IFERROR(PV_Base!F656,0)","v":0},{"$f":"IFERROR(PV_Base!G656,0)","v":0},{"$f":"IFERROR(PV_Base!H656,0)","v":0},{"$f":"IFERROR(PV_Base!I656,0)","v":0},{"$f":"IFERROR(PV_Base!J656,0)","v":0},{"$f":"IFERROR(PV_Base!K656,0)","v":0},{"$f":"IFERROR(PV_Base!L656,0)","v":0},{"$f":"IFERROR(PV_Base!M656,0)","v":0},{"$f":"IFERROR(PV_Base!N656,0)","v":0},{"$f":"IFERROR(PV_Base!O656,0)","v":0},{"$f":"IFERROR(PV_Base!P656,0)","v":0},{"$f":"IFERROR(PV_Base!Q656,0)","v":0},{"$f":"IFERROR(PV_Base!R656,0)","v":0},{"$f":"IFERROR(PV_Base!S656,0)","v":0},{"$f":"IFERROR(PV_Base!T656,0)","v":0},{"$f":"IFERROR(PV_Base!U656,0)","v":0},{"$f":"IFERROR(PV_Base!V656,0)","v":0},{"$f":"IFERROR(PV_Base!W656,0)","v":0},{"$f":"IFERROR(PV_Base!X656,0)","v":0}]
[{"$f":"A$108","v":"Bonds (4 to 7 years)-FX"},null,null,{"$f":"D176+$D$266","v":681},null,{"$f":"IFERROR(PV_Base!D682,0)","v":0},{"$f":"IFERROR(PV_Base!E682,0)","v":0},{"$f":"IFERROR(PV_Base!F682,0)","v":0},{"$f":"IFERROR(PV_Base!G682,0)","v":0},{"$f":"IFERROR(PV_Base!H682,0)","v":0},{"$f":"IFERROR(PV_Base!I682,0)","v":0},{"$f":"IFERROR(PV_Base!J682,0)","v":0},{"$f":"IFERROR(PV_Base!K682,0)","v":0},{"$f":"IFERROR(PV_Base!L682,0)","v":0},{"$f":"IFERROR(PV_Base!M682,0)","v":0},{"$f":"IFERROR(PV_Base!N682,0)","v":0},{"$f":"IFERROR(PV_Base!O682,0)","v":0},{"$f":"IFERROR(PV_Base!P682,0)","v":0},{"$f":"IFERROR(PV_Base!Q682,0)","v":0},{"$f":"IFERROR(PV_Base!R682,0)","v":0},{"$f":"IFERROR(PV_Base!S682,0)","v":0},{"$f":"IFERROR(PV_Base!T682,0)","v":0},{"$f":"IFERROR(PV_Base!U682,0)","v":0},{"$f":"IFERROR(PV_Base!V682,0)","v":0},{"$f":"IFERROR(PV_Base!W682,0)","v":0},{"$f":"IFERROR(PV_Base!X682,0)","v":0}]
[{"$f":"A$109","v":"Bonds (beyond 7 years)-FX"},null,null,{"$f":"D177+$D$266","v":707},null,{"$f":"IFERROR(PV_Base!D708,0)","v":0},{"$f":"IFERROR(PV_Base!E708,0)","v":0},{"$f":"IFERROR(PV_Base!F708,0)","v":0},{"$f":"IFERROR(PV_Base!G708,0)","v":0},{"$f":"IFERROR(PV_Base!H708,0)","v":0},{"$f":"IFERROR(PV_Base!I708,0)","v":0},{"$f":"IFERROR(PV_Base!J708,0)","v":0},{"$f":"IFERROR(PV_Base!K708,0)","v":0},{"$f":"IFERROR(PV_Base!L708,0)","v":0},{"$f":"IFERROR(PV_Base!M708,0)","v":0},{"$f":"IFERROR(PV_Base!N708,0)","v":0},{"$f":"IFERROR(PV_Base!O708,0)","v":0},{"$f":"IFERROR(PV_Base!P708,0)","v":0},{"$f":"IFERROR(PV_Base!Q708,0)","v":0},{"$f":"IFERROR(PV_Base!R708,0)","v":0},{"$f":"IFERROR(PV_Base!S708,0)","v":0},{"$f":"IFERROR(PV_Base!T708,0)","v":0},{"$f":"IFERROR(PV_Base!U708,0)","v":0},{"$f":"IFERROR(PV_Base!V708,0)","v":0},{"$f":"IFERROR(PV_Base!W708,0)","v":0},{"$f":"IFERROR(PV_Base!X708,0)","v":0}]
[{"$f":"A$110","v":"Locally-issued debt"}]
[{"$f":"A$111","v":"Denominated in foreign currency (FX) - External debt"},null,null,null,null,{"$f":"SUM(F309:F311)","v":0},{"$f":"SUM(G309:G311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$112","v":"Bonds (1 to 3 years)-FX"},null,null,{"$f":"D180+$D$266","v":733},null,{"$f":"IFERROR(PV_Base!D734,0)","v":0},{"$f":"IFERROR(PV_Base!E734,0)","v":0},{"$f":"IFERROR(PV_Base!F734,0)","v":0},{"$f":"IFERROR(PV_Base!G734,0)","v":0},{"$f":"IFERROR(PV_Base!H734,0)","v":0},{"$f":"IFERROR(PV_Base!I734,0)","v":0},{"$f":"IFERROR(PV_Base!J734,0)","v":0},{"$f":"IFERROR(PV_Base!K734,0)","v":0},{"$f":"IFERROR(PV_Base!L734,0)","v":0},{"$f":"IFERROR(PV_Base!M734,0)","v":0},{"$f":"IFERROR(PV_Base!N734,0)","v":0},{"$f":"IFERROR(PV_Base!O734,0)","v":0},{"$f":"IFERROR(PV_Base!P734,0)","v":0},{"$f":"IFERROR(PV_Base!Q734,0)","v":0},{"$f":"IFERROR(PV_Base!R734,0)","v":0},{"$f":"IFERROR(PV_Base!S734,0)","v":0},{"$f":"IFERROR(PV_Base!T734,0)","v":0},{"$f":"IFERROR(PV_Base!U734,0)","v":0},{"$f":"IFERROR(PV_Base!V734,0)","v":0},{"$f":"IFERROR(PV_Base!W734,0)","v":0},{"$f":"IFERROR(PV_Base!X734,0)","v":0}]
[{"$f":"A$113","v":"Bonds (4 to 7 years)-FX"},null,null,{"$f":"D181+$D$266","v":759},null,{"$f":"IFERROR(PV_Base!D760,0)","v":0},{"$f":"IFERROR(PV_Base!E760,0)","v":0},{"$f":"IFERROR(PV_Base!F760,0)","v":0},{"$f":"IFERROR(PV_Base!G760,0)","v":0},{"$f":"IFERROR(PV_Base!H760,0)","v":0},{"$f":"IFERROR(PV_Base!I760,0)","v":0},{"$f":"IFERROR(PV_Base!J760,0)","v":0},{"$f":"IFERROR(PV_Base!K760,0)","v":0},{"$f":"IFERROR(PV_Base!L760,0)","v":0},{"$f":"IFERROR(PV_Base!M760,0)","v":0},{"$f":"IFERROR(PV_Base!N760,0)","v":0},{"$f":"IFERROR(PV_Base!O760,0)","v":0},{"$f":"IFERROR(PV_Base!P760,0)","v":0},{"$f":"IFERROR(PV_Base!Q760,0)","v":0},{"$f":"IFERROR(PV_Base!R760,0)","v":0},{"$f":"IFERROR(PV_Base!S760,0)","v":0},{"$f":"IFERROR(PV_Base!T760,0)","v":0},{"$f":"IFERROR(PV_Base!U760,0)","v":0},{"$f":"IFERROR(PV_Base!V760,0)","v":0},{"$f":"IFERROR(PV_Base!W760,0)","v":0},{"$f":"IFERROR(PV_Base!X760,0)","v":0}]
[{"$f":"A$114","v":"Bonds (beyond 7 years)-FX"},null,null,{"$f":"D182+$D$266","v":785},null,{"$f":"IFERROR(PV_Base!D786,0)","v":0},{"$f":"IFERROR(PV_Base!E786,0)","v":0},{"$f":"IFERROR(PV_Base!F786,0)","v":0},{"$f":"IFERROR(PV_Base!G786,0)","v":0},{"$f":"IFERROR(PV_Base!H786,0)","v":0},{"$f":"IFERROR(PV_Base!I786,0)","v":0},{"$f":"IFERROR(PV_Base!J786,0)","v":0},{"$f":"IFERROR(PV_Base!K786,0)","v":0},{"$f":"IFERROR(PV_Base!L786,0)","v":0},{"$f":"IFERROR(PV_Base!M786,0)","v":0},{"$f":"IFERROR(PV_Base!N786,0)","v":0},{"$f":"IFERROR(PV_Base!O786,0)","v":0},{"$f":"IFERROR(PV_Base!P786,0)","v":0},{"$f":"IFERROR(PV_Base!Q786,0)","v":0},{"$f":"IFERROR(PV_Base!R786,0)","v":0},{"$f":"IFERROR(PV_Base!S786,0)","v":0},{"$f":"IFERROR(PV_Base!T786,0)","v":0},{"$f":"IFERROR(PV_Base!U786,0)","v":0},{"$f":"IFERROR(PV_Base!V786,0)","v":0},{"$f":"IFERROR(PV_Base!W786,0)","v":0},{"$f":"IFERROR(PV_Base!X786,0)","v":0}]
[]
[{"$f":"++IF(START!L10=\"English\",translation!C669,IF(START!L10=\"French\",translation!D669,IF(START!L10=\"Portuguese\",translation!E669,translation!F669)))","v":"Nominal value of new MLT debt"},null,null,-4,null,{"$f":"F314+F321+F325+F338+F344+F354","v":0},{"$f":"G314+G321+G325+G338+G344+G354","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOM_NEW_MLT"]
[{"$f":"++IF(START!L$10=\"English\",translation!C$617,IF(START!L$10=\"French\",translation!D$617,IF(START!L$10=\"Portuguese\",translation!E$617,translation!F$617)))","v":"Multilaterals"},null,null,null,null,{"$f":"SUM(F315:F320)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOM_NEW_ML"]
[{"$f":"'Input 4 - External Financing'!B$10","v":"IMF"},null,null,{"$f":"D186+$D$313","v":23},null,{"$f":"IFERROR(PV_Base!D24,0)","v":0},{"$f":"PV_Base!E24","v":0},{"$f":"PV_Base!F24","v":0},{"$f":"PV_Base!G24","v":0},{"$f":"PV_Base!H24","v":0},{"$f":"PV_Base!I24","v":0},{"$f":"PV_Base!J24","v":0},{"$f":"PV_Base!K24","v":0},{"$f":"PV_Base!L24","v":0},{"$f":"PV_Base!M24","v":0},{"$f":"PV_Base!N24","v":0},{"$f":"PV_Base!O24","v":0},{"$f":"PV_Base!P24","v":0},{"$f":"PV_Base!Q24","v":0},{"$f":"PV_Base!R24","v":0},{"$f":"PV_Base!S24","v":0},{"$f":"PV_Base!T24","v":0},{"$f":"PV_Base!U24","v":0},{"$f":"PV_Base!V24","v":0},{"$f":"PV_Base!W24","v":0},{"$f":"PV_Base!X24","v":0}]
[{"$f":"'Input 4 - External Financing'!B$11","v":"IDA - blend"},null,null,57,null,{"$f":"IFERROR(PV_Base!D58,0)","v":0},{"$f":"IFERROR(PV_Base!E58,0)","v":0},{"$f":"IFERROR(PV_Base!F58,0)","v":0},{"$f":"IFERROR(PV_Base!G58,0)","v":0},{"$f":"IFERROR(PV_Base!H58,0)","v":0},{"$f":"IFERROR(PV_Base!I58,0)","v":0},{"$f":"IFERROR(PV_Base!J58,0)","v":0},{"$f":"IFERROR(PV_Base!K58,0)","v":0},{"$f":"IFERROR(PV_Base!L58,0)","v":0},{"$f":"IFERROR(PV_Base!M58,0)","v":0},{"$f":"IFERROR(PV_Base!N58,0)","v":0},{"$f":"IFERROR(PV_Base!O58,0)","v":0},{"$f":"IFERROR(PV_Base!P58,0)","v":0},{"$f":"IFERROR(PV_Base!Q58,0)","v":0},{"$f":"IFERROR(PV_Base!R58,0)","v":0},{"$f":"IFERROR(PV_Base!S58,0)","v":0},{"$f":"IFERROR(PV_Base!T58,0)","v":0},{"$f":"IFERROR(PV_Base!U58,0)","v":0},{"$f":"IFERROR(PV_Base!V58,0)","v":0},{"$f":"IFERROR(PV_Base!W58,0)","v":0},{"$f":"IFERROR(PV_Base!X58,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$12","v":"IDA - blend"},null,null,83,null,{"$f":"IFERROR(PV_Base!D84,0)","v":0},{"$f":"IFERROR(PV_Base!E84,0)","v":0},{"$f":"IFERROR(PV_Base!F84,0)","v":0},{"$f":"IFERROR(PV_Base!G84,0)","v":0},{"$f":"IFERROR(PV_Base!H84,0)","v":0},{"$f":"IFERROR(PV_Base!I84,0)","v":0},{"$f":"IFERROR(PV_Base!J84,0)","v":0},{"$f":"IFERROR(PV_Base!K84,0)","v":0},{"$f":"IFERROR(PV_Base!L84,0)","v":0},{"$f":"IFERROR(PV_Base!M84,0)","v":0},{"$f":"IFERROR(PV_Base!N84,0)","v":0},{"$f":"IFERROR(PV_Base!O84,0)","v":0},{"$f":"IFERROR(PV_Base!P84,0)","v":0},{"$f":"IFERROR(PV_Base!Q84,0)","v":0},{"$f":"IFERROR(PV_Base!R84,0)","v":0},{"$f":"IFERROR(PV_Base!S84,0)","v":0},{"$f":"IFERROR(PV_Base!T84,0)","v":0},{"$f":"IFERROR(PV_Base!U84,0)","v":0},{"$f":"IFERROR(PV_Base!V84,0)","v":0},{"$f":"IFERROR(PV_Base!W84,0)","v":0},{"$f":"IFERROR(PV_Base!X84,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$13","v":"MULTI1"},null,null,108,null,{"$f":"IFERROR(PV_Base!D109,0)","v":0},{"$f":"IFERROR(PV_Base!E109,0)","v":0},{"$f":"IFERROR(PV_Base!F109,0)","v":0},{"$f":"IFERROR(PV_Base!G109,0)","v":0},{"$f":"IFERROR(PV_Base!H109,0)","v":0},{"$f":"IFERROR(PV_Base!I109,0)","v":0},{"$f":"IFERROR(PV_Base!J109,0)","v":0},{"$f":"IFERROR(PV_Base!K109,0)","v":0},{"$f":"IFERROR(PV_Base!L109,0)","v":0},{"$f":"IFERROR(PV_Base!M109,0)","v":0},{"$f":"IFERROR(PV_Base!N109,0)","v":0},{"$f":"IFERROR(PV_Base!O109,0)","v":0},{"$f":"IFERROR(PV_Base!P109,0)","v":0},{"$f":"IFERROR(PV_Base!Q109,0)","v":0},{"$f":"IFERROR(PV_Base!R109,0)","v":0},{"$f":"IFERROR(PV_Base!S109,0)","v":0},{"$f":"IFERROR(PV_Base!T109,0)","v":0},{"$f":"IFERROR(PV_Base!U109,0)","v":0},{"$f":"IFERROR(PV_Base!V109,0)","v":0},{"$f":"IFERROR(PV_Base!W109,0)","v":0},{"$f":"IFERROR(PV_Base!X109,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$14","v":"MULTI2"},null,null,134,null,{"$f":"IFERROR(PV_Base!D135,0)","v":0},{"$f":"IFERROR(PV_Base!E135,0)","v":0},{"$f":"IFERROR(PV_Base!F135,0)","v":0},{"$f":"IFERROR(PV_Base!G135,0)","v":0},{"$f":"IFERROR(PV_Base!H135,0)","v":0},{"$f":"IFERROR(PV_Base!I135,0)","v":0},{"$f":"IFERROR(PV_Base!J135,0)","v":0},{"$f":"IFERROR(PV_Base!K135,0)","v":0},{"$f":"IFERROR(PV_Base!L135,0)","v":0},{"$f":"IFERROR(PV_Base!M135,0)","v":0},{"$f":"IFERROR(PV_Base!N135,0)","v":0},{"$f":"IFERROR(PV_Base!O135,0)","v":0},{"$f":"IFERROR(PV_Base!P135,0)","v":0},{"$f":"IFERROR(PV_Base!Q135,0)","v":0},{"$f":"IFERROR(PV_Base!R135,0)","v":0},{"$f":"IFERROR(PV_Base!S135,0)","v":0},{"$f":"IFERROR(PV_Base!T135,0)","v":0},{"$f":"IFERROR(PV_Base!U135,0)","v":0},{"$f":"IFERROR(PV_Base!V135,0)","v":0},{"$f":"IFERROR(PV_Base!W135,0)","v":0},{"$f":"IFERROR(PV_Base!X135,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$15","v":"MULTI3"},null,null,160,null,{"$f":"IFERROR(PV_Base!D161,0)","v":0},{"$f":"IFERROR(PV_Base!E161,0)","v":0},{"$f":"IFERROR(PV_Base!F161,0)","v":0},{"$f":"IFERROR(PV_Base!G161,0)","v":0},{"$f":"IFERROR(PV_Base!H161,0)","v":0},{"$f":"IFERROR(PV_Base!I161,0)","v":0},{"$f":"IFERROR(PV_Base!J161,0)","v":0},{"$f":"IFERROR(PV_Base!K161,0)","v":0},{"$f":"IFERROR(PV_Base!L161,0)","v":0},{"$f":"IFERROR(PV_Base!M161,0)","v":0},{"$f":"IFERROR(PV_Base!N161,0)","v":0},{"$f":"IFERROR(PV_Base!O161,0)","v":0},{"$f":"IFERROR(PV_Base!P161,0)","v":0},{"$f":"IFERROR(PV_Base!Q161,0)","v":0},{"$f":"IFERROR(PV_Base!R161,0)","v":0},{"$f":"IFERROR(PV_Base!S161,0)","v":0},{"$f":"IFERROR(PV_Base!T161,0)","v":0},{"$f":"IFERROR(PV_Base!U161,0)","v":0},{"$f":"IFERROR(PV_Base!V161,0)","v":0},{"$f":"IFERROR(PV_Base!W161,0)","v":0},{"$f":"IFERROR(PV_Base!X161,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$16","v":"Other Multilaterals"},null,null,null,null,{"$f":"SUM(F322:F324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Input 4 - External Financing'!B$17","v":"OTH_MULTI1"},null,null,{"$f":"D193+$D$313","v":186},null,{"$f":"IFERROR(PV_Base!D187,0)","v":0},{"$f":"IFERROR(PV_Base!E187,0)","v":0},{"$f":"IFERROR(PV_Base!F187,0)","v":0},{"$f":"IFERROR(PV_Base!G187,0)","v":0},{"$f":"IFERROR(PV_Base!H187,0)","v":0},{"$f":"IFERROR(PV_Base!I187,0)","v":0},{"$f":"IFERROR(PV_Base!J187,0)","v":0},{"$f":"IFERROR(PV_Base!K187,0)","v":0},{"$f":"IFERROR(PV_Base!L187,0)","v":0},{"$f":"IFERROR(PV_Base!M187,0)","v":0},{"$f":"IFERROR(PV_Base!N187,0)","v":0},{"$f":"IFERROR(PV_Base!O187,0)","v":0},{"$f":"IFERROR(PV_Base!P187,0)","v":0},{"$f":"IFERROR(PV_Base!Q187,0)","v":0},{"$f":"IFERROR(PV_Base!R187,0)","v":0},{"$f":"IFERROR(PV_Base!S187,0)","v":0},{"$f":"IFERROR(PV_Base!T187,0)","v":0},{"$f":"IFERROR(PV_Base!U187,0)","v":0},{"$f":"IFERROR(PV_Base!V187,0)","v":0},{"$f":"IFERROR(PV_Base!W187,0)","v":0},{"$f":"IFERROR(PV_Base!X187,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$18","v":"OTH_MULTI2"},null,null,{"$f":"D194+$D$313","v":212},null,{"$f":"IFERROR(PV_Base!D213,0)","v":0},{"$f":"IFERROR(PV_Base!E213,0)","v":0},{"$f":"IFERROR(PV_Base!F213,0)","v":0},{"$f":"IFERROR(PV_Base!G213,0)","v":0},{"$f":"IFERROR(PV_Base!H213,0)","v":0},{"$f":"IFERROR(PV_Base!I213,0)","v":0},{"$f":"IFERROR(PV_Base!J213,0)","v":0},{"$f":"IFERROR(PV_Base!K213,0)","v":0},{"$f":"IFERROR(PV_Base!L213,0)","v":0},{"$f":"IFERROR(PV_Base!M213,0)","v":0},{"$f":"IFERROR(PV_Base!N213,0)","v":0},{"$f":"IFERROR(PV_Base!O213,0)","v":0},{"$f":"IFERROR(PV_Base!P213,0)","v":0},{"$f":"IFERROR(PV_Base!Q213,0)","v":0},{"$f":"IFERROR(PV_Base!R213,0)","v":0},{"$f":"IFERROR(PV_Base!S213,0)","v":0},{"$f":"IFERROR(PV_Base!T213,0)","v":0},{"$f":"IFERROR(PV_Base!U213,0)","v":0},{"$f":"IFERROR(PV_Base!V213,0)","v":0},{"$f":"IFERROR(PV_Base!W213,0)","v":0},{"$f":"IFERROR(PV_Base!X213,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$19","v":"OTH_MULTI3"},null,null,{"$f":"D195+$D$313","v":238},null,{"$f":"IFERROR(PV_Base!D239,0)","v":0},{"$f":"IFERROR(PV_Base!E239,0)","v":0},{"$f":"IFERROR(PV_Base!F239,0)","v":0},{"$f":"IFERROR(PV_Base!G239,0)","v":0},{"$f":"IFERROR(PV_Base!H239,0)","v":0},{"$f":"IFERROR(PV_Base!I239,0)","v":0},{"$f":"IFERROR(PV_Base!J239,0)","v":0},{"$f":"IFERROR(PV_Base!K239,0)","v":0},{"$f":"IFERROR(PV_Base!L239,0)","v":0},{"$f":"IFERROR(PV_Base!M239,0)","v":0},{"$f":"IFERROR(PV_Base!N239,0)","v":0},{"$f":"IFERROR(PV_Base!O239,0)","v":0},{"$f":"IFERROR(PV_Base!P239,0)","v":0},{"$f":"IFERROR(PV_Base!Q239,0)","v":0},{"$f":"IFERROR(PV_Base!R239,0)","v":0},{"$f":"IFERROR(PV_Base!S239,0)","v":0},{"$f":"IFERROR(PV_Base!T239,0)","v":0},{"$f":"IFERROR(PV_Base!U239,0)","v":0},{"$f":"IFERROR(PV_Base!V239,0)","v":0},{"$f":"IFERROR(PV_Base!W239,0)","v":0},{"$f":"IFERROR(PV_Base!X239,0)","v":0}]
[{"$f":"++IF(START!L$10=\"English\",translation!C$623,IF(START!L$10=\"French\",translation!D$623,IF(START!L$10=\"Portuguese\",translation!E$623,translation!F$623)))","v":"Official Bilaterals"},null,null,null,null,{"$f":"F326+F332","v":0},{"$f":"G326+G332","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOM_NEW_OB"]
[{"$f":"'Input 4 - External Financing'!B$21","v":"   Paris Club"},null,null,null,null,{"$f":"+SUM(F327:F331)","v":0},{"$f":"+SUM(G327:G331)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Input 4 - External Financing'!B$22","v":"Export Credit Agencies"},null,null,{"$f":"D198+$D$313","v":264},null,{"$f":"IFERROR(PV_Base!D265,0)","v":0},{"$f":"IFERROR(PV_Base!E265,0)","v":0},{"$f":"IFERROR(PV_Base!F265,0)","v":0},{"$f":"IFERROR(PV_Base!G265,0)","v":0},{"$f":"IFERROR(PV_Base!H265,0)","v":0},{"$f":"IFERROR(PV_Base!I265,0)","v":0},{"$f":"IFERROR(PV_Base!J265,0)","v":0},{"$f":"IFERROR(PV_Base!K265,0)","v":0},{"$f":"IFERROR(PV_Base!L265,0)","v":0},{"$f":"IFERROR(PV_Base!M265,0)","v":0},{"$f":"IFERROR(PV_Base!N265,0)","v":0},{"$f":"IFERROR(PV_Base!O265,0)","v":0},{"$f":"IFERROR(PV_Base!P265,0)","v":0},{"$f":"IFERROR(PV_Base!Q265,0)","v":0},{"$f":"IFERROR(PV_Base!R265,0)","v":0},{"$f":"IFERROR(PV_Base!S265,0)","v":0},{"$f":"IFERROR(PV_Base!T265,0)","v":0},{"$f":"IFERROR(PV_Base!U265,0)","v":0},{"$f":"IFERROR(PV_Base!V265,0)","v":0},{"$f":"IFERROR(PV_Base!W265,0)","v":0},{"$f":"IFERROR(PV_Base!X265,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$23","v":"PC2"},null,null,{"$f":"D199+$D$313","v":290},null,{"$f":"IFERROR(PV_Base!D291,0)","v":0},{"$f":"IFERROR(PV_Base!E291,0)","v":0},{"$f":"IFERROR(PV_Base!F291,0)","v":0},{"$f":"IFERROR(PV_Base!G291,0)","v":0},{"$f":"IFERROR(PV_Base!H291,0)","v":0},{"$f":"IFERROR(PV_Base!I291,0)","v":0},{"$f":"IFERROR(PV_Base!J291,0)","v":0},{"$f":"IFERROR(PV_Base!K291,0)","v":0},{"$f":"IFERROR(PV_Base!L291,0)","v":0},{"$f":"IFERROR(PV_Base!M291,0)","v":0},{"$f":"IFERROR(PV_Base!N291,0)","v":0},{"$f":"IFERROR(PV_Base!O291,0)","v":0},{"$f":"IFERROR(PV_Base!P291,0)","v":0},{"$f":"IFERROR(PV_Base!Q291,0)","v":0},{"$f":"IFERROR(PV_Base!R291,0)","v":0},{"$f":"IFERROR(PV_Base!S291,0)","v":0},{"$f":"IFERROR(PV_Base!T291,0)","v":0},{"$f":"IFERROR(PV_Base!U291,0)","v":0},{"$f":"IFERROR(PV_Base!V291,0)","v":0},{"$f":"IFERROR(PV_Base!W291,0)","v":0},{"$f":"IFERROR(PV_Base!X291,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$24","v":"PC3"},null,null,{"$f":"D200+$D$313","v":316},null,{"$f":"IFERROR(PV_Base!D317,0)","v":0},{"$f":"IFERROR(PV_Base!E317,0)","v":0},{"$f":"IFERROR(PV_Base!F317,0)","v":0},{"$f":"IFERROR(PV_Base!G317,0)","v":0},{"$f":"IFERROR(PV_Base!H317,0)","v":0},{"$f":"IFERROR(PV_Base!I317,0)","v":0},{"$f":"IFERROR(PV_Base!J317,0)","v":0},{"$f":"IFERROR(PV_Base!K317,0)","v":0},{"$f":"IFERROR(PV_Base!L317,0)","v":0},{"$f":"IFERROR(PV_Base!M317,0)","v":0},{"$f":"IFERROR(PV_Base!N317,0)","v":0},{"$f":"IFERROR(PV_Base!O317,0)","v":0},{"$f":"IFERROR(PV_Base!P317,0)","v":0},{"$f":"IFERROR(PV_Base!Q317,0)","v":0},{"$f":"IFERROR(PV_Base!R317,0)","v":0},{"$f":"IFERROR(PV_Base!S317,0)","v":0},{"$f":"IFERROR(PV_Base!T317,0)","v":0},{"$f":"IFERROR(PV_Base!U317,0)","v":0},{"$f":"IFERROR(PV_Base!V317,0)","v":0},{"$f":"IFERROR(PV_Base!W317,0)","v":0},{"$f":"IFERROR(PV_Base!X317,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$25","v":"PC4"},null,null,{"$f":"D201+$D$313","v":342},null,{"$f":"IFERROR(PV_Base!D343,0)","v":0},{"$f":"IFERROR(PV_Base!E343,0)","v":0},{"$f":"IFERROR(PV_Base!F343,0)","v":0},{"$f":"IFERROR(PV_Base!G343,0)","v":0},{"$f":"IFERROR(PV_Base!H343,0)","v":0},{"$f":"IFERROR(PV_Base!I343,0)","v":0},{"$f":"IFERROR(PV_Base!J343,0)","v":0},{"$f":"IFERROR(PV_Base!K343,0)","v":0},{"$f":"IFERROR(PV_Base!L343,0)","v":0},{"$f":"IFERROR(PV_Base!M343,0)","v":0},{"$f":"IFERROR(PV_Base!N343,0)","v":0},{"$f":"IFERROR(PV_Base!O343,0)","v":0},{"$f":"IFERROR(PV_Base!P343,0)","v":0},{"$f":"IFERROR(PV_Base!Q343,0)","v":0},{"$f":"IFERROR(PV_Base!R343,0)","v":0},{"$f":"IFERROR(PV_Base!S343,0)","v":0},{"$f":"IFERROR(PV_Base!T343,0)","v":0},{"$f":"IFERROR(PV_Base!U343,0)","v":0},{"$f":"IFERROR(PV_Base!V343,0)","v":0},{"$f":"IFERROR(PV_Base!W343,0)","v":0},{"$f":"IFERROR(PV_Base!X343,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$26","v":"PC5"},null,null,{"$f":"D202+$D$313","v":368},null,{"$f":"IFERROR(PV_Base!D369,0)","v":0},{"$f":"IFERROR(PV_Base!E369,0)","v":0},{"$f":"IFERROR(PV_Base!F369,0)","v":0},{"$f":"IFERROR(PV_Base!G369,0)","v":0},{"$f":"IFERROR(PV_Base!H369,0)","v":0},{"$f":"IFERROR(PV_Base!I369,0)","v":0},{"$f":"IFERROR(PV_Base!J369,0)","v":0},{"$f":"IFERROR(PV_Base!K369,0)","v":0},{"$f":"IFERROR(PV_Base!L369,0)","v":0},{"$f":"IFERROR(PV_Base!M369,0)","v":0},{"$f":"IFERROR(PV_Base!N369,0)","v":0},{"$f":"IFERROR(PV_Base!O369,0)","v":0},{"$f":"IFERROR(PV_Base!P369,0)","v":0},{"$f":"IFERROR(PV_Base!Q369,0)","v":0},{"$f":"IFERROR(PV_Base!R369,0)","v":0},{"$f":"IFERROR(PV_Base!S369,0)","v":0},{"$f":"IFERROR(PV_Base!T369,0)","v":0},{"$f":"IFERROR(PV_Base!U369,0)","v":0},{"$f":"IFERROR(PV_Base!V369,0)","v":0},{"$f":"IFERROR(PV_Base!W369,0)","v":0},{"$f":"IFERROR(PV_Base!X369,0)","v":0}]
[{"$f":"++IF(START!L$10=\"English\",translation!C$628,IF(START!L$10=\"French\",translation!D$628,IF(START!L$10=\"Portuguese\",translation!E$628,translation!F$628)))","v":"   Non-Paris Club"},null,null,null,null,{"$f":"+SUM(F333:F337)","v":0},{"$f":"+SUM(G333:G337)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Input 4 - External Financing'!B$28","v":"Export Import Bank of NPC"},null,null,{"$f":"D204+$D$313","v":394},null,{"$f":"IFERROR(PV_Base!D395,0)","v":0},{"$f":"IFERROR(PV_Base!E395,0)","v":0},{"$f":"IFERROR(PV_Base!F395,0)","v":0},{"$f":"IFERROR(PV_Base!G395,0)","v":0},{"$f":"IFERROR(PV_Base!H395,0)","v":0},{"$f":"IFERROR(PV_Base!I395,0)","v":0},{"$f":"IFERROR(PV_Base!J395,0)","v":0},{"$f":"IFERROR(PV_Base!K395,0)","v":0},{"$f":"IFERROR(PV_Base!L395,0)","v":0},{"$f":"IFERROR(PV_Base!M395,0)","v":0},{"$f":"IFERROR(PV_Base!N395,0)","v":0},{"$f":"IFERROR(PV_Base!O395,0)","v":0},{"$f":"IFERROR(PV_Base!P395,0)","v":0},{"$f":"IFERROR(PV_Base!Q395,0)","v":0},{"$f":"IFERROR(PV_Base!R395,0)","v":0},{"$f":"IFERROR(PV_Base!S395,0)","v":0},{"$f":"IFERROR(PV_Base!T395,0)","v":0},{"$f":"IFERROR(PV_Base!U395,0)","v":0},{"$f":"IFERROR(PV_Base!V395,0)","v":0},{"$f":"IFERROR(PV_Base!W395,0)","v":0},{"$f":"IFERROR(PV_Base!X395,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$29","v":"NPC2"},null,null,{"$f":"D205+$D$313","v":420},null,{"$f":"IFERROR(PV_Base!D421,0)","v":0},{"$f":"IFERROR(PV_Base!E421,0)","v":0},{"$f":"IFERROR(PV_Base!F421,0)","v":0},{"$f":"IFERROR(PV_Base!G421,0)","v":0},{"$f":"IFERROR(PV_Base!H421,0)","v":0},{"$f":"IFERROR(PV_Base!I421,0)","v":0},{"$f":"IFERROR(PV_Base!J421,0)","v":0},{"$f":"IFERROR(PV_Base!K421,0)","v":0},{"$f":"IFERROR(PV_Base!L421,0)","v":0},{"$f":"IFERROR(PV_Base!M421,0)","v":0},{"$f":"IFERROR(PV_Base!N421,0)","v":0},{"$f":"IFERROR(PV_Base!O421,0)","v":0},{"$f":"IFERROR(PV_Base!P421,0)","v":0},{"$f":"IFERROR(PV_Base!Q421,0)","v":0},{"$f":"IFERROR(PV_Base!R421,0)","v":0},{"$f":"IFERROR(PV_Base!S421,0)","v":0},{"$f":"IFERROR(PV_Base!T421,0)","v":0},{"$f":"IFERROR(PV_Base!U421,0)","v":0},{"$f":"IFERROR(PV_Base!V421,0)","v":0},{"$f":"IFERROR(PV_Base!W421,0)","v":0},{"$f":"IFERROR(PV_Base!X421,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$30","v":"NPC3"},null,null,{"$f":"D206+$D$313","v":446},null,{"$f":"IFERROR(PV_Base!D447,0)","v":0},{"$f":"IFERROR(PV_Base!E447,0)","v":0},{"$f":"IFERROR(PV_Base!F447,0)","v":0},{"$f":"IFERROR(PV_Base!G447,0)","v":0},{"$f":"IFERROR(PV_Base!H447,0)","v":0},{"$f":"IFERROR(PV_Base!I447,0)","v":0},{"$f":"IFERROR(PV_Base!J447,0)","v":0},{"$f":"IFERROR(PV_Base!K447,0)","v":0},{"$f":"IFERROR(PV_Base!L447,0)","v":0},{"$f":"IFERROR(PV_Base!M447,0)","v":0},{"$f":"IFERROR(PV_Base!N447,0)","v":0},{"$f":"IFERROR(PV_Base!O447,0)","v":0},{"$f":"IFERROR(PV_Base!P447,0)","v":0},{"$f":"IFERROR(PV_Base!Q447,0)","v":0},{"$f":"IFERROR(PV_Base!R447,0)","v":0},{"$f":"IFERROR(PV_Base!S447,0)","v":0},{"$f":"IFERROR(PV_Base!T447,0)","v":0},{"$f":"IFERROR(PV_Base!U447,0)","v":0},{"$f":"IFERROR(PV_Base!V447,0)","v":0},{"$f":"IFERROR(PV_Base!W447,0)","v":0},{"$f":"IFERROR(PV_Base!X447,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$31","v":"NPC4"},null,null,{"$f":"D207+$D$313","v":472},null,{"$f":"IFERROR(PV_Base!D473,0)","v":0},{"$f":"IFERROR(PV_Base!E473,0)","v":0},{"$f":"IFERROR(PV_Base!F473,0)","v":0},{"$f":"IFERROR(PV_Base!G473,0)","v":0},{"$f":"IFERROR(PV_Base!H473,0)","v":0},{"$f":"IFERROR(PV_Base!I473,0)","v":0},{"$f":"IFERROR(PV_Base!J473,0)","v":0},{"$f":"IFERROR(PV_Base!K473,0)","v":0},{"$f":"IFERROR(PV_Base!L473,0)","v":0},{"$f":"IFERROR(PV_Base!M473,0)","v":0},{"$f":"IFERROR(PV_Base!N473,0)","v":0},{"$f":"IFERROR(PV_Base!O473,0)","v":0},{"$f":"IFERROR(PV_Base!P473,0)","v":0},{"$f":"IFERROR(PV_Base!Q473,0)","v":0},{"$f":"IFERROR(PV_Base!R473,0)","v":0},{"$f":"IFERROR(PV_Base!S473,0)","v":0},{"$f":"IFERROR(PV_Base!T473,0)","v":0},{"$f":"IFERROR(PV_Base!U473,0)","v":0},{"$f":"IFERROR(PV_Base!V473,0)","v":0},{"$f":"IFERROR(PV_Base!W473,0)","v":0},{"$f":"IFERROR(PV_Base!X473,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$32","v":"NPC5"},null,null,{"$f":"D208+$D$313","v":498},null,{"$f":"IFERROR(PV_Base!D499,0)","v":0},{"$f":"IFERROR(PV_Base!E499,0)","v":0},{"$f":"IFERROR(PV_Base!F499,0)","v":0},{"$f":"IFERROR(PV_Base!G499,0)","v":0},{"$f":"IFERROR(PV_Base!H499,0)","v":0},{"$f":"IFERROR(PV_Base!I499,0)","v":0},{"$f":"IFERROR(PV_Base!J499,0)","v":0},{"$f":"IFERROR(PV_Base!K499,0)","v":0},{"$f":"IFERROR(PV_Base!L499,0)","v":0},{"$f":"IFERROR(PV_Base!M499,0)","v":0},{"$f":"IFERROR(PV_Base!N499,0)","v":0},{"$f":"IFERROR(PV_Base!O499,0)","v":0},{"$f":"IFERROR(PV_Base!P499,0)","v":0},{"$f":"IFERROR(PV_Base!Q499,0)","v":0},{"$f":"IFERROR(PV_Base!R499,0)","v":0},{"$f":"IFERROR(PV_Base!S499,0)","v":0},{"$f":"IFERROR(PV_Base!T499,0)","v":0},{"$f":"IFERROR(PV_Base!U499,0)","v":0},{"$f":"IFERROR(PV_Base!V499,0)","v":0},{"$f":"IFERROR(PV_Base!W499,0)","v":0},{"$f":"IFERROR(PV_Base!X499,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$33","v":"Commercial"},null,null,null,null,{"$f":"+SUM(F339:F343)","v":0},{"$f":"+SUM(G339:G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOM_NEW_COM"]
[{"$f":"'Input 4 - External Financing'!B$34","v":"Eurobond"},null,null,{"$f":"D210+$D$313","v":524},null,{"$f":"IFERROR(PV_Base!D525,0)","v":0},{"$f":"IFERROR(PV_Base!E525,0)","v":0},{"$f":"IFERROR(PV_Base!F525,0)","v":0},{"$f":"IFERROR(PV_Base!G525,0)","v":0},{"$f":"IFERROR(PV_Base!H525,0)","v":0},{"$f":"IFERROR(PV_Base!I525,0)","v":0},{"$f":"IFERROR(PV_Base!J525,0)","v":0},{"$f":"IFERROR(PV_Base!K525,0)","v":0},{"$f":"IFERROR(PV_Base!L525,0)","v":0},{"$f":"IFERROR(PV_Base!M525,0)","v":0},{"$f":"IFERROR(PV_Base!N525,0)","v":0},{"$f":"IFERROR(PV_Base!O525,0)","v":0},{"$f":"IFERROR(PV_Base!P525,0)","v":0},{"$f":"IFERROR(PV_Base!Q525,0)","v":0},{"$f":"IFERROR(PV_Base!R525,0)","v":0},{"$f":"IFERROR(PV_Base!S525,0)","v":0},{"$f":"IFERROR(PV_Base!T525,0)","v":0},{"$f":"IFERROR(PV_Base!U525,0)","v":0},{"$f":"IFERROR(PV_Base!V525,0)","v":0},{"$f":"IFERROR(PV_Base!W525,0)","v":0},{"$f":"IFERROR(PV_Base!X525,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$35","v":"Commecial Bank"},null,null,{"$f":"D211+$D$313","v":550},null,{"$f":"IFERROR(PV_Base!D551,0)","v":0},{"$f":"IFERROR(PV_Base!E551,0)","v":0},{"$f":"IFERROR(PV_Base!F551,0)","v":0},{"$f":"IFERROR(PV_Base!G551,0)","v":0},{"$f":"IFERROR(PV_Base!H551,0)","v":0},{"$f":"IFERROR(PV_Base!I551,0)","v":0},{"$f":"IFERROR(PV_Base!J551,0)","v":0},{"$f":"IFERROR(PV_Base!K551,0)","v":0},{"$f":"IFERROR(PV_Base!L551,0)","v":0},{"$f":"IFERROR(PV_Base!M551,0)","v":0},{"$f":"IFERROR(PV_Base!N551,0)","v":0},{"$f":"IFERROR(PV_Base!O551,0)","v":0},{"$f":"IFERROR(PV_Base!P551,0)","v":0},{"$f":"IFERROR(PV_Base!Q551,0)","v":0},{"$f":"IFERROR(PV_Base!R551,0)","v":0},{"$f":"IFERROR(PV_Base!S551,0)","v":0},{"$f":"IFERROR(PV_Base!T551,0)","v":0},{"$f":"IFERROR(PV_Base!U551,0)","v":0},{"$f":"IFERROR(PV_Base!V551,0)","v":0},{"$f":"IFERROR(PV_Base!W551,0)","v":0},{"$f":"IFERROR(PV_Base!X551,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$36","v":"COM3"},null,null,{"$f":"D212+$D$313","v":576},null,{"$f":"IFERROR(PV_Base!D577,0)","v":0},{"$f":"IFERROR(PV_Base!E577,0)","v":0},{"$f":"IFERROR(PV_Base!F577,0)","v":0},{"$f":"IFERROR(PV_Base!G577,0)","v":0},{"$f":"IFERROR(PV_Base!H577,0)","v":0},{"$f":"IFERROR(PV_Base!I577,0)","v":0},{"$f":"IFERROR(PV_Base!J577,0)","v":0},{"$f":"IFERROR(PV_Base!K577,0)","v":0},{"$f":"IFERROR(PV_Base!L577,0)","v":0},{"$f":"IFERROR(PV_Base!M577,0)","v":0},{"$f":"IFERROR(PV_Base!N577,0)","v":0},{"$f":"IFERROR(PV_Base!O577,0)","v":0},{"$f":"IFERROR(PV_Base!P577,0)","v":0},{"$f":"IFERROR(PV_Base!Q577,0)","v":0},{"$f":"IFERROR(PV_Base!R577,0)","v":0},{"$f":"IFERROR(PV_Base!S577,0)","v":0},{"$f":"IFERROR(PV_Base!T577,0)","v":0},{"$f":"IFERROR(PV_Base!U577,0)","v":0},{"$f":"IFERROR(PV_Base!V577,0)","v":0},{"$f":"IFERROR(PV_Base!W577,0)","v":0},{"$f":"IFERROR(PV_Base!X577,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$37","v":"COM4"},null,null,{"$f":"D213+$D$313","v":602},null,{"$f":"IFERROR(PV_Base!D603,0)","v":0},{"$f":"IFERROR(PV_Base!E603,0)","v":0},{"$f":"IFERROR(PV_Base!F603,0)","v":0},{"$f":"IFERROR(PV_Base!G603,0)","v":0},{"$f":"IFERROR(PV_Base!H603,0)","v":0},{"$f":"IFERROR(PV_Base!I603,0)","v":0},{"$f":"IFERROR(PV_Base!J603,0)","v":0},{"$f":"IFERROR(PV_Base!K603,0)","v":0},{"$f":"IFERROR(PV_Base!L603,0)","v":0},{"$f":"IFERROR(PV_Base!M603,0)","v":0},{"$f":"IFERROR(PV_Base!N603,0)","v":0},{"$f":"IFERROR(PV_Base!O603,0)","v":0},{"$f":"IFERROR(PV_Base!P603,0)","v":0},{"$f":"IFERROR(PV_Base!Q603,0)","v":0},{"$f":"IFERROR(PV_Base!R603,0)","v":0},{"$f":"IFERROR(PV_Base!S603,0)","v":0},{"$f":"IFERROR(PV_Base!T603,0)","v":0},{"$f":"IFERROR(PV_Base!U603,0)","v":0},{"$f":"IFERROR(PV_Base!V603,0)","v":0},{"$f":"IFERROR(PV_Base!W603,0)","v":0},{"$f":"IFERROR(PV_Base!X603,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$38","v":"COM5"},null,null,{"$f":"D214+$D$313","v":628},null,{"$f":"IFERROR(PV_Base!D629,0)","v":0},{"$f":"IFERROR(PV_Base!E629,0)","v":0},{"$f":"IFERROR(PV_Base!F629,0)","v":0},{"$f":"IFERROR(PV_Base!G629,0)","v":0},{"$f":"IFERROR(PV_Base!H629,0)","v":0},{"$f":"IFERROR(PV_Base!I629,0)","v":0},{"$f":"IFERROR(PV_Base!J629,0)","v":0},{"$f":"IFERROR(PV_Base!K629,0)","v":0},{"$f":"IFERROR(PV_Base!L629,0)","v":0},{"$f":"IFERROR(PV_Base!M629,0)","v":0},{"$f":"IFERROR(PV_Base!N629,0)","v":0},{"$f":"IFERROR(PV_Base!O629,0)","v":0},{"$f":"IFERROR(PV_Base!P629,0)","v":0},{"$f":"IFERROR(PV_Base!Q629,0)","v":0},{"$f":"IFERROR(PV_Base!R629,0)","v":0},{"$f":"IFERROR(PV_Base!S629,0)","v":0},{"$f":"IFERROR(PV_Base!T629,0)","v":0},{"$f":"IFERROR(PV_Base!U629,0)","v":0},{"$f":"IFERROR(PV_Base!V629,0)","v":0},{"$f":"IFERROR(PV_Base!W629,0)","v":0},{"$f":"IFERROR(PV_Base!X629,0)","v":0}]
[{"$f":"A$49","v":"Locally-issued debt held by non-residents - please ignore on a currency basis"},null,null,null,null,{"$f":"F345+F349","v":0},{"$f":"G345+G349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$102","v":"Denominated in local currency (LC)"},null,null,null,null,{"$f":"SUM(F346:F348)","v":0},{"$f":"SUM(G346:G348)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$103","v":"Bonds (1 to 3 years)-LC"},null,null,null,null,{"$f":"IFERROR(PV_LC_NR1!D14,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!E14,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!F14,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!G14,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!H14,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!I14,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!J14,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!K14,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!L14,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!M14,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!N14,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!O14,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!P14,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!Q14,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!R14,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!S14,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!T14,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!U14,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!V14,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!W14,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!X14,0)","v":0}]
[{"$f":"A$104","v":"Bonds (4 to 7 years)-LC"},null,null,null,null,{"$f":"IFERROR(PV_LC_NR2!D14,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!E14,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!F14,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!G14,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!H14,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!I14,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!J14,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!K14,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!L14,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!M14,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!N14,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!O14,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!P14,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!Q14,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!R14,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!S14,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!T14,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!U14,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!V14,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!W14,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!X14,0)","v":0}]
[{"$f":"A$105","v":"Bonds (beyond 7 years)-LC"},null,null,null,null,{"$f":"IFERROR(PV_LC_NR3!D14,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!E14,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!F14,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!G14,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!H14,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!I14,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!J14,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!K14,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!L14,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!M14,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!N14,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!O14,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!P14,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!Q14,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!R14,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!S14,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!T14,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!U14,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!V14,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!W14,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!X14,0)","v":0}]
[{"$f":"A$106","v":"Denominated in foreign currency (FX) - External debt"},null,null,null,null,{"$f":"SUM(F350:F352)","v":0},{"$f":"SUM(G350:G352)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$107","v":"Bonds (1 to 3 years)-FX"},null,null,{"$f":"D221+$D$313","v":654},null,{"$f":"IFERROR(PV_Base!D655,0)","v":0},{"$f":"IFERROR(PV_Base!E655,0)","v":0},{"$f":"IFERROR(PV_Base!F655,0)","v":0},{"$f":"IFERROR(PV_Base!G655,0)","v":0},{"$f":"IFERROR(PV_Base!H655,0)","v":0},{"$f":"IFERROR(PV_Base!I655,0)","v":0},{"$f":"IFERROR(PV_Base!J655,0)","v":0},{"$f":"IFERROR(PV_Base!K655,0)","v":0},{"$f":"IFERROR(PV_Base!L655,0)","v":0},{"$f":"IFERROR(PV_Base!M655,0)","v":0},{"$f":"IFERROR(PV_Base!N655,0)","v":0},{"$f":"IFERROR(PV_Base!O655,0)","v":0},{"$f":"IFERROR(PV_Base!P655,0)","v":0},{"$f":"IFERROR(PV_Base!Q655,0)","v":0},{"$f":"IFERROR(PV_Base!R655,0)","v":0},{"$f":"IFERROR(PV_Base!S655,0)","v":0},{"$f":"IFERROR(PV_Base!T655,0)","v":0},{"$f":"IFERROR(PV_Base!U655,0)","v":0},{"$f":"IFERROR(PV_Base!V655,0)","v":0},{"$f":"IFERROR(PV_Base!W655,0)","v":0},{"$f":"IFERROR(PV_Base!X655,0)","v":0}]
[{"$f":"A$108","v":"Bonds (4 to 7 years)-FX"},null,null,{"$f":"D222+$D$313","v":680},null,{"$f":"IFERROR(PV_Base!D681,0)","v":0},{"$f":"IFERROR(PV_Base!E681,0)","v":0},{"$f":"IFERROR(PV_Base!F681,0)","v":0},{"$f":"IFERROR(PV_Base!G681,0)","v":0},{"$f":"IFERROR(PV_Base!H681,0)","v":0},{"$f":"IFERROR(PV_Base!I681,0)","v":0},{"$f":"IFERROR(PV_Base!J681,0)","v":0},{"$f":"IFERROR(PV_Base!K681,0)","v":0},{"$f":"IFERROR(PV_Base!L681,0)","v":0},{"$f":"IFERROR(PV_Base!M681,0)","v":0},{"$f":"IFERROR(PV_Base!N681,0)","v":0},{"$f":"IFERROR(PV_Base!O681,0)","v":0},{"$f":"IFERROR(PV_Base!P681,0)","v":0},{"$f":"IFERROR(PV_Base!Q681,0)","v":0},{"$f":"IFERROR(PV_Base!R681,0)","v":0},{"$f":"IFERROR(PV_Base!S681,0)","v":0},{"$f":"IFERROR(PV_Base!T681,0)","v":0},{"$f":"IFERROR(PV_Base!U681,0)","v":0},{"$f":"IFERROR(PV_Base!V681,0)","v":0},{"$f":"IFERROR(PV_Base!W681,0)","v":0},{"$f":"IFERROR(PV_Base!X681,0)","v":0}]
[{"$f":"A$109","v":"Bonds (beyond 7 years)-FX"},null,null,{"$f":"D223+$D$313","v":706},null,{"$f":"IFERROR(PV_Base!D707,0)","v":0},{"$f":"IFERROR(PV_Base!E707,0)","v":0},{"$f":"IFERROR(PV_Base!F707,0)","v":0},{"$f":"IFERROR(PV_Base!G707,0)","v":0},{"$f":"IFERROR(PV_Base!H707,0)","v":0},{"$f":"IFERROR(PV_Base!I707,0)","v":0},{"$f":"IFERROR(PV_Base!J707,0)","v":0},{"$f":"IFERROR(PV_Base!K707,0)","v":0},{"$f":"IFERROR(PV_Base!L707,0)","v":0},{"$f":"IFERROR(PV_Base!M707,0)","v":0},{"$f":"IFERROR(PV_Base!N707,0)","v":0},{"$f":"IFERROR(PV_Base!O707,0)","v":0},{"$f":"IFERROR(PV_Base!P707,0)","v":0},{"$f":"IFERROR(PV_Base!Q707,0)","v":0},{"$f":"IFERROR(PV_Base!R707,0)","v":0},{"$f":"IFERROR(PV_Base!S707,0)","v":0},{"$f":"IFERROR(PV_Base!T707,0)","v":0},{"$f":"IFERROR(PV_Base!U707,0)","v":0},{"$f":"IFERROR(PV_Base!V707,0)","v":0},{"$f":"IFERROR(PV_Base!W707,0)","v":0},{"$f":"IFERROR(PV_Base!X707,0)","v":0}]
[{"$f":"A$110","v":"Locally-issued debt"}]
[{"$f":"A$111","v":"Denominated in foreign currency (FX) - External debt"},null,null,null,null,{"$f":"SUM(F355:F357)","v":0},{"$f":"SUM(G355:G357)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$112","v":"Bonds (1 to 3 years)-FX"},null,null,{"$f":"D226+$D$313","v":732},null,{"$f":"IFERROR(PV_Base!D733,0)","v":0},{"$f":"IFERROR(PV_Base!E733,0)","v":0},{"$f":"IFERROR(PV_Base!F733,0)","v":0},{"$f":"IFERROR(PV_Base!G733,0)","v":0},{"$f":"IFERROR(PV_Base!H733,0)","v":0},{"$f":"IFERROR(PV_Base!I733,0)","v":0},{"$f":"IFERROR(PV_Base!J733,0)","v":0},{"$f":"IFERROR(PV_Base!K733,0)","v":0},{"$f":"IFERROR(PV_Base!L733,0)","v":0},{"$f":"IFERROR(PV_Base!M733,0)","v":0},{"$f":"IFERROR(PV_Base!N733,0)","v":0},{"$f":"IFERROR(PV_Base!O733,0)","v":0},{"$f":"IFERROR(PV_Base!P733,0)","v":0},{"$f":"IFERROR(PV_Base!Q733,0)","v":0},{"$f":"IFERROR(PV_Base!R733,0)","v":0},{"$f":"IFERROR(PV_Base!S733,0)","v":0},{"$f":"IFERROR(PV_Base!T733,0)","v":0},{"$f":"IFERROR(PV_Base!U733,0)","v":0},{"$f":"IFERROR(PV_Base!V733,0)","v":0},{"$f":"IFERROR(PV_Base!W733,0)","v":0},{"$f":"IFERROR(PV_Base!X733,0)","v":0}]
[{"$f":"A$113","v":"Bonds (4 to 7 years)-FX"},null,null,{"$f":"D227+$D$313","v":758},null,{"$f":"IFERROR(PV_Base!D759,0)","v":0},{"$f":"IFERROR(PV_Base!E759,0)","v":0},{"$f":"IFERROR(PV_Base!F759,0)","v":0},{"$f":"IFERROR(PV_Base!G759,0)","v":0},{"$f":"IFERROR(PV_Base!H759,0)","v":0},{"$f":"IFERROR(PV_Base!I759,0)","v":0},{"$f":"IFERROR(PV_Base!J759,0)","v":0},{"$f":"IFERROR(PV_Base!K759,0)","v":0},{"$f":"IFERROR(PV_Base!L759,0)","v":0},{"$f":"IFERROR(PV_Base!M759,0)","v":0},{"$f":"IFERROR(PV_Base!N759,0)","v":0},{"$f":"IFERROR(PV_Base!O759,0)","v":0},{"$f":"IFERROR(PV_Base!P759,0)","v":0},{"$f":"IFERROR(PV_Base!Q759,0)","v":0},{"$f":"IFERROR(PV_Base!R759,0)","v":0},{"$f":"IFERROR(PV_Base!S759,0)","v":0},{"$f":"IFERROR(PV_Base!T759,0)","v":0},{"$f":"IFERROR(PV_Base!U759,0)","v":0},{"$f":"IFERROR(PV_Base!V759,0)","v":0},{"$f":"IFERROR(PV_Base!W759,0)","v":0},{"$f":"IFERROR(PV_Base!X759,0)","v":0}]
[{"$f":"A$114","v":"Bonds (beyond 7 years)-FX"},null,null,{"$f":"D228+$D$313","v":784},null,{"$f":"IFERROR(PV_Base!D785,0)","v":0},{"$f":"IFERROR(PV_Base!E785,0)","v":0},{"$f":"IFERROR(PV_Base!F785,0)","v":0},{"$f":"IFERROR(PV_Base!G785,0)","v":0},{"$f":"IFERROR(PV_Base!H785,0)","v":0},{"$f":"IFERROR(PV_Base!I785,0)","v":0},{"$f":"IFERROR(PV_Base!J785,0)","v":0},{"$f":"IFERROR(PV_Base!K785,0)","v":0},{"$f":"IFERROR(PV_Base!L785,0)","v":0},{"$f":"IFERROR(PV_Base!M785,0)","v":0},{"$f":"IFERROR(PV_Base!N785,0)","v":0},{"$f":"IFERROR(PV_Base!O785,0)","v":0},{"$f":"IFERROR(PV_Base!P785,0)","v":0},{"$f":"IFERROR(PV_Base!Q785,0)","v":0},{"$f":"IFERROR(PV_Base!R785,0)","v":0},{"$f":"IFERROR(PV_Base!S785,0)","v":0},{"$f":"IFERROR(PV_Base!T785,0)","v":0},{"$f":"IFERROR(PV_Base!U785,0)","v":0},{"$f":"IFERROR(PV_Base!V785,0)","v":0},{"$f":"IFERROR(PV_Base!W785,0)","v":0},{"$f":"IFERROR(PV_Base!X785,0)","v":0}]
[]
[{"$f":"++IF(START!L10=\"English\",translation!C670,IF(START!L10=\"French\",translation!D670,IF(START!L10=\"Portuguese\",translation!E670,translation!F670)))","v":"Nominal value (=PV) of ST debt (excluding locally-issued debt)"},null,null,null,{"$f":"'Input 3 - Macro-Debt data(DMX)'!W52","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!X52","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!Y52","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!Z52","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AA52","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AB52","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AC52","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AD52","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AE52","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AF52","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AG52","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AH52","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AI52","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AJ52","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AK52","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AL52","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AM52","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AN52","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AO52","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AP52","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AQ52","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AR52","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOM_NEW_ST"]
[{"$f":"++IF(START!L10=\"English\",translation!C671,IF(START!L10=\"French\",translation!D671,IF(START!L10=\"Portuguese\",translation!E671,translation!F671)))","v":"Interest"},null,null,null,0,{"$f":"E359*'Input 4 - External Financing'!$F$41","v":0},{"$f":"F359*'Input 4 - External Financing'!$F$41","v":0},{"$f":"G359*'Input 4 - External Financing'!$F$41","v":0},{"$f":"H359*'Input 4 - External Financing'!$F$41","v":0},{"$f":"I359*'Input 4 - External Financing'!$F$41","v":0},{"$f":"J359*'Input 4 - External Financing'!$F$41","v":0},{"$f":"K359*'Input 4 - External Financing'!$F$41","v":0},{"$f":"L359*'Input 4 - External Financing'!$F$41","v":0},{"$f":"M359*'Input 4 - External Financing'!$F$41","v":0},{"$f":"N359*'Input 4 - External Financing'!$F$41","v":0},{"$f":"O359*'Input 4 - External Financing'!$F$41","v":0},{"$f":"P359*'Input 4 - External Financing'!$F$41","v":0},{"$f":"Q359*'Input 4 - External Financing'!$F$41","v":0},{"$f":"R359*'Input 4 - External Financing'!$F$41","v":0},{"$f":"S359*'Input 4 - External Financing'!$F$41","v":0},{"$f":"T359*'Input 4 - External Financing'!$F$41","v":0},{"$f":"U359*'Input 4 - External Financing'!$F$41","v":0},{"$f":"V359*'Input 4 - External Financing'!$F$41","v":0},{"$f":"W359*'Input 4 - External Financing'!$F$41","v":0},{"$f":"X359*'Input 4 - External Financing'!$F$41","v":0},{"$f":"Y359*'Input 4 - External Financing'!$F$41","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOM_NEW_ST_I"]
[null,null,null,null,{"$f":"\"Note: interest associated with \"&E1-1&\" ST debt should be included in aggregate data.\"","v":"Note: interest associated with 2017 ST debt should be included in aggregate data."}]
[{"$f":"++IF(START!L10=\"English\",translation!C672,IF(START!L10=\"French\",translation!D672,IF(START!L10=\"Portuguese\",translation!E672,translation!F672)))","v":"Nominal value (=PV) of ST debt (locally-issued debt)"},null,null,null,0,{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!J191+'Input 5 - Local-debt Financing'!J193)/F382,'Input 5 - Local-debt Financing'!J188/F382)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!K191+'Input 5 - Local-debt Financing'!K193)/G382,'Input 5 - Local-debt Financing'!K188/G382)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!L191+'Input 5 - Local-debt Financing'!L193)/H382,'Input 5 - Local-debt Financing'!L188/H382)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!M191+'Input 5 - Local-debt Financing'!M193)/I382,'Input 5 - Local-debt Financing'!M188/I382)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!N191+'Input 5 - Local-debt Financing'!N193)/J382,'Input 5 - Local-debt Financing'!N188/J382)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!O191+'Input 5 - Local-debt Financing'!O193)/K382,'Input 5 - Local-debt Financing'!O188/K382)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!P191+'Input 5 - Local-debt Financing'!P193)/L382,'Input 5 - Local-debt Financing'!P188/L382)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!Q191+'Input 5 - Local-debt Financing'!Q193)/M382,'Input 5 - Local-debt Financing'!Q188/M382)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!R191+'Input 5 - Local-debt Financing'!R193)/N382,'Input 5 - Local-debt Financing'!R188/N382)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!S191+'Input 5 - Local-debt Financing'!S193)/O382,'Input 5 - Local-debt Financing'!S188/O382)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!T191+'Input 5 - Local-debt Financing'!T193)/P382,'Input 5 - Local-debt Financing'!T188/P382)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!U191+'Input 5 - Local-debt Financing'!U193)/Q382,'Input 5 - Local-debt Financing'!U188/Q382)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!V191+'Input 5 - Local-debt Financing'!V193)/R382,'Input 5 - Local-debt Financing'!V188/R382)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!W191+'Input 5 - Local-debt Financing'!W193)/S382,'Input 5 - Local-debt Financing'!W188/S382)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!X191+'Input 5 - Local-debt Financing'!X193)/T382,'Input 5 - Local-debt Financing'!X188/T382)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!Y191+'Input 5 - Local-debt Financing'!Y193)/U382,'Input 5 - Local-debt Financing'!Y188/U382)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!Z191+'Input 5 - Local-debt Financing'!Z193)/V382,'Input 5 - Local-debt Financing'!Z188/V382)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!AA191+'Input 5 - Local-debt Financing'!AA193)/W382,'Input 5 - Local-debt Financing'!AA188/W382)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!AB191+'Input 5 - Local-debt Financing'!AB193)/X382,'Input 5 - Local-debt Financing'!AB188/X382)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!AC191+'Input 5 - Local-debt Financing'!AC193)/Y382,'Input 5 - Local-debt Financing'!AC188/Y382)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!AD191+'Input 5 - Local-debt Financing'!AD193)/Z382,'Input 5 - Local-debt Financing'!AD188/Z382)","v":{"$error":"#DIV/0!"}}]
["Principal",null,null,null,0,0,{"$f":"+IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!J191+'Input 5 - Local-debt Financing'!J193)/G383,'Input 5 - Local-debt Financing'!J188/G383)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!K191+'Input 5 - Local-debt Financing'!K193)/H383,'Input 5 - Local-debt Financing'!K188/H383)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!L191+'Input 5 - Local-debt Financing'!L193)/I383,'Input 5 - Local-debt Financing'!L188/I383)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!M191+'Input 5 - Local-debt Financing'!M193)/J383,'Input 5 - Local-debt Financing'!M188/J383)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!N191+'Input 5 - Local-debt Financing'!N193)/K383,'Input 5 - Local-debt Financing'!N188/K383)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!O191+'Input 5 - Local-debt Financing'!O193)/L383,'Input 5 - Local-debt Financing'!O188/L383)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!P191+'Input 5 - Local-debt Financing'!P193)/M383,'Input 5 - Local-debt Financing'!P188/M383)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!Q191+'Input 5 - Local-debt Financing'!Q193)/N383,'Input 5 - Local-debt Financing'!Q188/N383)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!R191+'Input 5 - Local-debt Financing'!R193)/O383,'Input 5 - Local-debt Financing'!R188/O383)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!S191+'Input 5 - Local-debt Financing'!S193)/P383,'Input 5 - Local-debt Financing'!S188/P383)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!T191+'Input 5 - Local-debt Financing'!T193)/Q383,'Input 5 - Local-debt Financing'!T188/Q383)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!U191+'Input 5 - Local-debt Financing'!U193)/R383,'Input 5 - Local-debt Financing'!U188/R383)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!V191+'Input 5 - Local-debt Financing'!V193)/S383,'Input 5 - Local-debt Financing'!V188/S383)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!W191+'Input 5 - Local-debt Financing'!W193)/T383,'Input 5 - Local-debt Financing'!W188/T383)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!X191+'Input 5 - Local-debt Financing'!X193)/U383,'Input 5 - Local-debt Financing'!X188/U383)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!Y191+'Input 5 - Local-debt Financing'!Y193)/V383,'Input 5 - Local-debt Financing'!Y188/V383)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!Z191+'Input 5 - Local-debt Financing'!Z193)/W383,'Input 5 - Local-debt Financing'!Z188/W383)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!AA191+'Input 5 - Local-debt Financing'!AA193)/X383,'Input 5 - Local-debt Financing'!AA188/X383)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!AB191+'Input 5 - Local-debt Financing'!AB193)/Y383,'Input 5 - Local-debt Financing'!AB188/Y383)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!AC191+'Input 5 - Local-debt Financing'!AC193)/Z383,'Input 5 - Local-debt Financing'!AC188/Z383)","v":{"$error":"#DIV/0!"}}]
[{"$f":"A360","v":"Interest"},null,null,null,0,0,{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!J180+'Input 5 - Local-debt Financing'!J182)/G383,'Input 5 - Local-debt Financing'!J177/G383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!K180+'Input 5 - Local-debt Financing'!K182)/H383,'Input 5 - Local-debt Financing'!K177/H383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!L180+'Input 5 - Local-debt Financing'!L182)/I383,'Input 5 - Local-debt Financing'!L177/I383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!M180+'Input 5 - Local-debt Financing'!M182)/J383,'Input 5 - Local-debt Financing'!M177/J383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!N180+'Input 5 - Local-debt Financing'!N182)/K383,'Input 5 - Local-debt Financing'!N177/K383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!O180+'Input 5 - Local-debt Financing'!O182)/L383,'Input 5 - Local-debt Financing'!O177/L383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!P180+'Input 5 - Local-debt Financing'!P182)/M383,'Input 5 - Local-debt Financing'!P177/M383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!Q180+'Input 5 - Local-debt Financing'!Q182)/N383,'Input 5 - Local-debt Financing'!Q177/N383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!R180+'Input 5 - Local-debt Financing'!R182)/O383,'Input 5 - Local-debt Financing'!R177/O383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!S180+'Input 5 - Local-debt Financing'!S182)/P383,'Input 5 - Local-debt Financing'!S177/P383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!T180+'Input 5 - Local-debt Financing'!T182)/Q383,'Input 5 - Local-debt Financing'!T177/Q383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!U180+'Input 5 - Local-debt Financing'!U182)/R383,'Input 5 - Local-debt Financing'!U177/R383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!V180+'Input 5 - Local-debt Financing'!V182)/S383,'Input 5 - Local-debt Financing'!V177/S383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!W180+'Input 5 - Local-debt Financing'!W182)/T383,'Input 5 - Local-debt Financing'!W177/T383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!X180+'Input 5 - Local-debt Financing'!X182)/U383,'Input 5 - Local-debt Financing'!X177/U383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!Y180+'Input 5 - Local-debt Financing'!Y182)/V383,'Input 5 - Local-debt Financing'!Y177/V383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!Z180+'Input 5 - Local-debt Financing'!Z182)/W383,'Input 5 - Local-debt Financing'!Z177/W383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!AA180+'Input 5 - Local-debt Financing'!AA182)/X383,'Input 5 - Local-debt Financing'!AA177/X383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!AB180+'Input 5 - Local-debt Financing'!AB182)/Y383,'Input 5 - Local-debt Financing'!AB177/Y383)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!AC180+'Input 5 - Local-debt Financing'!AC182)/Z383,'Input 5 - Local-debt Financing'!AC177/Z383)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"\"Note: Debt service associated with \"&E1-1&\" and \"&E1&\" ST debt  is captured in aggregate data on existing debt.\"","v":"Note: Debt service associated with 2017 and 2018 ST debt  is captured in aggregate data on existing debt."}]
["Total ST external debt",null,null,null,{"$f":"E359+E362","v":0},{"$f":"F359+F362","v":{"$error":"#DIV/0!"}},{"$f":"G359+G362","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Principal",null,null,null,{"$f":"D359+E363","v":0},{"$f":"E359+F363","v":0},{"$f":"F359+G363","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A360","v":"Interest"},null,null,null,{"$f":"E360+E364","v":0},{"$f":"F360+F364","v":0},{"$f":"G360+G364","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
["PV of net use of SDRs",null,null,null,{"$f":"'Input 8 - SDR'!B24","v":0},{"$f":"'Input 8 - SDR'!C24","v":0},{"$f":"'Input 8 - SDR'!D24","v":0},{"$f":"'Input 8 - SDR'!E24","v":0},{"$f":"'Input 8 - SDR'!F24","v":0},{"$f":"'Input 8 - SDR'!G24","v":0},{"$f":"'Input 8 - SDR'!H24","v":0},{"$f":"'Input 8 - SDR'!I24","v":0},{"$f":"'Input 8 - SDR'!J24","v":0},{"$f":"'Input 8 - SDR'!K24","v":0},{"$f":"'Input 8 - SDR'!L24","v":0},{"$f":"'Input 8 - SDR'!M24","v":0},{"$f":"'Input 8 - SDR'!N24","v":0},{"$f":"'Input 8 - SDR'!O24","v":0},{"$f":"'Input 8 - SDR'!P24","v":0},{"$f":"'Input 8 - SDR'!Q24","v":0},{"$f":"'Input 8 - SDR'!R24","v":0},{"$f":"'Input 8 - SDR'!S24","v":0},{"$f":"'Input 8 - SDR'!T24","v":0},{"$f":"'Input 8 - SDR'!U24","v":0},{"$f":"'Input 8 - SDR'!V24","v":0},{"$f":"'Input 8 - SDR'!W24","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV_SDR"]
[{"$f":"++IF(START!L10=\"English\",translation!C673,IF(START!L10=\"French\",translation!D673,IF(START!L10=\"Portuguese\",translation!E673,translation!F673)))","v":"Total PV of debt"},null,null,null,{"$f":"E230+E265+E267+E366+E370","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV_D_TOT"]
[]
[{"$f":"++IF(START!L10=\"English\",translation!C675,IF(START!L10=\"French\",translation!D675,IF(START!L10=\"Portuguese\",translation!E675,translation!F675)))","v":"Nominal PPG debt check"},null,null,null,{"$f":"'Macro-Debt_Data'!T8-E313-E67-E359-E65","v":0},{"$f":"'Macro-Debt_Data'!U8-F313-F67-F359-F65","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!V8-G313-G67-G359-G65","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!W8-H313-H67-H359-H65","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!X8-I313-I67-I359-I65","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!Y8-J313-J67-J359-J65","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!Z8-K313-K67-K359-K65","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AA8-L313-L67-L359-L65","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AB8-M313-M67-M359-M65","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AC8-N313-N67-N359-N65","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AD8-O313-O67-O359-O65","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AE8-P313-P67-P359-P65","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AF8-Q313-Q67-Q359-Q65","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AG8-R313-R67-R359-R65","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AH8-S313-S67-S359-S65","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AI8-T313-T67-T359-T65","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AJ8-U313-U67-U359-U65","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AK8-V313-V67-V359-V65","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AL8-W313-W67-W359-W65","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AM8-X313-X67-X359-X65","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AN8-Y313-Y67-Y359-Y65","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AO8-Z313-Z67-Z359-Z65","v":{"$error":"#DIV/0!"}}]
[{"$f":"++IF(START!L10=\"English\",translation!C676,IF(START!L10=\"French\",translation!D676,IF(START!L10=\"Portuguese\",translation!E676,translation!F676)))","v":"Total public debt service"},null,null,null,{"$f":"E375+E376","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DS_TOT"]
[{"$f":"++IF(START!L10=\"English\",translation!C677,IF(START!L10=\"French\",translation!D677,IF(START!L10=\"Portuguese\",translation!E677,translation!F677)))","v":"    of which: principal"},null,null,null,{"$f":"E62+E184+E367","v":{"$error":"#DIV/0!"}},{"$f":"F62+F184+F367","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DS_TOT_P"]
[{"$f":"++IF(START!L10=\"English\",translation!C678,IF(START!L10=\"French\",translation!D678,IF(START!L10=\"Portuguese\",translation!E678,translation!F678)))","v":"    of which: interest"},null,null,null,{"$f":"E63+E138+E368+'Input 8 - SDR'!B17","v":{"$error":"#DIV/0!"}},{"$f":"F63+F138+F368+'Input 8 - SDR'!C17","v":{"$error":"#DIV/0!"}},{"$f":"G63+G138+G368+'Input 8 - SDR'!D17","v":{"$error":"#DIV/0!"}},{"$f":"H63+H138+H368+'Input 8 - SDR'!E17","v":{"$error":"#DIV/0!"}},{"$f":"I63+I138+I368+'Input 8 - SDR'!F17","v":{"$error":"#DIV/0!"}},{"$f":"J63+J138+J368+'Input 8 - SDR'!G17","v":{"$error":"#DIV/0!"}},{"$f":"K63+K138+K368+'Input 8 - SDR'!H17","v":{"$error":"#DIV/0!"}},{"$f":"L63+L138+L368+'Input 8 - SDR'!I17","v":{"$error":"#DIV/0!"}},{"$f":"M63+M138+M368+'Input 8 - SDR'!J17","v":{"$error":"#DIV/0!"}},{"$f":"N63+N138+N368+'Input 8 - SDR'!K17","v":{"$error":"#DIV/0!"}},{"$f":"O63+O138+O368+'Input 8 - SDR'!L17","v":{"$error":"#DIV/0!"}},{"$f":"P63+P138+P368+'Input 8 - SDR'!M17","v":{"$error":"#DIV/0!"}},{"$f":"Q63+Q138+Q368+'Input 8 - SDR'!N17","v":{"$error":"#DIV/0!"}},{"$f":"R63+R138+R368+'Input 8 - SDR'!O17","v":{"$error":"#DIV/0!"}},{"$f":"S63+S138+S368+'Input 8 - SDR'!P17","v":{"$error":"#DIV/0!"}},{"$f":"T63+T138+T368+'Input 8 - SDR'!Q17","v":{"$error":"#DIV/0!"}},{"$f":"U63+U138+U368+'Input 8 - SDR'!R17","v":{"$error":"#DIV/0!"}},{"$f":"V63+V138+V368+'Input 8 - SDR'!S17","v":{"$error":"#DIV/0!"}},{"$f":"W63+W138+W368+'Input 8 - SDR'!T17","v":{"$error":"#DIV/0!"}},{"$f":"X63+X138+X368+'Input 8 - SDR'!U17","v":{"$error":"#DIV/0!"}},{"$f":"Y63+Y138+Y368+'Input 8 - SDR'!V17","v":{"$error":"#DIV/0!"}},{"$f":"Z63+Z138+Z368+'Input 8 - SDR'!W17","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DS_TOT_I"]
[]
["External debt outstanding",null,null,null,{"$f":"E313+E65+E67","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["FX-denominated debt outstanding",null,null,null,{"$f":"IF($C$116=lookup!$X$4,E45+'Input 5 - Local-debt Financing'!H164+'Input 5 - Local-debt Financing'!H168+E314+E321+E325+E338+E349+E359+'Input 5 - Local-debt Financing'!H200/E382,E378)","v":0},{"$f":"IF($C$116=lookup!$X$4,(F45-(F65-E65))+'Input 5 - Local-debt Financing'!I164+'Input 5 - Local-debt Financing'!I168+F314+F321+F325+F338+F349+F359+'Input 5 - Local-debt Financing'!I200/F382,F378)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,(G45-(G65-F65))+'Input 5 - Local-debt Financing'!J164+'Input 5 - Local-debt Financing'!J168+G314+G321+G325+G338+G349+G359+'Input 5 - Local-debt Financing'!J200/G382,G378)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,(H45-(H65-G65))+'Input 5 - Local-debt Financing'!K164+'Input 5 - Local-debt Financing'!K168+H314+H321+H325+H338+H349+H359+'Input 5 - Local-debt Financing'!K200/H382,H378)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,(I45-(I65-H65))+'Input 5 - Local-debt Financing'!L164+'Input 5 - Local-debt Financing'!L168+I314+I321+I325+I338+I349+I359+'Input 5 - Local-debt Financing'!L200/I382,I378)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,(J45-(J65-I65))+'Input 5 - Local-debt Financing'!M164+'Input 5 - Local-debt Financing'!M168+J314+J321+J325+J338+J349+J359+'Input 5 - Local-debt Financing'!M200/J382,J378)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,(K45-(K65-J65))+'Input 5 - Local-debt Financing'!N164+'Input 5 - Local-debt Financing'!N168+K314+K321+K325+K338+K349+K359+'Input 5 - Local-debt Financing'!N200/K382,K378)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,(L45-(L65-K65))+'Input 5 - Local-debt Financing'!O164+'Input 5 - Local-debt Financing'!O168+L314+L321+L325+L338+L349+L359+'Input 5 - Local-debt Financing'!O200/L382,L378)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,(M45-(M65-L65))+'Input 5 - Local-debt Financing'!P164+'Input 5 - Local-debt Financing'!P168+M314+M321+M325+M338+M349+M359+'Input 5 - Local-debt Financing'!P200/M382,M378)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,(N45-(N65-M65))+'Input 5 - Local-debt Financing'!Q164+'Input 5 - Local-debt Financing'!Q168+N314+N321+N325+N338+N349+N359+'Input 5 - Local-debt Financing'!Q200/N382,N378)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,(O45-(O65-N65))+'Input 5 - Local-debt Financing'!R164+'Input 5 - Local-debt Financing'!R168+O314+O321+O325+O338+O349+O359+'Input 5 - Local-debt Financing'!R200/O382,O378)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,(P45-(P65-O65))+'Input 5 - Local-debt Financing'!S164+'Input 5 - Local-debt Financing'!S168+P314+P321+P325+P338+P349+P359+'Input 5 - Local-debt Financing'!S200/P382,P378)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,(Q45-(Q65-P65))+'Input 5 - Local-debt Financing'!T164+'Input 5 - Local-debt Financing'!T168+Q314+Q321+Q325+Q338+Q349+Q359+'Input 5 - Local-debt Financing'!T200/Q382,Q378)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,(R45-(R65-Q65))+'Input 5 - Local-debt Financing'!U164+'Input 5 - Local-debt Financing'!U168+R314+R321+R325+R338+R349+R359+'Input 5 - Local-debt Financing'!U200/R382,R378)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,(S45-(S65-R65))+'Input 5 - Local-debt Financing'!V164+'Input 5 - Local-debt Financing'!V168+S314+S321+S325+S338+S349+S359+'Input 5 - Local-debt Financing'!V200/S382,S378)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,(T45-(T65-S65))+'Input 5 - Local-debt Financing'!W164+'Input 5 - Local-debt Financing'!W168+T314+T321+T325+T338+T349+T359+'Input 5 - Local-debt Financing'!W200/T382,T378)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,(U45-(U65-T65))+'Input 5 - Local-debt Financing'!X164+'Input 5 - Local-debt Financing'!X168+U314+U321+U325+U338+U349+U359+'Input 5 - Local-debt Financing'!X200/U382,U378)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,(V45-(V65-U65))+'Input 5 - Local-debt Financing'!Y164+'Input 5 - Local-debt Financing'!Y168+V314+V321+V325+V338+V349+V359+'Input 5 - Local-debt Financing'!Y200/V382,V378)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,(W45-(W65-V65))+'Input 5 - Local-debt Financing'!Z164+'Input 5 - Local-debt Financing'!Z168+W314+W321+W325+W338+W349+W359+'Input 5 - Local-debt Financing'!Z200/W382,W378)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,(X45-(X65-W65))+'Input 5 - Local-debt Financing'!AA164+'Input 5 - Local-debt Financing'!AA168+X314+X321+X325+X338+X349+X359+'Input 5 - Local-debt Financing'!AA200/X382,X378)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,(Y45-(Y65-X65))+'Input 5 - Local-debt Financing'!AB164+'Input 5 - Local-debt Financing'!AB168+Y314+Y321+Y325+Y338+Y349+Y359+'Input 5 - Local-debt Financing'!AB200/Y382,Y378)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$116=lookup!$X$4,(Z45-(Z65-Y65))+'Input 5 - Local-debt Financing'!AC164+'Input 5 - Local-debt Financing'!AC168+Z314+Z321+Z325+Z338+Z349+Z359+'Input 5 - Local-debt Financing'!AC200/Z382,Z378)","v":{"$error":"#DIV/0!"}}]
[]
["Memorandum item"]
["Exchange rate (eop)",null,null,null,{"$f":"'Macro-Debt_Data'!T59","v":0},{"$f":"'Macro-Debt_Data'!U59","v":0},{"$f":"'Macro-Debt_Data'!V59","v":0},{"$f":"'Macro-Debt_Data'!W59","v":0},{"$f":"'Macro-Debt_Data'!X59","v":0},{"$f":"'Macro-Debt_Data'!Y59","v":0},{"$f":"'Macro-Debt_Data'!Z59","v":0},{"$f":"'Macro-Debt_Data'!AA59","v":0},{"$f":"'Macro-Debt_Data'!AB59","v":0},{"$f":"'Macro-Debt_Data'!AC59","v":0},{"$f":"'Macro-Debt_Data'!AD59","v":0},{"$f":"'Macro-Debt_Data'!AE59","v":0},{"$f":"'Macro-Debt_Data'!AF59","v":0},{"$f":"'Macro-Debt_Data'!AG59","v":0},{"$f":"'Macro-Debt_Data'!AH59","v":0},{"$f":"'Macro-Debt_Data'!AI59","v":0},{"$f":"'Macro-Debt_Data'!AJ59","v":0},{"$f":"'Macro-Debt_Data'!AK59","v":0},{"$f":"'Macro-Debt_Data'!AL59","v":0},{"$f":"'Macro-Debt_Data'!AM59","v":0},{"$f":"'Macro-Debt_Data'!AN59","v":0},{"$f":"'Macro-Debt_Data'!AO59","v":0}]
["Exchange rate (pa)",null,null,null,{"$f":"'Macro-Debt_Data'!T60","v":0},{"$f":"'Macro-Debt_Data'!U60","v":0},{"$f":"'Macro-Debt_Data'!V60","v":0},{"$f":"'Macro-Debt_Data'!W60","v":0},{"$f":"'Macro-Debt_Data'!X60","v":0},{"$f":"'Macro-Debt_Data'!Y60","v":0},{"$f":"'Macro-Debt_Data'!Z60","v":0},{"$f":"'Macro-Debt_Data'!AA60","v":0},{"$f":"'Macro-Debt_Data'!AB60","v":0},{"$f":"'Macro-Debt_Data'!AC60","v":0},{"$f":"'Macro-Debt_Data'!AD60","v":0},{"$f":"'Macro-Debt_Data'!AE60","v":0},{"$f":"'Macro-Debt_Data'!AF60","v":0},{"$f":"'Macro-Debt_Data'!AG60","v":0},{"$f":"'Macro-Debt_Data'!AH60","v":0},{"$f":"'Macro-Debt_Data'!AI60","v":0},{"$f":"'Macro-Debt_Data'!AJ60","v":0},{"$f":"'Macro-Debt_Data'!AK60","v":0},{"$f":"'Macro-Debt_Data'!AL60","v":0},{"$f":"'Macro-Debt_Data'!AM60","v":0},{"$f":"'Macro-Debt_Data'!AN60","v":0},{"$f":"'Macro-Debt_Data'!AO60","v":0}]
[]
[{"$f":"++IF(START!L10=\"English\",translation!C681,IF(START!L10=\"French\",translation!D681,IF(START!L10=\"Portuguese\",translation!E681,translation!F681)))","v":"Calculation of grant implicit in new borrowing and average discount rates"}]
[]
[{"$f":"++IF(START!L10=\"English\",translation!C683,IF(START!L10=\"French\",translation!D683,IF(START!L10=\"Portuguese\",translation!E683,translation!F683)))","v":"PV of new disbursements PPG"},null,null,null,null,{"$f":"F118*(1-F388/100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV_NEW_DIS_GE"]
[{"$f":"++IF(START!L10=\"English\",translation!C684,IF(START!L10=\"French\",translation!D684,IF(START!L10=\"Portuguese\",translation!E684,translation!F684)))","v":"Grant element of new disbursement (percent)"},null,null,null,null,{"$f":"(('Input 4 - External Financing'!$I$10*F72+'Input 4 - External Financing'!$I$11*F73+'Input 4 - External Financing'!$I$12*F74+'Input 4 - External Financing'!$I$13*F75+'Input 4 - External Financing'!$I$14*F76+'Input 4 - External Financing'!$I$15*F77+'Input 4 - External Financing'!$I$17*F79+'Input 4 - External Financing'!$I$18*F80+'Input 4 - External Financing'!$I$19*F81+'Input 4 - External Financing'!$I$22*F84+'Input 4 - External Financing'!$I$23*F85+'Input 4 - External Financing'!$I$24*F86+'Input 4 - External Financing'!$I$25*F87+'Input 4 - External Financing'!$I$26*F88+'Input 4 - External Financing'!$I$28*F90+'Input 4 - External Financing'!$I$29*F91+'Input 4 - External Financing'!$I$30*F92+'Input 4 - External Financing'!$I$31*F93+'Input 4 - External Financing'!$I$32*F94+'Input 4 - External Financing'!$I$34*F96+'Input 4 - External Financing'!$I$35*F97+'Input 4 - External Financing'!$I$36*F98+'Input 4 - External Financing'!$I$37*F99+'Input 4 - External Financing'!$I$38*F100)+IF($C$116=lookup!$X$4,'Input 4 - External Financing'!$I$45*F103+'Input 4 - External Financing'!$I$46*F104+'Input 4 - External Financing'!$I$47*F105+'Input 4 - External Financing'!$I$50*F107+'Input 4 - External Financing'!$I$51*F108+'Input 4 - External Financing'!$I$52*F109,'Input 4 - External Financing'!$I$50*F107+'Input 4 - External Financing'!$I$51*F108+'Input 4 - External Financing'!$I$52*F109+'Input 4 - External Financing'!$I$55*F112+'Input 4 - External Financing'!$I$56*F113+'Input 4 - External Financing'!$I$57*F114))/F118","v":{"$error":"#DIV/0!"}},{"$f":"(('Input 4 - External Financing'!$I$10*G72+'Input 4 - External Financing'!$I$11*G73+'Input 4 - External Financing'!$I$12*G74+'Input 4 - External Financing'!$I$13*G75+'Input 4 - External Financing'!$I$14*G76+'Input 4 - External Financing'!$I$15*G77+'Input 4 - External Financing'!$I$17*G79+'Input 4 - External Financing'!$I$18*G80+'Input 4 - External Financing'!$I$19*G81+'Input 4 - External Financing'!$I$22*G84+'Input 4 - External Financing'!$I$23*G85+'Input 4 - External Financing'!$I$24*G86+'Input 4 - External Financing'!$I$25*G87+'Input 4 - External Financing'!$I$26*G88+'Input 4 - External Financing'!$I$28*G90+'Input 4 - External Financing'!$I$29*G91+'Input 4 - External Financing'!$I$30*G92+'Input 4 - External Financing'!$I$31*G93+'Input 4 - External Financing'!$I$32*G94+'Input 4 - External Financing'!$I$34*G96+'Input 4 - External Financing'!$I$35*G97+'Input 4 - External Financing'!$I$36*G98+'Input 4 - External Financing'!$I$37*G99+'Input 4 - External Financing'!$I$38*G100)+IF($C$116=lookup!$X$4,'Input 4 - External Financing'!$I$45*G103+'Input 4 - External Financing'!$I$46*G104+'Input 4 - External Financing'!$I$47*G105+'Input 4 - External Financing'!$I$50*G107+'Input 4 - External Financing'!$I$51*G108+'Input 4 - External Financing'!$I$52*G109,'Input 4 - External Financing'!$I$50*G107+'Input 4 - External Financing'!$I$51*G108+'Input 4 - External Financing'!$I$52*G109+'Input 4 - External Financing'!$I$55*G112+'Input 4 - External Financing'!$I$56*G113+'Input 4 - External Financing'!$I$57*G114))/G118","v":{"$error":"#DIV/0!"}},{"$f":"(('Input 4 - External Financing'!$I$10*H72+'Input 4 - External Financing'!$I$11*H73+'Input 4 - External Financing'!$I$12*H74+'Input 4 - External Financing'!$I$13*H75+'Input 4 - External Financing'!$I$14*H76+'Input 4 - External Financing'!$I$15*H77+'Input 4 - External Financing'!$I$17*H79+'Input 4 - External Financing'!$I$18*H80+'Input 4 - External Financing'!$I$19*H81+'Input 4 - External Financing'!$I$22*H84+'Input 4 - External Financing'!$I$23*H85+'Input 4 - External Financing'!$I$24*H86+'Input 4 - External Financing'!$I$25*H87+'Input 4 - External Financing'!$I$26*H88+'Input 4 - External Financing'!$I$28*H90+'Input 4 - External Financing'!$I$29*H91+'Input 4 - External Financing'!$I$30*H92+'Input 4 - External Financing'!$I$31*H93+'Input 4 - External Financing'!$I$32*H94+'Input 4 - External Financing'!$I$34*H96+'Input 4 - External Financing'!$I$35*H97+'Input 4 - External Financing'!$I$36*H98+'Input 4 - External Financing'!$I$37*H99+'Input 4 - External Financing'!$I$38*H100)+IF($C$116=lookup!$X$4,'Input 4 - External Financing'!$I$45*H103+'Input 4 - External Financing'!$I$46*H104+'Input 4 - External Financing'!$I$47*H105+'Input 4 - External Financing'!$I$50*H107+'Input 4 - External Financing'!$I$51*H108+'Input 4 - External Financing'!$I$52*H109,'Input 4 - External Financing'!$I$50*H107+'Input 4 - External Financing'!$I$51*H108+'Input 4 - External Financing'!$I$52*H109+'Input 4 - External Financing'!$I$55*H112+'Input 4 - External Financing'!$I$56*H113+'Input 4 - External Financing'!$I$57*H114))/H118","v":{"$error":"#DIV/0!"}},{"$f":"(('Input 4 - External Financing'!$I$10*I72+'Input 4 - External Financing'!$I$11*I73+'Input 4 - External Financing'!$I$12*I74+'Input 4 - External Financing'!$I$13*I75+'Input 4 - External Financing'!$I$14*I76+'Input 4 - External Financing'!$I$15*I77+'Input 4 - External Financing'!$I$17*I79+'Input 4 - External Financing'!$I$18*I80+'Input 4 - External Financing'!$I$19*I81+'Input 4 - External Financing'!$I$22*I84+'Input 4 - External Financing'!$I$23*I85+'Input 4 - External Financing'!$I$24*I86+'Input 4 - External Financing'!$I$25*I87+'Input 4 - External Financing'!$I$26*I88+'Input 4 - External Financing'!$I$28*I90+'Input 4 - External Financing'!$I$29*I91+'Input 4 - External Financing'!$I$30*I92+'Input 4 - External Financing'!$I$31*I93+'Input 4 - External Financing'!$I$32*I94+'Input 4 - External Financing'!$I$34*I96+'Input 4 - External Financing'!$I$35*I97+'Input 4 - External Financing'!$I$36*I98+'Input 4 - External Financing'!$I$37*I99+'Input 4 - External Financing'!$I$38*I100)+IF($C$116=lookup!$X$4,'Input 4 - External Financing'!$I$45*I103+'Input 4 - External Financing'!$I$46*I104+'Input 4 - External Financing'!$I$47*I105+'Input 4 - External Financing'!$I$50*I107+'Input 4 - External Financing'!$I$51*I108+'Input 4 - External Financing'!$I$52*I109,'Input 4 - External Financing'!$I$50*I107+'Input 4 - External Financing'!$I$51*I108+'Input 4 - External Financing'!$I$52*I109+'Input 4 - External Financing'!$I$55*I112+'Input 4 - External Financing'!$I$56*I113+'Input 4 - External Financing'!$I$57*I114))/I118","v":{"$error":"#DIV/0!"}},{"$f":"(('Input 4 - External Financing'!$I$10*J72+'Input 4 - External Financing'!$I$11*J73+'Input 4 - External Financing'!$I$12*J74+'Input 4 - External Financing'!$I$13*J75+'Input 4 - External Financing'!$I$14*J76+'Input 4 - External Financing'!$I$15*J77+'Input 4 - External Financing'!$I$17*J79+'Input 4 - External Financing'!$I$18*J80+'Input 4 - External Financing'!$I$19*J81+'Input 4 - External Financing'!$I$22*J84+'Input 4 - External Financing'!$I$23*J85+'Input 4 - External Financing'!$I$24*J86+'Input 4 - External Financing'!$I$25*J87+'Input 4 - External Financing'!$I$26*J88+'Input 4 - External Financing'!$I$28*J90+'Input 4 - External Financing'!$I$29*J91+'Input 4 - External Financing'!$I$30*J92+'Input 4 - External Financing'!$I$31*J93+'Input 4 - External Financing'!$I$32*J94+'Input 4 - External Financing'!$I$34*J96+'Input 4 - External Financing'!$I$35*J97+'Input 4 - External Financing'!$I$36*J98+'Input 4 - External Financing'!$I$37*J99+'Input 4 - External Financing'!$I$38*J100)+IF($C$116=lookup!$X$4,'Input 4 - External Financing'!$I$45*J103+'Input 4 - External Financing'!$I$46*J104+'Input 4 - External Financing'!$I$47*J105+'Input 4 - External Financing'!$I$50*J107+'Input 4 - External Financing'!$I$51*J108+'Input 4 - External Financing'!$I$52*J109,'Input 4 - External Financing'!$I$50*J107+'Input 4 - External Financing'!$I$51*J108+'Input 4 - External Financing'!$I$52*J109+'Input 4 - External Financing'!$I$55*J112+'Input 4 - External Financing'!$I$56*J113+'Input 4 - External Financing'!$I$57*J114))/J118","v":{"$error":"#DIV/0!"}},{"$f":"(('Input 4 - External Financing'!$I$10*K72+'Input 4 - External Financing'!$I$11*K73+'Input 4 - External Financing'!$I$12*K74+'Input 4 - External Financing'!$I$13*K75+'Input 4 - External Financing'!$I$14*K76+'Input 4 - External Financing'!$I$15*K77+'Input 4 - External Financing'!$I$17*K79+'Input 4 - External Financing'!$I$18*K80+'Input 4 - External Financing'!$I$19*K81+'Input 4 - External Financing'!$I$22*K84+'Input 4 - External Financing'!$I$23*K85+'Input 4 - External Financing'!$I$24*K86+'Input 4 - External Financing'!$I$25*K87+'Input 4 - External Financing'!$I$26*K88+'Input 4 - External Financing'!$I$28*K90+'Input 4 - External Financing'!$I$29*K91+'Input 4 - External Financing'!$I$30*K92+'Input 4 - External Financing'!$I$31*K93+'Input 4 - External Financing'!$I$32*K94+'Input 4 - External Financing'!$I$34*K96+'Input 4 - External Financing'!$I$35*K97+'Input 4 - External Financing'!$I$36*K98+'Input 4 - External Financing'!$I$37*K99+'Input 4 - External Financing'!$I$38*K100)+IF($C$116=lookup!$X$4,'Input 4 - External Financing'!$I$45*K103+'Input 4 - External Financing'!$I$46*K104+'Input 4 - External Financing'!$I$47*K105+'Input 4 - External Financing'!$I$50*K107+'Input 4 - External Financing'!$I$51*K108+'Input 4 - External Financing'!$I$52*K109,'Input 4 - External Financing'!$I$50*K107+'Input 4 - External Financing'!$I$51*K108+'Input 4 - External Financing'!$I$52*K109+'Input 4 - External Financing'!$I$55*K112+'Input 4 - External Financing'!$I$56*K113+'Input 4 - External Financing'!$I$57*K114))/K118","v":{"$error":"#DIV/0!"}},{"$f":"(('Input 4 - External Financing'!$I$10*L72+'Input 4 - External Financing'!$I$11*L73+'Input 4 - External Financing'!$I$12*L74+'Input 4 - External Financing'!$I$13*L75+'Input 4 - External Financing'!$I$14*L76+'Input 4 - External Financing'!$I$15*L77+'Input 4 - External Financing'!$I$17*L79+'Input 4 - External Financing'!$I$18*L80+'Input 4 - External Financing'!$I$19*L81+'Input 4 - External Financing'!$I$22*L84+'Input 4 - External Financing'!$I$23*L85+'Input 4 - External Financing'!$I$24*L86+'Input 4 - External Financing'!$I$25*L87+'Input 4 - External Financing'!$I$26*L88+'Input 4 - External Financing'!$I$28*L90+'Input 4 - External Financing'!$I$29*L91+'Input 4 - External Financing'!$I$30*L92+'Input 4 - External Financing'!$I$31*L93+'Input 4 - External Financing'!$I$32*L94+'Input 4 - External Financing'!$I$34*L96+'Input 4 - External Financing'!$I$35*L97+'Input 4 - External Financing'!$I$36*L98+'Input 4 - External Financing'!$I$37*L99+'Input 4 - External Financing'!$I$38*L100)+IF($C$116=lookup!$X$4,'Input 4 - External Financing'!$I$45*L103+'Input 4 - External Financing'!$I$46*L104+'Input 4 - External Financing'!$I$47*L105+'Input 4 - External Financing'!$I$50*L107+'Input 4 - External Financing'!$I$51*L108+'Input 4 - External Financing'!$I$52*L109,'Input 4 - External Financing'!$I$50*L107+'Input 4 - External Financing'!$I$51*L108+'Input 4 - External Financing'!$I$52*L109+'Input 4 - External Financing'!$I$55*L112+'Input 4 - External Financing'!$I$56*L113+'Input 4 - External Financing'!$I$57*L114))/L118","v":{"$error":"#DIV/0!"}},{"$f":"(('Input 4 - External Financing'!$I$10*M72+'Input 4 - External Financing'!$I$11*M73+'Input 4 - External Financing'!$I$12*M74+'Input 4 - External Financing'!$I$13*M75+'Input 4 - External Financing'!$I$14*M76+'Input 4 - External Financing'!$I$15*M77+'Input 4 - External Financing'!$I$17*M79+'Input 4 - External Financing'!$I$18*M80+'Input 4 - External Financing'!$I$19*M81+'Input 4 - External Financing'!$I$22*M84+'Input 4 - External Financing'!$I$23*M85+'Input 4 - External Financing'!$I$24*M86+'Input 4 - External Financing'!$I$25*M87+'Input 4 - External Financing'!$I$26*M88+'Input 4 - External Financing'!$I$28*M90+'Input 4 - External Financing'!$I$29*M91+'Input 4 - External Financing'!$I$30*M92+'Input 4 - External Financing'!$I$31*M93+'Input 4 - External Financing'!$I$32*M94+'Input 4 - External Financing'!$I$34*M96+'Input 4 - External Financing'!$I$35*M97+'Input 4 - External Financing'!$I$36*M98+'Input 4 - External Financing'!$I$37*M99+'Input 4 - External Financing'!$I$38*M100)+IF($C$116=lookup!$X$4,'Input 4 - External Financing'!$I$45*M103+'Input 4 - External Financing'!$I$46*M104+'Input 4 - External Financing'!$I$47*M105+'Input 4 - External Financing'!$I$50*M107+'Input 4 - External Financing'!$I$51*M108+'Input 4 - External Financing'!$I$52*M109,'Input 4 - External Financing'!$I$50*M107+'Input 4 - External Financing'!$I$51*M108+'Input 4 - External Financing'!$I$52*M109+'Input 4 - External Financing'!$I$55*M112+'Input 4 - External Financing'!$I$56*M113+'Input 4 - External Financing'!$I$57*M114))/M118","v":{"$error":"#DIV/0!"}},{"$f":"(('Input 4 - External Financing'!$I$10*N72+'Input 4 - External Financing'!$I$11*N73+'Input 4 - External Financing'!$I$12*N74+'Input 4 - External Financing'!$I$13*N75+'Input 4 - External Financing'!$I$14*N76+'Input 4 - External Financing'!$I$15*N77+'Input 4 - External Financing'!$I$17*N79+'Input 4 - External Financing'!$I$18*N80+'Input 4 - External Financing'!$I$19*N81+'Input 4 - External Financing'!$I$22*N84+'Input 4 - External Financing'!$I$23*N85+'Input 4 - External Financing'!$I$24*N86+'Input 4 - External Financing'!$I$25*N87+'Input 4 - External Financing'!$I$26*N88+'Input 4 - External Financing'!$I$28*N90+'Input 4 - External Financing'!$I$29*N91+'Input 4 - External Financing'!$I$30*N92+'Input 4 - External Financing'!$I$31*N93+'Input 4 - External Financing'!$I$32*N94+'Input 4 - External Financing'!$I$34*N96+'Input 4 - External Financing'!$I$35*N97+'Input 4 - External Financing'!$I$36*N98+'Input 4 - External Financing'!$I$37*N99+'Input 4 - External Financing'!$I$38*N100)+IF($C$116=lookup!$X$4,'Input 4 - External Financing'!$I$45*N103+'Input 4 - External Financing'!$I$46*N104+'Input 4 - External Financing'!$I$47*N105+'Input 4 - External Financing'!$I$50*N107+'Input 4 - External Financing'!$I$51*N108+'Input 4 - External Financing'!$I$52*N109,'Input 4 - External Financing'!$I$50*N107+'Input 4 - External Financing'!$I$51*N108+'Input 4 - External Financing'!$I$52*N109+'Input 4 - External Financing'!$I$55*N112+'Input 4 - External Financing'!$I$56*N113+'Input 4 - External Financing'!$I$57*N114))/N118","v":{"$error":"#DIV/0!"}},{"$f":"(('Input 4 - External Financing'!$I$10*O72+'Input 4 - External Financing'!$I$11*O73+'Input 4 - External Financing'!$I$12*O74+'Input 4 - External Financing'!$I$13*O75+'Input 4 - External Financing'!$I$14*O76+'Input 4 - External Financing'!$I$15*O77+'Input 4 - External Financing'!$I$17*O79+'Input 4 - External Financing'!$I$18*O80+'Input 4 - External Financing'!$I$19*O81+'Input 4 - External Financing'!$I$22*O84+'Input 4 - External Financing'!$I$23*O85+'Input 4 - External Financing'!$I$24*O86+'Input 4 - External Financing'!$I$25*O87+'Input 4 - External Financing'!$I$26*O88+'Input 4 - External Financing'!$I$28*O90+'Input 4 - External Financing'!$I$29*O91+'Input 4 - External Financing'!$I$30*O92+'Input 4 - External Financing'!$I$31*O93+'Input 4 - External Financing'!$I$32*O94+'Input 4 - External Financing'!$I$34*O96+'Input 4 - External Financing'!$I$35*O97+'Input 4 - External Financing'!$I$36*O98+'Input 4 - External Financing'!$I$37*O99+'Input 4 - External Financing'!$I$38*O100)+IF($C$116=lookup!$X$4,'Input 4 - External Financing'!$I$45*O103+'Input 4 - External Financing'!$I$46*O104+'Input 4 - External Financing'!$I$47*O105+'Input 4 - External Financing'!$I$50*O107+'Input 4 - External Financing'!$I$51*O108+'Input 4 - External Financing'!$I$52*O109,'Input 4 - External Financing'!$I$50*O107+'Input 4 - External Financing'!$I$51*O108+'Input 4 - External Financing'!$I$52*O109+'Input 4 - External Financing'!$I$55*O112+'Input 4 - External Financing'!$I$56*O113+'Input 4 - External Financing'!$I$57*O114))/O118","v":{"$error":"#DIV/0!"}},{"$f":"(('Input 4 - External Financing'!$I$10*P72+'Input 4 - External Financing'!$I$11*P73+'Input 4 - External Financing'!$I$12*P74+'Input 4 - External Financing'!$I$13*P75+'Input 4 - External Financing'!$I$14*P76+'Input 4 - External Financing'!$I$15*P77+'Input 4 - External Financing'!$I$17*P79+'Input 4 - External Financing'!$I$18*P80+'Input 4 - External Financing'!$I$19*P81+'Input 4 - External Financing'!$I$22*P84+'Input 4 - External Financing'!$I$23*P85+'Input 4 - External Financing'!$I$24*P86+'Input 4 - External Financing'!$I$25*P87+'Input 4 - External Financing'!$I$26*P88+'Input 4 - External Financing'!$I$28*P90+'Input 4 - External Financing'!$I$29*P91+'Input 4 - External Financing'!$I$30*P92+'Input 4 - External Financing'!$I$31*P93+'Input 4 - External Financing'!$I$32*P94+'Input 4 - External Financing'!$I$34*P96+'Input 4 - External Financing'!$I$35*P97+'Input 4 - External Financing'!$I$36*P98+'Input 4 - External Financing'!$I$37*P99+'Input 4 - External Financing'!$I$38*P100)+IF($C$116=lookup!$X$4,'Input 4 - External Financing'!$I$45*P103+'Input 4 - External Financing'!$I$46*P104+'Input 4 - External Financing'!$I$47*P105+'Input 4 - External Financing'!$I$50*P107+'Input 4 - External Financing'!$I$51*P108+'Input 4 - External Financing'!$I$52*P109,'Input 4 - External Financing'!$I$50*P107+'Input 4 - External Financing'!$I$51*P108+'Input 4 - External Financing'!$I$52*P109+'Input 4 - External Financing'!$I$55*P112+'Input 4 - External Financing'!$I$56*P113+'Input 4 - External Financing'!$I$57*P114))/P118","v":{"$error":"#DIV/0!"}},{"$f":"(('Input 4 - External Financing'!$I$10*Q72+'Input 4 - External Financing'!$I$11*Q73+'Input 4 - External Financing'!$I$12*Q74+'Input 4 - External Financing'!$I$13*Q75+'Input 4 - External Financing'!$I$14*Q76+'Input 4 - External Financing'!$I$15*Q77+'Input 4 - External Financing'!$I$17*Q79+'Input 4 - External Financing'!$I$18*Q80+'Input 4 - External Financing'!$I$19*Q81+'Input 4 - External Financing'!$I$22*Q84+'Input 4 - External Financing'!$I$23*Q85+'Input 4 - External Financing'!$I$24*Q86+'Input 4 - External Financing'!$I$25*Q87+'Input 4 - External Financing'!$I$26*Q88+'Input 4 - External Financing'!$I$28*Q90+'Input 4 - External Financing'!$I$29*Q91+'Input 4 - External Financing'!$I$30*Q92+'Input 4 - External Financing'!$I$31*Q93+'Input 4 - External Financing'!$I$32*Q94+'Input 4 - External Financing'!$I$34*Q96+'Input 4 - External Financing'!$I$35*Q97+'Input 4 - External Financing'!$I$36*Q98+'Input 4 - External Financing'!$I$37*Q99+'Input 4 - External Financing'!$I$38*Q100)+IF($C$116=lookup!$X$4,'Input 4 - External Financing'!$I$45*Q103+'Input 4 - External Financing'!$I$46*Q104+'Input 4 - External Financing'!$I$47*Q105+'Input 4 - External Financing'!$I$50*Q107+'Input 4 - External Financing'!$I$51*Q108+'Input 4 - External Financing'!$I$52*Q109,'Input 4 - External Financing'!$I$50*Q107+'Input 4 - External Financing'!$I$51*Q108+'Input 4 - External Financing'!$I$52*Q109+'Input 4 - External Financing'!$I$55*Q112+'Input 4 - External Financing'!$I$56*Q113+'Input 4 - External Financing'!$I$57*Q114))/Q118","v":{"$error":"#DIV/0!"}},{"$f":"(('Input 4 - External Financing'!$I$10*R72+'Input 4 - External Financing'!$I$11*R73+'Input 4 - External Financing'!$I$12*R74+'Input 4 - External Financing'!$I$13*R75+'Input 4 - External Financing'!$I$14*R76+'Input 4 - External Financing'!$I$15*R77+'Input 4 - External Financing'!$I$17*R79+'Input 4 - External Financing'!$I$18*R80+'Input 4 - External Financing'!$I$19*R81+'Input 4 - External Financing'!$I$22*R84+'Input 4 - External Financing'!$I$23*R85+'Input 4 - External Financing'!$I$24*R86+'Input 4 - External Financing'!$I$25*R87+'Input 4 - External Financing'!$I$26*R88+'Input 4 - External Financing'!$I$28*R90+'Input 4 - External Financing'!$I$29*R91+'Input 4 - External Financing'!$I$30*R92+'Input 4 - External Financing'!$I$31*R93+'Input 4 - External Financing'!$I$32*R94+'Input 4 - External Financing'!$I$34*R96+'Input 4 - External Financing'!$I$35*R97+'Input 4 - External Financing'!$I$36*R98+'Input 4 - External Financing'!$I$37*R99+'Input 4 - External Financing'!$I$38*R100)+IF($C$116=lookup!$X$4,'Input 4 - External Financing'!$I$45*R103+'Input 4 - External Financing'!$I$46*R104+'Input 4 - External Financing'!$I$47*R105+'Input 4 - External Financing'!$I$50*R107+'Input 4 - External Financing'!$I$51*R108+'Input 4 - External Financing'!$I$52*R109,'Input 4 - External Financing'!$I$50*R107+'Input 4 - External Financing'!$I$51*R108+'Input 4 - External Financing'!$I$52*R109+'Input 4 - External Financing'!$I$55*R112+'Input 4 - External Financing'!$I$56*R113+'Input 4 - External Financing'!$I$57*R114))/R118","v":{"$error":"#DIV/0!"}},{"$f":"(('Input 4 - External Financing'!$I$10*S72+'Input 4 - External Financing'!$I$11*S73+'Input 4 - External Financing'!$I$12*S74+'Input 4 - External Financing'!$I$13*S75+'Input 4 - External Financing'!$I$14*S76+'Input 4 - External Financing'!$I$15*S77+'Input 4 - External Financing'!$I$17*S79+'Input 4 - External Financing'!$I$18*S80+'Input 4 - External Financing'!$I$19*S81+'Input 4 - External Financing'!$I$22*S84+'Input 4 - External Financing'!$I$23*S85+'Input 4 - External Financing'!$I$24*S86+'Input 4 - External Financing'!$I$25*S87+'Input 4 - External Financing'!$I$26*S88+'Input 4 - External Financing'!$I$28*S90+'Input 4 - External Financing'!$I$29*S91+'Input 4 - External Financing'!$I$30*S92+'Input 4 - External Financing'!$I$31*S93+'Input 4 - External Financing'!$I$32*S94+'Input 4 - External Financing'!$I$34*S96+'Input 4 - External Financing'!$I$35*S97+'Input 4 - External Financing'!$I$36*S98+'Input 4 - External Financing'!$I$37*S99+'Input 4 - External Financing'!$I$38*S100)+IF($C$116=lookup!$X$4,'Input 4 - External Financing'!$I$45*S103+'Input 4 - External Financing'!$I$46*S104+'Input 4 - External Financing'!$I$47*S105+'Input 4 - External Financing'!$I$50*S107+'Input 4 - External Financing'!$I$51*S108+'Input 4 - External Financing'!$I$52*S109,'Input 4 - External Financing'!$I$50*S107+'Input 4 - External Financing'!$I$51*S108+'Input 4 - External Financing'!$I$52*S109+'Input 4 - External Financing'!$I$55*S112+'Input 4 - External Financing'!$I$56*S113+'Input 4 - External Financing'!$I$57*S114))/S118","v":{"$error":"#DIV/0!"}},{"$f":"(('Input 4 - External Financing'!$I$10*T72+'Input 4 - External Financing'!$I$11*T73+'Input 4 - External Financing'!$I$12*T74+'Input 4 - External Financing'!$I$13*T75+'Input 4 - External Financing'!$I$14*T76+'Input 4 - External Financing'!$I$15*T77+'Input 4 - External Financing'!$I$17*T79+'Input 4 - External Financing'!$I$18*T80+'Input 4 - External Financing'!$I$19*T81+'Input 4 - External Financing'!$I$22*T84+'Input 4 - External Financing'!$I$23*T85+'Input 4 - External Financing'!$I$24*T86+'Input 4 - External Financing'!$I$25*T87+'Input 4 - External Financing'!$I$26*T88+'Input 4 - External Financing'!$I$28*T90+'Input 4 - External Financing'!$I$29*T91+'Input 4 - External Financing'!$I$30*T92+'Input 4 - External Financing'!$I$31*T93+'Input 4 - External Financing'!$I$32*T94+'Input 4 - External Financing'!$I$34*T96+'Input 4 - External Financing'!$I$35*T97+'Input 4 - External Financing'!$I$36*T98+'Input 4 - External Financing'!$I$37*T99+'Input 4 - External Financing'!$I$38*T100)+IF($C$116=lookup!$X$4,'Input 4 - External Financing'!$I$45*T103+'Input 4 - External Financing'!$I$46*T104+'Input 4 - External Financing'!$I$47*T105+'Input 4 - External Financing'!$I$50*T107+'Input 4 - External Financing'!$I$51*T108+'Input 4 - External Financing'!$I$52*T109,'Input 4 - External Financing'!$I$50*T107+'Input 4 - External Financing'!$I$51*T108+'Input 4 - External Financing'!$I$52*T109+'Input 4 - External Financing'!$I$55*T112+'Input 4 - External Financing'!$I$56*T113+'Input 4 - External Financing'!$I$57*T114))/T118","v":{"$error":"#DIV/0!"}},{"$f":"(('Input 4 - External Financing'!$I$10*U72+'Input 4 - External Financing'!$I$11*U73+'Input 4 - External Financing'!$I$12*U74+'Input 4 - External Financing'!$I$13*U75+'Input 4 - External Financing'!$I$14*U76+'Input 4 - External Financing'!$I$15*U77+'Input 4 - External Financing'!$I$17*U79+'Input 4 - External Financing'!$I$18*U80+'Input 4 - External Financing'!$I$19*U81+'Input 4 - External Financing'!$I$22*U84+'Input 4 - External Financing'!$I$23*U85+'Input 4 - External Financing'!$I$24*U86+'Input 4 - External Financing'!$I$25*U87+'Input 4 - External Financing'!$I$26*U88+'Input 4 - External Financing'!$I$28*U90+'Input 4 - External Financing'!$I$29*U91+'Input 4 - External Financing'!$I$30*U92+'Input 4 - External Financing'!$I$31*U93+'Input 4 - External Financing'!$I$32*U94+'Input 4 - External Financing'!$I$34*U96+'Input 4 - External Financing'!$I$35*U97+'Input 4 - External Financing'!$I$36*U98+'Input 4 - External Financing'!$I$37*U99+'Input 4 - External Financing'!$I$38*U100)+IF($C$116=lookup!$X$4,'Input 4 - External Financing'!$I$45*U103+'Input 4 - External Financing'!$I$46*U104+'Input 4 - External Financing'!$I$47*U105+'Input 4 - External Financing'!$I$50*U107+'Input 4 - External Financing'!$I$51*U108+'Input 4 - External Financing'!$I$52*U109,'Input 4 - External Financing'!$I$50*U107+'Input 4 - External Financing'!$I$51*U108+'Input 4 - External Financing'!$I$52*U109+'Input 4 - External Financing'!$I$55*U112+'Input 4 - External Financing'!$I$56*U113+'Input 4 - External Financing'!$I$57*U114))/U118","v":{"$error":"#DIV/0!"}},{"$f":"(('Input 4 - External Financing'!$I$10*V72+'Input 4 - External Financing'!$I$11*V73+'Input 4 - External Financing'!$I$12*V74+'Input 4 - External Financing'!$I$13*V75+'Input 4 - External Financing'!$I$14*V76+'Input 4 - External Financing'!$I$15*V77+'Input 4 - External Financing'!$I$17*V79+'Input 4 - External Financing'!$I$18*V80+'Input 4 - External Financing'!$I$19*V81+'Input 4 - External Financing'!$I$22*V84+'Input 4 - External Financing'!$I$23*V85+'Input 4 - External Financing'!$I$24*V86+'Input 4 - External Financing'!$I$25*V87+'Input 4 - External Financing'!$I$26*V88+'Input 4 - External Financing'!$I$28*V90+'Input 4 - External Financing'!$I$29*V91+'Input 4 - External Financing'!$I$30*V92+'Input 4 - External Financing'!$I$31*V93+'Input 4 - External Financing'!$I$32*V94+'Input 4 - External Financing'!$I$34*V96+'Input 4 - External Financing'!$I$35*V97+'Input 4 - External Financing'!$I$36*V98+'Input 4 - External Financing'!$I$37*V99+'Input 4 - External Financing'!$I$38*V100)+IF($C$116=lookup!$X$4,'Input 4 - External Financing'!$I$45*V103+'Input 4 - External Financing'!$I$46*V104+'Input 4 - External Financing'!$I$47*V105+'Input 4 - External Financing'!$I$50*V107+'Input 4 - External Financing'!$I$51*V108+'Input 4 - External Financing'!$I$52*V109,'Input 4 - External Financing'!$I$50*V107+'Input 4 - External Financing'!$I$51*V108+'Input 4 - External Financing'!$I$52*V109+'Input 4 - External Financing'!$I$55*V112+'Input 4 - External Financing'!$I$56*V113+'Input 4 - External Financing'!$I$57*V114))/V118","v":{"$error":"#DIV/0!"}},{"$f":"(('Input 4 - External Financing'!$I$10*W72+'Input 4 - External Financing'!$I$11*W73+'Input 4 - External Financing'!$I$12*W74+'Input 4 - External Financing'!$I$13*W75+'Input 4 - External Financing'!$I$14*W76+'Input 4 - External Financing'!$I$15*W77+'Input 4 - External Financing'!$I$17*W79+'Input 4 - External Financing'!$I$18*W80+'Input 4 - External Financing'!$I$19*W81+'Input 4 - External Financing'!$I$22*W84+'Input 4 - External Financing'!$I$23*W85+'Input 4 - External Financing'!$I$24*W86+'Input 4 - External Financing'!$I$25*W87+'Input 4 - External Financing'!$I$26*W88+'Input 4 - External Financing'!$I$28*W90+'Input 4 - External Financing'!$I$29*W91+'Input 4 - External Financing'!$I$30*W92+'Input 4 - External Financing'!$I$31*W93+'Input 4 - External Financing'!$I$32*W94+'Input 4 - External Financing'!$I$34*W96+'Input 4 - External Financing'!$I$35*W97+'Input 4 - External Financing'!$I$36*W98+'Input 4 - External Financing'!$I$37*W99+'Input 4 - External Financing'!$I$38*W100)+IF($C$116=lookup!$X$4,'Input 4 - External Financing'!$I$45*W103+'Input 4 - External Financing'!$I$46*W104+'Input 4 - External Financing'!$I$47*W105+'Input 4 - External Financing'!$I$50*W107+'Input 4 - External Financing'!$I$51*W108+'Input 4 - External Financing'!$I$52*W109,'Input 4 - External Financing'!$I$50*W107+'Input 4 - External Financing'!$I$51*W108+'Input 4 - External Financing'!$I$52*W109+'Input 4 - External Financing'!$I$55*W112+'Input 4 - External Financing'!$I$56*W113+'Input 4 - External Financing'!$I$57*W114))/W118","v":{"$error":"#DIV/0!"}},{"$f":"(('Input 4 - External Financing'!$I$10*X72+'Input 4 - External Financing'!$I$11*X73+'Input 4 - External Financing'!$I$12*X74+'Input 4 - External Financing'!$I$13*X75+'Input 4 - External Financing'!$I$14*X76+'Input 4 - External Financing'!$I$15*X77+'Input 4 - External Financing'!$I$17*X79+'Input 4 - External Financing'!$I$18*X80+'Input 4 - External Financing'!$I$19*X81+'Input 4 - External Financing'!$I$22*X84+'Input 4 - External Financing'!$I$23*X85+'Input 4 - External Financing'!$I$24*X86+'Input 4 - External Financing'!$I$25*X87+'Input 4 - External Financing'!$I$26*X88+'Input 4 - External Financing'!$I$28*X90+'Input 4 - External Financing'!$I$29*X91+'Input 4 - External Financing'!$I$30*X92+'Input 4 - External Financing'!$I$31*X93+'Input 4 - External Financing'!$I$32*X94+'Input 4 - External Financing'!$I$34*X96+'Input 4 - External Financing'!$I$35*X97+'Input 4 - External Financing'!$I$36*X98+'Input 4 - External Financing'!$I$37*X99+'Input 4 - External Financing'!$I$38*X100)+IF($C$116=lookup!$X$4,'Input 4 - External Financing'!$I$45*X103+'Input 4 - External Financing'!$I$46*X104+'Input 4 - External Financing'!$I$47*X105+'Input 4 - External Financing'!$I$50*X107+'Input 4 - External Financing'!$I$51*X108+'Input 4 - External Financing'!$I$52*X109,'Input 4 - External Financing'!$I$50*X107+'Input 4 - External Financing'!$I$51*X108+'Input 4 - External Financing'!$I$52*X109+'Input 4 - External Financing'!$I$55*X112+'Input 4 - External Financing'!$I$56*X113+'Input 4 - External Financing'!$I$57*X114))/X118","v":{"$error":"#DIV/0!"}},{"$f":"(('Input 4 - External Financing'!$I$10*Y72+'Input 4 - External Financing'!$I$11*Y73+'Input 4 - External Financing'!$I$12*Y74+'Input 4 - External Financing'!$I$13*Y75+'Input 4 - External Financing'!$I$14*Y76+'Input 4 - External Financing'!$I$15*Y77+'Input 4 - External Financing'!$I$17*Y79+'Input 4 - External Financing'!$I$18*Y80+'Input 4 - External Financing'!$I$19*Y81+'Input 4 - External Financing'!$I$22*Y84+'Input 4 - External Financing'!$I$23*Y85+'Input 4 - External Financing'!$I$24*Y86+'Input 4 - External Financing'!$I$25*Y87+'Input 4 - External Financing'!$I$26*Y88+'Input 4 - External Financing'!$I$28*Y90+'Input 4 - External Financing'!$I$29*Y91+'Input 4 - External Financing'!$I$30*Y92+'Input 4 - External Financing'!$I$31*Y93+'Input 4 - External Financing'!$I$32*Y94+'Input 4 - External Financing'!$I$34*Y96+'Input 4 - External Financing'!$I$35*Y97+'Input 4 - External Financing'!$I$36*Y98+'Input 4 - External Financing'!$I$37*Y99+'Input 4 - External Financing'!$I$38*Y100)+IF($C$116=lookup!$X$4,'Input 4 - External Financing'!$I$45*Y103+'Input 4 - External Financing'!$I$46*Y104+'Input 4 - External Financing'!$I$47*Y105+'Input 4 - External Financing'!$I$50*Y107+'Input 4 - External Financing'!$I$51*Y108+'Input 4 - External Financing'!$I$52*Y109,'Input 4 - External Financing'!$I$50*Y107+'Input 4 - External Financing'!$I$51*Y108+'Input 4 - External Financing'!$I$52*Y109+'Input 4 - External Financing'!$I$55*Y112+'Input 4 - External Financing'!$I$56*Y113+'Input 4 - External Financing'!$I$57*Y114))/Y118","v":{"$error":"#DIV/0!"}},{"$f":"(('Input 4 - External Financing'!$I$10*Z72+'Input 4 - External Financing'!$I$11*Z73+'Input 4 - External Financing'!$I$12*Z74+'Input 4 - External Financing'!$I$13*Z75+'Input 4 - External Financing'!$I$14*Z76+'Input 4 - External Financing'!$I$15*Z77+'Input 4 - External Financing'!$I$17*Z79+'Input 4 - External Financing'!$I$18*Z80+'Input 4 - External Financing'!$I$19*Z81+'Input 4 - External Financing'!$I$22*Z84+'Input 4 - External Financing'!$I$23*Z85+'Input 4 - External Financing'!$I$24*Z86+'Input 4 - External Financing'!$I$25*Z87+'Input 4 - External Financing'!$I$26*Z88+'Input 4 - External Financing'!$I$28*Z90+'Input 4 - External Financing'!$I$29*Z91+'Input 4 - External Financing'!$I$30*Z92+'Input 4 - External Financing'!$I$31*Z93+'Input 4 - External Financing'!$I$32*Z94+'Input 4 - External Financing'!$I$34*Z96+'Input 4 - External Financing'!$I$35*Z97+'Input 4 - External Financing'!$I$36*Z98+'Input 4 - External Financing'!$I$37*Z99+'Input 4 - External Financing'!$I$38*Z100)+IF($C$116=lookup!$X$4,'Input 4 - External Financing'!$I$45*Z103+'Input 4 - External Financing'!$I$46*Z104+'Input 4 - External Financing'!$I$47*Z105+'Input 4 - External Financing'!$I$50*Z107+'Input 4 - External Financing'!$I$51*Z108+'Input 4 - External Financing'!$I$52*Z109,'Input 4 - External Financing'!$I$50*Z107+'Input 4 - External Financing'!$I$51*Z108+'Input 4 - External Financing'!$I$52*Z109+'Input 4 - External Financing'!$I$55*Z112+'Input 4 - External Financing'!$I$56*Z113+'Input 4 - External Financing'!$I$57*Z114))/Z118","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW_DIS_GE_PCT"]
[{"$f":"++IF(START!L10=\"English\",translation!C685,IF(START!L10=\"French\",translation!D685,IF(START!L10=\"Portuguese\",translation!E685,translation!F685)))","v":"Grant implicit in new disbursements (US billion)"},null,null,null,null,{"$f":"F388*F118/100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW_DIS_GE_USD"]
[{"$f":"++IF(START!L10=\"English\",translation!C686,IF(START!L10=\"French\",translation!D686,IF(START!L10=\"Portuguese\",translation!E686,translation!F686)))","v":"Average discount rate"},null,null,null,null,{"$f":"(('Input 4 - External Financing'!$E$10*F72+'Input 4 - External Financing'!$E$11*F73+'Input 4 - External Financing'!$E$12*F74+'Input 4 - External Financing'!$E$13*F75+'Input 4 - External Financing'!$E$14*F76+'Input 4 - External Financing'!$E$15*F77+'Input 4 - External Financing'!$E$17*F79+'Input 4 - External Financing'!$E$18*F80+'Input 4 - External Financing'!$E$19*F81+'Input 4 - External Financing'!$E$22*F84+'Input 4 - External Financing'!$E$23*F85+'Input 4 - External Financing'!$E$24*F86+'Input 4 - External Financing'!$E$25*F87+'Input 4 - External Financing'!$E$26*F88+'Input 4 - External Financing'!$E$28*F90+'Input 4 - External Financing'!$E$29*F91+'Input 4 - External Financing'!$E$30*F92+'Input 4 - External Financing'!$E$31*F93+'Input 4 - External Financing'!$E$32*F94+'Input 4 - External Financing'!$E$34*F96+'Input 4 - External Financing'!$E$35*F97+'Input 4 - External Financing'!$E$36*F98+'Input 4 - External Financing'!$E$37*F99+'Input 4 - External Financing'!$E$38*F100)+IF($C$116=lookup!$X$4,'Input 4 - External Financing'!$E$45*F103+'Input 4 - External Financing'!$E$46*F104+'Input 4 - External Financing'!$E$47*F105+'Input 4 - External Financing'!$E$50*F107+'Input 4 - External Financing'!$E$51*F108+'Input 4 - External Financing'!$E$52*F109,'Input 4 - External Financing'!$E$50*F107+'Input 4 - External Financing'!$E$51*F108+'Input 4 - External Financing'!$E$52*F109+'Input 4 - External Financing'!$E$55*F112+'Input 4 - External Financing'!$E$56*F113+'Input 4 - External Financing'!$E$57*F114))/F118*100","v":{"$error":"#DIV/0!"}},{"$f":"(('Input 4 - External Financing'!$E$10*G72+'Input 4 - External Financing'!$E$11*G73+'Input 4 - External Financing'!$E$12*G74+'Input 4 - External Financing'!$E$13*G75+'Input 4 - External Financing'!$E$14*G76+'Input 4 - External Financing'!$E$15*G77+'Input 4 - External Financing'!$E$17*G79+'Input 4 - External Financing'!$E$18*G80+'Input 4 - External Financing'!$E$19*G81+'Input 4 - External Financing'!$E$22*G84+'Input 4 - External Financing'!$E$23*G85+'Input 4 - External Financing'!$E$24*G86+'Input 4 - External Financing'!$E$25*G87+'Input 4 - External Financing'!$E$26*G88+'Input 4 - External Financing'!$E$28*G90+'Input 4 - External Financing'!$E$29*G91+'Input 4 - External Financing'!$E$30*G92+'Input 4 - External Financing'!$E$31*G93+'Input 4 - External Financing'!$E$32*G94+'Input 4 - External Financing'!$E$34*G96+'Input 4 - External Financing'!$E$35*G97+'Input 4 - External Financing'!$E$36*G98+'Input 4 - External Financing'!$E$37*G99+'Input 4 - External Financing'!$E$38*G100)+IF($C$116=lookup!$X$4,'Input 4 - External Financing'!$E$45*G103+'Input 4 - External Financing'!$E$46*G104+'Input 4 - External Financing'!$E$47*G105+'Input 4 - External Financing'!$E$50*G107+'Input 4 - External Financing'!$E$51*G108+'Input 4 - External Financing'!$E$52*G109,'Input 4 - External Financing'!$E$50*G107+'Input 4 - External Financing'!$E$51*G108+'Input 4 - External Financing'!$E$52*G109+'Input 4 - External Financing'!$E$55*G112+'Input 4 - External Financing'!$E$56*G113+'Input 4 - External Financing'!$E$57*G114))/G118*100","v":{"$error":"#DIV/0!"}},{"$f":"(('Input 4 - External Financing'!$E$10*H72+'Input 4 - External Financing'!$E$11*H73+'Input 4 - External Financing'!$E$12*H74+'Input 4 - External Financing'!$E$13*H75+'Input 4 - External Financing'!$E$14*H76+'Input 4 - External Financing'!$E$15*H77+'Input 4 - External Financing'!$E$17*H79+'Input 4 - External Financing'!$E$18*H80+'Input 4 - External Financing'!$E$19*H81+'Input 4 - External Financing'!$E$22*H84+'Input 4 - External Financing'!$E$23*H85+'Input 4 - External Financing'!$E$24*H86+'Input 4 - External Financing'!$E$25*H87+'Input 4 - External Financing'!$E$26*H88+'Input 4 - External Financing'!$E$28*H90+'Input 4 - External Financing'!$E$29*H91+'Input 4 - External Financing'!$E$30*H92+'Input 4 - External Financing'!$E$31*H93+'Input 4 - External Financing'!$E$32*H94+'Input 4 - External Financing'!$E$34*H96+'Input 4 - External Financing'!$E$35*H97+'Input 4 - External Financing'!$E$36*H98+'Input 4 - External Financing'!$E$37*H99+'Input 4 - External Financing'!$E$38*H100)+IF($C$116=lookup!$X$4,'Input 4 - External Financing'!$E$45*H103+'Input 4 - External Financing'!$E$46*H104+'Input 4 - External Financing'!$E$47*H105+'Input 4 - External Financing'!$E$50*H107+'Input 4 - External Financing'!$E$51*H108+'Input 4 - External Financing'!$E$52*H109,'Input 4 - External Financing'!$E$50*H107+'Input 4 - External Financing'!$E$51*H108+'Input 4 - External Financing'!$E$52*H109+'Input 4 - External Financing'!$E$55*H112+'Input 4 - External Financing'!$E$56*H113+'Input 4 - External Financing'!$E$57*H114))/H118*100","v":{"$error":"#DIV/0!"}},{"$f":"(('Input 4 - External Financing'!$E$10*I72+'Input 4 - External Financing'!$E$11*I73+'Input 4 - External Financing'!$E$12*I74+'Input 4 - External Financing'!$E$13*I75+'Input 4 - External Financing'!$E$14*I76+'Input 4 - External Financing'!$E$15*I77+'Input 4 - External Financing'!$E$17*I79+'Input 4 - External Financing'!$E$18*I80+'Input 4 - External Financing'!$E$19*I81+'Input 4 - External Financing'!$E$22*I84+'Input 4 - External Financing'!$E$23*I85+'Input 4 - External Financing'!$E$24*I86+'Input 4 - External Financing'!$E$25*I87+'Input 4 - External Financing'!$E$26*I88+'Input 4 - External Financing'!$E$28*I90+'Input 4 - External Financing'!$E$29*I91+'Input 4 - External Financing'!$E$30*I92+'Input 4 - External Financing'!$E$31*I93+'Input 4 - External Financing'!$E$32*I94+'Input 4 - External Financing'!$E$34*I96+'Input 4 - External Financing'!$E$35*I97+'Input 4 - External Financing'!$E$36*I98+'Input 4 - External Financing'!$E$37*I99+'Input 4 - External Financing'!$E$38*I100)+IF($C$116=lookup!$X$4,'Input 4 - External Financing'!$E$45*I103+'Input 4 - External Financing'!$E$46*I104+'Input 4 - External Financing'!$E$47*I105+'Input 4 - External Financing'!$E$50*I107+'Input 4 - External Financing'!$E$51*I108+'Input 4 - External Financing'!$E$52*I109,'Input 4 - External Financing'!$E$50*I107+'Input 4 - External Financing'!$E$51*I108+'Input 4 - External Financing'!$E$52*I109+'Input 4 - External Financing'!$E$55*I112+'Input 4 - External Financing'!$E$56*I113+'Input 4 - External Financing'!$E$57*I114))/I118*100","v":{"$error":"#DIV/0!"}},{"$f":"(('Input 4 - External Financing'!$E$10*J72+'Input 4 - External Financing'!$E$11*J73+'Input 4 - External Financing'!$E$12*J74+'Input 4 - External Financing'!$E$13*J75+'Input 4 - External Financing'!$E$14*J76+'Input 4 - External Financing'!$E$15*J77+'Input 4 - External Financing'!$E$17*J79+'Input 4 - External Financing'!$E$18*J80+'Input 4 - External Financing'!$E$19*J81+'Input 4 - External Financing'!$E$22*J84+'Input 4 - External Financing'!$E$23*J85+'Input 4 - External Financing'!$E$24*J86+'Input 4 - External Financing'!$E$25*J87+'Input 4 - External Financing'!$E$26*J88+'Input 4 - External Financing'!$E$28*J90+'Input 4 - External Financing'!$E$29*J91+'Input 4 - External Financing'!$E$30*J92+'Input 4 - External Financing'!$E$31*J93+'Input 4 - External Financing'!$E$32*J94+'Input 4 - External Financing'!$E$34*J96+'Input 4 - External Financing'!$E$35*J97+'Input 4 - External Financing'!$E$36*J98+'Input 4 - External Financing'!$E$37*J99+'Input 4 - External Financing'!$E$38*J100)+IF($C$116=lookup!$X$4,'Input 4 - External Financing'!$E$45*J103+'Input 4 - External Financing'!$E$46*J104+'Input 4 - External Financing'!$E$47*J105+'Input 4 - External Financing'!$E$50*J107+'Input 4 - External Financing'!$E$51*J108+'Input 4 - External Financing'!$E$52*J109,'Input 4 - External Financing'!$E$50*J107+'Input 4 - External Financing'!$E$51*J108+'Input 4 - External Financing'!$E$52*J109+'Input 4 - External Financing'!$E$55*J112+'Input 4 - External Financing'!$E$56*J113+'Input 4 - External Financing'!$E$57*J114))/J118*100","v":{"$error":"#DIV/0!"}},{"$f":"(('Input 4 - External Financing'!$E$10*K72+'Input 4 - External Financing'!$E$11*K73+'Input 4 - External Financing'!$E$12*K74+'Input 4 - External Financing'!$E$13*K75+'Input 4 - External Financing'!$E$14*K76+'Input 4 - External Financing'!$E$15*K77+'Input 4 - External Financing'!$E$17*K79+'Input 4 - External Financing'!$E$18*K80+'Input 4 - External Financing'!$E$19*K81+'Input 4 - External Financing'!$E$22*K84+'Input 4 - External Financing'!$E$23*K85+'Input 4 - External Financing'!$E$24*K86+'Input 4 - External Financing'!$E$25*K87+'Input 4 - External Financing'!$E$26*K88+'Input 4 - External Financing'!$E$28*K90+'Input 4 - External Financing'!$E$29*K91+'Input 4 - External Financing'!$E$30*K92+'Input 4 - External Financing'!$E$31*K93+'Input 4 - External Financing'!$E$32*K94+'Input 4 - External Financing'!$E$34*K96+'Input 4 - External Financing'!$E$35*K97+'Input 4 - External Financing'!$E$36*K98+'Input 4 - External Financing'!$E$37*K99+'Input 4 - External Financing'!$E$38*K100)+IF($C$116=lookup!$X$4,'Input 4 - External Financing'!$E$45*K103+'Input 4 - External Financing'!$E$46*K104+'Input 4 - External Financing'!$E$47*K105+'Input 4 - External Financing'!$E$50*K107+'Input 4 - External Financing'!$E$51*K108+'Input 4 - External Financing'!$E$52*K109,'Input 4 - External Financing'!$E$50*K107+'Input 4 - External Financing'!$E$51*K108+'Input 4 - External Financing'!$E$52*K109+'Input 4 - External Financing'!$E$55*K112+'Input 4 - External Financing'!$E$56*K113+'Input 4 - External Financing'!$E$57*K114))/K118*100","v":{"$error":"#DIV/0!"}},{"$f":"(('Input 4 - External Financing'!$E$10*L72+'Input 4 - External Financing'!$E$11*L73+'Input 4 - External Financing'!$E$12*L74+'Input 4 - External Financing'!$E$13*L75+'Input 4 - External Financing'!$E$14*L76+'Input 4 - External Financing'!$E$15*L77+'Input 4 - External Financing'!$E$17*L79+'Input 4 - External Financing'!$E$18*L80+'Input 4 - External Financing'!$E$19*L81+'Input 4 - External Financing'!$E$22*L84+'Input 4 - External Financing'!$E$23*L85+'Input 4 - External Financing'!$E$24*L86+'Input 4 - External Financing'!$E$25*L87+'Input 4 - External Financing'!$E$26*L88+'Input 4 - External Financing'!$E$28*L90+'Input 4 - External Financing'!$E$29*L91+'Input 4 - External Financing'!$E$30*L92+'Input 4 - External Financing'!$E$31*L93+'Input 4 - External Financing'!$E$32*L94+'Input 4 - External Financing'!$E$34*L96+'Input 4 - External Financing'!$E$35*L97+'Input 4 - External Financing'!$E$36*L98+'Input 4 - External Financing'!$E$37*L99+'Input 4 - External Financing'!$E$38*L100)+IF($C$116=lookup!$X$4,'Input 4 - External Financing'!$E$45*L103+'Input 4 - External Financing'!$E$46*L104+'Input 4 - External Financing'!$E$47*L105+'Input 4 - External Financing'!$E$50*L107+'Input 4 - External Financing'!$E$51*L108+'Input 4 - External Financing'!$E$52*L109,'Input 4 - External Financing'!$E$50*L107+'Input 4 - External Financing'!$E$51*L108+'Input 4 - External Financing'!$E$52*L109+'Input 4 - External Financing'!$E$55*L112+'Input 4 - External Financing'!$E$56*L113+'Input 4 - External Financing'!$E$57*L114))/L118*100","v":{"$error":"#DIV/0!"}},{"$f":"(('Input 4 - External Financing'!$E$10*M72+'Input 4 - External Financing'!$E$11*M73+'Input 4 - External Financing'!$E$12*M74+'Input 4 - External Financing'!$E$13*M75+'Input 4 - External Financing'!$E$14*M76+'Input 4 - External Financing'!$E$15*M77+'Input 4 - External Financing'!$E$17*M79+'Input 4 - External Financing'!$E$18*M80+'Input 4 - External Financing'!$E$19*M81+'Input 4 - External Financing'!$E$22*M84+'Input 4 - External Financing'!$E$23*M85+'Input 4 - External Financing'!$E$24*M86+'Input 4 - External Financing'!$E$25*M87+'Input 4 - External Financing'!$E$26*M88+'Input 4 - External Financing'!$E$28*M90+'Input 4 - External Financing'!$E$29*M91+'Input 4 - External Financing'!$E$30*M92+'Input 4 - External Financing'!$E$31*M93+'Input 4 - External Financing'!$E$32*M94+'Input 4 - External Financing'!$E$34*M96+'Input 4 - External Financing'!$E$35*M97+'Input 4 - External Financing'!$E$36*M98+'Input 4 - External Financing'!$E$37*M99+'Input 4 - External Financing'!$E$38*M100)+IF($C$116=lookup!$X$4,'Input 4 - External Financing'!$E$45*M103+'Input 4 - External Financing'!$E$46*M104+'Input 4 - External Financing'!$E$47*M105+'Input 4 - External Financing'!$E$50*M107+'Input 4 - External Financing'!$E$51*M108+'Input 4 - External Financing'!$E$52*M109,'Input 4 - External Financing'!$E$50*M107+'Input 4 - External Financing'!$E$51*M108+'Input 4 - External Financing'!$E$52*M109+'Input 4 - External Financing'!$E$55*M112+'Input 4 - External Financing'!$E$56*M113+'Input 4 - External Financing'!$E$57*M114))/M118*100","v":{"$error":"#DIV/0!"}},{"$f":"(('Input 4 - External Financing'!$E$10*N72+'Input 4 - External Financing'!$E$11*N73+'Input 4 - External Financing'!$E$12*N74+'Input 4 - External Financing'!$E$13*N75+'Input 4 - External Financing'!$E$14*N76+'Input 4 - External Financing'!$E$15*N77+'Input 4 - External Financing'!$E$17*N79+'Input 4 - External Financing'!$E$18*N80+'Input 4 - External Financing'!$E$19*N81+'Input 4 - External Financing'!$E$22*N84+'Input 4 - External Financing'!$E$23*N85+'Input 4 - External Financing'!$E$24*N86+'Input 4 - External Financing'!$E$25*N87+'Input 4 - External Financing'!$E$26*N88+'Input 4 - External Financing'!$E$28*N90+'Input 4 - External Financing'!$E$29*N91+'Input 4 - External Financing'!$E$30*N92+'Input 4 - External Financing'!$E$31*N93+'Input 4 - External Financing'!$E$32*N94+'Input 4 - External Financing'!$E$34*N96+'Input 4 - External Financing'!$E$35*N97+'Input 4 - External Financing'!$E$36*N98+'Input 4 - External Financing'!$E$37*N99+'Input 4 - External Financing'!$E$38*N100)+IF($C$116=lookup!$X$4,'Input 4 - External Financing'!$E$45*N103+'Input 4 - External Financing'!$E$46*N104+'Input 4 - External Financing'!$E$47*N105+'Input 4 - External Financing'!$E$50*N107+'Input 4 - External Financing'!$E$51*N108+'Input 4 - External Financing'!$E$52*N109,'Input 4 - External Financing'!$E$50*N107+'Input 4 - External Financing'!$E$51*N108+'Input 4 - External Financing'!$E$52*N109+'Input 4 - External Financing'!$E$55*N112+'Input 4 - External Financing'!$E$56*N113+'Input 4 - External Financing'!$E$57*N114))/N118*100","v":{"$error":"#DIV/0!"}},{"$f":"(('Input 4 - External Financing'!$E$10*O72+'Input 4 - External Financing'!$E$11*O73+'Input 4 - External Financing'!$E$12*O74+'Input 4 - External Financing'!$E$13*O75+'Input 4 - External Financing'!$E$14*O76+'Input 4 - External Financing'!$E$15*O77+'Input 4 - External Financing'!$E$17*O79+'Input 4 - External Financing'!$E$18*O80+'Input 4 - External Financing'!$E$19*O81+'Input 4 - External Financing'!$E$22*O84+'Input 4 - External Financing'!$E$23*O85+'Input 4 - External Financing'!$E$24*O86+'Input 4 - External Financing'!$E$25*O87+'Input 4 - External Financing'!$E$26*O88+'Input 4 - External Financing'!$E$28*O90+'Input 4 - External Financing'!$E$29*O91+'Input 4 - External Financing'!$E$30*O92+'Input 4 - External Financing'!$E$31*O93+'Input 4 - External Financing'!$E$32*O94+'Input 4 - External Financing'!$E$34*O96+'Input 4 - External Financing'!$E$35*O97+'Input 4 - External Financing'!$E$36*O98+'Input 4 - External Financing'!$E$37*O99+'Input 4 - External Financing'!$E$38*O100)+IF($C$116=lookup!$X$4,'Input 4 - External Financing'!$E$45*O103+'Input 4 - External Financing'!$E$46*O104+'Input 4 - External Financing'!$E$47*O105+'Input 4 - External Financing'!$E$50*O107+'Input 4 - External Financing'!$E$51*O108+'Input 4 - External Financing'!$E$52*O109,'Input 4 - External Financing'!$E$50*O107+'Input 4 - External Financing'!$E$51*O108+'Input 4 - External Financing'!$E$52*O109+'Input 4 - External Financing'!$E$55*O112+'Input 4 - External Financing'!$E$56*O113+'Input 4 - External Financing'!$E$57*O114))/O118*100","v":{"$error":"#DIV/0!"}},{"$f":"(('Input 4 - External Financing'!$E$10*P72+'Input 4 - External Financing'!$E$11*P73+'Input 4 - External Financing'!$E$12*P74+'Input 4 - External Financing'!$E$13*P75+'Input 4 - External Financing'!$E$14*P76+'Input 4 - External Financing'!$E$15*P77+'Input 4 - External Financing'!$E$17*P79+'Input 4 - External Financing'!$E$18*P80+'Input 4 - External Financing'!$E$19*P81+'Input 4 - External Financing'!$E$22*P84+'Input 4 - External Financing'!$E$23*P85+'Input 4 - External Financing'!$E$24*P86+'Input 4 - External Financing'!$E$25*P87+'Input 4 - External Financing'!$E$26*P88+'Input 4 - External Financing'!$E$28*P90+'Input 4 - External Financing'!$E$29*P91+'Input 4 - External Financing'!$E$30*P92+'Input 4 - External Financing'!$E$31*P93+'Input 4 - External Financing'!$E$32*P94+'Input 4 - External Financing'!$E$34*P96+'Input 4 - External Financing'!$E$35*P97+'Input 4 - External Financing'!$E$36*P98+'Input 4 - External Financing'!$E$37*P99+'Input 4 - External Financing'!$E$38*P100)+IF($C$116=lookup!$X$4,'Input 4 - External Financing'!$E$45*P103+'Input 4 - External Financing'!$E$46*P104+'Input 4 - External Financing'!$E$47*P105+'Input 4 - External Financing'!$E$50*P107+'Input 4 - External Financing'!$E$51*P108+'Input 4 - External Financing'!$E$52*P109,'Input 4 - External Financing'!$E$50*P107+'Input 4 - External Financing'!$E$51*P108+'Input 4 - External Financing'!$E$52*P109+'Input 4 - External Financing'!$E$55*P112+'Input 4 - External Financing'!$E$56*P113+'Input 4 - External Financing'!$E$57*P114))/P118*100","v":{"$error":"#DIV/0!"}},{"$f":"(('Input 4 - External Financing'!$E$10*Q72+'Input 4 - External Financing'!$E$11*Q73+'Input 4 - External Financing'!$E$12*Q74+'Input 4 - External Financing'!$E$13*Q75+'Input 4 - External Financing'!$E$14*Q76+'Input 4 - External Financing'!$E$15*Q77+'Input 4 - External Financing'!$E$17*Q79+'Input 4 - External Financing'!$E$18*Q80+'Input 4 - External Financing'!$E$19*Q81+'Input 4 - External Financing'!$E$22*Q84+'Input 4 - External Financing'!$E$23*Q85+'Input 4 - External Financing'!$E$24*Q86+'Input 4 - External Financing'!$E$25*Q87+'Input 4 - External Financing'!$E$26*Q88+'Input 4 - External Financing'!$E$28*Q90+'Input 4 - External Financing'!$E$29*Q91+'Input 4 - External Financing'!$E$30*Q92+'Input 4 - External Financing'!$E$31*Q93+'Input 4 - External Financing'!$E$32*Q94+'Input 4 - External Financing'!$E$34*Q96+'Input 4 - External Financing'!$E$35*Q97+'Input 4 - External Financing'!$E$36*Q98+'Input 4 - External Financing'!$E$37*Q99+'Input 4 - External Financing'!$E$38*Q100)+IF($C$116=lookup!$X$4,'Input 4 - External Financing'!$E$45*Q103+'Input 4 - External Financing'!$E$46*Q104+'Input 4 - External Financing'!$E$47*Q105+'Input 4 - External Financing'!$E$50*Q107+'Input 4 - External Financing'!$E$51*Q108+'Input 4 - External Financing'!$E$52*Q109,'Input 4 - External Financing'!$E$50*Q107+'Input 4 - External Financing'!$E$51*Q108+'Input 4 - External Financing'!$E$52*Q109+'Input 4 - External Financing'!$E$55*Q112+'Input 4 - External Financing'!$E$56*Q113+'Input 4 - External Financing'!$E$57*Q114))/Q118*100","v":{"$error":"#DIV/0!"}},{"$f":"(('Input 4 - External Financing'!$E$10*R72+'Input 4 - External Financing'!$E$11*R73+'Input 4 - External Financing'!$E$12*R74+'Input 4 - External Financing'!$E$13*R75+'Input 4 - External Financing'!$E$14*R76+'Input 4 - External Financing'!$E$15*R77+'Input 4 - External Financing'!$E$17*R79+'Input 4 - External Financing'!$E$18*R80+'Input 4 - External Financing'!$E$19*R81+'Input 4 - External Financing'!$E$22*R84+'Input 4 - External Financing'!$E$23*R85+'Input 4 - External Financing'!$E$24*R86+'Input 4 - External Financing'!$E$25*R87+'Input 4 - External Financing'!$E$26*R88+'Input 4 - External Financing'!$E$28*R90+'Input 4 - External Financing'!$E$29*R91+'Input 4 - External Financing'!$E$30*R92+'Input 4 - External Financing'!$E$31*R93+'Input 4 - External Financing'!$E$32*R94+'Input 4 - External Financing'!$E$34*R96+'Input 4 - External Financing'!$E$35*R97+'Input 4 - External Financing'!$E$36*R98+'Input 4 - External Financing'!$E$37*R99+'Input 4 - External Financing'!$E$38*R100)+IF($C$116=lookup!$X$4,'Input 4 - External Financing'!$E$45*R103+'Input 4 - External Financing'!$E$46*R104+'Input 4 - External Financing'!$E$47*R105+'Input 4 - External Financing'!$E$50*R107+'Input 4 - External Financing'!$E$51*R108+'Input 4 - External Financing'!$E$52*R109,'Input 4 - External Financing'!$E$50*R107+'Input 4 - External Financing'!$E$51*R108+'Input 4 - External Financing'!$E$52*R109+'Input 4 - External Financing'!$E$55*R112+'Input 4 - External Financing'!$E$56*R113+'Input 4 - External Financing'!$E$57*R114))/R118*100","v":{"$error":"#DIV/0!"}},{"$f":"(('Input 4 - External Financing'!$E$10*S72+'Input 4 - External Financing'!$E$11*S73+'Input 4 - External Financing'!$E$12*S74+'Input 4 - External Financing'!$E$13*S75+'Input 4 - External Financing'!$E$14*S76+'Input 4 - External Financing'!$E$15*S77+'Input 4 - External Financing'!$E$17*S79+'Input 4 - External Financing'!$E$18*S80+'Input 4 - External Financing'!$E$19*S81+'Input 4 - External Financing'!$E$22*S84+'Input 4 - External Financing'!$E$23*S85+'Input 4 - External Financing'!$E$24*S86+'Input 4 - External Financing'!$E$25*S87+'Input 4 - External Financing'!$E$26*S88+'Input 4 - External Financing'!$E$28*S90+'Input 4 - External Financing'!$E$29*S91+'Input 4 - External Financing'!$E$30*S92+'Input 4 - External Financing'!$E$31*S93+'Input 4 - External Financing'!$E$32*S94+'Input 4 - External Financing'!$E$34*S96+'Input 4 - External Financing'!$E$35*S97+'Input 4 - External Financing'!$E$36*S98+'Input 4 - External Financing'!$E$37*S99+'Input 4 - External Financing'!$E$38*S100)+IF($C$116=lookup!$X$4,'Input 4 - External Financing'!$E$45*S103+'Input 4 - External Financing'!$E$46*S104+'Input 4 - External Financing'!$E$47*S105+'Input 4 - External Financing'!$E$50*S107+'Input 4 - External Financing'!$E$51*S108+'Input 4 - External Financing'!$E$52*S109,'Input 4 - External Financing'!$E$50*S107+'Input 4 - External Financing'!$E$51*S108+'Input 4 - External Financing'!$E$52*S109+'Input 4 - External Financing'!$E$55*S112+'Input 4 - External Financing'!$E$56*S113+'Input 4 - External Financing'!$E$57*S114))/S118*100","v":{"$error":"#DIV/0!"}},{"$f":"(('Input 4 - External Financing'!$E$10*T72+'Input 4 - External Financing'!$E$11*T73+'Input 4 - External Financing'!$E$12*T74+'Input 4 - External Financing'!$E$13*T75+'Input 4 - External Financing'!$E$14*T76+'Input 4 - External Financing'!$E$15*T77+'Input 4 - External Financing'!$E$17*T79+'Input 4 - External Financing'!$E$18*T80+'Input 4 - External Financing'!$E$19*T81+'Input 4 - External Financing'!$E$22*T84+'Input 4 - External Financing'!$E$23*T85+'Input 4 - External Financing'!$E$24*T86+'Input 4 - External Financing'!$E$25*T87+'Input 4 - External Financing'!$E$26*T88+'Input 4 - External Financing'!$E$28*T90+'Input 4 - External Financing'!$E$29*T91+'Input 4 - External Financing'!$E$30*T92+'Input 4 - External Financing'!$E$31*T93+'Input 4 - External Financing'!$E$32*T94+'Input 4 - External Financing'!$E$34*T96+'Input 4 - External Financing'!$E$35*T97+'Input 4 - External Financing'!$E$36*T98+'Input 4 - External Financing'!$E$37*T99+'Input 4 - External Financing'!$E$38*T100)+IF($C$116=lookup!$X$4,'Input 4 - External Financing'!$E$45*T103+'Input 4 - External Financing'!$E$46*T104+'Input 4 - External Financing'!$E$47*T105+'Input 4 - External Financing'!$E$50*T107+'Input 4 - External Financing'!$E$51*T108+'Input 4 - External Financing'!$E$52*T109,'Input 4 - External Financing'!$E$50*T107+'Input 4 - External Financing'!$E$51*T108+'Input 4 - External Financing'!$E$52*T109+'Input 4 - External Financing'!$E$55*T112+'Input 4 - External Financing'!$E$56*T113+'Input 4 - External Financing'!$E$57*T114))/T118*100","v":{"$error":"#DIV/0!"}},{"$f":"(('Input 4 - External Financing'!$E$10*U72+'Input 4 - External Financing'!$E$11*U73+'Input 4 - External Financing'!$E$12*U74+'Input 4 - External Financing'!$E$13*U75+'Input 4 - External Financing'!$E$14*U76+'Input 4 - External Financing'!$E$15*U77+'Input 4 - External Financing'!$E$17*U79+'Input 4 - External Financing'!$E$18*U80+'Input 4 - External Financing'!$E$19*U81+'Input 4 - External Financing'!$E$22*U84+'Input 4 - External Financing'!$E$23*U85+'Input 4 - External Financing'!$E$24*U86+'Input 4 - External Financing'!$E$25*U87+'Input 4 - External Financing'!$E$26*U88+'Input 4 - External Financing'!$E$28*U90+'Input 4 - External Financing'!$E$29*U91+'Input 4 - External Financing'!$E$30*U92+'Input 4 - External Financing'!$E$31*U93+'Input 4 - External Financing'!$E$32*U94+'Input 4 - External Financing'!$E$34*U96+'Input 4 - External Financing'!$E$35*U97+'Input 4 - External Financing'!$E$36*U98+'Input 4 - External Financing'!$E$37*U99+'Input 4 - External Financing'!$E$38*U100)+IF($C$116=lookup!$X$4,'Input 4 - External Financing'!$E$45*U103+'Input 4 - External Financing'!$E$46*U104+'Input 4 - External Financing'!$E$47*U105+'Input 4 - External Financing'!$E$50*U107+'Input 4 - External Financing'!$E$51*U108+'Input 4 - External Financing'!$E$52*U109,'Input 4 - External Financing'!$E$50*U107+'Input 4 - External Financing'!$E$51*U108+'Input 4 - External Financing'!$E$52*U109+'Input 4 - External Financing'!$E$55*U112+'Input 4 - External Financing'!$E$56*U113+'Input 4 - External Financing'!$E$57*U114))/U118*100","v":{"$error":"#DIV/0!"}},{"$f":"(('Input 4 - External Financing'!$E$10*V72+'Input 4 - External Financing'!$E$11*V73+'Input 4 - External Financing'!$E$12*V74+'Input 4 - External Financing'!$E$13*V75+'Input 4 - External Financing'!$E$14*V76+'Input 4 - External Financing'!$E$15*V77+'Input 4 - External Financing'!$E$17*V79+'Input 4 - External Financing'!$E$18*V80+'Input 4 - External Financing'!$E$19*V81+'Input 4 - External Financing'!$E$22*V84+'Input 4 - External Financing'!$E$23*V85+'Input 4 - External Financing'!$E$24*V86+'Input 4 - External Financing'!$E$25*V87+'Input 4 - External Financing'!$E$26*V88+'Input 4 - External Financing'!$E$28*V90+'Input 4 - External Financing'!$E$29*V91+'Input 4 - External Financing'!$E$30*V92+'Input 4 - External Financing'!$E$31*V93+'Input 4 - External Financing'!$E$32*V94+'Input 4 - External Financing'!$E$34*V96+'Input 4 - External Financing'!$E$35*V97+'Input 4 - External Financing'!$E$36*V98+'Input 4 - External Financing'!$E$37*V99+'Input 4 - External Financing'!$E$38*V100)+IF($C$116=lookup!$X$4,'Input 4 - External Financing'!$E$45*V103+'Input 4 - External Financing'!$E$46*V104+'Input 4 - External Financing'!$E$47*V105+'Input 4 - External Financing'!$E$50*V107+'Input 4 - External Financing'!$E$51*V108+'Input 4 - External Financing'!$E$52*V109,'Input 4 - External Financing'!$E$50*V107+'Input 4 - External Financing'!$E$51*V108+'Input 4 - External Financing'!$E$52*V109+'Input 4 - External Financing'!$E$55*V112+'Input 4 - External Financing'!$E$56*V113+'Input 4 - External Financing'!$E$57*V114))/V118*100","v":{"$error":"#DIV/0!"}},{"$f":"(('Input 4 - External Financing'!$E$10*W72+'Input 4 - External Financing'!$E$11*W73+'Input 4 - External Financing'!$E$12*W74+'Input 4 - External Financing'!$E$13*W75+'Input 4 - External Financing'!$E$14*W76+'Input 4 - External Financing'!$E$15*W77+'Input 4 - External Financing'!$E$17*W79+'Input 4 - External Financing'!$E$18*W80+'Input 4 - External Financing'!$E$19*W81+'Input 4 - External Financing'!$E$22*W84+'Input 4 - External Financing'!$E$23*W85+'Input 4 - External Financing'!$E$24*W86+'Input 4 - External Financing'!$E$25*W87+'Input 4 - External Financing'!$E$26*W88+'Input 4 - External Financing'!$E$28*W90+'Input 4 - External Financing'!$E$29*W91+'Input 4 - External Financing'!$E$30*W92+'Input 4 - External Financing'!$E$31*W93+'Input 4 - External Financing'!$E$32*W94+'Input 4 - External Financing'!$E$34*W96+'Input 4 - External Financing'!$E$35*W97+'Input 4 - External Financing'!$E$36*W98+'Input 4 - External Financing'!$E$37*W99+'Input 4 - External Financing'!$E$38*W100)+IF($C$116=lookup!$X$4,'Input 4 - External Financing'!$E$45*W103+'Input 4 - External Financing'!$E$46*W104+'Input 4 - External Financing'!$E$47*W105+'Input 4 - External Financing'!$E$50*W107+'Input 4 - External Financing'!$E$51*W108+'Input 4 - External Financing'!$E$52*W109,'Input 4 - External Financing'!$E$50*W107+'Input 4 - External Financing'!$E$51*W108+'Input 4 - External Financing'!$E$52*W109+'Input 4 - External Financing'!$E$55*W112+'Input 4 - External Financing'!$E$56*W113+'Input 4 - External Financing'!$E$57*W114))/W118*100","v":{"$error":"#DIV/0!"}},{"$f":"(('Input 4 - External Financing'!$E$10*X72+'Input 4 - External Financing'!$E$11*X73+'Input 4 - External Financing'!$E$12*X74+'Input 4 - External Financing'!$E$13*X75+'Input 4 - External Financing'!$E$14*X76+'Input 4 - External Financing'!$E$15*X77+'Input 4 - External Financing'!$E$17*X79+'Input 4 - External Financing'!$E$18*X80+'Input 4 - External Financing'!$E$19*X81+'Input 4 - External Financing'!$E$22*X84+'Input 4 - External Financing'!$E$23*X85+'Input 4 - External Financing'!$E$24*X86+'Input 4 - External Financing'!$E$25*X87+'Input 4 - External Financing'!$E$26*X88+'Input 4 - External Financing'!$E$28*X90+'Input 4 - External Financing'!$E$29*X91+'Input 4 - External Financing'!$E$30*X92+'Input 4 - External Financing'!$E$31*X93+'Input 4 - External Financing'!$E$32*X94+'Input 4 - External Financing'!$E$34*X96+'Input 4 - External Financing'!$E$35*X97+'Input 4 - External Financing'!$E$36*X98+'Input 4 - External Financing'!$E$37*X99+'Input 4 - External Financing'!$E$38*X100)+IF($C$116=lookup!$X$4,'Input 4 - External Financing'!$E$45*X103+'Input 4 - External Financing'!$E$46*X104+'Input 4 - External Financing'!$E$47*X105+'Input 4 - External Financing'!$E$50*X107+'Input 4 - External Financing'!$E$51*X108+'Input 4 - External Financing'!$E$52*X109,'Input 4 - External Financing'!$E$50*X107+'Input 4 - External Financing'!$E$51*X108+'Input 4 - External Financing'!$E$52*X109+'Input 4 - External Financing'!$E$55*X112+'Input 4 - External Financing'!$E$56*X113+'Input 4 - External Financing'!$E$57*X114))/X118*100","v":{"$error":"#DIV/0!"}},{"$f":"(('Input 4 - External Financing'!$E$10*Y72+'Input 4 - External Financing'!$E$11*Y73+'Input 4 - External Financing'!$E$12*Y74+'Input 4 - External Financing'!$E$13*Y75+'Input 4 - External Financing'!$E$14*Y76+'Input 4 - External Financing'!$E$15*Y77+'Input 4 - External Financing'!$E$17*Y79+'Input 4 - External Financing'!$E$18*Y80+'Input 4 - External Financing'!$E$19*Y81+'Input 4 - External Financing'!$E$22*Y84+'Input 4 - External Financing'!$E$23*Y85+'Input 4 - External Financing'!$E$24*Y86+'Input 4 - External Financing'!$E$25*Y87+'Input 4 - External Financing'!$E$26*Y88+'Input 4 - External Financing'!$E$28*Y90+'Input 4 - External Financing'!$E$29*Y91+'Input 4 - External Financing'!$E$30*Y92+'Input 4 - External Financing'!$E$31*Y93+'Input 4 - External Financing'!$E$32*Y94+'Input 4 - External Financing'!$E$34*Y96+'Input 4 - External Financing'!$E$35*Y97+'Input 4 - External Financing'!$E$36*Y98+'Input 4 - External Financing'!$E$37*Y99+'Input 4 - External Financing'!$E$38*Y100)+IF($C$116=lookup!$X$4,'Input 4 - External Financing'!$E$45*Y103+'Input 4 - External Financing'!$E$46*Y104+'Input 4 - External Financing'!$E$47*Y105+'Input 4 - External Financing'!$E$50*Y107+'Input 4 - External Financing'!$E$51*Y108+'Input 4 - External Financing'!$E$52*Y109,'Input 4 - External Financing'!$E$50*Y107+'Input 4 - External Financing'!$E$51*Y108+'Input 4 - External Financing'!$E$52*Y109+'Input 4 - External Financing'!$E$55*Y112+'Input 4 - External Financing'!$E$56*Y113+'Input 4 - External Financing'!$E$57*Y114))/Y118*100","v":{"$error":"#DIV/0!"}},{"$f":"(('Input 4 - External Financing'!$E$10*Z72+'Input 4 - External Financing'!$E$11*Z73+'Input 4 - External Financing'!$E$12*Z74+'Input 4 - External Financing'!$E$13*Z75+'Input 4 - External Financing'!$E$14*Z76+'Input 4 - External Financing'!$E$15*Z77+'Input 4 - External Financing'!$E$17*Z79+'Input 4 - External Financing'!$E$18*Z80+'Input 4 - External Financing'!$E$19*Z81+'Input 4 - External Financing'!$E$22*Z84+'Input 4 - External Financing'!$E$23*Z85+'Input 4 - External Financing'!$E$24*Z86+'Input 4 - External Financing'!$E$25*Z87+'Input 4 - External Financing'!$E$26*Z88+'Input 4 - External Financing'!$E$28*Z90+'Input 4 - External Financing'!$E$29*Z91+'Input 4 - External Financing'!$E$30*Z92+'Input 4 - External Financing'!$E$31*Z93+'Input 4 - External Financing'!$E$32*Z94+'Input 4 - External Financing'!$E$34*Z96+'Input 4 - External Financing'!$E$35*Z97+'Input 4 - External Financing'!$E$36*Z98+'Input 4 - External Financing'!$E$37*Z99+'Input 4 - External Financing'!$E$38*Z100)+IF($C$116=lookup!$X$4,'Input 4 - External Financing'!$E$45*Z103+'Input 4 - External Financing'!$E$46*Z104+'Input 4 - External Financing'!$E$47*Z105+'Input 4 - External Financing'!$E$50*Z107+'Input 4 - External Financing'!$E$51*Z108+'Input 4 - External Financing'!$E$52*Z109,'Input 4 - External Financing'!$E$50*Z107+'Input 4 - External Financing'!$E$51*Z108+'Input 4 - External Financing'!$E$52*Z109+'Input 4 - External Financing'!$E$55*Z112+'Input 4 - External Financing'!$E$56*Z113+'Input 4 - External Financing'!$E$57*Z114))/Z118*100","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DIS_RATE_AVG"]
[]
[]
[{"$f":"++IF(START!L10=\"English\",translation!C689,IF(START!L10=\"French\",translation!D689,IF(START!L10=\"Portuguese\",translation!E689,translation!F689)))","v":"1/ After rescheduling if a rescheduling has been agreed or is imminent. For HIPCs that have reached their decision or completion points, "}]
[{"$f":"++IF(START!L10=\"English\",translation!C690,IF(START!L10=\"French\",translation!D690,IF(START!L10=\"Portuguese\",translation!E690,translation!F690)))","v":"enter debt service due after HIPC assistance (including additional bilateral assistance for completion point cases)."}]
[]
[]
[{"$f":"+'Macro-Debt_Data'!E54","v":"Concessional loans"},{"$f":"'Input 1 - Basics'!B15","v":"Minimum Concessionality Requirement"},null,{"$f":"+IF(ISNUMBER('Input 1 - Basics'!C15),('Input 1 - Basics'!C15),0.35)","v":0.35},null,{"$f":"+SUM(F399:F423)","v":0},{"$f":"+SUM(G399:G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"++IF(START!L$10=\"English\",translation!C$617,IF(START!L$10=\"French\",translation!D$617,IF(START!L$10=\"Portuguese\",translation!E$617,translation!F$617)))","v":"Multilaterals"}]
[{"$f":"'Input 4 - External Financing'!B$10","v":"IMF"},null,null,null,null,{"$f":"+IF('Input 4 - External Financing'!$I10/100>=$D$397,F72,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I10/100>=$D$397,G72,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I10/100>=$D$397,H72,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I10/100>=$D$397,I72,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I10/100>=$D$397,J72,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I10/100>=$D$397,K72,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I10/100>=$D$397,L72,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I10/100>=$D$397,M72,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I10/100>=$D$397,N72,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I10/100>=$D$397,O72,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I10/100>=$D$397,P72,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I10/100>=$D$397,Q72,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I10/100>=$D$397,R72,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I10/100>=$D$397,S72,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I10/100>=$D$397,T72,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I10/100>=$D$397,U72,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I10/100>=$D$397,V72,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I10/100>=$D$397,W72,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I10/100>=$D$397,X72,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I10/100>=$D$397,Y72,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I10/100>=$D$397,Z72,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$11","v":"IDA - blend"},null,null,null,null,{"$f":"+IF('Input 4 - External Financing'!$I11/100>=$D$397,F73,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I11/100>=$D$397,G73,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I11/100>=$D$397,H73,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I11/100>=$D$397,I73,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I11/100>=$D$397,J73,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I11/100>=$D$397,K73,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I11/100>=$D$397,L73,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I11/100>=$D$397,M73,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I11/100>=$D$397,N73,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I11/100>=$D$397,O73,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I11/100>=$D$397,P73,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I11/100>=$D$397,Q73,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I11/100>=$D$397,R73,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I11/100>=$D$397,S73,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I11/100>=$D$397,T73,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I11/100>=$D$397,U73,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I11/100>=$D$397,V73,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I11/100>=$D$397,W73,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I11/100>=$D$397,X73,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I11/100>=$D$397,Y73,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I11/100>=$D$397,Z73,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$12","v":"IDA - blend"},null,null,null,null,{"$f":"+IF('Input 4 - External Financing'!$I12/100>=$D$397,F74,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I12/100>=$D$397,G74,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I12/100>=$D$397,H74,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I12/100>=$D$397,I74,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I12/100>=$D$397,J74,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I12/100>=$D$397,K74,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I12/100>=$D$397,L74,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I12/100>=$D$397,M74,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I12/100>=$D$397,N74,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I12/100>=$D$397,O74,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I12/100>=$D$397,P74,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I12/100>=$D$397,Q74,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I12/100>=$D$397,R74,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I12/100>=$D$397,S74,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I12/100>=$D$397,T74,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I12/100>=$D$397,U74,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I12/100>=$D$397,V74,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I12/100>=$D$397,W74,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I12/100>=$D$397,X74,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I12/100>=$D$397,Y74,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I12/100>=$D$397,Z74,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$13","v":"MULTI1"},null,null,null,null,{"$f":"+IF('Input 4 - External Financing'!$I13/100>=$D$397,F75,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I13/100>=$D$397,G75,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I13/100>=$D$397,H75,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I13/100>=$D$397,I75,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I13/100>=$D$397,J75,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I13/100>=$D$397,K75,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I13/100>=$D$397,L75,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I13/100>=$D$397,M75,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I13/100>=$D$397,N75,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I13/100>=$D$397,O75,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I13/100>=$D$397,P75,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I13/100>=$D$397,Q75,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I13/100>=$D$397,R75,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I13/100>=$D$397,S75,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I13/100>=$D$397,T75,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I13/100>=$D$397,U75,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I13/100>=$D$397,V75,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I13/100>=$D$397,W75,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I13/100>=$D$397,X75,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I13/100>=$D$397,Y75,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I13/100>=$D$397,Z75,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$14","v":"MULTI2"},null,null,null,null,{"$f":"+IF('Input 4 - External Financing'!$I14/100>=$D$397,F76,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I14/100>=$D$397,G76,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I14/100>=$D$397,H76,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I14/100>=$D$397,I76,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I14/100>=$D$397,J76,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I14/100>=$D$397,K76,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I14/100>=$D$397,L76,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I14/100>=$D$397,M76,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I14/100>=$D$397,N76,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I14/100>=$D$397,O76,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I14/100>=$D$397,P76,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I14/100>=$D$397,Q76,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I14/100>=$D$397,R76,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I14/100>=$D$397,S76,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I14/100>=$D$397,T76,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I14/100>=$D$397,U76,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I14/100>=$D$397,V76,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I14/100>=$D$397,W76,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I14/100>=$D$397,X76,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I14/100>=$D$397,Y76,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I14/100>=$D$397,Z76,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$15","v":"MULTI3"},null,null,null,null,{"$f":"+IF('Input 4 - External Financing'!$I15/100>=$D$397,F77,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I15/100>=$D$397,G77,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I15/100>=$D$397,H77,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I15/100>=$D$397,I77,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I15/100>=$D$397,J77,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I15/100>=$D$397,K77,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I15/100>=$D$397,L77,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I15/100>=$D$397,M77,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I15/100>=$D$397,N77,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I15/100>=$D$397,O77,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I15/100>=$D$397,P77,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I15/100>=$D$397,Q77,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I15/100>=$D$397,R77,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I15/100>=$D$397,S77,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I15/100>=$D$397,T77,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I15/100>=$D$397,U77,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I15/100>=$D$397,V77,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I15/100>=$D$397,W77,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I15/100>=$D$397,X77,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I15/100>=$D$397,Y77,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I15/100>=$D$397,Z77,0)","v":0}]
[{"$f":"++IF(START!L$10=\"English\",translation!C$623,IF(START!L$10=\"French\",translation!D$623,IF(START!L$10=\"Portuguese\",translation!E$623,translation!F$623)))","v":"Official Bilaterals"}]
[{"$f":"'Input 4 - External Financing'!B$21","v":"   Paris Club"}]
[{"$f":"'Input 4 - External Financing'!B$22","v":"Export Credit Agencies"},null,null,null,null,{"$f":"+IF('Input 4 - External Financing'!$I22/100>=$D$397,F84,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I22/100>=$D$397,G84,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I22/100>=$D$397,H84,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I22/100>=$D$397,I84,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I22/100>=$D$397,J84,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I22/100>=$D$397,K84,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I22/100>=$D$397,L84,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I22/100>=$D$397,M84,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I22/100>=$D$397,N84,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I22/100>=$D$397,O84,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I22/100>=$D$397,P84,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I22/100>=$D$397,Q84,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I22/100>=$D$397,R84,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I22/100>=$D$397,S84,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I22/100>=$D$397,T84,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I22/100>=$D$397,U84,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I22/100>=$D$397,V84,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I22/100>=$D$397,W84,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I22/100>=$D$397,X84,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I22/100>=$D$397,Y84,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I22/100>=$D$397,Z84,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$23","v":"PC2"},null,null,null,null,{"$f":"+IF('Input 4 - External Financing'!$I23/100>=$D$397,F85,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I23/100>=$D$397,G85,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I23/100>=$D$397,H85,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I23/100>=$D$397,I85,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I23/100>=$D$397,J85,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I23/100>=$D$397,K85,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I23/100>=$D$397,L85,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I23/100>=$D$397,M85,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I23/100>=$D$397,N85,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I23/100>=$D$397,O85,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I23/100>=$D$397,P85,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I23/100>=$D$397,Q85,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I23/100>=$D$397,R85,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I23/100>=$D$397,S85,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I23/100>=$D$397,T85,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I23/100>=$D$397,U85,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I23/100>=$D$397,V85,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I23/100>=$D$397,W85,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I23/100>=$D$397,X85,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I23/100>=$D$397,Y85,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I23/100>=$D$397,Z85,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$24","v":"PC3"},null,null,null,null,{"$f":"+IF('Input 4 - External Financing'!$I24/100>=$D$397,F86,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I24/100>=$D$397,G86,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I24/100>=$D$397,H86,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I24/100>=$D$397,I86,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I24/100>=$D$397,J86,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I24/100>=$D$397,K86,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I24/100>=$D$397,L86,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I24/100>=$D$397,M86,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I24/100>=$D$397,N86,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I24/100>=$D$397,O86,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I24/100>=$D$397,P86,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I24/100>=$D$397,Q86,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I24/100>=$D$397,R86,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I24/100>=$D$397,S86,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I24/100>=$D$397,T86,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I24/100>=$D$397,U86,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I24/100>=$D$397,V86,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I24/100>=$D$397,W86,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I24/100>=$D$397,X86,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I24/100>=$D$397,Y86,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I24/100>=$D$397,Z86,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$25","v":"PC4"},null,null,null,null,{"$f":"+IF('Input 4 - External Financing'!$I25/100>=$D$397,F87,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I25/100>=$D$397,G87,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I25/100>=$D$397,H87,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I25/100>=$D$397,I87,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I25/100>=$D$397,J87,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I25/100>=$D$397,K87,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I25/100>=$D$397,L87,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I25/100>=$D$397,M87,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I25/100>=$D$397,N87,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I25/100>=$D$397,O87,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I25/100>=$D$397,P87,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I25/100>=$D$397,Q87,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I25/100>=$D$397,R87,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I25/100>=$D$397,S87,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I25/100>=$D$397,T87,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I25/100>=$D$397,U87,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I25/100>=$D$397,V87,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I25/100>=$D$397,W87,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I25/100>=$D$397,X87,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I25/100>=$D$397,Y87,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I25/100>=$D$397,Z87,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$26","v":"PC5"},null,null,null,null,{"$f":"+IF('Input 4 - External Financing'!$I26/100>=$D$397,F88,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I26/100>=$D$397,G88,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I26/100>=$D$397,H88,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I26/100>=$D$397,I88,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I26/100>=$D$397,J88,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I26/100>=$D$397,K88,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I26/100>=$D$397,L88,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I26/100>=$D$397,M88,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I26/100>=$D$397,N88,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I26/100>=$D$397,O88,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I26/100>=$D$397,P88,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I26/100>=$D$397,Q88,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I26/100>=$D$397,R88,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I26/100>=$D$397,S88,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I26/100>=$D$397,T88,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I26/100>=$D$397,U88,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I26/100>=$D$397,V88,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I26/100>=$D$397,W88,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I26/100>=$D$397,X88,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I26/100>=$D$397,Y88,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I26/100>=$D$397,Z88,0)","v":0}]
[{"$f":"++IF(START!L$10=\"English\",translation!C$628,IF(START!L$10=\"French\",translation!D$628,IF(START!L$10=\"Portuguese\",translation!E$628,translation!F$628)))","v":"   Non-Paris Club"}]
[{"$f":"'Input 4 - External Financing'!B$28","v":"Export Import Bank of NPC"},null,null,null,null,{"$f":"+IF('Input 4 - External Financing'!$I28/100>=$D$397,F90,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I28/100>=$D$397,G90,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I28/100>=$D$397,H90,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I28/100>=$D$397,I90,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I28/100>=$D$397,J90,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I28/100>=$D$397,K90,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I28/100>=$D$397,L90,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I28/100>=$D$397,M90,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I28/100>=$D$397,N90,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I28/100>=$D$397,O90,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I28/100>=$D$397,P90,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I28/100>=$D$397,Q90,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I28/100>=$D$397,R90,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I28/100>=$D$397,S90,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I28/100>=$D$397,T90,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I28/100>=$D$397,U90,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I28/100>=$D$397,V90,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I28/100>=$D$397,W90,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I28/100>=$D$397,X90,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I28/100>=$D$397,Y90,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I28/100>=$D$397,Z90,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$29","v":"NPC2"},null,null,null,null,{"$f":"+IF('Input 4 - External Financing'!$I29/100>=$D$397,F91,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I29/100>=$D$397,G91,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I29/100>=$D$397,H91,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I29/100>=$D$397,I91,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I29/100>=$D$397,J91,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I29/100>=$D$397,K91,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I29/100>=$D$397,L91,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I29/100>=$D$397,M91,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I29/100>=$D$397,N91,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I29/100>=$D$397,O91,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I29/100>=$D$397,P91,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I29/100>=$D$397,Q91,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I29/100>=$D$397,R91,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I29/100>=$D$397,S91,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I29/100>=$D$397,T91,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I29/100>=$D$397,U91,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I29/100>=$D$397,V91,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I29/100>=$D$397,W91,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I29/100>=$D$397,X91,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I29/100>=$D$397,Y91,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I29/100>=$D$397,Z91,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$30","v":"NPC3"},null,null,null,null,{"$f":"+IF('Input 4 - External Financing'!$I30/100>=$D$397,F92,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I30/100>=$D$397,G92,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I30/100>=$D$397,H92,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I30/100>=$D$397,I92,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I30/100>=$D$397,J92,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I30/100>=$D$397,K92,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I30/100>=$D$397,L92,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I30/100>=$D$397,M92,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I30/100>=$D$397,N92,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I30/100>=$D$397,O92,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I30/100>=$D$397,P92,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I30/100>=$D$397,Q92,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I30/100>=$D$397,R92,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I30/100>=$D$397,S92,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I30/100>=$D$397,T92,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I30/100>=$D$397,U92,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I30/100>=$D$397,V92,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I30/100>=$D$397,W92,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I30/100>=$D$397,X92,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I30/100>=$D$397,Y92,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I30/100>=$D$397,Z92,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$31","v":"NPC4"},null,null,null,null,{"$f":"+IF('Input 4 - External Financing'!$I31/100>=$D$397,F93,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I31/100>=$D$397,G93,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I31/100>=$D$397,H93,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I31/100>=$D$397,I93,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I31/100>=$D$397,J93,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I31/100>=$D$397,K93,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I31/100>=$D$397,L93,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I31/100>=$D$397,M93,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I31/100>=$D$397,N93,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I31/100>=$D$397,O93,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I31/100>=$D$397,P93,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I31/100>=$D$397,Q93,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I31/100>=$D$397,R93,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I31/100>=$D$397,S93,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I31/100>=$D$397,T93,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I31/100>=$D$397,U93,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I31/100>=$D$397,V93,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I31/100>=$D$397,W93,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I31/100>=$D$397,X93,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I31/100>=$D$397,Y93,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I31/100>=$D$397,Z93,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$32","v":"NPC5"},null,null,null,null,{"$f":"+IF('Input 4 - External Financing'!$I32/100>=$D$397,F94,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I32/100>=$D$397,G94,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I32/100>=$D$397,H94,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I32/100>=$D$397,I94,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I32/100>=$D$397,J94,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I32/100>=$D$397,K94,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I32/100>=$D$397,L94,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I32/100>=$D$397,M94,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I32/100>=$D$397,N94,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I32/100>=$D$397,O94,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I32/100>=$D$397,P94,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I32/100>=$D$397,Q94,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I32/100>=$D$397,R94,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I32/100>=$D$397,S94,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I32/100>=$D$397,T94,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I32/100>=$D$397,U94,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I32/100>=$D$397,V94,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I32/100>=$D$397,W94,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I32/100>=$D$397,X94,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I32/100>=$D$397,Y94,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I32/100>=$D$397,Z94,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$33","v":"Commercial"}]
[{"$f":"'Input 4 - External Financing'!B$34","v":"Eurobond"},null,null,null,null,{"$f":"+IF('Input 4 - External Financing'!$I34/100>=$D$397,F96,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I34/100>=$D$397,G96,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I34/100>=$D$397,H96,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I34/100>=$D$397,I96,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I34/100>=$D$397,J96,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I34/100>=$D$397,K96,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I34/100>=$D$397,L96,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I34/100>=$D$397,M96,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I34/100>=$D$397,N96,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I34/100>=$D$397,O96,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I34/100>=$D$397,P96,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I34/100>=$D$397,Q96,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I34/100>=$D$397,R96,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I34/100>=$D$397,S96,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I34/100>=$D$397,T96,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I34/100>=$D$397,U96,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I34/100>=$D$397,V96,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I34/100>=$D$397,W96,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I34/100>=$D$397,X96,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I34/100>=$D$397,Y96,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I34/100>=$D$397,Z96,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$35","v":"Commecial Bank"},null,null,null,null,{"$f":"+IF('Input 4 - External Financing'!$I35/100>=$D$397,F97,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I35/100>=$D$397,G97,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I35/100>=$D$397,H97,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I35/100>=$D$397,I97,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I35/100>=$D$397,J97,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I35/100>=$D$397,K97,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I35/100>=$D$397,L97,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I35/100>=$D$397,M97,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I35/100>=$D$397,N97,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I35/100>=$D$397,O97,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I35/100>=$D$397,P97,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I35/100>=$D$397,Q97,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I35/100>=$D$397,R97,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I35/100>=$D$397,S97,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I35/100>=$D$397,T97,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I35/100>=$D$397,U97,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I35/100>=$D$397,V97,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I35/100>=$D$397,W97,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I35/100>=$D$397,X97,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I35/100>=$D$397,Y97,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I35/100>=$D$397,Z97,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$36","v":"COM3"},null,null,null,null,{"$f":"+IF('Input 4 - External Financing'!$I36/100>=$D$397,F98,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I36/100>=$D$397,G98,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I36/100>=$D$397,H98,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I36/100>=$D$397,I98,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I36/100>=$D$397,J98,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I36/100>=$D$397,K98,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I36/100>=$D$397,L98,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I36/100>=$D$397,M98,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I36/100>=$D$397,N98,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I36/100>=$D$397,O98,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I36/100>=$D$397,P98,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I36/100>=$D$397,Q98,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I36/100>=$D$397,R98,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I36/100>=$D$397,S98,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I36/100>=$D$397,T98,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I36/100>=$D$397,U98,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I36/100>=$D$397,V98,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I36/100>=$D$397,W98,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I36/100>=$D$397,X98,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I36/100>=$D$397,Y98,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I36/100>=$D$397,Z98,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$37","v":"COM4"},null,null,null,null,{"$f":"+IF('Input 4 - External Financing'!$I37/100>=$D$397,F99,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I37/100>=$D$397,G99,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I37/100>=$D$397,H99,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I37/100>=$D$397,I99,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I37/100>=$D$397,J99,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I37/100>=$D$397,K99,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I37/100>=$D$397,L99,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I37/100>=$D$397,M99,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I37/100>=$D$397,N99,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I37/100>=$D$397,O99,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I37/100>=$D$397,P99,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I37/100>=$D$397,Q99,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I37/100>=$D$397,R99,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I37/100>=$D$397,S99,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I37/100>=$D$397,T99,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I37/100>=$D$397,U99,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I37/100>=$D$397,V99,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I37/100>=$D$397,W99,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I37/100>=$D$397,X99,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I37/100>=$D$397,Y99,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I37/100>=$D$397,Z99,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$38","v":"COM5"},null,null,null,null,{"$f":"+IF('Input 4 - External Financing'!$I38/100>=$D$397,F100,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I38/100>=$D$397,G100,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I38/100>=$D$397,H100,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I38/100>=$D$397,I100,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I38/100>=$D$397,J100,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I38/100>=$D$397,K100,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I38/100>=$D$397,L100,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I38/100>=$D$397,M100,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I38/100>=$D$397,N100,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I38/100>=$D$397,O100,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I38/100>=$D$397,P100,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I38/100>=$D$397,Q100,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I38/100>=$D$397,R100,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I38/100>=$D$397,S100,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I38/100>=$D$397,T100,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I38/100>=$D$397,U100,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I38/100>=$D$397,V100,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I38/100>=$D$397,W100,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I38/100>=$D$397,X100,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I38/100>=$D$397,Y100,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I38/100>=$D$397,Z100,0)","v":0}]

{"sheet":"PV_Base","index":33,"n_rows":789,"n_cols":56,"rows_kept":789,"cut":false,"hidden":false,"merged":[[713,44,713,47],[713,48,713,51],[713,52,713,55],[713,24,713,27],[713,28,713,31],[713,32,713,35],[713,36,713,39],[713,40,713,43],[713,4,713,7],[713,8,713,11],[713,12,713,15],[713,16,713,19],[713,20,713,23],[635,48,635,51],[635,52,635,55],[635,4,635,7],[635,8,635,11],[635,12,635,15],[635,16,635,19],[635,20,635,23],[635,24,635,27],[635,28,635,31],[635,32,635,35],[635,36,635,39],[505,24,505,27],[505,28,505,31],[505,32,505,35],[635,40,635,43],[635,44,635,47],[505,4,505,7],[505,8,505,11],[505,12,505,15],[505,16,505,19],[505,20,505,23],[245,48,245,51],[245,52,245,55],[505,36,505,39],[505,40,505,43],[505,44,505,47],[505,48,505,51],[505,52,505,55],[245,28,245,31],[245,32,245,35],[245,36,245,39],[245,40,245,43],[245,44,245,47],[167,24,167,27],[245,4,245,7],[245,8,245,11],[245,12,245,15],[245,16,245,19],[245,20,245,23],[245,24,245,27],[167,4,167,7],[167,8,167,11],[167,12,167,15],[167,16,167,19],[167,20,167,23],[167,52,167,55],[167,28,167,31],[167,32,167,35],[167,36,167,39],[167,40,167,43],[167,44,167,47],[167,48,167,51],[2,4,2,7],[2,8,2,11],[2,12,2,15],[2,16,2,19],[2,20,2,23],[2,48,2,51],[2,52,2,55],[2,24,2,27],[2,28,2,31],[2,32,2,35],[2,36,2,39],[2,40,2,43],[2,44,2,47]]}
[]
["NPV Calculations for New Loans"]
[{"$f":"Ext_Debt_Data!A11","v":"Multilaterals"}]
[]
[]
[null,null,null,{"$f":"D41","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,{"$f":"AJ41","v":32},33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[null,null,null,{"$f":"ProjectionYear","v":2019},{"$f":"E42","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,{"$f":"AJ42","v":2051},2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
[{"$f":"+'Input 4 - External Financing'!B10","v":"IMF"}]
[{"$f":"+\"Grace \"& PV_Base!A8&\"\"","v":"Grace IMF"},{"$f":"'Input 4 - External Financing'!G10","v":5},"Base",100]
[{"$f":"+\"Maturity \"& PV_Base!A8&\"\"","v":"Maturity IMF"},{"$f":"'Input 4 - External Financing'!H10","v":10},{"$f":"+PV_ResFin_pub!C10","v":"Debt stock"},{"$f":"D9-D11","v":100},{"$f":"D10-E11","v":100},100,100,100,100,80,60,40,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ10-AR11","v":0},{"$f":"AR10-AS11","v":0},{"$f":"AS10-AT11","v":0},{"$f":"AT10-AU11","v":0},{"$f":"AU10-AV11","v":0},{"$f":"AV10-AW11","v":0},{"$f":"AW10-AX11","v":0},{"$f":"AX10-AY11","v":0},{"$f":"AY10-AZ11","v":0},{"$f":"AZ10-BA11","v":0},{"$f":"BA10-BB11","v":0},{"$f":"BB10-BC11","v":0},{"$f":"BC10-BD11","v":0}]
[{"$f":"+\"Interest \"& PV_Base!A8&\"\"","v":"Interest IMF"},{"$f":"'Input 4 - External Financing'!F10","v":2.5000000000000001E-3},{"$f":"+PV_ResFin_pub!C11","v":"Amortization"},{"$f":"IF(D6-D6-1<B9,0,IF(D6-D6-1<B10,D9/(B10-B9),0))","v":0},{"$f":"IF(E6-$D6-1<$B9,0,IF(E6-$D6-1<$B10,$D9/($B10-$B9),0))","v":0},0,0,0,0,20,20,20,20,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK6-$D6-1<$B9,0,IF(AK6-$D6-1<$B10,$D9/($B10-$B9),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+\"Discount \"& PV_Base!A8&\"\"","v":"Discount IMF"},{"$f":"'Input 4 - External Financing'!E10","v":0.05},{"$f":"+PV_ResFin_pub!C12","v":"Interest"},null,{"$f":"IF(E7<=2018,0,$B11*D10)","v":0.25},0.25,0.25,0.25,0.25,0.25,0.2,0.15,0.1,0.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK7<=2018,0,$B11*AJ10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+PV_ResFin_pub!C13","v":"Total debt service"},{"$f":"D11+D12","v":0},0.25,0.25,0.25,0.25,0.25,20.25,20.2,20.149999999999999,20.100000000000001,20.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR11+AR12","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+PV_ResFin_pub!C14","v":"PV of debt"},{"$f":"IF($B11>=$B12, D10, NPV($B12,E13:$BD13))","v":69.452906912525862},{"$f":"IF($B11>=$B12, E10, NPV($B12,F13:$BD13))","v":72.675552258152138},{"$f":"IF($B11>=$B12, F10, NPV($B12,G13:$BD13))","v":76.059329871059759},{"$f":"IF($B11>=$B12, G10, NPV($B12,H13:$BD13))","v":79.612296364612746},{"$f":"IF($B11>=$B12, H10, NPV($B12,I13:$BD13))","v":83.34291118284338},{"$f":"IF($B11>=$B12, I10, NPV($B12,J13:$BD13))","v":87.260056741985551},{"$f":"IF($B11>=$B12, J10, NPV($B12,K13:$BD13))","v":71.373059579084838},{"$f":"IF($B11>=$B12, K10, NPV($B12,L13:$BD13))","v":54.74171255803909},{"$f":"IF($B11>=$B12, L10, NPV($B12,M13:$BD13))","v":37.328798185941039},{"$f":"IF($B11>=$B12, M10, NPV($B12,N13:$BD13))","v":19.095238095238095},{"$f":"IF($B11>=$B12, N10, NPV($B12,O13:$BD13))","v":0},{"$f":"IF($B11>=$B12, O10, NPV($B12,P13:$BD13))","v":0},{"$f":"IF($B11>=$B12, P10, NPV($B12,Q13:$BD13))","v":0},{"$f":"IF($B11>=$B12, Q10, NPV($B12,R13:$BD13))","v":0},{"$f":"IF($B11>=$B12, R10, NPV($B12,S13:$BD13))","v":0},{"$f":"IF($B11>=$B12, S10, NPV($B12,T13:$BD13))","v":0},{"$f":"IF($B11>=$B12, T10, NPV($B12,U13:$BD13))","v":0},{"$f":"IF($B11>=$B12, U10, NPV($B12,V13:$BD13))","v":0},{"$f":"IF($B11>=$B12, V10, NPV($B12,W13:$BD13))","v":0},{"$f":"IF($B11>=$B12, W10, NPV($B12,X13:$BD13))","v":0},{"$f":"IF($B11>=$B12, X10, NPV($B12,Y13:$BD13))","v":0},{"$f":"IF($B11>=$B12, Y10, NPV($B12,Z13:$BD13))","v":0},{"$f":"IF($B11>=$B12, Z10, NPV($B12,AA13:$BD13))","v":0},{"$f":"IF($B11>=$B12, AA10, NPV($B12,AB13:$BD13))","v":0},{"$f":"IF($B11>=$B12, AB10, NPV($B12,AC13:$BD13))","v":0},{"$f":"IF($B11>=$B12, AC10, NPV($B12,AD13:$BD13))","v":0},{"$f":"IF($B11>=$B12, AD10, NPV($B12,AE13:$BD13))","v":0},{"$f":"IF($B11>=$B12, AE10, NPV($B12,AF13:$BD13))","v":0},{"$f":"IF($B11>=$B12, AF10, NPV($B12,AG13:$BD13))","v":0},{"$f":"IF($B11>=$B12, AG10, NPV($B12,AH13:$BD13))","v":0},{"$f":"IF($B11>=$B12, AH10, NPV($B12,AI13:$BD13))","v":0},{"$f":"IF($B11>=$B12, AI10, NPV($B12,AJ13:$BD13))","v":0},{"$f":"IF($B11>=$B12, AJ10, NPV($B12,AK13:$BD13))","v":0},{"$f":"IF($B11>=$B12, AK10, NPV($B12,AL13:$BD13))","v":0},{"$f":"IF($B11>=$B12, AL10, NPV($B12,AM13:$BD13))","v":0},{"$f":"IF($B11>=$B12, AM10, NPV($B12,AN13:$BD13))","v":0},{"$f":"IF($B11>=$B12, AN10, NPV($B12,AO13:$BD13))","v":0},{"$f":"IF($B11>=$B12, AO10, NPV($B12,AP13:$BD13))","v":0},{"$f":"IF($B11>=$B12, AP10, NPV($B12,AQ13:$BD13))","v":0},{"$f":"IF($B11>=$B12, AQ10, NPV($B12,AR13:$BD13))","v":0},{"$f":"IF($B11>=$B12, AR10, NPV($B12,AS13:$BD13))","v":0},{"$f":"IF($B11>=$B12, AS10, NPV($B12,AT13:$BD13))","v":0},{"$f":"IF($B11>=$B12, AT10, NPV($B12,AU13:$BD13))","v":0},{"$f":"IF($B11>=$B12, AU10, NPV($B12,AV13:$BD13))","v":0},{"$f":"IF($B11>=$B12, AV10, NPV($B12,AW13:$BD13))","v":0},{"$f":"IF($B11>=$B12, AW10, NPV($B12,AX13:$BD13))","v":0},{"$f":"IF($B11>=$B12, AX10, NPV($B12,AY13:$BD13))","v":0},{"$f":"IF($B11>=$B12, AY10, NPV($B12,AZ13:$BD13))","v":0},{"$f":"IF($B11>=$B12, AZ10, NPV($B12,BA13:$BD13))","v":0},{"$f":"IF($B11>=$B12, BA10, NPV($B12,BB13:$BD13))","v":0},{"$f":"IF($B11>=$B12, BB10, NPV($B12,BC13:$BD13))","v":0},{"$f":"IF($B11>=$B12, BC10, NPV($B12,BD13:$BD13))","v":0},{"$f":"IF($B11>=$B12, BD10, NPV($B12,$BD13:BD13))","v":0}]
[null,null,{"$f":"+PV_ResFin_pub!C15","v":"Grant element"},{"$f":"IF(D14=0,0,(1-D14/D10)*100)","v":30.547093087474142},{"$f":"IF(E14=0,0,(1-E14/E10)*100)","v":27.324447741847855},23.940670128940244,20.387703635387254,16.65708881715662,12.739943258014453,10.783675526143954,8.7638124032681795,6.6780045351473971,4.5238095238095299,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AF14=0,0,(1-AF14/AF10)*100)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR14=0,0,(1-AR14/AR10)*100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D41-B9>0,D41-B9,0)","v":0},{"$f":"IF(E41-B9>0,E41-B9,0)","v":0},{"$f":"IF(F41-B9>0,F41-B9,0)","v":0},{"$f":"IF(G41-B9>0,G41-B9,0)","v":0},{"$f":"IF(H41-B9>0,H41-B9,0)","v":0},{"$f":"IF(I41-B9>0,I41-B9,0)","v":0},{"$f":"IF(J41-B9>0,J41-B9,0)","v":1},{"$f":"IF(K41-B9>0,K41-B9,0)","v":2},{"$f":"IF(L41-B9>0,L41-B9,0)","v":3},{"$f":"IF(M41-B9>0,M41-B9,0)","v":4},{"$f":"IF(N41-B9>0,N41-B9,0)","v":5},{"$f":"IF(O41-B9>0,O41-B9,0)","v":6},{"$f":"IF(P41-B9>0,P41-B9,0)","v":7},{"$f":"IF(Q41-B9>0,Q41-B9,0)","v":8},{"$f":"IF(R41-B9>0,R41-B9,0)","v":9},{"$f":"IF(S41-B9>0,S41-B9,0)","v":10},{"$f":"IF(T41-B9>0,T41-B9,0)","v":11},{"$f":"IF(U41-B9>0,U41-B9,0)","v":12},{"$f":"IF(V41-B9>0,V41-B9,0)","v":13},{"$f":"IF(W41-B9>0,W41-B9,0)","v":14},{"$f":"IF(X41-B9>0,X41-B9,0)","v":15},{"$f":"IF(Y41-B9>0,Y41-B9,0)","v":16},{"$f":"IF(Z41-B9>0,Z41-B9,0)","v":17},{"$f":"IF(AA41-B9>0,AA41-B9,0)","v":18},{"$f":"IF(AB41-B9>0,AB41-B9,0)","v":19},{"$f":"IF(AC41-B9>0,AC41-B9,0)","v":20},{"$f":"IF(AD41-B9>0,AD41-B9,0)","v":21},{"$f":"IF(AE41-B9>0,AE41-B9,0)","v":22}]
[null,null,null,{"$f":"IF(D16=0,0,CHOOSE(D16,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23,AF23))","v":0},{"$f":"IF(E16=0,0,CHOOSE(E16,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23,AF23))","v":0},{"$f":"IF(F16=0,0,CHOOSE(F16,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23,AF23))","v":0},{"$f":"IF(G16=0,0,CHOOSE(G16,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23,AF23))","v":0},{"$f":"IF(H16=0,0,CHOOSE(H16,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23,AF23))","v":0},{"$f":"IF(I16=0,0,CHOOSE(I16,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23,AF23))","v":0},{"$f":"IF(J16=0,0,CHOOSE(J16,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23,AF23))","v":0},{"$f":"IF(K16=0,0,CHOOSE(K16,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23,AF23))","v":0},{"$f":"IF(L16=0,0,CHOOSE(L16,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23,AF23))","v":0},{"$f":"IF(M16=0,0,CHOOSE(M16,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23,AF23))","v":0},{"$f":"IF(N16=0,0,CHOOSE(N16,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23,AF23))","v":0},{"$f":"IF(O16=0,0,CHOOSE(O16,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23,AF23))","v":0},{"$f":"IF(P16=0,0,CHOOSE(P16,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23,AF23))","v":0},{"$f":"IF(Q16=0,0,CHOOSE(Q16,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23,AF23))","v":0},{"$f":"IF(R16=0,0,CHOOSE(R16,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23,AF23))","v":0},{"$f":"IF(S16=0,0,CHOOSE(S16,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23,AF23))","v":0},{"$f":"IF(T16=0,0,CHOOSE(T16,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23,AF23))","v":0},{"$f":"IF(U16=0,0,CHOOSE(U16,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23,AF23))","v":0},{"$f":"IF(V16=0,0,CHOOSE(V16,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23,AF23))","v":0},{"$f":"IF(W16=0,0,CHOOSE(W16,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23,AF23))","v":0},{"$f":"IF(X16=0,0,CHOOSE(X16,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23,AF23))","v":0},{"$f":"IF(Y16=0,0,CHOOSE(Y16,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23,AF23))","v":0},{"$f":"IF(Z16=0,0,CHOOSE(Z16,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23,AF23))","v":0},{"$f":"IF(AA16=0,0,CHOOSE(AA16,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23,AF23))","v":0},{"$f":"IF(AB16=0,0,CHOOSE(AB16,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23,AF23))","v":0},{"$f":"IF(AC16=0,0,CHOOSE(AC16,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23,AF23))","v":0},{"$f":"IF(AD16=0,0,CHOOSE(AD16,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23,AF23))","v":0},{"$f":"IF(AE16=0,0,CHOOSE(AE16,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23,AF23))","v":0}]
[null,null,"t-m condition",{"$f":"IF(D41-B10>0,D41-B10,0)","v":0},{"$f":"IF(E41-B10>0,E41-B10,0)","v":0},{"$f":"IF(F41-B10>0,F41-B10,0)","v":0},{"$f":"IF(G41-B10>0,G41-B10,0)","v":0},{"$f":"IF(H41-B10>0,H41-B10,0)","v":0},{"$f":"IF(I41-B10>0,I41-B10,0)","v":0},{"$f":"IF(J41-B10>0,J41-B10,0)","v":0},{"$f":"IF(K41-B10>0,K41-B10,0)","v":0},{"$f":"IF(L41-B10>0,L41-B10,0)","v":0},{"$f":"IF(M41-B10>0,M41-B10,0)","v":0},{"$f":"IF(N41-B10>0,N41-B10,0)","v":0},{"$f":"IF(O41-B10>0,O41-B10,0)","v":1},{"$f":"IF(P41-B10>0,P41-B10,0)","v":2},{"$f":"IF(Q41-B10>0,Q41-B10,0)","v":3},{"$f":"IF(R41-B10>0,R41-B10,0)","v":4},{"$f":"IF(S41-B10>0,S41-B10,0)","v":5},{"$f":"IF(T41-B10>0,T41-B10,0)","v":6},{"$f":"IF(U41-B10>0,U41-B10,0)","v":7},{"$f":"IF(V41-B10>0,V41-B10,0)","v":8},{"$f":"IF(W41-B10>0,W41-B10,0)","v":9},{"$f":"IF(X41-B10>0,X41-B10,0)","v":10},{"$f":"IF(Y41-B10>0,Y41-B10,0)","v":11},{"$f":"IF(Z41-B10>0,Z41-B10,0)","v":12},{"$f":"IF(AA41-B10>0,AA41-B10,0)","v":13},{"$f":"IF(AB41-B10>0,AB41-B10,0)","v":14},{"$f":"IF(AC41-B10>0,AC41-B10,0)","v":15},{"$f":"IF(AD41-B10>0,AD41-B10,0)","v":16},{"$f":"IF(AE41-B10>0,AE41-B10,0)","v":17}]
[null,null,null,{"$f":"IF(D18=0,0,CHOOSE(D18,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23))","v":0},{"$f":"IF(E18=0,0,CHOOSE(E18,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23))","v":0},{"$f":"IF(F18=0,0,CHOOSE(F18,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23))","v":0},{"$f":"IF(G18=0,0,CHOOSE(G18,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23))","v":0},{"$f":"IF(H18=0,0,CHOOSE(H18,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23))","v":0},{"$f":"IF(I18=0,0,CHOOSE(I18,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23))","v":0},{"$f":"IF(J18=0,0,CHOOSE(J18,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23))","v":0},{"$f":"IF(K18=0,0,CHOOSE(K18,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23))","v":0},{"$f":"IF(L18=0,0,CHOOSE(L18,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23))","v":0},{"$f":"IF(M18=0,0,CHOOSE(M18,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23))","v":0},{"$f":"IF(N18=0,0,CHOOSE(N18,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23))","v":0},{"$f":"IF(O18=0,0,CHOOSE(O18,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23))","v":0},{"$f":"IF(P18=0,0,CHOOSE(P18,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23))","v":0},{"$f":"IF(Q18=0,0,CHOOSE(Q18,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23))","v":0},{"$f":"IF(R18=0,0,CHOOSE(R18,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23))","v":0},{"$f":"IF(S18=0,0,CHOOSE(S18,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23))","v":0},{"$f":"IF(T18=0,0,CHOOSE(T18,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23))","v":0},{"$f":"IF(U18=0,0,CHOOSE(U18,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23))","v":0},{"$f":"IF(V18=0,0,CHOOSE(V18,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23))","v":0},{"$f":"IF(W18=0,0,CHOOSE(W18,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23))","v":0},{"$f":"IF(X18=0,0,CHOOSE(X18,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23))","v":0},{"$f":"IF(Y18=0,0,CHOOSE(Y18,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23))","v":0},{"$f":"IF(Z18=0,0,CHOOSE(Z18,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23))","v":0},{"$f":"IF(AA18=0,0,CHOOSE(AA18,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23))","v":0},{"$f":"IF(AB18=0,0,CHOOSE(AB18,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23))","v":0},{"$f":"IF(AC18=0,0,CHOOSE(AC18,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23))","v":0},{"$f":"IF(AD18=0,0,CHOOSE(AD18,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23))","v":0},{"$f":"IF(AE18=0,0,CHOOSE(AE18,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23))","v":0}]
[]
[{"$f":"+\"Output \"& PV_Base!A8&\"\"","v":"Output IMF"},null,null,{"$f":"D$7","v":2019},{"$f":"D21+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046]
[null,null,{"$f":"+PV_ResFin_pub!C36","v":"New forex borrowing (gross, USD)"},{"$f":"Ext_Debt_Data!F72","v":0},{"$f":"Ext_Debt_Data!G72","v":0},{"$f":"Ext_Debt_Data!H72","v":0},{"$f":"Ext_Debt_Data!I72","v":0},{"$f":"Ext_Debt_Data!J72","v":0},{"$f":"Ext_Debt_Data!K72","v":0},{"$f":"Ext_Debt_Data!L72","v":0},{"$f":"Ext_Debt_Data!M72","v":0},{"$f":"Ext_Debt_Data!N72","v":0},{"$f":"Ext_Debt_Data!O72","v":0},{"$f":"Ext_Debt_Data!P72","v":0},{"$f":"Ext_Debt_Data!Q72","v":0},{"$f":"Ext_Debt_Data!R72","v":0},{"$f":"Ext_Debt_Data!S72","v":0},{"$f":"Ext_Debt_Data!T72","v":0},{"$f":"Ext_Debt_Data!U72","v":0},{"$f":"Ext_Debt_Data!V72","v":0},{"$f":"Ext_Debt_Data!W72","v":0},{"$f":"Ext_Debt_Data!X72","v":0},{"$f":"Ext_Debt_Data!Y72","v":0},{"$f":"Ext_Debt_Data!Z72","v":0},{"$f":"Ext_Debt_Data!AA72","v":0},{"$f":"Ext_Debt_Data!AB72","v":0},{"$f":"Ext_Debt_Data!AC72","v":0},{"$f":"Ext_Debt_Data!AD72","v":0},{"$f":"Ext_Debt_Data!AE72","v":0},{"$f":"Ext_Debt_Data!AF72","v":0},{"$f":"Ext_Debt_Data!AG72","v":0}]
[null,null,{"$f":"+PV_ResFin_pub!C37","v":"cumulative"},{"$f":"D22","v":0},{"$f":"SUM(D22:E22)","v":0},{"$f":"SUM(D22:F22)","v":0},{"$f":"SUM(D22:G22)","v":0},{"$f":"SUM(D22:H22)","v":0},{"$f":"SUM(D22:I22)","v":0},{"$f":"SUM(D22:J22)","v":0},{"$f":"SUM(D22:K22)","v":0},{"$f":"SUM(D22:L22)","v":0},{"$f":"SUM(D22:M22)","v":0},{"$f":"SUM(D22:N22)","v":0},{"$f":"SUM(D22:O22)","v":0},{"$f":"SUM(D22:P22)","v":0},{"$f":"SUM(D22:Q22)","v":0},{"$f":"SUM(D22:R22)","v":0},{"$f":"SUM(D22:S22)","v":0},{"$f":"SUM(D22:T22)","v":0},{"$f":"SUM(D22:U22)","v":0},{"$f":"SUM(D22:V22)","v":0},{"$f":"SUM(D22:W22)","v":0},{"$f":"SUM(D22:X22)","v":0},{"$f":"SUM(D22:Y22)","v":0},{"$f":"SUM(D22:Z22)","v":0},{"$f":"SUM(D22:AA22)","v":0},{"$f":"SUM(D22:AB22)","v":0},{"$f":"SUM(D22:AC22)","v":0},{"$f":"SUM(D22:AD22)","v":0},{"$f":"SUM(D22:AE22)","v":0}]
[null,null,{"$f":"+PV_ResFin_pub!C38","v":"Stock of new forex debt (in USD)"},{"$f":"D22-D28","v":0},{"$f":"D24+E22-E28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(C14,\"#\")&\"   \"&TEXT(A8,\"#\")","v":"PV of debt   IMF"},{"$f":"D22*D14/100","v":0},{"$f":"IF((D25*(1+$B12)-E26)<=0,E22*$D14/100,D25*(1+$B12)-E26+E22*$D14/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+PV_ResFin_pub!C40","v":"Total debt service (in USD)"},{"$f":"D27+D28","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"P27+P28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+PV_ResFin_pub!C41","v":"Interest"},null,{"$f":"$B11*D24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+PV_ResFin_pub!C42","v":"Amortization"},{"$f":"(D17-D19)/(B10-B9)","v":0},{"$f":"(E17-E19)/(B10-B9)","v":0},{"$f":"(F17-F19)/(B10-B9)","v":0},{"$f":"(G17-G19)/(B10-B9)","v":0},{"$f":"(H17-H19)/(B10-B9)","v":0},{"$f":"(I17-I19)/(B10-B9)","v":0},{"$f":"(J17-J19)/(B10-B9)","v":0},{"$f":"(K17-K19)/(B10-B9)","v":0},{"$f":"(L17-L19)/(B10-B9)","v":0},{"$f":"(M17-M19)/(B10-B9)","v":0},{"$f":"(N17-N19)/(B10-B9)","v":0},{"$f":"(O17-O19)/(B10-B9)","v":0},{"$f":"(P17-P19)/(B10-B9)","v":0},{"$f":"(Q17-Q19)/(B10-B9)","v":0},{"$f":"(R17-R19)/(B10-B9)","v":0},{"$f":"(S17-S19)/(B10-B9)","v":0},{"$f":"(T17-T19)/(B10-B9)","v":0},{"$f":"(U17-U19)/(B10-B9)","v":0},{"$f":"(V17-V19)/(B10-B9)","v":0},{"$f":"(W17-W19)/(B10-B9)","v":0},{"$f":"(X17-X19)/(B10-B9)","v":0},{"$f":"(Y17-Y19)/(B10-B9)","v":0},{"$f":"(Z17-Z19)/(B10-B9)","v":0},{"$f":"(AA17-AA19)/(B10-B9)","v":0},{"$f":"(AB17-AB19)/(B10-B9)","v":0},{"$f":"(AC17-AC19)/(B10-B9)","v":0},{"$f":"(AD17-AD19)/(B10-B9)","v":0},{"$f":"(AE17-AE19)/(B10-B9)","v":0}]
[]
[]
[]
[]
[null,null,null,{"$f":"D6","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,{"$f":"AJ6","v":32},33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[null,null,"Repayment schedule",{"$f":"D7","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,{"$f":"AJ7","v":2051},2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
[null,null,"Small economy",{"$f":"'Input 4 - External Financing'!H63","v":0},{"$f":"'Input 4 - External Financing'!I63","v":0},{"$f":"'Input 4 - External Financing'!J63","v":0},{"$f":"'Input 4 - External Financing'!K63","v":0},{"$f":"'Input 4 - External Financing'!L63","v":0},{"$f":"'Input 4 - External Financing'!M63","v":0},{"$f":"'Input 4 - External Financing'!N63","v":0},{"$f":"'Input 4 - External Financing'!O63","v":0},{"$f":"'Input 4 - External Financing'!P63","v":0},{"$f":"'Input 4 - External Financing'!Q63","v":0},{"$f":"'Input 4 - External Financing'!R63","v":0},{"$f":"'Input 4 - External Financing'!S63","v":0.02},{"$f":"'Input 4 - External Financing'!T63","v":0.02},{"$f":"'Input 4 - External Financing'!U63","v":0.02},{"$f":"'Input 4 - External Financing'!V63","v":0.02},{"$f":"'Input 4 - External Financing'!W63","v":0.02},{"$f":"'Input 4 - External Financing'!X63","v":0.02},{"$f":"'Input 4 - External Financing'!Y63","v":0.02},{"$f":"'Input 4 - External Financing'!Z63","v":0.02},{"$f":"'Input 4 - External Financing'!AA63","v":0.02},{"$f":"'Input 4 - External Financing'!AB63","v":0.02},{"$f":"'Input 4 - External Financing'!AC63","v":0.04},{"$f":"'Input 4 - External Financing'!AD63","v":0.04},{"$f":"'Input 4 - External Financing'!AE63","v":0.04},{"$f":"'Input 4 - External Financing'!AF63","v":0.04},{"$f":"'Input 4 - External Financing'!AG63","v":0.04},{"$f":"'Input 4 - External Financing'!AH63","v":0.04},{"$f":"'Input 4 - External Financing'!AI63","v":0.04},{"$f":"'Input 4 - External Financing'!AJ63","v":0.04},{"$f":"'Input 4 - External Financing'!AK63","v":0.04},{"$f":"'Input 4 - External Financing'!AL63","v":0.04},{"$f":"'Input 4 - External Financing'!AM63","v":0.04},{"$f":"'Input 4 - External Financing'!AN63","v":0.04},{"$f":"'Input 4 - External Financing'!AO63","v":0.04},{"$f":"'Input 4 - External Financing'!AP63","v":0.04},{"$f":"'Input 4 - External Financing'!AQ63","v":0.04},{"$f":"'Input 4 - External Financing'!AR63","v":0.04},{"$f":"'Input 4 - External Financing'!AS63","v":0.04},{"$f":"'Input 4 - External Financing'!AT63","v":0.04},{"$f":"'Input 4 - External Financing'!AU63","v":0.04},{"$f":"'Input 4 - External Financing'!AV63","v":0.04},{"$f":"'Input 4 - External Financing'!AW63","v":0},{"$f":"'Input 4 - External Financing'!AX63","v":0},{"$f":"'Input 4 - External Financing'!AY63","v":0},{"$f":"'Input 4 - External Financing'!AZ63","v":0},{"$f":"'Input 4 - External Financing'!BA63","v":0},{"$f":"'Input 4 - External Financing'!BB63","v":0},{"$f":"'Input 4 - External Financing'!BC63","v":0},{"$f":"'Input 4 - External Financing'!BD63","v":0},{"$f":"'Input 4 - External Financing'!BE63","v":0},{"$f":"'Input 4 - External Financing'!BF63","v":0},{"$f":"'Input 4 - External Financing'!BG63","v":0},{"$f":"'Input 4 - External Financing'!BH63","v":0}]
[null,null,"Regular",{"$f":"'Input 4 - External Financing'!H64","v":0},{"$f":"'Input 4 - External Financing'!I64","v":0},{"$f":"'Input 4 - External Financing'!J64","v":0},{"$f":"'Input 4 - External Financing'!K64","v":0},{"$f":"'Input 4 - External Financing'!L64","v":0},{"$f":"'Input 4 - External Financing'!M64","v":0},{"$f":"'Input 4 - External Financing'!N64","v":0},{"$f":"'Input 4 - External Financing'!O64","v":3.125E-2},{"$f":"'Input 4 - External Financing'!P64","v":3.125E-2},{"$f":"'Input 4 - External Financing'!Q64","v":3.125E-2},{"$f":"'Input 4 - External Financing'!R64","v":3.125E-2},{"$f":"'Input 4 - External Financing'!S64","v":3.125E-2},{"$f":"'Input 4 - External Financing'!T64","v":3.125E-2},{"$f":"'Input 4 - External Financing'!U64","v":3.125E-2},{"$f":"'Input 4 - External Financing'!V64","v":3.125E-2},{"$f":"'Input 4 - External Financing'!W64","v":3.125E-2},{"$f":"'Input 4 - External Financing'!X64","v":3.125E-2},{"$f":"'Input 4 - External Financing'!Y64","v":3.125E-2},{"$f":"'Input 4 - External Financing'!Z64","v":3.125E-2},{"$f":"'Input 4 - External Financing'!AA64","v":3.125E-2},{"$f":"'Input 4 - External Financing'!AB64","v":3.125E-2},{"$f":"'Input 4 - External Financing'!AC64","v":3.125E-2},{"$f":"'Input 4 - External Financing'!AD64","v":3.125E-2},{"$f":"'Input 4 - External Financing'!AE64","v":3.125E-2},{"$f":"'Input 4 - External Financing'!AF64","v":3.125E-2},{"$f":"'Input 4 - External Financing'!AG64","v":3.125E-2},{"$f":"'Input 4 - External Financing'!AH64","v":3.125E-2},{"$f":"'Input 4 - External Financing'!AI64","v":3.125E-2},{"$f":"'Input 4 - External Financing'!AJ64","v":3.125E-2},{"$f":"'Input 4 - External Financing'!AK64","v":3.125E-2},{"$f":"'Input 4 - External Financing'!AL64","v":3.125E-2},{"$f":"'Input 4 - External Financing'!AM64","v":3.125E-2},{"$f":"'Input 4 - External Financing'!AN64","v":3.125E-2},{"$f":"'Input 4 - External Financing'!AO64","v":3.125E-2},{"$f":"'Input 4 - External Financing'!AP64","v":3.125E-2},{"$f":"'Input 4 - External Financing'!AQ64","v":3.125E-2},{"$f":"'Input 4 - External Financing'!AR64","v":3.125E-2},{"$f":"'Input 4 - External Financing'!AS64","v":3.125E-2},{"$f":"'Input 4 - External Financing'!AT64","v":3.125E-2},{"$f":"'Input 4 - External Financing'!AU64","v":0},{"$f":"'Input 4 - External Financing'!AV64","v":0},{"$f":"'Input 4 - External Financing'!AW64","v":0},{"$f":"'Input 4 - External Financing'!AX64","v":0},{"$f":"'Input 4 - External Financing'!AY64","v":0},{"$f":"'Input 4 - External Financing'!AZ64","v":0},{"$f":"'Input 4 - External Financing'!BA64","v":0},{"$f":"'Input 4 - External Financing'!BB64","v":0},{"$f":"'Input 4 - External Financing'!BC64","v":0},{"$f":"'Input 4 - External Financing'!BD64","v":0},{"$f":"'Input 4 - External Financing'!BE64","v":0},{"$f":"'Input 4 - External Financing'!BF64","v":0},{"$f":"'Input 4 - External Financing'!BG64","v":0},{"$f":"'Input 4 - External Financing'!BH64","v":0}]
[null,null,"Blend",{"$f":"'Input 4 - External Financing'!H65","v":0},{"$f":"'Input 4 - External Financing'!I65","v":0},{"$f":"'Input 4 - External Financing'!J65","v":0},{"$f":"'Input 4 - External Financing'!K65","v":0},{"$f":"'Input 4 - External Financing'!L65","v":0},{"$f":"'Input 4 - External Financing'!M65","v":0},{"$f":"'Input 4 - External Financing'!N65","v":3.3000000000000002E-2},{"$f":"'Input 4 - External Financing'!O65","v":3.3000000000000002E-2},{"$f":"'Input 4 - External Financing'!P65","v":3.3000000000000002E-2},{"$f":"'Input 4 - External Financing'!Q65","v":3.3000000000000002E-2},{"$f":"'Input 4 - External Financing'!R65","v":3.3000000000000002E-2},{"$f":"'Input 4 - External Financing'!S65","v":3.3000000000000002E-2},{"$f":"'Input 4 - External Financing'!T65","v":3.3000000000000002E-2},{"$f":"'Input 4 - External Financing'!U65","v":3.3000000000000002E-2},{"$f":"'Input 4 - External Financing'!V65","v":3.3000000000000002E-2},{"$f":"'Input 4 - External Financing'!W65","v":3.3000000000000002E-2},{"$f":"'Input 4 - External Financing'!X65","v":3.3000000000000002E-2},{"$f":"'Input 4 - External Financing'!Y65","v":3.3000000000000002E-2},{"$f":"'Input 4 - External Financing'!Z65","v":3.3000000000000002E-2},{"$f":"'Input 4 - External Financing'!AA65","v":3.3000000000000002E-2},{"$f":"'Input 4 - External Financing'!AB65","v":3.3000000000000002E-2},{"$f":"'Input 4 - External Financing'!AC65","v":3.3000000000000002E-2},{"$f":"'Input 4 - External Financing'!AD65","v":3.3000000000000002E-2},{"$f":"'Input 4 - External Financing'!AE65","v":3.3000000000000002E-2},{"$f":"'Input 4 - External Financing'!AF65","v":3.3000000000000002E-2},{"$f":"'Input 4 - External Financing'!AG65","v":3.3000000000000002E-2},{"$f":"'Input 4 - External Financing'!AH65","v":6.8000000000000005E-2},{"$f":"'Input 4 - External Financing'!AI65","v":6.8000000000000005E-2},{"$f":"'Input 4 - External Financing'!AJ65","v":6.8000000000000005E-2},{"$f":"'Input 4 - External Financing'!AK65","v":6.8000000000000005E-2},{"$f":"'Input 4 - External Financing'!AL65","v":6.8000000000000005E-2},{"$f":"'Input 4 - External Financing'!AM65","v":0},{"$f":"'Input 4 - External Financing'!AN65","v":0},{"$f":"'Input 4 - External Financing'!AO65","v":0},{"$f":"'Input 4 - External Financing'!AP65","v":0},{"$f":"'Input 4 - External Financing'!AQ65","v":0},{"$f":"'Input 4 - External Financing'!AR65","v":0},{"$f":"'Input 4 - External Financing'!AS65","v":0},{"$f":"'Input 4 - External Financing'!AT65","v":0},{"$f":"'Input 4 - External Financing'!AU65","v":0},{"$f":"'Input 4 - External Financing'!AV65","v":0},{"$f":"'Input 4 - External Financing'!AW65","v":0},{"$f":"'Input 4 - External Financing'!AX65","v":0},{"$f":"'Input 4 - External Financing'!AY65","v":0},{"$f":"'Input 4 - External Financing'!AZ65","v":0},{"$f":"'Input 4 - External Financing'!BA65","v":0},{"$f":"'Input 4 - External Financing'!BB65","v":0},{"$f":"'Input 4 - External Financing'!BC65","v":0},{"$f":"'Input 4 - External Financing'!BD65","v":0},{"$f":"'Input 4 - External Financing'!BE65","v":0},{"$f":"'Input 4 - External Financing'!BF65","v":0},{"$f":"'Input 4 - External Financing'!BG65","v":0},{"$f":"'Input 4 - External Financing'!BH65","v":0}]
[]
[null,null,null,{"$f":"CONCATENATE(A41,\" repayment schedule\")","v":"IDA - blend repayment schedule"}]
[null,null,null,{"$f":"IF($A41='Input 4 - External Financing'!$B$63,D$35,IF($A41='Input 4 - External Financing'!$B$64,D$36,D$37))","v":0},{"$f":"IF($A41='Input 4 - External Financing'!$B$63,E$35,IF($A41='Input 4 - External Financing'!$B$64,E$36,E$37))","v":0},{"$f":"IF($A41='Input 4 - External Financing'!$B$63,F$35,IF($A41='Input 4 - External Financing'!$B$64,F$36,F$37))","v":0},{"$f":"IF($A41='Input 4 - External Financing'!$B$63,G$35,IF($A41='Input 4 - External Financing'!$B$64,G$36,G$37))","v":0},{"$f":"IF($A41='Input 4 - External Financing'!$B$63,H$35,IF($A41='Input 4 - External Financing'!$B$64,H$36,H$37))","v":0},{"$f":"IF($A41='Input 4 - External Financing'!$B$63,I$35,IF($A41='Input 4 - External Financing'!$B$64,I$36,I$37))","v":0},{"$f":"IF($A41='Input 4 - External Financing'!$B$63,J$35,IF($A41='Input 4 - External Financing'!$B$64,J$36,J$37))","v":3.3000000000000002E-2},{"$f":"IF($A41='Input 4 - External Financing'!$B$63,K$35,IF($A41='Input 4 - External Financing'!$B$64,K$36,K$37))","v":3.3000000000000002E-2},{"$f":"IF($A41='Input 4 - External Financing'!$B$63,L$35,IF($A41='Input 4 - External Financing'!$B$64,L$36,L$37))","v":3.3000000000000002E-2},{"$f":"IF($A41='Input 4 - External Financing'!$B$63,M$35,IF($A41='Input 4 - External Financing'!$B$64,M$36,M$37))","v":3.3000000000000002E-2},{"$f":"IF($A41='Input 4 - External Financing'!$B$63,N$35,IF($A41='Input 4 - External Financing'!$B$64,N$36,N$37))","v":3.3000000000000002E-2},{"$f":"IF($A41='Input 4 - External Financing'!$B$63,O$35,IF($A41='Input 4 - External Financing'!$B$64,O$36,O$37))","v":3.3000000000000002E-2},{"$f":"IF($A41='Input 4 - External Financing'!$B$63,P$35,IF($A41='Input 4 - External Financing'!$B$64,P$36,P$37))","v":3.3000000000000002E-2},{"$f":"IF($A41='Input 4 - External Financing'!$B$63,Q$35,IF($A41='Input 4 - External Financing'!$B$64,Q$36,Q$37))","v":3.3000000000000002E-2},{"$f":"IF($A41='Input 4 - External Financing'!$B$63,R$35,IF($A41='Input 4 - External Financing'!$B$64,R$36,R$37))","v":3.3000000000000002E-2},{"$f":"IF($A41='Input 4 - External Financing'!$B$63,S$35,IF($A41='Input 4 - External Financing'!$B$64,S$36,S$37))","v":3.3000000000000002E-2},{"$f":"IF($A41='Input 4 - External Financing'!$B$63,T$35,IF($A41='Input 4 - External Financing'!$B$64,T$36,T$37))","v":3.3000000000000002E-2},{"$f":"IF($A41='Input 4 - External Financing'!$B$63,U$35,IF($A41='Input 4 - External Financing'!$B$64,U$36,U$37))","v":3.3000000000000002E-2},{"$f":"IF($A41='Input 4 - External Financing'!$B$63,V$35,IF($A41='Input 4 - External Financing'!$B$64,V$36,V$37))","v":3.3000000000000002E-2},{"$f":"IF($A41='Input 4 - External Financing'!$B$63,W$35,IF($A41='Input 4 - External Financing'!$B$64,W$36,W$37))","v":3.3000000000000002E-2},{"$f":"IF($A41='Input 4 - External Financing'!$B$63,X$35,IF($A41='Input 4 - External Financing'!$B$64,X$36,X$37))","v":3.3000000000000002E-2},{"$f":"IF($A41='Input 4 - External Financing'!$B$63,Y$35,IF($A41='Input 4 - External Financing'!$B$64,Y$36,Y$37))","v":3.3000000000000002E-2},{"$f":"IF($A41='Input 4 - External Financing'!$B$63,Z$35,IF($A41='Input 4 - External Financing'!$B$64,Z$36,Z$37))","v":3.3000000000000002E-2},{"$f":"IF($A41='Input 4 - External Financing'!$B$63,AA$35,IF($A41='Input 4 - External Financing'!$B$64,AA$36,AA$37))","v":3.3000000000000002E-2},{"$f":"IF($A41='Input 4 - External Financing'!$B$63,AB$35,IF($A41='Input 4 - External Financing'!$B$64,AB$36,AB$37))","v":3.3000000000000002E-2},{"$f":"IF($A41='Input 4 - External Financing'!$B$63,AC$35,IF($A41='Input 4 - External Financing'!$B$64,AC$36,AC$37))","v":3.3000000000000002E-2},{"$f":"IF($A41='Input 4 - External Financing'!$B$63,AD$35,IF($A41='Input 4 - External Financing'!$B$64,AD$36,AD$37))","v":6.8000000000000005E-2},{"$f":"IF($A41='Input 4 - External Financing'!$B$63,AE$35,IF($A41='Input 4 - External Financing'!$B$64,AE$36,AE$37))","v":6.8000000000000005E-2},{"$f":"IF($A41='Input 4 - External Financing'!$B$63,AF$35,IF($A41='Input 4 - External Financing'!$B$64,AF$36,AF$37))","v":6.8000000000000005E-2},{"$f":"IF($A41='Input 4 - External Financing'!$B$63,AG$35,IF($A41='Input 4 - External Financing'!$B$64,AG$36,AG$37))","v":6.8000000000000005E-2},{"$f":"IF($A41='Input 4 - External Financing'!$B$63,AH$35,IF($A41='Input 4 - External Financing'!$B$64,AH$36,AH$37))","v":6.8000000000000005E-2},{"$f":"IF($A41='Input 4 - External Financing'!$B$63,AI$35,IF($A41='Input 4 - External Financing'!$B$64,AI$36,AI$37))","v":0},{"$f":"IF($A41='Input 4 - External Financing'!$B$63,AJ$35,IF($A41='Input 4 - External Financing'!$B$64,AJ$36,AJ$37))","v":0},{"$f":"IF($A41='Input 4 - External Financing'!$B$63,AK$35,IF($A41='Input 4 - External Financing'!$B$64,AK$36,AK$37))","v":0},{"$f":"IF($A41='Input 4 - External Financing'!$B$63,AL$35,IF($A41='Input 4 - External Financing'!$B$64,AL$36,AL$37))","v":0},{"$f":"IF($A41='Input 4 - External Financing'!$B$63,AM$35,IF($A41='Input 4 - External Financing'!$B$64,AM$36,AM$37))","v":0},{"$f":"IF($A41='Input 4 - External Financing'!$B$63,AN$35,IF($A41='Input 4 - External Financing'!$B$64,AN$36,AN$37))","v":0},{"$f":"IF($A41='Input 4 - External Financing'!$B$63,AO$35,IF($A41='Input 4 - External Financing'!$B$64,AO$36,AO$37))","v":0},{"$f":"IF($A41='Input 4 - External Financing'!$B$63,AP$35,IF($A41='Input 4 - External Financing'!$B$64,AP$36,AP$37))","v":0},{"$f":"IF($A41='Input 4 - External Financing'!$B$63,AQ$35,IF($A41='Input 4 - External Financing'!$B$64,AQ$36,AQ$37))","v":0},{"$f":"IF($A41='Input 4 - External Financing'!$B$63,AR$35,IF($A41='Input 4 - External Financing'!$B$64,AR$36,AR$37))","v":0}]
[{"$f":"+'Input 4 - External Financing'!B11","v":"IDA - blend"},null,null,0,{"$f":"D41+1","v":1},{"$f":"E41+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& PV_Base!A41&\"\"","v":"Grace IDA - blend"},{"$f":"'Input 4 - External Financing'!G11","v":5},null,{"$f":"D55","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
[{"$f":"+\"Maturity \"& PV_Base!A41&\"\"","v":"Maturity IDA - blend"},{"$f":"'Input 4 - External Financing'!H11","v":30},{"$f":"$C$9","v":"Base"},100]
[{"$f":"+\"Interest \"& PV_Base!A41&\"\"","v":"Interest IDA - blend"},{"$f":"'Input 4 - External Financing'!F11","v":0.02},{"$f":"$C$10","v":"Debt stock"},{"$f":"D43-D45","v":100},{"$f":"D44-E45","v":100},{"$f":"E44-F45","v":100},100,100,100,96.7,93.4,90.100000000000009,86.800000000000011,83.500000000000014,80.200000000000017,76.90000000000002,73.600000000000023,70.300000000000026,67.000000000000028,63.700000000000031,60.400000000000034,57.100000000000037,53.80000000000004,50.500000000000043,47.200000000000045,43.900000000000048,40.600000000000051,37.300000000000054,34.000000000000057,27.200000000000056,20.400000000000055,13.600000000000055,6.800000000000054,5.3290705182007514E-14,5.3290705182007514E-14,5.3290705182007514E-14,5.3290705182007514E-14,5.3290705182007514E-14,5.3290705182007514E-14,5.3290705182007514E-14,5.3290705182007514E-14,5.3290705182007514E-14,5.3290705182007514E-14,{"$f":"AQ44-AR45","v":5.3290705182007514E-14},5.3290705182007514E-14,5.3290705182007514E-14,5.3290705182007514E-14,5.3290705182007514E-14,5.3290705182007514E-14,5.3290705182007514E-14,5.3290705182007514E-14,5.3290705182007514E-14,5.3290705182007514E-14,5.3290705182007514E-14,5.3290705182007514E-14,5.3290705182007514E-14]
[{"$f":"+\"Discount \"& PV_Base!A41&\"\"","v":"Discount IDA - blend"},{"$f":"'Input 4 - External Financing'!E11","v":0.05},{"$f":"$C$11","v":"Amortization"},{"$f":"IF(D41-$D41<$B42,0,IF(D41-$D41<=$B43,$D43*D40,0))","v":0},0,0,0,0,0,3.3000000000000003,3.3000000000000003,3.3000000000000003,3.3000000000000003,3.3000000000000003,3.3000000000000003,3.3000000000000003,3.3000000000000003,3.3000000000000003,3.3000000000000003,3.3000000000000003,3.3000000000000003,3.3000000000000003,3.3000000000000003,3.3000000000000003,3.3000000000000003,3.3000000000000003,3.3000000000000003,3.3000000000000003,3.3000000000000003,6.8000000000000007,6.8000000000000007,6.8000000000000007,6.8000000000000007,6.8000000000000007,0,{"$f":"IF(AJ41-$D41<$B42,0,IF(AJ41-$D41<=$B43,$D43*AJ40,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$12","v":"Interest"},null,{"$f":"$B44*D44","v":2},2,2,2,2,2,1.9340000000000002,1.8680000000000001,1.8020000000000003,1.7360000000000002,1.6700000000000004,1.6040000000000003,1.5380000000000005,1.4720000000000004,1.4060000000000006,1.3400000000000005,1.2740000000000007,1.2080000000000006,1.1420000000000008,1.0760000000000007,1.0100000000000009,0.94400000000000095,0.878000000000001,0.81200000000000105,0.74600000000000111,0.68000000000000116,0.54400000000000115,0.40800000000000114,0.27200000000000107,0.13600000000000109,1.0658141036401502E-15,1.0658141036401502E-15,{"$f":"$B44*AJ44","v":1.0658141036401502E-15},1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15]
[null,null,{"$f":"$C$13","v":"Total debt service"},{"$f":"D45+D46","v":0},2,2,2,2,2,5.3000000000000007,5.234,5.1680000000000001,5.1020000000000003,5.0360000000000005,4.9700000000000006,4.9040000000000008,4.838000000000001,4.7720000000000002,4.7060000000000013,4.6400000000000006,4.5740000000000007,4.5080000000000009,4.4420000000000011,4.3760000000000012,4.3100000000000014,4.2440000000000015,4.1780000000000008,4.112000000000001,4.0460000000000012,7.4800000000000022,7.3440000000000021,7.208000000000002,7.0720000000000018,6.9360000000000017,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,{"$f":"AR45+AR46","v":1.0658141036401502E-15},1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15]
[null,null,{"$f":"$C$14","v":"PV of debt"},{"$f":"IF(Interest_IDA>=Discount_IDA,D44,NPV($B45,E47:$BD47))","v":64.549952793138928},{"$f":"IF(Interest_IDA>=Discount_IDA,E44,NPV($B45,F47:$BD47))","v":65.777450432795874},{"$f":"IF(Interest_IDA>=Discount_IDA,F44,NPV($B45,G47:$BD47))","v":67.066322954435677},{"$f":"IF(Interest_IDA>=Discount_IDA,G44,NPV($B45,H47:$BD47))","v":68.419639102157461},{"$f":"IF(Interest_IDA>=Discount_IDA,H44,NPV($B45,I47:$BD47))","v":69.840621057265352},{"$f":"IF(Interest_IDA>=Discount_IDA,I44,NPV($B45,J47:$BD47))","v":71.33265211012862},{"$f":"IF(Interest_IDA>=Discount_IDA,J44,NPV($B45,K47:$BD47))","v":69.599284715635051},{"$f":"IF(Interest_IDA>=Discount_IDA,K44,NPV($B45,L47:$BD47))","v":67.845248951416792},{"$f":"IF(Interest_IDA>=Discount_IDA,L44,NPV($B45,M47:$BD47))","v":66.069511398987643},{"$f":"IF(Interest_IDA>=Discount_IDA,M44,NPV($B45,N47:$BD47))","v":64.270986968937024},{"$f":"IF(Interest_IDA>=Discount_IDA,N44,NPV($B45,O47:$BD47))","v":62.448536317383891},{"$f":"IF(Interest_IDA>=Discount_IDA,O44,NPV($B45,P47:$BD47))","v":60.600963133253089},{"$f":"IF(Interest_IDA>=Discount_IDA,P44,NPV($B45,Q47:$BD47))","v":58.727011289915737},{"$f":"IF(Interest_IDA>=Discount_IDA,Q44,NPV($B45,R47:$BD47))","v":56.825361854411526},{"$f":"IF(Interest_IDA>=Discount_IDA,R44,NPV($B45,S47:$BD47))","v":54.894629947132103},{"$f":"IF(Interest_IDA>=Discount_IDA,S44,NPV($B45,T47:$BD47))","v":52.933361444488717},{"$f":"IF(Interest_IDA>=Discount_IDA,T44,NPV($B45,U47:$BD47))","v":50.940029516713153},{"$f":"IF(Interest_IDA>=Discount_IDA,U44,NPV($B45,V47:$BD47))","v":48.913030992548805},{"$f":"IF(Interest_IDA>=Discount_IDA,V44,NPV($B45,W47:$BD47))","v":46.850682542176251},{"$f":"IF(Interest_IDA>=Discount_IDA,W44,NPV($B45,X47:$BD47))","v":44.751216669285064},{"$f":"IF(Interest_IDA>=Discount_IDA,X44,NPV($B45,Y47:$BD47))","v":42.612777502749317},{"$f":"IF(Interest_IDA>=Discount_IDA,Y44,NPV($B45,Z47:$BD47))","v":40.433416377886786},{"$f":"IF(Interest_IDA>=Discount_IDA,Z44,NPV($B45,AA47:$BD47))","v":38.211087196781122},{"$f":"IF(Interest_IDA>=Discount_IDA,AA44,NPV($B45,AB47:$BD47))","v":35.943641556620179},{"$f":"IF(Interest_IDA>=Discount_IDA,AB44,NPV($B45,AC47:$BD47))","v":33.628823634451187},{"$f":"IF(Interest_IDA>=Discount_IDA,AC44,NPV($B45,AD47:$BD47))","v":31.264264816173746},{"$f":"IF(Interest_IDA>=Discount_IDA,AD44,NPV($B45,AE47:$BD47))","v":25.347478056982432},{"$f":"IF(Interest_IDA>=Discount_IDA,AE44,NPV($B45,AF47:$BD47))","v":19.270851959831553},{"$f":"IF(Interest_IDA>=Discount_IDA,AF44,NPV($B45,AG47:$BD47))","v":13.026394557823133},{"$f":"IF(Interest_IDA>=Discount_IDA,AG44,NPV($B45,AH47:$BD47))","v":6.6057142857143019},{"$f":"IF(Interest_IDA>=Discount_IDA,AH44,NPV($B45,AI47:$BD47))","v":1.4029313794169221E-14},{"$f":"IF(Interest_IDA>=Discount_IDA,AI44,NPV($B45,AJ47:$BD47))","v":1.3664965380237533E-14},{"$f":"IF(Interest_IDA>=Discount_IDA,AJ44,NPV($B45,AK47:$BD47))","v":1.3282399545609258E-14},{"$f":"IF(Interest_IDA>=Discount_IDA,AK44,NPV($B45,AL47:$BD47))","v":1.2880705419249571E-14},{"$f":"IF(Interest_IDA>=Discount_IDA,AL44,NPV($B45,AM47:$BD47))","v":1.2458926586571901E-14},{"$f":"IF(Interest_IDA>=Discount_IDA,AM44,NPV($B45,AN47:$BD47))","v":1.2016058812260345E-14},{"$f":"IF(Interest_IDA>=Discount_IDA,AN44,NPV($B45,AO47:$BD47))","v":1.1551047649233214E-14},{"$f":"IF(Interest_IDA>=Discount_IDA,AO44,NPV($B45,AP47:$BD47))","v":1.1062785928054725E-14},{"$f":"IF(Interest_IDA>=Discount_IDA,AP44,NPV($B45,AQ47:$BD47))","v":1.0550111120817312E-14},{"$f":"IF(Interest_IDA>=Discount_IDA,AQ44,NPV($B45,AR47:$BD47))","v":1.0011802573218029E-14},{"$f":"IF(Interest_IDA>=Discount_IDA,AR44,NPV($B45,AS47:$BD47))","v":9.4465785982387789E-15},{"$f":"IF(Interest_IDA>=Discount_IDA,AS44,NPV($B45,AT47:$BD47))","v":8.8530934245105676E-15},{"$f":"IF(Interest_IDA>=Discount_IDA,AT44,NPV($B45,AU47:$BD47))","v":8.2299339920959459E-15},{"$f":"IF(Interest_IDA>=Discount_IDA,AU44,NPV($B45,AV47:$BD47))","v":7.5756165880605946E-15},{"$f":"IF(Interest_IDA>=Discount_IDA,AV44,NPV($B45,AW47:$BD47))","v":6.8885833138234745E-15},{"$f":"IF(Interest_IDA>=Discount_IDA,AW44,NPV($B45,AX47:$BD47))","v":6.1671983758744989E-15},{"$f":"IF(Interest_IDA>=Discount_IDA,AX44,NPV($B45,AY47:$BD47))","v":5.4097441910280738E-15},{"$f":"IF(Interest_IDA>=Discount_IDA,AY44,NPV($B45,AZ47:$BD47))","v":4.614417296939328E-15},{"$f":"IF(Interest_IDA>=Discount_IDA,AZ44,NPV($B45,BA47:$BD47))","v":3.7793240581461438E-15},{"$f":"IF(Interest_IDA>=Discount_IDA,BA44,NPV($B45,BB47:$BD47))","v":2.9024761574133015E-15},{"$f":"IF(Interest_IDA>=Discount_IDA,BB44,NPV($B45,BC47:$BD47))","v":1.9817858616438167E-15},{"$f":"IF(Interest_IDA>=Discount_IDA,BC44,NPV($B45,BD47:$BD47))","v":1.0150610510858574E-15},{"$f":"IF(Interest_IDA>=Discount_IDA,BD44,NPV($B45,$BD47:BD47))","v":1.0150610510858574E-15}]
[null,null,{"$f":"$C$15","v":"Grant element"},{"$f":"IF(D48=0,0,(1-D48/D44)*100)","v":35.450047206861072},{"$f":"IF(E48=0,0,(1-E48/E44)*100)","v":34.222549567204133},32.933677045564323,31.580360897842542,30.159378942734648,28.667347889871376,28.025558722197463,27.360547161223991,26.670908547183537,25.955084137169337,25.211333751636069,24.437701828861503,23.631974915584241,22.791627915201751,21.913755409484949,20.994982918673589,20.031350837185048,19.018160608362955,17.949767877099443,16.819299871217417,15.6182623707935,14.335982250239942,12.958799096170658,11.468863161034148,9.8422958861899783,8.0462799524303126,6.8107424375647767,5.535039412590681,4.2176870748302893,2.857142857143391,73.673994843464882,74.357694585638129,75.075579314920034,75.829358280666042,76.620826194699347,77.451867504434318,78.324460879656016,79.240683923638827,80.202718119820759,81.212854025811794,{"$f":"IF(AR48=0,0,(1-AR48/AR44)*100)","v":82.273496727102398},83.387171563457514,84.556530141630375,85.784356648711906,87.073574481147503,88.427253205204863,89.848615865465106,91.341046658738364,92.908098991675274,94.553503941259038,96.281179138321988,98.095238095238088,98.095238095238088]
[null,null,{"$f":"$C$16","v":"t-g>0"},{"$f":"IF(D41-Grace_IDA>0,D41-Grace_IDA,0)","v":0},0,0,{"$f":"IF(G41-Grace_IDA>0,G41-Grace_IDA,0)","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,null,null,{"$f":"IF(D50=0,0,CHOOSE(D50,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57,AF57))","v":0},{"$f":"IF(E50=0,0,CHOOSE(E50,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57,AF57))","v":0},{"$f":"IF(F50=0,0,CHOOSE(F50,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57,AF57))","v":0},{"$f":"IF(G50=0,0,CHOOSE(G50,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57,AF57))","v":0},{"$f":"IF(H50=0,0,CHOOSE(H50,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57,AF57))","v":0},{"$f":"IF(I50=0,0,CHOOSE(I50,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57,AF57))","v":0},{"$f":"IF(J50=0,0,CHOOSE(J50,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57,AF57))","v":0},{"$f":"IF(K50=0,0,CHOOSE(K50,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57,AF57))","v":0},{"$f":"IF(L50=0,0,CHOOSE(L50,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57,AF57))","v":0},{"$f":"IF(M50=0,0,CHOOSE(M50,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57,AF57))","v":0},{"$f":"IF(N50=0,0,CHOOSE(N50,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57,AF57))","v":0},{"$f":"IF(O50=0,0,CHOOSE(O50,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57,AF57))","v":0},{"$f":"IF(P50=0,0,CHOOSE(P50,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57,AF57))","v":0},{"$f":"IF(Q50=0,0,CHOOSE(Q50,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57,AF57))","v":0},{"$f":"IF(R50=0,0,CHOOSE(R50,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57,AF57))","v":0},{"$f":"IF(S50=0,0,CHOOSE(S50,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57,AF57))","v":0},{"$f":"IF(T50=0,0,CHOOSE(T50,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57,AF57))","v":0},{"$f":"IF(U50=0,0,CHOOSE(U50,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57,AF57))","v":0},{"$f":"IF(V50=0,0,CHOOSE(V50,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57,AF57))","v":0},{"$f":"IF(W50=0,0,CHOOSE(W50,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57,AF57))","v":0},{"$f":"IF(X50=0,0,CHOOSE(X50,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57,AF57))","v":0},{"$f":"IF(Y50=0,0,CHOOSE(Y50,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57,AF57))","v":0},{"$f":"IF(Z50=0,0,CHOOSE(Z50,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57,AF57))","v":0},{"$f":"IF(AA50=0,0,CHOOSE(AA50,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57,AF57))","v":0},{"$f":"IF(AB50=0,0,CHOOSE(AB50,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57,AF57))","v":0},{"$f":"IF(AC50=0,0,CHOOSE(AC50,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57,AF57))","v":0},{"$f":"IF(AD50=0,0,CHOOSE(AD50,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57,AF57))","v":0},{"$f":"IF(AE50=0,0,CHOOSE(AE50,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57,AF57))","v":0}]
[null,null,{"$f":"$C$18","v":"t-m condition"},{"$f":"IF(D41-Maturity_IDA>0,D41-Maturity_IDA,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D52=0,0,CHOOSE(D52,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57))","v":0},{"$f":"IF(E52=0,0,CHOOSE(E52,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57))","v":0},{"$f":"IF(F52=0,0,CHOOSE(F52,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57))","v":0},{"$f":"IF(G52=0,0,CHOOSE(G52,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57))","v":0},{"$f":"IF(H52=0,0,CHOOSE(H52,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57))","v":0},{"$f":"IF(I52=0,0,CHOOSE(I52,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57))","v":0},{"$f":"IF(J52=0,0,CHOOSE(J52,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57))","v":0},{"$f":"IF(K52=0,0,CHOOSE(K52,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57))","v":0},{"$f":"IF(L52=0,0,CHOOSE(L52,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57))","v":0},{"$f":"IF(M52=0,0,CHOOSE(M52,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57))","v":0},{"$f":"IF(N52=0,0,CHOOSE(N52,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57))","v":0},{"$f":"IF(O52=0,0,CHOOSE(O52,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57))","v":0},{"$f":"IF(P52=0,0,CHOOSE(P52,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57))","v":0},{"$f":"IF(Q52=0,0,CHOOSE(Q52,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57))","v":0},{"$f":"IF(R52=0,0,CHOOSE(R52,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57))","v":0},{"$f":"IF(S52=0,0,CHOOSE(S52,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57))","v":0},{"$f":"IF(T52=0,0,CHOOSE(T52,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57))","v":0},{"$f":"IF(U52=0,0,CHOOSE(U52,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57))","v":0},{"$f":"IF(V52=0,0,CHOOSE(V52,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57))","v":0},{"$f":"IF(W52=0,0,CHOOSE(W52,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57))","v":0},{"$f":"IF(X52=0,0,CHOOSE(X52,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57))","v":0},{"$f":"IF(Y52=0,0,CHOOSE(Y52,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57))","v":0},{"$f":"IF(Z52=0,0,CHOOSE(Z52,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57))","v":0},{"$f":"IF(AA52=0,0,CHOOSE(AA52,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57))","v":0},{"$f":"IF(AB52=0,0,CHOOSE(AB52,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57))","v":0},{"$f":"IF(AC52=0,0,CHOOSE(AC52,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57))","v":0},{"$f":"IF(AD52=0,0,CHOOSE(AD52,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57))","v":0},{"$f":"IF(AE52=0,0,CHOOSE(AE52,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57))","v":0}]
[]
[{"$f":"+\"Output \"& PV_Base!A41&\"\"","v":"Output IDA - blend"},null,null,{"$f":"D$7","v":2019},{"$f":"D55+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,{"$f":"AG55+1","v":2049},2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
[null,null,{"$f":"$C$22","v":"New forex borrowing (gross, USD)"},{"$f":"Ext_Debt_Data!F73","v":0},{"$f":"Ext_Debt_Data!G73","v":0},{"$f":"Ext_Debt_Data!H73","v":0},{"$f":"Ext_Debt_Data!I73","v":0},{"$f":"Ext_Debt_Data!J73","v":0},{"$f":"Ext_Debt_Data!K73","v":0},{"$f":"Ext_Debt_Data!L73","v":0},{"$f":"Ext_Debt_Data!M73","v":0},{"$f":"Ext_Debt_Data!N73","v":0},{"$f":"Ext_Debt_Data!O73","v":0},{"$f":"Ext_Debt_Data!P73","v":0},{"$f":"Ext_Debt_Data!Q73","v":0},{"$f":"Ext_Debt_Data!R73","v":0},{"$f":"Ext_Debt_Data!S73","v":0},{"$f":"Ext_Debt_Data!T73","v":0},{"$f":"Ext_Debt_Data!U73","v":0},{"$f":"Ext_Debt_Data!V73","v":0},{"$f":"Ext_Debt_Data!W73","v":0},{"$f":"Ext_Debt_Data!X73","v":0},{"$f":"Ext_Debt_Data!Y73","v":0},{"$f":"Ext_Debt_Data!Z73","v":0},{"$f":"Ext_Debt_Data!AA73","v":0},{"$f":"Ext_Debt_Data!AB73","v":0},{"$f":"Ext_Debt_Data!AC73","v":0},{"$f":"Ext_Debt_Data!AD73","v":0},{"$f":"Ext_Debt_Data!AE73","v":0},{"$f":"Ext_Debt_Data!AF73","v":0},{"$f":"Ext_Debt_Data!AG73","v":0}]
[null,null,{"$f":"$C$23","v":"cumulative"},{"$f":"D56","v":0},{"$f":"SUM(D56:E56)","v":0},{"$f":"SUM(D56:F56)","v":0},{"$f":"SUM(D56:G56)","v":0},{"$f":"SUM(D56:H56)","v":0},{"$f":"SUM(D56:I56)","v":0},{"$f":"SUM(D56:J56)","v":0},{"$f":"SUM(D56:K56)","v":0},{"$f":"SUM(D56:L56)","v":0},{"$f":"SUM(D56:M56)","v":0},{"$f":"SUM(D56:N56)","v":0},{"$f":"SUM(D56:O56)","v":0},{"$f":"SUM(D56:P56)","v":0},{"$f":"SUM(D56:Q56)","v":0},{"$f":"SUM(D56:R56)","v":0},{"$f":"SUM(D56:S56)","v":0},{"$f":"SUM(D56:T56)","v":0},{"$f":"SUM(D56:U56)","v":0},{"$f":"SUM(D56:V56)","v":0},{"$f":"SUM(D56:W56)","v":0},{"$f":"SUM(D56:X56)","v":0},{"$f":"SUM(D56:Y56)","v":0},{"$f":"SUM(D56:Z56)","v":0},{"$f":"SUM(D56:AA56)","v":0},{"$f":"SUM(D56:AB56)","v":0},{"$f":"SUM(D56:AC56)","v":0},{"$f":"SUM(D56:AD56)","v":0},{"$f":"SUM(D56:AE56)","v":0}]
[null,null,{"$f":"$C$24","v":"Stock of new forex debt (in USD)"},{"$f":"D56-D62","v":0},{"$f":"D58+E56-E62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(C48,\"#\")&\"   \"&TEXT(A41,\"#\")","v":"PV of debt   IDA - blend"},{"$f":"D56*D48/100","v":0},{"$f":"IF((D59*(1+$B45)-E60)<=0,E56*$D48/100,D59*(1+$B45)-E60+E56*$D48/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$26","v":"Total debt service (in USD)"},{"$f":"D61+D62","v":0},{"$f":"E61+E62","v":0},{"$f":"F61+F62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$27","v":"Interest"},null,{"$f":"$B44*D58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$28","v":"Amortization"},{"$f":"(D51-D53)/(B43-B42)","v":0},{"$f":"(E51-E53)/(B43-B42)","v":0},{"$f":"(F51-F53)/(B43-B42)","v":0},{"$f":"(G51-G53)/(B43-B42)","v":0},{"$f":"(H51-H53)/(B43-B42)","v":0},{"$f":"(I51-I53)/(B43-B42)","v":0},{"$f":"(J51-J53)/(B43-B42)","v":0},{"$f":"(K51-K53)/(B43-B42)","v":0},{"$f":"(L51-L53)/(B43-B42)","v":0},{"$f":"(M51-M53)/(B43-B42)","v":0},{"$f":"(N51-N53)/(B43-B42)","v":0},{"$f":"(O51-O53)/(B43-B42)","v":0},{"$f":"(P51-P53)/(B43-B42)","v":0},{"$f":"(Q51-Q53)/(B43-B42)","v":0},{"$f":"(R51-R53)/(B43-B42)","v":0},{"$f":"(S51-S53)/(B43-B42)","v":0},{"$f":"(T51-T53)/(B43-B42)","v":0},{"$f":"(U51-U53)/(B43-B42)","v":0},{"$f":"(V51-V53)/(B43-B42)","v":0},{"$f":"(W51-W53)/(B43-B42)","v":0},{"$f":"(X51-X53)/(B43-B42)","v":0},{"$f":"(Y51-Y53)/(B43-B42)","v":0},{"$f":"(Z51-Z53)/(B43-B42)","v":0},{"$f":"(AA51-AA53)/(B43-B42)","v":0},{"$f":"(AB51-AB53)/(B43-B42)","v":0},{"$f":"(AC51-AC53)/(B43-B42)","v":0},{"$f":"(AD51-AD53)/(B43-B42)","v":0},{"$f":"(AE51-AE53)/(B43-B42)","v":0}]
[]
[]
[null,null,null,{"$f":"CONCATENATE(A67,\" repayment schedule\")","v":"IDA - blend repayment schedule"}]
[null,null,null,{"$f":"IF($A67='Input 4 - External Financing'!$B$63,D$35,IF($A67='Input 4 - External Financing'!$B$64,D$36,D$37))","v":0},{"$f":"IF($A67='Input 4 - External Financing'!$B$63,E$35,IF($A67='Input 4 - External Financing'!$B$64,E$36,E$37))","v":0},{"$f":"IF($A67='Input 4 - External Financing'!$B$63,F$35,IF($A67='Input 4 - External Financing'!$B$64,F$36,F$37))","v":0},{"$f":"IF($A67='Input 4 - External Financing'!$B$63,G$35,IF($A67='Input 4 - External Financing'!$B$64,G$36,G$37))","v":0},{"$f":"IF($A67='Input 4 - External Financing'!$B$63,H$35,IF($A67='Input 4 - External Financing'!$B$64,H$36,H$37))","v":0},{"$f":"IF($A67='Input 4 - External Financing'!$B$63,I$35,IF($A67='Input 4 - External Financing'!$B$64,I$36,I$37))","v":0},{"$f":"IF($A67='Input 4 - External Financing'!$B$63,J$35,IF($A67='Input 4 - External Financing'!$B$64,J$36,J$37))","v":3.3000000000000002E-2},{"$f":"IF($A67='Input 4 - External Financing'!$B$63,K$35,IF($A67='Input 4 - External Financing'!$B$64,K$36,K$37))","v":3.3000000000000002E-2},{"$f":"IF($A67='Input 4 - External Financing'!$B$63,L$35,IF($A67='Input 4 - External Financing'!$B$64,L$36,L$37))","v":3.3000000000000002E-2},{"$f":"IF($A67='Input 4 - External Financing'!$B$63,M$35,IF($A67='Input 4 - External Financing'!$B$64,M$36,M$37))","v":3.3000000000000002E-2},{"$f":"IF($A67='Input 4 - External Financing'!$B$63,N$35,IF($A67='Input 4 - External Financing'!$B$64,N$36,N$37))","v":3.3000000000000002E-2},{"$f":"IF($A67='Input 4 - External Financing'!$B$63,O$35,IF($A67='Input 4 - External Financing'!$B$64,O$36,O$37))","v":3.3000000000000002E-2},{"$f":"IF($A67='Input 4 - External Financing'!$B$63,P$35,IF($A67='Input 4 - External Financing'!$B$64,P$36,P$37))","v":3.3000000000000002E-2},{"$f":"IF($A67='Input 4 - External Financing'!$B$63,Q$35,IF($A67='Input 4 - External Financing'!$B$64,Q$36,Q$37))","v":3.3000000000000002E-2},{"$f":"IF($A67='Input 4 - External Financing'!$B$63,R$35,IF($A67='Input 4 - External Financing'!$B$64,R$36,R$37))","v":3.3000000000000002E-2},{"$f":"IF($A67='Input 4 - External Financing'!$B$63,S$35,IF($A67='Input 4 - External Financing'!$B$64,S$36,S$37))","v":3.3000000000000002E-2},{"$f":"IF($A67='Input 4 - External Financing'!$B$63,T$35,IF($A67='Input 4 - External Financing'!$B$64,T$36,T$37))","v":3.3000000000000002E-2},{"$f":"IF($A67='Input 4 - External Financing'!$B$63,U$35,IF($A67='Input 4 - External Financing'!$B$64,U$36,U$37))","v":3.3000000000000002E-2},{"$f":"IF($A67='Input 4 - External Financing'!$B$63,V$35,IF($A67='Input 4 - External Financing'!$B$64,V$36,V$37))","v":3.3000000000000002E-2},{"$f":"IF($A67='Input 4 - External Financing'!$B$63,W$35,IF($A67='Input 4 - External Financing'!$B$64,W$36,W$37))","v":3.3000000000000002E-2},{"$f":"IF($A67='Input 4 - External Financing'!$B$63,X$35,IF($A67='Input 4 - External Financing'!$B$64,X$36,X$37))","v":3.3000000000000002E-2},{"$f":"IF($A67='Input 4 - External Financing'!$B$63,Y$35,IF($A67='Input 4 - External Financing'!$B$64,Y$36,Y$37))","v":3.3000000000000002E-2},{"$f":"IF($A67='Input 4 - External Financing'!$B$63,Z$35,IF($A67='Input 4 - External Financing'!$B$64,Z$36,Z$37))","v":3.3000000000000002E-2},{"$f":"IF($A67='Input 4 - External Financing'!$B$63,AA$35,IF($A67='Input 4 - External Financing'!$B$64,AA$36,AA$37))","v":3.3000000000000002E-2},{"$f":"IF($A67='Input 4 - External Financing'!$B$63,AB$35,IF($A67='Input 4 - External Financing'!$B$64,AB$36,AB$37))","v":3.3000000000000002E-2},{"$f":"IF($A67='Input 4 - External Financing'!$B$63,AC$35,IF($A67='Input 4 - External Financing'!$B$64,AC$36,AC$37))","v":3.3000000000000002E-2},{"$f":"IF($A67='Input 4 - External Financing'!$B$63,AD$35,IF($A67='Input 4 - External Financing'!$B$64,AD$36,AD$37))","v":6.8000000000000005E-2},{"$f":"IF($A67='Input 4 - External Financing'!$B$63,AE$35,IF($A67='Input 4 - External Financing'!$B$64,AE$36,AE$37))","v":6.8000000000000005E-2},{"$f":"IF($A67='Input 4 - External Financing'!$B$63,AF$35,IF($A67='Input 4 - External Financing'!$B$64,AF$36,AF$37))","v":6.8000000000000005E-2},{"$f":"IF($A67='Input 4 - External Financing'!$B$63,AG$35,IF($A67='Input 4 - External Financing'!$B$64,AG$36,AG$37))","v":6.8000000000000005E-2},{"$f":"IF($A67='Input 4 - External Financing'!$B$63,AH$35,IF($A67='Input 4 - External Financing'!$B$64,AH$36,AH$37))","v":6.8000000000000005E-2},{"$f":"IF($A67='Input 4 - External Financing'!$B$63,AI$35,IF($A67='Input 4 - External Financing'!$B$64,AI$36,AI$37))","v":0},{"$f":"IF($A67='Input 4 - External Financing'!$B$63,AJ$35,IF($A67='Input 4 - External Financing'!$B$64,AJ$36,AJ$37))","v":0},{"$f":"IF($A67='Input 4 - External Financing'!$B$63,AK$35,IF($A67='Input 4 - External Financing'!$B$64,AK$36,AK$37))","v":0},{"$f":"IF($A67='Input 4 - External Financing'!$B$63,AL$35,IF($A67='Input 4 - External Financing'!$B$64,AL$36,AL$37))","v":0},{"$f":"IF($A67='Input 4 - External Financing'!$B$63,AM$35,IF($A67='Input 4 - External Financing'!$B$64,AM$36,AM$37))","v":0},{"$f":"IF($A67='Input 4 - External Financing'!$B$63,AN$35,IF($A67='Input 4 - External Financing'!$B$64,AN$36,AN$37))","v":0},{"$f":"IF($A67='Input 4 - External Financing'!$B$63,AO$35,IF($A67='Input 4 - External Financing'!$B$64,AO$36,AO$37))","v":0},{"$f":"IF($A67='Input 4 - External Financing'!$B$63,AP$35,IF($A67='Input 4 - External Financing'!$B$64,AP$36,AP$37))","v":0},{"$f":"IF($A67='Input 4 - External Financing'!$B$63,AQ$35,IF($A67='Input 4 - External Financing'!$B$64,AQ$36,AQ$37))","v":0},{"$f":"IF($A67='Input 4 - External Financing'!$B$63,AR$35,IF($A67='Input 4 - External Financing'!$B$64,AR$36,AR$37))","v":0}]
[{"$f":"+'Input 4 - External Financing'!B12","v":"IDA - blend"},null,null,{"$f":"+D41","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,{"$f":"+AJ41","v":32},33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& PV_Base!A67&\"\"","v":"Grace IDA - blend"},{"$f":"+'Input 4 - External Financing'!G12","v":5},null,{"$f":"+D42","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,{"$f":"+AJ42","v":2051},2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
[{"$f":"+\"Maturity \"& PV_Base!A67&\"\"","v":"Maturity IDA - blend"},{"$f":"+'Input 4 - External Financing'!H12","v":30},{"$f":"$C$9","v":"Base"},100]
[{"$f":"+\"Interest \"& PV_Base!A67&\"\"","v":"Interest IDA - blend"},{"$f":"+'Input 4 - External Financing'!F12","v":0.02},{"$f":"$C$10","v":"Debt stock"},{"$f":"D69-D71","v":100},{"$f":"D70-E71","v":100},100,100,100,100,96.7,93.4,90.100000000000009,86.800000000000011,83.500000000000014,80.200000000000017,76.90000000000002,73.600000000000023,70.300000000000026,67.000000000000028,63.700000000000031,60.400000000000034,57.100000000000037,53.80000000000004,50.500000000000043,47.200000000000045,43.900000000000048,40.600000000000051,37.300000000000054,34.000000000000057,27.200000000000056,20.400000000000055,13.600000000000055,6.800000000000054,5.3290705182007514E-14,5.3290705182007514E-14,5.3290705182007514E-14,5.3290705182007514E-14,5.3290705182007514E-14,5.3290705182007514E-14,5.3290705182007514E-14,5.3290705182007514E-14,5.3290705182007514E-14,5.3290705182007514E-14,{"$f":"AQ70-AR71","v":5.3290705182007514E-14},{"$f":"AR70-AS71","v":5.3290705182007514E-14},{"$f":"AS70-AT71","v":5.3290705182007514E-14},{"$f":"AT70-AU71","v":5.3290705182007514E-14},{"$f":"AU70-AV71","v":5.3290705182007514E-14},{"$f":"AV70-AW71","v":5.3290705182007514E-14},{"$f":"AW70-AX71","v":5.3290705182007514E-14},{"$f":"AX70-AY71","v":5.3290705182007514E-14},{"$f":"AY70-AZ71","v":5.3290705182007514E-14},{"$f":"AZ70-BA71","v":5.3290705182007514E-14},{"$f":"BA70-BB71","v":5.3290705182007514E-14},{"$f":"BB70-BC71","v":5.3290705182007514E-14},{"$f":"BC70-BD71","v":5.3290705182007514E-14}]
[{"$f":"+\"Discount \"& PV_Base!A67&\"\"","v":"Discount IDA - blend"},{"$f":"+'Input 4 - External Financing'!E12","v":0.05},{"$f":"$C$11","v":"Amortization"},{"$f":"IF(D67-$D67<$B68,0,IF(D67-$D67<=$B69,$D69*D66,0))","v":0},0,0,0,0,0,3.3000000000000003,3.3000000000000003,3.3000000000000003,3.3000000000000003,3.3000000000000003,3.3000000000000003,3.3000000000000003,3.3000000000000003,3.3000000000000003,3.3000000000000003,3.3000000000000003,3.3000000000000003,3.3000000000000003,3.3000000000000003,3.3000000000000003,3.3000000000000003,3.3000000000000003,3.3000000000000003,3.3000000000000003,3.3000000000000003,6.8000000000000007,6.8000000000000007,6.8000000000000007,6.8000000000000007,6.8000000000000007,0,{"$f":"IF(AJ67-$D67<$B68,0,IF(AJ67-$D67<=$B69,$D69*AJ66,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$12","v":"Interest"},null,{"$f":"$B70*D70","v":2},{"$f":"$B70*E70","v":2},2,2,2,2,1.9340000000000002,1.8680000000000001,1.8020000000000003,1.7360000000000002,1.6700000000000004,1.6040000000000003,1.5380000000000005,1.4720000000000004,1.4060000000000006,1.3400000000000005,1.2740000000000007,1.2080000000000006,1.1420000000000008,1.0760000000000007,1.0100000000000009,0.94400000000000095,0.878000000000001,0.81200000000000105,0.74600000000000111,0.68000000000000116,0.54400000000000115,0.40800000000000114,0.27200000000000107,0.13600000000000109,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15]
[null,null,{"$f":"$C$13","v":"Total debt service"},{"$f":"D71+D72","v":0},2,2,2,2,2,5.3000000000000007,5.234,5.1680000000000001,5.1020000000000003,5.0360000000000005,4.9700000000000006,4.9040000000000008,4.838000000000001,4.7720000000000002,4.7060000000000013,4.6400000000000006,4.5740000000000007,4.5080000000000009,4.4420000000000011,4.3760000000000012,4.3100000000000014,4.2440000000000015,4.1780000000000008,4.112000000000001,4.0460000000000012,7.4800000000000022,7.3440000000000021,7.208000000000002,7.0720000000000018,6.9360000000000017,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,{"$f":"AR71+AR72","v":1.0658141036401502E-15},1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15]
[null,null,{"$f":"$C$14","v":"PV of debt"},{"$f":"IF($B70>=$B71, D70, NPV($B71,E73:$BD73))","v":64.549952793138928},{"$f":"IF($B70>=$B71, E70, NPV($B71,F73:$BD73))","v":65.777450432795874},{"$f":"IF($B70>=$B71, F70, NPV($B71,G73:$BD73))","v":67.066322954435677},{"$f":"IF($B70>=$B71, G70, NPV($B71,H73:$BD73))","v":68.419639102157461},{"$f":"IF($B70>=$B71, H70, NPV($B71,I73:$BD73))","v":69.840621057265352},{"$f":"IF($B70>=$B71, I70, NPV($B71,J73:$BD73))","v":71.33265211012862},{"$f":"IF($B70>=$B71, J70, NPV($B71,K73:$BD73))","v":69.599284715635051},{"$f":"IF($B70>=$B71, K70, NPV($B71,L73:$BD73))","v":67.845248951416792},{"$f":"IF($B70>=$B71, L70, NPV($B71,M73:$BD73))","v":66.069511398987643},{"$f":"IF($B70>=$B71, M70, NPV($B71,N73:$BD73))","v":64.270986968937024},{"$f":"IF($B70>=$B71, N70, NPV($B71,O73:$BD73))","v":62.448536317383891},{"$f":"IF($B70>=$B71, O70, NPV($B71,P73:$BD73))","v":60.600963133253089},{"$f":"IF($B70>=$B71, P70, NPV($B71,Q73:$BD73))","v":58.727011289915737},{"$f":"IF($B70>=$B71, Q70, NPV($B71,R73:$BD73))","v":56.825361854411526},{"$f":"IF($B70>=$B71, R70, NPV($B71,S73:$BD73))","v":54.894629947132103},{"$f":"IF($B70>=$B71, S70, NPV($B71,T73:$BD73))","v":52.933361444488717},{"$f":"IF($B70>=$B71, T70, NPV($B71,U73:$BD73))","v":50.940029516713153},{"$f":"IF($B70>=$B71, U70, NPV($B71,V73:$BD73))","v":48.913030992548805},{"$f":"IF($B70>=$B71, V70, NPV($B71,W73:$BD73))","v":46.850682542176251},{"$f":"IF($B70>=$B71, W70, NPV($B71,X73:$BD73))","v":44.751216669285064},{"$f":"IF($B70>=$B71, X70, NPV($B71,Y73:$BD73))","v":42.612777502749317},{"$f":"IF($B70>=$B71, Y70, NPV($B71,Z73:$BD73))","v":40.433416377886786},{"$f":"IF($B70>=$B71, Z70, NPV($B71,AA73:$BD73))","v":38.211087196781122},{"$f":"IF($B70>=$B71, AA70, NPV($B71,AB73:$BD73))","v":35.943641556620179},{"$f":"IF($B70>=$B71, AB70, NPV($B71,AC73:$BD73))","v":33.628823634451187},{"$f":"IF($B70>=$B71, AC70, NPV($B71,AD73:$BD73))","v":31.264264816173746},{"$f":"IF($B70>=$B71, AD70, NPV($B71,AE73:$BD73))","v":25.347478056982432},{"$f":"IF($B70>=$B71, AE70, NPV($B71,AF73:$BD73))","v":19.270851959831553},{"$f":"IF($B70>=$B71, AF70, NPV($B71,AG73:$BD73))","v":13.026394557823133},{"$f":"IF($B70>=$B71, AG70, NPV($B71,AH73:$BD73))","v":6.6057142857143019},{"$f":"IF($B70>=$B71, AH70, NPV($B71,AI73:$BD73))","v":1.4029313794169221E-14},{"$f":"IF($B70>=$B71, AI70, NPV($B71,AJ73:$BD73))","v":1.3664965380237533E-14},{"$f":"IF($B70>=$B71, AJ70, NPV($B71,AK73:$BD73))","v":1.3282399545609258E-14},{"$f":"IF($B70>=$B71, AK70, NPV($B71,AL73:$BD73))","v":1.2880705419249571E-14},{"$f":"IF($B70>=$B71, AL70, NPV($B71,AM73:$BD73))","v":1.2458926586571901E-14},{"$f":"IF($B70>=$B71, AM70, NPV($B71,AN73:$BD73))","v":1.2016058812260345E-14},{"$f":"IF($B70>=$B71, AN70, NPV($B71,AO73:$BD73))","v":1.1551047649233214E-14},{"$f":"IF($B70>=$B71, AO70, NPV($B71,AP73:$BD73))","v":1.1062785928054725E-14},{"$f":"IF($B70>=$B71, AP70, NPV($B71,AQ73:$BD73))","v":1.0550111120817312E-14},{"$f":"IF($B70>=$B71, AQ70, NPV($B71,AR73:$BD73))","v":1.0011802573218029E-14},{"$f":"IF($B70>=$B71, AR70, NPV($B71,AS73:$BD73))","v":9.4465785982387789E-15},{"$f":"IF($B70>=$B71, AS70, NPV($B71,AT73:$BD73))","v":8.8530934245105676E-15},{"$f":"IF($B70>=$B71, AT70, NPV($B71,AU73:$BD73))","v":8.2299339920959459E-15},{"$f":"IF($B70>=$B71, AU70, NPV($B71,AV73:$BD73))","v":7.5756165880605946E-15},{"$f":"IF($B70>=$B71, AV70, NPV($B71,AW73:$BD73))","v":6.8885833138234745E-15},{"$f":"IF($B70>=$B71, AW70, NPV($B71,AX73:$BD73))","v":6.1671983758744989E-15},{"$f":"IF($B70>=$B71, AX70, NPV($B71,AY73:$BD73))","v":5.4097441910280738E-15},{"$f":"IF($B70>=$B71, AY70, NPV($B71,AZ73:$BD73))","v":4.614417296939328E-15},{"$f":"IF($B70>=$B71, AZ70, NPV($B71,BA73:$BD73))","v":3.7793240581461438E-15},{"$f":"IF($B70>=$B71, BA70, NPV($B71,BB73:$BD73))","v":2.9024761574133015E-15},{"$f":"IF($B70>=$B71, BB70, NPV($B71,BC73:$BD73))","v":1.9817858616438167E-15},{"$f":"IF($B70>=$B71, BC70, NPV($B71,BD73:$BD73))","v":1.0150610510858574E-15},{"$f":"IF($B70>=$B71, BD70, NPV($B71,$BD73:BD73))","v":1.0150610510858574E-15}]
[null,null,{"$f":"$C$15","v":"Grant element"},{"$f":"IF(D74=0,0,(1-D74/D70)*100)","v":35.450047206861072},{"$f":"IF(E74=0,0,(1-E74/E70)*100)","v":34.222549567204133},32.933677045564323,31.580360897842542,30.159378942734648,28.667347889871376,28.025558722197463,27.360547161223991,26.670908547183537,25.955084137169337,25.211333751636069,24.437701828861503,23.631974915584241,22.791627915201751,21.913755409484949,20.994982918673589,20.031350837185048,19.018160608362955,17.949767877099443,16.819299871217417,15.6182623707935,14.335982250239942,12.958799096170658,11.468863161034148,9.8422958861899783,8.0462799524303126,6.8107424375647767,5.535039412590681,4.2176870748302893,2.857142857143391,73.673994843464882,74.357694585638129,75.075579314920034,75.829358280666042,76.620826194699347,77.451867504434318,78.324460879656016,79.240683923638827,80.202718119820759,81.212854025811794,{"$f":"IF(AR74=0,0,(1-AR74/AR70)*100)","v":82.273496727102398},83.387171563457514,84.556530141630375,85.784356648711906,87.073574481147503,88.427253205204863,89.848615865465106,91.341046658738364,92.908098991675274,94.553503941259038,96.281179138321988,98.095238095238088,98.095238095238088]
[null,null,{"$f":"$C$16","v":"t-g>0"},{"$f":"IF(D41-B68>0,D41-B68,0)","v":0},{"$f":"IF(E41-B68>0,E41-B68,0)","v":0},{"$f":"IF(F41-B68>0,F41-B68,0)","v":0},{"$f":"IF(G41-B68>0,G41-B68,0)","v":0},{"$f":"IF(H41-B68>0,H41-B68,0)","v":0},{"$f":"IF(I41-B68>0,I41-B68,0)","v":0},{"$f":"IF(J41-B68>0,J41-B68,0)","v":1},{"$f":"IF(K41-B68>0,K41-B68,0)","v":2},{"$f":"IF(L41-B68>0,L41-B68,0)","v":3},{"$f":"IF(M41-B68>0,M41-B68,0)","v":4},{"$f":"IF(N41-B68>0,N41-B68,0)","v":5},{"$f":"IF(O41-B68>0,O41-B68,0)","v":6},{"$f":"IF(P41-B68>0,P41-B68,0)","v":7},{"$f":"IF(Q41-B68>0,Q41-B68,0)","v":8},{"$f":"IF(R41-B68>0,R41-B68,0)","v":9},{"$f":"IF(S41-B68>0,S41-B68,0)","v":10},{"$f":"IF(T41-B68>0,T41-B68,0)","v":11},{"$f":"IF(U41-B68>0,U41-B68,0)","v":12},{"$f":"IF(V41-B68>0,V41-B68,0)","v":13},{"$f":"IF(W41-B68>0,W41-B68,0)","v":14},{"$f":"IF(X41-B68>0,X41-B68,0)","v":15},{"$f":"IF(Y41-B68>0,Y41-B68,0)","v":16},{"$f":"IF(Z41-B68>0,Z41-B68,0)","v":17},{"$f":"IF(AA41-B68>0,AA41-B68,0)","v":18},{"$f":"IF(AB41-B68>0,AB41-B68,0)","v":19},{"$f":"IF(AC41-B68>0,AC41-B68,0)","v":20},{"$f":"IF(AD41-B68>0,AD41-B68,0)","v":21},{"$f":"IF(AE41-B68>0,AE41-B68,0)","v":22}]
[null,null,null,{"$f":"IF(D76=0,0,CHOOSE(D76,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(E76=0,0,CHOOSE(E76,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(F76=0,0,CHOOSE(F76,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(G76=0,0,CHOOSE(G76,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(H76=0,0,CHOOSE(H76,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(I76=0,0,CHOOSE(I76,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(J76=0,0,CHOOSE(J76,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(K76=0,0,CHOOSE(K76,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(L76=0,0,CHOOSE(L76,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(M76=0,0,CHOOSE(M76,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(N76=0,0,CHOOSE(N76,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(O76=0,0,CHOOSE(O76,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(P76=0,0,CHOOSE(P76,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(Q76=0,0,CHOOSE(Q76,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(R76=0,0,CHOOSE(R76,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(S76=0,0,CHOOSE(S76,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(T76=0,0,CHOOSE(T76,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(U76=0,0,CHOOSE(U76,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(V76=0,0,CHOOSE(V76,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(W76=0,0,CHOOSE(W76,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(X76=0,0,CHOOSE(X76,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(Y76=0,0,CHOOSE(Y76,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(Z76=0,0,CHOOSE(Z76,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(AA76=0,0,CHOOSE(AA76,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(AB76=0,0,CHOOSE(AB76,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(AC76=0,0,CHOOSE(AC76,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(AD76=0,0,CHOOSE(AD76,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(AE76=0,0,CHOOSE(AE76,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0}]
[null,null,{"$f":"$C$18","v":"t-m condition"},{"$f":"IF(D41-B69>0,D41-B69,0)","v":0},{"$f":"IF(E41-B69>0,E41-B69,0)","v":0},{"$f":"IF(F41-B69>0,F41-B69,0)","v":0},{"$f":"IF(G41-B69>0,G41-B69,0)","v":0},{"$f":"IF(H41-B69>0,H41-B69,0)","v":0},{"$f":"IF(I41-B69>0,I41-B69,0)","v":0},{"$f":"IF(J41-B69>0,J41-B69,0)","v":0},{"$f":"IF(K41-B69>0,K41-B69,0)","v":0},{"$f":"IF(L41-B69>0,L41-B69,0)","v":0},{"$f":"IF(M41-B69>0,M41-B69,0)","v":0},{"$f":"IF(N41-B69>0,N41-B69,0)","v":0},{"$f":"IF(O41-B69>0,O41-B69,0)","v":0},{"$f":"IF(P41-B69>0,P41-B69,0)","v":0},{"$f":"IF(Q41-B69>0,Q41-B69,0)","v":0},{"$f":"IF(R41-B69>0,R41-B69,0)","v":0},{"$f":"IF(S41-B69>0,S41-B69,0)","v":0},{"$f":"IF(T41-B69>0,T41-B69,0)","v":0},{"$f":"IF(U41-B69>0,U41-B69,0)","v":0},{"$f":"IF(V41-B69>0,V41-B69,0)","v":0},{"$f":"IF(W41-B69>0,W41-B69,0)","v":0},{"$f":"IF(X41-B69>0,X41-B69,0)","v":0},{"$f":"IF(Y41-B69>0,Y41-B69,0)","v":0},{"$f":"IF(Z41-B69>0,Z41-B69,0)","v":0},{"$f":"IF(AA41-B69>0,AA41-B69,0)","v":0},{"$f":"IF(AB41-B69>0,AB41-B69,0)","v":0},{"$f":"IF(AC41-B69>0,AC41-B69,0)","v":0},{"$f":"IF(AD41-B69>0,AD41-B69,0)","v":0},{"$f":"IF(AE41-B69>0,AE41-B69,0)","v":0}]
[null,null,null,{"$f":"IF(D78=0,0,CHOOSE(D78,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(E78=0,0,CHOOSE(E78,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(F78=0,0,CHOOSE(F78,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(G78=0,0,CHOOSE(G78,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(H78=0,0,CHOOSE(H78,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(I78=0,0,CHOOSE(I78,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(J78=0,0,CHOOSE(J78,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(K78=0,0,CHOOSE(K78,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(L78=0,0,CHOOSE(L78,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(M78=0,0,CHOOSE(M78,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(N78=0,0,CHOOSE(N78,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(O78=0,0,CHOOSE(O78,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(P78=0,0,CHOOSE(P78,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(Q78=0,0,CHOOSE(Q78,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(R78=0,0,CHOOSE(R78,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(S78=0,0,CHOOSE(S78,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(T78=0,0,CHOOSE(T78,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(U78=0,0,CHOOSE(U78,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(V78=0,0,CHOOSE(V78,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(W78=0,0,CHOOSE(W78,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(X78=0,0,CHOOSE(X78,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(Y78=0,0,CHOOSE(Y78,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(Z78=0,0,CHOOSE(Z78,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(AA78=0,0,CHOOSE(AA78,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(AB78=0,0,CHOOSE(AB78,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(AC78=0,0,CHOOSE(AC78,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(AD78=0,0,CHOOSE(AD78,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(AE78=0,0,CHOOSE(AE78,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0}]
[]
[{"$f":"+\"Output \"& PV_Base!A67&\"\"","v":"Output IDA - blend"},null,null,{"$f":"D$7","v":2019},{"$f":"D81+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046]
[null,null,{"$f":"$C$22","v":"New forex borrowing (gross, USD)"},{"$f":"Ext_Debt_Data!F74","v":0},{"$f":"Ext_Debt_Data!G74","v":0},{"$f":"Ext_Debt_Data!H74","v":0},{"$f":"Ext_Debt_Data!I74","v":0},{"$f":"Ext_Debt_Data!J74","v":0},{"$f":"Ext_Debt_Data!K74","v":0},{"$f":"Ext_Debt_Data!L74","v":0},{"$f":"Ext_Debt_Data!M74","v":0},{"$f":"Ext_Debt_Data!N74","v":0},{"$f":"Ext_Debt_Data!O74","v":0},{"$f":"Ext_Debt_Data!P74","v":0},{"$f":"Ext_Debt_Data!Q74","v":0},{"$f":"Ext_Debt_Data!R74","v":0},{"$f":"Ext_Debt_Data!S74","v":0},{"$f":"Ext_Debt_Data!T74","v":0},{"$f":"Ext_Debt_Data!U74","v":0},{"$f":"Ext_Debt_Data!V74","v":0},{"$f":"Ext_Debt_Data!W74","v":0},{"$f":"Ext_Debt_Data!X74","v":0},{"$f":"Ext_Debt_Data!Y74","v":0},{"$f":"Ext_Debt_Data!Z74","v":0},{"$f":"Ext_Debt_Data!AA74","v":0},{"$f":"Ext_Debt_Data!AB74","v":0},{"$f":"Ext_Debt_Data!AC74","v":0},{"$f":"Ext_Debt_Data!AD74","v":0},{"$f":"Ext_Debt_Data!AE74","v":0},{"$f":"Ext_Debt_Data!AF74","v":0},{"$f":"Ext_Debt_Data!AG74","v":0}]
[null,null,{"$f":"$C$23","v":"cumulative"},{"$f":"D82","v":0},{"$f":"SUM(D82:E82)","v":0},{"$f":"SUM(D82:F82)","v":0},{"$f":"SUM(D82:G82)","v":0},{"$f":"SUM(D82:H82)","v":0},{"$f":"SUM(D82:I82)","v":0},{"$f":"SUM(D82:J82)","v":0},{"$f":"SUM(D82:K82)","v":0},{"$f":"SUM(D82:L82)","v":0},{"$f":"SUM(D82:M82)","v":0},{"$f":"SUM(D82:N82)","v":0},{"$f":"SUM(D82:O82)","v":0},{"$f":"SUM(D82:P82)","v":0},{"$f":"SUM(D82:Q82)","v":0},{"$f":"SUM(D82:R82)","v":0},{"$f":"SUM(D82:S82)","v":0},{"$f":"SUM(D82:T82)","v":0},{"$f":"SUM(D82:U82)","v":0},{"$f":"SUM(D82:V82)","v":0},{"$f":"SUM(D82:W82)","v":0},{"$f":"SUM(D82:X82)","v":0},{"$f":"SUM(D82:Y82)","v":0},{"$f":"SUM(D82:Z82)","v":0},{"$f":"SUM(D82:AA82)","v":0},{"$f":"SUM(D82:AB82)","v":0},{"$f":"SUM(D82:AC82)","v":0},{"$f":"SUM(D82:AD82)","v":0},{"$f":"SUM(D82:AE82)","v":0}]
[null,null,{"$f":"$C$24","v":"Stock of new forex debt (in USD)"},{"$f":"D82-D88","v":0},{"$f":"D84+E82-E88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(C74,\"#\")&\"   \"&TEXT(A67,\"#\")","v":"PV of debt   IDA - blend"},{"$f":"D82*D74/100","v":0},{"$f":"IF((D85*(1+$B71)-E86)<=0,E82*$D74/100,D85*(1+$B71)-E86+E82*$D74/100)","v":0},{"$f":"IF((E85*(1+$B71)-F86)<=0,F82*$D74/100,E85*(1+$B71)-F86+F82*$D74/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$26","v":"Total debt service (in USD)"},{"$f":"D87+D88","v":0},{"$f":"E87+E88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$27","v":"Interest"},null,{"$f":"$B70*D84","v":0},{"$f":"$B70*E84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$28","v":"Amortization"},{"$f":"(D77-D79)/(B69-B68)","v":0},{"$f":"(E77-E79)/(B69-B68)","v":0},{"$f":"(F77-F79)/(B69-B68)","v":0},{"$f":"(G77-G79)/(B69-B68)","v":0},{"$f":"(H77-H79)/(B69-B68)","v":0},{"$f":"(I77-I79)/(B69-B68)","v":0},{"$f":"(J77-J79)/(B69-B68)","v":0},{"$f":"(K77-K79)/(B69-B68)","v":0},{"$f":"(L77-L79)/(B69-B68)","v":0},{"$f":"(M77-M79)/(B69-B68)","v":0},{"$f":"(N77-N79)/(B69-B68)","v":0},{"$f":"(O77-O79)/(B69-B68)","v":0},{"$f":"(P77-P79)/(B69-B68)","v":0},{"$f":"(Q77-Q79)/(B69-B68)","v":0},{"$f":"(R77-R79)/(B69-B68)","v":0},{"$f":"(S77-S79)/(B69-B68)","v":0},{"$f":"(T77-T79)/(B69-B68)","v":0},{"$f":"(U77-U79)/(B69-B68)","v":0},{"$f":"(V77-V79)/(B69-B68)","v":0},{"$f":"(W77-W79)/(B69-B68)","v":0},{"$f":"(X77-X79)/(B69-B68)","v":0},{"$f":"(Y77-Y79)/(B69-B68)","v":0},{"$f":"(Z77-Z79)/(B69-B68)","v":0},{"$f":"(AA77-AA79)/(B69-B68)","v":0},{"$f":"(AB77-AB79)/(B69-B68)","v":0},{"$f":"(AC77-AC79)/(B69-B68)","v":0},{"$f":"(AD77-AD79)/(B69-B68)","v":0},{"$f":"(AE77-AE79)/(B69-B68)","v":0}]
[]
[]
[]
[{"$f":"+'Input 4 - External Financing'!B13","v":"MULTI1"},null,null,{"$f":"+D67","v":0},{"$f":"+E67","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& PV_Base!A92&\"\"","v":"Grace MULTI1"},{"$f":"+'Input 4 - External Financing'!G13","v":0},null,{"$f":"+D68","v":2019},{"$f":"+E68","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
[{"$f":"+\"Maturity \"& PV_Base!A92&\"\"","v":"Maturity MULTI1"},{"$f":"+'Input 4 - External Financing'!H13","v":0},{"$f":"$C$9","v":"Base"},100]
[{"$f":"+\"Interest \"& PV_Base!A92&\"\"","v":"Interest MULTI1"},{"$f":"+'Input 4 - External Financing'!F13","v":0},{"$f":"$C$10","v":"Debt stock"},{"$f":"D94-D96","v":100},{"$f":"D95-E96","v":100},100,100,100,100,100,{"$f":"J95-K96","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,{"$f":"AQ95-AR96","v":100},{"$f":"AR95-AS96","v":100},{"$f":"AS95-AT96","v":100},{"$f":"AT95-AU96","v":100},{"$f":"AU95-AV96","v":100},{"$f":"AV95-AW96","v":100},{"$f":"AW95-AX96","v":100},{"$f":"AX95-AY96","v":100},{"$f":"AY95-AZ96","v":100},{"$f":"AZ95-BA96","v":100},{"$f":"BA95-BB96","v":100},{"$f":"BB95-BC96","v":100},{"$f":"BC95-BD96","v":100}]
[{"$f":"+\"Discount \"& PV_Base!A92&\"\"","v":"Discount MULTI1"},{"$f":"+'Input 4 - External Financing'!E13","v":0.05},{"$f":"$C$11","v":"Amortization"},{"$f":"IF(D92-$D92-1<$B93,0,IF(D92-$D92-1<$B94,$D94/($B94-$B93),0))","v":0},{"$f":"IF(E92-$D92-1<$B93,0,IF(E92-$D92-1<$B94,$D94/($B94-$B93),0))","v":0},{"$f":"IF(F92-$D92-1<$B93,0,IF(F92-$D92-1<$B94,$D94/($B94-$B93),0))","v":0},{"$f":"IF(G92-$D92-1<$B93,0,IF(G92-$D92-1<$B94,$D94/($B94-$B93),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$12","v":"Interest"},null,{"$f":"$B95*D95","v":0},{"$f":"$B95*E95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$13","v":"Total debt service"},{"$f":"D96+D97","v":0},{"$f":"E96+E97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR96+AR97","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$14","v":"PV of debt"},{"$f":"IF($B95>=$B96, D95, NPV($B96,E98:$BD98))","v":0},{"$f":"IF($B95>=$B96, E95, NPV($B96,F98:$BD98))","v":0},{"$f":"IF($B95>=$B96, F95, NPV($B96,G98:$BD98))","v":0},{"$f":"IF($B95>=$B96, G95, NPV($B96,H98:$BD98))","v":0},{"$f":"IF($B95>=$B96, H95, NPV($B96,I98:$BD98))","v":0},{"$f":"IF($B95>=$B96, I95, NPV($B96,J98:$BD98))","v":0},{"$f":"IF($B95>=$B96, J95, NPV($B96,K98:$BD98))","v":0},{"$f":"IF($B95>=$B96, K95, NPV($B96,L98:$BD98))","v":0},{"$f":"IF($B95>=$B96, L95, NPV($B96,M98:$BD98))","v":0},{"$f":"IF($B95>=$B96, M95, NPV($B96,N98:$BD98))","v":0},{"$f":"IF($B95>=$B96, N95, NPV($B96,O98:$BD98))","v":0},{"$f":"IF($B95>=$B96, O95, NPV($B96,P98:$BD98))","v":0},{"$f":"IF($B95>=$B96, P95, NPV($B96,Q98:$BD98))","v":0},{"$f":"IF($B95>=$B96, Q95, NPV($B96,R98:$BD98))","v":0},{"$f":"IF($B95>=$B96, R95, NPV($B96,S98:$BD98))","v":0},{"$f":"IF($B95>=$B96, S95, NPV($B96,T98:$BD98))","v":0},{"$f":"IF($B95>=$B96, T95, NPV($B96,U98:$BD98))","v":0},{"$f":"IF($B95>=$B96, U95, NPV($B96,V98:$BD98))","v":0},{"$f":"IF($B95>=$B96, V95, NPV($B96,W98:$BD98))","v":0},{"$f":"IF($B95>=$B96, W95, NPV($B96,X98:$BD98))","v":0},{"$f":"IF($B95>=$B96, X95, NPV($B96,Y98:$BD98))","v":0},{"$f":"IF($B95>=$B96, Y95, NPV($B96,Z98:$BD98))","v":0},{"$f":"IF($B95>=$B96, Z95, NPV($B96,AA98:$BD98))","v":0},{"$f":"IF($B95>=$B96, AA95, NPV($B96,AB98:$BD98))","v":0},{"$f":"IF($B95>=$B96, AB95, NPV($B96,AC98:$BD98))","v":0},{"$f":"IF($B95>=$B96, AC95, NPV($B96,AD98:$BD98))","v":0},{"$f":"IF($B95>=$B96, AD95, NPV($B96,AE98:$BD98))","v":0},{"$f":"IF($B95>=$B96, AE95, NPV($B96,AF98:$BD98))","v":0},{"$f":"IF($B95>=$B96, AF95, NPV($B96,AG98:$BD98))","v":0},{"$f":"IF($B95>=$B96, AG95, NPV($B96,AH98:$BD98))","v":0},{"$f":"IF($B95>=$B96, AH95, NPV($B96,AI98:$BD98))","v":0},{"$f":"IF($B95>=$B96, AI95, NPV($B96,AJ98:$BD98))","v":0},{"$f":"IF($B95>=$B96, AJ95, NPV($B96,AK98:$BD98))","v":0},{"$f":"IF($B95>=$B96, AK95, NPV($B96,AL98:$BD98))","v":0},{"$f":"IF($B95>=$B96, AL95, NPV($B96,AM98:$BD98))","v":0},{"$f":"IF($B95>=$B96, AM95, NPV($B96,AN98:$BD98))","v":0},{"$f":"IF($B95>=$B96, AN95, NPV($B96,AO98:$BD98))","v":0},{"$f":"IF($B95>=$B96, AO95, NPV($B96,AP98:$BD98))","v":0},{"$f":"IF($B95>=$B96, AP95, NPV($B96,AQ98:$BD98))","v":0},{"$f":"IF($B95>=$B96, AQ95, NPV($B96,AR98:$BD98))","v":0},{"$f":"IF($B95>=$B96, AR95, NPV($B96,AS98:$BD98))","v":0},{"$f":"IF($B95>=$B96, AS95, NPV($B96,AT98:$BD98))","v":0},{"$f":"IF($B95>=$B96, AT95, NPV($B96,AU98:$BD98))","v":0},{"$f":"IF($B95>=$B96, AU95, NPV($B96,AV98:$BD98))","v":0},{"$f":"IF($B95>=$B96, AV95, NPV($B96,AW98:$BD98))","v":0},{"$f":"IF($B95>=$B96, AW95, NPV($B96,AX98:$BD98))","v":0},{"$f":"IF($B95>=$B96, AX95, NPV($B96,AY98:$BD98))","v":0},{"$f":"IF($B95>=$B96, AY95, NPV($B96,AZ98:$BD98))","v":0},{"$f":"IF($B95>=$B96, AZ95, NPV($B96,BA98:$BD98))","v":0},{"$f":"IF($B95>=$B96, BA95, NPV($B96,BB98:$BD98))","v":0},{"$f":"IF($B95>=$B96, BB95, NPV($B96,BC98:$BD98))","v":0},{"$f":"IF($B95>=$B96, BC95, NPV($B96,BD98:$BD98))","v":0},{"$f":"IF($B95>=$B96, BD95, NPV($B96,$BD98:BD98))","v":0}]
[null,null,{"$f":"$C$15","v":"Grant element"},{"$f":"IF(D99=0,0,(1-D99/D95)*100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR99=0,0,(1-AR99/AR95)*100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$16","v":"t-g>0"},{"$f":"IF(D41-B93>0,D41-B93,0)","v":0},{"$f":"IF(E41-B93>0,E41-B93,0)","v":1},{"$f":"IF(F41-B93>0,F41-B93,0)","v":2},{"$f":"IF(G41-B93>0,G41-B93,0)","v":3},{"$f":"IF(H41-B93>0,H41-B93,0)","v":4},{"$f":"IF(I41-B93>0,I41-B93,0)","v":5},{"$f":"IF(J41-B93>0,J41-B93,0)","v":6},{"$f":"IF(K41-B93>0,K41-B93,0)","v":7},{"$f":"IF(L41-B93>0,L41-B93,0)","v":8},{"$f":"IF(M41-B93>0,M41-B93,0)","v":9},{"$f":"IF(N41-B93>0,N41-B93,0)","v":10},{"$f":"IF(O41-B93>0,O41-B93,0)","v":11},{"$f":"IF(P41-B93>0,P41-B93,0)","v":12},{"$f":"IF(Q41-B93>0,Q41-B93,0)","v":13},{"$f":"IF(R41-B93>0,R41-B93,0)","v":14},{"$f":"IF(S41-B93>0,S41-B93,0)","v":15},{"$f":"IF(T41-B93>0,T41-B93,0)","v":16},{"$f":"IF(U41-B93>0,U41-B93,0)","v":17},{"$f":"IF(V41-B93>0,V41-B93,0)","v":18},{"$f":"IF(W41-B93>0,W41-B93,0)","v":19},{"$f":"IF(X41-B93>0,X41-B93,0)","v":20},{"$f":"IF(Y41-B93>0,Y41-B93,0)","v":21},{"$f":"IF(Z41-B93>0,Z41-B93,0)","v":22},{"$f":"IF(AA41-B93>0,AA41-B93,0)","v":23},{"$f":"IF(AB41-B93>0,AB41-B93,0)","v":24},{"$f":"IF(AC41-B93>0,AC41-B93,0)","v":25},{"$f":"IF(AD41-B93>0,AD41-B93,0)","v":26},{"$f":"IF(AE41-B93>0,AE41-B93,0)","v":27}]
[null,null,null,{"$f":"IF(D101=0,0,CHOOSE(D101,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108,AF108))","v":0},{"$f":"IF(E101=0,0,CHOOSE(E101,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108,AF108))","v":0},{"$f":"IF(F101=0,0,CHOOSE(F101,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108,AF108))","v":0},{"$f":"IF(G101=0,0,CHOOSE(G101,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108,AF108))","v":0},{"$f":"IF(H101=0,0,CHOOSE(H101,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108,AF108))","v":0},{"$f":"IF(I101=0,0,CHOOSE(I101,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108,AF108))","v":0},{"$f":"IF(J101=0,0,CHOOSE(J101,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108,AF108))","v":0},{"$f":"IF(K101=0,0,CHOOSE(K101,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108,AF108))","v":0},{"$f":"IF(L101=0,0,CHOOSE(L101,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108,AF108))","v":0},{"$f":"IF(M101=0,0,CHOOSE(M101,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108,AF108))","v":0},{"$f":"IF(N101=0,0,CHOOSE(N101,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108,AF108))","v":0},{"$f":"IF(O101=0,0,CHOOSE(O101,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108,AF108))","v":0},{"$f":"IF(P101=0,0,CHOOSE(P101,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108,AF108))","v":0},{"$f":"IF(Q101=0,0,CHOOSE(Q101,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108,AF108))","v":0},{"$f":"IF(R101=0,0,CHOOSE(R101,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108,AF108))","v":0},{"$f":"IF(S101=0,0,CHOOSE(S101,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108,AF108))","v":0},{"$f":"IF(T101=0,0,CHOOSE(T101,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108,AF108))","v":0},{"$f":"IF(U101=0,0,CHOOSE(U101,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108,AF108))","v":0},{"$f":"IF(V101=0,0,CHOOSE(V101,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108,AF108))","v":0},{"$f":"IF(W101=0,0,CHOOSE(W101,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108,AF108))","v":0},{"$f":"IF(X101=0,0,CHOOSE(X101,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108,AF108))","v":0},{"$f":"IF(Y101=0,0,CHOOSE(Y101,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108,AF108))","v":0},{"$f":"IF(Z101=0,0,CHOOSE(Z101,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108,AF108))","v":0},{"$f":"IF(AA101=0,0,CHOOSE(AA101,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108,AF108))","v":0},{"$f":"IF(AB101=0,0,CHOOSE(AB101,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108,AF108))","v":0},{"$f":"IF(AC101=0,0,CHOOSE(AC101,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108,AF108))","v":0},{"$f":"IF(AD101=0,0,CHOOSE(AD101,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108,AF108))","v":0},{"$f":"IF(AE101=0,0,CHOOSE(AE101,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108,AF108))","v":0}]
[null,null,{"$f":"$C$18","v":"t-m condition"},{"$f":"IF(D41-B94>0,D41-B94,0)","v":0},{"$f":"IF(E41-B94>0,E41-B94,0)","v":1},{"$f":"IF(F41-B94>0,F41-B94,0)","v":2},{"$f":"IF(G41-B94>0,G41-B94,0)","v":3},{"$f":"IF(H41-B94>0,H41-B94,0)","v":4},{"$f":"IF(I41-B94>0,I41-B94,0)","v":5},{"$f":"IF(J41-B94>0,J41-B94,0)","v":6},{"$f":"IF(K41-B94>0,K41-B94,0)","v":7},{"$f":"IF(L41-B94>0,L41-B94,0)","v":8},{"$f":"IF(M41-B94>0,M41-B94,0)","v":9},{"$f":"IF(N41-B94>0,N41-B94,0)","v":10},{"$f":"IF(O41-B94>0,O41-B94,0)","v":11},{"$f":"IF(P41-B94>0,P41-B94,0)","v":12},{"$f":"IF(Q41-B94>0,Q41-B94,0)","v":13},{"$f":"IF(R41-B94>0,R41-B94,0)","v":14},{"$f":"IF(S41-B94>0,S41-B94,0)","v":15},{"$f":"IF(T41-B94>0,T41-B94,0)","v":16},{"$f":"IF(U41-B94>0,U41-B94,0)","v":17},{"$f":"IF(V41-B94>0,V41-B94,0)","v":18},{"$f":"IF(W41-B94>0,W41-B94,0)","v":19},{"$f":"IF(X41-B94>0,X41-B94,0)","v":20},{"$f":"IF(Y41-B94>0,Y41-B94,0)","v":21},{"$f":"IF(Z41-B94>0,Z41-B94,0)","v":22},{"$f":"IF(AA41-B94>0,AA41-B94,0)","v":23},{"$f":"IF(AB41-B94>0,AB41-B94,0)","v":24},{"$f":"IF(AC41-B94>0,AC41-B94,0)","v":25},{"$f":"IF(AD41-B94>0,AD41-B94,0)","v":26},{"$f":"IF(AE41-B94>0,AE41-B94,0)","v":27}]
[null,null,null,{"$f":"IF(D103=0,0,CHOOSE(D103,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108))","v":0},{"$f":"IF(E103=0,0,CHOOSE(E103,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108))","v":0},{"$f":"IF(F103=0,0,CHOOSE(F103,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108))","v":0},{"$f":"IF(G103=0,0,CHOOSE(G103,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108))","v":0},{"$f":"IF(H103=0,0,CHOOSE(H103,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108))","v":0},{"$f":"IF(I103=0,0,CHOOSE(I103,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108))","v":0},{"$f":"IF(J103=0,0,CHOOSE(J103,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108))","v":0},{"$f":"IF(K103=0,0,CHOOSE(K103,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108))","v":0},{"$f":"IF(L103=0,0,CHOOSE(L103,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108))","v":0},{"$f":"IF(M103=0,0,CHOOSE(M103,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108))","v":0},{"$f":"IF(N103=0,0,CHOOSE(N103,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108))","v":0},{"$f":"IF(O103=0,0,CHOOSE(O103,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108))","v":0},{"$f":"IF(P103=0,0,CHOOSE(P103,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108))","v":0},{"$f":"IF(Q103=0,0,CHOOSE(Q103,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108))","v":0},{"$f":"IF(R103=0,0,CHOOSE(R103,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108))","v":0},{"$f":"IF(S103=0,0,CHOOSE(S103,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108))","v":0},{"$f":"IF(T103=0,0,CHOOSE(T103,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108))","v":0},{"$f":"IF(U103=0,0,CHOOSE(U103,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108))","v":0},{"$f":"IF(V103=0,0,CHOOSE(V103,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108))","v":0},{"$f":"IF(W103=0,0,CHOOSE(W103,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108))","v":0},{"$f":"IF(X103=0,0,CHOOSE(X103,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108))","v":0},{"$f":"IF(Y103=0,0,CHOOSE(Y103,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108))","v":0},{"$f":"IF(Z103=0,0,CHOOSE(Z103,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108))","v":0},{"$f":"IF(AA103=0,0,CHOOSE(AA103,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108))","v":0},{"$f":"IF(AB103=0,0,CHOOSE(AB103,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108))","v":0},{"$f":"IF(AC103=0,0,CHOOSE(AC103,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108))","v":0},{"$f":"IF(AD103=0,0,CHOOSE(AD103,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108))","v":0},{"$f":"IF(AE103=0,0,CHOOSE(AE103,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108))","v":0}]
[]
[{"$f":"+\"Output \"& PV_Base!A92&\"\"","v":"Output MULTI1"},null,null,{"$f":"D$7","v":2019},{"$f":"D106+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046]
[null,null,{"$f":"$C$22","v":"New forex borrowing (gross, USD)"},{"$f":"Ext_Debt_Data!F75","v":0},{"$f":"Ext_Debt_Data!G75","v":0},{"$f":"Ext_Debt_Data!H75","v":0},{"$f":"Ext_Debt_Data!I75","v":0},{"$f":"Ext_Debt_Data!J75","v":0},{"$f":"Ext_Debt_Data!K75","v":0},{"$f":"Ext_Debt_Data!L75","v":0},{"$f":"Ext_Debt_Data!M75","v":0},{"$f":"Ext_Debt_Data!N75","v":0},{"$f":"Ext_Debt_Data!O75","v":0},{"$f":"Ext_Debt_Data!P75","v":0},{"$f":"Ext_Debt_Data!Q75","v":0},{"$f":"Ext_Debt_Data!R75","v":0},{"$f":"Ext_Debt_Data!S75","v":0},{"$f":"Ext_Debt_Data!T75","v":0},{"$f":"Ext_Debt_Data!U75","v":0},{"$f":"Ext_Debt_Data!V75","v":0},{"$f":"Ext_Debt_Data!W75","v":0},{"$f":"Ext_Debt_Data!X75","v":0},{"$f":"Ext_Debt_Data!Y75","v":0},{"$f":"Ext_Debt_Data!Z75","v":0},{"$f":"Ext_Debt_Data!AA75","v":0},{"$f":"Ext_Debt_Data!AB75","v":0},{"$f":"Ext_Debt_Data!AC75","v":0},{"$f":"Ext_Debt_Data!AD75","v":0},{"$f":"Ext_Debt_Data!AE75","v":0},{"$f":"Ext_Debt_Data!AF75","v":0},{"$f":"Ext_Debt_Data!AG75","v":0}]
[null,null,{"$f":"$C$23","v":"cumulative"},{"$f":"D107","v":0},{"$f":"SUM(D107:E107)","v":0},{"$f":"SUM(D107:F107)","v":0},{"$f":"SUM(D107:G107)","v":0},{"$f":"SUM(D107:H107)","v":0},{"$f":"SUM(D107:I107)","v":0},{"$f":"SUM(D107:J107)","v":0},{"$f":"SUM(D107:K107)","v":0},{"$f":"SUM(D107:L107)","v":0},{"$f":"SUM(D107:M107)","v":0},{"$f":"SUM(D107:N107)","v":0},{"$f":"SUM(D107:O107)","v":0},{"$f":"SUM(D107:P107)","v":0},{"$f":"SUM(D107:Q107)","v":0},{"$f":"SUM(D107:R107)","v":0},{"$f":"SUM(D107:S107)","v":0},{"$f":"SUM(D107:T107)","v":0},{"$f":"SUM(D107:U107)","v":0},{"$f":"SUM(D107:V107)","v":0},{"$f":"SUM(D107:W107)","v":0},{"$f":"SUM(D107:X107)","v":0},{"$f":"SUM(D107:Y107)","v":0},{"$f":"SUM(D107:Z107)","v":0},{"$f":"SUM(D107:AA107)","v":0},{"$f":"SUM(D107:AB107)","v":0},{"$f":"SUM(D107:AC107)","v":0},{"$f":"SUM(D107:AD107)","v":0},{"$f":"SUM(D107:AE107)","v":0}]
[null,null,{"$f":"$C$24","v":"Stock of new forex debt (in USD)"},{"$f":"D107-D113","v":{"$error":"#DIV/0!"}},{"$f":"D109+E107-E113","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"+TEXT(C99,\"#\")&\"   \"&TEXT(A92,\"#\")","v":"PV of debt   MULTI1"},{"$f":"IF($B95>=$B96,D107,D107*D99/100)","v":0},{"$f":"IF($B95>=$B96,D110-E113+E107,D110*(1+$B96)-E111+E107*$D99/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B95>=$B96,E110-F113+F107,E110*(1+$B96)-F111+F107*$D99/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B95>=$B96,F110-G113+G107,F110*(1+$B96)-G111+G107*$D99/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B95>=$B96,G110-H113+H107,G110*(1+$B96)-H111+H107*$D99/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B95>=$B96,H110-I113+I107,H110*(1+$B96)-I111+I107*$D99/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B95>=$B96,I110-J113+J107,I110*(1+$B96)-J111+J107*$D99/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B95>=$B96,J110-K113+K107,J110*(1+$B96)-K111+K107*$D99/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B95>=$B96,K110-L113+L107,K110*(1+$B96)-L111+L107*$D99/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B95>=$B96,L110-M113+M107,L110*(1+$B96)-M111+M107*$D99/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B95>=$B96,M110-N113+N107,M110*(1+$B96)-N111+N107*$D99/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B95>=$B96,N110-O113+O107,N110*(1+$B96)-O111+O107*$D99/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B95>=$B96,O110-P113+P107,O110*(1+$B96)-P111+P107*$D99/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B95>=$B96,P110-Q113+Q107,P110*(1+$B96)-Q111+Q107*$D99/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B95>=$B96,Q110-R113+R107,Q110*(1+$B96)-R111+R107*$D99/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B95>=$B96,R110-S113+S107,R110*(1+$B96)-S111+S107*$D99/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B95>=$B96,S110-T113+T107,S110*(1+$B96)-T111+T107*$D99/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B95>=$B96,T110-U113+U107,T110*(1+$B96)-U111+U107*$D99/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B95>=$B96,U110-V113+V107,U110*(1+$B96)-V111+V107*$D99/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B95>=$B96,V110-W113+W107,V110*(1+$B96)-W111+W107*$D99/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B95>=$B96,W110-X113+X107,W110*(1+$B96)-X111+X107*$D99/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B95>=$B96,X110-Y113+Y107,X110*(1+$B96)-Y111+Y107*$D99/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B95>=$B96,Y110-Z113+Z107,Y110*(1+$B96)-Z111+Z107*$D99/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B95>=$B96,Z110-AA113+AA107,Z110*(1+$B96)-AA111+AA107*$D99/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B95>=$B96,AA110-AB113+AB107,AA110*(1+$B96)-AB111+AB107*$D99/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B95>=$B96,AB110-AC113+AC107,AB110*(1+$B96)-AC111+AC107*$D99/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B95>=$B96,AC110-AD113+AD107,AC110*(1+$B96)-AD111+AD107*$D99/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B95>=$B96,AD110-AE113+AE107,AD110*(1+$B96)-AE111+AE107*$D99/100)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$26","v":"Total debt service (in USD)"},{"$f":"D112+D113","v":{"$error":"#DIV/0!"}},{"$f":"E112+E113","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"$C$27","v":"Interest"},null,{"$f":"$B95*D109","v":{"$error":"#DIV/0!"}},{"$f":"$B95*E109","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"$C$28","v":"Amortization"},{"$f":"(D102-D104)/(B94-B93)","v":{"$error":"#DIV/0!"}},{"$f":"(E102-E104)/(B94-B93)","v":{"$error":"#DIV/0!"}},{"$f":"(F102-F104)/(B94-B93)","v":{"$error":"#DIV/0!"}},{"$f":"(G102-G104)/(B94-B93)","v":{"$error":"#DIV/0!"}},{"$f":"(H102-H104)/(B94-B93)","v":{"$error":"#DIV/0!"}},{"$f":"(I102-I104)/(B94-B93)","v":{"$error":"#DIV/0!"}},{"$f":"(J102-J104)/(B94-B93)","v":{"$error":"#DIV/0!"}},{"$f":"(K102-K104)/(B94-B93)","v":{"$error":"#DIV/0!"}},{"$f":"(L102-L104)/(B94-B93)","v":{"$error":"#DIV/0!"}},{"$f":"(M102-M104)/(B94-B93)","v":{"$error":"#DIV/0!"}},{"$f":"(N102-N104)/(B94-B93)","v":{"$error":"#DIV/0!"}},{"$f":"(O102-O104)/(B94-B93)","v":{"$error":"#DIV/0!"}},{"$f":"(P102-P104)/(B94-B93)","v":{"$error":"#DIV/0!"}},{"$f":"(Q102-Q104)/(B94-B93)","v":{"$error":"#DIV/0!"}},{"$f":"(R102-R104)/(B94-B93)","v":{"$error":"#DIV/0!"}},{"$f":"(S102-S104)/(B94-B93)","v":{"$error":"#DIV/0!"}},{"$f":"(T102-T104)/(B94-B93)","v":{"$error":"#DIV/0!"}},{"$f":"(U102-U104)/(B94-B93)","v":{"$error":"#DIV/0!"}},{"$f":"(V102-V104)/(B94-B93)","v":{"$error":"#DIV/0!"}},{"$f":"(W102-W104)/(B94-B93)","v":{"$error":"#DIV/0!"}},{"$f":"(X102-X104)/(B94-B93)","v":{"$error":"#DIV/0!"}},{"$f":"(Y102-Y104)/(B94-B93)","v":{"$error":"#DIV/0!"}},{"$f":"(Z102-Z104)/(B94-B93)","v":{"$error":"#DIV/0!"}},{"$f":"(AA102-AA104)/(B94-B93)","v":{"$error":"#DIV/0!"}},{"$f":"(AB102-AB104)/(B94-B93)","v":{"$error":"#DIV/0!"}},{"$f":"(AC102-AC104)/(B94-B93)","v":{"$error":"#DIV/0!"}},{"$f":"(AD102-AD104)/(B94-B93)","v":{"$error":"#DIV/0!"}},{"$f":"(AE102-AE104)/(B94-B93)","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[{"$f":"+'Input 4 - External Financing'!B14","v":"MULTI2"},null,null,{"$f":"D41","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,{"$f":"AJ41","v":32},33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& PV_Base!A118&\"\"","v":"Grace MULTI2"},{"$f":"'Input 4 - External Financing'!G14","v":0},null,{"$f":"D42","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,{"$f":"AJ42","v":2051},2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
[{"$f":"+\"Maturity \"& PV_Base!A118&\"\"","v":"Maturity MULTI2"},{"$f":"'Input 4 - External Financing'!H14","v":0},{"$f":"$C$9","v":"Base"},100]
[{"$f":"+\"Interest \"& PV_Base!A118&\"\"","v":"Interest MULTI2"},{"$f":"'Input 4 - External Financing'!F14","v":0},{"$f":"$C$10","v":"Debt stock"},{"$f":"D120-D122","v":100},{"$f":"D121-E122","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,{"$f":"AQ121-AR122","v":100},{"$f":"AR121-AS122","v":100},{"$f":"AS121-AT122","v":100},{"$f":"AT121-AU122","v":100},{"$f":"AU121-AV122","v":100},{"$f":"AV121-AW122","v":100},{"$f":"AW121-AX122","v":100},{"$f":"AX121-AY122","v":100},{"$f":"AY121-AZ122","v":100},{"$f":"AZ121-BA122","v":100},{"$f":"BA121-BB122","v":100},{"$f":"BB121-BC122","v":100},{"$f":"BC121-BD122","v":100}]
[{"$f":"+\"Discount \"& PV_Base!A118&\"\"","v":"Discount MULTI2"},{"$f":"'Input 4 - External Financing'!E14","v":0.05},{"$f":"$C$11","v":"Amortization"},{"$f":"IF(D118-$D118-1<$B119,0,IF(D118-$D118-1<$B120,$D120/($B120-$B119),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BD118-$D118-1<$B119,0,IF(BD118-$D118-1<$B120,$D120/($B120-$B119),0))","v":0}]
[null,null,{"$f":"$C$12","v":"Interest"},null,{"$f":"$B121*D121","v":0},{"$f":"$B121*E121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$13","v":"Total debt service"},{"$f":"D122+D123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR122+AR123","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$14","v":"PV of debt"},{"$f":"IF($B121>=$B122, D121, NPV($B122,E124:$BD124))","v":0},{"$f":"IF($B121>=$B122, E121, NPV($B122,F124:$BD124))","v":0},{"$f":"IF($B121>=$B122, F121, NPV($B122,G124:$BD124))","v":0},{"$f":"IF($B121>=$B122, G121, NPV($B122,H124:$BD124))","v":0},{"$f":"IF($B121>=$B122, H121, NPV($B122,I124:$BD124))","v":0},{"$f":"IF($B121>=$B122, I121, NPV($B122,J124:$BD124))","v":0},{"$f":"IF($B121>=$B122, J121, NPV($B122,K124:$BD124))","v":0},{"$f":"IF($B121>=$B122, K121, NPV($B122,L124:$BD124))","v":0},{"$f":"IF($B121>=$B122, L121, NPV($B122,M124:$BD124))","v":0},{"$f":"IF($B121>=$B122, M121, NPV($B122,N124:$BD124))","v":0},{"$f":"IF($B121>=$B122, N121, NPV($B122,O124:$BD124))","v":0},{"$f":"IF($B121>=$B122, O121, NPV($B122,P124:$BD124))","v":0},{"$f":"IF($B121>=$B122, P121, NPV($B122,Q124:$BD124))","v":0},{"$f":"IF($B121>=$B122, Q121, NPV($B122,R124:$BD124))","v":0},{"$f":"IF($B121>=$B122, R121, NPV($B122,S124:$BD124))","v":0},{"$f":"IF($B121>=$B122, S121, NPV($B122,T124:$BD124))","v":0},{"$f":"IF($B121>=$B122, T121, NPV($B122,U124:$BD124))","v":0},{"$f":"IF($B121>=$B122, U121, NPV($B122,V124:$BD124))","v":0},{"$f":"IF($B121>=$B122, V121, NPV($B122,W124:$BD124))","v":0},{"$f":"IF($B121>=$B122, W121, NPV($B122,X124:$BD124))","v":0},{"$f":"IF($B121>=$B122, X121, NPV($B122,Y124:$BD124))","v":0},{"$f":"IF($B121>=$B122, Y121, NPV($B122,Z124:$BD124))","v":0},{"$f":"IF($B121>=$B122, Z121, NPV($B122,AA124:$BD124))","v":0},{"$f":"IF($B121>=$B122, AA121, NPV($B122,AB124:$BD124))","v":0},{"$f":"IF($B121>=$B122, AB121, NPV($B122,AC124:$BD124))","v":0},{"$f":"IF($B121>=$B122, AC121, NPV($B122,AD124:$BD124))","v":0},{"$f":"IF($B121>=$B122, AD121, NPV($B122,AE124:$BD124))","v":0},{"$f":"IF($B121>=$B122, AE121, NPV($B122,AF124:$BD124))","v":0},{"$f":"IF($B121>=$B122, AF121, NPV($B122,AG124:$BD124))","v":0},{"$f":"IF($B121>=$B122, AG121, NPV($B122,AH124:$BD124))","v":0},{"$f":"IF($B121>=$B122, AH121, NPV($B122,AI124:$BD124))","v":0},{"$f":"IF($B121>=$B122, AI121, NPV($B122,AJ124:$BD124))","v":0},{"$f":"IF($B121>=$B122, AJ121, NPV($B122,AK124:$BD124))","v":0},{"$f":"IF($B121>=$B122, AK121, NPV($B122,AL124:$BD124))","v":0},{"$f":"IF($B121>=$B122, AL121, NPV($B122,AM124:$BD124))","v":0},{"$f":"IF($B121>=$B122, AM121, NPV($B122,AN124:$BD124))","v":0},{"$f":"IF($B121>=$B122, AN121, NPV($B122,AO124:$BD124))","v":0},{"$f":"IF($B121>=$B122, AO121, NPV($B122,AP124:$BD124))","v":0},{"$f":"IF($B121>=$B122, AP121, NPV($B122,AQ124:$BD124))","v":0},{"$f":"IF($B121>=$B122, AQ121, NPV($B122,AR124:$BD124))","v":0},{"$f":"IF($B121>=$B122, AR121, NPV($B122,AS124:$BD124))","v":0},{"$f":"IF($B121>=$B122, AS121, NPV($B122,AT124:$BD124))","v":0},{"$f":"IF($B121>=$B122, AT121, NPV($B122,AU124:$BD124))","v":0},{"$f":"IF($B121>=$B122, AU121, NPV($B122,AV124:$BD124))","v":0},{"$f":"IF($B121>=$B122, AV121, NPV($B122,AW124:$BD124))","v":0},{"$f":"IF($B121>=$B122, AW121, NPV($B122,AX124:$BD124))","v":0},{"$f":"IF($B121>=$B122, AX121, NPV($B122,AY124:$BD124))","v":0},{"$f":"IF($B121>=$B122, AY121, NPV($B122,AZ124:$BD124))","v":0},{"$f":"IF($B121>=$B122, AZ121, NPV($B122,BA124:$BD124))","v":0},{"$f":"IF($B121>=$B122, BA121, NPV($B122,BB124:$BD124))","v":0},{"$f":"IF($B121>=$B122, BB121, NPV($B122,BC124:$BD124))","v":0},{"$f":"IF($B121>=$B122, BC121, NPV($B122,BD124:$BD124))","v":0},{"$f":"IF($B121>=$B122, BD121, NPV($B122,$BD124:BD124))","v":0}]
[null,null,{"$f":"$C$15","v":"Grant element"},{"$f":"IF(D125=0,0,(1-D125/D121)*100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$16","v":"t-g>0"},{"$f":"IF(D41-B119>0,D41-B119,0)","v":0},{"$f":"IF(E41-B119>0,E41-B119,0)","v":1},{"$f":"IF(F41-B119>0,F41-B119,0)","v":2},{"$f":"IF(G41-B119>0,G41-B119,0)","v":3},{"$f":"IF(H41-B119>0,H41-B119,0)","v":4},{"$f":"IF(I41-B119>0,I41-B119,0)","v":5},{"$f":"IF(J41-B119>0,J41-B119,0)","v":6},{"$f":"IF(K41-B119>0,K41-B119,0)","v":7},{"$f":"IF(L41-B119>0,L41-B119,0)","v":8},{"$f":"IF(M41-B119>0,M41-B119,0)","v":9},{"$f":"IF(N41-B119>0,N41-B119,0)","v":10},{"$f":"IF(O41-B119>0,O41-B119,0)","v":11},{"$f":"IF(P41-B119>0,P41-B119,0)","v":12},{"$f":"IF(Q41-B119>0,Q41-B119,0)","v":13},{"$f":"IF(R41-B119>0,R41-B119,0)","v":14},{"$f":"IF(S41-B119>0,S41-B119,0)","v":15},{"$f":"IF(T41-B119>0,T41-B119,0)","v":16},{"$f":"IF(U41-B119>0,U41-B119,0)","v":17},{"$f":"IF(V41-B119>0,V41-B119,0)","v":18},{"$f":"IF(W41-B119>0,W41-B119,0)","v":19},{"$f":"IF(X41-B119>0,X41-B119,0)","v":20},{"$f":"IF(Y41-B119>0,Y41-B119,0)","v":21},{"$f":"IF(Z41-B119>0,Z41-B119,0)","v":22},{"$f":"IF(AA41-B119>0,AA41-B119,0)","v":23},{"$f":"IF(AB41-B119>0,AB41-B119,0)","v":24},{"$f":"IF(AC41-B119>0,AC41-B119,0)","v":25},{"$f":"IF(AD41-B119>0,AD41-B119,0)","v":26},{"$f":"IF(AE41-$B119>0,AE41-$B119,0)","v":27}]
[null,null,null,{"$f":"IF(D127=0,0,CHOOSE(D127,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134,AF134))","v":0},{"$f":"IF(E127=0,0,CHOOSE(E127,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134,AF134))","v":0},{"$f":"IF(F127=0,0,CHOOSE(F127,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134,AF134))","v":0},{"$f":"IF(G127=0,0,CHOOSE(G127,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134,AF134))","v":0},{"$f":"IF(H127=0,0,CHOOSE(H127,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134,AF134))","v":0},{"$f":"IF(I127=0,0,CHOOSE(I127,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134,AF134))","v":0},{"$f":"IF(J127=0,0,CHOOSE(J127,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134,AF134))","v":0},{"$f":"IF(K127=0,0,CHOOSE(K127,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134,AF134))","v":0},{"$f":"IF(L127=0,0,CHOOSE(L127,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134,AF134))","v":0},{"$f":"IF(M127=0,0,CHOOSE(M127,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134,AF134))","v":0},{"$f":"IF(N127=0,0,CHOOSE(N127,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134,AF134))","v":0},{"$f":"IF(O127=0,0,CHOOSE(O127,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134,AF134))","v":0},{"$f":"IF(P127=0,0,CHOOSE(P127,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134,AF134))","v":0},{"$f":"IF(Q127=0,0,CHOOSE(Q127,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134,AF134))","v":0},{"$f":"IF(R127=0,0,CHOOSE(R127,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134,AF134))","v":0},{"$f":"IF(S127=0,0,CHOOSE(S127,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134,AF134))","v":0},{"$f":"IF(T127=0,0,CHOOSE(T127,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134,AF134))","v":0},{"$f":"IF(U127=0,0,CHOOSE(U127,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134,AF134))","v":0},{"$f":"IF(V127=0,0,CHOOSE(V127,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134,AF134))","v":0},{"$f":"IF(W127=0,0,CHOOSE(W127,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134,AF134))","v":0},{"$f":"IF(X127=0,0,CHOOSE(X127,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134,AF134))","v":0},{"$f":"IF(Y127=0,0,CHOOSE(Y127,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134,AF134))","v":0},{"$f":"IF(Z127=0,0,CHOOSE(Z127,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134,AF134))","v":0},{"$f":"IF(AA127=0,0,CHOOSE(AA127,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134,AF134))","v":0},{"$f":"IF(AB127=0,0,CHOOSE(AB127,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134,AF134))","v":0},{"$f":"IF(AC127=0,0,CHOOSE(AC127,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134,AF134))","v":0},{"$f":"IF(AD127=0,0,CHOOSE(AD127,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134,AF134))","v":0},{"$f":"IF(AE127=0,0,CHOOSE(AE127,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134,AF134))","v":0}]
[null,null,{"$f":"$C$18","v":"t-m condition"},{"$f":"IF(D41-B120>0,D41-B120,0)","v":0},{"$f":"IF(E41-B120>0,E41-B120,0)","v":1},{"$f":"IF(F41-B120>0,F41-B120,0)","v":2},{"$f":"IF(G41-B120>0,G41-B120,0)","v":3},{"$f":"IF(H41-B120>0,H41-B120,0)","v":4},{"$f":"IF(I41-B120>0,I41-B120,0)","v":5},{"$f":"IF(J41-B120>0,J41-B120,0)","v":6},{"$f":"IF(K41-B120>0,K41-B120,0)","v":7},{"$f":"IF(L41-B120>0,L41-B120,0)","v":8},{"$f":"IF(M41-B120>0,M41-B120,0)","v":9},{"$f":"IF(N41-B120>0,N41-B120,0)","v":10},{"$f":"IF(O41-B120>0,O41-B120,0)","v":11},{"$f":"IF(P41-B120>0,P41-B120,0)","v":12},{"$f":"IF(Q41-B120>0,Q41-B120,0)","v":13},{"$f":"IF(R41-B120>0,R41-B120,0)","v":14},{"$f":"IF(S41-B120>0,S41-B120,0)","v":15},{"$f":"IF(T41-B120>0,T41-B120,0)","v":16},{"$f":"IF(U41-B120>0,U41-B120,0)","v":17},{"$f":"IF(V41-B120>0,V41-B120,0)","v":18},{"$f":"IF(W41-B120>0,W41-B120,0)","v":19},{"$f":"IF(X41-B120>0,X41-B120,0)","v":20},{"$f":"IF(Y41-B120>0,Y41-B120,0)","v":21},{"$f":"IF(Z41-B120>0,Z41-B120,0)","v":22},{"$f":"IF(AA41-B120>0,AA41-B120,0)","v":23},{"$f":"IF(AB41-B120>0,AB41-B120,0)","v":24},{"$f":"IF(AC41-B120>0,AC41-B120,0)","v":25},{"$f":"IF(AD41-B120>0,AD41-B120,0)","v":26},{"$f":"IF(AE41-B120>0,AE41-B120,0)","v":27}]
[null,null,null,{"$f":"IF(D129=0,0,CHOOSE(D129,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134))","v":0},{"$f":"IF(E129=0,0,CHOOSE(E129,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134))","v":0},{"$f":"IF(F129=0,0,CHOOSE(F129,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134))","v":0},{"$f":"IF(G129=0,0,CHOOSE(G129,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134))","v":0},{"$f":"IF(H129=0,0,CHOOSE(H129,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134))","v":0},{"$f":"IF(I129=0,0,CHOOSE(I129,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134))","v":0},{"$f":"IF(J129=0,0,CHOOSE(J129,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134))","v":0},{"$f":"IF(K129=0,0,CHOOSE(K129,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134))","v":0},{"$f":"IF(L129=0,0,CHOOSE(L129,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134))","v":0},{"$f":"IF(M129=0,0,CHOOSE(M129,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134))","v":0},{"$f":"IF(N129=0,0,CHOOSE(N129,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134))","v":0},{"$f":"IF(O129=0,0,CHOOSE(O129,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134))","v":0},{"$f":"IF(P129=0,0,CHOOSE(P129,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134))","v":0},{"$f":"IF(Q129=0,0,CHOOSE(Q129,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134))","v":0},{"$f":"IF(R129=0,0,CHOOSE(R129,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134))","v":0},{"$f":"IF(S129=0,0,CHOOSE(S129,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134))","v":0},{"$f":"IF(T129=0,0,CHOOSE(T129,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134))","v":0},{"$f":"IF(U129=0,0,CHOOSE(U129,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134))","v":0},{"$f":"IF(V129=0,0,CHOOSE(V129,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134))","v":0},{"$f":"IF(W129=0,0,CHOOSE(W129,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134))","v":0},{"$f":"IF(X129=0,0,CHOOSE(X129,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134))","v":0},{"$f":"IF(Y129=0,0,CHOOSE(Y129,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134))","v":0},{"$f":"IF(Z129=0,0,CHOOSE(Z129,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134))","v":0},{"$f":"IF(AA129=0,0,CHOOSE(AA129,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134))","v":0},{"$f":"IF(AB129=0,0,CHOOSE(AB129,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134))","v":0},{"$f":"IF(AC129=0,0,CHOOSE(AC129,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134))","v":0},{"$f":"IF(AD129=0,0,CHOOSE(AD129,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134))","v":0},{"$f":"IF(AE129=0,0,CHOOSE(AE129,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134))","v":0}]
[]
[{"$f":"+\"Output \"& PV_Base!A118&\"\"","v":"Output MULTI2"},null,null,{"$f":"D$7","v":2019},{"$f":"D132+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046]
[null,null,{"$f":"$C$22","v":"New forex borrowing (gross, USD)"},{"$f":"Ext_Debt_Data!F76","v":0},{"$f":"Ext_Debt_Data!G76","v":0},{"$f":"Ext_Debt_Data!H76","v":0},{"$f":"Ext_Debt_Data!I76","v":0},{"$f":"Ext_Debt_Data!J76","v":0},{"$f":"Ext_Debt_Data!K76","v":0},{"$f":"Ext_Debt_Data!L76","v":0},{"$f":"Ext_Debt_Data!M76","v":0},{"$f":"Ext_Debt_Data!N76","v":0},{"$f":"Ext_Debt_Data!O76","v":0},{"$f":"Ext_Debt_Data!P76","v":0},{"$f":"Ext_Debt_Data!Q76","v":0},{"$f":"Ext_Debt_Data!R76","v":0},{"$f":"Ext_Debt_Data!S76","v":0},{"$f":"Ext_Debt_Data!T76","v":0},{"$f":"Ext_Debt_Data!U76","v":0},{"$f":"Ext_Debt_Data!V76","v":0},{"$f":"Ext_Debt_Data!W76","v":0},{"$f":"Ext_Debt_Data!X76","v":0},{"$f":"Ext_Debt_Data!Y76","v":0},{"$f":"Ext_Debt_Data!Z76","v":0},{"$f":"Ext_Debt_Data!AA76","v":0},{"$f":"Ext_Debt_Data!AB76","v":0},{"$f":"Ext_Debt_Data!AC76","v":0},{"$f":"Ext_Debt_Data!AD76","v":0},{"$f":"Ext_Debt_Data!AE76","v":0},{"$f":"Ext_Debt_Data!AF76","v":0},{"$f":"Ext_Debt_Data!AG76","v":0}]
[null,null,{"$f":"$C$23","v":"cumulative"},{"$f":"D133","v":0},{"$f":"SUM(D133:E133)","v":0},{"$f":"SUM(D133:F133)","v":0},{"$f":"SUM(D133:G133)","v":0},{"$f":"SUM(D133:H133)","v":0},{"$f":"SUM(D133:I133)","v":0},{"$f":"SUM(D133:J133)","v":0},{"$f":"SUM(D133:K133)","v":0},{"$f":"SUM(D133:L133)","v":0},{"$f":"SUM(D133:M133)","v":0},{"$f":"SUM(D133:N133)","v":0},{"$f":"SUM(D133:O133)","v":0},{"$f":"SUM(D133:P133)","v":0},{"$f":"SUM(D133:Q133)","v":0},{"$f":"SUM(D133:R133)","v":0},{"$f":"SUM(D133:S133)","v":0},{"$f":"SUM(D133:T133)","v":0},{"$f":"SUM(D133:U133)","v":0},{"$f":"SUM(D133:V133)","v":0},{"$f":"SUM(D133:W133)","v":0},{"$f":"SUM(D133:X133)","v":0},{"$f":"SUM(D133:Y133)","v":0},{"$f":"SUM(D133:Z133)","v":0},{"$f":"SUM(D133:AA133)","v":0},{"$f":"SUM(D133:AB133)","v":0},{"$f":"SUM(D133:AC133)","v":0},{"$f":"SUM(D133:AD133)","v":0},{"$f":"SUM(D133:AE133)","v":0}]
[null,null,{"$f":"$C$24","v":"Stock of new forex debt (in USD)"},{"$f":"D133-D139","v":{"$error":"#DIV/0!"}},{"$f":"D135+E133-E139","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"+TEXT(C125,\"#\")&\"   \"&TEXT(A118,\"#\")","v":"PV of debt   MULTI2"},{"$f":"IF($B121>=$B122,D133,D133*D125/100)","v":0},{"$f":"IF($B121>=$B122,D136-E139+E133,D136*(1+$B122)-E137+E133*$D125/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B121>=$B122,E136-F139+F133,E136*(1+$B122)-F137+F133*$D125/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B121>=$B122,F136-G139+G133,F136*(1+$B122)-G137+G133*$D125/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B121>=$B122,G136-H139+H133,G136*(1+$B122)-H137+H133*$D125/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B121>=$B122,H136-I139+I133,H136*(1+$B122)-I137+I133*$D125/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B121>=$B122,I136-J139+J133,I136*(1+$B122)-J137+J133*$D125/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B121>=$B122,J136-K139+K133,J136*(1+$B122)-K137+K133*$D125/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B121>=$B122,K136-L139+L133,K136*(1+$B122)-L137+L133*$D125/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B121>=$B122,L136-M139+M133,L136*(1+$B122)-M137+M133*$D125/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B121>=$B122,M136-N139+N133,M136*(1+$B122)-N137+N133*$D125/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B121>=$B122,N136-O139+O133,N136*(1+$B122)-O137+O133*$D125/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B121>=$B122,O136-P139+P133,O136*(1+$B122)-P137+P133*$D125/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B121>=$B122,P136-Q139+Q133,P136*(1+$B122)-Q137+Q133*$D125/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B121>=$B122,Q136-R139+R133,Q136*(1+$B122)-R137+R133*$D125/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B121>=$B122,R136-S139+S133,R136*(1+$B122)-S137+S133*$D125/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B121>=$B122,S136-T139+T133,S136*(1+$B122)-T137+T133*$D125/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B121>=$B122,T136-U139+U133,T136*(1+$B122)-U137+U133*$D125/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B121>=$B122,U136-V139+V133,U136*(1+$B122)-V137+V133*$D125/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B121>=$B122,V136-W139+W133,V136*(1+$B122)-W137+W133*$D125/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B121>=$B122,W136-X139+X133,W136*(1+$B122)-X137+X133*$D125/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B121>=$B122,X136-Y139+Y133,X136*(1+$B122)-Y137+Y133*$D125/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B121>=$B122,Y136-Z139+Z133,Y136*(1+$B122)-Z137+Z133*$D125/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B121>=$B122,Z136-AA139+AA133,Z136*(1+$B122)-AA137+AA133*$D125/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B121>=$B122,AA136-AB139+AB133,AA136*(1+$B122)-AB137+AB133*$D125/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B121>=$B122,AB136-AC139+AC133,AB136*(1+$B122)-AC137+AC133*$D125/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B121>=$B122,AC136-AD139+AD133,AC136*(1+$B122)-AD137+AD133*$D125/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B121>=$B122,AD136-AE139+AE133,AD136*(1+$B122)-AE137+AE133*$D125/100)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$26","v":"Total debt service (in USD)"},{"$f":"D138+D139","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"$C$27","v":"Interest"},null,{"$f":"$B121*D135","v":{"$error":"#DIV/0!"}},{"$f":"$B121*E135","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"$C$28","v":"Amortization"},{"$f":"(D128-D130)/(B120-B119)","v":{"$error":"#DIV/0!"}},{"$f":"(E128-E130)/(B120-B119)","v":{"$error":"#DIV/0!"}},{"$f":"(F128-F130)/(B120-B119)","v":{"$error":"#DIV/0!"}},{"$f":"(G128-G130)/(B120-B119)","v":{"$error":"#DIV/0!"}},{"$f":"(H128-H130)/(B120-B119)","v":{"$error":"#DIV/0!"}},{"$f":"(I128-I130)/(B120-B119)","v":{"$error":"#DIV/0!"}},{"$f":"(J128-J130)/(B120-B119)","v":{"$error":"#DIV/0!"}},{"$f":"(K128-K130)/(B120-B119)","v":{"$error":"#DIV/0!"}},{"$f":"(L128-L130)/(B120-B119)","v":{"$error":"#DIV/0!"}},{"$f":"(M128-M130)/(B120-B119)","v":{"$error":"#DIV/0!"}},{"$f":"(N128-N130)/(B120-B119)","v":{"$error":"#DIV/0!"}},{"$f":"(O128-O130)/(B120-B119)","v":{"$error":"#DIV/0!"}},{"$f":"(P128-P130)/(B120-B119)","v":{"$error":"#DIV/0!"}},{"$f":"(Q128-Q130)/(B120-B119)","v":{"$error":"#DIV/0!"}},{"$f":"(R128-R130)/(B120-B119)","v":{"$error":"#DIV/0!"}},{"$f":"(S128-S130)/(B120-B119)","v":{"$error":"#DIV/0!"}},{"$f":"(T128-T130)/(B120-B119)","v":{"$error":"#DIV/0!"}},{"$f":"(U128-U130)/(B120-B119)","v":{"$error":"#DIV/0!"}},{"$f":"(V128-V130)/(B120-B119)","v":{"$error":"#DIV/0!"}},{"$f":"(W128-W130)/(B120-B119)","v":{"$error":"#DIV/0!"}},{"$f":"(X128-X130)/(B120-B119)","v":{"$error":"#DIV/0!"}},{"$f":"(Y128-Y130)/(B120-B119)","v":{"$error":"#DIV/0!"}},{"$f":"(Z128-Z130)/(B120-B119)","v":{"$error":"#DIV/0!"}},{"$f":"(AA128-AA130)/(B120-B119)","v":{"$error":"#DIV/0!"}},{"$f":"(AB128-AB130)/(B120-B119)","v":{"$error":"#DIV/0!"}},{"$f":"(AC128-AC130)/(B120-B119)","v":{"$error":"#DIV/0!"}},{"$f":"(AD128-AD130)/(B120-B119)","v":{"$error":"#DIV/0!"}},{"$f":"(AE128-AE130)/(B120-B119)","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[{"$f":"+'Input 4 - External Financing'!B15","v":"MULTI3"},null,null,{"$f":"D$41","v":0},{"$f":"E$41","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& PV_Base!A144&\"\"","v":"Grace MULTI3"},{"$f":"'Input 4 - External Financing'!G15","v":0},null,{"$f":"D$42","v":2019},{"$f":"E$42","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
[{"$f":"+\"Maturity \"& PV_Base!A144&\"\"","v":"Maturity MULTI3"},{"$f":"'Input 4 - External Financing'!H15","v":0},{"$f":"$C$9","v":"Base"},100]
[{"$f":"+\"Interest \"& PV_Base!A144&\"\"","v":"Interest MULTI3"},{"$f":"'Input 4 - External Financing'!F15","v":0},{"$f":"$C$10","v":"Debt stock"},{"$f":"D146-D148","v":100},{"$f":"D147-E148","v":100},{"$f":"E147-F148","v":100},{"$f":"F147-G148","v":100},{"$f":"G147-H148","v":100},{"$f":"H147-I148","v":100},{"$f":"I147-J148","v":100},{"$f":"J147-K148","v":100},{"$f":"K147-L148","v":100},{"$f":"L147-M148","v":100},{"$f":"M147-N148","v":100},{"$f":"N147-O148","v":100},{"$f":"O147-P148","v":100},{"$f":"P147-Q148","v":100},{"$f":"Q147-R148","v":100},{"$f":"R147-S148","v":100},{"$f":"S147-T148","v":100},{"$f":"T147-U148","v":100},{"$f":"U147-V148","v":100},{"$f":"V147-W148","v":100},{"$f":"W147-X148","v":100},{"$f":"X147-Y148","v":100},{"$f":"Y147-Z148","v":100},{"$f":"Z147-AA148","v":100},{"$f":"AA147-AB148","v":100},{"$f":"AB147-AC148","v":100},{"$f":"AC147-AD148","v":100},{"$f":"AD147-AE148","v":100},{"$f":"AE147-AF148","v":100},{"$f":"AF147-AG148","v":100},{"$f":"AG147-AH148","v":100},{"$f":"AH147-AI148","v":100},{"$f":"AI147-AJ148","v":100},{"$f":"AJ147-AK148","v":100},{"$f":"AK147-AL148","v":100},{"$f":"AL147-AM148","v":100},{"$f":"AM147-AN148","v":100},{"$f":"AN147-AO148","v":100},{"$f":"AO147-AP148","v":100},{"$f":"AP147-AQ148","v":100},{"$f":"AQ147-AR148","v":100},{"$f":"AR147-AS148","v":100},{"$f":"AS147-AT148","v":100},{"$f":"AT147-AU148","v":100},{"$f":"AU147-AV148","v":100},{"$f":"AV147-AW148","v":100},{"$f":"AW147-AX148","v":100},{"$f":"AX147-AY148","v":100},{"$f":"AY147-AZ148","v":100},{"$f":"AZ147-BA148","v":100},{"$f":"BA147-BB148","v":100},{"$f":"BB147-BC148","v":100},{"$f":"BC147-BD148","v":100}]
[{"$f":"+\"Discount \"& PV_Base!A144&\"\"","v":"Discount MULTI3"},{"$f":"'Input 4 - External Financing'!E15","v":0.05},{"$f":"$C$11","v":"Amortization"},{"$f":"IF(D144-$D144-1<$B145,0,IF(D144-$D144-1<$B146,$D146/($B146-$B145),0))","v":0},0,0,0,{"$f":"IF(H144-$D144-1<$B145,0,IF(H144-$D144-1<$B146,$D146/($B146-$B145),0))","v":0},{"$f":"IF(I144-$D144-1<$B145,0,IF(I144-$D144-1<$B146,$D146/($B146-$B145),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$12","v":"Interest"},null,{"$f":"$B147*D147","v":0},{"$f":"$B147*E147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$13","v":"Total debt service"},{"$f":"D148+D149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR148+AR149","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$14","v":"PV of debt"},{"$f":"IF($B147>=$B148, D147, NPV($B148,E150:$BD150))","v":0},{"$f":"IF($B147>=$B148, E147, NPV($B148,F150:$BD150))","v":0},{"$f":"IF($B147>=$B148, F147, NPV($B148,G150:$BD150))","v":0},{"$f":"IF($B147>=$B148, G147, NPV($B148,H150:$BD150))","v":0},{"$f":"IF($B147>=$B148, H147, NPV($B148,I150:$BD150))","v":0},{"$f":"IF($B147>=$B148, I147, NPV($B148,J150:$BD150))","v":0},{"$f":"IF($B147>=$B148, J147, NPV($B148,K150:$BD150))","v":0},{"$f":"IF($B147>=$B148, K147, NPV($B148,L150:$BD150))","v":0},{"$f":"IF($B147>=$B148, L147, NPV($B148,M150:$BD150))","v":0},{"$f":"IF($B147>=$B148, M147, NPV($B148,N150:$BD150))","v":0},{"$f":"IF($B147>=$B148, N147, NPV($B148,O150:$BD150))","v":0},{"$f":"IF($B147>=$B148, O147, NPV($B148,P150:$BD150))","v":0},{"$f":"IF($B147>=$B148, P147, NPV($B148,Q150:$BD150))","v":0},{"$f":"IF($B147>=$B148, Q147, NPV($B148,R150:$BD150))","v":0},{"$f":"IF($B147>=$B148, R147, NPV($B148,S150:$BD150))","v":0},{"$f":"IF($B147>=$B148, S147, NPV($B148,T150:$BD150))","v":0},{"$f":"IF($B147>=$B148, T147, NPV($B148,U150:$BD150))","v":0},{"$f":"IF($B147>=$B148, U147, NPV($B148,V150:$BD150))","v":0},{"$f":"IF($B147>=$B148, V147, NPV($B148,W150:$BD150))","v":0},{"$f":"IF($B147>=$B148, W147, NPV($B148,X150:$BD150))","v":0},{"$f":"IF($B147>=$B148, X147, NPV($B148,Y150:$BD150))","v":0},{"$f":"IF($B147>=$B148, Y147, NPV($B148,Z150:$BD150))","v":0},{"$f":"IF($B147>=$B148, Z147, NPV($B148,AA150:$BD150))","v":0},{"$f":"IF($B147>=$B148, AA147, NPV($B148,AB150:$BD150))","v":0},{"$f":"IF($B147>=$B148, AB147, NPV($B148,AC150:$BD150))","v":0},{"$f":"IF($B147>=$B148, AC147, NPV($B148,AD150:$BD150))","v":0},{"$f":"IF($B147>=$B148, AD147, NPV($B148,AE150:$BD150))","v":0},{"$f":"IF($B147>=$B148, AE147, NPV($B148,AF150:$BD150))","v":0},{"$f":"IF($B147>=$B148, AF147, NPV($B148,AG150:$BD150))","v":0},{"$f":"IF($B147>=$B148, AG147, NPV($B148,AH150:$BD150))","v":0},{"$f":"IF($B147>=$B148, AH147, NPV($B148,AI150:$BD150))","v":0},{"$f":"IF($B147>=$B148, AI147, NPV($B148,AJ150:$BD150))","v":0},{"$f":"IF($B147>=$B148, AJ147, NPV($B148,AK150:$BD150))","v":0},{"$f":"IF($B147>=$B148, AK147, NPV($B148,AL150:$BD150))","v":0},{"$f":"IF($B147>=$B148, AL147, NPV($B148,AM150:$BD150))","v":0},{"$f":"IF($B147>=$B148, AM147, NPV($B148,AN150:$BD150))","v":0},{"$f":"IF($B147>=$B148, AN147, NPV($B148,AO150:$BD150))","v":0},{"$f":"IF($B147>=$B148, AO147, NPV($B148,AP150:$BD150))","v":0},{"$f":"IF($B147>=$B148, AP147, NPV($B148,AQ150:$BD150))","v":0},{"$f":"IF($B147>=$B148, AQ147, NPV($B148,AR150:$BD150))","v":0},{"$f":"IF($B147>=$B148, AR147, NPV($B148,AS150:$BD150))","v":0},{"$f":"IF($B147>=$B148, AS147, NPV($B148,AT150:$BD150))","v":0},{"$f":"IF($B147>=$B148, AT147, NPV($B148,AU150:$BD150))","v":0},{"$f":"IF($B147>=$B148, AU147, NPV($B148,AV150:$BD150))","v":0},{"$f":"IF($B147>=$B148, AV147, NPV($B148,AW150:$BD150))","v":0},{"$f":"IF($B147>=$B148, AW147, NPV($B148,AX150:$BD150))","v":0},{"$f":"IF($B147>=$B148, AX147, NPV($B148,AY150:$BD150))","v":0},{"$f":"IF($B147>=$B148, AY147, NPV($B148,AZ150:$BD150))","v":0},{"$f":"IF($B147>=$B148, AZ147, NPV($B148,BA150:$BD150))","v":0},{"$f":"IF($B147>=$B148, BA147, NPV($B148,BB150:$BD150))","v":0},{"$f":"IF($B147>=$B148, BB147, NPV($B148,BC150:$BD150))","v":0},{"$f":"IF($B147>=$B148, BC147, NPV($B148,BD150:$BD150))","v":0},{"$f":"IF($B147>=$B148, BD147, NPV($B148,$BD150:BD150))","v":0}]
[null,null,{"$f":"$C$15","v":"Grant element"},{"$f":"IF(D151=0,0,(1-D151/D147)*100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$16","v":"t-g>0"},{"$f":"IF(D144-$B145>0,D144-$B145,0)","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27]
[null,null,null,{"$f":"IF(D153=0,0,CHOOSE(D153,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160,AF160))","v":0},{"$f":"IF(E153=0,0,CHOOSE(E153,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160,AF160))","v":0},{"$f":"IF(F153=0,0,CHOOSE(F153,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160,AF160))","v":0},{"$f":"IF(G153=0,0,CHOOSE(G153,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160,AF160))","v":0},{"$f":"IF(H153=0,0,CHOOSE(H153,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160,AF160))","v":0},{"$f":"IF(I153=0,0,CHOOSE(I153,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160,AF160))","v":0},{"$f":"IF(J153=0,0,CHOOSE(J153,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160,AF160))","v":0},{"$f":"IF(K153=0,0,CHOOSE(K153,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160,AF160))","v":0},{"$f":"IF(L153=0,0,CHOOSE(L153,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160,AF160))","v":0},{"$f":"IF(M153=0,0,CHOOSE(M153,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160,AF160))","v":0},{"$f":"IF(N153=0,0,CHOOSE(N153,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160,AF160))","v":0},{"$f":"IF(O153=0,0,CHOOSE(O153,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160,AF160))","v":0},{"$f":"IF(P153=0,0,CHOOSE(P153,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160,AF160))","v":0},{"$f":"IF(Q153=0,0,CHOOSE(Q153,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160,AF160))","v":0},{"$f":"IF(R153=0,0,CHOOSE(R153,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160,AF160))","v":0},{"$f":"IF(S153=0,0,CHOOSE(S153,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160,AF160))","v":0},{"$f":"IF(T153=0,0,CHOOSE(T153,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160,AF160))","v":0},{"$f":"IF(U153=0,0,CHOOSE(U153,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160,AF160))","v":0},{"$f":"IF(V153=0,0,CHOOSE(V153,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160,AF160))","v":0},{"$f":"IF(W153=0,0,CHOOSE(W153,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160,AF160))","v":0},{"$f":"IF(X153=0,0,CHOOSE(X153,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160,AF160))","v":0},{"$f":"IF(Y153=0,0,CHOOSE(Y153,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160,AF160))","v":0},{"$f":"IF(Z153=0,0,CHOOSE(Z153,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160,AF160))","v":0},{"$f":"IF(AA153=0,0,CHOOSE(AA153,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160,AF160))","v":0},{"$f":"IF(AB153=0,0,CHOOSE(AB153,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160,AF160))","v":0},{"$f":"IF(AC153=0,0,CHOOSE(AC153,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160,AF160))","v":0},{"$f":"IF(AD153=0,0,CHOOSE(AD153,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160,AF160))","v":0},{"$f":"IF(AE153=0,0,CHOOSE(AE153,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160,AF160))","v":0}]
[null,null,{"$f":"$C$18","v":"t-m condition"},{"$f":"IF(D144-$B146>0,D144-$B146,0)","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27]
[null,null,null,{"$f":"IF(D155=0,0,CHOOSE(D155,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160))","v":0},{"$f":"IF(E155=0,0,CHOOSE(E155,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160))","v":0},{"$f":"IF(F155=0,0,CHOOSE(F155,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160))","v":0},{"$f":"IF(G155=0,0,CHOOSE(G155,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160))","v":0},{"$f":"IF(H155=0,0,CHOOSE(H155,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160))","v":0},{"$f":"IF(I155=0,0,CHOOSE(I155,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160))","v":0},{"$f":"IF(J155=0,0,CHOOSE(J155,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160))","v":0},{"$f":"IF(K155=0,0,CHOOSE(K155,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160))","v":0},{"$f":"IF(L155=0,0,CHOOSE(L155,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160))","v":0},{"$f":"IF(M155=0,0,CHOOSE(M155,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160))","v":0},{"$f":"IF(N155=0,0,CHOOSE(N155,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160))","v":0},{"$f":"IF(O155=0,0,CHOOSE(O155,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160))","v":0},{"$f":"IF(P155=0,0,CHOOSE(P155,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160))","v":0},{"$f":"IF(Q155=0,0,CHOOSE(Q155,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160))","v":0},{"$f":"IF(R155=0,0,CHOOSE(R155,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160))","v":0},{"$f":"IF(S155=0,0,CHOOSE(S155,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160))","v":0},{"$f":"IF(T155=0,0,CHOOSE(T155,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160))","v":0},{"$f":"IF(U155=0,0,CHOOSE(U155,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160))","v":0},{"$f":"IF(V155=0,0,CHOOSE(V155,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160))","v":0},{"$f":"IF(W155=0,0,CHOOSE(W155,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160))","v":0},{"$f":"IF(X155=0,0,CHOOSE(X155,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160))","v":0},{"$f":"IF(Y155=0,0,CHOOSE(Y155,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160))","v":0},{"$f":"IF(Z155=0,0,CHOOSE(Z155,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160))","v":0},{"$f":"IF(AA155=0,0,CHOOSE(AA155,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160))","v":0},{"$f":"IF(AB155=0,0,CHOOSE(AB155,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160))","v":0},{"$f":"IF(AC155=0,0,CHOOSE(AC155,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160))","v":0},{"$f":"IF(AD155=0,0,CHOOSE(AD155,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160))","v":0},{"$f":"IF(AE155=0,0,CHOOSE(AE155,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160))","v":0}]
[]
[{"$f":"+\"Output \"& PV_Base!A144&\"\"","v":"Output MULTI3"},null,null,{"$f":"D$7","v":2019},{"$f":"D158+1","v":2020},{"$f":"E158+1","v":2021},{"$f":"F158+1","v":2022},{"$f":"G158+1","v":2023},{"$f":"H158+1","v":2024},{"$f":"I158+1","v":2025},{"$f":"J158+1","v":2026},{"$f":"K158+1","v":2027},{"$f":"L158+1","v":2028},{"$f":"M158+1","v":2029},{"$f":"N158+1","v":2030},{"$f":"O158+1","v":2031},{"$f":"P158+1","v":2032},{"$f":"Q158+1","v":2033},{"$f":"R158+1","v":2034},{"$f":"S158+1","v":2035},{"$f":"T158+1","v":2036},{"$f":"U158+1","v":2037},{"$f":"V158+1","v":2038},{"$f":"W158+1","v":2039},{"$f":"X158+1","v":2040},{"$f":"Y158+1","v":2041},{"$f":"Z158+1","v":2042},{"$f":"AA158+1","v":2043},{"$f":"AB158+1","v":2044},{"$f":"AC158+1","v":2045},{"$f":"AD158+1","v":2046}]
[null,null,{"$f":"$C$22","v":"New forex borrowing (gross, USD)"},{"$f":"Ext_Debt_Data!F77","v":0},{"$f":"Ext_Debt_Data!G77","v":0},{"$f":"Ext_Debt_Data!H77","v":0},{"$f":"Ext_Debt_Data!I77","v":0},{"$f":"Ext_Debt_Data!J77","v":0},{"$f":"Ext_Debt_Data!K77","v":0},{"$f":"Ext_Debt_Data!L77","v":0},{"$f":"Ext_Debt_Data!M77","v":0},{"$f":"Ext_Debt_Data!N77","v":0},{"$f":"Ext_Debt_Data!O77","v":0},{"$f":"Ext_Debt_Data!P77","v":0},{"$f":"Ext_Debt_Data!Q77","v":0},{"$f":"Ext_Debt_Data!R77","v":0},{"$f":"Ext_Debt_Data!S77","v":0},{"$f":"Ext_Debt_Data!T77","v":0},{"$f":"Ext_Debt_Data!U77","v":0},{"$f":"Ext_Debt_Data!V77","v":0},{"$f":"Ext_Debt_Data!W77","v":0},{"$f":"Ext_Debt_Data!X77","v":0},{"$f":"Ext_Debt_Data!Y77","v":0},{"$f":"Ext_Debt_Data!Z77","v":0},{"$f":"Ext_Debt_Data!AA77","v":0},{"$f":"Ext_Debt_Data!AB77","v":0},{"$f":"Ext_Debt_Data!AC77","v":0},{"$f":"Ext_Debt_Data!AD77","v":0},{"$f":"Ext_Debt_Data!AE77","v":0},{"$f":"Ext_Debt_Data!AF77","v":0},{"$f":"Ext_Debt_Data!AG77","v":0}]
[null,null,{"$f":"$C$23","v":"cumulative"},{"$f":"D159","v":0},{"$f":"SUM(D159:E159)","v":0},{"$f":"SUM(D159:F159)","v":0},{"$f":"SUM(D159:G159)","v":0},{"$f":"SUM(D159:H159)","v":0},{"$f":"SUM(D159:I159)","v":0},{"$f":"SUM(D159:J159)","v":0},{"$f":"SUM(D159:K159)","v":0},{"$f":"SUM(D159:L159)","v":0},{"$f":"SUM(D159:M159)","v":0},{"$f":"SUM(D159:N159)","v":0},{"$f":"SUM(D159:O159)","v":0},{"$f":"SUM(D159:P159)","v":0},{"$f":"SUM(D159:Q159)","v":0},{"$f":"SUM(D159:R159)","v":0},{"$f":"SUM(D159:S159)","v":0},{"$f":"SUM(D159:T159)","v":0},{"$f":"SUM(D159:U159)","v":0},{"$f":"SUM(D159:V159)","v":0},{"$f":"SUM(D159:W159)","v":0},{"$f":"SUM(D159:X159)","v":0},{"$f":"SUM(D159:Y159)","v":0},{"$f":"SUM(D159:Z159)","v":0},{"$f":"SUM(D159:AA159)","v":0},{"$f":"SUM(D159:AB159)","v":0},{"$f":"SUM(D159:AC159)","v":0},{"$f":"SUM(D159:AD159)","v":0},{"$f":"SUM(D159:AE159)","v":0}]
[null,null,{"$f":"$C$24","v":"Stock of new forex debt (in USD)"},{"$f":"D159-D165","v":{"$error":"#DIV/0!"}},{"$f":"D161+E159-E165","v":{"$error":"#DIV/0!"}},{"$f":"E161+F159-F165","v":{"$error":"#DIV/0!"}},{"$f":"F161+G159-G165","v":{"$error":"#DIV/0!"}},{"$f":"G161+H159-H165","v":{"$error":"#DIV/0!"}},{"$f":"H161+I159-I165","v":{"$error":"#DIV/0!"}},{"$f":"I161+J159-J165","v":{"$error":"#DIV/0!"}},{"$f":"J161+K159-K165","v":{"$error":"#DIV/0!"}},{"$f":"K161+L159-L165","v":{"$error":"#DIV/0!"}},{"$f":"L161+M159-M165","v":{"$error":"#DIV/0!"}},{"$f":"M161+N159-N165","v":{"$error":"#DIV/0!"}},{"$f":"N161+O159-O165","v":{"$error":"#DIV/0!"}},{"$f":"O161+P159-P165","v":{"$error":"#DIV/0!"}},{"$f":"P161+Q159-Q165","v":{"$error":"#DIV/0!"}},{"$f":"Q161+R159-R165","v":{"$error":"#DIV/0!"}},{"$f":"R161+S159-S165","v":{"$error":"#DIV/0!"}},{"$f":"S161+T159-T165","v":{"$error":"#DIV/0!"}},{"$f":"T161+U159-U165","v":{"$error":"#DIV/0!"}},{"$f":"U161+V159-V165","v":{"$error":"#DIV/0!"}},{"$f":"V161+W159-W165","v":{"$error":"#DIV/0!"}},{"$f":"W161+X159-X165","v":{"$error":"#DIV/0!"}},{"$f":"X161+Y159-Y165","v":{"$error":"#DIV/0!"}},{"$f":"Y161+Z159-Z165","v":{"$error":"#DIV/0!"}},{"$f":"Z161+AA159-AA165","v":{"$error":"#DIV/0!"}},{"$f":"AA161+AB159-AB165","v":{"$error":"#DIV/0!"}},{"$f":"AB161+AC159-AC165","v":{"$error":"#DIV/0!"}},{"$f":"AC161+AD159-AD165","v":{"$error":"#DIV/0!"}},{"$f":"AD161+AE159-AE165","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"+TEXT(C151,\"#\")&\"   \"&TEXT(A144,\"#\")","v":"PV of debt   MULTI3"},{"$f":"IF($B147>=$B148,D159,D159*D151/100)","v":0},{"$f":"IF($B147>=$B148,D162-E165+E159,D162*(1+$B148)-E163+E159*$D151/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B147>=$B148,E162-F165+F159,E162*(1+$B148)-F163+F159*$D151/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B147>=$B148,F162-G165+G159,F162*(1+$B148)-G163+G159*$D151/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B147>=$B148,G162-H165+H159,G162*(1+$B148)-H163+H159*$D151/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B147>=$B148,H162-I165+I159,H162*(1+$B148)-I163+I159*$D151/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B147>=$B148,I162-J165+J159,I162*(1+$B148)-J163+J159*$D151/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B147>=$B148,J162-K165+K159,J162*(1+$B148)-K163+K159*$D151/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B147>=$B148,K162-L165+L159,K162*(1+$B148)-L163+L159*$D151/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B147>=$B148,L162-M165+M159,L162*(1+$B148)-M163+M159*$D151/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B147>=$B148,M162-N165+N159,M162*(1+$B148)-N163+N159*$D151/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B147>=$B148,N162-O165+O159,N162*(1+$B148)-O163+O159*$D151/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B147>=$B148,O162-P165+P159,O162*(1+$B148)-P163+P159*$D151/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B147>=$B148,P162-Q165+Q159,P162*(1+$B148)-Q163+Q159*$D151/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B147>=$B148,Q162-R165+R159,Q162*(1+$B148)-R163+R159*$D151/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B147>=$B148,R162-S165+S159,R162*(1+$B148)-S163+S159*$D151/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B147>=$B148,S162-T165+T159,S162*(1+$B148)-T163+T159*$D151/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B147>=$B148,T162-U165+U159,T162*(1+$B148)-U163+U159*$D151/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B147>=$B148,U162-V165+V159,U162*(1+$B148)-V163+V159*$D151/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B147>=$B148,V162-W165+W159,V162*(1+$B148)-W163+W159*$D151/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B147>=$B148,W162-X165+X159,W162*(1+$B148)-X163+X159*$D151/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B147>=$B148,X162-Y165+Y159,X162*(1+$B148)-Y163+Y159*$D151/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B147>=$B148,Y162-Z165+Z159,Y162*(1+$B148)-Z163+Z159*$D151/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B147>=$B148,Z162-AA165+AA159,Z162*(1+$B148)-AA163+AA159*$D151/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B147>=$B148,AA162-AB165+AB159,AA162*(1+$B148)-AB163+AB159*$D151/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B147>=$B148,AB162-AC165+AC159,AB162*(1+$B148)-AC163+AC159*$D151/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B147>=$B148,AC162-AD165+AD159,AC162*(1+$B148)-AD163+AD159*$D151/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B147>=$B148,AD162-AE165+AE159,AD162*(1+$B148)-AE163+AE159*$D151/100)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$26","v":"Total debt service (in USD)"},{"$f":"D164+D165","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"$C$27","v":"Interest"},null,{"$f":"$B147*D161","v":{"$error":"#DIV/0!"}},{"$f":"$B147*E161","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"$C$28","v":"Amortization"},{"$f":"(D154-D156)/(B146-B145)","v":{"$error":"#DIV/0!"}},{"$f":"(E154-E156)/(B146-B145)","v":{"$error":"#DIV/0!"}},{"$f":"(F154-F156)/(B146-B145)","v":{"$error":"#DIV/0!"}},{"$f":"(G154-G156)/(B146-B145)","v":{"$error":"#DIV/0!"}},{"$f":"(H154-H156)/(B146-B145)","v":{"$error":"#DIV/0!"}},{"$f":"(I154-I156)/(B146-B145)","v":{"$error":"#DIV/0!"}},{"$f":"(J154-J156)/(B146-B145)","v":{"$error":"#DIV/0!"}},{"$f":"(K154-K156)/(B146-B145)","v":{"$error":"#DIV/0!"}},{"$f":"(L154-L156)/(B146-B145)","v":{"$error":"#DIV/0!"}},{"$f":"(M154-M156)/(B146-B145)","v":{"$error":"#DIV/0!"}},{"$f":"(N154-N156)/(B146-B145)","v":{"$error":"#DIV/0!"}},{"$f":"(O154-O156)/(B146-B145)","v":{"$error":"#DIV/0!"}},{"$f":"(P154-P156)/(B146-B145)","v":{"$error":"#DIV/0!"}},{"$f":"(Q154-Q156)/(B146-B145)","v":{"$error":"#DIV/0!"}},{"$f":"(R154-R156)/(B146-B145)","v":{"$error":"#DIV/0!"}},{"$f":"(S154-S156)/(B146-B145)","v":{"$error":"#DIV/0!"}},{"$f":"(T154-T156)/(B146-B145)","v":{"$error":"#DIV/0!"}},{"$f":"(U154-U156)/(B146-B145)","v":{"$error":"#DIV/0!"}},{"$f":"(V154-V156)/(B146-B145)","v":{"$error":"#DIV/0!"}},{"$f":"(W154-W156)/(B146-B145)","v":{"$error":"#DIV/0!"}},{"$f":"(X154-X156)/(B146-B145)","v":{"$error":"#DIV/0!"}},{"$f":"(Y154-Y156)/(B146-B145)","v":{"$error":"#DIV/0!"}},{"$f":"(Z154-Z156)/(B146-B145)","v":{"$error":"#DIV/0!"}},{"$f":"(AA154-AA156)/(B146-B145)","v":{"$error":"#DIV/0!"}},{"$f":"(AB154-AB156)/(B146-B145)","v":{"$error":"#DIV/0!"}},{"$f":"(AC154-AC156)/(B146-B145)","v":{"$error":"#DIV/0!"}},{"$f":"(AD154-AD156)/(B146-B145)","v":{"$error":"#DIV/0!"}},{"$f":"(AE154-AE156)/(B146-B145)","v":{"$error":"#DIV/0!"}}]
[]
[]
[{"$f":"Ext_Debt_Data!A18","v":"Other Multilaterals"}]
[]
[{"$f":"+'Input 4 - External Financing'!B17","v":"OTH_MULTI1"},null,null,{"$f":"D$41","v":0},{"$f":"E$41","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& PV_Base!A170&\"\"","v":"Grace OTH_MULTI1"},{"$f":"'Input 4 - External Financing'!G17","v":0},null,{"$f":"D$42","v":2019},{"$f":"E$42","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
[{"$f":"+\"Maturity \"& PV_Base!A170&\"\"","v":"Maturity OTH_MULTI1"},{"$f":"'Input 4 - External Financing'!H17","v":0},{"$f":"$C$9","v":"Base"},100]
[{"$f":"+\"Interest \"& PV_Base!A170&\"\"","v":"Interest OTH_MULTI1"},{"$f":"'Input 4 - External Financing'!F17","v":0},{"$f":"$C$10","v":"Debt stock"},{"$f":"D172-D174","v":100},{"$f":"D173-E174","v":100},{"$f":"E173-F174","v":100},{"$f":"F173-G174","v":100},{"$f":"G173-H174","v":100},{"$f":"H173-I174","v":100},{"$f":"I173-J174","v":100},{"$f":"J173-K174","v":100},{"$f":"K173-L174","v":100},{"$f":"L173-M174","v":100},{"$f":"M173-N174","v":100},{"$f":"N173-O174","v":100},{"$f":"O173-P174","v":100},{"$f":"P173-Q174","v":100},{"$f":"Q173-R174","v":100},{"$f":"R173-S174","v":100},{"$f":"S173-T174","v":100},{"$f":"T173-U174","v":100},{"$f":"U173-V174","v":100},{"$f":"V173-W174","v":100},{"$f":"W173-X174","v":100},{"$f":"X173-Y174","v":100},{"$f":"Y173-Z174","v":100},{"$f":"Z173-AA174","v":100},{"$f":"AA173-AB174","v":100},{"$f":"AB173-AC174","v":100},{"$f":"AC173-AD174","v":100},{"$f":"AD173-AE174","v":100},{"$f":"AE173-AF174","v":100},{"$f":"AF173-AG174","v":100},{"$f":"AG173-AH174","v":100},{"$f":"AH173-AI174","v":100},{"$f":"AI173-AJ174","v":100},{"$f":"AJ173-AK174","v":100},{"$f":"AK173-AL174","v":100},{"$f":"AL173-AM174","v":100},{"$f":"AM173-AN174","v":100},{"$f":"AN173-AO174","v":100},{"$f":"AO173-AP174","v":100},{"$f":"AP173-AQ174","v":100},{"$f":"AQ173-AR174","v":100},{"$f":"AR173-AS174","v":100},{"$f":"AS173-AT174","v":100},{"$f":"AT173-AU174","v":100},{"$f":"AU173-AV174","v":100},{"$f":"AV173-AW174","v":100},{"$f":"AW173-AX174","v":100},{"$f":"AX173-AY174","v":100},{"$f":"AY173-AZ174","v":100},{"$f":"AZ173-BA174","v":100},{"$f":"BA173-BB174","v":100},{"$f":"BB173-BC174","v":100},{"$f":"BC173-BD174","v":100}]
[{"$f":"+\"Discount \"& PV_Base!A170&\"\"","v":"Discount OTH_MULTI1"},{"$f":"'Input 4 - External Financing'!E17","v":0.05},{"$f":"$C$11","v":"Amortization"},{"$f":"IF(D170-$D170-1<$B171,0,IF(D170-$D170-1<$B172,$D172/($B172-$B171),0))","v":0},0,0,{"$f":"IF(G170-$D170-1<$B171,0,IF(G170-$D170-1<$B172,$D172/($B172-$B171),0))","v":0},{"$f":"IF(H170-$D170-1<$B171,0,IF(H170-$D170-1<$B172,$D172/($B172-$B171),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$12","v":"Interest"},null,{"$f":"$B173*D173","v":0},{"$f":"$B173*E173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$13","v":"Total debt service"},{"$f":"D174+D175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR174+AR175","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$14","v":"PV of debt"},{"$f":"IF($B173>=$B174, D173, NPV($B174,E176:$BD176))","v":0},{"$f":"IF($B173>=$B174, E173, NPV($B174,F176:$BD176))","v":0},{"$f":"IF($B173>=$B174, F173, NPV($B174,G176:$BD176))","v":0},{"$f":"IF($B173>=$B174, G173, NPV($B174,H176:$BD176))","v":0},{"$f":"IF($B173>=$B174, H173, NPV($B174,I176:$BD176))","v":0},{"$f":"IF($B173>=$B174, I173, NPV($B174,J176:$BD176))","v":0},{"$f":"IF($B173>=$B174, J173, NPV($B174,K176:$BD176))","v":0},{"$f":"IF($B173>=$B174, K173, NPV($B174,L176:$BD176))","v":0},{"$f":"IF($B173>=$B174, L173, NPV($B174,M176:$BD176))","v":0},{"$f":"IF($B173>=$B174, M173, NPV($B174,N176:$BD176))","v":0},{"$f":"IF($B173>=$B174, N173, NPV($B174,O176:$BD176))","v":0},{"$f":"IF($B173>=$B174, O173, NPV($B174,P176:$BD176))","v":0},{"$f":"IF($B173>=$B174, P173, NPV($B174,Q176:$BD176))","v":0},{"$f":"IF($B173>=$B174, Q173, NPV($B174,R176:$BD176))","v":0},{"$f":"IF($B173>=$B174, R173, NPV($B174,S176:$BD176))","v":0},{"$f":"IF($B173>=$B174, S173, NPV($B174,T176:$BD176))","v":0},{"$f":"IF($B173>=$B174, T173, NPV($B174,U176:$BD176))","v":0},{"$f":"IF($B173>=$B174, U173, NPV($B174,V176:$BD176))","v":0},{"$f":"IF($B173>=$B174, V173, NPV($B174,W176:$BD176))","v":0},{"$f":"IF($B173>=$B174, W173, NPV($B174,X176:$BD176))","v":0},{"$f":"IF($B173>=$B174, X173, NPV($B174,Y176:$BD176))","v":0},{"$f":"IF($B173>=$B174, Y173, NPV($B174,Z176:$BD176))","v":0},{"$f":"IF($B173>=$B174, Z173, NPV($B174,AA176:$BD176))","v":0},{"$f":"IF($B173>=$B174, AA173, NPV($B174,AB176:$BD176))","v":0},{"$f":"IF($B173>=$B174, AB173, NPV($B174,AC176:$BD176))","v":0},{"$f":"IF($B173>=$B174, AC173, NPV($B174,AD176:$BD176))","v":0},{"$f":"IF($B173>=$B174, AD173, NPV($B174,AE176:$BD176))","v":0},{"$f":"IF($B173>=$B174, AE173, NPV($B174,AF176:$BD176))","v":0},{"$f":"IF($B173>=$B174, AF173, NPV($B174,AG176:$BD176))","v":0},{"$f":"IF($B173>=$B174, AG173, NPV($B174,AH176:$BD176))","v":0},{"$f":"IF($B173>=$B174, AH173, NPV($B174,AI176:$BD176))","v":0},{"$f":"IF($B173>=$B174, AI173, NPV($B174,AJ176:$BD176))","v":0},{"$f":"IF($B173>=$B174, AJ173, NPV($B174,AK176:$BD176))","v":0},{"$f":"IF($B173>=$B174, AK173, NPV($B174,AL176:$BD176))","v":0},{"$f":"IF($B173>=$B174, AL173, NPV($B174,AM176:$BD176))","v":0},{"$f":"IF($B173>=$B174, AM173, NPV($B174,AN176:$BD176))","v":0},{"$f":"IF($B173>=$B174, AN173, NPV($B174,AO176:$BD176))","v":0},{"$f":"IF($B173>=$B174, AO173, NPV($B174,AP176:$BD176))","v":0},{"$f":"IF($B173>=$B174, AP173, NPV($B174,AQ176:$BD176))","v":0},{"$f":"IF($B173>=$B174, AQ173, NPV($B174,AR176:$BD176))","v":0},{"$f":"IF($B173>=$B174, AR173, NPV($B174,AS176:$BD176))","v":0},{"$f":"IF($B173>=$B174, AS173, NPV($B174,AT176:$BD176))","v":0},{"$f":"IF($B173>=$B174, AT173, NPV($B174,AU176:$BD176))","v":0},{"$f":"IF($B173>=$B174, AU173, NPV($B174,AV176:$BD176))","v":0},{"$f":"IF($B173>=$B174, AV173, NPV($B174,AW176:$BD176))","v":0},{"$f":"IF($B173>=$B174, AW173, NPV($B174,AX176:$BD176))","v":0},{"$f":"IF($B173>=$B174, AX173, NPV($B174,AY176:$BD176))","v":0},{"$f":"IF($B173>=$B174, AY173, NPV($B174,AZ176:$BD176))","v":0},{"$f":"IF($B173>=$B174, AZ173, NPV($B174,BA176:$BD176))","v":0},{"$f":"IF($B173>=$B174, BA173, NPV($B174,BB176:$BD176))","v":0},{"$f":"IF($B173>=$B174, BB173, NPV($B174,BC176:$BD176))","v":0},{"$f":"IF($B173>=$B174, BC173, NPV($B174,BD176:$BD176))","v":0},{"$f":"IF($B173>=$B174, BD173, NPV($B174,$BD176:BD176))","v":0}]
[null,null,{"$f":"$C$15","v":"Grant element"},{"$f":"IF(D177=0,0,(1-D177/D173)*100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$16","v":"t-g>0"},{"$f":"IF(D170-$B171>0,D170-$B171,0)","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27]
[null,null,null,{"$f":"IF(D179=0,0,CHOOSE(D179,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186,AF186))","v":0},{"$f":"IF(E179=0,0,CHOOSE(E179,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186,AF186))","v":0},{"$f":"IF(F179=0,0,CHOOSE(F179,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186,AF186))","v":0},{"$f":"IF(G179=0,0,CHOOSE(G179,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186,AF186))","v":0},{"$f":"IF(H179=0,0,CHOOSE(H179,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186,AF186))","v":0},{"$f":"IF(I179=0,0,CHOOSE(I179,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186,AF186))","v":0},{"$f":"IF(J179=0,0,CHOOSE(J179,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186,AF186))","v":0},{"$f":"IF(K179=0,0,CHOOSE(K179,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186,AF186))","v":0},{"$f":"IF(L179=0,0,CHOOSE(L179,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186,AF186))","v":0},{"$f":"IF(M179=0,0,CHOOSE(M179,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186,AF186))","v":0},{"$f":"IF(N179=0,0,CHOOSE(N179,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186,AF186))","v":0},{"$f":"IF(O179=0,0,CHOOSE(O179,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186,AF186))","v":0},{"$f":"IF(P179=0,0,CHOOSE(P179,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186,AF186))","v":0},{"$f":"IF(Q179=0,0,CHOOSE(Q179,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186,AF186))","v":0},{"$f":"IF(R179=0,0,CHOOSE(R179,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186,AF186))","v":0},{"$f":"IF(S179=0,0,CHOOSE(S179,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186,AF186))","v":0},{"$f":"IF(T179=0,0,CHOOSE(T179,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186,AF186))","v":0},{"$f":"IF(U179=0,0,CHOOSE(U179,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186,AF186))","v":0},{"$f":"IF(V179=0,0,CHOOSE(V179,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186,AF186))","v":0},{"$f":"IF(W179=0,0,CHOOSE(W179,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186,AF186))","v":0},{"$f":"IF(X179=0,0,CHOOSE(X179,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186,AF186))","v":0},{"$f":"IF(Y179=0,0,CHOOSE(Y179,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186,AF186))","v":0},{"$f":"IF(Z179=0,0,CHOOSE(Z179,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186,AF186))","v":0},{"$f":"IF(AA179=0,0,CHOOSE(AA179,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186,AF186))","v":0},{"$f":"IF(AB179=0,0,CHOOSE(AB179,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186,AF186))","v":0},{"$f":"IF(AC179=0,0,CHOOSE(AC179,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186,AF186))","v":0},{"$f":"IF(AD179=0,0,CHOOSE(AD179,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186,AF186))","v":0},{"$f":"IF(AE179=0,0,CHOOSE(AE179,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186,AF186))","v":0}]
[null,null,{"$f":"$C$18","v":"t-m condition"},{"$f":"IF(D170-$B172>0,D170-$B172,0)","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27]
[null,null,null,{"$f":"IF(D181=0,0,CHOOSE(D181,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186))","v":0},{"$f":"IF(E181=0,0,CHOOSE(E181,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186))","v":0},{"$f":"IF(F181=0,0,CHOOSE(F181,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186))","v":0},{"$f":"IF(G181=0,0,CHOOSE(G181,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186))","v":0},{"$f":"IF(H181=0,0,CHOOSE(H181,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186))","v":0},{"$f":"IF(I181=0,0,CHOOSE(I181,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186))","v":0},{"$f":"IF(J181=0,0,CHOOSE(J181,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186))","v":0},{"$f":"IF(K181=0,0,CHOOSE(K181,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186))","v":0},{"$f":"IF(L181=0,0,CHOOSE(L181,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186))","v":0},{"$f":"IF(M181=0,0,CHOOSE(M181,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186))","v":0},{"$f":"IF(N181=0,0,CHOOSE(N181,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186))","v":0},{"$f":"IF(O181=0,0,CHOOSE(O181,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186))","v":0},{"$f":"IF(P181=0,0,CHOOSE(P181,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186))","v":0},{"$f":"IF(Q181=0,0,CHOOSE(Q181,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186))","v":0},{"$f":"IF(R181=0,0,CHOOSE(R181,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186))","v":0},{"$f":"IF(S181=0,0,CHOOSE(S181,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186))","v":0},{"$f":"IF(T181=0,0,CHOOSE(T181,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186))","v":0},{"$f":"IF(U181=0,0,CHOOSE(U181,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186))","v":0},{"$f":"IF(V181=0,0,CHOOSE(V181,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186))","v":0},{"$f":"IF(W181=0,0,CHOOSE(W181,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186))","v":0},{"$f":"IF(X181=0,0,CHOOSE(X181,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186))","v":0},{"$f":"IF(Y181=0,0,CHOOSE(Y181,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186))","v":0},{"$f":"IF(Z181=0,0,CHOOSE(Z181,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186))","v":0},{"$f":"IF(AA181=0,0,CHOOSE(AA181,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186))","v":0},{"$f":"IF(AB181=0,0,CHOOSE(AB181,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186))","v":0},{"$f":"IF(AC181=0,0,CHOOSE(AC181,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186))","v":0},{"$f":"IF(AD181=0,0,CHOOSE(AD181,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186))","v":0},{"$f":"IF(AE181=0,0,CHOOSE(AE181,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186))","v":0}]
[]
[{"$f":"+\"Output \"& PV_Base!A170&\"\"","v":"Output OTH_MULTI1"},null,null,{"$f":"D$7","v":2019},{"$f":"D184+1","v":2020},{"$f":"E184+1","v":2021},{"$f":"F184+1","v":2022},{"$f":"G184+1","v":2023},{"$f":"H184+1","v":2024},{"$f":"I184+1","v":2025},{"$f":"J184+1","v":2026},{"$f":"K184+1","v":2027},{"$f":"L184+1","v":2028},{"$f":"M184+1","v":2029},{"$f":"N184+1","v":2030},{"$f":"O184+1","v":2031},{"$f":"P184+1","v":2032},{"$f":"Q184+1","v":2033},{"$f":"R184+1","v":2034},{"$f":"S184+1","v":2035},{"$f":"T184+1","v":2036},{"$f":"U184+1","v":2037},{"$f":"V184+1","v":2038},{"$f":"W184+1","v":2039},{"$f":"X184+1","v":2040},{"$f":"Y184+1","v":2041},{"$f":"Z184+1","v":2042},{"$f":"AA184+1","v":2043},{"$f":"AB184+1","v":2044},{"$f":"AC184+1","v":2045},{"$f":"AD184+1","v":2046}]
[null,null,{"$f":"$C$22","v":"New forex borrowing (gross, USD)"},{"$f":"Ext_Debt_Data!F79","v":0},{"$f":"Ext_Debt_Data!G79","v":0},{"$f":"Ext_Debt_Data!H79","v":0},{"$f":"Ext_Debt_Data!I79","v":0},{"$f":"Ext_Debt_Data!J79","v":0},{"$f":"Ext_Debt_Data!K79","v":0},{"$f":"Ext_Debt_Data!L79","v":0},{"$f":"Ext_Debt_Data!M79","v":0},{"$f":"Ext_Debt_Data!N79","v":0},{"$f":"Ext_Debt_Data!O79","v":0},{"$f":"Ext_Debt_Data!P79","v":0},{"$f":"Ext_Debt_Data!Q79","v":0},{"$f":"Ext_Debt_Data!R79","v":0},{"$f":"Ext_Debt_Data!S79","v":0},{"$f":"Ext_Debt_Data!T79","v":0},{"$f":"Ext_Debt_Data!U79","v":0},{"$f":"Ext_Debt_Data!V79","v":0},{"$f":"Ext_Debt_Data!W79","v":0},{"$f":"Ext_Debt_Data!X79","v":0},{"$f":"Ext_Debt_Data!Y79","v":0},{"$f":"Ext_Debt_Data!Z79","v":0},{"$f":"Ext_Debt_Data!AA79","v":0},{"$f":"Ext_Debt_Data!AB79","v":0},{"$f":"Ext_Debt_Data!AC79","v":0},{"$f":"Ext_Debt_Data!AD79","v":0},{"$f":"Ext_Debt_Data!AE79","v":0},{"$f":"Ext_Debt_Data!AF79","v":0},{"$f":"Ext_Debt_Data!AG79","v":0}]
[null,null,{"$f":"$C$23","v":"cumulative"},{"$f":"D185","v":0},{"$f":"SUM(D185:E185)","v":0},{"$f":"SUM(D185:F185)","v":0},{"$f":"SUM(D185:G185)","v":0},{"$f":"SUM(D185:H185)","v":0},{"$f":"SUM(D185:I185)","v":0},{"$f":"SUM(D185:J185)","v":0},{"$f":"SUM(D185:K185)","v":0},{"$f":"SUM(D185:L185)","v":0},{"$f":"SUM(D185:M185)","v":0},{"$f":"SUM(D185:N185)","v":0},{"$f":"SUM(D185:O185)","v":0},{"$f":"SUM(D185:P185)","v":0},{"$f":"SUM(D185:Q185)","v":0},{"$f":"SUM(D185:R185)","v":0},{"$f":"SUM(D185:S185)","v":0},{"$f":"SUM(D185:T185)","v":0},{"$f":"SUM(D185:U185)","v":0},{"$f":"SUM(D185:V185)","v":0},{"$f":"SUM(D185:W185)","v":0},{"$f":"SUM(D185:X185)","v":0},{"$f":"SUM(D185:Y185)","v":0},{"$f":"SUM(D185:Z185)","v":0},{"$f":"SUM(D185:AA185)","v":0},{"$f":"SUM(D185:AB185)","v":0},{"$f":"SUM(D185:AC185)","v":0},{"$f":"SUM(D185:AD185)","v":0},{"$f":"SUM(D185:AE185)","v":0}]
[null,null,{"$f":"$C$24","v":"Stock of new forex debt (in USD)"},{"$f":"D185-D191","v":{"$error":"#DIV/0!"}},{"$f":"D187+E185-E191","v":{"$error":"#DIV/0!"}},{"$f":"E187+F185-F191","v":{"$error":"#DIV/0!"}},{"$f":"F187+G185-G191","v":{"$error":"#DIV/0!"}},{"$f":"G187+H185-H191","v":{"$error":"#DIV/0!"}},{"$f":"H187+I185-I191","v":{"$error":"#DIV/0!"}},{"$f":"I187+J185-J191","v":{"$error":"#DIV/0!"}},{"$f":"J187+K185-K191","v":{"$error":"#DIV/0!"}},{"$f":"K187+L185-L191","v":{"$error":"#DIV/0!"}},{"$f":"L187+M185-M191","v":{"$error":"#DIV/0!"}},{"$f":"M187+N185-N191","v":{"$error":"#DIV/0!"}},{"$f":"N187+O185-O191","v":{"$error":"#DIV/0!"}},{"$f":"O187+P185-P191","v":{"$error":"#DIV/0!"}},{"$f":"P187+Q185-Q191","v":{"$error":"#DIV/0!"}},{"$f":"Q187+R185-R191","v":{"$error":"#DIV/0!"}},{"$f":"R187+S185-S191","v":{"$error":"#DIV/0!"}},{"$f":"S187+T185-T191","v":{"$error":"#DIV/0!"}},{"$f":"T187+U185-U191","v":{"$error":"#DIV/0!"}},{"$f":"U187+V185-V191","v":{"$error":"#DIV/0!"}},{"$f":"V187+W185-W191","v":{"$error":"#DIV/0!"}},{"$f":"W187+X185-X191","v":{"$error":"#DIV/0!"}},{"$f":"X187+Y185-Y191","v":{"$error":"#DIV/0!"}},{"$f":"Y187+Z185-Z191","v":{"$error":"#DIV/0!"}},{"$f":"Z187+AA185-AA191","v":{"$error":"#DIV/0!"}},{"$f":"AA187+AB185-AB191","v":{"$error":"#DIV/0!"}},{"$f":"AB187+AC185-AC191","v":{"$error":"#DIV/0!"}},{"$f":"AC187+AD185-AD191","v":{"$error":"#DIV/0!"}},{"$f":"AD187+AE185-AE191","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"+TEXT(C177,\"#\")&\"   \"&TEXT(A170,\"#\")","v":"PV of debt   OTH_MULTI1"},{"$f":"IF($B173>=$B174,D185,D185*D177/100)","v":0},{"$f":"IF($B173>=$B174,D188-E191+E185,D188*(1+$B174)-E189+E185*$D177/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B173>=$B174,E188-F191+F185,E188*(1+$B174)-F189+F185*$D177/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B173>=$B174,F188-G191+G185,F188*(1+$B174)-G189+G185*$D177/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B173>=$B174,G188-H191+H185,G188*(1+$B174)-H189+H185*$D177/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B173>=$B174,H188-I191+I185,H188*(1+$B174)-I189+I185*$D177/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B173>=$B174,I188-J191+J185,I188*(1+$B174)-J189+J185*$D177/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B173>=$B174,J188-K191+K185,J188*(1+$B174)-K189+K185*$D177/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B173>=$B174,K188-L191+L185,K188*(1+$B174)-L189+L185*$D177/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B173>=$B174,L188-M191+M185,L188*(1+$B174)-M189+M185*$D177/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B173>=$B174,M188-N191+N185,M188*(1+$B174)-N189+N185*$D177/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B173>=$B174,N188-O191+O185,N188*(1+$B174)-O189+O185*$D177/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B173>=$B174,O188-P191+P185,O188*(1+$B174)-P189+P185*$D177/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B173>=$B174,P188-Q191+Q185,P188*(1+$B174)-Q189+Q185*$D177/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B173>=$B174,Q188-R191+R185,Q188*(1+$B174)-R189+R185*$D177/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B173>=$B174,R188-S191+S185,R188*(1+$B174)-S189+S185*$D177/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B173>=$B174,S188-T191+T185,S188*(1+$B174)-T189+T185*$D177/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B173>=$B174,T188-U191+U185,T188*(1+$B174)-U189+U185*$D177/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B173>=$B174,U188-V191+V185,U188*(1+$B174)-V189+V185*$D177/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B173>=$B174,V188-W191+W185,V188*(1+$B174)-W189+W185*$D177/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B173>=$B174,W188-X191+X185,W188*(1+$B174)-X189+X185*$D177/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B173>=$B174,X188-Y191+Y185,X188*(1+$B174)-Y189+Y185*$D177/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B173>=$B174,Y188-Z191+Z185,Y188*(1+$B174)-Z189+Z185*$D177/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B173>=$B174,Z188-AA191+AA185,Z188*(1+$B174)-AA189+AA185*$D177/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B173>=$B174,AA188-AB191+AB185,AA188*(1+$B174)-AB189+AB185*$D177/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B173>=$B174,AB188-AC191+AC185,AB188*(1+$B174)-AC189+AC185*$D177/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B173>=$B174,AC188-AD191+AD185,AC188*(1+$B174)-AD189+AD185*$D177/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B173>=$B174,AD188-AE191+AE185,AD188*(1+$B174)-AE189+AE185*$D177/100)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$26","v":"Total debt service (in USD)"},{"$f":"D190+D191","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"$C$27","v":"Interest"},null,{"$f":"$B173*D187","v":{"$error":"#DIV/0!"}},{"$f":"$B173*E187","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"$C$28","v":"Amortization"},{"$f":"(D180-D182)/(B172-B171)","v":{"$error":"#DIV/0!"}},{"$f":"(E180-E182)/(B172-B171)","v":{"$error":"#DIV/0!"}},{"$f":"(F180-F182)/(B172-B171)","v":{"$error":"#DIV/0!"}},{"$f":"(G180-G182)/(B172-B171)","v":{"$error":"#DIV/0!"}},{"$f":"(H180-H182)/(B172-B171)","v":{"$error":"#DIV/0!"}},{"$f":"(I180-I182)/(B172-B171)","v":{"$error":"#DIV/0!"}},{"$f":"(J180-J182)/(B172-B171)","v":{"$error":"#DIV/0!"}},{"$f":"(K180-K182)/(B172-B171)","v":{"$error":"#DIV/0!"}},{"$f":"(L180-L182)/(B172-B171)","v":{"$error":"#DIV/0!"}},{"$f":"(M180-M182)/(B172-B171)","v":{"$error":"#DIV/0!"}},{"$f":"(N180-N182)/(B172-B171)","v":{"$error":"#DIV/0!"}},{"$f":"(O180-O182)/(B172-B171)","v":{"$error":"#DIV/0!"}},{"$f":"(P180-P182)/(B172-B171)","v":{"$error":"#DIV/0!"}},{"$f":"(Q180-Q182)/(B172-B171)","v":{"$error":"#DIV/0!"}},{"$f":"(R180-R182)/(B172-B171)","v":{"$error":"#DIV/0!"}},{"$f":"(S180-S182)/(B172-B171)","v":{"$error":"#DIV/0!"}},{"$f":"(T180-T182)/(B172-B171)","v":{"$error":"#DIV/0!"}},{"$f":"(U180-U182)/(B172-B171)","v":{"$error":"#DIV/0!"}},{"$f":"(V180-V182)/(B172-B171)","v":{"$error":"#DIV/0!"}},{"$f":"(W180-W182)/(B172-B171)","v":{"$error":"#DIV/0!"}},{"$f":"(X180-X182)/(B172-B171)","v":{"$error":"#DIV/0!"}},{"$f":"(Y180-Y182)/(B172-B171)","v":{"$error":"#DIV/0!"}},{"$f":"(Z180-Z182)/(B172-B171)","v":{"$error":"#DIV/0!"}},{"$f":"(AA180-AA182)/(B172-B171)","v":{"$error":"#DIV/0!"}},{"$f":"(AB180-AB182)/(B172-B171)","v":{"$error":"#DIV/0!"}},{"$f":"(AC180-AC182)/(B172-B171)","v":{"$error":"#DIV/0!"}},{"$f":"(AD180-AD182)/(B172-B171)","v":{"$error":"#DIV/0!"}},{"$f":"(AE180-AE182)/(B172-B171)","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[{"$f":"+'Input 4 - External Financing'!B18","v":"OTH_MULTI2"},null,null,{"$f":"D$41","v":0},{"$f":"E$41","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& PV_Base!A196&\"\"","v":"Grace OTH_MULTI2"},{"$f":"'Input 4 - External Financing'!G18","v":0},null,{"$f":"D$42","v":2019},{"$f":"E$42","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
[{"$f":"+\"Maturity \"& PV_Base!A196&\"\"","v":"Maturity OTH_MULTI2"},{"$f":"'Input 4 - External Financing'!H18","v":0},{"$f":"$C$9","v":"Base"},100]
[{"$f":"+\"Interest \"& PV_Base!A196&\"\"","v":"Interest OTH_MULTI2"},{"$f":"'Input 4 - External Financing'!F18","v":0},{"$f":"$C$10","v":"Debt stock"},{"$f":"D198-D200","v":100},{"$f":"D199-E200","v":100},{"$f":"E199-F200","v":100},{"$f":"F199-G200","v":100},{"$f":"G199-H200","v":100},{"$f":"H199-I200","v":100},{"$f":"I199-J200","v":100},{"$f":"J199-K200","v":100},{"$f":"K199-L200","v":100},{"$f":"L199-M200","v":100},{"$f":"M199-N200","v":100},{"$f":"N199-O200","v":100},{"$f":"O199-P200","v":100},{"$f":"P199-Q200","v":100},{"$f":"Q199-R200","v":100},{"$f":"R199-S200","v":100},{"$f":"S199-T200","v":100},{"$f":"T199-U200","v":100},{"$f":"U199-V200","v":100},{"$f":"V199-W200","v":100},{"$f":"W199-X200","v":100},{"$f":"X199-Y200","v":100},{"$f":"Y199-Z200","v":100},{"$f":"Z199-AA200","v":100},{"$f":"AA199-AB200","v":100},{"$f":"AB199-AC200","v":100},{"$f":"AC199-AD200","v":100},{"$f":"AD199-AE200","v":100},{"$f":"AE199-AF200","v":100},{"$f":"AF199-AG200","v":100},{"$f":"AG199-AH200","v":100},{"$f":"AH199-AI200","v":100},{"$f":"AI199-AJ200","v":100},{"$f":"AJ199-AK200","v":100},{"$f":"AK199-AL200","v":100},{"$f":"AL199-AM200","v":100},{"$f":"AM199-AN200","v":100},{"$f":"AN199-AO200","v":100},{"$f":"AO199-AP200","v":100},{"$f":"AP199-AQ200","v":100},{"$f":"AQ199-AR200","v":100},{"$f":"AR199-AS200","v":100},{"$f":"AS199-AT200","v":100},{"$f":"AT199-AU200","v":100},{"$f":"AU199-AV200","v":100},{"$f":"AV199-AW200","v":100},{"$f":"AW199-AX200","v":100},{"$f":"AX199-AY200","v":100},{"$f":"AY199-AZ200","v":100},{"$f":"AZ199-BA200","v":100},{"$f":"BA199-BB200","v":100},{"$f":"BB199-BC200","v":100},{"$f":"BC199-BD200","v":100}]
[{"$f":"+\"Discount \"& PV_Base!A196&\"\"","v":"Discount OTH_MULTI2"},{"$f":"'Input 4 - External Financing'!E18","v":0.05},{"$f":"$C$11","v":"Amortization"},{"$f":"IF(D196-$D196-1<$B197,0,IF(D196-$D196-1<$B198,$D198/($B198-$B197),0))","v":0},{"$f":"IF(E196-$D196-1<$B197,0,IF(E196-$D196-1<$B198,$D198/($B198-$B197),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR196-$D196-1<$B197,0,IF(AR196-$D196-1<$B198,$D198/($B198-$B197),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$12","v":"Interest"},null,{"$f":"$B199*D199","v":0},{"$f":"$B199*E199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$B199*AQ199","v":0},{"$f":"$B199*AR199","v":0},{"$f":"$B199*AS199","v":0},{"$f":"$B199*AT199","v":0},{"$f":"$B199*AU199","v":0},{"$f":"$B199*AV199","v":0},{"$f":"$B199*AW199","v":0},{"$f":"$B199*AX199","v":0},{"$f":"$B199*AY199","v":0},{"$f":"$B199*AZ199","v":0},{"$f":"$B199*BA199","v":0},{"$f":"$B199*BB199","v":0},{"$f":"$B199*BC199","v":0}]
[null,null,{"$f":"$C$13","v":"Total debt service"},{"$f":"D200+D201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR200+AR201","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$14","v":"PV of debt"},{"$f":"IF($B199>=$B200, D199, NPV($B200,E202:$BD202))","v":0},{"$f":"IF($B199>=$B200, E199, NPV($B200,F202:$BD202))","v":0},{"$f":"IF($B199>=$B200, F199, NPV($B200,G202:$BD202))","v":0},{"$f":"IF($B199>=$B200, G199, NPV($B200,H202:$BD202))","v":0},{"$f":"IF($B199>=$B200, H199, NPV($B200,I202:$BD202))","v":0},{"$f":"IF($B199>=$B200, I199, NPV($B200,J202:$BD202))","v":0},{"$f":"IF($B199>=$B200, J199, NPV($B200,K202:$BD202))","v":0},{"$f":"IF($B199>=$B200, K199, NPV($B200,L202:$BD202))","v":0},{"$f":"IF($B199>=$B200, L199, NPV($B200,M202:$BD202))","v":0},{"$f":"IF($B199>=$B200, M199, NPV($B200,N202:$BD202))","v":0},{"$f":"IF($B199>=$B200, N199, NPV($B200,O202:$BD202))","v":0},{"$f":"IF($B199>=$B200, O199, NPV($B200,P202:$BD202))","v":0},{"$f":"IF($B199>=$B200, P199, NPV($B200,Q202:$BD202))","v":0},{"$f":"IF($B199>=$B200, Q199, NPV($B200,R202:$BD202))","v":0},{"$f":"IF($B199>=$B200, R199, NPV($B200,S202:$BD202))","v":0},{"$f":"IF($B199>=$B200, S199, NPV($B200,T202:$BD202))","v":0},{"$f":"IF($B199>=$B200, T199, NPV($B200,U202:$BD202))","v":0},{"$f":"IF($B199>=$B200, U199, NPV($B200,V202:$BD202))","v":0},{"$f":"IF($B199>=$B200, V199, NPV($B200,W202:$BD202))","v":0},{"$f":"IF($B199>=$B200, W199, NPV($B200,X202:$BD202))","v":0},{"$f":"IF($B199>=$B200, X199, NPV($B200,Y202:$BD202))","v":0},{"$f":"IF($B199>=$B200, Y199, NPV($B200,Z202:$BD202))","v":0},{"$f":"IF($B199>=$B200, Z199, NPV($B200,AA202:$BD202))","v":0},{"$f":"IF($B199>=$B200, AA199, NPV($B200,AB202:$BD202))","v":0},{"$f":"IF($B199>=$B200, AB199, NPV($B200,AC202:$BD202))","v":0},{"$f":"IF($B199>=$B200, AC199, NPV($B200,AD202:$BD202))","v":0},{"$f":"IF($B199>=$B200, AD199, NPV($B200,AE202:$BD202))","v":0},{"$f":"IF($B199>=$B200, AE199, NPV($B200,AF202:$BD202))","v":0},{"$f":"IF($B199>=$B200, AF199, NPV($B200,AG202:$BD202))","v":0},{"$f":"IF($B199>=$B200, AG199, NPV($B200,AH202:$BD202))","v":0},{"$f":"IF($B199>=$B200, AH199, NPV($B200,AI202:$BD202))","v":0},{"$f":"IF($B199>=$B200, AI199, NPV($B200,AJ202:$BD202))","v":0},{"$f":"IF($B199>=$B200, AJ199, NPV($B200,AK202:$BD202))","v":0},{"$f":"IF($B199>=$B200, AK199, NPV($B200,AL202:$BD202))","v":0},{"$f":"IF($B199>=$B200, AL199, NPV($B200,AM202:$BD202))","v":0},{"$f":"IF($B199>=$B200, AM199, NPV($B200,AN202:$BD202))","v":0},{"$f":"IF($B199>=$B200, AN199, NPV($B200,AO202:$BD202))","v":0},{"$f":"IF($B199>=$B200, AO199, NPV($B200,AP202:$BD202))","v":0},{"$f":"IF($B199>=$B200, AP199, NPV($B200,AQ202:$BD202))","v":0},{"$f":"IF($B199>=$B200, AQ199, NPV($B200,AR202:$BD202))","v":0},{"$f":"IF($B199>=$B200, AR199, NPV($B200,AS202:$BD202))","v":0},{"$f":"IF($B199>=$B200, AS199, NPV($B200,AT202:$BD202))","v":0},{"$f":"IF($B199>=$B200, AT199, NPV($B200,AU202:$BD202))","v":0},{"$f":"IF($B199>=$B200, AU199, NPV($B200,AV202:$BD202))","v":0},{"$f":"IF($B199>=$B200, AV199, NPV($B200,AW202:$BD202))","v":0},{"$f":"IF($B199>=$B200, AW199, NPV($B200,AX202:$BD202))","v":0},{"$f":"IF($B199>=$B200, AX199, NPV($B200,AY202:$BD202))","v":0},{"$f":"IF($B199>=$B200, AY199, NPV($B200,AZ202:$BD202))","v":0},{"$f":"IF($B199>=$B200, AZ199, NPV($B200,BA202:$BD202))","v":0},{"$f":"IF($B199>=$B200, BA199, NPV($B200,BB202:$BD202))","v":0},{"$f":"IF($B199>=$B200, BB199, NPV($B200,BC202:$BD202))","v":0},{"$f":"IF($B199>=$B200, BC199, NPV($B200,BD202:$BD202))","v":0},{"$f":"IF($B199>=$B200, BD199, NPV($B200,$BD202:BE202))","v":0}]
[null,null,{"$f":"$C$15","v":"Grant element"},{"$f":"IF(D203=0,0,(1-D203/D199)*100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR203=0,0,(1-AR203/AR199)*100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$16","v":"t-g>0"},{"$f":"IF(D196-$B197>0,D196-$B197,0)","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27]
[null,null,null,{"$f":"IF(D205=0,0,CHOOSE(D205,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212,AF212))","v":0},{"$f":"IF(E205=0,0,CHOOSE(E205,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212,AF212))","v":0},{"$f":"IF(F205=0,0,CHOOSE(F205,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212,AF212))","v":0},{"$f":"IF(G205=0,0,CHOOSE(G205,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212,AF212))","v":0},{"$f":"IF(H205=0,0,CHOOSE(H205,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212,AF212))","v":0},{"$f":"IF(I205=0,0,CHOOSE(I205,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212,AF212))","v":0},{"$f":"IF(J205=0,0,CHOOSE(J205,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212,AF212))","v":0},{"$f":"IF(K205=0,0,CHOOSE(K205,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212,AF212))","v":0},{"$f":"IF(L205=0,0,CHOOSE(L205,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212,AF212))","v":0},{"$f":"IF(M205=0,0,CHOOSE(M205,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212,AF212))","v":0},{"$f":"IF(N205=0,0,CHOOSE(N205,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212,AF212))","v":0},{"$f":"IF(O205=0,0,CHOOSE(O205,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212,AF212))","v":0},{"$f":"IF(P205=0,0,CHOOSE(P205,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212,AF212))","v":0},{"$f":"IF(Q205=0,0,CHOOSE(Q205,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212,AF212))","v":0},{"$f":"IF(R205=0,0,CHOOSE(R205,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212,AF212))","v":0},{"$f":"IF(S205=0,0,CHOOSE(S205,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212,AF212))","v":0},{"$f":"IF(T205=0,0,CHOOSE(T205,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212,AF212))","v":0},{"$f":"IF(U205=0,0,CHOOSE(U205,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212,AF212))","v":0},{"$f":"IF(V205=0,0,CHOOSE(V205,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212,AF212))","v":0},{"$f":"IF(W205=0,0,CHOOSE(W205,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212,AF212))","v":0},{"$f":"IF(X205=0,0,CHOOSE(X205,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212,AF212))","v":0},{"$f":"IF(Y205=0,0,CHOOSE(Y205,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212,AF212))","v":0},{"$f":"IF(Z205=0,0,CHOOSE(Z205,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212,AF212))","v":0},{"$f":"IF(AA205=0,0,CHOOSE(AA205,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212,AF212))","v":0},{"$f":"IF(AB205=0,0,CHOOSE(AB205,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212,AF212))","v":0},{"$f":"IF(AC205=0,0,CHOOSE(AC205,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212,AF212))","v":0},{"$f":"IF(AD205=0,0,CHOOSE(AD205,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212,AF212))","v":0},{"$f":"IF(AE205=0,0,CHOOSE(AE205,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212,AF212))","v":0}]
[null,null,{"$f":"$C$18","v":"t-m condition"},{"$f":"IF(D196-$B198>0,D196-$B198,0)","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27]
[null,null,null,{"$f":"IF(D207=0,0,CHOOSE(D207,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212))","v":0},{"$f":"IF(E207=0,0,CHOOSE(E207,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212))","v":0},{"$f":"IF(F207=0,0,CHOOSE(F207,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212))","v":0},{"$f":"IF(G207=0,0,CHOOSE(G207,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212))","v":0},{"$f":"IF(H207=0,0,CHOOSE(H207,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212))","v":0},{"$f":"IF(I207=0,0,CHOOSE(I207,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212))","v":0},{"$f":"IF(J207=0,0,CHOOSE(J207,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212))","v":0},{"$f":"IF(K207=0,0,CHOOSE(K207,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212))","v":0},{"$f":"IF(L207=0,0,CHOOSE(L207,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212))","v":0},{"$f":"IF(M207=0,0,CHOOSE(M207,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212))","v":0},{"$f":"IF(N207=0,0,CHOOSE(N207,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212))","v":0},{"$f":"IF(O207=0,0,CHOOSE(O207,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212))","v":0},{"$f":"IF(P207=0,0,CHOOSE(P207,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212))","v":0},{"$f":"IF(Q207=0,0,CHOOSE(Q207,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212))","v":0},{"$f":"IF(R207=0,0,CHOOSE(R207,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212))","v":0},{"$f":"IF(S207=0,0,CHOOSE(S207,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212))","v":0},{"$f":"IF(T207=0,0,CHOOSE(T207,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212))","v":0},{"$f":"IF(U207=0,0,CHOOSE(U207,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212))","v":0},{"$f":"IF(V207=0,0,CHOOSE(V207,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212))","v":0},{"$f":"IF(W207=0,0,CHOOSE(W207,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212))","v":0},{"$f":"IF(X207=0,0,CHOOSE(X207,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212))","v":0},{"$f":"IF(Y207=0,0,CHOOSE(Y207,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212))","v":0},{"$f":"IF(Z207=0,0,CHOOSE(Z207,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212))","v":0},{"$f":"IF(AA207=0,0,CHOOSE(AA207,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212))","v":0},{"$f":"IF(AB207=0,0,CHOOSE(AB207,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212))","v":0},{"$f":"IF(AC207=0,0,CHOOSE(AC207,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212))","v":0},{"$f":"IF(AD207=0,0,CHOOSE(AD207,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212))","v":0},{"$f":"IF(AE207=0,0,CHOOSE(AE207,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212))","v":0}]
[]
[{"$f":"+\"Output \"& PV_Base!A196&\"\"","v":"Output OTH_MULTI2"},null,null,{"$f":"D$7","v":2019},{"$f":"D210+1","v":2020},{"$f":"E210+1","v":2021},{"$f":"F210+1","v":2022},{"$f":"G210+1","v":2023},{"$f":"H210+1","v":2024},{"$f":"I210+1","v":2025},{"$f":"J210+1","v":2026},{"$f":"K210+1","v":2027},{"$f":"L210+1","v":2028},{"$f":"M210+1","v":2029},{"$f":"N210+1","v":2030},{"$f":"O210+1","v":2031},{"$f":"P210+1","v":2032},{"$f":"Q210+1","v":2033},{"$f":"R210+1","v":2034},{"$f":"S210+1","v":2035},{"$f":"T210+1","v":2036},{"$f":"U210+1","v":2037},{"$f":"V210+1","v":2038},{"$f":"W210+1","v":2039},{"$f":"X210+1","v":2040},{"$f":"Y210+1","v":2041},{"$f":"Z210+1","v":2042},{"$f":"AA210+1","v":2043},{"$f":"AB210+1","v":2044},{"$f":"AC210+1","v":2045},{"$f":"AD210+1","v":2046}]
[null,null,{"$f":"$C$22","v":"New forex borrowing (gross, USD)"},{"$f":"Ext_Debt_Data!F80","v":0},{"$f":"Ext_Debt_Data!G80","v":0},{"$f":"Ext_Debt_Data!H80","v":0},{"$f":"Ext_Debt_Data!I80","v":0},{"$f":"Ext_Debt_Data!J80","v":0},{"$f":"Ext_Debt_Data!K80","v":0},{"$f":"Ext_Debt_Data!L80","v":0},{"$f":"Ext_Debt_Data!M80","v":0},{"$f":"Ext_Debt_Data!N80","v":0},{"$f":"Ext_Debt_Data!O80","v":0},{"$f":"Ext_Debt_Data!P80","v":0},{"$f":"Ext_Debt_Data!Q80","v":0},{"$f":"Ext_Debt_Data!R80","v":0},{"$f":"Ext_Debt_Data!S80","v":0},{"$f":"Ext_Debt_Data!T80","v":0},{"$f":"Ext_Debt_Data!U80","v":0},{"$f":"Ext_Debt_Data!V80","v":0},{"$f":"Ext_Debt_Data!W80","v":0},{"$f":"Ext_Debt_Data!X80","v":0},{"$f":"Ext_Debt_Data!Y80","v":0},{"$f":"Ext_Debt_Data!Z80","v":0},{"$f":"Ext_Debt_Data!AA80","v":0},{"$f":"Ext_Debt_Data!AB80","v":0},{"$f":"Ext_Debt_Data!AC80","v":0},{"$f":"Ext_Debt_Data!AD80","v":0},{"$f":"Ext_Debt_Data!AE80","v":0},{"$f":"Ext_Debt_Data!AF80","v":0},{"$f":"Ext_Debt_Data!AG80","v":0}]
[null,null,{"$f":"$C$23","v":"cumulative"},{"$f":"D211","v":0},{"$f":"SUM(D211:E211)","v":0},{"$f":"SUM(D211:F211)","v":0},{"$f":"SUM(D211:G211)","v":0},{"$f":"SUM(D211:H211)","v":0},{"$f":"SUM(D211:I211)","v":0},{"$f":"SUM(D211:J211)","v":0},{"$f":"SUM(D211:K211)","v":0},{"$f":"SUM(D211:L211)","v":0},{"$f":"SUM(D211:M211)","v":0},{"$f":"SUM(D211:N211)","v":0},{"$f":"SUM(D211:O211)","v":0},{"$f":"SUM(D211:P211)","v":0},{"$f":"SUM(D211:Q211)","v":0},{"$f":"SUM(D211:R211)","v":0},{"$f":"SUM(D211:S211)","v":0},{"$f":"SUM(D211:T211)","v":0},{"$f":"SUM(D211:U211)","v":0},{"$f":"SUM(D211:V211)","v":0},{"$f":"SUM(D211:W211)","v":0},{"$f":"SUM(D211:X211)","v":0},{"$f":"SUM(D211:Y211)","v":0},{"$f":"SUM(D211:Z211)","v":0},{"$f":"SUM(D211:AA211)","v":0},{"$f":"SUM(D211:AB211)","v":0},{"$f":"SUM(D211:AC211)","v":0},{"$f":"SUM(D211:AD211)","v":0},{"$f":"SUM(D211:AE211)","v":0}]
[null,null,{"$f":"$C$24","v":"Stock of new forex debt (in USD)"},{"$f":"D211-D217","v":{"$error":"#DIV/0!"}},{"$f":"D213+E211-E217","v":{"$error":"#DIV/0!"}},{"$f":"E213+F211-F217","v":{"$error":"#DIV/0!"}},{"$f":"F213+G211-G217","v":{"$error":"#DIV/0!"}},{"$f":"G213+H211-H217","v":{"$error":"#DIV/0!"}},{"$f":"H213+I211-I217","v":{"$error":"#DIV/0!"}},{"$f":"I213+J211-J217","v":{"$error":"#DIV/0!"}},{"$f":"J213+K211-K217","v":{"$error":"#DIV/0!"}},{"$f":"K213+L211-L217","v":{"$error":"#DIV/0!"}},{"$f":"L213+M211-M217","v":{"$error":"#DIV/0!"}},{"$f":"M213+N211-N217","v":{"$error":"#DIV/0!"}},{"$f":"N213+O211-O217","v":{"$error":"#DIV/0!"}},{"$f":"O213+P211-P217","v":{"$error":"#DIV/0!"}},{"$f":"P213+Q211-Q217","v":{"$error":"#DIV/0!"}},{"$f":"Q213+R211-R217","v":{"$error":"#DIV/0!"}},{"$f":"R213+S211-S217","v":{"$error":"#DIV/0!"}},{"$f":"S213+T211-T217","v":{"$error":"#DIV/0!"}},{"$f":"T213+U211-U217","v":{"$error":"#DIV/0!"}},{"$f":"U213+V211-V217","v":{"$error":"#DIV/0!"}},{"$f":"V213+W211-W217","v":{"$error":"#DIV/0!"}},{"$f":"W213+X211-X217","v":{"$error":"#DIV/0!"}},{"$f":"X213+Y211-Y217","v":{"$error":"#DIV/0!"}},{"$f":"Y213+Z211-Z217","v":{"$error":"#DIV/0!"}},{"$f":"Z213+AA211-AA217","v":{"$error":"#DIV/0!"}},{"$f":"AA213+AB211-AB217","v":{"$error":"#DIV/0!"}},{"$f":"AB213+AC211-AC217","v":{"$error":"#DIV/0!"}},{"$f":"AC213+AD211-AD217","v":{"$error":"#DIV/0!"}},{"$f":"AD213+AE211-AE217","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"+TEXT(C203,\"#\")&\"   \"&TEXT(A196,\"#\")","v":"PV of debt   OTH_MULTI2"},{"$f":"IF($B199>=$B200,D211,D211*D203/100)","v":0},{"$f":"IF($B199>=$B200,D214-E217+E211,D214*(1+$B200)-E215+E211*$D203/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B199>=$B200,E214-F217+F211,E214*(1+$B200)-F215+F211*$D203/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B199>=$B200,F214-G217+G211,F214*(1+$B200)-G215+G211*$D203/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B199>=$B200,G214-H217+H211,G214*(1+$B200)-H215+H211*$D203/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B199>=$B200,H214-I217+I211,H214*(1+$B200)-I215+I211*$D203/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B199>=$B200,I214-J217+J211,I214*(1+$B200)-J215+J211*$D203/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B199>=$B200,J214-K217+K211,J214*(1+$B200)-K215+K211*$D203/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B199>=$B200,K214-L217+L211,K214*(1+$B200)-L215+L211*$D203/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B199>=$B200,L214-M217+M211,L214*(1+$B200)-M215+M211*$D203/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B199>=$B200,M214-N217+N211,M214*(1+$B200)-N215+N211*$D203/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B199>=$B200,N214-O217+O211,N214*(1+$B200)-O215+O211*$D203/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B199>=$B200,O214-P217+P211,O214*(1+$B200)-P215+P211*$D203/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B199>=$B200,P214-Q217+Q211,P214*(1+$B200)-Q215+Q211*$D203/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B199>=$B200,Q214-R217+R211,Q214*(1+$B200)-R215+R211*$D203/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B199>=$B200,R214-S217+S211,R214*(1+$B200)-S215+S211*$D203/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B199>=$B200,S214-T217+T211,S214*(1+$B200)-T215+T211*$D203/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B199>=$B200,T214-U217+U211,T214*(1+$B200)-U215+U211*$D203/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B199>=$B200,U214-V217+V211,U214*(1+$B200)-V215+V211*$D203/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B199>=$B200,V214-W217+W211,V214*(1+$B200)-W215+W211*$D203/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B199>=$B200,W214-X217+X211,W214*(1+$B200)-X215+X211*$D203/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B199>=$B200,X214-Y217+Y211,X214*(1+$B200)-Y215+Y211*$D203/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B199>=$B200,Y214-Z217+Z211,Y214*(1+$B200)-Z215+Z211*$D203/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B199>=$B200,Z214-AA217+AA211,Z214*(1+$B200)-AA215+AA211*$D203/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B199>=$B200,AA214-AB217+AB211,AA214*(1+$B200)-AB215+AB211*$D203/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B199>=$B200,AB214-AC217+AC211,AB214*(1+$B200)-AC215+AC211*$D203/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B199>=$B200,AC214-AD217+AD211,AC214*(1+$B200)-AD215+AD211*$D203/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B199>=$B200,AD214-AE217+AE211,AD214*(1+$B200)-AE215+AE211*$D203/100)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$26","v":"Total debt service (in USD)"},{"$f":"D216+D217","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"$C$27","v":"Interest"},null,{"$f":"$B199*D213","v":{"$error":"#DIV/0!"}},{"$f":"$B199*E213","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"$C$28","v":"Amortization"},{"$f":"(D206-D208)/(B198-B197)","v":{"$error":"#DIV/0!"}},{"$f":"(E206-E208)/(B198-B197)","v":{"$error":"#DIV/0!"}},{"$f":"(F206-F208)/(B198-B197)","v":{"$error":"#DIV/0!"}},{"$f":"(G206-G208)/(B198-B197)","v":{"$error":"#DIV/0!"}},{"$f":"(H206-H208)/(B198-B197)","v":{"$error":"#DIV/0!"}},{"$f":"(I206-I208)/(B198-B197)","v":{"$error":"#DIV/0!"}},{"$f":"(J206-J208)/(B198-B197)","v":{"$error":"#DIV/0!"}},{"$f":"(K206-K208)/(B198-B197)","v":{"$error":"#DIV/0!"}},{"$f":"(L206-L208)/(B198-B197)","v":{"$error":"#DIV/0!"}},{"$f":"(M206-M208)/(B198-B197)","v":{"$error":"#DIV/0!"}},{"$f":"(N206-N208)/(B198-B197)","v":{"$error":"#DIV/0!"}},{"$f":"(O206-O208)/(B198-B197)","v":{"$error":"#DIV/0!"}},{"$f":"(P206-P208)/(B198-B197)","v":{"$error":"#DIV/0!"}},{"$f":"(Q206-Q208)/(B198-B197)","v":{"$error":"#DIV/0!"}},{"$f":"(R206-R208)/(B198-B197)","v":{"$error":"#DIV/0!"}},{"$f":"(S206-S208)/(B198-B197)","v":{"$error":"#DIV/0!"}},{"$f":"(T206-T208)/(B198-B197)","v":{"$error":"#DIV/0!"}},{"$f":"(U206-U208)/(B198-B197)","v":{"$error":"#DIV/0!"}},{"$f":"(V206-V208)/(B198-B197)","v":{"$error":"#DIV/0!"}},{"$f":"(W206-W208)/(B198-B197)","v":{"$error":"#DIV/0!"}},{"$f":"(X206-X208)/(B198-B197)","v":{"$error":"#DIV/0!"}},{"$f":"(Y206-Y208)/(B198-B197)","v":{"$error":"#DIV/0!"}},{"$f":"(Z206-Z208)/(B198-B197)","v":{"$error":"#DIV/0!"}},{"$f":"(AA206-AA208)/(B198-B197)","v":{"$error":"#DIV/0!"}},{"$f":"(AB206-AB208)/(B198-B197)","v":{"$error":"#DIV/0!"}},{"$f":"(AC206-AC208)/(B198-B197)","v":{"$error":"#DIV/0!"}},{"$f":"(AD206-AD208)/(B198-B197)","v":{"$error":"#DIV/0!"}},{"$f":"(AE206-AE208)/(B198-B197)","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[{"$f":"+'Input 4 - External Financing'!B19","v":"OTH_MULTI3"},null,null,{"$f":"D$41","v":0},{"$f":"E$41","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& PV_Base!A222&\"\"","v":"Grace OTH_MULTI3"},{"$f":"'Input 4 - External Financing'!G19","v":0},null,{"$f":"D$42","v":2019},{"$f":"E$42","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
[{"$f":"+\"Maturity \"& PV_Base!A222&\"\"","v":"Maturity OTH_MULTI3"},{"$f":"'Input 4 - External Financing'!H19","v":0},{"$f":"$C$9","v":"Base"},100]
[{"$f":"+\"Interest \"& PV_Base!A222&\"\"","v":"Interest OTH_MULTI3"},{"$f":"'Input 4 - External Financing'!F19","v":0},{"$f":"$C$10","v":"Debt stock"},{"$f":"D224-D226","v":100},{"$f":"D225-E226","v":100},{"$f":"E225-F226","v":100},{"$f":"F225-G226","v":100},{"$f":"G225-H226","v":100},{"$f":"H225-I226","v":100},{"$f":"I225-J226","v":100},{"$f":"J225-K226","v":100},{"$f":"K225-L226","v":100},{"$f":"L225-M226","v":100},{"$f":"M225-N226","v":100},{"$f":"N225-O226","v":100},{"$f":"O225-P226","v":100},{"$f":"P225-Q226","v":100},{"$f":"Q225-R226","v":100},{"$f":"R225-S226","v":100},{"$f":"S225-T226","v":100},{"$f":"T225-U226","v":100},{"$f":"U225-V226","v":100},{"$f":"V225-W226","v":100},{"$f":"W225-X226","v":100},{"$f":"X225-Y226","v":100},{"$f":"Y225-Z226","v":100},{"$f":"Z225-AA226","v":100},{"$f":"AA225-AB226","v":100},{"$f":"AB225-AC226","v":100},{"$f":"AC225-AD226","v":100},{"$f":"AD225-AE226","v":100},{"$f":"AE225-AF226","v":100},{"$f":"AF225-AG226","v":100},{"$f":"AG225-AH226","v":100},{"$f":"AH225-AI226","v":100},{"$f":"AI225-AJ226","v":100},{"$f":"AJ225-AK226","v":100},{"$f":"AK225-AL226","v":100},{"$f":"AL225-AM226","v":100},{"$f":"AM225-AN226","v":100},{"$f":"AN225-AO226","v":100},{"$f":"AO225-AP226","v":100},{"$f":"AP225-AQ226","v":100},{"$f":"AQ225-AR226","v":100},{"$f":"AR225-AS226","v":100},{"$f":"AS225-AT226","v":100},{"$f":"AT225-AU226","v":100},{"$f":"AU225-AV226","v":100},{"$f":"AV225-AW226","v":100},{"$f":"AW225-AX226","v":100},{"$f":"AX225-AY226","v":100},{"$f":"AY225-AZ226","v":100},{"$f":"AZ225-BA226","v":100},{"$f":"BA225-BB226","v":100},{"$f":"BB225-BC226","v":100},{"$f":"BC225-BD226","v":100}]
[{"$f":"+\"Discount \"& PV_Base!A222&\"\"","v":"Discount OTH_MULTI3"},{"$f":"'Input 4 - External Financing'!E19","v":0.05},{"$f":"$C$11","v":"Amortization"},{"$f":"IF(D222-$D222-1<$B223,0,IF(D222-$D222-1<$B224,$D224/($B224-$B223),0))","v":0},{"$f":"IF(E222-$D222-1<$B223,0,IF(E222-$D222-1<$B224,$D224/($B224-$B223),0))","v":0},0,0,0,0,{"$f":"IF(J222-$D222-1<$B223,0,IF(J222-$D222-1<$B224,$D224/($B224-$B223),0))","v":0},{"$f":"IF(K222-$D222-1<$B223,0,IF(K222-$D222-1<$B224,$D224/($B224-$B223),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR222-$D222-1<$B223,0,IF(AR222-$D222-1<$B224,$D224/($B224-$B223),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$12","v":"Interest"},null,{"$f":"$B225*D225","v":0},{"$f":"$B225*E225","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$B225*AQ225","v":0},{"$f":"$B225*AR225","v":0},{"$f":"$B225*AS225","v":0},{"$f":"$B225*AT225","v":0},{"$f":"$B225*AU225","v":0},{"$f":"$B225*AV225","v":0},{"$f":"$B225*AW225","v":0},{"$f":"$B225*AX225","v":0},{"$f":"$B225*AY225","v":0},{"$f":"$B225*AZ225","v":0},{"$f":"$B225*BA225","v":0},{"$f":"$B225*BB225","v":0},{"$f":"$B225*BC225","v":0}]
[null,null,{"$f":"$C$13","v":"Total debt service"},{"$f":"D226+D227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR226+AR227","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$14","v":"PV of debt"},{"$f":"IF($B225>=$B226, D225, NPV($B226,E228:$BD228))","v":0},{"$f":"IF($B225>=$B226, E225, NPV($B226,F228:$BD228))","v":0},{"$f":"IF($B225>=$B226, F225, NPV($B226,G228:$BD228))","v":0},{"$f":"IF($B225>=$B226, G225, NPV($B226,H228:$BD228))","v":0},{"$f":"IF($B225>=$B226, H225, NPV($B226,I228:$BD228))","v":0},{"$f":"IF($B225>=$B226, I225, NPV($B226,J228:$BD228))","v":0},{"$f":"IF($B225>=$B226, J225, NPV($B226,K228:$BD228))","v":0},{"$f":"IF($B225>=$B226, K225, NPV($B226,L228:$BD228))","v":0},{"$f":"IF($B225>=$B226, L225, NPV($B226,M228:$BD228))","v":0},{"$f":"IF($B225>=$B226, M225, NPV($B226,N228:$BD228))","v":0},{"$f":"IF($B225>=$B226, N225, NPV($B226,O228:$BD228))","v":0},{"$f":"IF($B225>=$B226, O225, NPV($B226,P228:$BD228))","v":0},{"$f":"IF($B225>=$B226, P225, NPV($B226,Q228:$BD228))","v":0},{"$f":"IF($B225>=$B226, Q225, NPV($B226,R228:$BD228))","v":0},{"$f":"IF($B225>=$B226, R225, NPV($B226,S228:$BD228))","v":0},{"$f":"IF($B225>=$B226, S225, NPV($B226,T228:$BD228))","v":0},{"$f":"IF($B225>=$B226, T225, NPV($B226,U228:$BD228))","v":0},{"$f":"IF($B225>=$B226, U225, NPV($B226,V228:$BD228))","v":0},{"$f":"IF($B225>=$B226, V225, NPV($B226,W228:$BD228))","v":0},{"$f":"IF($B225>=$B226, W225, NPV($B226,X228:$BD228))","v":0},{"$f":"IF($B225>=$B226, X225, NPV($B226,Y228:$BD228))","v":0},{"$f":"IF($B225>=$B226, Y225, NPV($B226,Z228:$BD228))","v":0},{"$f":"IF($B225>=$B226, Z225, NPV($B226,AA228:$BD228))","v":0},{"$f":"IF($B225>=$B226, AA225, NPV($B226,AB228:$BD228))","v":0},{"$f":"IF($B225>=$B226, AB225, NPV($B226,AC228:$BD228))","v":0},{"$f":"IF($B225>=$B226, AC225, NPV($B226,AD228:$BD228))","v":0},{"$f":"IF($B225>=$B226, AD225, NPV($B226,AE228:$BD228))","v":0},{"$f":"IF($B225>=$B226, AE225, NPV($B226,AF228:$BD228))","v":0},{"$f":"IF($B225>=$B226, AF225, NPV($B226,AG228:$BD228))","v":0},{"$f":"IF($B225>=$B226, AG225, NPV($B226,AH228:$BD228))","v":0},{"$f":"IF($B225>=$B226, AH225, NPV($B226,AI228:$BD228))","v":0},{"$f":"IF($B225>=$B226, AI225, NPV($B226,AJ228:$BD228))","v":0},{"$f":"IF($B225>=$B226, AJ225, NPV($B226,AK228:$BD228))","v":0},{"$f":"IF($B225>=$B226, AK225, NPV($B226,AL228:$BD228))","v":0},{"$f":"IF($B225>=$B226, AL225, NPV($B226,AM228:$BD228))","v":0},{"$f":"IF($B225>=$B226, AM225, NPV($B226,AN228:$BD228))","v":0},{"$f":"IF($B225>=$B226, AN225, NPV($B226,AO228:$BD228))","v":0},{"$f":"IF($B225>=$B226, AO225, NPV($B226,AP228:$BD228))","v":0},{"$f":"IF($B225>=$B226, AP225, NPV($B226,AQ228:$BD228))","v":0},{"$f":"IF($B225>=$B226, AQ225, NPV($B226,AR228:$BD228))","v":0},{"$f":"IF($B225>=$B226, AR225, NPV($B226,AS228:$BD228))","v":0},{"$f":"IF($B225>=$B226, AS225, NPV($B226,AT228:$BD228))","v":0},{"$f":"IF($B225>=$B226, AT225, NPV($B226,AU228:$BD228))","v":0},{"$f":"IF($B225>=$B226, AU225, NPV($B226,AV228:$BD228))","v":0},{"$f":"IF($B225>=$B226, AV225, NPV($B226,AW228:$BD228))","v":0},{"$f":"IF($B225>=$B226, AW225, NPV($B226,AX228:$BD228))","v":0},{"$f":"IF($B225>=$B226, AX225, NPV($B226,AY228:$BD228))","v":0},{"$f":"IF($B225>=$B226, AY225, NPV($B226,AZ228:$BD228))","v":0},{"$f":"IF($B225>=$B226, AZ225, NPV($B226,BA228:$BD228))","v":0},{"$f":"IF($B225>=$B226, BA225, NPV($B226,BB228:$BD228))","v":0},{"$f":"IF($B225>=$B226, BB225, NPV($B226,BC228:$BD228))","v":0},{"$f":"IF($B225>=$B226, BC225, NPV($B226,BD228:$BD228))","v":0},{"$f":"IF($B225>=$B226, BD225, NPV($B226,$BD228:BE228))","v":0}]
[null,null,{"$f":"$C$15","v":"Grant element"},{"$f":"IF(D229=0,0,(1-D229/D225)*100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR229=0,0,(1-AR229/AR225)*100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$16","v":"t-g>0"},{"$f":"IF(D222-$B223>0,D222-$B223,0)","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27]
[null,null,null,{"$f":"IF(D231=0,0,CHOOSE(D231,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238,AF238))","v":0},{"$f":"IF(E231=0,0,CHOOSE(E231,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238,AF238))","v":0},{"$f":"IF(F231=0,0,CHOOSE(F231,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238,AF238))","v":0},{"$f":"IF(G231=0,0,CHOOSE(G231,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238,AF238))","v":0},{"$f":"IF(H231=0,0,CHOOSE(H231,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238,AF238))","v":0},{"$f":"IF(I231=0,0,CHOOSE(I231,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238,AF238))","v":0},{"$f":"IF(J231=0,0,CHOOSE(J231,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238,AF238))","v":0},{"$f":"IF(K231=0,0,CHOOSE(K231,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238,AF238))","v":0},{"$f":"IF(L231=0,0,CHOOSE(L231,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238,AF238))","v":0},{"$f":"IF(M231=0,0,CHOOSE(M231,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238,AF238))","v":0},{"$f":"IF(N231=0,0,CHOOSE(N231,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238,AF238))","v":0},{"$f":"IF(O231=0,0,CHOOSE(O231,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238,AF238))","v":0},{"$f":"IF(P231=0,0,CHOOSE(P231,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238,AF238))","v":0},{"$f":"IF(Q231=0,0,CHOOSE(Q231,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238,AF238))","v":0},{"$f":"IF(R231=0,0,CHOOSE(R231,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238,AF238))","v":0},{"$f":"IF(S231=0,0,CHOOSE(S231,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238,AF238))","v":0},{"$f":"IF(T231=0,0,CHOOSE(T231,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238,AF238))","v":0},{"$f":"IF(U231=0,0,CHOOSE(U231,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238,AF238))","v":0},{"$f":"IF(V231=0,0,CHOOSE(V231,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238,AF238))","v":0},{"$f":"IF(W231=0,0,CHOOSE(W231,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238,AF238))","v":0},{"$f":"IF(X231=0,0,CHOOSE(X231,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238,AF238))","v":0},{"$f":"IF(Y231=0,0,CHOOSE(Y231,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238,AF238))","v":0},{"$f":"IF(Z231=0,0,CHOOSE(Z231,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238,AF238))","v":0},{"$f":"IF(AA231=0,0,CHOOSE(AA231,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238,AF238))","v":0},{"$f":"IF(AB231=0,0,CHOOSE(AB231,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238,AF238))","v":0},{"$f":"IF(AC231=0,0,CHOOSE(AC231,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238,AF238))","v":0},{"$f":"IF(AD231=0,0,CHOOSE(AD231,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238,AF238))","v":0},{"$f":"IF(AE231=0,0,CHOOSE(AE231,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238,AF238))","v":0}]
[null,null,{"$f":"$C$18","v":"t-m condition"},{"$f":"IF(D222-$B224>0,D222-$B224,0)","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27]
[null,null,null,{"$f":"IF(D233=0,0,CHOOSE(D233,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238))","v":0},{"$f":"IF(E233=0,0,CHOOSE(E233,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238))","v":0},{"$f":"IF(F233=0,0,CHOOSE(F233,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238))","v":0},{"$f":"IF(G233=0,0,CHOOSE(G233,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238))","v":0},{"$f":"IF(H233=0,0,CHOOSE(H233,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238))","v":0},{"$f":"IF(I233=0,0,CHOOSE(I233,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238))","v":0},{"$f":"IF(J233=0,0,CHOOSE(J233,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238))","v":0},{"$f":"IF(K233=0,0,CHOOSE(K233,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238))","v":0},{"$f":"IF(L233=0,0,CHOOSE(L233,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238))","v":0},{"$f":"IF(M233=0,0,CHOOSE(M233,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238))","v":0},{"$f":"IF(N233=0,0,CHOOSE(N233,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238))","v":0},{"$f":"IF(O233=0,0,CHOOSE(O233,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238))","v":0},{"$f":"IF(P233=0,0,CHOOSE(P233,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238))","v":0},{"$f":"IF(Q233=0,0,CHOOSE(Q233,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238))","v":0},{"$f":"IF(R233=0,0,CHOOSE(R233,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238))","v":0},{"$f":"IF(S233=0,0,CHOOSE(S233,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238))","v":0},{"$f":"IF(T233=0,0,CHOOSE(T233,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238))","v":0},{"$f":"IF(U233=0,0,CHOOSE(U233,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238))","v":0},{"$f":"IF(V233=0,0,CHOOSE(V233,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238))","v":0},{"$f":"IF(W233=0,0,CHOOSE(W233,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238))","v":0},{"$f":"IF(X233=0,0,CHOOSE(X233,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238))","v":0},{"$f":"IF(Y233=0,0,CHOOSE(Y233,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238))","v":0},{"$f":"IF(Z233=0,0,CHOOSE(Z233,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238))","v":0},{"$f":"IF(AA233=0,0,CHOOSE(AA233,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238))","v":0},{"$f":"IF(AB233=0,0,CHOOSE(AB233,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238))","v":0},{"$f":"IF(AC233=0,0,CHOOSE(AC233,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238))","v":0},{"$f":"IF(AD233=0,0,CHOOSE(AD233,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238))","v":0},{"$f":"IF(AE233=0,0,CHOOSE(AE233,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238))","v":0}]
[]
[{"$f":"+\"Output \"& PV_Base!A222&\"\"","v":"Output OTH_MULTI3"},null,null,{"$f":"D$7","v":2019},{"$f":"D236+1","v":2020},{"$f":"E236+1","v":2021},{"$f":"F236+1","v":2022},{"$f":"G236+1","v":2023},{"$f":"H236+1","v":2024},{"$f":"I236+1","v":2025},{"$f":"J236+1","v":2026},{"$f":"K236+1","v":2027},{"$f":"L236+1","v":2028},{"$f":"M236+1","v":2029},{"$f":"N236+1","v":2030},{"$f":"O236+1","v":2031},{"$f":"P236+1","v":2032},{"$f":"Q236+1","v":2033},{"$f":"R236+1","v":2034},{"$f":"S236+1","v":2035},{"$f":"T236+1","v":2036},{"$f":"U236+1","v":2037},{"$f":"V236+1","v":2038},{"$f":"W236+1","v":2039},{"$f":"X236+1","v":2040},{"$f":"Y236+1","v":2041},{"$f":"Z236+1","v":2042},{"$f":"AA236+1","v":2043},{"$f":"AB236+1","v":2044},{"$f":"AC236+1","v":2045},{"$f":"AD236+1","v":2046}]
[null,null,{"$f":"$C$22","v":"New forex borrowing (gross, USD)"},{"$f":"Ext_Debt_Data!F81","v":0},{"$f":"Ext_Debt_Data!G81","v":0},{"$f":"Ext_Debt_Data!H81","v":0},{"$f":"Ext_Debt_Data!I81","v":0},{"$f":"Ext_Debt_Data!J81","v":0},{"$f":"Ext_Debt_Data!K81","v":0},{"$f":"Ext_Debt_Data!L81","v":0},{"$f":"Ext_Debt_Data!M81","v":0},{"$f":"Ext_Debt_Data!N81","v":0},{"$f":"Ext_Debt_Data!O81","v":0},{"$f":"Ext_Debt_Data!P81","v":0},{"$f":"Ext_Debt_Data!Q81","v":0},{"$f":"Ext_Debt_Data!R81","v":0},{"$f":"Ext_Debt_Data!S81","v":0},{"$f":"Ext_Debt_Data!T81","v":0},{"$f":"Ext_Debt_Data!U81","v":0},{"$f":"Ext_Debt_Data!V81","v":0},{"$f":"Ext_Debt_Data!W81","v":0},{"$f":"Ext_Debt_Data!X81","v":0},{"$f":"Ext_Debt_Data!Y81","v":0},{"$f":"Ext_Debt_Data!Z81","v":0},{"$f":"Ext_Debt_Data!AA81","v":0},{"$f":"Ext_Debt_Data!AB81","v":0},{"$f":"Ext_Debt_Data!AC81","v":0},{"$f":"Ext_Debt_Data!AD81","v":0},{"$f":"Ext_Debt_Data!AE81","v":0},{"$f":"Ext_Debt_Data!AF81","v":0},{"$f":"Ext_Debt_Data!AG81","v":0}]
[null,null,{"$f":"$C$23","v":"cumulative"},{"$f":"D237","v":0},{"$f":"SUM(D237:E237)","v":0},{"$f":"SUM(D237:F237)","v":0},{"$f":"SUM(D237:G237)","v":0},{"$f":"SUM(D237:H237)","v":0},{"$f":"SUM(D237:I237)","v":0},{"$f":"SUM(D237:J237)","v":0},{"$f":"SUM(D237:K237)","v":0},{"$f":"SUM(D237:L237)","v":0},{"$f":"SUM(D237:M237)","v":0},{"$f":"SUM(D237:N237)","v":0},{"$f":"SUM(D237:O237)","v":0},{"$f":"SUM(D237:P237)","v":0},{"$f":"SUM(D237:Q237)","v":0},{"$f":"SUM(D237:R237)","v":0},{"$f":"SUM(D237:S237)","v":0},{"$f":"SUM(D237:T237)","v":0},{"$f":"SUM(D237:U237)","v":0},{"$f":"SUM(D237:V237)","v":0},{"$f":"SUM(D237:W237)","v":0},{"$f":"SUM(D237:X237)","v":0},{"$f":"SUM(D237:Y237)","v":0},{"$f":"SUM(D237:Z237)","v":0},{"$f":"SUM(D237:AA237)","v":0},{"$f":"SUM(D237:AB237)","v":0},{"$f":"SUM(D237:AC237)","v":0},{"$f":"SUM(D237:AD237)","v":0},{"$f":"SUM(D237:AE237)","v":0}]
[null,null,{"$f":"$C$24","v":"Stock of new forex debt (in USD)"},{"$f":"D237-D243","v":{"$error":"#DIV/0!"}},{"$f":"D239+E237-E243","v":{"$error":"#DIV/0!"}},{"$f":"E239+F237-F243","v":{"$error":"#DIV/0!"}},{"$f":"F239+G237-G243","v":{"$error":"#DIV/0!"}},{"$f":"G239+H237-H243","v":{"$error":"#DIV/0!"}},{"$f":"H239+I237-I243","v":{"$error":"#DIV/0!"}},{"$f":"I239+J237-J243","v":{"$error":"#DIV/0!"}},{"$f":"J239+K237-K243","v":{"$error":"#DIV/0!"}},{"$f":"K239+L237-L243","v":{"$error":"#DIV/0!"}},{"$f":"L239+M237-M243","v":{"$error":"#DIV/0!"}},{"$f":"M239+N237-N243","v":{"$error":"#DIV/0!"}},{"$f":"N239+O237-O243","v":{"$error":"#DIV/0!"}},{"$f":"O239+P237-P243","v":{"$error":"#DIV/0!"}},{"$f":"P239+Q237-Q243","v":{"$error":"#DIV/0!"}},{"$f":"Q239+R237-R243","v":{"$error":"#DIV/0!"}},{"$f":"R239+S237-S243","v":{"$error":"#DIV/0!"}},{"$f":"S239+T237-T243","v":{"$error":"#DIV/0!"}},{"$f":"T239+U237-U243","v":{"$error":"#DIV/0!"}},{"$f":"U239+V237-V243","v":{"$error":"#DIV/0!"}},{"$f":"V239+W237-W243","v":{"$error":"#DIV/0!"}},{"$f":"W239+X237-X243","v":{"$error":"#DIV/0!"}},{"$f":"X239+Y237-Y243","v":{"$error":"#DIV/0!"}},{"$f":"Y239+Z237-Z243","v":{"$error":"#DIV/0!"}},{"$f":"Z239+AA237-AA243","v":{"$error":"#DIV/0!"}},{"$f":"AA239+AB237-AB243","v":{"$error":"#DIV/0!"}},{"$f":"AB239+AC237-AC243","v":{"$error":"#DIV/0!"}},{"$f":"AC239+AD237-AD243","v":{"$error":"#DIV/0!"}},{"$f":"AD239+AE237-AE243","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"+TEXT(C229,\"#\")&\"   \"&TEXT(A222,\"#\")","v":"PV of debt   OTH_MULTI3"},{"$f":"IF($B225>=$B226,D237,D237*D229/100)","v":0},{"$f":"IF($B225>=$B226,D240-E243+E237,D240*(1+$B226)-E241+E237*$D229/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B225>=$B226,E240-F243+F237,E240*(1+$B226)-F241+F237*$D229/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B225>=$B226,F240-G243+G237,F240*(1+$B226)-G241+G237*$D229/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B225>=$B226,G240-H243+H237,G240*(1+$B226)-H241+H237*$D229/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B225>=$B226,H240-I243+I237,H240*(1+$B226)-I241+I237*$D229/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B225>=$B226,I240-J243+J237,I240*(1+$B226)-J241+J237*$D229/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B225>=$B226,J240-K243+K237,J240*(1+$B226)-K241+K237*$D229/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B225>=$B226,K240-L243+L237,K240*(1+$B226)-L241+L237*$D229/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B225>=$B226,L240-M243+M237,L240*(1+$B226)-M241+M237*$D229/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B225>=$B226,M240-N243+N237,M240*(1+$B226)-N241+N237*$D229/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B225>=$B226,N240-O243+O237,N240*(1+$B226)-O241+O237*$D229/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B225>=$B226,O240-P243+P237,O240*(1+$B226)-P241+P237*$D229/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B225>=$B226,P240-Q243+Q237,P240*(1+$B226)-Q241+Q237*$D229/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B225>=$B226,Q240-R243+R237,Q240*(1+$B226)-R241+R237*$D229/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B225>=$B226,R240-S243+S237,R240*(1+$B226)-S241+S237*$D229/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B225>=$B226,S240-T243+T237,S240*(1+$B226)-T241+T237*$D229/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B225>=$B226,T240-U243+U237,T240*(1+$B226)-U241+U237*$D229/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B225>=$B226,U240-V243+V237,U240*(1+$B226)-V241+V237*$D229/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B225>=$B226,V240-W243+W237,V240*(1+$B226)-W241+W237*$D229/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B225>=$B226,W240-X243+X237,W240*(1+$B226)-X241+X237*$D229/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B225>=$B226,X240-Y243+Y237,X240*(1+$B226)-Y241+Y237*$D229/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B225>=$B226,Y240-Z243+Z237,Y240*(1+$B226)-Z241+Z237*$D229/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B225>=$B226,Z240-AA243+AA237,Z240*(1+$B226)-AA241+AA237*$D229/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B225>=$B226,AA240-AB243+AB237,AA240*(1+$B226)-AB241+AB237*$D229/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B225>=$B226,AB240-AC243+AC237,AB240*(1+$B226)-AC241+AC237*$D229/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B225>=$B226,AC240-AD243+AD237,AC240*(1+$B226)-AD241+AD237*$D229/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B225>=$B226,AD240-AE243+AE237,AD240*(1+$B226)-AE241+AE237*$D229/100)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$26","v":"Total debt service (in USD)"},{"$f":"D242+D243","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"$C$27","v":"Interest"},null,{"$f":"$B225*D239","v":{"$error":"#DIV/0!"}},{"$f":"$B225*E239","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"$C$28","v":"Amortization"},{"$f":"(D232-D234)/(B224-B223)","v":{"$error":"#DIV/0!"}},{"$f":"(E232-E234)/(B224-B223)","v":{"$error":"#DIV/0!"}},{"$f":"(F232-F234)/(B224-B223)","v":{"$error":"#DIV/0!"}},{"$f":"(G232-G234)/(B224-B223)","v":{"$error":"#DIV/0!"}},{"$f":"(H232-H234)/(B224-B223)","v":{"$error":"#DIV/0!"}},{"$f":"(I232-I234)/(B224-B223)","v":{"$error":"#DIV/0!"}},{"$f":"(J232-J234)/(B224-B223)","v":{"$error":"#DIV/0!"}},{"$f":"(K232-K234)/(B224-B223)","v":{"$error":"#DIV/0!"}},{"$f":"(L232-L234)/(B224-B223)","v":{"$error":"#DIV/0!"}},{"$f":"(M232-M234)/(B224-B223)","v":{"$error":"#DIV/0!"}},{"$f":"(N232-N234)/(B224-B223)","v":{"$error":"#DIV/0!"}},{"$f":"(O232-O234)/(B224-B223)","v":{"$error":"#DIV/0!"}},{"$f":"(P232-P234)/(B224-B223)","v":{"$error":"#DIV/0!"}},{"$f":"(Q232-Q234)/(B224-B223)","v":{"$error":"#DIV/0!"}},{"$f":"(R232-R234)/(B224-B223)","v":{"$error":"#DIV/0!"}},{"$f":"(S232-S234)/(B224-B223)","v":{"$error":"#DIV/0!"}},{"$f":"(T232-T234)/(B224-B223)","v":{"$error":"#DIV/0!"}},{"$f":"(U232-U234)/(B224-B223)","v":{"$error":"#DIV/0!"}},{"$f":"(V232-V234)/(B224-B223)","v":{"$error":"#DIV/0!"}},{"$f":"(W232-W234)/(B224-B223)","v":{"$error":"#DIV/0!"}},{"$f":"(X232-X234)/(B224-B223)","v":{"$error":"#DIV/0!"}},{"$f":"(Y232-Y234)/(B224-B223)","v":{"$error":"#DIV/0!"}},{"$f":"(Z232-Z234)/(B224-B223)","v":{"$error":"#DIV/0!"}},{"$f":"(AA232-AA234)/(B224-B223)","v":{"$error":"#DIV/0!"}},{"$f":"(AB232-AB234)/(B224-B223)","v":{"$error":"#DIV/0!"}},{"$f":"(AC232-AC234)/(B224-B223)","v":{"$error":"#DIV/0!"}},{"$f":"(AD232-AD234)/(B224-B223)","v":{"$error":"#DIV/0!"}},{"$f":"(AE232-AE234)/(B224-B223)","v":{"$error":"#DIV/0!"}}]
[]
[]
[{"$f":"Ext_Debt_Data!A22","v":"Official Bilaterals"}]
[{"$f":"Ext_Debt_Data!A23","v":"   Paris Club"}]
[{"$f":"+'Input 4 - External Financing'!B22","v":"Export Credit Agencies"},null,null,{"$f":"D41","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,{"$f":"AJ41","v":32},33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& PV_Base!A248&\"\"","v":"Grace Export Credit Agencies"},{"$f":"'Input 4 - External Financing'!G22","v":0},null,{"$f":"D42","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,{"$f":"AJ42","v":2051},2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
[{"$f":"+\"Maturity \"& PV_Base!A248&\"\"","v":"Maturity Export Credit Agencies"},{"$f":"'Input 4 - External Financing'!H22","v":0},{"$f":"$C$9","v":"Base"},100]
[{"$f":"+\"Interest \"& PV_Base!A248&\"\"","v":"Interest Export Credit Agencies"},{"$f":"'Input 4 - External Financing'!F22","v":0},{"$f":"$C$10","v":"Debt stock"},{"$f":"D250-D252","v":100},{"$f":"D251-E252","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
[{"$f":"+\"Discount \"& PV_Base!A248&\"\"","v":"Discount Export Credit Agencies"},{"$f":"'Input 4 - External Financing'!E22","v":0.05},{"$f":"$C$11","v":"Amortization"},{"$f":"IF(D248-D248-1<B249,0,IF(D248-D248-1<B250,D250/(B250-B249),0))","v":0},{"$f":"IF(E248-D248-1<B249,0,IF(E248-D248-1<B250,D250/(B250-B249),0))","v":0},{"$f":"IF(F248-D248-1<B249,0,IF(F248-D248-1<B250,D250/(B250-B249),0))","v":0},{"$f":"IF(G248-D248-1<B249,0,IF(G248-D248-1<B250,D250/(B250-B249),0))","v":0},{"$f":"IF(H248-D248-1<B249,0,IF(H248-D248-1<B250,D250/(B250-B249),0))","v":0},{"$f":"IF(I248-D248-1<B249,0,IF(I248-D248-1<B250,D250/(B250-B249),0))","v":0},{"$f":"IF(J248-D248-1<B249,0,IF(J248-D248-1<B250,D250/(B250-B249),0))","v":0},{"$f":"IF(K248-D248-1<B249,0,IF(K248-D248-1<B250,D250/(B250-B249),0))","v":0},{"$f":"IF(L248-D248-1<B249,0,IF(L248-D248-1<B250,D250/(B250-B249),0))","v":0},{"$f":"IF(M248-D248-1<B249,0,IF(M248-D248-1<B250,D250/(B250-B249),0))","v":0},{"$f":"IF(N248-D248-1<B249,0,IF(N248-D248-1<B250,D250/(B250-B249),0))","v":0},{"$f":"IF(O248-D248-1<B249,0,IF(O248-D248-1<B250,D250/(B250-B249),0))","v":0},{"$f":"IF(P248-D248-1<B249,0,IF(P248-D248-1<B250,D250/(B250-B249),0))","v":0},{"$f":"IF(Q248-D248-1<B249,0,IF(Q248-D248-1<B250,D250/(B250-B249),0))","v":0},{"$f":"IF(R248-D248-1<B249,0,IF(R248-D248-1<B250,D250/(B250-B249),0))","v":0},{"$f":"IF(S248-D248-1<B249,0,IF(S248-D248-1<B250,D250/(B250-B249),0))","v":0},{"$f":"IF(T248-D248-1<B249,0,IF(T248-D248-1<B250,D250/(B250-B249),0))","v":0},{"$f":"IF(U248-D248-1<B249,0,IF(U248-D248-1<B250,D250/(B250-B249),0))","v":0},{"$f":"IF(V248-D248-1<B249,0,IF(V248-D248-1<B250,D250/(B250-B249),0))","v":0},{"$f":"IF(W248-D248-1<B249,0,IF(W248-D248-1<B250,D250/(B250-B249),0))","v":0},{"$f":"IF(X248-D248-1<B249,0,IF(X248-D248-1<B250,D250/(B250-B249),0))","v":0},{"$f":"IF(Y248-D248-1<B249,0,IF(Y248-D248-1<B250,D250/(B250-B249),0))","v":0},{"$f":"IF(Z248-D248-1<B249,0,IF(Z248-D248-1<B250,D250/(B250-B249),0))","v":0},{"$f":"IF(AA248-D248-1<B249,0,IF(AA248-D248-1<B250,D250/(B250-B249),0))","v":0},{"$f":"IF(AB248-D248-1<B249,0,IF(AB248-D248-1<B250,D250/(B250-B249),0))","v":0},{"$f":"IF(AC248-D248-1<B249,0,IF(AC248-D248-1<B250,D250/(B250-B249),0))","v":0},{"$f":"IF(AD248-D248-1<B249,0,IF(AD248-D248-1<B250,D250/(B250-B249),0))","v":0},{"$f":"IF(AE248-D248-1<B249,0,IF(AE248-D248-1<B250,D250/(B250-B249),0))","v":0},{"$f":"IF(AF248-D248-1<B249,0,IF(AF248-D248-1<B250,D250/(B250-B249),0))","v":0},{"$f":"IF(AG248-D248-1<B249,0,IF(AG248-D248-1<B250,D250/(B250-B249),0))","v":0},{"$f":"IF(AH248-D248-1<B249,0,IF(AH248-D248-1<B250,D250/(B250-B249),0))","v":0},{"$f":"IF(AI248-D248-1<B249,0,IF(AI248-D248-1<B250,D250/(B250-B249),0))","v":0},{"$f":"IF(AJ248-D248-1<B249,0,IF(AJ248-D248-1<B250,D250/(B250-B249),0))","v":0},{"$f":"IF(AK248-D248-1<B249,0,IF(AK248-D248-1<B250,D250/(B250-B249),0))","v":0},{"$f":"IF(AL248-D248-1<B249,0,IF(AL248-D248-1<B250,D250/(B250-B249),0))","v":0},{"$f":"IF(AM248-D248-1<B249,0,IF(AM248-D248-1<B250,D250/(B250-B249),0))","v":0},{"$f":"IF(AN248-D248-1<B249,0,IF(AN248-D248-1<B250,D250/(B250-B249),0))","v":0},{"$f":"IF(AO248-D248-1<B249,0,IF(AO248-D248-1<B250,D250/(B250-B249),0))","v":0},{"$f":"IF(AP248-D248-1<B249,0,IF(AP248-D248-1<B250,D250/(B250-B249),0))","v":0},{"$f":"IF(AQ248-D248-1<B249,0,IF(AQ248-D248-1<B250,D250/(B250-B249),0))","v":0}]
[null,null,{"$f":"$C$12","v":"Interest"},null,{"$f":"$B251*D251","v":0},{"$f":"$B251*E251","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$13","v":"Total debt service"},{"$f":"D252+D253","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$14","v":"PV of debt"},{"$f":"IF($B251>=$B252, D251, NPV($B252,E254:$BD254))","v":0},{"$f":"IF($B251>=$B252, E251, NPV($B252,F254:$BD254))","v":0},{"$f":"IF($B251>=$B252, F251, NPV($B252,G254:$BD254))","v":0},{"$f":"IF($B251>=$B252, G251, NPV($B252,H254:$BD254))","v":0},{"$f":"IF($B251>=$B252, H251, NPV($B252,I254:$BD254))","v":0},{"$f":"IF($B251>=$B252, I251, NPV($B252,J254:$BD254))","v":0},{"$f":"IF($B251>=$B252, J251, NPV($B252,K254:$BD254))","v":0},{"$f":"IF($B251>=$B252, K251, NPV($B252,L254:$BD254))","v":0},{"$f":"IF($B251>=$B252, L251, NPV($B252,M254:$BD254))","v":0},{"$f":"IF($B251>=$B252, M251, NPV($B252,N254:$BD254))","v":0},{"$f":"IF($B251>=$B252, N251, NPV($B252,O254:$BD254))","v":0},{"$f":"IF($B251>=$B252, O251, NPV($B252,P254:$BD254))","v":0},{"$f":"IF($B251>=$B252, P251, NPV($B252,Q254:$BD254))","v":0},{"$f":"IF($B251>=$B252, Q251, NPV($B252,R254:$BD254))","v":0},{"$f":"IF($B251>=$B252, R251, NPV($B252,S254:$BD254))","v":0},{"$f":"IF($B251>=$B252, S251, NPV($B252,T254:$BD254))","v":0},{"$f":"IF($B251>=$B252, T251, NPV($B252,U254:$BD254))","v":0},{"$f":"IF($B251>=$B252, U251, NPV($B252,V254:$BD254))","v":0},{"$f":"IF($B251>=$B252, V251, NPV($B252,W254:$BD254))","v":0},{"$f":"IF($B251>=$B252, W251, NPV($B252,X254:$BD254))","v":0},{"$f":"IF($B251>=$B252, X251, NPV($B252,Y254:$BD254))","v":0},{"$f":"IF($B251>=$B252, Y251, NPV($B252,Z254:$BD254))","v":0},{"$f":"IF($B251>=$B252, Z251, NPV($B252,AA254:$BD254))","v":0},{"$f":"IF($B251>=$B252, AA251, NPV($B252,AB254:$BD254))","v":0},{"$f":"IF($B251>=$B252, AB251, NPV($B252,AC254:$BD254))","v":0},{"$f":"IF($B251>=$B252, AC251, NPV($B252,AD254:$BD254))","v":0},{"$f":"IF($B251>=$B252, AD251, NPV($B252,AE254:$BD254))","v":0},{"$f":"IF($B251>=$B252, AE251, NPV($B252,AF254:$BD254))","v":0},{"$f":"IF($B251>=$B252, AF251, NPV($B252,AG254:$BD254))","v":0},{"$f":"IF($B251>=$B252, AG251, NPV($B252,AH254:$BD254))","v":0},{"$f":"IF($B251>=$B252, AH251, NPV($B252,AI254:$BD254))","v":0},{"$f":"IF($B251>=$B252, AI251, NPV($B252,AJ254:$BD254))","v":0},{"$f":"IF($B251>=$B252, AJ251, NPV($B252,AK254:$BD254))","v":0},{"$f":"IF($B251>=$B252, AK251, NPV($B252,AL254:$BD254))","v":0},{"$f":"IF($B251>=$B252, AL251, NPV($B252,AM254:$BD254))","v":0},{"$f":"IF($B251>=$B252, AM251, NPV($B252,AN254:$BD254))","v":0},{"$f":"IF($B251>=$B252, AN251, NPV($B252,AO254:$BD254))","v":0},{"$f":"IF($B251>=$B252, AO251, NPV($B252,AP254:$BD254))","v":0},{"$f":"IF($B251>=$B252, AP251, NPV($B252,AQ254:$BD254))","v":0},{"$f":"IF($B251>=$B252, AQ251, NPV($B252,AR254:$BD254))","v":0}]
[null,null,{"$f":"$C$15","v":"Grant element"},{"$f":"IF(D255=0,0,(1-D255/D251)*100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$16","v":"t-g>0"},{"$f":"IF(D41-B249>0,D41-B249,0)","v":0},{"$f":"IF(E41-B249>0,E41-B249,0)","v":1},{"$f":"IF(F41-B249>0,F41-B249,0)","v":2},{"$f":"IF(G41-B249>0,G41-B249,0)","v":3},{"$f":"IF(H41-B249>0,H41-B249,0)","v":4},{"$f":"IF(I41-B249>0,I41-B249,0)","v":5},{"$f":"IF(J41-B249>0,J41-B249,0)","v":6},{"$f":"IF(K41-B249>0,K41-B249,0)","v":7},{"$f":"IF(L41-B249>0,L41-B249,0)","v":8},{"$f":"IF(M41-B249>0,M41-B249,0)","v":9},{"$f":"IF(N41-B249>0,N41-B249,0)","v":10},{"$f":"IF(O41-B249>0,O41-B249,0)","v":11},{"$f":"IF(P41-B249>0,P41-B249,0)","v":12},{"$f":"IF(Q41-B249>0,Q41-B249,0)","v":13},{"$f":"IF(R41-B249>0,R41-B249,0)","v":14},{"$f":"IF(S41-B249>0,S41-B249,0)","v":15},{"$f":"IF(T41-B249>0,T41-B249,0)","v":16},{"$f":"IF(U41-B249>0,U41-B249,0)","v":17},{"$f":"IF(V41-B249>0,V41-B249,0)","v":18},{"$f":"IF(W41-B249>0,W41-B249,0)","v":19},{"$f":"IF(X41-B249>0,X41-B249,0)","v":20},{"$f":"IF(Y41-B249>0,Y41-B249,0)","v":21},{"$f":"IF(Z41-B249>0,Z41-B249,0)","v":22},{"$f":"IF(AA41-B249>0,AA41-B249,0)","v":23},{"$f":"IF(AB41-B249>0,AB41-B249,0)","v":24},{"$f":"IF(AC41-B249>0,AC41-B249,0)","v":25},{"$f":"IF(AD41-B249>0,AD41-B249,0)","v":26},{"$f":"IF(AE41-B249>0,AE41-B249,0)","v":27}]
[null,null,null,{"$f":"IF(D257=0,0,CHOOSE(D257,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264,AF264))","v":0},{"$f":"IF(E257=0,0,CHOOSE(E257,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264,AF264))","v":0},{"$f":"IF(F257=0,0,CHOOSE(F257,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264,AF264))","v":0},{"$f":"IF(G257=0,0,CHOOSE(G257,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264,AF264))","v":0},{"$f":"IF(H257=0,0,CHOOSE(H257,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264,AF264))","v":0},{"$f":"IF(I257=0,0,CHOOSE(I257,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264,AF264))","v":0},{"$f":"IF(J257=0,0,CHOOSE(J257,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264,AF264))","v":0},{"$f":"IF(K257=0,0,CHOOSE(K257,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264,AF264))","v":0},{"$f":"IF(L257=0,0,CHOOSE(L257,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264,AF264))","v":0},{"$f":"IF(M257=0,0,CHOOSE(M257,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264,AF264))","v":0},{"$f":"IF(N257=0,0,CHOOSE(N257,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264,AF264))","v":0},{"$f":"IF(O257=0,0,CHOOSE(O257,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264,AF264))","v":0},{"$f":"IF(P257=0,0,CHOOSE(P257,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264,AF264))","v":0},{"$f":"IF(Q257=0,0,CHOOSE(Q257,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264,AF264))","v":0},{"$f":"IF(R257=0,0,CHOOSE(R257,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264,AF264))","v":0},{"$f":"IF(S257=0,0,CHOOSE(S257,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264,AF264))","v":0},{"$f":"IF(T257=0,0,CHOOSE(T257,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264,AF264))","v":0},{"$f":"IF(U257=0,0,CHOOSE(U257,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264,AF264))","v":0},{"$f":"IF(V257=0,0,CHOOSE(V257,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264,AF264))","v":0},{"$f":"IF(W257=0,0,CHOOSE(W257,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264,AF264))","v":0},{"$f":"IF(X257=0,0,CHOOSE(X257,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264,AF264))","v":0},{"$f":"IF(Y257=0,0,CHOOSE(Y257,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264,AF264))","v":0},{"$f":"IF(Z257=0,0,CHOOSE(Z257,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264,AF264))","v":0},{"$f":"IF(AA257=0,0,CHOOSE(AA257,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264,AF264))","v":0},{"$f":"IF(AB257=0,0,CHOOSE(AB257,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264,AF264))","v":0},{"$f":"IF(AC257=0,0,CHOOSE(AC257,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264,AF264))","v":0},{"$f":"IF(AD257=0,0,CHOOSE(AD257,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264,AF264))","v":0},{"$f":"IF(AE257=0,0,CHOOSE(AE257,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264,AF264))","v":0}]
[null,null,{"$f":"$C$18","v":"t-m condition"},{"$f":"IF(D41-B250>0,D41-B250,0)","v":0},{"$f":"IF(E41-B250>0,E41-B250,0)","v":1},{"$f":"IF(F41-B250>0,F41-B250,0)","v":2},{"$f":"IF(G41-B250>0,G41-B250,0)","v":3},{"$f":"IF(H41-B250>0,H41-B250,0)","v":4},{"$f":"IF(I41-B250>0,I41-B250,0)","v":5},{"$f":"IF(J41-B250>0,J41-B250,0)","v":6},{"$f":"IF(K41-B250>0,K41-B250,0)","v":7},{"$f":"IF(L41-B250>0,L41-B250,0)","v":8},{"$f":"IF(M41-B250>0,M41-B250,0)","v":9},{"$f":"IF(N41-B250>0,N41-B250,0)","v":10},{"$f":"IF(O41-B250>0,O41-B250,0)","v":11},{"$f":"IF(P41-B250>0,P41-B250,0)","v":12},{"$f":"IF(Q41-B250>0,Q41-B250,0)","v":13},{"$f":"IF(R41-B250>0,R41-B250,0)","v":14},{"$f":"IF(S41-B250>0,S41-B250,0)","v":15},{"$f":"IF(T41-B250>0,T41-B250,0)","v":16},{"$f":"IF(U41-B250>0,U41-B250,0)","v":17},{"$f":"IF(V41-B250>0,V41-B250,0)","v":18},{"$f":"IF(W41-B250>0,W41-B250,0)","v":19},{"$f":"IF(X41-B250>0,X41-B250,0)","v":20},{"$f":"IF(Y41-B250>0,Y41-B250,0)","v":21},{"$f":"IF(Z41-B250>0,Z41-B250,0)","v":22},{"$f":"IF(AA41-B250>0,AA41-B250,0)","v":23},{"$f":"IF(AB41-B250>0,AB41-B250,0)","v":24},{"$f":"IF(AC41-B250>0,AC41-B250,0)","v":25},{"$f":"IF(AD41-B250>0,AD41-B250,0)","v":26},{"$f":"IF(AE41-B250>0,AE41-B250,0)","v":27}]
[null,null,null,{"$f":"IF(D259=0,0,CHOOSE(D259,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264))","v":0},{"$f":"IF(E259=0,0,CHOOSE(E259,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264))","v":0},{"$f":"IF(F259=0,0,CHOOSE(F259,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264))","v":0},{"$f":"IF(G259=0,0,CHOOSE(G259,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264))","v":0},{"$f":"IF(H259=0,0,CHOOSE(H259,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264))","v":0},{"$f":"IF(I259=0,0,CHOOSE(I259,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264))","v":0},{"$f":"IF(J259=0,0,CHOOSE(J259,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264))","v":0},{"$f":"IF(K259=0,0,CHOOSE(K259,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264))","v":0},{"$f":"IF(L259=0,0,CHOOSE(L259,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264))","v":0},{"$f":"IF(M259=0,0,CHOOSE(M259,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264))","v":0},{"$f":"IF(N259=0,0,CHOOSE(N259,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264))","v":0},{"$f":"IF(O259=0,0,CHOOSE(O259,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264))","v":0},{"$f":"IF(P259=0,0,CHOOSE(P259,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264))","v":0},{"$f":"IF(Q259=0,0,CHOOSE(Q259,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264))","v":0},{"$f":"IF(R259=0,0,CHOOSE(R259,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264))","v":0},{"$f":"IF(S259=0,0,CHOOSE(S259,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264))","v":0},{"$f":"IF(T259=0,0,CHOOSE(T259,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264))","v":0},{"$f":"IF(U259=0,0,CHOOSE(U259,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264))","v":0},{"$f":"IF(V259=0,0,CHOOSE(V259,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264))","v":0},{"$f":"IF(W259=0,0,CHOOSE(W259,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264))","v":0},{"$f":"IF(X259=0,0,CHOOSE(X259,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264))","v":0},{"$f":"IF(Y259=0,0,CHOOSE(Y259,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264))","v":0},{"$f":"IF(Z259=0,0,CHOOSE(Z259,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264))","v":0},{"$f":"IF(AA259=0,0,CHOOSE(AA259,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264))","v":0},{"$f":"IF(AB259=0,0,CHOOSE(AB259,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264))","v":0},{"$f":"IF(AC259=0,0,CHOOSE(AC259,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264))","v":0},{"$f":"IF(AD259=0,0,CHOOSE(AD259,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264))","v":0},{"$f":"IF(AE259=0,0,CHOOSE(AE259,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264))","v":0}]
[]
[{"$f":"+\"Output \"& PV_Base!A248&\"\"","v":"Output Export Credit Agencies"},null,null,{"$f":"D$7","v":2019},{"$f":"D262+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046]
[null,null,{"$f":"$C$22","v":"New forex borrowing (gross, USD)"},{"$f":"Ext_Debt_Data!F84","v":0},{"$f":"Ext_Debt_Data!G84","v":0},{"$f":"Ext_Debt_Data!H84","v":0},{"$f":"Ext_Debt_Data!I84","v":0},{"$f":"Ext_Debt_Data!J84","v":0},{"$f":"Ext_Debt_Data!K84","v":0},{"$f":"Ext_Debt_Data!L84","v":0},{"$f":"Ext_Debt_Data!M84","v":0},{"$f":"Ext_Debt_Data!N84","v":0},{"$f":"Ext_Debt_Data!O84","v":0},{"$f":"Ext_Debt_Data!P84","v":0},{"$f":"Ext_Debt_Data!Q84","v":0},{"$f":"Ext_Debt_Data!R84","v":0},{"$f":"Ext_Debt_Data!S84","v":0},{"$f":"Ext_Debt_Data!T84","v":0},{"$f":"Ext_Debt_Data!U84","v":0},{"$f":"Ext_Debt_Data!V84","v":0},{"$f":"Ext_Debt_Data!W84","v":0},{"$f":"Ext_Debt_Data!X84","v":0},{"$f":"Ext_Debt_Data!Y84","v":0},{"$f":"Ext_Debt_Data!Z84","v":0},{"$f":"Ext_Debt_Data!AA84","v":0},{"$f":"Ext_Debt_Data!AB84","v":0},{"$f":"Ext_Debt_Data!AC84","v":0},{"$f":"Ext_Debt_Data!AD84","v":0},{"$f":"Ext_Debt_Data!AE84","v":0},{"$f":"Ext_Debt_Data!AF84","v":0},{"$f":"Ext_Debt_Data!AG84","v":0}]
[null,null,{"$f":"$C$23","v":"cumulative"},{"$f":"D263","v":0},{"$f":"SUM(D263:E263)","v":0},{"$f":"SUM(D263:F263)","v":0},{"$f":"SUM(D263:G263)","v":0},{"$f":"SUM(D263:H263)","v":0},{"$f":"SUM(D263:I263)","v":0},{"$f":"SUM(D263:J263)","v":0},{"$f":"SUM(D263:K263)","v":0},{"$f":"SUM(D263:L263)","v":0},{"$f":"SUM(D263:M263)","v":0},{"$f":"SUM(D263:N263)","v":0},{"$f":"SUM(D263:O263)","v":0},{"$f":"SUM(D263:P263)","v":0},{"$f":"SUM(D263:Q263)","v":0},{"$f":"SUM(D263:R263)","v":0},{"$f":"SUM(D263:S263)","v":0},{"$f":"SUM(D263:T263)","v":0},{"$f":"SUM(D263:U263)","v":0},{"$f":"SUM(D263:V263)","v":0},{"$f":"SUM(D263:W263)","v":0},{"$f":"SUM(D263:X263)","v":0},{"$f":"SUM(D263:Y263)","v":0},{"$f":"SUM(D263:Z263)","v":0},{"$f":"SUM(D263:AA263)","v":0},{"$f":"SUM(D263:AB263)","v":0},{"$f":"SUM(D263:AC263)","v":0},{"$f":"SUM(D263:AD263)","v":0},{"$f":"SUM(D263:AE263)","v":0}]
[null,null,{"$f":"$C$24","v":"Stock of new forex debt (in USD)"},{"$f":"D263-D269","v":{"$error":"#DIV/0!"}},{"$f":"D265+E263-E269","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"+TEXT(C255,\"#\")&\"   \"&TEXT(A248,\"#\")","v":"PV of debt   Export Credit Agencies"},{"$f":"IF($B251>=$B252,D263,D263*D255/100)","v":0},{"$f":"IF($B251>=$B252,D266-E269+E263,D266*(1+$B252)-E267+E263*$D255/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B251>=$B252,E266-F269+F263,E266*(1+$B252)-F267+F263*$D255/100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"$C$26","v":"Total debt service (in USD)"},{"$f":"D268+D269","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"$C$27","v":"Interest"},null,{"$f":"$B251*D265","v":{"$error":"#DIV/0!"}},{"$f":"$B251*E265","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"$C$28","v":"Amortization"},{"$f":"(D258-D260)/(B250-B249)","v":{"$error":"#DIV/0!"}},{"$f":"(E258-E260)/(B250-B249)","v":{"$error":"#DIV/0!"}},{"$f":"(F258-F260)/(B250-B249)","v":{"$error":"#DIV/0!"}},{"$f":"(G258-G260)/(B250-B249)","v":{"$error":"#DIV/0!"}},{"$f":"(H258-H260)/(B250-B249)","v":{"$error":"#DIV/0!"}},{"$f":"(I258-I260)/(B250-B249)","v":{"$error":"#DIV/0!"}},{"$f":"(J258-J260)/(B250-B249)","v":{"$error":"#DIV/0!"}},{"$f":"(K258-K260)/(B250-B249)","v":{"$error":"#DIV/0!"}},{"$f":"(L258-L260)/(B250-B249)","v":{"$error":"#DIV/0!"}},{"$f":"(M258-M260)/(B250-B249)","v":{"$error":"#DIV/0!"}},{"$f":"(N258-N260)/(B250-B249)","v":{"$error":"#DIV/0!"}},{"$f":"(O258-O260)/(B250-B249)","v":{"$error":"#DIV/0!"}},{"$f":"(P258-P260)/(B250-B249)","v":{"$error":"#DIV/0!"}},{"$f":"(Q258-Q260)/(B250-B249)","v":{"$error":"#DIV/0!"}},{"$f":"(R258-R260)/(B250-B249)","v":{"$error":"#DIV/0!"}},{"$f":"(S258-S260)/(B250-B249)","v":{"$error":"#DIV/0!"}},{"$f":"(T258-T260)/(B250-B249)","v":{"$error":"#DIV/0!"}},{"$f":"(U258-U260)/(B250-B249)","v":{"$error":"#DIV/0!"}},{"$f":"(V258-V260)/(B250-B249)","v":{"$error":"#DIV/0!"}},{"$f":"(W258-W260)/(B250-B249)","v":{"$error":"#DIV/0!"}},{"$f":"(X258-X260)/(B250-B249)","v":{"$error":"#DIV/0!"}},{"$f":"(Y258-Y260)/(B250-B249)","v":{"$error":"#DIV/0!"}},{"$f":"(Z258-Z260)/(B250-B249)","v":{"$error":"#DIV/0!"}},{"$f":"(AA258-AA260)/(B250-B249)","v":{"$error":"#DIV/0!"}},{"$f":"(AB258-AB260)/(B250-B249)","v":{"$error":"#DIV/0!"}},{"$f":"(AC258-AC260)/(B250-B249)","v":{"$error":"#DIV/0!"}},{"$f":"(AD258-AD260)/(B250-B249)","v":{"$error":"#DIV/0!"}},{"$f":"(AE258-AE260)/(B250-B249)","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[{"$f":"+'Input 4 - External Financing'!B23","v":"PC2"},null,null,{"$f":"D41","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,{"$f":"AJ41","v":32},33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& PV_Base!A274&\"\"","v":"Grace PC2"},{"$f":"'Input 4 - External Financing'!G23","v":0},null,{"$f":"D42","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,{"$f":"AJ42","v":2051},2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
[{"$f":"+\"Maturity \"& PV_Base!A274&\"\"","v":"Maturity PC2"},{"$f":"'Input 4 - External Financing'!H23","v":0},{"$f":"$C$9","v":"Base"},100]
[{"$f":"+\"Interest \"& PV_Base!A274&\"\"","v":"Interest PC2"},{"$f":"'Input 4 - External Financing'!F23","v":0},{"$f":"$C$10","v":"Debt stock"},{"$f":"D276-D278","v":100},{"$f":"D277-E278","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
[{"$f":"+\"Discount \"& PV_Base!A274&\"\"","v":"Discount PC2"},{"$f":"'Input 4 - External Financing'!E23","v":0.05},{"$f":"$C$11","v":"Amortization"},{"$f":"IF(D274-D274-1<B275,0,IF(D274-D274-1<B276,D276/(B276-B275),0))","v":0},{"$f":"IF(E274-D274-1<B275,0,IF(E274-D274-1<B276,D276/(B276-B275),0))","v":0},{"$f":"IF(F274-D274-1<B275,0,IF(F274-D274-1<B276,D276/(B276-B275),0))","v":0},{"$f":"IF(G274-D274-1<B275,0,IF(G274-D274-1<B276,D276/(B276-B275),0))","v":0},{"$f":"IF(H274-D274-1<B275,0,IF(H274-D274-1<B276,D276/(B276-B275),0))","v":0},{"$f":"IF(I274-D274-1<B275,0,IF(I274-D274-1<B276,D276/(B276-B275),0))","v":0},{"$f":"IF(J274-D274-1<B275,0,IF(J274-D274-1<B276,D276/(B276-B275),0))","v":0},{"$f":"IF(K274-D274-1<B275,0,IF(K274-D274-1<B276,D276/(B276-B275),0))","v":0},{"$f":"IF(L274-D274-1<B275,0,IF(L274-D274-1<B276,D276/(B276-B275),0))","v":0},{"$f":"IF(M274-D274-1<B275,0,IF(M274-D274-1<B276,D276/(B276-B275),0))","v":0},{"$f":"IF(N274-D274-1<B275,0,IF(N274-D274-1<B276,D276/(B276-B275),0))","v":0},{"$f":"IF(O274-D274-1<B275,0,IF(O274-D274-1<B276,D276/(B276-B275),0))","v":0},{"$f":"IF(P274-D274-1<B275,0,IF(P274-D274-1<B276,D276/(B276-B275),0))","v":0},{"$f":"IF(Q274-D274-1<B275,0,IF(Q274-D274-1<B276,D276/(B276-B275),0))","v":0},{"$f":"IF(R274-D274-1<B275,0,IF(R274-D274-1<B276,D276/(B276-B275),0))","v":0},{"$f":"IF(S274-D274-1<B275,0,IF(S274-D274-1<B276,D276/(B276-B275),0))","v":0},{"$f":"IF(T274-D274-1<B275,0,IF(T274-D274-1<B276,D276/(B276-B275),0))","v":0},{"$f":"IF(U274-D274-1<B275,0,IF(U274-D274-1<B276,D276/(B276-B275),0))","v":0},{"$f":"IF(V274-D274-1<B275,0,IF(V274-D274-1<B276,D276/(B276-B275),0))","v":0},{"$f":"IF(W274-D274-1<B275,0,IF(W274-D274-1<B276,D276/(B276-B275),0))","v":0},{"$f":"IF(X274-D274-1<B275,0,IF(X274-D274-1<B276,D276/(B276-B275),0))","v":0},{"$f":"IF(Y274-D274-1<B275,0,IF(Y274-D274-1<B276,D276/(B276-B275),0))","v":0},{"$f":"IF(Z274-D274-1<B275,0,IF(Z274-D274-1<B276,D276/(B276-B275),0))","v":0},{"$f":"IF(AA274-D274-1<B275,0,IF(AA274-D274-1<B276,D276/(B276-B275),0))","v":0},{"$f":"IF(AB274-D274-1<B275,0,IF(AB274-D274-1<B276,D276/(B276-B275),0))","v":0},{"$f":"IF(AC274-D274-1<B275,0,IF(AC274-D274-1<B276,D276/(B276-B275),0))","v":0},{"$f":"IF(AD274-D274-1<B275,0,IF(AD274-D274-1<B276,D276/(B276-B275),0))","v":0},{"$f":"IF(AE274-D274-1<B275,0,IF(AE274-D274-1<B276,D276/(B276-B275),0))","v":0},{"$f":"IF(AF274-D274-1<B275,0,IF(AF274-D274-1<B276,D276/(B276-B275),0))","v":0},{"$f":"IF(AG274-D274-1<B275,0,IF(AG274-D274-1<B276,D276/(B276-B275),0))","v":0},{"$f":"IF(AH274-D274-1<B275,0,IF(AH274-D274-1<B276,D276/(B276-B275),0))","v":0},{"$f":"IF(AI274-D274-1<B275,0,IF(AI274-D274-1<B276,D276/(B276-B275),0))","v":0},{"$f":"IF(AJ274-D274-1<B275,0,IF(AJ274-D274-1<B276,D276/(B276-B275),0))","v":0},{"$f":"IF(AK274-D274-1<B275,0,IF(AK274-D274-1<B276,D276/(B276-B275),0))","v":0},{"$f":"IF(AL274-D274-1<B275,0,IF(AL274-D274-1<B276,D276/(B276-B275),0))","v":0},{"$f":"IF(AM274-D274-1<B275,0,IF(AM274-D274-1<B276,D276/(B276-B275),0))","v":0},{"$f":"IF(AN274-D274-1<B275,0,IF(AN274-D274-1<B276,D276/(B276-B275),0))","v":0},{"$f":"IF(AO274-D274-1<B275,0,IF(AO274-D274-1<B276,D276/(B276-B275),0))","v":0},{"$f":"IF(AP274-D274-1<B275,0,IF(AP274-D274-1<B276,D276/(B276-B275),0))","v":0},{"$f":"IF(AQ274-D274-1<B275,0,IF(AQ274-D274-1<B276,D276/(B276-B275),0))","v":0}]
[null,null,{"$f":"$C$12","v":"Interest"},null,{"$f":"$B277*D277","v":0},{"$f":"$B277*E277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$13","v":"Total debt service"},{"$f":"D278+D279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$14","v":"PV of debt"},{"$f":"IF($B277>=$B278, D277, NPV($B278,E280:$BD280))","v":0},{"$f":"IF($B277>=$B278, E277, NPV($B278,F280:$BD280))","v":0},{"$f":"IF($B277>=$B278, F277, NPV($B278,G280:$BD280))","v":0},{"$f":"IF($B277>=$B278, G277, NPV($B278,H280:$BD280))","v":0},{"$f":"IF($B277>=$B278, H277, NPV($B278,I280:$BD280))","v":0},{"$f":"IF($B277>=$B278, I277, NPV($B278,J280:$BD280))","v":0},{"$f":"IF($B277>=$B278, J277, NPV($B278,K280:$BD280))","v":0},{"$f":"IF($B277>=$B278, K277, NPV($B278,L280:$BD280))","v":0},{"$f":"IF($B277>=$B278, L277, NPV($B278,M280:$BD280))","v":0},{"$f":"IF($B277>=$B278, M277, NPV($B278,N280:$BD280))","v":0},{"$f":"IF($B277>=$B278, N277, NPV($B278,O280:$BD280))","v":0},{"$f":"IF($B277>=$B278, O277, NPV($B278,P280:$BD280))","v":0},{"$f":"IF($B277>=$B278, P277, NPV($B278,Q280:$BD280))","v":0},{"$f":"IF($B277>=$B278, Q277, NPV($B278,R280:$BD280))","v":0},{"$f":"IF($B277>=$B278, R277, NPV($B278,S280:$BD280))","v":0},{"$f":"IF($B277>=$B278, S277, NPV($B278,T280:$BD280))","v":0},{"$f":"IF($B277>=$B278, T277, NPV($B278,U280:$BD280))","v":0},{"$f":"IF($B277>=$B278, U277, NPV($B278,V280:$BD280))","v":0},{"$f":"IF($B277>=$B278, V277, NPV($B278,W280:$BD280))","v":0},{"$f":"IF($B277>=$B278, W277, NPV($B278,X280:$BD280))","v":0},{"$f":"IF($B277>=$B278, X277, NPV($B278,Y280:$BD280))","v":0},{"$f":"IF($B277>=$B278, Y277, NPV($B278,Z280:$BD280))","v":0},{"$f":"IF($B277>=$B278, Z277, NPV($B278,AA280:$BD280))","v":0},{"$f":"IF($B277>=$B278, AA277, NPV($B278,AB280:$BD280))","v":0},{"$f":"IF($B277>=$B278, AB277, NPV($B278,AC280:$BD280))","v":0},{"$f":"IF($B277>=$B278, AC277, NPV($B278,AD280:$BD280))","v":0},{"$f":"IF($B277>=$B278, AD277, NPV($B278,AE280:$BD280))","v":0},{"$f":"IF($B277>=$B278, AE277, NPV($B278,AF280:$BD280))","v":0},{"$f":"IF($B277>=$B278, AF277, NPV($B278,AG280:$BD280))","v":0},{"$f":"IF($B277>=$B278, AG277, NPV($B278,AH280:$BD280))","v":0},{"$f":"IF($B277>=$B278, AH277, NPV($B278,AI280:$BD280))","v":0},{"$f":"IF($B277>=$B278, AI277, NPV($B278,AJ280:$BD280))","v":0},{"$f":"IF($B277>=$B278, AJ277, NPV($B278,AK280:$BD280))","v":0},{"$f":"IF($B277>=$B278, AK277, NPV($B278,AL280:$BD280))","v":0},{"$f":"IF($B277>=$B278, AL277, NPV($B278,AM280:$BD280))","v":0},{"$f":"IF($B277>=$B278, AM277, NPV($B278,AN280:$BD280))","v":0},{"$f":"IF($B277>=$B278, AN277, NPV($B278,AO280:$BD280))","v":0},{"$f":"IF($B277>=$B278, AO277, NPV($B278,AP280:$BD280))","v":0},{"$f":"IF($B277>=$B278, AP277, NPV($B278,AQ280:$BD280))","v":0},{"$f":"IF($B277>=$B278, AQ277, NPV($B278,AR280:$BD280))","v":0}]
[null,null,{"$f":"$C$15","v":"Grant element"},{"$f":"IF(D281=0,0,(1-D281/D277)*100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$16","v":"t-g>0"},{"$f":"IF(D41-B275>0,D41-B275,0)","v":0},{"$f":"IF(E41-B275>0,E41-B275,0)","v":1},{"$f":"IF(F41-B275>0,F41-B275,0)","v":2},{"$f":"IF(G41-B275>0,G41-B275,0)","v":3},{"$f":"IF(H41-B275>0,H41-B275,0)","v":4},{"$f":"IF(I41-B275>0,I41-B275,0)","v":5},{"$f":"IF(J41-B275>0,J41-B275,0)","v":6},{"$f":"IF(K41-B275>0,K41-B275,0)","v":7},{"$f":"IF(L41-B275>0,L41-B275,0)","v":8},{"$f":"IF(M41-B275>0,M41-B275,0)","v":9},{"$f":"IF(N41-B275>0,N41-B275,0)","v":10},{"$f":"IF(O41-B275>0,O41-B275,0)","v":11},{"$f":"IF(P41-B275>0,P41-B275,0)","v":12},{"$f":"IF(Q41-B275>0,Q41-B275,0)","v":13},{"$f":"IF(R41-B275>0,R41-B275,0)","v":14},{"$f":"IF(S41-B275>0,S41-B275,0)","v":15},{"$f":"IF(T41-B275>0,T41-B275,0)","v":16},{"$f":"IF(U41-B275>0,U41-B275,0)","v":17},{"$f":"IF(V41-B275>0,V41-B275,0)","v":18},{"$f":"IF(W41-B275>0,W41-B275,0)","v":19},{"$f":"IF(X41-B275>0,X41-B275,0)","v":20},{"$f":"IF(Y41-B275>0,Y41-B275,0)","v":21},{"$f":"IF(Z41-B275>0,Z41-B275,0)","v":22},{"$f":"IF(AA41-B275>0,AA41-B275,0)","v":23},{"$f":"IF(AB41-B275>0,AB41-B275,0)","v":24},{"$f":"IF(AC41-B275>0,AC41-B275,0)","v":25},{"$f":"IF(AD41-B275>0,AD41-B275,0)","v":26},{"$f":"IF(AE41-B275>0,AE41-B275,0)","v":27}]
[null,null,null,{"$f":"IF(D283=0,0,CHOOSE(D283,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290,AF290))","v":0},{"$f":"IF(E283=0,0,CHOOSE(E283,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290,AF290))","v":0},{"$f":"IF(F283=0,0,CHOOSE(F283,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290,AF290))","v":0},{"$f":"IF(G283=0,0,CHOOSE(G283,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290,AF290))","v":0},{"$f":"IF(H283=0,0,CHOOSE(H283,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290,AF290))","v":0},{"$f":"IF(I283=0,0,CHOOSE(I283,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290,AF290))","v":0},{"$f":"IF(J283=0,0,CHOOSE(J283,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290,AF290))","v":0},{"$f":"IF(K283=0,0,CHOOSE(K283,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290,AF290))","v":0},{"$f":"IF(L283=0,0,CHOOSE(L283,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290,AF290))","v":0},{"$f":"IF(M283=0,0,CHOOSE(M283,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290,AF290))","v":0},{"$f":"IF(N283=0,0,CHOOSE(N283,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290,AF290))","v":0},{"$f":"IF(O283=0,0,CHOOSE(O283,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290,AF290))","v":0},{"$f":"IF(P283=0,0,CHOOSE(P283,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290,AF290))","v":0},{"$f":"IF(Q283=0,0,CHOOSE(Q283,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290,AF290))","v":0},{"$f":"IF(R283=0,0,CHOOSE(R283,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290,AF290))","v":0},{"$f":"IF(S283=0,0,CHOOSE(S283,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290,AF290))","v":0},{"$f":"IF(T283=0,0,CHOOSE(T283,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290,AF290))","v":0},{"$f":"IF(U283=0,0,CHOOSE(U283,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290,AF290))","v":0},{"$f":"IF(V283=0,0,CHOOSE(V283,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290,AF290))","v":0},{"$f":"IF(W283=0,0,CHOOSE(W283,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290,AF290))","v":0},{"$f":"IF(X283=0,0,CHOOSE(X283,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290,AF290))","v":0},{"$f":"IF(Y283=0,0,CHOOSE(Y283,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290,AF290))","v":0},{"$f":"IF(Z283=0,0,CHOOSE(Z283,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290,AF290))","v":0},{"$f":"IF(AA283=0,0,CHOOSE(AA283,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290,AF290))","v":0},{"$f":"IF(AB283=0,0,CHOOSE(AB283,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290,AF290))","v":0},{"$f":"IF(AC283=0,0,CHOOSE(AC283,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290,AF290))","v":0},{"$f":"IF(AD283=0,0,CHOOSE(AD283,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290,AF290))","v":0},{"$f":"IF(AE283=0,0,CHOOSE(AE283,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290,AF290))","v":0}]
[null,null,{"$f":"$C$18","v":"t-m condition"},{"$f":"IF(D41-B276>0,D41-B276,0)","v":0},{"$f":"IF(E41-B276>0,E41-B276,0)","v":1},{"$f":"IF(F41-B276>0,F41-B276,0)","v":2},{"$f":"IF(G41-B276>0,G41-B276,0)","v":3},{"$f":"IF(H41-B276>0,H41-B276,0)","v":4},{"$f":"IF(I41-B276>0,I41-B276,0)","v":5},{"$f":"IF(J41-B276>0,J41-B276,0)","v":6},{"$f":"IF(K41-B276>0,K41-B276,0)","v":7},{"$f":"IF(L41-B276>0,L41-B276,0)","v":8},{"$f":"IF(M41-B276>0,M41-B276,0)","v":9},{"$f":"IF(N41-B276>0,N41-B276,0)","v":10},{"$f":"IF(O41-B276>0,O41-B276,0)","v":11},{"$f":"IF(P41-B276>0,P41-B276,0)","v":12},{"$f":"IF(Q41-B276>0,Q41-B276,0)","v":13},{"$f":"IF(R41-B276>0,R41-B276,0)","v":14},{"$f":"IF(S41-B276>0,S41-B276,0)","v":15},{"$f":"IF(T41-B276>0,T41-B276,0)","v":16},{"$f":"IF(U41-B276>0,U41-B276,0)","v":17},{"$f":"IF(V41-B276>0,V41-B276,0)","v":18},{"$f":"IF(W41-B276>0,W41-B276,0)","v":19},{"$f":"IF(X41-B276>0,X41-B276,0)","v":20},{"$f":"IF(Y41-B276>0,Y41-B276,0)","v":21},{"$f":"IF(Z41-B276>0,Z41-B276,0)","v":22},{"$f":"IF(AA41-B276>0,AA41-B276,0)","v":23},{"$f":"IF(AB41-B276>0,AB41-B276,0)","v":24},{"$f":"IF(AC41-B276>0,AC41-B276,0)","v":25},{"$f":"IF(AD41-B276>0,AD41-B276,0)","v":26},{"$f":"IF(AE41-B276>0,AE41-B276,0)","v":27}]
[null,null,null,{"$f":"IF(D285=0,0,CHOOSE(D285,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290))","v":0},{"$f":"IF(E285=0,0,CHOOSE(E285,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290))","v":0},{"$f":"IF(F285=0,0,CHOOSE(F285,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290))","v":0},{"$f":"IF(G285=0,0,CHOOSE(G285,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290))","v":0},{"$f":"IF(H285=0,0,CHOOSE(H285,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290))","v":0},{"$f":"IF(I285=0,0,CHOOSE(I285,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290))","v":0},{"$f":"IF(J285=0,0,CHOOSE(J285,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290))","v":0},{"$f":"IF(K285=0,0,CHOOSE(K285,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290))","v":0},{"$f":"IF(L285=0,0,CHOOSE(L285,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290))","v":0},{"$f":"IF(M285=0,0,CHOOSE(M285,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290))","v":0},{"$f":"IF(N285=0,0,CHOOSE(N285,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290))","v":0},{"$f":"IF(O285=0,0,CHOOSE(O285,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290))","v":0},{"$f":"IF(P285=0,0,CHOOSE(P285,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290))","v":0},{"$f":"IF(Q285=0,0,CHOOSE(Q285,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290))","v":0},{"$f":"IF(R285=0,0,CHOOSE(R285,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290))","v":0},{"$f":"IF(S285=0,0,CHOOSE(S285,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290))","v":0},{"$f":"IF(T285=0,0,CHOOSE(T285,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290))","v":0},{"$f":"IF(U285=0,0,CHOOSE(U285,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290))","v":0},{"$f":"IF(V285=0,0,CHOOSE(V285,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290))","v":0},{"$f":"IF(W285=0,0,CHOOSE(W285,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290))","v":0},{"$f":"IF(X285=0,0,CHOOSE(X285,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290))","v":0},{"$f":"IF(Y285=0,0,CHOOSE(Y285,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290))","v":0},{"$f":"IF(Z285=0,0,CHOOSE(Z285,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290))","v":0},{"$f":"IF(AA285=0,0,CHOOSE(AA285,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290))","v":0},{"$f":"IF(AB285=0,0,CHOOSE(AB285,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290))","v":0},{"$f":"IF(AC285=0,0,CHOOSE(AC285,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290))","v":0},{"$f":"IF(AD285=0,0,CHOOSE(AD285,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290))","v":0},{"$f":"IF(AE285=0,0,CHOOSE(AE285,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290))","v":0}]
[]
[{"$f":"+\"Output \"& PV_Base!A274&\"\"","v":"Output PC2"},null,null,{"$f":"D$7","v":2019},{"$f":"D288+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046]
[null,null,{"$f":"$C$22","v":"New forex borrowing (gross, USD)"},{"$f":"Ext_Debt_Data!F85","v":0},{"$f":"Ext_Debt_Data!G85","v":0},{"$f":"Ext_Debt_Data!H85","v":0},{"$f":"Ext_Debt_Data!I85","v":0},{"$f":"Ext_Debt_Data!J85","v":0},{"$f":"Ext_Debt_Data!K85","v":0},{"$f":"Ext_Debt_Data!L85","v":0},{"$f":"Ext_Debt_Data!M85","v":0},{"$f":"Ext_Debt_Data!N85","v":0},{"$f":"Ext_Debt_Data!O85","v":0},{"$f":"Ext_Debt_Data!P85","v":0},{"$f":"Ext_Debt_Data!Q85","v":0},{"$f":"Ext_Debt_Data!R85","v":0},{"$f":"Ext_Debt_Data!S85","v":0},{"$f":"Ext_Debt_Data!T85","v":0},{"$f":"Ext_Debt_Data!U85","v":0},{"$f":"Ext_Debt_Data!V85","v":0},{"$f":"Ext_Debt_Data!W85","v":0},{"$f":"Ext_Debt_Data!X85","v":0},{"$f":"Ext_Debt_Data!Y85","v":0},{"$f":"Ext_Debt_Data!Z85","v":0},{"$f":"Ext_Debt_Data!AA85","v":0},{"$f":"Ext_Debt_Data!AB85","v":0},{"$f":"Ext_Debt_Data!AC85","v":0},{"$f":"Ext_Debt_Data!AD85","v":0},{"$f":"Ext_Debt_Data!AE85","v":0},{"$f":"Ext_Debt_Data!AF85","v":0},{"$f":"Ext_Debt_Data!AG85","v":0}]
[null,null,{"$f":"$C$23","v":"cumulative"},{"$f":"D289","v":0},{"$f":"SUM(D289:E289)","v":0},{"$f":"SUM(D289:F289)","v":0},{"$f":"SUM(D289:G289)","v":0},{"$f":"SUM(D289:H289)","v":0},{"$f":"SUM(D289:I289)","v":0},{"$f":"SUM(D289:J289)","v":0},{"$f":"SUM(D289:K289)","v":0},{"$f":"SUM(D289:L289)","v":0},{"$f":"SUM(D289:M289)","v":0},{"$f":"SUM(D289:N289)","v":0},{"$f":"SUM(D289:O289)","v":0},{"$f":"SUM(D289:P289)","v":0},{"$f":"SUM(D289:Q289)","v":0},{"$f":"SUM(D289:R289)","v":0},{"$f":"SUM(D289:S289)","v":0},{"$f":"SUM(D289:T289)","v":0},{"$f":"SUM(D289:U289)","v":0},{"$f":"SUM(D289:V289)","v":0},{"$f":"SUM(D289:W289)","v":0},{"$f":"SUM(D289:X289)","v":0},{"$f":"SUM(D289:Y289)","v":0},{"$f":"SUM(D289:Z289)","v":0},{"$f":"SUM(D289:AA289)","v":0},{"$f":"SUM(D289:AB289)","v":0},{"$f":"SUM(D289:AC289)","v":0},{"$f":"SUM(D289:AD289)","v":0},{"$f":"SUM(D289:AE289)","v":0}]
[null,null,{"$f":"$C$24","v":"Stock of new forex debt (in USD)"},{"$f":"D289-D295","v":{"$error":"#DIV/0!"}},{"$f":"D291+E289-E295","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"+TEXT(C281,\"#\")&\"   \"&TEXT(A274,\"#\")","v":"PV of debt   PC2"},{"$f":"IF($B277>=$B278,D289,D289*D281/100)","v":0},{"$f":"IF($B277>=$B278,D292-E295+E289,D292*(1+$B278)-E293+E289*$D281/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B277>=$B278,E292-F295+F289,E292*(1+$B278)-F293+F289*$D281/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B277>=$B278,F292-G295+G289,F292*(1+$B278)-G293+G289*$D281/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B277>=$B278,G292-H295+H289,G292*(1+$B278)-H293+H289*$D281/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B277>=$B278,H292-I295+I289,H292*(1+$B278)-I293+I289*$D281/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B277>=$B278,I292-J295+J289,I292*(1+$B278)-J293+J289*$D281/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B277>=$B278,J292-K295+K289,J292*(1+$B278)-K293+K289*$D281/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B277>=$B278,K292-L295+L289,K292*(1+$B278)-L293+L289*$D281/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B277>=$B278,L292-M295+M289,L292*(1+$B278)-M293+M289*$D281/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B277>=$B278,M292-N295+N289,M292*(1+$B278)-N293+N289*$D281/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B277>=$B278,N292-O295+O289,N292*(1+$B278)-O293+O289*$D281/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B277>=$B278,O292-P295+P289,O292*(1+$B278)-P293+P289*$D281/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B277>=$B278,P292-Q295+Q289,P292*(1+$B278)-Q293+Q289*$D281/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B277>=$B278,Q292-R295+R289,Q292*(1+$B278)-R293+R289*$D281/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B277>=$B278,R292-S295+S289,R292*(1+$B278)-S293+S289*$D281/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B277>=$B278,S292-T295+T289,S292*(1+$B278)-T293+T289*$D281/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B277>=$B278,T292-U295+U289,T292*(1+$B278)-U293+U289*$D281/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B277>=$B278,U292-V295+V289,U292*(1+$B278)-V293+V289*$D281/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B277>=$B278,V292-W295+W289,V292*(1+$B278)-W293+W289*$D281/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B277>=$B278,W292-X295+X289,W292*(1+$B278)-X293+X289*$D281/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B277>=$B278,X292-Y295+Y289,X292*(1+$B278)-Y293+Y289*$D281/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B277>=$B278,Y292-Z295+Z289,Y292*(1+$B278)-Z293+Z289*$D281/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B277>=$B278,Z292-AA295+AA289,Z292*(1+$B278)-AA293+AA289*$D281/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B277>=$B278,AA292-AB295+AB289,AA292*(1+$B278)-AB293+AB289*$D281/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B277>=$B278,AB292-AC295+AC289,AB292*(1+$B278)-AC293+AC289*$D281/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B277>=$B278,AC292-AD295+AD289,AC292*(1+$B278)-AD293+AD289*$D281/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B277>=$B278,AD292-AE295+AE289,AD292*(1+$B278)-AE293+AE289*$D281/100)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$26","v":"Total debt service (in USD)"},{"$f":"D294+D295","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"$C$27","v":"Interest"},null,{"$f":"$B277*D291","v":{"$error":"#DIV/0!"}},{"$f":"$B277*E291","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"$C$28","v":"Amortization"},{"$f":"(D284-D286)/(B276-B275)","v":{"$error":"#DIV/0!"}},{"$f":"(E284-E286)/(B276-B275)","v":{"$error":"#DIV/0!"}},{"$f":"(F284-F286)/(B276-B275)","v":{"$error":"#DIV/0!"}},{"$f":"(G284-G286)/(B276-B275)","v":{"$error":"#DIV/0!"}},{"$f":"(H284-H286)/(B276-B275)","v":{"$error":"#DIV/0!"}},{"$f":"(I284-I286)/(B276-B275)","v":{"$error":"#DIV/0!"}},{"$f":"(J284-J286)/(B276-B275)","v":{"$error":"#DIV/0!"}},{"$f":"(K284-K286)/(B276-B275)","v":{"$error":"#DIV/0!"}},{"$f":"(L284-L286)/(B276-B275)","v":{"$error":"#DIV/0!"}},{"$f":"(M284-M286)/(B276-B275)","v":{"$error":"#DIV/0!"}},{"$f":"(N284-N286)/(B276-B275)","v":{"$error":"#DIV/0!"}},{"$f":"(O284-O286)/(B276-B275)","v":{"$error":"#DIV/0!"}},{"$f":"(P284-P286)/(B276-B275)","v":{"$error":"#DIV/0!"}},{"$f":"(Q284-Q286)/(B276-B275)","v":{"$error":"#DIV/0!"}},{"$f":"(R284-R286)/(B276-B275)","v":{"$error":"#DIV/0!"}},{"$f":"(S284-S286)/(B276-B275)","v":{"$error":"#DIV/0!"}},{"$f":"(T284-T286)/(B276-B275)","v":{"$error":"#DIV/0!"}},{"$f":"(U284-U286)/(B276-B275)","v":{"$error":"#DIV/0!"}},{"$f":"(V284-V286)/(B276-B275)","v":{"$error":"#DIV/0!"}},{"$f":"(W284-W286)/(B276-B275)","v":{"$error":"#DIV/0!"}},{"$f":"(X284-X286)/(B276-B275)","v":{"$error":"#DIV/0!"}},{"$f":"(Y284-Y286)/(B276-B275)","v":{"$error":"#DIV/0!"}},{"$f":"(Z284-Z286)/(B276-B275)","v":{"$error":"#DIV/0!"}},{"$f":"(AA284-AA286)/(B276-B275)","v":{"$error":"#DIV/0!"}},{"$f":"(AB284-AB286)/(B276-B275)","v":{"$error":"#DIV/0!"}},{"$f":"(AC284-AC286)/(B276-B275)","v":{"$error":"#DIV/0!"}},{"$f":"(AD284-AD286)/(B276-B275)","v":{"$error":"#DIV/0!"}},{"$f":"(AE284-AE286)/(B276-B275)","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[{"$f":"+'Input 4 - External Financing'!B24","v":"PC3"},null,null,{"$f":"D41","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,{"$f":"AJ41","v":32},33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& PV_Base!A300&\"\"","v":"Grace PC3"},{"$f":"'Input 4 - External Financing'!G24","v":0},null,{"$f":"D42","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,{"$f":"AJ42","v":2051},2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
[{"$f":"+\"Maturity \"& PV_Base!A300&\"\"","v":"Maturity PC3"},{"$f":"'Input 4 - External Financing'!H24","v":0},{"$f":"$C$9","v":"Base"},100]
[{"$f":"+\"Interest \"& PV_Base!A300&\"\"","v":"Interest PC3"},{"$f":"'Input 4 - External Financing'!F24","v":0},{"$f":"$C$10","v":"Debt stock"},{"$f":"D302-D304","v":100},{"$f":"D303-E304","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
[{"$f":"+\"Discount \"& PV_Base!A300&\"\"","v":"Discount PC3"},{"$f":"'Input 4 - External Financing'!E24","v":0.05},{"$f":"$C$11","v":"Amortization"},{"$f":"IF(D300-D300-1<B301,0,IF(D300-D300-1<B302,D302/(B302-B301),0))","v":0},{"$f":"IF(E300-D300-1<B301,0,IF(E300-D300-1<B302,D302/(B302-B301),0))","v":0},{"$f":"IF(F300-D300-1<B301,0,IF(F300-D300-1<B302,D302/(B302-B301),0))","v":0},{"$f":"IF(G300-D300-1<B301,0,IF(G300-D300-1<B302,D302/(B302-B301),0))","v":0},{"$f":"IF(H300-D300-1<B301,0,IF(H300-D300-1<B302,D302/(B302-B301),0))","v":0},{"$f":"IF(I300-D300-1<B301,0,IF(I300-D300-1<B302,D302/(B302-B301),0))","v":0},{"$f":"IF(J300-D300-1<B301,0,IF(J300-D300-1<B302,D302/(B302-B301),0))","v":0},{"$f":"IF(K300-D300-1<B301,0,IF(K300-D300-1<B302,D302/(B302-B301),0))","v":0},{"$f":"IF(L300-D300-1<B301,0,IF(L300-D300-1<B302,D302/(B302-B301),0))","v":0},{"$f":"IF(M300-D300-1<B301,0,IF(M300-D300-1<B302,D302/(B302-B301),0))","v":0},{"$f":"IF(N300-D300-1<B301,0,IF(N300-D300-1<B302,D302/(B302-B301),0))","v":0},{"$f":"IF(O300-D300-1<B301,0,IF(O300-D300-1<B302,D302/(B302-B301),0))","v":0},{"$f":"IF(P300-D300-1<B301,0,IF(P300-D300-1<B302,D302/(B302-B301),0))","v":0},{"$f":"IF(Q300-D300-1<B301,0,IF(Q300-D300-1<B302,D302/(B302-B301),0))","v":0},{"$f":"IF(R300-D300-1<B301,0,IF(R300-D300-1<B302,D302/(B302-B301),0))","v":0},{"$f":"IF(S300-D300-1<B301,0,IF(S300-D300-1<B302,D302/(B302-B301),0))","v":0},{"$f":"IF(T300-D300-1<B301,0,IF(T300-D300-1<B302,D302/(B302-B301),0))","v":0},{"$f":"IF(U300-D300-1<B301,0,IF(U300-D300-1<B302,D302/(B302-B301),0))","v":0},{"$f":"IF(V300-D300-1<B301,0,IF(V300-D300-1<B302,D302/(B302-B301),0))","v":0},{"$f":"IF(W300-D300-1<B301,0,IF(W300-D300-1<B302,D302/(B302-B301),0))","v":0},{"$f":"IF(X300-D300-1<B301,0,IF(X300-D300-1<B302,D302/(B302-B301),0))","v":0},{"$f":"IF(Y300-D300-1<B301,0,IF(Y300-D300-1<B302,D302/(B302-B301),0))","v":0},{"$f":"IF(Z300-D300-1<B301,0,IF(Z300-D300-1<B302,D302/(B302-B301),0))","v":0},{"$f":"IF(AA300-D300-1<B301,0,IF(AA300-D300-1<B302,D302/(B302-B301),0))","v":0},{"$f":"IF(AB300-D300-1<B301,0,IF(AB300-D300-1<B302,D302/(B302-B301),0))","v":0},{"$f":"IF(AC300-D300-1<B301,0,IF(AC300-D300-1<B302,D302/(B302-B301),0))","v":0},{"$f":"IF(AD300-D300-1<B301,0,IF(AD300-D300-1<B302,D302/(B302-B301),0))","v":0},{"$f":"IF(AE300-D300-1<B301,0,IF(AE300-D300-1<B302,D302/(B302-B301),0))","v":0},{"$f":"IF(AF300-D300-1<B301,0,IF(AF300-D300-1<B302,D302/(B302-B301),0))","v":0},{"$f":"IF(AG300-D300-1<B301,0,IF(AG300-D300-1<B302,D302/(B302-B301),0))","v":0},{"$f":"IF(AH300-D300-1<B301,0,IF(AH300-D300-1<B302,D302/(B302-B301),0))","v":0},{"$f":"IF(AI300-D300-1<B301,0,IF(AI300-D300-1<B302,D302/(B302-B301),0))","v":0},{"$f":"IF(AJ300-D300-1<B301,0,IF(AJ300-D300-1<B302,D302/(B302-B301),0))","v":0},{"$f":"IF(AK300-D300-1<B301,0,IF(AK300-D300-1<B302,D302/(B302-B301),0))","v":0},{"$f":"IF(AL300-D300-1<B301,0,IF(AL300-D300-1<B302,D302/(B302-B301),0))","v":0},{"$f":"IF(AM300-D300-1<B301,0,IF(AM300-D300-1<B302,D302/(B302-B301),0))","v":0},{"$f":"IF(AN300-D300-1<B301,0,IF(AN300-D300-1<B302,D302/(B302-B301),0))","v":0},{"$f":"IF(AO300-D300-1<B301,0,IF(AO300-D300-1<B302,D302/(B302-B301),0))","v":0},{"$f":"IF(AP300-D300-1<B301,0,IF(AP300-D300-1<B302,D302/(B302-B301),0))","v":0},{"$f":"IF(AQ300-D300-1<B301,0,IF(AQ300-D300-1<B302,D302/(B302-B301),0))","v":0}]
[null,null,{"$f":"$C$12","v":"Interest"},null,{"$f":"$B303*D303","v":0},{"$f":"$B303*E303","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$13","v":"Total debt service"},{"$f":"D304+D305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$14","v":"PV of debt"},{"$f":"IF($B303>=$B304, D303, NPV($B304,E306:$BD306))","v":0},{"$f":"IF($B303>=$B304, E303, NPV($B304,F306:$BD306))","v":0},{"$f":"IF($B303>=$B304, F303, NPV($B304,G306:$BD306))","v":0},{"$f":"IF($B303>=$B304, G303, NPV($B304,H306:$BD306))","v":0},{"$f":"IF($B303>=$B304, H303, NPV($B304,I306:$BD306))","v":0},{"$f":"IF($B303>=$B304, I303, NPV($B304,J306:$BD306))","v":0},{"$f":"IF($B303>=$B304, J303, NPV($B304,K306:$BD306))","v":0},{"$f":"IF($B303>=$B304, K303, NPV($B304,L306:$BD306))","v":0},{"$f":"IF($B303>=$B304, L303, NPV($B304,M306:$BD306))","v":0},{"$f":"IF($B303>=$B304, M303, NPV($B304,N306:$BD306))","v":0},{"$f":"IF($B303>=$B304, N303, NPV($B304,O306:$BD306))","v":0},{"$f":"IF($B303>=$B304, O303, NPV($B304,P306:$BD306))","v":0},{"$f":"IF($B303>=$B304, P303, NPV($B304,Q306:$BD306))","v":0},{"$f":"IF($B303>=$B304, Q303, NPV($B304,R306:$BD306))","v":0},{"$f":"IF($B303>=$B304, R303, NPV($B304,S306:$BD306))","v":0},{"$f":"IF($B303>=$B304, S303, NPV($B304,T306:$BD306))","v":0},{"$f":"IF($B303>=$B304, T303, NPV($B304,U306:$BD306))","v":0},{"$f":"IF($B303>=$B304, U303, NPV($B304,V306:$BD306))","v":0},{"$f":"IF($B303>=$B304, V303, NPV($B304,W306:$BD306))","v":0},{"$f":"IF($B303>=$B304, W303, NPV($B304,X306:$BD306))","v":0},{"$f":"IF($B303>=$B304, X303, NPV($B304,Y306:$BD306))","v":0},{"$f":"IF($B303>=$B304, Y303, NPV($B304,Z306:$BD306))","v":0},{"$f":"IF($B303>=$B304, Z303, NPV($B304,AA306:$BD306))","v":0},{"$f":"IF($B303>=$B304, AA303, NPV($B304,AB306:$BD306))","v":0},{"$f":"IF($B303>=$B304, AB303, NPV($B304,AC306:$BD306))","v":0},{"$f":"IF($B303>=$B304, AC303, NPV($B304,AD306:$BD306))","v":0},{"$f":"IF($B303>=$B304, AD303, NPV($B304,AE306:$BD306))","v":0},{"$f":"IF($B303>=$B304, AE303, NPV($B304,AF306:$BD306))","v":0},{"$f":"IF($B303>=$B304, AF303, NPV($B304,AG306:$BD306))","v":0},{"$f":"IF($B303>=$B304, AG303, NPV($B304,AH306:$BD306))","v":0},{"$f":"IF($B303>=$B304, AH303, NPV($B304,AI306:$BD306))","v":0},{"$f":"IF($B303>=$B304, AI303, NPV($B304,AJ306:$BD306))","v":0},{"$f":"IF($B303>=$B304, AJ303, NPV($B304,AK306:$BD306))","v":0},{"$f":"IF($B303>=$B304, AK303, NPV($B304,AL306:$BD306))","v":0},{"$f":"IF($B303>=$B304, AL303, NPV($B304,AM306:$BD306))","v":0},{"$f":"IF($B303>=$B304, AM303, NPV($B304,AN306:$BD306))","v":0},{"$f":"IF($B303>=$B304, AN303, NPV($B304,AO306:$BD306))","v":0},{"$f":"IF($B303>=$B304, AO303, NPV($B304,AP306:$BD306))","v":0},{"$f":"IF($B303>=$B304, AP303, NPV($B304,AQ306:$BD306))","v":0},{"$f":"IF($B303>=$B304, AQ303, NPV($B304,AR306:$BD306))","v":0}]
[null,null,{"$f":"$C$15","v":"Grant element"},{"$f":"IF(D307=0,0,(1-D307/D303)*100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$16","v":"t-g>0"},{"$f":"IF(D41-B301>0,D41-B301,0)","v":0},{"$f":"IF(E41-B301>0,E41-B301,0)","v":1},{"$f":"IF(F41-B301>0,F41-B301,0)","v":2},{"$f":"IF(G41-B301>0,G41-B301,0)","v":3},{"$f":"IF(H41-B301>0,H41-B301,0)","v":4},{"$f":"IF(I41-B301>0,I41-B301,0)","v":5},{"$f":"IF(J41-B301>0,J41-B301,0)","v":6},{"$f":"IF(K41-B301>0,K41-B301,0)","v":7},{"$f":"IF(L41-B301>0,L41-B301,0)","v":8},{"$f":"IF(M41-B301>0,M41-B301,0)","v":9},{"$f":"IF(N41-B301>0,N41-B301,0)","v":10},{"$f":"IF(O41-B301>0,O41-B301,0)","v":11},{"$f":"IF(P41-B301>0,P41-B301,0)","v":12},{"$f":"IF(Q41-B301>0,Q41-B301,0)","v":13},{"$f":"IF(R41-B301>0,R41-B301,0)","v":14},{"$f":"IF(S41-B301>0,S41-B301,0)","v":15},{"$f":"IF(T41-B301>0,T41-B301,0)","v":16},{"$f":"IF(U41-B301>0,U41-B301,0)","v":17},{"$f":"IF(V41-B301>0,V41-B301,0)","v":18},{"$f":"IF(W41-B301>0,W41-B301,0)","v":19},{"$f":"IF(X41-B301>0,X41-B301,0)","v":20},{"$f":"IF(Y41-B301>0,Y41-B301,0)","v":21},{"$f":"IF(Z41-B301>0,Z41-B301,0)","v":22},{"$f":"IF(AA41-B301>0,AA41-B301,0)","v":23},{"$f":"IF(AB41-B301>0,AB41-B301,0)","v":24},{"$f":"IF(AC41-B301>0,AC41-B301,0)","v":25},{"$f":"IF(AD41-B301>0,AD41-B301,0)","v":26},{"$f":"IF(AE41-B301>0,AE41-B301,0)","v":27}]
[null,null,null,{"$f":"IF(D309=0,0,CHOOSE(D309,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":0},{"$f":"IF(E309=0,0,CHOOSE(E309,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":0},{"$f":"IF(F309=0,0,CHOOSE(F309,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":0},{"$f":"IF(G309=0,0,CHOOSE(G309,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":0},{"$f":"IF(H309=0,0,CHOOSE(H309,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":0},{"$f":"IF(I309=0,0,CHOOSE(I309,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":0},{"$f":"IF(J309=0,0,CHOOSE(J309,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":0},{"$f":"IF(K309=0,0,CHOOSE(K309,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":0},{"$f":"IF(L309=0,0,CHOOSE(L309,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":0},{"$f":"IF(M309=0,0,CHOOSE(M309,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":0},{"$f":"IF(N309=0,0,CHOOSE(N309,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":0},{"$f":"IF(O309=0,0,CHOOSE(O309,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":0},{"$f":"IF(P309=0,0,CHOOSE(P309,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":0},{"$f":"IF(Q309=0,0,CHOOSE(Q309,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":0},{"$f":"IF(R309=0,0,CHOOSE(R309,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":0},{"$f":"IF(S309=0,0,CHOOSE(S309,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":0},{"$f":"IF(T309=0,0,CHOOSE(T309,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":0},{"$f":"IF(U309=0,0,CHOOSE(U309,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":0},{"$f":"IF(V309=0,0,CHOOSE(V309,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":0},{"$f":"IF(W309=0,0,CHOOSE(W309,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":0},{"$f":"IF(X309=0,0,CHOOSE(X309,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":0},{"$f":"IF(Y309=0,0,CHOOSE(Y309,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":0},{"$f":"IF(Z309=0,0,CHOOSE(Z309,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":0},{"$f":"IF(AA309=0,0,CHOOSE(AA309,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":0},{"$f":"IF(AB309=0,0,CHOOSE(AB309,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":0},{"$f":"IF(AC309=0,0,CHOOSE(AC309,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":0},{"$f":"IF(AD309=0,0,CHOOSE(AD309,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":0},{"$f":"IF(AE309=0,0,CHOOSE(AE309,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":0}]
[null,null,{"$f":"$C$18","v":"t-m condition"},{"$f":"IF(D41-B302>0,D41-B302,0)","v":0},{"$f":"IF(E41-B302>0,E41-B302,0)","v":1},{"$f":"IF(F41-B302>0,F41-B302,0)","v":2},{"$f":"IF(G41-B302>0,G41-B302,0)","v":3},{"$f":"IF(H41-B302>0,H41-B302,0)","v":4},{"$f":"IF(I41-B302>0,I41-B302,0)","v":5},{"$f":"IF(J41-B302>0,J41-B302,0)","v":6},{"$f":"IF(K41-B302>0,K41-B302,0)","v":7},{"$f":"IF(L41-B302>0,L41-B302,0)","v":8},{"$f":"IF(M41-B302>0,M41-B302,0)","v":9},{"$f":"IF(N41-B302>0,N41-B302,0)","v":10},{"$f":"IF(O41-B302>0,O41-B302,0)","v":11},{"$f":"IF(P41-B302>0,P41-B302,0)","v":12},{"$f":"IF(Q41-B302>0,Q41-B302,0)","v":13},{"$f":"IF(R41-B302>0,R41-B302,0)","v":14},{"$f":"IF(S41-B302>0,S41-B302,0)","v":15},{"$f":"IF(T41-B302>0,T41-B302,0)","v":16},{"$f":"IF(U41-B302>0,U41-B302,0)","v":17},{"$f":"IF(V41-B302>0,V41-B302,0)","v":18},{"$f":"IF(W41-B302>0,W41-B302,0)","v":19},{"$f":"IF(X41-B302>0,X41-B302,0)","v":20},{"$f":"IF(Y41-B302>0,Y41-B302,0)","v":21},{"$f":"IF(Z41-B302>0,Z41-B302,0)","v":22},{"$f":"IF(AA41-B302>0,AA41-B302,0)","v":23},{"$f":"IF(AB41-B302>0,AB41-B302,0)","v":24},{"$f":"IF(AC41-B302>0,AC41-B302,0)","v":25},{"$f":"IF(AD41-B302>0,AD41-B302,0)","v":26},{"$f":"IF(AE41-B302>0,AE41-B302,0)","v":27}]
[null,null,null,{"$f":"IF(D311=0,0,CHOOSE(D311,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316))","v":0},{"$f":"IF(E311=0,0,CHOOSE(E311,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316))","v":0},{"$f":"IF(F311=0,0,CHOOSE(F311,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316))","v":0},{"$f":"IF(G311=0,0,CHOOSE(G311,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316))","v":0},{"$f":"IF(H311=0,0,CHOOSE(H311,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316))","v":0},{"$f":"IF(I311=0,0,CHOOSE(I311,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316))","v":0},{"$f":"IF(J311=0,0,CHOOSE(J311,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316))","v":0},{"$f":"IF(K311=0,0,CHOOSE(K311,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316))","v":0},{"$f":"IF(L311=0,0,CHOOSE(L311,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316))","v":0},{"$f":"IF(M311=0,0,CHOOSE(M311,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316))","v":0},{"$f":"IF(N311=0,0,CHOOSE(N311,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316))","v":0},{"$f":"IF(O311=0,0,CHOOSE(O311,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316))","v":0},{"$f":"IF(P311=0,0,CHOOSE(P311,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316))","v":0},{"$f":"IF(Q311=0,0,CHOOSE(Q311,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316))","v":0},{"$f":"IF(R311=0,0,CHOOSE(R311,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316))","v":0},{"$f":"IF(S311=0,0,CHOOSE(S311,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316))","v":0},{"$f":"IF(T311=0,0,CHOOSE(T311,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316))","v":0},{"$f":"IF(U311=0,0,CHOOSE(U311,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316))","v":0},{"$f":"IF(V311=0,0,CHOOSE(V311,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316))","v":0},{"$f":"IF(W311=0,0,CHOOSE(W311,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316))","v":0},{"$f":"IF(X311=0,0,CHOOSE(X311,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316))","v":0},{"$f":"IF(Y311=0,0,CHOOSE(Y311,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316))","v":0},{"$f":"IF(Z311=0,0,CHOOSE(Z311,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316))","v":0},{"$f":"IF(AA311=0,0,CHOOSE(AA311,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316))","v":0},{"$f":"IF(AB311=0,0,CHOOSE(AB311,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316))","v":0},{"$f":"IF(AC311=0,0,CHOOSE(AC311,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316))","v":0},{"$f":"IF(AD311=0,0,CHOOSE(AD311,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316))","v":0},{"$f":"IF(AE311=0,0,CHOOSE(AE311,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316))","v":0}]
[]
[{"$f":"+\"Output \"& PV_Base!A300&\"\"","v":"Output PC3"},null,null,{"$f":"D$7","v":2019},{"$f":"D314+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046]
[null,null,{"$f":"$C$22","v":"New forex borrowing (gross, USD)"},{"$f":"Ext_Debt_Data!F86","v":0},{"$f":"Ext_Debt_Data!G86","v":0},{"$f":"Ext_Debt_Data!H86","v":0},{"$f":"Ext_Debt_Data!I86","v":0},{"$f":"Ext_Debt_Data!J86","v":0},{"$f":"Ext_Debt_Data!K86","v":0},{"$f":"Ext_Debt_Data!L86","v":0},{"$f":"Ext_Debt_Data!M86","v":0},{"$f":"Ext_Debt_Data!N86","v":0},{"$f":"Ext_Debt_Data!O86","v":0},{"$f":"Ext_Debt_Data!P86","v":0},{"$f":"Ext_Debt_Data!Q86","v":0},{"$f":"Ext_Debt_Data!R86","v":0},{"$f":"Ext_Debt_Data!S86","v":0},{"$f":"Ext_Debt_Data!T86","v":0},{"$f":"Ext_Debt_Data!U86","v":0},{"$f":"Ext_Debt_Data!V86","v":0},{"$f":"Ext_Debt_Data!W86","v":0},{"$f":"Ext_Debt_Data!X86","v":0},{"$f":"Ext_Debt_Data!Y86","v":0},{"$f":"Ext_Debt_Data!Z86","v":0},{"$f":"Ext_Debt_Data!AA86","v":0},{"$f":"Ext_Debt_Data!AB86","v":0},{"$f":"Ext_Debt_Data!AC86","v":0},{"$f":"Ext_Debt_Data!AD86","v":0},{"$f":"Ext_Debt_Data!AE86","v":0},{"$f":"Ext_Debt_Data!AF86","v":0},{"$f":"Ext_Debt_Data!AG86","v":0}]
[null,null,{"$f":"$C$23","v":"cumulative"},{"$f":"D315","v":0},{"$f":"SUM(D315:E315)","v":0},{"$f":"SUM(D315:F315)","v":0},{"$f":"SUM(D315:G315)","v":0},{"$f":"SUM(D315:H315)","v":0},{"$f":"SUM(D315:I315)","v":0},{"$f":"SUM(D315:J315)","v":0},{"$f":"SUM(D315:K315)","v":0},{"$f":"SUM(D315:L315)","v":0},{"$f":"SUM(D315:M315)","v":0},{"$f":"SUM(D315:N315)","v":0},{"$f":"SUM(D315:O315)","v":0},{"$f":"SUM(D315:P315)","v":0},{"$f":"SUM(D315:Q315)","v":0},{"$f":"SUM(D315:R315)","v":0},{"$f":"SUM(D315:S315)","v":0},{"$f":"SUM(D315:T315)","v":0},{"$f":"SUM(D315:U315)","v":0},{"$f":"SUM(D315:V315)","v":0},{"$f":"SUM(D315:W315)","v":0},{"$f":"SUM(D315:X315)","v":0},{"$f":"SUM(D315:Y315)","v":0},{"$f":"SUM(D315:Z315)","v":0},{"$f":"SUM(D315:AA315)","v":0},{"$f":"SUM(D315:AB315)","v":0},{"$f":"SUM(D315:AC315)","v":0},{"$f":"SUM(D315:AD315)","v":0},{"$f":"SUM(D315:AE315)","v":0}]
[null,null,{"$f":"$C$24","v":"Stock of new forex debt (in USD)"},{"$f":"D315-D321","v":{"$error":"#DIV/0!"}},{"$f":"D317+E315-E321","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"+TEXT(C307,\"#\")&\"   \"&TEXT(A300,\"#\")","v":"PV of debt   PC3"},{"$f":"IF($B303>=$B304,D315,D315*D307/100)","v":0},{"$f":"IF($B303>=$B304,D318-E321+E315,D318*(1+$B304)-E319+E315*$D307/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B303>=$B304,E318-F321+F315,E318*(1+$B304)-F319+F315*$D307/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B303>=$B304,F318-G321+G315,F318*(1+$B304)-G319+G315*$D307/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B303>=$B304,G318-H321+H315,G318*(1+$B304)-H319+H315*$D307/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B303>=$B304,H318-I321+I315,H318*(1+$B304)-I319+I315*$D307/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B303>=$B304,I318-J321+J315,I318*(1+$B304)-J319+J315*$D307/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B303>=$B304,J318-K321+K315,J318*(1+$B304)-K319+K315*$D307/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B303>=$B304,K318-L321+L315,K318*(1+$B304)-L319+L315*$D307/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B303>=$B304,L318-M321+M315,L318*(1+$B304)-M319+M315*$D307/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B303>=$B304,M318-N321+N315,M318*(1+$B304)-N319+N315*$D307/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B303>=$B304,N318-O321+O315,N318*(1+$B304)-O319+O315*$D307/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B303>=$B304,O318-P321+P315,O318*(1+$B304)-P319+P315*$D307/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B303>=$B304,P318-Q321+Q315,P318*(1+$B304)-Q319+Q315*$D307/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B303>=$B304,Q318-R321+R315,Q318*(1+$B304)-R319+R315*$D307/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B303>=$B304,R318-S321+S315,R318*(1+$B304)-S319+S315*$D307/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B303>=$B304,S318-T321+T315,S318*(1+$B304)-T319+T315*$D307/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B303>=$B304,T318-U321+U315,T318*(1+$B304)-U319+U315*$D307/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B303>=$B304,U318-V321+V315,U318*(1+$B304)-V319+V315*$D307/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B303>=$B304,V318-W321+W315,V318*(1+$B304)-W319+W315*$D307/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B303>=$B304,W318-X321+X315,W318*(1+$B304)-X319+X315*$D307/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B303>=$B304,X318-Y321+Y315,X318*(1+$B304)-Y319+Y315*$D307/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B303>=$B304,Y318-Z321+Z315,Y318*(1+$B304)-Z319+Z315*$D307/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B303>=$B304,Z318-AA321+AA315,Z318*(1+$B304)-AA319+AA315*$D307/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B303>=$B304,AA318-AB321+AB315,AA318*(1+$B304)-AB319+AB315*$D307/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B303>=$B304,AB318-AC321+AC315,AB318*(1+$B304)-AC319+AC315*$D307/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B303>=$B304,AC318-AD321+AD315,AC318*(1+$B304)-AD319+AD315*$D307/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B303>=$B304,AD318-AE321+AE315,AD318*(1+$B304)-AE319+AE315*$D307/100)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$26","v":"Total debt service (in USD)"},{"$f":"D320+D321","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"$C$27","v":"Interest"},null,{"$f":"$B303*D317","v":{"$error":"#DIV/0!"}},{"$f":"$B303*E317","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"$C$28","v":"Amortization"},{"$f":"(D310-D312)/(B302-B301)","v":{"$error":"#DIV/0!"}},{"$f":"(E310-E312)/(B302-B301)","v":{"$error":"#DIV/0!"}},{"$f":"(F310-F312)/(B302-B301)","v":{"$error":"#DIV/0!"}},{"$f":"(G310-G312)/(B302-B301)","v":{"$error":"#DIV/0!"}},{"$f":"(H310-H312)/(B302-B301)","v":{"$error":"#DIV/0!"}},{"$f":"(I310-I312)/(B302-B301)","v":{"$error":"#DIV/0!"}},{"$f":"(J310-J312)/(B302-B301)","v":{"$error":"#DIV/0!"}},{"$f":"(K310-K312)/(B302-B301)","v":{"$error":"#DIV/0!"}},{"$f":"(L310-L312)/(B302-B301)","v":{"$error":"#DIV/0!"}},{"$f":"(M310-M312)/(B302-B301)","v":{"$error":"#DIV/0!"}},{"$f":"(N310-N312)/(B302-B301)","v":{"$error":"#DIV/0!"}},{"$f":"(O310-O312)/(B302-B301)","v":{"$error":"#DIV/0!"}},{"$f":"(P310-P312)/(B302-B301)","v":{"$error":"#DIV/0!"}},{"$f":"(Q310-Q312)/(B302-B301)","v":{"$error":"#DIV/0!"}},{"$f":"(R310-R312)/(B302-B301)","v":{"$error":"#DIV/0!"}},{"$f":"(S310-S312)/(B302-B301)","v":{"$error":"#DIV/0!"}},{"$f":"(T310-T312)/(B302-B301)","v":{"$error":"#DIV/0!"}},{"$f":"(U310-U312)/(B302-B301)","v":{"$error":"#DIV/0!"}},{"$f":"(V310-V312)/(B302-B301)","v":{"$error":"#DIV/0!"}},{"$f":"(W310-W312)/(B302-B301)","v":{"$error":"#DIV/0!"}},{"$f":"(X310-X312)/(B302-B301)","v":{"$error":"#DIV/0!"}},{"$f":"(Y310-Y312)/(B302-B301)","v":{"$error":"#DIV/0!"}},{"$f":"(Z310-Z312)/(B302-B301)","v":{"$error":"#DIV/0!"}},{"$f":"(AA310-AA312)/(B302-B301)","v":{"$error":"#DIV/0!"}},{"$f":"(AB310-AB312)/(B302-B301)","v":{"$error":"#DIV/0!"}},{"$f":"(AC310-AC312)/(B302-B301)","v":{"$error":"#DIV/0!"}},{"$f":"(AD310-AD312)/(B302-B301)","v":{"$error":"#DIV/0!"}},{"$f":"(AE310-AE312)/(B302-B301)","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[{"$f":"+'Input 4 - External Financing'!B25","v":"PC4"},null,null,{"$f":"D$41","v":0},{"$f":"E$41","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& PV_Base!A326&\"\"","v":"Grace PC4"},{"$f":"'Input 4 - External Financing'!G25","v":0},null,{"$f":"D$42","v":2019},{"$f":"E$42","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
[{"$f":"+\"Maturity \"& PV_Base!A326&\"\"","v":"Maturity PC4"},{"$f":"'Input 4 - External Financing'!H25","v":0},{"$f":"$C$9","v":"Base"},100]
[{"$f":"+\"Interest \"& PV_Base!A326&\"\"","v":"Interest PC4"},{"$f":"'Input 4 - External Financing'!F25","v":0},{"$f":"$C$10","v":"Debt stock"},{"$f":"D328-D330","v":100},{"$f":"D329-E330","v":100},{"$f":"E329-F330","v":100},{"$f":"F329-G330","v":100},{"$f":"G329-H330","v":100},{"$f":"H329-I330","v":100},{"$f":"I329-J330","v":100},{"$f":"J329-K330","v":100},{"$f":"K329-L330","v":100},{"$f":"L329-M330","v":100},{"$f":"M329-N330","v":100},{"$f":"N329-O330","v":100},{"$f":"O329-P330","v":100},{"$f":"P329-Q330","v":100},{"$f":"Q329-R330","v":100},{"$f":"R329-S330","v":100},{"$f":"S329-T330","v":100},{"$f":"T329-U330","v":100},{"$f":"U329-V330","v":100},{"$f":"V329-W330","v":100},{"$f":"W329-X330","v":100},{"$f":"X329-Y330","v":100},{"$f":"Y329-Z330","v":100},{"$f":"Z329-AA330","v":100},{"$f":"AA329-AB330","v":100},{"$f":"AB329-AC330","v":100},{"$f":"AC329-AD330","v":100},{"$f":"AD329-AE330","v":100},{"$f":"AE329-AF330","v":100},{"$f":"AF329-AG330","v":100},{"$f":"AG329-AH330","v":100},{"$f":"AH329-AI330","v":100},{"$f":"AI329-AJ330","v":100},{"$f":"AJ329-AK330","v":100},{"$f":"AK329-AL330","v":100},{"$f":"AL329-AM330","v":100},{"$f":"AM329-AN330","v":100},{"$f":"AN329-AO330","v":100},{"$f":"AO329-AP330","v":100},{"$f":"AP329-AQ330","v":100}]
[{"$f":"+\"Discount \"& PV_Base!A326&\"\"","v":"Discount PC4"},{"$f":"'Input 4 - External Financing'!E25","v":0.05},{"$f":"$C$11","v":"Amortization"},{"$f":"IF(D326-D326-1<B327,0,IF(D326-D326-1<B328,D328/(B328-B327),0))","v":0},{"$f":"IF(E326-D326-1<B327,0,IF(E326-D326-1<B328,D328/(B328-B327),0))","v":0},{"$f":"IF(F326-D326-1<B327,0,IF(F326-D326-1<B328,D328/(B328-B327),0))","v":0},{"$f":"IF(G326-D326-1<B327,0,IF(G326-D326-1<B328,D328/(B328-B327),0))","v":0},{"$f":"IF(H326-D326-1<B327,0,IF(H326-D326-1<B328,D328/(B328-B327),0))","v":0},{"$f":"IF(I326-D326-1<B327,0,IF(I326-D326-1<B328,D328/(B328-B327),0))","v":0},{"$f":"IF(J326-D326-1<B327,0,IF(J326-D326-1<B328,D328/(B328-B327),0))","v":0},{"$f":"IF(K326-D326-1<B327,0,IF(K326-D326-1<B328,D328/(B328-B327),0))","v":0},{"$f":"IF(L326-D326-1<B327,0,IF(L326-D326-1<B328,D328/(B328-B327),0))","v":0},{"$f":"IF(M326-D326-1<B327,0,IF(M326-D326-1<B328,D328/(B328-B327),0))","v":0},{"$f":"IF(N326-D326-1<B327,0,IF(N326-D326-1<B328,D328/(B328-B327),0))","v":0},{"$f":"IF(O326-D326-1<B327,0,IF(O326-D326-1<B328,D328/(B328-B327),0))","v":0},{"$f":"IF(P326-D326-1<B327,0,IF(P326-D326-1<B328,D328/(B328-B327),0))","v":0},{"$f":"IF(Q326-D326-1<B327,0,IF(Q326-D326-1<B328,D328/(B328-B327),0))","v":0},{"$f":"IF(R326-D326-1<B327,0,IF(R326-D326-1<B328,D328/(B328-B327),0))","v":0},{"$f":"IF(S326-D326-1<B327,0,IF(S326-D326-1<B328,D328/(B328-B327),0))","v":0},{"$f":"IF(T326-D326-1<B327,0,IF(T326-D326-1<B328,D328/(B328-B327),0))","v":0},{"$f":"IF(U326-D326-1<B327,0,IF(U326-D326-1<B328,D328/(B328-B327),0))","v":0},{"$f":"IF(V326-D326-1<B327,0,IF(V326-D326-1<B328,D328/(B328-B327),0))","v":0},{"$f":"IF(W326-D326-1<B327,0,IF(W326-D326-1<B328,D328/(B328-B327),0))","v":0},{"$f":"IF(X326-D326-1<B327,0,IF(X326-D326-1<B328,D328/(B328-B327),0))","v":0},{"$f":"IF(Y326-D326-1<B327,0,IF(Y326-D326-1<B328,D328/(B328-B327),0))","v":0},{"$f":"IF(Z326-D326-1<B327,0,IF(Z326-D326-1<B328,D328/(B328-B327),0))","v":0},{"$f":"IF(AA326-D326-1<B327,0,IF(AA326-D326-1<B328,D328/(B328-B327),0))","v":0},{"$f":"IF(AB326-D326-1<B327,0,IF(AB326-D326-1<B328,D328/(B328-B327),0))","v":0},{"$f":"IF(AC326-D326-1<B327,0,IF(AC326-D326-1<B328,D328/(B328-B327),0))","v":0},{"$f":"IF(AD326-D326-1<B327,0,IF(AD326-D326-1<B328,D328/(B328-B327),0))","v":0},{"$f":"IF(AE326-D326-1<B327,0,IF(AE326-D326-1<B328,D328/(B328-B327),0))","v":0},{"$f":"IF(AF326-D326-1<B327,0,IF(AF326-D326-1<B328,D328/(B328-B327),0))","v":0},{"$f":"IF(AG326-D326-1<B327,0,IF(AG326-D326-1<B328,D328/(B328-B327),0))","v":0},{"$f":"IF(AH326-D326-1<B327,0,IF(AH326-D326-1<B328,D328/(B328-B327),0))","v":0},{"$f":"IF(AI326-D326-1<B327,0,IF(AI326-D326-1<B328,D328/(B328-B327),0))","v":0},{"$f":"IF(AJ326-D326-1<B327,0,IF(AJ326-D326-1<B328,D328/(B328-B327),0))","v":0},{"$f":"IF(AK326-D326-1<B327,0,IF(AK326-D326-1<B328,D328/(B328-B327),0))","v":0},{"$f":"IF(AL326-D326-1<B327,0,IF(AL326-D326-1<B328,D328/(B328-B327),0))","v":0},{"$f":"IF(AM326-D326-1<B327,0,IF(AM326-D326-1<B328,D328/(B328-B327),0))","v":0},{"$f":"IF(AN326-D326-1<B327,0,IF(AN326-D326-1<B328,D328/(B328-B327),0))","v":0},{"$f":"IF(AO326-D326-1<B327,0,IF(AO326-D326-1<B328,D328/(B328-B327),0))","v":0},{"$f":"IF(AP326-D326-1<B327,0,IF(AP326-D326-1<B328,D328/(B328-B327),0))","v":0},{"$f":"IF(AQ326-D326-1<B327,0,IF(AQ326-D326-1<B328,D328/(B328-B327),0))","v":0}]
[null,null,{"$f":"$C$12","v":"Interest"},null,{"$f":"$B329*D329","v":0},{"$f":"$B329*E329","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$13","v":"Total debt service"},{"$f":"D330+D331","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$14","v":"PV of debt"},{"$f":"IF($B329>=$B330, D329, NPV($B330,E332:$BD332))","v":0},{"$f":"IF($B329>=$B330, E329, NPV($B330,F332:$BD332))","v":0},{"$f":"IF($B329>=$B330, F329, NPV($B330,G332:$BD332))","v":0},{"$f":"IF($B329>=$B330, G329, NPV($B330,H332:$BD332))","v":0},{"$f":"IF($B329>=$B330, H329, NPV($B330,I332:$BD332))","v":0},{"$f":"IF($B329>=$B330, I329, NPV($B330,J332:$BD332))","v":0},{"$f":"IF($B329>=$B330, J329, NPV($B330,K332:$BD332))","v":0},{"$f":"IF($B329>=$B330, K329, NPV($B330,L332:$BD332))","v":0},{"$f":"IF($B329>=$B330, L329, NPV($B330,M332:$BD332))","v":0},{"$f":"IF($B329>=$B330, M329, NPV($B330,N332:$BD332))","v":0},{"$f":"IF($B329>=$B330, N329, NPV($B330,O332:$BD332))","v":0},{"$f":"IF($B329>=$B330, O329, NPV($B330,P332:$BD332))","v":0},{"$f":"IF($B329>=$B330, P329, NPV($B330,Q332:$BD332))","v":0},{"$f":"IF($B329>=$B330, Q329, NPV($B330,R332:$BD332))","v":0},{"$f":"IF($B329>=$B330, R329, NPV($B330,S332:$BD332))","v":0},{"$f":"IF($B329>=$B330, S329, NPV($B330,T332:$BD332))","v":0},{"$f":"IF($B329>=$B330, T329, NPV($B330,U332:$BD332))","v":0},{"$f":"IF($B329>=$B330, U329, NPV($B330,V332:$BD332))","v":0},{"$f":"IF($B329>=$B330, V329, NPV($B330,W332:$BD332))","v":0},{"$f":"IF($B329>=$B330, W329, NPV($B330,X332:$BD332))","v":0},{"$f":"IF($B329>=$B330, X329, NPV($B330,Y332:$BD332))","v":0},{"$f":"IF($B329>=$B330, Y329, NPV($B330,Z332:$BD332))","v":0},{"$f":"IF($B329>=$B330, Z329, NPV($B330,AA332:$BD332))","v":0},{"$f":"IF($B329>=$B330, AA329, NPV($B330,AB332:$BD332))","v":0},{"$f":"IF($B329>=$B330, AB329, NPV($B330,AC332:$BD332))","v":0},{"$f":"IF($B329>=$B330, AC329, NPV($B330,AD332:$BD332))","v":0},{"$f":"IF($B329>=$B330, AD329, NPV($B330,AE332:$BD332))","v":0},{"$f":"IF($B329>=$B330, AE329, NPV($B330,AF332:$BD332))","v":0},{"$f":"IF($B329>=$B330, AF329, NPV($B330,AG332:$BD332))","v":0},{"$f":"IF($B329>=$B330, AG329, NPV($B330,AH332:$BD332))","v":0},{"$f":"IF($B329>=$B330, AH329, NPV($B330,AI332:$BD332))","v":0},{"$f":"IF($B329>=$B330, AI329, NPV($B330,AJ332:$BD332))","v":0},{"$f":"IF($B329>=$B330, AJ329, NPV($B330,AK332:$BD332))","v":0},{"$f":"IF($B329>=$B330, AK329, NPV($B330,AL332:$BD332))","v":0},{"$f":"IF($B329>=$B330, AL329, NPV($B330,AM332:$BD332))","v":0},{"$f":"IF($B329>=$B330, AM329, NPV($B330,AN332:$BD332))","v":0},{"$f":"IF($B329>=$B330, AN329, NPV($B330,AO332:$BD332))","v":0},{"$f":"IF($B329>=$B330, AO329, NPV($B330,AP332:$BD332))","v":0},{"$f":"IF($B329>=$B330, AP329, NPV($B330,AQ332:$BD332))","v":0},{"$f":"IF($B329>=$B330, AQ329, NPV($B330,AR332:$BD332))","v":0}]
[null,null,{"$f":"$C$15","v":"Grant element"},{"$f":"IF(D333=0,0,(1-D333/D329)*100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$16","v":"t-g>0"},{"$f":"IF(D326-$B327>0,D326-$B327,0)","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27]
[null,null,null,{"$f":"IF(D335=0,0,CHOOSE(D335,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342,AF342))","v":0},{"$f":"IF(E335=0,0,CHOOSE(E335,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342,AF342))","v":0},{"$f":"IF(F335=0,0,CHOOSE(F335,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342,AF342))","v":0},{"$f":"IF(G335=0,0,CHOOSE(G335,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342,AF342))","v":0},{"$f":"IF(H335=0,0,CHOOSE(H335,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342,AF342))","v":0},{"$f":"IF(I335=0,0,CHOOSE(I335,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342,AF342))","v":0},{"$f":"IF(J335=0,0,CHOOSE(J335,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342,AF342))","v":0},{"$f":"IF(K335=0,0,CHOOSE(K335,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342,AF342))","v":0},{"$f":"IF(L335=0,0,CHOOSE(L335,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342,AF342))","v":0},{"$f":"IF(M335=0,0,CHOOSE(M335,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342,AF342))","v":0},{"$f":"IF(N335=0,0,CHOOSE(N335,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342,AF342))","v":0},{"$f":"IF(O335=0,0,CHOOSE(O335,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342,AF342))","v":0},{"$f":"IF(P335=0,0,CHOOSE(P335,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342,AF342))","v":0},{"$f":"IF(Q335=0,0,CHOOSE(Q335,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342,AF342))","v":0},{"$f":"IF(R335=0,0,CHOOSE(R335,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342,AF342))","v":0},{"$f":"IF(S335=0,0,CHOOSE(S335,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342,AF342))","v":0},{"$f":"IF(T335=0,0,CHOOSE(T335,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342,AF342))","v":0},{"$f":"IF(U335=0,0,CHOOSE(U335,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342,AF342))","v":0},{"$f":"IF(V335=0,0,CHOOSE(V335,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342,AF342))","v":0},{"$f":"IF(W335=0,0,CHOOSE(W335,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342,AF342))","v":0},{"$f":"IF(X335=0,0,CHOOSE(X335,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342,AF342))","v":0},{"$f":"IF(Y335=0,0,CHOOSE(Y335,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342,AF342))","v":0},{"$f":"IF(Z335=0,0,CHOOSE(Z335,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342,AF342))","v":0},{"$f":"IF(AA335=0,0,CHOOSE(AA335,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342,AF342))","v":0},{"$f":"IF(AB335=0,0,CHOOSE(AB335,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342,AF342))","v":0},{"$f":"IF(AC335=0,0,CHOOSE(AC335,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342,AF342))","v":0},{"$f":"IF(AD335=0,0,CHOOSE(AD335,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342,AF342))","v":0},{"$f":"IF(AE335=0,0,CHOOSE(AE335,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342,AF342))","v":0}]
[null,null,{"$f":"$C$18","v":"t-m condition"},{"$f":"IF(D326-$B328>0,D326-$B328,0)","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27]
[null,null,null,{"$f":"IF(D337=0,0,CHOOSE(D337,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342))","v":0},{"$f":"IF(E337=0,0,CHOOSE(E337,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342))","v":0},{"$f":"IF(F337=0,0,CHOOSE(F337,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342))","v":0},{"$f":"IF(G337=0,0,CHOOSE(G337,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342))","v":0},{"$f":"IF(H337=0,0,CHOOSE(H337,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342))","v":0},{"$f":"IF(I337=0,0,CHOOSE(I337,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342))","v":0},{"$f":"IF(J337=0,0,CHOOSE(J337,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342))","v":0},{"$f":"IF(K337=0,0,CHOOSE(K337,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342))","v":0},{"$f":"IF(L337=0,0,CHOOSE(L337,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342))","v":0},{"$f":"IF(M337=0,0,CHOOSE(M337,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342))","v":0},{"$f":"IF(N337=0,0,CHOOSE(N337,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342))","v":0},{"$f":"IF(O337=0,0,CHOOSE(O337,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342))","v":0},{"$f":"IF(P337=0,0,CHOOSE(P337,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342))","v":0},{"$f":"IF(Q337=0,0,CHOOSE(Q337,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342))","v":0},{"$f":"IF(R337=0,0,CHOOSE(R337,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342))","v":0},{"$f":"IF(S337=0,0,CHOOSE(S337,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342))","v":0},{"$f":"IF(T337=0,0,CHOOSE(T337,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342))","v":0},{"$f":"IF(U337=0,0,CHOOSE(U337,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342))","v":0},{"$f":"IF(V337=0,0,CHOOSE(V337,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342))","v":0},{"$f":"IF(W337=0,0,CHOOSE(W337,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342))","v":0},{"$f":"IF(X337=0,0,CHOOSE(X337,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342))","v":0},{"$f":"IF(Y337=0,0,CHOOSE(Y337,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342))","v":0},{"$f":"IF(Z337=0,0,CHOOSE(Z337,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342))","v":0},{"$f":"IF(AA337=0,0,CHOOSE(AA337,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342))","v":0},{"$f":"IF(AB337=0,0,CHOOSE(AB337,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342))","v":0},{"$f":"IF(AC337=0,0,CHOOSE(AC337,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342))","v":0},{"$f":"IF(AD337=0,0,CHOOSE(AD337,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342))","v":0},{"$f":"IF(AE337=0,0,CHOOSE(AE337,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342))","v":0}]
[]
[{"$f":"+\"Output \"& PV_Base!A326&\"\"","v":"Output PC4"},null,null,{"$f":"D$7","v":2019},{"$f":"D340+1","v":2020},{"$f":"E340+1","v":2021},{"$f":"F340+1","v":2022},{"$f":"G340+1","v":2023},{"$f":"H340+1","v":2024},{"$f":"I340+1","v":2025},{"$f":"J340+1","v":2026},{"$f":"K340+1","v":2027},{"$f":"L340+1","v":2028},{"$f":"M340+1","v":2029},{"$f":"N340+1","v":2030},{"$f":"O340+1","v":2031},{"$f":"P340+1","v":2032},{"$f":"Q340+1","v":2033},{"$f":"R340+1","v":2034},{"$f":"S340+1","v":2035},{"$f":"T340+1","v":2036},{"$f":"U340+1","v":2037},{"$f":"V340+1","v":2038},{"$f":"W340+1","v":2039},{"$f":"X340+1","v":2040},{"$f":"Y340+1","v":2041},{"$f":"Z340+1","v":2042},{"$f":"AA340+1","v":2043},{"$f":"AB340+1","v":2044},{"$f":"AC340+1","v":2045},{"$f":"AD340+1","v":2046}]
[null,null,{"$f":"$C$22","v":"New forex borrowing (gross, USD)"},{"$f":"Ext_Debt_Data!F87","v":0},{"$f":"Ext_Debt_Data!G87","v":0},{"$f":"Ext_Debt_Data!H87","v":0},{"$f":"Ext_Debt_Data!I87","v":0},{"$f":"Ext_Debt_Data!J87","v":0},{"$f":"Ext_Debt_Data!K87","v":0},{"$f":"Ext_Debt_Data!L87","v":0},{"$f":"Ext_Debt_Data!M87","v":0},{"$f":"Ext_Debt_Data!N87","v":0},{"$f":"Ext_Debt_Data!O87","v":0},{"$f":"Ext_Debt_Data!P87","v":0},{"$f":"Ext_Debt_Data!Q87","v":0},{"$f":"Ext_Debt_Data!R87","v":0},{"$f":"Ext_Debt_Data!S87","v":0},{"$f":"Ext_Debt_Data!T87","v":0},{"$f":"Ext_Debt_Data!U87","v":0},{"$f":"Ext_Debt_Data!V87","v":0},{"$f":"Ext_Debt_Data!W87","v":0},{"$f":"Ext_Debt_Data!X87","v":0},{"$f":"Ext_Debt_Data!Y87","v":0},{"$f":"Ext_Debt_Data!Z87","v":0},{"$f":"Ext_Debt_Data!AA87","v":0},{"$f":"Ext_Debt_Data!AB87","v":0},{"$f":"Ext_Debt_Data!AC87","v":0},{"$f":"Ext_Debt_Data!AD87","v":0},{"$f":"Ext_Debt_Data!AE87","v":0},{"$f":"Ext_Debt_Data!AF87","v":0},{"$f":"Ext_Debt_Data!AG87","v":0}]
[null,null,{"$f":"$C$23","v":"cumulative"},{"$f":"D341","v":0},{"$f":"SUM(D341:E341)","v":0},{"$f":"SUM(D341:F341)","v":0},{"$f":"SUM(D341:G341)","v":0},{"$f":"SUM(D341:H341)","v":0},{"$f":"SUM(D341:I341)","v":0},{"$f":"SUM(D341:J341)","v":0},{"$f":"SUM(D341:K341)","v":0},{"$f":"SUM(D341:L341)","v":0},{"$f":"SUM(D341:M341)","v":0},{"$f":"SUM(D341:N341)","v":0},{"$f":"SUM(D341:O341)","v":0},{"$f":"SUM(D341:P341)","v":0},{"$f":"SUM(D341:Q341)","v":0},{"$f":"SUM(D341:R341)","v":0},{"$f":"SUM(D341:S341)","v":0},{"$f":"SUM(D341:T341)","v":0},{"$f":"SUM(D341:U341)","v":0},{"$f":"SUM(D341:V341)","v":0},{"$f":"SUM(D341:W341)","v":0},{"$f":"SUM(D341:X341)","v":0},{"$f":"SUM(D341:Y341)","v":0},{"$f":"SUM(D341:Z341)","v":0},{"$f":"SUM(D341:AA341)","v":0},{"$f":"SUM(D341:AB341)","v":0},{"$f":"SUM(D341:AC341)","v":0},{"$f":"SUM(D341:AD341)","v":0},{"$f":"SUM(D341:AE341)","v":0}]
[null,null,{"$f":"$C$24","v":"Stock of new forex debt (in USD)"},{"$f":"D341-D347","v":{"$error":"#DIV/0!"}},{"$f":"D343+E341-E347","v":{"$error":"#DIV/0!"}},{"$f":"E343+F341-F347","v":{"$error":"#DIV/0!"}},{"$f":"F343+G341-G347","v":{"$error":"#DIV/0!"}},{"$f":"G343+H341-H347","v":{"$error":"#DIV/0!"}},{"$f":"H343+I341-I347","v":{"$error":"#DIV/0!"}},{"$f":"I343+J341-J347","v":{"$error":"#DIV/0!"}},{"$f":"J343+K341-K347","v":{"$error":"#DIV/0!"}},{"$f":"K343+L341-L347","v":{"$error":"#DIV/0!"}},{"$f":"L343+M341-M347","v":{"$error":"#DIV/0!"}},{"$f":"M343+N341-N347","v":{"$error":"#DIV/0!"}},{"$f":"N343+O341-O347","v":{"$error":"#DIV/0!"}},{"$f":"O343+P341-P347","v":{"$error":"#DIV/0!"}},{"$f":"P343+Q341-Q347","v":{"$error":"#DIV/0!"}},{"$f":"Q343+R341-R347","v":{"$error":"#DIV/0!"}},{"$f":"R343+S341-S347","v":{"$error":"#DIV/0!"}},{"$f":"S343+T341-T347","v":{"$error":"#DIV/0!"}},{"$f":"T343+U341-U347","v":{"$error":"#DIV/0!"}},{"$f":"U343+V341-V347","v":{"$error":"#DIV/0!"}},{"$f":"V343+W341-W347","v":{"$error":"#DIV/0!"}},{"$f":"W343+X341-X347","v":{"$error":"#DIV/0!"}},{"$f":"X343+Y341-Y347","v":{"$error":"#DIV/0!"}},{"$f":"Y343+Z341-Z347","v":{"$error":"#DIV/0!"}},{"$f":"Z343+AA341-AA347","v":{"$error":"#DIV/0!"}},{"$f":"AA343+AB341-AB347","v":{"$error":"#DIV/0!"}},{"$f":"AB343+AC341-AC347","v":{"$error":"#DIV/0!"}},{"$f":"AC343+AD341-AD347","v":{"$error":"#DIV/0!"}},{"$f":"AD343+AE341-AE347","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"+TEXT(C333,\"#\")&\"   \"&TEXT(A326,\"#\")","v":"PV of debt   PC4"},{"$f":"IF($B329>=$B330,D341,D341*D333/100)","v":0},{"$f":"IF($B329>=$B330,D344-E347+E341,D344*(1+$B330)-E345+E341*$D333/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B329>=$B330,E344-F347+F341,E344*(1+$B330)-F345+F341*$D333/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B329>=$B330,F344-G347+G341,F344*(1+$B330)-G345+G341*$D333/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B329>=$B330,G344-H347+H341,G344*(1+$B330)-H345+H341*$D333/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B329>=$B330,H344-I347+I341,H344*(1+$B330)-I345+I341*$D333/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B329>=$B330,I344-J347+J341,I344*(1+$B330)-J345+J341*$D333/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B329>=$B330,J344-K347+K341,J344*(1+$B330)-K345+K341*$D333/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B329>=$B330,K344-L347+L341,K344*(1+$B330)-L345+L341*$D333/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B329>=$B330,L344-M347+M341,L344*(1+$B330)-M345+M341*$D333/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B329>=$B330,M344-N347+N341,M344*(1+$B330)-N345+N341*$D333/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B329>=$B330,N344-O347+O341,N344*(1+$B330)-O345+O341*$D333/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B329>=$B330,O344-P347+P341,O344*(1+$B330)-P345+P341*$D333/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B329>=$B330,P344-Q347+Q341,P344*(1+$B330)-Q345+Q341*$D333/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B329>=$B330,Q344-R347+R341,Q344*(1+$B330)-R345+R341*$D333/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B329>=$B330,R344-S347+S341,R344*(1+$B330)-S345+S341*$D333/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B329>=$B330,S344-T347+T341,S344*(1+$B330)-T345+T341*$D333/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B329>=$B330,T344-U347+U341,T344*(1+$B330)-U345+U341*$D333/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B329>=$B330,U344-V347+V341,U344*(1+$B330)-V345+V341*$D333/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B329>=$B330,V344-W347+W341,V344*(1+$B330)-W345+W341*$D333/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B329>=$B330,W344-X347+X341,W344*(1+$B330)-X345+X341*$D333/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B329>=$B330,X344-Y347+Y341,X344*(1+$B330)-Y345+Y341*$D333/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B329>=$B330,Y344-Z347+Z341,Y344*(1+$B330)-Z345+Z341*$D333/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B329>=$B330,Z344-AA347+AA341,Z344*(1+$B330)-AA345+AA341*$D333/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B329>=$B330,AA344-AB347+AB341,AA344*(1+$B330)-AB345+AB341*$D333/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B329>=$B330,AB344-AC347+AC341,AB344*(1+$B330)-AC345+AC341*$D333/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B329>=$B330,AC344-AD347+AD341,AC344*(1+$B330)-AD345+AD341*$D333/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B329>=$B330,AD344-AE347+AE341,AD344*(1+$B330)-AE345+AE341*$D333/100)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$26","v":"Total debt service (in USD)"},{"$f":"D346+D347","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"$C$27","v":"Interest"},null,{"$f":"$B329*D343","v":{"$error":"#DIV/0!"}},{"$f":"$B329*E343","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"$C$28","v":"Amortization"},{"$f":"(D336-D338)/(B328-B327)","v":{"$error":"#DIV/0!"}},{"$f":"(E336-E338)/(B328-B327)","v":{"$error":"#DIV/0!"}},{"$f":"(F336-F338)/(B328-B327)","v":{"$error":"#DIV/0!"}},{"$f":"(G336-G338)/(B328-B327)","v":{"$error":"#DIV/0!"}},{"$f":"(H336-H338)/(B328-B327)","v":{"$error":"#DIV/0!"}},{"$f":"(I336-I338)/(B328-B327)","v":{"$error":"#DIV/0!"}},{"$f":"(J336-J338)/(B328-B327)","v":{"$error":"#DIV/0!"}},{"$f":"(K336-K338)/(B328-B327)","v":{"$error":"#DIV/0!"}},{"$f":"(L336-L338)/(B328-B327)","v":{"$error":"#DIV/0!"}},{"$f":"(M336-M338)/(B328-B327)","v":{"$error":"#DIV/0!"}},{"$f":"(N336-N338)/(B328-B327)","v":{"$error":"#DIV/0!"}},{"$f":"(O336-O338)/(B328-B327)","v":{"$error":"#DIV/0!"}},{"$f":"(P336-P338)/(B328-B327)","v":{"$error":"#DIV/0!"}},{"$f":"(Q336-Q338)/(B328-B327)","v":{"$error":"#DIV/0!"}},{"$f":"(R336-R338)/(B328-B327)","v":{"$error":"#DIV/0!"}},{"$f":"(S336-S338)/(B328-B327)","v":{"$error":"#DIV/0!"}},{"$f":"(T336-T338)/(B328-B327)","v":{"$error":"#DIV/0!"}},{"$f":"(U336-U338)/(B328-B327)","v":{"$error":"#DIV/0!"}},{"$f":"(V336-V338)/(B328-B327)","v":{"$error":"#DIV/0!"}},{"$f":"(W336-W338)/(B328-B327)","v":{"$error":"#DIV/0!"}},{"$f":"(X336-X338)/(B328-B327)","v":{"$error":"#DIV/0!"}},{"$f":"(Y336-Y338)/(B328-B327)","v":{"$error":"#DIV/0!"}},{"$f":"(Z336-Z338)/(B328-B327)","v":{"$error":"#DIV/0!"}},{"$f":"(AA336-AA338)/(B328-B327)","v":{"$error":"#DIV/0!"}},{"$f":"(AB336-AB338)/(B328-B327)","v":{"$error":"#DIV/0!"}},{"$f":"(AC336-AC338)/(B328-B327)","v":{"$error":"#DIV/0!"}},{"$f":"(AD336-AD338)/(B328-B327)","v":{"$error":"#DIV/0!"}},{"$f":"(AE336-AE338)/(B328-B327)","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[{"$f":"+'Input 4 - External Financing'!B26","v":"PC5"},null,null,{"$f":"D$41","v":0},{"$f":"E$41","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& PV_Base!A352&\"\"","v":"Grace PC5"},{"$f":"'Input 4 - External Financing'!G26","v":0},null,{"$f":"D$42","v":2019},{"$f":"E$42","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
[{"$f":"+\"Maturity \"& PV_Base!A352&\"\"","v":"Maturity PC5"},{"$f":"'Input 4 - External Financing'!H26","v":0},{"$f":"$C$9","v":"Base"},100]
[{"$f":"+\"Interest \"& PV_Base!A352&\"\"","v":"Interest PC5"},{"$f":"'Input 4 - External Financing'!F26","v":0},{"$f":"$C$10","v":"Debt stock"},{"$f":"D354-D356","v":100},{"$f":"D355-E356","v":100},{"$f":"E355-F356","v":100},{"$f":"F355-G356","v":100},{"$f":"G355-H356","v":100},{"$f":"H355-I356","v":100},{"$f":"I355-J356","v":100},{"$f":"J355-K356","v":100},{"$f":"K355-L356","v":100},{"$f":"L355-M356","v":100},{"$f":"M355-N356","v":100},{"$f":"N355-O356","v":100},{"$f":"O355-P356","v":100},{"$f":"P355-Q356","v":100},{"$f":"Q355-R356","v":100},{"$f":"R355-S356","v":100},{"$f":"S355-T356","v":100},{"$f":"T355-U356","v":100},{"$f":"U355-V356","v":100},{"$f":"V355-W356","v":100},{"$f":"W355-X356","v":100},{"$f":"X355-Y356","v":100},{"$f":"Y355-Z356","v":100},{"$f":"Z355-AA356","v":100},{"$f":"AA355-AB356","v":100},{"$f":"AB355-AC356","v":100},{"$f":"AC355-AD356","v":100},{"$f":"AD355-AE356","v":100},{"$f":"AE355-AF356","v":100},{"$f":"AF355-AG356","v":100},{"$f":"AG355-AH356","v":100},{"$f":"AH355-AI356","v":100},{"$f":"AI355-AJ356","v":100},{"$f":"AJ355-AK356","v":100},{"$f":"AK355-AL356","v":100},{"$f":"AL355-AM356","v":100},{"$f":"AM355-AN356","v":100},{"$f":"AN355-AO356","v":100},{"$f":"AO355-AP356","v":100},{"$f":"AP355-AQ356","v":100}]
[{"$f":"+\"Discount \"& PV_Base!A352&\"\"","v":"Discount PC5"},{"$f":"'Input 4 - External Financing'!E26","v":0.05},{"$f":"$C$11","v":"Amortization"},{"$f":"IF(D352-D352-1<B353,0,IF(D352-D352-1<B354,D354/(B354-B353),0))","v":0},{"$f":"IF(E352-D352-1<B353,0,IF(E352-D352-1<B354,D354/(B354-B353),0))","v":0},{"$f":"IF(F352-D352-1<B353,0,IF(F352-D352-1<B354,D354/(B354-B353),0))","v":0},{"$f":"IF(G352-D352-1<B353,0,IF(G352-D352-1<B354,D354/(B354-B353),0))","v":0},{"$f":"IF(H352-D352-1<B353,0,IF(H352-D352-1<B354,D354/(B354-B353),0))","v":0},{"$f":"IF(I352-D352-1<B353,0,IF(I352-D352-1<B354,D354/(B354-B353),0))","v":0},{"$f":"IF(J352-D352-1<B353,0,IF(J352-D352-1<B354,D354/(B354-B353),0))","v":0},{"$f":"IF(K352-D352-1<B353,0,IF(K352-D352-1<B354,D354/(B354-B353),0))","v":0},{"$f":"IF(L352-D352-1<B353,0,IF(L352-D352-1<B354,D354/(B354-B353),0))","v":0},{"$f":"IF(M352-D352-1<B353,0,IF(M352-D352-1<B354,D354/(B354-B353),0))","v":0},{"$f":"IF(N352-D352-1<B353,0,IF(N352-D352-1<B354,D354/(B354-B353),0))","v":0},{"$f":"IF(O352-D352-1<B353,0,IF(O352-D352-1<B354,D354/(B354-B353),0))","v":0},{"$f":"IF(P352-D352-1<B353,0,IF(P352-D352-1<B354,D354/(B354-B353),0))","v":0},{"$f":"IF(Q352-D352-1<B353,0,IF(Q352-D352-1<B354,D354/(B354-B353),0))","v":0},{"$f":"IF(R352-D352-1<B353,0,IF(R352-D352-1<B354,D354/(B354-B353),0))","v":0},{"$f":"IF(S352-D352-1<B353,0,IF(S352-D352-1<B354,D354/(B354-B353),0))","v":0},{"$f":"IF(T352-D352-1<B353,0,IF(T352-D352-1<B354,D354/(B354-B353),0))","v":0},{"$f":"IF(U352-D352-1<B353,0,IF(U352-D352-1<B354,D354/(B354-B353),0))","v":0},{"$f":"IF(V352-D352-1<B353,0,IF(V352-D352-1<B354,D354/(B354-B353),0))","v":0},{"$f":"IF(W352-D352-1<B353,0,IF(W352-D352-1<B354,D354/(B354-B353),0))","v":0},{"$f":"IF(X352-D352-1<B353,0,IF(X352-D352-1<B354,D354/(B354-B353),0))","v":0},{"$f":"IF(Y352-D352-1<B353,0,IF(Y352-D352-1<B354,D354/(B354-B353),0))","v":0},{"$f":"IF(Z352-D352-1<B353,0,IF(Z352-D352-1<B354,D354/(B354-B353),0))","v":0},{"$f":"IF(AA352-D352-1<B353,0,IF(AA352-D352-1<B354,D354/(B354-B353),0))","v":0},{"$f":"IF(AB352-D352-1<B353,0,IF(AB352-D352-1<B354,D354/(B354-B353),0))","v":0},{"$f":"IF(AC352-D352-1<B353,0,IF(AC352-D352-1<B354,D354/(B354-B353),0))","v":0},{"$f":"IF(AD352-D352-1<B353,0,IF(AD352-D352-1<B354,D354/(B354-B353),0))","v":0},{"$f":"IF(AE352-D352-1<B353,0,IF(AE352-D352-1<B354,D354/(B354-B353),0))","v":0},{"$f":"IF(AF352-D352-1<B353,0,IF(AF352-D352-1<B354,D354/(B354-B353),0))","v":0},{"$f":"IF(AG352-D352-1<B353,0,IF(AG352-D352-1<B354,D354/(B354-B353),0))","v":0},{"$f":"IF(AH352-D352-1<B353,0,IF(AH352-D352-1<B354,D354/(B354-B353),0))","v":0},{"$f":"IF(AI352-D352-1<B353,0,IF(AI352-D352-1<B354,D354/(B354-B353),0))","v":0},{"$f":"IF(AJ352-D352-1<B353,0,IF(AJ352-D352-1<B354,D354/(B354-B353),0))","v":0},{"$f":"IF(AK352-D352-1<B353,0,IF(AK352-D352-1<B354,D354/(B354-B353),0))","v":0},{"$f":"IF(AL352-D352-1<B353,0,IF(AL352-D352-1<B354,D354/(B354-B353),0))","v":0},{"$f":"IF(AM352-D352-1<B353,0,IF(AM352-D352-1<B354,D354/(B354-B353),0))","v":0},{"$f":"IF(AN352-D352-1<B353,0,IF(AN352-D352-1<B354,D354/(B354-B353),0))","v":0},{"$f":"IF(AO352-D352-1<B353,0,IF(AO352-D352-1<B354,D354/(B354-B353),0))","v":0},{"$f":"IF(AP352-D352-1<B353,0,IF(AP352-D352-1<B354,D354/(B354-B353),0))","v":0},{"$f":"IF(AQ352-D352-1<B353,0,IF(AQ352-D352-1<B354,D354/(B354-B353),0))","v":0}]
[null,null,{"$f":"$C$12","v":"Interest"},null,{"$f":"$B355*D355","v":0},{"$f":"$B355*E355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$13","v":"Total debt service"},{"$f":"D356+D357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$14","v":"PV of debt"},{"$f":"IF($B355>=$B356, D355, NPV($B356,E358:$BD358))","v":0},{"$f":"IF($B355>=$B356, E355, NPV($B356,F358:$BD358))","v":0},{"$f":"IF($B355>=$B356, F355, NPV($B356,G358:$BD358))","v":0},{"$f":"IF($B355>=$B356, G355, NPV($B356,H358:$BD358))","v":0},{"$f":"IF($B355>=$B356, H355, NPV($B356,I358:$BD358))","v":0},{"$f":"IF($B355>=$B356, I355, NPV($B356,J358:$BD358))","v":0},{"$f":"IF($B355>=$B356, J355, NPV($B356,K358:$BD358))","v":0},{"$f":"IF($B355>=$B356, K355, NPV($B356,L358:$BD358))","v":0},{"$f":"IF($B355>=$B356, L355, NPV($B356,M358:$BD358))","v":0},{"$f":"IF($B355>=$B356, M355, NPV($B356,N358:$BD358))","v":0},{"$f":"IF($B355>=$B356, N355, NPV($B356,O358:$BD358))","v":0},{"$f":"IF($B355>=$B356, O355, NPV($B356,P358:$BD358))","v":0},{"$f":"IF($B355>=$B356, P355, NPV($B356,Q358:$BD358))","v":0},{"$f":"IF($B355>=$B356, Q355, NPV($B356,R358:$BD358))","v":0},{"$f":"IF($B355>=$B356, R355, NPV($B356,S358:$BD358))","v":0},{"$f":"IF($B355>=$B356, S355, NPV($B356,T358:$BD358))","v":0},{"$f":"IF($B355>=$B356, T355, NPV($B356,U358:$BD358))","v":0},{"$f":"IF($B355>=$B356, U355, NPV($B356,V358:$BD358))","v":0},{"$f":"IF($B355>=$B356, V355, NPV($B356,W358:$BD358))","v":0},{"$f":"IF($B355>=$B356, W355, NPV($B356,X358:$BD358))","v":0},{"$f":"IF($B355>=$B356, X355, NPV($B356,Y358:$BD358))","v":0},{"$f":"IF($B355>=$B356, Y355, NPV($B356,Z358:$BD358))","v":0},{"$f":"IF($B355>=$B356, Z355, NPV($B356,AA358:$BD358))","v":0},{"$f":"IF($B355>=$B356, AA355, NPV($B356,AB358:$BD358))","v":0},{"$f":"IF($B355>=$B356, AB355, NPV($B356,AC358:$BD358))","v":0},{"$f":"IF($B355>=$B356, AC355, NPV($B356,AD358:$BD358))","v":0},{"$f":"IF($B355>=$B356, AD355, NPV($B356,AE358:$BD358))","v":0},{"$f":"IF($B355>=$B356, AE355, NPV($B356,AF358:$BD358))","v":0},{"$f":"IF($B355>=$B356, AF355, NPV($B356,AG358:$BD358))","v":0},{"$f":"IF($B355>=$B356, AG355, NPV($B356,AH358:$BD358))","v":0},{"$f":"IF($B355>=$B356, AH355, NPV($B356,AI358:$BD358))","v":0},{"$f":"IF($B355>=$B356, AI355, NPV($B356,AJ358:$BD358))","v":0},{"$f":"IF($B355>=$B356, AJ355, NPV($B356,AK358:$BD358))","v":0},{"$f":"IF($B355>=$B356, AK355, NPV($B356,AL358:$BD358))","v":0},{"$f":"IF($B355>=$B356, AL355, NPV($B356,AM358:$BD358))","v":0},{"$f":"IF($B355>=$B356, AM355, NPV($B356,AN358:$BD358))","v":0},{"$f":"IF($B355>=$B356, AN355, NPV($B356,AO358:$BD358))","v":0},{"$f":"IF($B355>=$B356, AO355, NPV($B356,AP358:$BD358))","v":0},{"$f":"IF($B355>=$B356, AP355, NPV($B356,AQ358:$BD358))","v":0},{"$f":"IF($B355>=$B356, AQ355, NPV($B356,AR358:$BD358))","v":0}]
[null,null,{"$f":"$C$15","v":"Grant element"},{"$f":"IF(D359=0,0,(1-D359/D355)*100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$16","v":"t-g>0"},{"$f":"IF(D352-$B353>0,D352-$B353,0)","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27]
[null,null,null,{"$f":"IF(D361=0,0,CHOOSE(D361,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(E361=0,0,CHOOSE(E361,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(F361=0,0,CHOOSE(F361,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(G361=0,0,CHOOSE(G361,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(H361=0,0,CHOOSE(H361,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(I361=0,0,CHOOSE(I361,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(J361=0,0,CHOOSE(J361,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(K361=0,0,CHOOSE(K361,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(L361=0,0,CHOOSE(L361,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(M361=0,0,CHOOSE(M361,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(N361=0,0,CHOOSE(N361,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(O361=0,0,CHOOSE(O361,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(P361=0,0,CHOOSE(P361,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(Q361=0,0,CHOOSE(Q361,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(R361=0,0,CHOOSE(R361,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(S361=0,0,CHOOSE(S361,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(T361=0,0,CHOOSE(T361,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(U361=0,0,CHOOSE(U361,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(V361=0,0,CHOOSE(V361,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(W361=0,0,CHOOSE(W361,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(X361=0,0,CHOOSE(X361,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(Y361=0,0,CHOOSE(Y361,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(Z361=0,0,CHOOSE(Z361,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(AA361=0,0,CHOOSE(AA361,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(AB361=0,0,CHOOSE(AB361,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(AC361=0,0,CHOOSE(AC361,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(AD361=0,0,CHOOSE(AD361,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(AE361=0,0,CHOOSE(AE361,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0}]
[null,null,{"$f":"$C$18","v":"t-m condition"},{"$f":"IF(D352-$B354>0,D352-$B354,0)","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27]
[null,null,null,{"$f":"IF(D363=0,0,CHOOSE(D363,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(E363=0,0,CHOOSE(E363,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(F363=0,0,CHOOSE(F363,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(G363=0,0,CHOOSE(G363,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(H363=0,0,CHOOSE(H363,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(I363=0,0,CHOOSE(I363,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(J363=0,0,CHOOSE(J363,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(K363=0,0,CHOOSE(K363,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(L363=0,0,CHOOSE(L363,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(M363=0,0,CHOOSE(M363,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(N363=0,0,CHOOSE(N363,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(O363=0,0,CHOOSE(O363,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(P363=0,0,CHOOSE(P363,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(Q363=0,0,CHOOSE(Q363,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(R363=0,0,CHOOSE(R363,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(S363=0,0,CHOOSE(S363,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(T363=0,0,CHOOSE(T363,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(U363=0,0,CHOOSE(U363,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(V363=0,0,CHOOSE(V363,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(W363=0,0,CHOOSE(W363,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(X363=0,0,CHOOSE(X363,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(Y363=0,0,CHOOSE(Y363,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(Z363=0,0,CHOOSE(Z363,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(AA363=0,0,CHOOSE(AA363,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(AB363=0,0,CHOOSE(AB363,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(AC363=0,0,CHOOSE(AC363,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(AD363=0,0,CHOOSE(AD363,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(AE363=0,0,CHOOSE(AE363,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0}]
[]
[{"$f":"+\"Output \"& PV_Base!A352&\"\"","v":"Output PC5"},null,null,{"$f":"D$7","v":2019},{"$f":"D366+1","v":2020},{"$f":"E366+1","v":2021},{"$f":"F366+1","v":2022},{"$f":"G366+1","v":2023},{"$f":"H366+1","v":2024},{"$f":"I366+1","v":2025},{"$f":"J366+1","v":2026},{"$f":"K366+1","v":2027},{"$f":"L366+1","v":2028},{"$f":"M366+1","v":2029},{"$f":"N366+1","v":2030},{"$f":"O366+1","v":2031},{"$f":"P366+1","v":2032},{"$f":"Q366+1","v":2033},{"$f":"R366+1","v":2034},{"$f":"S366+1","v":2035},{"$f":"T366+1","v":2036},{"$f":"U366+1","v":2037},{"$f":"V366+1","v":2038},{"$f":"W366+1","v":2039},{"$f":"X366+1","v":2040},{"$f":"Y366+1","v":2041},{"$f":"Z366+1","v":2042},{"$f":"AA366+1","v":2043},{"$f":"AB366+1","v":2044},{"$f":"AC366+1","v":2045},{"$f":"AD366+1","v":2046}]
[null,null,{"$f":"$C$22","v":"New forex borrowing (gross, USD)"},{"$f":"Ext_Debt_Data!F88","v":0},{"$f":"Ext_Debt_Data!G88","v":0},{"$f":"Ext_Debt_Data!H88","v":0},{"$f":"Ext_Debt_Data!I88","v":0},{"$f":"Ext_Debt_Data!J88","v":0},{"$f":"Ext_Debt_Data!K88","v":0},{"$f":"Ext_Debt_Data!L88","v":0},{"$f":"Ext_Debt_Data!M88","v":0},{"$f":"Ext_Debt_Data!N88","v":0},{"$f":"Ext_Debt_Data!O88","v":0},{"$f":"Ext_Debt_Data!P88","v":0},{"$f":"Ext_Debt_Data!Q88","v":0},{"$f":"Ext_Debt_Data!R88","v":0},{"$f":"Ext_Debt_Data!S88","v":0},{"$f":"Ext_Debt_Data!T88","v":0},{"$f":"Ext_Debt_Data!U88","v":0},{"$f":"Ext_Debt_Data!V88","v":0},{"$f":"Ext_Debt_Data!W88","v":0},{"$f":"Ext_Debt_Data!X88","v":0},{"$f":"Ext_Debt_Data!Y88","v":0},{"$f":"Ext_Debt_Data!Z88","v":0},{"$f":"Ext_Debt_Data!AA88","v":0},{"$f":"Ext_Debt_Data!AB88","v":0},{"$f":"Ext_Debt_Data!AC88","v":0},{"$f":"Ext_Debt_Data!AD88","v":0},{"$f":"Ext_Debt_Data!AE88","v":0},{"$f":"Ext_Debt_Data!AF88","v":0},{"$f":"Ext_Debt_Data!AG88","v":0}]
[null,null,{"$f":"$C$23","v":"cumulative"},{"$f":"D367","v":0},{"$f":"SUM(D367:E367)","v":0},{"$f":"SUM(D367:F367)","v":0},{"$f":"SUM(D367:G367)","v":0},{"$f":"SUM(D367:H367)","v":0},{"$f":"SUM(D367:I367)","v":0},{"$f":"SUM(D367:J367)","v":0},{"$f":"SUM(D367:K367)","v":0},{"$f":"SUM(D367:L367)","v":0},{"$f":"SUM(D367:M367)","v":0},{"$f":"SUM(D367:N367)","v":0},{"$f":"SUM(D367:O367)","v":0},{"$f":"SUM(D367:P367)","v":0},{"$f":"SUM(D367:Q367)","v":0},{"$f":"SUM(D367:R367)","v":0},{"$f":"SUM(D367:S367)","v":0},{"$f":"SUM(D367:T367)","v":0},{"$f":"SUM(D367:U367)","v":0},{"$f":"SUM(D367:V367)","v":0},{"$f":"SUM(D367:W367)","v":0},{"$f":"SUM(D367:X367)","v":0},{"$f":"SUM(D367:Y367)","v":0},{"$f":"SUM(D367:Z367)","v":0},{"$f":"SUM(D367:AA367)","v":0},{"$f":"SUM(D367:AB367)","v":0},{"$f":"SUM(D367:AC367)","v":0},{"$f":"SUM(D367:AD367)","v":0},{"$f":"SUM(D367:AE367)","v":0}]
[null,null,{"$f":"$C$24","v":"Stock of new forex debt (in USD)"},{"$f":"D367-D373","v":{"$error":"#DIV/0!"}},{"$f":"D369+E367-E373","v":{"$error":"#DIV/0!"}},{"$f":"E369+F367-F373","v":{"$error":"#DIV/0!"}},{"$f":"F369+G367-G373","v":{"$error":"#DIV/0!"}},{"$f":"G369+H367-H373","v":{"$error":"#DIV/0!"}},{"$f":"H369+I367-I373","v":{"$error":"#DIV/0!"}},{"$f":"I369+J367-J373","v":{"$error":"#DIV/0!"}},{"$f":"J369+K367-K373","v":{"$error":"#DIV/0!"}},{"$f":"K369+L367-L373","v":{"$error":"#DIV/0!"}},{"$f":"L369+M367-M373","v":{"$error":"#DIV/0!"}},{"$f":"M369+N367-N373","v":{"$error":"#DIV/0!"}},{"$f":"N369+O367-O373","v":{"$error":"#DIV/0!"}},{"$f":"O369+P367-P373","v":{"$error":"#DIV/0!"}},{"$f":"P369+Q367-Q373","v":{"$error":"#DIV/0!"}},{"$f":"Q369+R367-R373","v":{"$error":"#DIV/0!"}},{"$f":"R369+S367-S373","v":{"$error":"#DIV/0!"}},{"$f":"S369+T367-T373","v":{"$error":"#DIV/0!"}},{"$f":"T369+U367-U373","v":{"$error":"#DIV/0!"}},{"$f":"U369+V367-V373","v":{"$error":"#DIV/0!"}},{"$f":"V369+W367-W373","v":{"$error":"#DIV/0!"}},{"$f":"W369+X367-X373","v":{"$error":"#DIV/0!"}},{"$f":"X369+Y367-Y373","v":{"$error":"#DIV/0!"}},{"$f":"Y369+Z367-Z373","v":{"$error":"#DIV/0!"}},{"$f":"Z369+AA367-AA373","v":{"$error":"#DIV/0!"}},{"$f":"AA369+AB367-AB373","v":{"$error":"#DIV/0!"}},{"$f":"AB369+AC367-AC373","v":{"$error":"#DIV/0!"}},{"$f":"AC369+AD367-AD373","v":{"$error":"#DIV/0!"}},{"$f":"AD369+AE367-AE373","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"+TEXT(C359,\"#\")&\"   \"&TEXT(A352,\"#\")","v":"PV of debt   PC5"},{"$f":"IF($B355>=$B356,D367,D367*D359/100)","v":0},{"$f":"IF($B355>=$B356,D370-E373+E367,D370*(1+$B356)-E371+E367*$D359/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B355>=$B356,E370-F373+F367,E370*(1+$B356)-F371+F367*$D359/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B355>=$B356,F370-G373+G367,F370*(1+$B356)-G371+G367*$D359/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B355>=$B356,G370-H373+H367,G370*(1+$B356)-H371+H367*$D359/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B355>=$B356,H370-I373+I367,H370*(1+$B356)-I371+I367*$D359/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B355>=$B356,I370-J373+J367,I370*(1+$B356)-J371+J367*$D359/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B355>=$B356,J370-K373+K367,J370*(1+$B356)-K371+K367*$D359/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B355>=$B356,K370-L373+L367,K370*(1+$B356)-L371+L367*$D359/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B355>=$B356,L370-M373+M367,L370*(1+$B356)-M371+M367*$D359/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B355>=$B356,M370-N373+N367,M370*(1+$B356)-N371+N367*$D359/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B355>=$B356,N370-O373+O367,N370*(1+$B356)-O371+O367*$D359/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B355>=$B356,O370-P373+P367,O370*(1+$B356)-P371+P367*$D359/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B355>=$B356,P370-Q373+Q367,P370*(1+$B356)-Q371+Q367*$D359/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B355>=$B356,Q370-R373+R367,Q370*(1+$B356)-R371+R367*$D359/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B355>=$B356,R370-S373+S367,R370*(1+$B356)-S371+S367*$D359/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B355>=$B356,S370-T373+T367,S370*(1+$B356)-T371+T367*$D359/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B355>=$B356,T370-U373+U367,T370*(1+$B356)-U371+U367*$D359/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B355>=$B356,U370-V373+V367,U370*(1+$B356)-V371+V367*$D359/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B355>=$B356,V370-W373+W367,V370*(1+$B356)-W371+W367*$D359/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B355>=$B356,W370-X373+X367,W370*(1+$B356)-X371+X367*$D359/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B355>=$B356,X370-Y373+Y367,X370*(1+$B356)-Y371+Y367*$D359/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B355>=$B356,Y370-Z373+Z367,Y370*(1+$B356)-Z371+Z367*$D359/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B355>=$B356,Z370-AA373+AA367,Z370*(1+$B356)-AA371+AA367*$D359/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B355>=$B356,AA370-AB373+AB367,AA370*(1+$B356)-AB371+AB367*$D359/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B355>=$B356,AB370-AC373+AC367,AB370*(1+$B356)-AC371+AC367*$D359/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B355>=$B356,AC370-AD373+AD367,AC370*(1+$B356)-AD371+AD367*$D359/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B355>=$B356,AD370-AE373+AE367,AD370*(1+$B356)-AE371+AE367*$D359/100)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$26","v":"Total debt service (in USD)"},{"$f":"D372+D373","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"$C$27","v":"Interest"},null,{"$f":"$B355*D369","v":{"$error":"#DIV/0!"}},{"$f":"$B355*E369","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"$C$28","v":"Amortization"},{"$f":"(D362-D364)/(B354-B353)","v":{"$error":"#DIV/0!"}},{"$f":"(E362-E364)/(B354-B353)","v":{"$error":"#DIV/0!"}},{"$f":"(F362-F364)/(B354-B353)","v":{"$error":"#DIV/0!"}},{"$f":"(G362-G364)/(B354-B353)","v":{"$error":"#DIV/0!"}},{"$f":"(H362-H364)/(B354-B353)","v":{"$error":"#DIV/0!"}},{"$f":"(I362-I364)/(B354-B353)","v":{"$error":"#DIV/0!"}},{"$f":"(J362-J364)/(B354-B353)","v":{"$error":"#DIV/0!"}},{"$f":"(K362-K364)/(B354-B353)","v":{"$error":"#DIV/0!"}},{"$f":"(L362-L364)/(B354-B353)","v":{"$error":"#DIV/0!"}},{"$f":"(M362-M364)/(B354-B353)","v":{"$error":"#DIV/0!"}},{"$f":"(N362-N364)/(B354-B353)","v":{"$error":"#DIV/0!"}},{"$f":"(O362-O364)/(B354-B353)","v":{"$error":"#DIV/0!"}},{"$f":"(P362-P364)/(B354-B353)","v":{"$error":"#DIV/0!"}},{"$f":"(Q362-Q364)/(B354-B353)","v":{"$error":"#DIV/0!"}},{"$f":"(R362-R364)/(B354-B353)","v":{"$error":"#DIV/0!"}},{"$f":"(S362-S364)/(B354-B353)","v":{"$error":"#DIV/0!"}},{"$f":"(T362-T364)/(B354-B353)","v":{"$error":"#DIV/0!"}},{"$f":"(U362-U364)/(B354-B353)","v":{"$error":"#DIV/0!"}},{"$f":"(V362-V364)/(B354-B353)","v":{"$error":"#DIV/0!"}},{"$f":"(W362-W364)/(B354-B353)","v":{"$error":"#DIV/0!"}},{"$f":"(X362-X364)/(B354-B353)","v":{"$error":"#DIV/0!"}},{"$f":"(Y362-Y364)/(B354-B353)","v":{"$error":"#DIV/0!"}},{"$f":"(Z362-Z364)/(B354-B353)","v":{"$error":"#DIV/0!"}},{"$f":"(AA362-AA364)/(B354-B353)","v":{"$error":"#DIV/0!"}},{"$f":"(AB362-AB364)/(B354-B353)","v":{"$error":"#DIV/0!"}},{"$f":"(AC362-AC364)/(B354-B353)","v":{"$error":"#DIV/0!"}},{"$f":"(AD362-AD364)/(B354-B353)","v":{"$error":"#DIV/0!"}},{"$f":"(AE362-AE364)/(B354-B353)","v":{"$error":"#DIV/0!"}}]
[]
[]
[{"$f":"Ext_Debt_Data!A29","v":"   Non-Paris Club"}]
[]
[{"$f":"+'Input 4 - External Financing'!B28","v":"Export Import Bank of NPC"},null,null,{"$f":"D41","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,{"$f":"AJ41","v":32},33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& PV_Base!A378&\"\"","v":"Grace Export Import Bank of NPC"},{"$f":"'Input 4 - External Financing'!G28","v":0},null,{"$f":"D42","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,{"$f":"AJ42","v":2051},2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
[{"$f":"+\"Maturity \"& PV_Base!A378&\"\"","v":"Maturity Export Import Bank of NPC"},{"$f":"'Input 4 - External Financing'!H28","v":0},{"$f":"$C$9","v":"Base"},100]
[{"$f":"+\"Interest \"& PV_Base!A378&\"\"","v":"Interest Export Import Bank of NPC"},{"$f":"'Input 4 - External Financing'!F28","v":0},{"$f":"$C$10","v":"Debt stock"},{"$f":"D380-D382","v":100},{"$f":"D381-E382","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
[{"$f":"+\"Discount \"& PV_Base!A378&\"\"","v":"Discount Export Import Bank of NPC"},{"$f":"'Input 4 - External Financing'!E28","v":0.05},{"$f":"$C$11","v":"Amortization"},{"$f":"IF(D378-D378-1<B379,0,IF(D378-D378-1<B380,D380/(B380-B379),0))","v":0},{"$f":"IF(E378-D378-1<B379,0,IF(E378-D378-1<B380,D380/(B380-B379),0))","v":0},{"$f":"IF(F378-D378-1<B379,0,IF(F378-D378-1<B380,D380/(B380-B379),0))","v":0},{"$f":"IF(G378-D378-1<B379,0,IF(G378-D378-1<B380,D380/(B380-B379),0))","v":0},{"$f":"IF(H378-D378-1<B379,0,IF(H378-D378-1<B380,D380/(B380-B379),0))","v":0},{"$f":"IF(I378-D378-1<B379,0,IF(I378-D378-1<B380,D380/(B380-B379),0))","v":0},{"$f":"IF(J378-D378-1<B379,0,IF(J378-D378-1<B380,D380/(B380-B379),0))","v":0},{"$f":"IF(K378-D378-1<B379,0,IF(K378-D378-1<B380,D380/(B380-B379),0))","v":0},{"$f":"IF(L378-D378-1<B379,0,IF(L378-D378-1<B380,D380/(B380-B379),0))","v":0},{"$f":"IF(M378-D378-1<B379,0,IF(M378-D378-1<B380,D380/(B380-B379),0))","v":0},{"$f":"IF(N378-D378-1<B379,0,IF(N378-D378-1<B380,D380/(B380-B379),0))","v":0},{"$f":"IF(O378-D378-1<B379,0,IF(O378-D378-1<B380,D380/(B380-B379),0))","v":0},{"$f":"IF(P378-D378-1<B379,0,IF(P378-D378-1<B380,D380/(B380-B379),0))","v":0},{"$f":"IF(Q378-D378-1<B379,0,IF(Q378-D378-1<B380,D380/(B380-B379),0))","v":0},{"$f":"IF(R378-D378-1<B379,0,IF(R378-D378-1<B380,D380/(B380-B379),0))","v":0},{"$f":"IF(S378-D378-1<B379,0,IF(S378-D378-1<B380,D380/(B380-B379),0))","v":0},{"$f":"IF(T378-D378-1<B379,0,IF(T378-D378-1<B380,D380/(B380-B379),0))","v":0},{"$f":"IF(U378-D378-1<B379,0,IF(U378-D378-1<B380,D380/(B380-B379),0))","v":0},{"$f":"IF(V378-D378-1<B379,0,IF(V378-D378-1<B380,D380/(B380-B379),0))","v":0},{"$f":"IF(W378-D378-1<B379,0,IF(W378-D378-1<B380,D380/(B380-B379),0))","v":0},{"$f":"IF(X378-D378-1<B379,0,IF(X378-D378-1<B380,D380/(B380-B379),0))","v":0},{"$f":"IF(Y378-D378-1<B379,0,IF(Y378-D378-1<B380,D380/(B380-B379),0))","v":0},{"$f":"IF(Z378-D378-1<B379,0,IF(Z378-D378-1<B380,D380/(B380-B379),0))","v":0},{"$f":"IF(AA378-D378-1<B379,0,IF(AA378-D378-1<B380,D380/(B380-B379),0))","v":0},{"$f":"IF(AB378-D378-1<B379,0,IF(AB378-D378-1<B380,D380/(B380-B379),0))","v":0},{"$f":"IF(AC378-D378-1<B379,0,IF(AC378-D378-1<B380,D380/(B380-B379),0))","v":0},{"$f":"IF(AD378-D378-1<B379,0,IF(AD378-D378-1<B380,D380/(B380-B379),0))","v":0},{"$f":"IF(AE378-D378-1<B379,0,IF(AE378-D378-1<B380,D380/(B380-B379),0))","v":0},{"$f":"IF(AF378-D378-1<B379,0,IF(AF378-D378-1<B380,D380/(B380-B379),0))","v":0},{"$f":"IF(AG378-D378-1<B379,0,IF(AG378-D378-1<B380,D380/(B380-B379),0))","v":0},{"$f":"IF(AH378-D378-1<B379,0,IF(AH378-D378-1<B380,D380/(B380-B379),0))","v":0},{"$f":"IF(AI378-D378-1<B379,0,IF(AI378-D378-1<B380,D380/(B380-B379),0))","v":0},{"$f":"IF(AJ378-D378-1<B379,0,IF(AJ378-D378-1<B380,D380/(B380-B379),0))","v":0},{"$f":"IF(AK378-D378-1<B379,0,IF(AK378-D378-1<B380,D380/(B380-B379),0))","v":0},{"$f":"IF(AL378-D378-1<B379,0,IF(AL378-D378-1<B380,D380/(B380-B379),0))","v":0},{"$f":"IF(AM378-D378-1<B379,0,IF(AM378-D378-1<B380,D380/(B380-B379),0))","v":0},{"$f":"IF(AN378-D378-1<B379,0,IF(AN378-D378-1<B380,D380/(B380-B379),0))","v":0},{"$f":"IF(AO378-D378-1<B379,0,IF(AO378-D378-1<B380,D380/(B380-B379),0))","v":0},{"$f":"IF(AP378-D378-1<B379,0,IF(AP378-D378-1<B380,D380/(B380-B379),0))","v":0},{"$f":"IF(AQ378-D378-1<B379,0,IF(AQ378-D378-1<B380,D380/(B380-B379),0))","v":0}]
[null,null,{"$f":"$C$12","v":"Interest"},null,{"$f":"$B381*D381","v":0},{"$f":"$B381*E381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$13","v":"Total debt service"},{"$f":"D382+D383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$14","v":"PV of debt"},{"$f":"IF($B381>=$B382, D381, NPV($B382,E384:$BD384))","v":0},{"$f":"IF($B381>=$B382, E381, NPV($B382,F384:$BD384))","v":0},{"$f":"IF($B381>=$B382, F381, NPV($B382,G384:$BD384))","v":0},{"$f":"IF($B381>=$B382, G381, NPV($B382,H384:$BD384))","v":0},{"$f":"IF($B381>=$B382, H381, NPV($B382,I384:$BD384))","v":0},{"$f":"IF($B381>=$B382, I381, NPV($B382,J384:$BD384))","v":0},{"$f":"IF($B381>=$B382, J381, NPV($B382,K384:$BD384))","v":0},{"$f":"IF($B381>=$B382, K381, NPV($B382,L384:$BD384))","v":0},{"$f":"IF($B381>=$B382, L381, NPV($B382,M384:$BD384))","v":0},{"$f":"IF($B381>=$B382, M381, NPV($B382,N384:$BD384))","v":0},{"$f":"IF($B381>=$B382, N381, NPV($B382,O384:$BD384))","v":0},{"$f":"IF($B381>=$B382, O381, NPV($B382,P384:$BD384))","v":0},{"$f":"IF($B381>=$B382, P381, NPV($B382,Q384:$BD384))","v":0},{"$f":"IF($B381>=$B382, Q381, NPV($B382,R384:$BD384))","v":0},{"$f":"IF($B381>=$B382, R381, NPV($B382,S384:$BD384))","v":0},{"$f":"IF($B381>=$B382, S381, NPV($B382,T384:$BD384))","v":0},{"$f":"IF($B381>=$B382, T381, NPV($B382,U384:$BD384))","v":0},{"$f":"IF($B381>=$B382, U381, NPV($B382,V384:$BD384))","v":0},{"$f":"IF($B381>=$B382, V381, NPV($B382,W384:$BD384))","v":0},{"$f":"IF($B381>=$B382, W381, NPV($B382,X384:$BD384))","v":0},{"$f":"IF($B381>=$B382, X381, NPV($B382,Y384:$BD384))","v":0},{"$f":"IF($B381>=$B382, Y381, NPV($B382,Z384:$BD384))","v":0},{"$f":"IF($B381>=$B382, Z381, NPV($B382,AA384:$BD384))","v":0},{"$f":"IF($B381>=$B382, AA381, NPV($B382,AB384:$BD384))","v":0},{"$f":"IF($B381>=$B382, AB381, NPV($B382,AC384:$BD384))","v":0},{"$f":"IF($B381>=$B382, AC381, NPV($B382,AD384:$BD384))","v":0},{"$f":"IF($B381>=$B382, AD381, NPV($B382,AE384:$BD384))","v":0},{"$f":"IF($B381>=$B382, AE381, NPV($B382,AF384:$BD384))","v":0},{"$f":"IF($B381>=$B382, AF381, NPV($B382,AG384:$BD384))","v":0},{"$f":"IF($B381>=$B382, AG381, NPV($B382,AH384:$BD384))","v":0},{"$f":"IF($B381>=$B382, AH381, NPV($B382,AI384:$BD384))","v":0},{"$f":"IF($B381>=$B382, AI381, NPV($B382,AJ384:$BD384))","v":0},{"$f":"IF($B381>=$B382, AJ381, NPV($B382,AK384:$BD384))","v":0},{"$f":"IF($B381>=$B382, AK381, NPV($B382,AL384:$BD384))","v":0},{"$f":"IF($B381>=$B382, AL381, NPV($B382,AM384:$BD384))","v":0},{"$f":"IF($B381>=$B382, AM381, NPV($B382,AN384:$BD384))","v":0},{"$f":"IF($B381>=$B382, AN381, NPV($B382,AO384:$BD384))","v":0},{"$f":"IF($B381>=$B382, AO381, NPV($B382,AP384:$BD384))","v":0},{"$f":"IF($B381>=$B382, AP381, NPV($B382,AQ384:$BD384))","v":0},{"$f":"IF($B381>=$B382, AQ381, NPV($B382,AR384:$BD384))","v":0}]
[null,null,{"$f":"$C$15","v":"Grant element"},{"$f":"IF(D385=0,0,(1-D385/D381)*100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$16","v":"t-g>0"},{"$f":"IF(D41-B379>0,D41-B379,0)","v":0},{"$f":"IF(E41-B379>0,E41-B379,0)","v":1},{"$f":"IF(F41-B379>0,F41-B379,0)","v":2},{"$f":"IF(G41-B379>0,G41-B379,0)","v":3},{"$f":"IF(H41-B379>0,H41-B379,0)","v":4},{"$f":"IF(I41-B379>0,I41-B379,0)","v":5},{"$f":"IF(J41-B379>0,J41-B379,0)","v":6},{"$f":"IF(K41-B379>0,K41-B379,0)","v":7},{"$f":"IF(L41-B379>0,L41-B379,0)","v":8},{"$f":"IF(M41-B379>0,M41-B379,0)","v":9},{"$f":"IF(N41-B379>0,N41-B379,0)","v":10},{"$f":"IF(O41-B379>0,O41-B379,0)","v":11},{"$f":"IF(P41-B379>0,P41-B379,0)","v":12},{"$f":"IF(Q41-B379>0,Q41-B379,0)","v":13},{"$f":"IF(R41-B379>0,R41-B379,0)","v":14},{"$f":"IF(S41-B379>0,S41-B379,0)","v":15},{"$f":"IF(T41-B379>0,T41-B379,0)","v":16},{"$f":"IF(U41-B379>0,U41-B379,0)","v":17},{"$f":"IF(V41-B379>0,V41-B379,0)","v":18},{"$f":"IF(W41-B379>0,W41-B379,0)","v":19},{"$f":"IF(X41-B379>0,X41-B379,0)","v":20},{"$f":"IF(Y41-B379>0,Y41-B379,0)","v":21},{"$f":"IF(Z41-B379>0,Z41-B379,0)","v":22},{"$f":"IF(AA41-B379>0,AA41-B379,0)","v":23},{"$f":"IF(AB41-B379>0,AB41-B379,0)","v":24},{"$f":"IF(AC41-B379>0,AC41-B379,0)","v":25},{"$f":"IF(AD41-B379>0,AD41-B379,0)","v":26},{"$f":"IF(AE41-B379>0,AE41-B379,0)","v":27}]
[null,null,null,{"$f":"IF(D387=0,0,CHOOSE(D387,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394,AF394))","v":0},{"$f":"IF(E387=0,0,CHOOSE(E387,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394,AF394))","v":0},{"$f":"IF(F387=0,0,CHOOSE(F387,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394,AF394))","v":0},{"$f":"IF(G387=0,0,CHOOSE(G387,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394,AF394))","v":0},{"$f":"IF(H387=0,0,CHOOSE(H387,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394,AF394))","v":0},{"$f":"IF(I387=0,0,CHOOSE(I387,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394,AF394))","v":0},{"$f":"IF(J387=0,0,CHOOSE(J387,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394,AF394))","v":0},{"$f":"IF(K387=0,0,CHOOSE(K387,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394,AF394))","v":0},{"$f":"IF(L387=0,0,CHOOSE(L387,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394,AF394))","v":0},{"$f":"IF(M387=0,0,CHOOSE(M387,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394,AF394))","v":0},{"$f":"IF(N387=0,0,CHOOSE(N387,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394,AF394))","v":0},{"$f":"IF(O387=0,0,CHOOSE(O387,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394,AF394))","v":0},{"$f":"IF(P387=0,0,CHOOSE(P387,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394,AF394))","v":0},{"$f":"IF(Q387=0,0,CHOOSE(Q387,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394,AF394))","v":0},{"$f":"IF(R387=0,0,CHOOSE(R387,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394,AF394))","v":0},{"$f":"IF(S387=0,0,CHOOSE(S387,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394,AF394))","v":0},{"$f":"IF(T387=0,0,CHOOSE(T387,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394,AF394))","v":0},{"$f":"IF(U387=0,0,CHOOSE(U387,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394,AF394))","v":0},{"$f":"IF(V387=0,0,CHOOSE(V387,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394,AF394))","v":0},{"$f":"IF(W387=0,0,CHOOSE(W387,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394,AF394))","v":0},{"$f":"IF(X387=0,0,CHOOSE(X387,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394,AF394))","v":0},{"$f":"IF(Y387=0,0,CHOOSE(Y387,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394,AF394))","v":0},{"$f":"IF(Z387=0,0,CHOOSE(Z387,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394,AF394))","v":0},{"$f":"IF(AA387=0,0,CHOOSE(AA387,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394,AF394))","v":0},{"$f":"IF(AB387=0,0,CHOOSE(AB387,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394,AF394))","v":0},{"$f":"IF(AC387=0,0,CHOOSE(AC387,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394,AF394))","v":0},{"$f":"IF(AD387=0,0,CHOOSE(AD387,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394,AF394))","v":0},{"$f":"IF(AE387=0,0,CHOOSE(AE387,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394,AF394))","v":0}]
[null,null,{"$f":"$C$18","v":"t-m condition"},{"$f":"IF(D41-B380>0,D41-B380,0)","v":0},{"$f":"IF(E41-B380>0,E41-B380,0)","v":1},{"$f":"IF(F41-B380>0,F41-B380,0)","v":2},{"$f":"IF(G41-B380>0,G41-B380,0)","v":3},{"$f":"IF(H41-B380>0,H41-B380,0)","v":4},{"$f":"IF(I41-B380>0,I41-B380,0)","v":5},{"$f":"IF(J41-B380>0,J41-B380,0)","v":6},{"$f":"IF(K41-B380>0,K41-B380,0)","v":7},{"$f":"IF(L41-B380>0,L41-B380,0)","v":8},{"$f":"IF(M41-B380>0,M41-B380,0)","v":9},{"$f":"IF(N41-B380>0,N41-B380,0)","v":10},{"$f":"IF(O41-B380>0,O41-B380,0)","v":11},{"$f":"IF(P41-B380>0,P41-B380,0)","v":12},{"$f":"IF(Q41-B380>0,Q41-B380,0)","v":13},{"$f":"IF(R41-B380>0,R41-B380,0)","v":14},{"$f":"IF(S41-B380>0,S41-B380,0)","v":15},{"$f":"IF(T41-B380>0,T41-B380,0)","v":16},{"$f":"IF(U41-B380>0,U41-B380,0)","v":17},{"$f":"IF(V41-B380>0,V41-B380,0)","v":18},{"$f":"IF(W41-B380>0,W41-B380,0)","v":19},{"$f":"IF(X41-B380>0,X41-B380,0)","v":20},{"$f":"IF(Y41-B380>0,Y41-B380,0)","v":21},{"$f":"IF(Z41-B380>0,Z41-B380,0)","v":22},{"$f":"IF(AA41-B380>0,AA41-B380,0)","v":23},{"$f":"IF(AB41-B380>0,AB41-B380,0)","v":24},{"$f":"IF(AC41-B380>0,AC41-B380,0)","v":25},{"$f":"IF(AD41-B380>0,AD41-B380,0)","v":26},{"$f":"IF(AE41-B380>0,AE41-B380,0)","v":27}]
[null,null,null,{"$f":"IF(D389=0,0,CHOOSE(D389,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394))","v":0},{"$f":"IF(E389=0,0,CHOOSE(E389,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394))","v":0},{"$f":"IF(F389=0,0,CHOOSE(F389,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394))","v":0},{"$f":"IF(G389=0,0,CHOOSE(G389,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394))","v":0},{"$f":"IF(H389=0,0,CHOOSE(H389,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394))","v":0},{"$f":"IF(I389=0,0,CHOOSE(I389,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394))","v":0},{"$f":"IF(J389=0,0,CHOOSE(J389,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394))","v":0},{"$f":"IF(K389=0,0,CHOOSE(K389,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394))","v":0},{"$f":"IF(L389=0,0,CHOOSE(L389,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394))","v":0},{"$f":"IF(M389=0,0,CHOOSE(M389,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394))","v":0},{"$f":"IF(N389=0,0,CHOOSE(N389,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394))","v":0},{"$f":"IF(O389=0,0,CHOOSE(O389,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394))","v":0},{"$f":"IF(P389=0,0,CHOOSE(P389,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394))","v":0},{"$f":"IF(Q389=0,0,CHOOSE(Q389,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394))","v":0},{"$f":"IF(R389=0,0,CHOOSE(R389,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394))","v":0},{"$f":"IF(S389=0,0,CHOOSE(S389,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394))","v":0},{"$f":"IF(T389=0,0,CHOOSE(T389,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394))","v":0},{"$f":"IF(U389=0,0,CHOOSE(U389,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394))","v":0},{"$f":"IF(V389=0,0,CHOOSE(V389,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394))","v":0},{"$f":"IF(W389=0,0,CHOOSE(W389,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394))","v":0},{"$f":"IF(X389=0,0,CHOOSE(X389,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394))","v":0},{"$f":"IF(Y389=0,0,CHOOSE(Y389,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394))","v":0},{"$f":"IF(Z389=0,0,CHOOSE(Z389,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394))","v":0},{"$f":"IF(AA389=0,0,CHOOSE(AA389,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394))","v":0},{"$f":"IF(AB389=0,0,CHOOSE(AB389,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394))","v":0},{"$f":"IF(AC389=0,0,CHOOSE(AC389,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394))","v":0},{"$f":"IF(AD389=0,0,CHOOSE(AD389,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394))","v":0},{"$f":"IF(AE389=0,0,CHOOSE(AE389,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394))","v":0}]
[]
[{"$f":"+\"Output \"& PV_Base!A378&\"\"","v":"Output Export Import Bank of NPC"},null,null,{"$f":"D$7","v":2019},{"$f":"D392+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046]
[null,null,{"$f":"$C$22","v":"New forex borrowing (gross, USD)"},{"$f":"Ext_Debt_Data!F90","v":0},{"$f":"Ext_Debt_Data!G90","v":0},{"$f":"Ext_Debt_Data!H90","v":0},{"$f":"Ext_Debt_Data!I90","v":0},{"$f":"Ext_Debt_Data!J90","v":0},{"$f":"Ext_Debt_Data!K90","v":0},{"$f":"Ext_Debt_Data!L90","v":0},{"$f":"Ext_Debt_Data!M90","v":0},{"$f":"Ext_Debt_Data!N90","v":0},{"$f":"Ext_Debt_Data!O90","v":0},{"$f":"Ext_Debt_Data!P90","v":0},{"$f":"Ext_Debt_Data!Q90","v":0},{"$f":"Ext_Debt_Data!R90","v":0},{"$f":"Ext_Debt_Data!S90","v":0},{"$f":"Ext_Debt_Data!T90","v":0},{"$f":"Ext_Debt_Data!U90","v":0},{"$f":"Ext_Debt_Data!V90","v":0},{"$f":"Ext_Debt_Data!W90","v":0},{"$f":"Ext_Debt_Data!X90","v":0},{"$f":"Ext_Debt_Data!Y90","v":0},{"$f":"Ext_Debt_Data!Z90","v":0},{"$f":"Ext_Debt_Data!AA90","v":0},{"$f":"Ext_Debt_Data!AB90","v":0},{"$f":"Ext_Debt_Data!AC90","v":0},{"$f":"Ext_Debt_Data!AD90","v":0},{"$f":"Ext_Debt_Data!AE90","v":0},{"$f":"Ext_Debt_Data!AF90","v":0},{"$f":"Ext_Debt_Data!AG90","v":0}]
[null,null,{"$f":"$C$23","v":"cumulative"},{"$f":"D393","v":0},{"$f":"SUM(D393:E393)","v":0},{"$f":"SUM(D393:F393)","v":0},{"$f":"SUM(D393:G393)","v":0},{"$f":"SUM(D393:H393)","v":0},{"$f":"SUM(D393:I393)","v":0},{"$f":"SUM(D393:J393)","v":0},{"$f":"SUM(D393:K393)","v":0},{"$f":"SUM(D393:L393)","v":0},{"$f":"SUM(D393:M393)","v":0},{"$f":"SUM(D393:N393)","v":0},{"$f":"SUM(D393:O393)","v":0},{"$f":"SUM(D393:P393)","v":0},{"$f":"SUM(D393:Q393)","v":0},{"$f":"SUM(D393:R393)","v":0},{"$f":"SUM(D393:S393)","v":0},{"$f":"SUM(D393:T393)","v":0},{"$f":"SUM(D393:U393)","v":0},{"$f":"SUM(D393:V393)","v":0},{"$f":"SUM(D393:W393)","v":0},{"$f":"SUM(D393:X393)","v":0},{"$f":"SUM(D393:Y393)","v":0},{"$f":"SUM(D393:Z393)","v":0},{"$f":"SUM(D393:AA393)","v":0},{"$f":"SUM(D393:AB393)","v":0},{"$f":"SUM(D393:AC393)","v":0},{"$f":"SUM(D393:AD393)","v":0},{"$f":"SUM(D393:AE393)","v":0}]
[null,null,{"$f":"$C$24","v":"Stock of new forex debt (in USD)"},{"$f":"D393-D399","v":{"$error":"#DIV/0!"}},{"$f":"D395+E393-E399","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"Z395+AA393-AA399","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"+TEXT(C385,\"#\")&\"   \"&TEXT(A378,\"#\")","v":"PV of debt   Export Import Bank of NPC"},{"$f":"IF($B381>=$B382,D393,D393*D385/100)","v":0},{"$f":"IF($B381>=$B382,D396-E399+E393,D396*(1+$B382)-E397+E393*$D385/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B381>=$B382,E396-F399+F393,E396*(1+$B382)-F397+F393*$D385/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B381>=$B382,F396-G399+G393,F396*(1+$B382)-G397+G393*$D385/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B381>=$B382,G396-H399+H393,G396*(1+$B382)-H397+H393*$D385/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B381>=$B382,H396-I399+I393,H396*(1+$B382)-I397+I393*$D385/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B381>=$B382,I396-J399+J393,I396*(1+$B382)-J397+J393*$D385/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B381>=$B382,J396-K399+K393,J396*(1+$B382)-K397+K393*$D385/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B381>=$B382,K396-L399+L393,K396*(1+$B382)-L397+L393*$D385/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B381>=$B382,L396-M399+M393,L396*(1+$B382)-M397+M393*$D385/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B381>=$B382,M396-N399+N393,M396*(1+$B382)-N397+N393*$D385/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B381>=$B382,N396-O399+O393,N396*(1+$B382)-O397+O393*$D385/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B381>=$B382,O396-P399+P393,O396*(1+$B382)-P397+P393*$D385/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B381>=$B382,P396-Q399+Q393,P396*(1+$B382)-Q397+Q393*$D385/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B381>=$B382,Q396-R399+R393,Q396*(1+$B382)-R397+R393*$D385/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B381>=$B382,R396-S399+S393,R396*(1+$B382)-S397+S393*$D385/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B381>=$B382,S396-T399+T393,S396*(1+$B382)-T397+T393*$D385/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B381>=$B382,T396-U399+U393,T396*(1+$B382)-U397+U393*$D385/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B381>=$B382,U396-V399+V393,U396*(1+$B382)-V397+V393*$D385/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B381>=$B382,V396-W399+W393,V396*(1+$B382)-W397+W393*$D385/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B381>=$B382,W396-X399+X393,W396*(1+$B382)-X397+X393*$D385/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B381>=$B382,X396-Y399+Y393,X396*(1+$B382)-Y397+Y393*$D385/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B381>=$B382,Y396-Z399+Z393,Y396*(1+$B382)-Z397+Z393*$D385/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B381>=$B382,Z396-AA399+AA393,Z396*(1+$B382)-AA397+AA393*$D385/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B381>=$B382,AA396-AB399+AB393,AA396*(1+$B382)-AB397+AB393*$D385/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B381>=$B382,AB396-AC399+AC393,AB396*(1+$B382)-AC397+AC393*$D385/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B381>=$B382,AC396-AD399+AD393,AC396*(1+$B382)-AD397+AD393*$D385/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B381>=$B382,AD396-AE399+AE393,AD396*(1+$B382)-AE397+AE393*$D385/100)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$26","v":"Total debt service (in USD)"},{"$f":"D398+D399","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"$C$27","v":"Interest"},null,{"$f":"$B381*D395","v":{"$error":"#DIV/0!"}},{"$f":"$B381*E395","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"$C$28","v":"Amortization"},{"$f":"(D388-D390)/(B380-B379)","v":{"$error":"#DIV/0!"}},{"$f":"(E388-E390)/(B380-B379)","v":{"$error":"#DIV/0!"}},{"$f":"(F388-F390)/(B380-B379)","v":{"$error":"#DIV/0!"}},{"$f":"(G388-G390)/(B380-B379)","v":{"$error":"#DIV/0!"}},{"$f":"(H388-H390)/(B380-B379)","v":{"$error":"#DIV/0!"}},{"$f":"(I388-I390)/(B380-B379)","v":{"$error":"#DIV/0!"}},{"$f":"(J388-J390)/(B380-B379)","v":{"$error":"#DIV/0!"}},{"$f":"(K388-K390)/(B380-B379)","v":{"$error":"#DIV/0!"}},{"$f":"(L388-L390)/(B380-B379)","v":{"$error":"#DIV/0!"}},{"$f":"(M388-M390)/(B380-B379)","v":{"$error":"#DIV/0!"}},{"$f":"(N388-N390)/(B380-B379)","v":{"$error":"#DIV/0!"}},{"$f":"(O388-O390)/(B380-B379)","v":{"$error":"#DIV/0!"}},{"$f":"(P388-P390)/(B380-B379)","v":{"$error":"#DIV/0!"}},{"$f":"(Q388-Q390)/(B380-B379)","v":{"$error":"#DIV/0!"}},{"$f":"(R388-R390)/(B380-B379)","v":{"$error":"#DIV/0!"}},{"$f":"(S388-S390)/(B380-B379)","v":{"$error":"#DIV/0!"}},{"$f":"(T388-T390)/(B380-B379)","v":{"$error":"#DIV/0!"}},{"$f":"(U388-U390)/(B380-B379)","v":{"$error":"#DIV/0!"}},{"$f":"(V388-V390)/(B380-B379)","v":{"$error":"#DIV/0!"}},{"$f":"(W388-W390)/(B380-B379)","v":{"$error":"#DIV/0!"}},{"$f":"(X388-X390)/(B380-B379)","v":{"$error":"#DIV/0!"}},{"$f":"(Y388-Y390)/(B380-B379)","v":{"$error":"#DIV/0!"}},{"$f":"(Z388-Z390)/(B380-B379)","v":{"$error":"#DIV/0!"}},{"$f":"(AA388-AA390)/(B380-B379)","v":{"$error":"#DIV/0!"}},{"$f":"(AB388-AB390)/(B380-B379)","v":{"$error":"#DIV/0!"}},{"$f":"(AC388-AC390)/(B380-B379)","v":{"$error":"#DIV/0!"}},{"$f":"(AD388-AD390)/(B380-B379)","v":{"$error":"#DIV/0!"}},{"$f":"(AE388-AE390)/(B380-B379)","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[{"$f":"+'Input 4 - External Financing'!B29","v":"NPC2"},null,null,{"$f":"D41","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,{"$f":"AJ41","v":32},33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& PV_Base!A404&\"\"","v":"Grace NPC2"},{"$f":"'Input 4 - External Financing'!G29","v":0},null,{"$f":"D42","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,{"$f":"AJ42","v":2051},2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
[{"$f":"+\"Maturity \"& PV_Base!A404&\"\"","v":"Maturity NPC2"},{"$f":"'Input 4 - External Financing'!H29","v":0},{"$f":"$C$9","v":"Base"},100]
[{"$f":"+\"Interest \"& PV_Base!A404&\"\"","v":"Interest NPC2"},{"$f":"'Input 4 - External Financing'!F29","v":0},{"$f":"$C$10","v":"Debt stock"},{"$f":"D406-D408","v":100},{"$f":"D407-E408","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
[{"$f":"+\"Discount \"& PV_Base!A404&\"\"","v":"Discount NPC2"},{"$f":"'Input 4 - External Financing'!E29","v":0.05},{"$f":"$C$11","v":"Amortization"},{"$f":"IF(D404-D404-1<B405,0,IF(D404-D404-1<B406,D406/(B406-B405),0))","v":0},{"$f":"IF(E404-D404-1<B405,0,IF(E404-D404-1<B406,D406/(B406-B405),0))","v":0},{"$f":"IF(F404-D404-1<B405,0,IF(F404-D404-1<B406,D406/(B406-B405),0))","v":0},{"$f":"IF(G404-D404-1<B405,0,IF(G404-D404-1<B406,D406/(B406-B405),0))","v":0},{"$f":"IF(H404-D404-1<B405,0,IF(H404-D404-1<B406,D406/(B406-B405),0))","v":0},{"$f":"IF(I404-D404-1<B405,0,IF(I404-D404-1<B406,D406/(B406-B405),0))","v":0},{"$f":"IF(J404-D404-1<B405,0,IF(J404-D404-1<B406,D406/(B406-B405),0))","v":0},{"$f":"IF(K404-D404-1<B405,0,IF(K404-D404-1<B406,D406/(B406-B405),0))","v":0},{"$f":"IF(L404-D404-1<B405,0,IF(L404-D404-1<B406,D406/(B406-B405),0))","v":0},{"$f":"IF(M404-D404-1<B405,0,IF(M404-D404-1<B406,D406/(B406-B405),0))","v":0},{"$f":"IF(N404-D404-1<B405,0,IF(N404-D404-1<B406,D406/(B406-B405),0))","v":0},{"$f":"IF(O404-D404-1<B405,0,IF(O404-D404-1<B406,D406/(B406-B405),0))","v":0},{"$f":"IF(P404-D404-1<B405,0,IF(P404-D404-1<B406,D406/(B406-B405),0))","v":0},{"$f":"IF(Q404-D404-1<B405,0,IF(Q404-D404-1<B406,D406/(B406-B405),0))","v":0},{"$f":"IF(R404-D404-1<B405,0,IF(R404-D404-1<B406,D406/(B406-B405),0))","v":0},{"$f":"IF(S404-D404-1<B405,0,IF(S404-D404-1<B406,D406/(B406-B405),0))","v":0},{"$f":"IF(T404-D404-1<B405,0,IF(T404-D404-1<B406,D406/(B406-B405),0))","v":0},{"$f":"IF(U404-D404-1<B405,0,IF(U404-D404-1<B406,D406/(B406-B405),0))","v":0},{"$f":"IF(V404-D404-1<B405,0,IF(V404-D404-1<B406,D406/(B406-B405),0))","v":0},{"$f":"IF(W404-D404-1<B405,0,IF(W404-D404-1<B406,D406/(B406-B405),0))","v":0},{"$f":"IF(X404-D404-1<B405,0,IF(X404-D404-1<B406,D406/(B406-B405),0))","v":0},{"$f":"IF(Y404-D404-1<B405,0,IF(Y404-D404-1<B406,D406/(B406-B405),0))","v":0},{"$f":"IF(Z404-D404-1<B405,0,IF(Z404-D404-1<B406,D406/(B406-B405),0))","v":0},{"$f":"IF(AA404-D404-1<B405,0,IF(AA404-D404-1<B406,D406/(B406-B405),0))","v":0},{"$f":"IF(AB404-D404-1<B405,0,IF(AB404-D404-1<B406,D406/(B406-B405),0))","v":0},{"$f":"IF(AC404-D404-1<B405,0,IF(AC404-D404-1<B406,D406/(B406-B405),0))","v":0},{"$f":"IF(AD404-D404-1<B405,0,IF(AD404-D404-1<B406,D406/(B406-B405),0))","v":0},{"$f":"IF(AE404-D404-1<B405,0,IF(AE404-D404-1<B406,D406/(B406-B405),0))","v":0},{"$f":"IF(AF404-D404-1<B405,0,IF(AF404-D404-1<B406,D406/(B406-B405),0))","v":0},{"$f":"IF(AG404-D404-1<B405,0,IF(AG404-D404-1<B406,D406/(B406-B405),0))","v":0},{"$f":"IF(AH404-D404-1<B405,0,IF(AH404-D404-1<B406,D406/(B406-B405),0))","v":0},{"$f":"IF(AI404-D404-1<B405,0,IF(AI404-D404-1<B406,D406/(B406-B405),0))","v":0},{"$f":"IF(AJ404-D404-1<B405,0,IF(AJ404-D404-1<B406,D406/(B406-B405),0))","v":0},{"$f":"IF(AK404-D404-1<B405,0,IF(AK404-D404-1<B406,D406/(B406-B405),0))","v":0},{"$f":"IF(AL404-D404-1<B405,0,IF(AL404-D404-1<B406,D406/(B406-B405),0))","v":0},{"$f":"IF(AM404-D404-1<B405,0,IF(AM404-D404-1<B406,D406/(B406-B405),0))","v":0},{"$f":"IF(AN404-D404-1<B405,0,IF(AN404-D404-1<B406,D406/(B406-B405),0))","v":0},{"$f":"IF(AO404-D404-1<B405,0,IF(AO404-D404-1<B406,D406/(B406-B405),0))","v":0},{"$f":"IF(AP404-D404-1<B405,0,IF(AP404-D404-1<B406,D406/(B406-B405),0))","v":0},{"$f":"IF(AQ404-D404-1<B405,0,IF(AQ404-D404-1<B406,D406/(B406-B405),0))","v":0}]
[null,null,{"$f":"$C$12","v":"Interest"},null,{"$f":"$B407*D407","v":0},{"$f":"$B407*E407","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$13","v":"Total debt service"},{"$f":"D408+D409","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$14","v":"PV of debt"},{"$f":"IF($B407>=$B408, D407, NPV($B408,E410:$BD410))","v":0},{"$f":"IF($B407>=$B408, E407, NPV($B408,F410:$BD410))","v":0},{"$f":"IF($B407>=$B408, F407, NPV($B408,G410:$BD410))","v":0},{"$f":"IF($B407>=$B408, G407, NPV($B408,H410:$BD410))","v":0},{"$f":"IF($B407>=$B408, H407, NPV($B408,I410:$BD410))","v":0},{"$f":"IF($B407>=$B408, I407, NPV($B408,J410:$BD410))","v":0},{"$f":"IF($B407>=$B408, J407, NPV($B408,K410:$BD410))","v":0},{"$f":"IF($B407>=$B408, K407, NPV($B408,L410:$BD410))","v":0},{"$f":"IF($B407>=$B408, L407, NPV($B408,M410:$BD410))","v":0},{"$f":"IF($B407>=$B408, M407, NPV($B408,N410:$BD410))","v":0},{"$f":"IF($B407>=$B408, N407, NPV($B408,O410:$BD410))","v":0},{"$f":"IF($B407>=$B408, O407, NPV($B408,P410:$BD410))","v":0},{"$f":"IF($B407>=$B408, P407, NPV($B408,Q410:$BD410))","v":0},{"$f":"IF($B407>=$B408, Q407, NPV($B408,R410:$BD410))","v":0},{"$f":"IF($B407>=$B408, R407, NPV($B408,S410:$BD410))","v":0},{"$f":"IF($B407>=$B408, S407, NPV($B408,T410:$BD410))","v":0},{"$f":"IF($B407>=$B408, T407, NPV($B408,U410:$BD410))","v":0},{"$f":"IF($B407>=$B408, U407, NPV($B408,V410:$BD410))","v":0},{"$f":"IF($B407>=$B408, V407, NPV($B408,W410:$BD410))","v":0},{"$f":"IF($B407>=$B408, W407, NPV($B408,X410:$BD410))","v":0},{"$f":"IF($B407>=$B408, X407, NPV($B408,Y410:$BD410))","v":0},{"$f":"IF($B407>=$B408, Y407, NPV($B408,Z410:$BD410))","v":0},{"$f":"IF($B407>=$B408, Z407, NPV($B408,AA410:$BD410))","v":0},{"$f":"IF($B407>=$B408, AA407, NPV($B408,AB410:$BD410))","v":0},{"$f":"IF($B407>=$B408, AB407, NPV($B408,AC410:$BD410))","v":0},{"$f":"IF($B407>=$B408, AC407, NPV($B408,AD410:$BD410))","v":0},{"$f":"IF($B407>=$B408, AD407, NPV($B408,AE410:$BD410))","v":0},{"$f":"IF($B407>=$B408, AE407, NPV($B408,AF410:$BD410))","v":0},{"$f":"IF($B407>=$B408, AF407, NPV($B408,AG410:$BD410))","v":0},{"$f":"IF($B407>=$B408, AG407, NPV($B408,AH410:$BD410))","v":0},{"$f":"IF($B407>=$B408, AH407, NPV($B408,AI410:$BD410))","v":0},{"$f":"IF($B407>=$B408, AI407, NPV($B408,AJ410:$BD410))","v":0},{"$f":"IF($B407>=$B408, AJ407, NPV($B408,AK410:$BD410))","v":0},{"$f":"IF($B407>=$B408, AK407, NPV($B408,AL410:$BD410))","v":0},{"$f":"IF($B407>=$B408, AL407, NPV($B408,AM410:$BD410))","v":0},{"$f":"IF($B407>=$B408, AM407, NPV($B408,AN410:$BD410))","v":0},{"$f":"IF($B407>=$B408, AN407, NPV($B408,AO410:$BD410))","v":0},{"$f":"IF($B407>=$B408, AO407, NPV($B408,AP410:$BD410))","v":0},{"$f":"IF($B407>=$B408, AP407, NPV($B408,AQ410:$BD410))","v":0},{"$f":"IF($B407>=$B408, AQ407, NPV($B408,AR410:$BD410))","v":0}]
[null,null,{"$f":"$C$15","v":"Grant element"},{"$f":"IF(D411=0,0,(1-D411/D407)*100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$16","v":"t-g>0"},{"$f":"IF(D41-B405>0,D41-B405,0)","v":0},{"$f":"IF(E41-B405>0,E41-B405,0)","v":1},{"$f":"IF(F41-B405>0,F41-B405,0)","v":2},{"$f":"IF(G41-B405>0,G41-B405,0)","v":3},{"$f":"IF(H41-B405>0,H41-B405,0)","v":4},{"$f":"IF(I41-B405>0,I41-B405,0)","v":5},{"$f":"IF(J41-B405>0,J41-B405,0)","v":6},{"$f":"IF(K41-B405>0,K41-B405,0)","v":7},{"$f":"IF(L41-B405>0,L41-B405,0)","v":8},{"$f":"IF(M41-B405>0,M41-B405,0)","v":9},{"$f":"IF(N41-B405>0,N41-B405,0)","v":10},{"$f":"IF(O41-B405>0,O41-B405,0)","v":11},{"$f":"IF(P41-B405>0,P41-B405,0)","v":12},{"$f":"IF(Q41-B405>0,Q41-B405,0)","v":13},{"$f":"IF(R41-B405>0,R41-B405,0)","v":14},{"$f":"IF(S41-B405>0,S41-B405,0)","v":15},{"$f":"IF(T41-B405>0,T41-B405,0)","v":16},{"$f":"IF(U41-B405>0,U41-B405,0)","v":17},{"$f":"IF(V41-B405>0,V41-B405,0)","v":18},{"$f":"IF(W41-B405>0,W41-B405,0)","v":19},{"$f":"IF(X41-B405>0,X41-B405,0)","v":20},{"$f":"IF(Y41-B405>0,Y41-B405,0)","v":21},{"$f":"IF(Z41-B405>0,Z41-B405,0)","v":22},{"$f":"IF(AA41-B405>0,AA41-B405,0)","v":23},{"$f":"IF(AB41-B405>0,AB41-B405,0)","v":24},{"$f":"IF(AC41-B405>0,AC41-B405,0)","v":25},{"$f":"IF(AD41-B405>0,AD41-B405,0)","v":26},{"$f":"IF(AE41-B405>0,AE41-B405,0)","v":27}]
[null,null,null,{"$f":"IF(D413=0,0,CHOOSE(D413,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420,AF420))","v":0},{"$f":"IF(E413=0,0,CHOOSE(E413,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420,AF420))","v":0},{"$f":"IF(F413=0,0,CHOOSE(F413,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420,AF420))","v":0},{"$f":"IF(G413=0,0,CHOOSE(G413,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420,AF420))","v":0},{"$f":"IF(H413=0,0,CHOOSE(H413,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420,AF420))","v":0},{"$f":"IF(I413=0,0,CHOOSE(I413,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420,AF420))","v":0},{"$f":"IF(J413=0,0,CHOOSE(J413,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420,AF420))","v":0},{"$f":"IF(K413=0,0,CHOOSE(K413,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420,AF420))","v":0},{"$f":"IF(L413=0,0,CHOOSE(L413,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420,AF420))","v":0},{"$f":"IF(M413=0,0,CHOOSE(M413,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420,AF420))","v":0},{"$f":"IF(N413=0,0,CHOOSE(N413,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420,AF420))","v":0},{"$f":"IF(O413=0,0,CHOOSE(O413,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420,AF420))","v":0},{"$f":"IF(P413=0,0,CHOOSE(P413,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420,AF420))","v":0},{"$f":"IF(Q413=0,0,CHOOSE(Q413,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420,AF420))","v":0},{"$f":"IF(R413=0,0,CHOOSE(R413,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420,AF420))","v":0},{"$f":"IF(S413=0,0,CHOOSE(S413,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420,AF420))","v":0},{"$f":"IF(T413=0,0,CHOOSE(T413,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420,AF420))","v":0},{"$f":"IF(U413=0,0,CHOOSE(U413,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420,AF420))","v":0},{"$f":"IF(V413=0,0,CHOOSE(V413,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420,AF420))","v":0},{"$f":"IF(W413=0,0,CHOOSE(W413,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420,AF420))","v":0},{"$f":"IF(X413=0,0,CHOOSE(X413,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420,AF420))","v":0},{"$f":"IF(Y413=0,0,CHOOSE(Y413,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420,AF420))","v":0},{"$f":"IF(Z413=0,0,CHOOSE(Z413,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420,AF420))","v":0},{"$f":"IF(AA413=0,0,CHOOSE(AA413,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420,AF420))","v":0},{"$f":"IF(AB413=0,0,CHOOSE(AB413,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420,AF420))","v":0},{"$f":"IF(AC413=0,0,CHOOSE(AC413,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420,AF420))","v":0},{"$f":"IF(AD413=0,0,CHOOSE(AD413,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420,AF420))","v":0},{"$f":"IF(AE413=0,0,CHOOSE(AE413,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420,AF420))","v":0}]
[null,null,{"$f":"$C$18","v":"t-m condition"},{"$f":"IF(D41-B406>0,D41-B406,0)","v":0},{"$f":"IF(E41-B406>0,E41-B406,0)","v":1},{"$f":"IF(F41-B406>0,F41-B406,0)","v":2},{"$f":"IF(G41-B406>0,G41-B406,0)","v":3},{"$f":"IF(H41-B406>0,H41-B406,0)","v":4},{"$f":"IF(I41-B406>0,I41-B406,0)","v":5},{"$f":"IF(J41-B406>0,J41-B406,0)","v":6},{"$f":"IF(K41-B406>0,K41-B406,0)","v":7},{"$f":"IF(L41-B406>0,L41-B406,0)","v":8},{"$f":"IF(M41-B406>0,M41-B406,0)","v":9},{"$f":"IF(N41-B406>0,N41-B406,0)","v":10},{"$f":"IF(O41-B406>0,O41-B406,0)","v":11},{"$f":"IF(P41-B406>0,P41-B406,0)","v":12},{"$f":"IF(Q41-B406>0,Q41-B406,0)","v":13},{"$f":"IF(R41-B406>0,R41-B406,0)","v":14},{"$f":"IF(S41-B406>0,S41-B406,0)","v":15},{"$f":"IF(T41-B406>0,T41-B406,0)","v":16},{"$f":"IF(U41-B406>0,U41-B406,0)","v":17},{"$f":"IF(V41-B406>0,V41-B406,0)","v":18},{"$f":"IF(W41-B406>0,W41-B406,0)","v":19},{"$f":"IF(X41-B406>0,X41-B406,0)","v":20},{"$f":"IF(Y41-B406>0,Y41-B406,0)","v":21},{"$f":"IF(Z41-B406>0,Z41-B406,0)","v":22},{"$f":"IF(AA41-B406>0,AA41-B406,0)","v":23},{"$f":"IF(AB41-B406>0,AB41-B406,0)","v":24},{"$f":"IF(AC41-B406>0,AC41-B406,0)","v":25},{"$f":"IF(AD41-B406>0,AD41-B406,0)","v":26},{"$f":"IF(AE41-B406>0,AE41-B406,0)","v":27}]
[null,null,null,{"$f":"IF(D415=0,0,CHOOSE(D415,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420))","v":0},{"$f":"IF(E415=0,0,CHOOSE(E415,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420))","v":0},{"$f":"IF(F415=0,0,CHOOSE(F415,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420))","v":0},{"$f":"IF(G415=0,0,CHOOSE(G415,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420))","v":0},{"$f":"IF(H415=0,0,CHOOSE(H415,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420))","v":0},{"$f":"IF(I415=0,0,CHOOSE(I415,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420))","v":0},{"$f":"IF(J415=0,0,CHOOSE(J415,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420))","v":0},{"$f":"IF(K415=0,0,CHOOSE(K415,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420))","v":0},{"$f":"IF(L415=0,0,CHOOSE(L415,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420))","v":0},{"$f":"IF(M415=0,0,CHOOSE(M415,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420))","v":0},{"$f":"IF(N415=0,0,CHOOSE(N415,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420))","v":0},{"$f":"IF(O415=0,0,CHOOSE(O415,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420))","v":0},{"$f":"IF(P415=0,0,CHOOSE(P415,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420))","v":0},{"$f":"IF(Q415=0,0,CHOOSE(Q415,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420))","v":0},{"$f":"IF(R415=0,0,CHOOSE(R415,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420))","v":0},{"$f":"IF(S415=0,0,CHOOSE(S415,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420))","v":0},{"$f":"IF(T415=0,0,CHOOSE(T415,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420))","v":0},{"$f":"IF(U415=0,0,CHOOSE(U415,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420))","v":0},{"$f":"IF(V415=0,0,CHOOSE(V415,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420))","v":0},{"$f":"IF(W415=0,0,CHOOSE(W415,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420))","v":0},{"$f":"IF(X415=0,0,CHOOSE(X415,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420))","v":0},{"$f":"IF(Y415=0,0,CHOOSE(Y415,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420))","v":0},{"$f":"IF(Z415=0,0,CHOOSE(Z415,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420))","v":0},{"$f":"IF(AA415=0,0,CHOOSE(AA415,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420))","v":0},{"$f":"IF(AB415=0,0,CHOOSE(AB415,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420))","v":0},{"$f":"IF(AC415=0,0,CHOOSE(AC415,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420))","v":0},{"$f":"IF(AD415=0,0,CHOOSE(AD415,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420))","v":0},{"$f":"IF(AE415=0,0,CHOOSE(AE415,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420))","v":0}]
[]
[{"$f":"+\"Output \"& PV_Base!A404&\"\"","v":"Output NPC2"},null,null,{"$f":"D55","v":2019},{"$f":"D418+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046]
[null,null,{"$f":"$C$22","v":"New forex borrowing (gross, USD)"},{"$f":"Ext_Debt_Data!F91","v":0},{"$f":"Ext_Debt_Data!G91","v":0},{"$f":"Ext_Debt_Data!H91","v":0},{"$f":"Ext_Debt_Data!I91","v":0},{"$f":"Ext_Debt_Data!J91","v":0},{"$f":"Ext_Debt_Data!K91","v":0},{"$f":"Ext_Debt_Data!L91","v":0},{"$f":"Ext_Debt_Data!M91","v":0},{"$f":"Ext_Debt_Data!N91","v":0},{"$f":"Ext_Debt_Data!O91","v":0},{"$f":"Ext_Debt_Data!P91","v":0},{"$f":"Ext_Debt_Data!Q91","v":0},{"$f":"Ext_Debt_Data!R91","v":0},{"$f":"Ext_Debt_Data!S91","v":0},{"$f":"Ext_Debt_Data!T91","v":0},{"$f":"Ext_Debt_Data!U91","v":0},{"$f":"Ext_Debt_Data!V91","v":0},{"$f":"Ext_Debt_Data!W91","v":0},{"$f":"Ext_Debt_Data!X91","v":0},{"$f":"Ext_Debt_Data!Y91","v":0},{"$f":"Ext_Debt_Data!Z91","v":0},{"$f":"Ext_Debt_Data!AA91","v":0},{"$f":"Ext_Debt_Data!AB91","v":0},{"$f":"Ext_Debt_Data!AC91","v":0},{"$f":"Ext_Debt_Data!AD91","v":0},{"$f":"Ext_Debt_Data!AE91","v":0},{"$f":"Ext_Debt_Data!AF91","v":0},{"$f":"Ext_Debt_Data!AG91","v":0}]
[null,null,{"$f":"$C$23","v":"cumulative"},{"$f":"D419","v":0},{"$f":"SUM(D419:E419)","v":0},{"$f":"SUM(D419:F419)","v":0},{"$f":"SUM(D419:G419)","v":0},{"$f":"SUM(D419:H419)","v":0},{"$f":"SUM(D419:I419)","v":0},{"$f":"SUM(D419:J419)","v":0},{"$f":"SUM(D419:K419)","v":0},{"$f":"SUM(D419:L419)","v":0},{"$f":"SUM(D419:M419)","v":0},{"$f":"SUM(D419:N419)","v":0},{"$f":"SUM(D419:O419)","v":0},{"$f":"SUM(D419:P419)","v":0},{"$f":"SUM(D419:Q419)","v":0},{"$f":"SUM(D419:R419)","v":0},{"$f":"SUM(D419:S419)","v":0},{"$f":"SUM(D419:T419)","v":0},{"$f":"SUM(D419:U419)","v":0},{"$f":"SUM(D419:V419)","v":0},{"$f":"SUM(D419:W419)","v":0},{"$f":"SUM(D419:X419)","v":0},{"$f":"SUM(D419:Y419)","v":0},{"$f":"SUM(D419:Z419)","v":0},{"$f":"SUM(D419:AA419)","v":0},{"$f":"SUM(D419:AB419)","v":0},{"$f":"SUM(D419:AC419)","v":0},{"$f":"SUM(D419:AD419)","v":0},{"$f":"SUM(D419:AE419)","v":0}]
[null,null,{"$f":"$C$24","v":"Stock of new forex debt (in USD)"},{"$f":"D419-D425","v":{"$error":"#DIV/0!"}},{"$f":"D421+E419-E425","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"+TEXT(C411,\"#\")&\"   \"&TEXT(A404,\"#\")","v":"PV of debt   NPC2"},{"$f":"IF($B407>=$B408,D419,D419*D411/100)","v":0},{"$f":"IF($B407>=$B408,D422-E425+E419,D422*(1+$B408)-E423+E419*$D411/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B407>=$B408,E422-F425+F419,E422*(1+$B408)-F423+F419*$D411/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B407>=$B408,F422-G425+G419,F422*(1+$B408)-G423+G419*$D411/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B407>=$B408,G422-H425+H419,G422*(1+$B408)-H423+H419*$D411/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B407>=$B408,H422-I425+I419,H422*(1+$B408)-I423+I419*$D411/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B407>=$B408,I422-J425+J419,I422*(1+$B408)-J423+J419*$D411/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B407>=$B408,J422-K425+K419,J422*(1+$B408)-K423+K419*$D411/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B407>=$B408,K422-L425+L419,K422*(1+$B408)-L423+L419*$D411/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B407>=$B408,L422-M425+M419,L422*(1+$B408)-M423+M419*$D411/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B407>=$B408,M422-N425+N419,M422*(1+$B408)-N423+N419*$D411/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B407>=$B408,N422-O425+O419,N422*(1+$B408)-O423+O419*$D411/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B407>=$B408,O422-P425+P419,O422*(1+$B408)-P423+P419*$D411/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B407>=$B408,P422-Q425+Q419,P422*(1+$B408)-Q423+Q419*$D411/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B407>=$B408,Q422-R425+R419,Q422*(1+$B408)-R423+R419*$D411/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B407>=$B408,R422-S425+S419,R422*(1+$B408)-S423+S419*$D411/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B407>=$B408,S422-T425+T419,S422*(1+$B408)-T423+T419*$D411/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B407>=$B408,T422-U425+U419,T422*(1+$B408)-U423+U419*$D411/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B407>=$B408,U422-V425+V419,U422*(1+$B408)-V423+V419*$D411/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B407>=$B408,V422-W425+W419,V422*(1+$B408)-W423+W419*$D411/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B407>=$B408,W422-X425+X419,W422*(1+$B408)-X423+X419*$D411/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B407>=$B408,X422-Y425+Y419,X422*(1+$B408)-Y423+Y419*$D411/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B407>=$B408,Y422-Z425+Z419,Y422*(1+$B408)-Z423+Z419*$D411/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B407>=$B408,Z422-AA425+AA419,Z422*(1+$B408)-AA423+AA419*$D411/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B407>=$B408,AA422-AB425+AB419,AA422*(1+$B408)-AB423+AB419*$D411/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B407>=$B408,AB422-AC425+AC419,AB422*(1+$B408)-AC423+AC419*$D411/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B407>=$B408,AC422-AD425+AD419,AC422*(1+$B408)-AD423+AD419*$D411/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B407>=$B408,AD422-AE425+AE419,AD422*(1+$B408)-AE423+AE419*$D411/100)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$26","v":"Total debt service (in USD)"},{"$f":"D424+D425","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"$C$27","v":"Interest"},null,{"$f":"$B407*D421","v":{"$error":"#DIV/0!"}},{"$f":"$B407*E421","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"$C$28","v":"Amortization"},{"$f":"(D414-D416)/(B406-B405)","v":{"$error":"#DIV/0!"}},{"$f":"(E414-E416)/(B406-B405)","v":{"$error":"#DIV/0!"}},{"$f":"(F414-F416)/(B406-B405)","v":{"$error":"#DIV/0!"}},{"$f":"(G414-G416)/(B406-B405)","v":{"$error":"#DIV/0!"}},{"$f":"(H414-H416)/(B406-B405)","v":{"$error":"#DIV/0!"}},{"$f":"(I414-I416)/(B406-B405)","v":{"$error":"#DIV/0!"}},{"$f":"(J414-J416)/(B406-B405)","v":{"$error":"#DIV/0!"}},{"$f":"(K414-K416)/(B406-B405)","v":{"$error":"#DIV/0!"}},{"$f":"(L414-L416)/(B406-B405)","v":{"$error":"#DIV/0!"}},{"$f":"(M414-M416)/(B406-B405)","v":{"$error":"#DIV/0!"}},{"$f":"(N414-N416)/(B406-B405)","v":{"$error":"#DIV/0!"}},{"$f":"(O414-O416)/(B406-B405)","v":{"$error":"#DIV/0!"}},{"$f":"(P414-P416)/(B406-B405)","v":{"$error":"#DIV/0!"}},{"$f":"(Q414-Q416)/(B406-B405)","v":{"$error":"#DIV/0!"}},{"$f":"(R414-R416)/(B406-B405)","v":{"$error":"#DIV/0!"}},{"$f":"(S414-S416)/(B406-B405)","v":{"$error":"#DIV/0!"}},{"$f":"(T414-T416)/(B406-B405)","v":{"$error":"#DIV/0!"}},{"$f":"(U414-U416)/(B406-B405)","v":{"$error":"#DIV/0!"}},{"$f":"(V414-V416)/(B406-B405)","v":{"$error":"#DIV/0!"}},{"$f":"(W414-W416)/(B406-B405)","v":{"$error":"#DIV/0!"}},{"$f":"(X414-X416)/(B406-B405)","v":{"$error":"#DIV/0!"}},{"$f":"(Y414-Y416)/(B406-B405)","v":{"$error":"#DIV/0!"}},{"$f":"(Z414-Z416)/(B406-B405)","v":{"$error":"#DIV/0!"}},{"$f":"(AA414-AA416)/(B406-B405)","v":{"$error":"#DIV/0!"}},{"$f":"(AB414-AB416)/(B406-B405)","v":{"$error":"#DIV/0!"}},{"$f":"(AC414-AC416)/(B406-B405)","v":{"$error":"#DIV/0!"}},{"$f":"(AD414-AD416)/(B406-B405)","v":{"$error":"#DIV/0!"}},{"$f":"(AE414-AE416)/(B406-B405)","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[{"$f":"+'Input 4 - External Financing'!B30","v":"NPC3"},null,null,{"$f":"D41","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,{"$f":"AJ41","v":32},33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& PV_Base!A430&\"\"","v":"Grace NPC3"},{"$f":"'Input 4 - External Financing'!G30","v":0},null,{"$f":"D42","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,{"$f":"AJ42","v":2051},2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068]
[{"$f":"+\"Maturity \"& PV_Base!A430&\"\"","v":"Maturity NPC3"},{"$f":"'Input 4 - External Financing'!H30","v":0},{"$f":"$C$9","v":"Base"},100]
[{"$f":"+\"Interest \"& PV_Base!A430&\"\"","v":"Interest NPC3"},{"$f":"'Input 4 - External Financing'!F30","v":0},{"$f":"$C$10","v":"Debt stock"},{"$f":"D432-D434","v":100},{"$f":"D433-E434","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
[{"$f":"+\"Discount \"& PV_Base!A430&\"\"","v":"Discount NPC3"},{"$f":"'Input 4 - External Financing'!E30","v":0.05},{"$f":"$C$11","v":"Amortization"},{"$f":"IF(D430-D430-1<B431,0,IF(D430-D430-1<B432,D432/(B432-B431),0))","v":0},{"$f":"IF(E430-D430-1<B431,0,IF(E430-D430-1<B432,D432/(B432-B431),0))","v":0},{"$f":"IF(F430-D430-1<B431,0,IF(F430-D430-1<B432,D432/(B432-B431),0))","v":0},{"$f":"IF(G430-D430-1<B431,0,IF(G430-D430-1<B432,D432/(B432-B431),0))","v":0},{"$f":"IF(H430-D430-1<B431,0,IF(H430-D430-1<B432,D432/(B432-B431),0))","v":0},{"$f":"IF(I430-D430-1<B431,0,IF(I430-D430-1<B432,D432/(B432-B431),0))","v":0},{"$f":"IF(J430-D430-1<B431,0,IF(J430-D430-1<B432,D432/(B432-B431),0))","v":0},{"$f":"IF(K430-D430-1<B431,0,IF(K430-D430-1<B432,D432/(B432-B431),0))","v":0},{"$f":"IF(L430-D430-1<B431,0,IF(L430-D430-1<B432,D432/(B432-B431),0))","v":0},{"$f":"IF(M430-D430-1<B431,0,IF(M430-D430-1<B432,D432/(B432-B431),0))","v":0},{"$f":"IF(N430-D430-1<B431,0,IF(N430-D430-1<B432,D432/(B432-B431),0))","v":0},{"$f":"IF(O430-D430-1<B431,0,IF(O430-D430-1<B432,D432/(B432-B431),0))","v":0},{"$f":"IF(P430-D430-1<B431,0,IF(P430-D430-1<B432,D432/(B432-B431),0))","v":0},{"$f":"IF(Q430-D430-1<B431,0,IF(Q430-D430-1<B432,D432/(B432-B431),0))","v":0},{"$f":"IF(R430-D430-1<B431,0,IF(R430-D430-1<B432,D432/(B432-B431),0))","v":0},{"$f":"IF(S430-D430-1<B431,0,IF(S430-D430-1<B432,D432/(B432-B431),0))","v":0},{"$f":"IF(T430-D430-1<B431,0,IF(T430-D430-1<B432,D432/(B432-B431),0))","v":0},{"$f":"IF(U430-D430-1<B431,0,IF(U430-D430-1<B432,D432/(B432-B431),0))","v":0},{"$f":"IF(V430-D430-1<B431,0,IF(V430-D430-1<B432,D432/(B432-B431),0))","v":0},{"$f":"IF(W430-D430-1<B431,0,IF(W430-D430-1<B432,D432/(B432-B431),0))","v":0},{"$f":"IF(X430-D430-1<B431,0,IF(X430-D430-1<B432,D432/(B432-B431),0))","v":0},{"$f":"IF(Y430-D430-1<B431,0,IF(Y430-D430-1<B432,D432/(B432-B431),0))","v":0},{"$f":"IF(Z430-D430-1<B431,0,IF(Z430-D430-1<B432,D432/(B432-B431),0))","v":0},{"$f":"IF(AA430-D430-1<B431,0,IF(AA430-D430-1<B432,D432/(B432-B431),0))","v":0},{"$f":"IF(AB430-D430-1<B431,0,IF(AB430-D430-1<B432,D432/(B432-B431),0))","v":0},{"$f":"IF(AC430-D430-1<B431,0,IF(AC430-D430-1<B432,D432/(B432-B431),0))","v":0},{"$f":"IF(AD430-D430-1<B431,0,IF(AD430-D430-1<B432,D432/(B432-B431),0))","v":0},{"$f":"IF(AE430-D430-1<B431,0,IF(AE430-D430-1<B432,D432/(B432-B431),0))","v":0},{"$f":"IF(AF430-D430-1<B431,0,IF(AF430-D430-1<B432,D432/(B432-B431),0))","v":0},{"$f":"IF(AG430-D430-1<B431,0,IF(AG430-D430-1<B432,D432/(B432-B431),0))","v":0},{"$f":"IF(AH430-D430-1<B431,0,IF(AH430-D430-1<B432,D432/(B432-B431),0))","v":0},{"$f":"IF(AI430-D430-1<B431,0,IF(AI430-D430-1<B432,D432/(B432-B431),0))","v":0},{"$f":"IF(AJ430-D430-1<B431,0,IF(AJ430-D430-1<B432,D432/(B432-B431),0))","v":0},{"$f":"IF(AK430-D430-1<B431,0,IF(AK430-D430-1<B432,D432/(B432-B431),0))","v":0},{"$f":"IF(AL430-D430-1<B431,0,IF(AL430-D430-1<B432,D432/(B432-B431),0))","v":0},{"$f":"IF(AM430-D430-1<B431,0,IF(AM430-D430-1<B432,D432/(B432-B431),0))","v":0},{"$f":"IF(AN430-D430-1<B431,0,IF(AN430-D430-1<B432,D432/(B432-B431),0))","v":0},{"$f":"IF(AO430-D430-1<B431,0,IF(AO430-D430-1<B432,D432/(B432-B431),0))","v":0},{"$f":"IF(AP430-D430-1<B431,0,IF(AP430-D430-1<B432,D432/(B432-B431),0))","v":0},{"$f":"IF(AQ430-D430-1<B431,0,IF(AQ430-D430-1<B432,D432/(B432-B431),0))","v":0}]
[null,null,{"$f":"$C$12","v":"Interest"},null,{"$f":"$B433*D433","v":0},{"$f":"$B433*E433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$13","v":"Total debt service"},{"$f":"D434+D435","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$14","v":"PV of debt"},{"$f":"IF($B433>=$B434, D433, NPV($B434,E436:$BD436))","v":0},{"$f":"IF($B433>=$B434, E433, NPV($B434,F436:$BD436))","v":0},{"$f":"IF($B433>=$B434, F433, NPV($B434,G436:$BD436))","v":0},{"$f":"IF($B433>=$B434, G433, NPV($B434,H436:$BD436))","v":0},{"$f":"IF($B433>=$B434, H433, NPV($B434,I436:$BD436))","v":0},{"$f":"IF($B433>=$B434, I433, NPV($B434,J436:$BD436))","v":0},{"$f":"IF($B433>=$B434, J433, NPV($B434,K436:$BD436))","v":0},{"$f":"IF($B433>=$B434, K433, NPV($B434,L436:$BD436))","v":0},{"$f":"IF($B433>=$B434, L433, NPV($B434,M436:$BD436))","v":0},{"$f":"IF($B433>=$B434, M433, NPV($B434,N436:$BD436))","v":0},{"$f":"IF($B433>=$B434, N433, NPV($B434,O436:$BD436))","v":0},{"$f":"IF($B433>=$B434, O433, NPV($B434,P436:$BD436))","v":0},{"$f":"IF($B433>=$B434, P433, NPV($B434,Q436:$BD436))","v":0},{"$f":"IF($B433>=$B434, Q433, NPV($B434,R436:$BD436))","v":0},{"$f":"IF($B433>=$B434, R433, NPV($B434,S436:$BD436))","v":0},{"$f":"IF($B433>=$B434, S433, NPV($B434,T436:$BD436))","v":0},{"$f":"IF($B433>=$B434, T433, NPV($B434,U436:$BD436))","v":0},{"$f":"IF($B433>=$B434, U433, NPV($B434,V436:$BD436))","v":0},{"$f":"IF($B433>=$B434, V433, NPV($B434,W436:$BD436))","v":0},{"$f":"IF($B433>=$B434, W433, NPV($B434,X436:$BD436))","v":0},{"$f":"IF($B433>=$B434, X433, NPV($B434,Y436:$BD436))","v":0},{"$f":"IF($B433>=$B434, Y433, NPV($B434,Z436:$BD436))","v":0},{"$f":"IF($B433>=$B434, Z433, NPV($B434,AA436:$BD436))","v":0},{"$f":"IF($B433>=$B434, AA433, NPV($B434,AB436:$BD436))","v":0},{"$f":"IF($B433>=$B434, AB433, NPV($B434,AC436:$BD436))","v":0},{"$f":"IF($B433>=$B434, AC433, NPV($B434,AD436:$BD436))","v":0},{"$f":"IF($B433>=$B434, AD433, NPV($B434,AE436:$BD436))","v":0},{"$f":"IF($B433>=$B434, AE433, NPV($B434,AF436:$BD436))","v":0},{"$f":"IF($B433>=$B434, AF433, NPV($B434,AG436:$BD436))","v":0},{"$f":"IF($B433>=$B434, AG433, NPV($B434,AH436:$BD436))","v":0},{"$f":"IF($B433>=$B434, AH433, NPV($B434,AI436:$BD436))","v":0},{"$f":"IF($B433>=$B434, AI433, NPV($B434,AJ436:$BD436))","v":0},{"$f":"IF($B433>=$B434, AJ433, NPV($B434,AK436:$BD436))","v":0},{"$f":"IF($B433>=$B434, AK433, NPV($B434,AL436:$BD436))","v":0},{"$f":"IF($B433>=$B434, AL433, NPV($B434,AM436:$BD436))","v":0},{"$f":"IF($B433>=$B434, AM433, NPV($B434,AN436:$BD436))","v":0},{"$f":"IF($B433>=$B434, AN433, NPV($B434,AO436:$BD436))","v":0},{"$f":"IF($B433>=$B434, AO433, NPV($B434,AP436:$BD436))","v":0},{"$f":"IF($B433>=$B434, AP433, NPV($B434,AQ436:$BD436))","v":0},{"$f":"IF($B433>=$B434, AQ433, NPV($B434,AR436:$BD436))","v":0}]
[null,null,{"$f":"$C$15","v":"Grant element"},{"$f":"IF(D437=0,0,(1-D437/D433)*100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$16","v":"t-g>0"},{"$f":"IF(D41-B431>0,D41-B431,0)","v":0},{"$f":"IF(E41-B431>0,E41-B431,0)","v":1},{"$f":"IF(F41-B431>0,F41-B431,0)","v":2},{"$f":"IF(G41-B431>0,G41-B431,0)","v":3},{"$f":"IF(H41-B431>0,H41-B431,0)","v":4},{"$f":"IF(I41-B431>0,I41-B431,0)","v":5},{"$f":"IF(J41-B431>0,J41-B431,0)","v":6},{"$f":"IF(K41-B431>0,K41-B431,0)","v":7},{"$f":"IF(L41-B431>0,L41-B431,0)","v":8},{"$f":"IF(M41-B431>0,M41-B431,0)","v":9},{"$f":"IF(N41-B431>0,N41-B431,0)","v":10},{"$f":"IF(O41-B431>0,O41-B431,0)","v":11},{"$f":"IF(P41-B431>0,P41-B431,0)","v":12},{"$f":"IF(Q41-B431>0,Q41-B431,0)","v":13},{"$f":"IF(R41-B431>0,R41-B431,0)","v":14},{"$f":"IF(S41-B431>0,S41-B431,0)","v":15},{"$f":"IF(T41-B431>0,T41-B431,0)","v":16},{"$f":"IF(U41-B431>0,U41-B431,0)","v":17},{"$f":"IF(V41-B431>0,V41-B431,0)","v":18},{"$f":"IF(W41-B431>0,W41-B431,0)","v":19},{"$f":"IF(X41-B431>0,X41-B431,0)","v":20},{"$f":"IF(Y41-B431>0,Y41-B431,0)","v":21},{"$f":"IF(Z41-B431>0,Z41-B431,0)","v":22},{"$f":"IF(AA41-B431>0,AA41-B431,0)","v":23},{"$f":"IF(AB41-B431>0,AB41-B431,0)","v":24},{"$f":"IF(AC41-B431>0,AC41-B431,0)","v":25},{"$f":"IF(AD41-B431>0,AD41-B431,0)","v":26},{"$f":"IF(AE41-B431>0,AE41-B431,0)","v":27}]
[null,null,null,{"$f":"IF(D439=0,0,CHOOSE(D439,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446,AF446))","v":0},{"$f":"IF(E439=0,0,CHOOSE(E439,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446,AF446))","v":0},{"$f":"IF(F439=0,0,CHOOSE(F439,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446,AF446))","v":0},{"$f":"IF(G439=0,0,CHOOSE(G439,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446,AF446))","v":0},{"$f":"IF(H439=0,0,CHOOSE(H439,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446,AF446))","v":0},{"$f":"IF(I439=0,0,CHOOSE(I439,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446,AF446))","v":0},{"$f":"IF(J439=0,0,CHOOSE(J439,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446,AF446))","v":0},{"$f":"IF(K439=0,0,CHOOSE(K439,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446,AF446))","v":0},{"$f":"IF(L439=0,0,CHOOSE(L439,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446,AF446))","v":0},{"$f":"IF(M439=0,0,CHOOSE(M439,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446,AF446))","v":0},{"$f":"IF(N439=0,0,CHOOSE(N439,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446,AF446))","v":0},{"$f":"IF(O439=0,0,CHOOSE(O439,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446,AF446))","v":0},{"$f":"IF(P439=0,0,CHOOSE(P439,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446,AF446))","v":0},{"$f":"IF(Q439=0,0,CHOOSE(Q439,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446,AF446))","v":0},{"$f":"IF(R439=0,0,CHOOSE(R439,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446,AF446))","v":0},{"$f":"IF(S439=0,0,CHOOSE(S439,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446,AF446))","v":0},{"$f":"IF(T439=0,0,CHOOSE(T439,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446,AF446))","v":0},{"$f":"IF(U439=0,0,CHOOSE(U439,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446,AF446))","v":0},{"$f":"IF(V439=0,0,CHOOSE(V439,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446,AF446))","v":0},{"$f":"IF(W439=0,0,CHOOSE(W439,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446,AF446))","v":0},{"$f":"IF(X439=0,0,CHOOSE(X439,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446,AF446))","v":0},{"$f":"IF(Y439=0,0,CHOOSE(Y439,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446,AF446))","v":0},{"$f":"IF(Z439=0,0,CHOOSE(Z439,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446,AF446))","v":0},{"$f":"IF(AA439=0,0,CHOOSE(AA439,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446,AF446))","v":0},{"$f":"IF(AB439=0,0,CHOOSE(AB439,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446,AF446))","v":0},{"$f":"IF(AC439=0,0,CHOOSE(AC439,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446,AF446))","v":0},{"$f":"IF(AD439=0,0,CHOOSE(AD439,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446,AF446))","v":0},{"$f":"IF(AE439=0,0,CHOOSE(AE439,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446,AF446))","v":0}]
[null,null,{"$f":"$C$18","v":"t-m condition"},{"$f":"IF(D41-B432>0,D41-B432,0)","v":0},{"$f":"IF(E41-B432>0,E41-B432,0)","v":1},{"$f":"IF(F41-B432>0,F41-B432,0)","v":2},{"$f":"IF(G41-B432>0,G41-B432,0)","v":3},{"$f":"IF(H41-B432>0,H41-B432,0)","v":4},{"$f":"IF(I41-B432>0,I41-B432,0)","v":5},{"$f":"IF(J41-B432>0,J41-B432,0)","v":6},{"$f":"IF(K41-B432>0,K41-B432,0)","v":7},{"$f":"IF(L41-B432>0,L41-B432,0)","v":8},{"$f":"IF(M41-B432>0,M41-B432,0)","v":9},{"$f":"IF(N41-B432>0,N41-B432,0)","v":10},{"$f":"IF(O41-B432>0,O41-B432,0)","v":11},{"$f":"IF(P41-B432>0,P41-B432,0)","v":12},{"$f":"IF(Q41-B432>0,Q41-B432,0)","v":13},{"$f":"IF(R41-B432>0,R41-B432,0)","v":14},{"$f":"IF(S41-B432>0,S41-B432,0)","v":15},{"$f":"IF(T41-B432>0,T41-B432,0)","v":16},{"$f":"IF(U41-B432>0,U41-B432,0)","v":17},{"$f":"IF(V41-B432>0,V41-B432,0)","v":18},{"$f":"IF(W41-B432>0,W41-B432,0)","v":19},{"$f":"IF(X41-B432>0,X41-B432,0)","v":20},{"$f":"IF(Y41-B432>0,Y41-B432,0)","v":21},{"$f":"IF(Z41-B432>0,Z41-B432,0)","v":22},{"$f":"IF(AA41-B432>0,AA41-B432,0)","v":23},{"$f":"IF(AB41-B432>0,AB41-B432,0)","v":24},{"$f":"IF(AC41-B432>0,AC41-B432,0)","v":25},{"$f":"IF(AD41-B432>0,AD41-B432,0)","v":26},{"$f":"IF(AE41-B432>0,AE41-B432,0)","v":27}]
[null,null,null,{"$f":"IF(D441=0,0,CHOOSE(D441,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446))","v":0},{"$f":"IF(E441=0,0,CHOOSE(E441,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446))","v":0},{"$f":"IF(F441=0,0,CHOOSE(F441,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446))","v":0},{"$f":"IF(G441=0,0,CHOOSE(G441,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446))","v":0},{"$f":"IF(H441=0,0,CHOOSE(H441,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446))","v":0},{"$f":"IF(I441=0,0,CHOOSE(I441,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446))","v":0},{"$f":"IF(J441=0,0,CHOOSE(J441,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446))","v":0},{"$f":"IF(K441=0,0,CHOOSE(K441,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446))","v":0},{"$f":"IF(L441=0,0,CHOOSE(L441,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446))","v":0},{"$f":"IF(M441=0,0,CHOOSE(M441,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446))","v":0},{"$f":"IF(N441=0,0,CHOOSE(N441,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446))","v":0},{"$f":"IF(O441=0,0,CHOOSE(O441,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446))","v":0},{"$f":"IF(P441=0,0,CHOOSE(P441,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446))","v":0},{"$f":"IF(Q441=0,0,CHOOSE(Q441,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446))","v":0},{"$f":"IF(R441=0,0,CHOOSE(R441,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446))","v":0},{"$f":"IF(S441=0,0,CHOOSE(S441,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446))","v":0},{"$f":"IF(T441=0,0,CHOOSE(T441,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446))","v":0},{"$f":"IF(U441=0,0,CHOOSE(U441,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446))","v":0},{"$f":"IF(V441=0,0,CHOOSE(V441,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446))","v":0},{"$f":"IF(W441=0,0,CHOOSE(W441,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446))","v":0},{"$f":"IF(X441=0,0,CHOOSE(X441,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446))","v":0},{"$f":"IF(Y441=0,0,CHOOSE(Y441,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446))","v":0},{"$f":"IF(Z441=0,0,CHOOSE(Z441,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446))","v":0},{"$f":"IF(AA441=0,0,CHOOSE(AA441,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446))","v":0},{"$f":"IF(AB441=0,0,CHOOSE(AB441,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446))","v":0},{"$f":"IF(AC441=0,0,CHOOSE(AC441,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446))","v":0},{"$f":"IF(AD441=0,0,CHOOSE(AD441,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446))","v":0},{"$f":"IF(AE441=0,0,CHOOSE(AE441,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446))","v":0}]
[]
[{"$f":"+\"Output \"& PV_Base!A430&\"\"","v":"Output NPC3"},null,null,{"$f":"D$7","v":2019},{"$f":"D444+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046]
[null,null,{"$f":"$C$22","v":"New forex borrowing (gross, USD)"},{"$f":"Ext_Debt_Data!F92","v":0},{"$f":"Ext_Debt_Data!G92","v":0},{"$f":"Ext_Debt_Data!H92","v":0},{"$f":"Ext_Debt_Data!I92","v":0},{"$f":"Ext_Debt_Data!J92","v":0},{"$f":"Ext_Debt_Data!K92","v":0},{"$f":"Ext_Debt_Data!L92","v":0},{"$f":"Ext_Debt_Data!M92","v":0},{"$f":"Ext_Debt_Data!N92","v":0},{"$f":"Ext_Debt_Data!O92","v":0},{"$f":"Ext_Debt_Data!P92","v":0},{"$f":"Ext_Debt_Data!Q92","v":0},{"$f":"Ext_Debt_Data!R92","v":0},{"$f":"Ext_Debt_Data!S92","v":0},{"$f":"Ext_Debt_Data!T92","v":0},{"$f":"Ext_Debt_Data!U92","v":0},{"$f":"Ext_Debt_Data!V92","v":0},{"$f":"Ext_Debt_Data!W92","v":0},{"$f":"Ext_Debt_Data!X92","v":0},{"$f":"Ext_Debt_Data!Y92","v":0},{"$f":"Ext_Debt_Data!Z92","v":0},{"$f":"Ext_Debt_Data!AA92","v":0},{"$f":"Ext_Debt_Data!AB92","v":0},{"$f":"Ext_Debt_Data!AC92","v":0},{"$f":"Ext_Debt_Data!AD92","v":0},{"$f":"Ext_Debt_Data!AE92","v":0},{"$f":"Ext_Debt_Data!AF92","v":0},{"$f":"Ext_Debt_Data!AG92","v":0}]
[null,null,{"$f":"$C$23","v":"cumulative"},{"$f":"D445","v":0},{"$f":"SUM(D445:E445)","v":0},{"$f":"SUM(D445:F445)","v":0},{"$f":"SUM(D445:G445)","v":0},{"$f":"SUM(D445:H445)","v":0},{"$f":"SUM(D445:I445)","v":0},{"$f":"SUM(D445:J445)","v":0},{"$f":"SUM(D445:K445)","v":0},{"$f":"SUM(D445:L445)","v":0},{"$f":"SUM(D445:M445)","v":0},{"$f":"SUM(D445:N445)","v":0},{"$f":"SUM(D445:O445)","v":0},{"$f":"SUM(D445:P445)","v":0},{"$f":"SUM(D445:Q445)","v":0},{"$f":"SUM(D445:R445)","v":0},{"$f":"SUM(D445:S445)","v":0},{"$f":"SUM(D445:T445)","v":0},{"$f":"SUM(D445:U445)","v":0},{"$f":"SUM(D445:V445)","v":0},{"$f":"SUM(D445:W445)","v":0},{"$f":"SUM(D445:X445)","v":0},{"$f":"SUM(D445:Y445)","v":0},{"$f":"SUM(D445:Z445)","v":0},{"$f":"SUM(D445:AA445)","v":0},{"$f":"SUM(D445:AB445)","v":0},{"$f":"SUM(D445:AC445)","v":0},{"$f":"SUM(D445:AD445)","v":0},{"$f":"SUM(D445:AE445)","v":0}]
[null,null,{"$f":"$C$24","v":"Stock of new forex debt (in USD)"},{"$f":"D445-D451","v":{"$error":"#DIV/0!"}},{"$f":"D447+E445-E451","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"+TEXT(C437,\"#\")&\"   \"&TEXT(A430,\"#\")","v":"PV of debt   NPC3"},{"$f":"IF($B433>=$B434,D445,D445*D437/100)","v":0},{"$f":"IF($B433>=$B434,D448-E451+E445,D448*(1+$B434)-E449+E445*$D437/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B433>=$B434,E448-F451+F445,E448*(1+$B434)-F449+F445*$D437/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B433>=$B434,F448-G451+G445,F448*(1+$B434)-G449+G445*$D437/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B433>=$B434,G448-H451+H445,G448*(1+$B434)-H449+H445*$D437/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B433>=$B434,H448-I451+I445,H448*(1+$B434)-I449+I445*$D437/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B433>=$B434,I448-J451+J445,I448*(1+$B434)-J449+J445*$D437/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B433>=$B434,J448-K451+K445,J448*(1+$B434)-K449+K445*$D437/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B433>=$B434,K448-L451+L445,K448*(1+$B434)-L449+L445*$D437/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B433>=$B434,L448-M451+M445,L448*(1+$B434)-M449+M445*$D437/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B433>=$B434,M448-N451+N445,M448*(1+$B434)-N449+N445*$D437/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B433>=$B434,N448-O451+O445,N448*(1+$B434)-O449+O445*$D437/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B433>=$B434,O448-P451+P445,O448*(1+$B434)-P449+P445*$D437/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B433>=$B434,P448-Q451+Q445,P448*(1+$B434)-Q449+Q445*$D437/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B433>=$B434,Q448-R451+R445,Q448*(1+$B434)-R449+R445*$D437/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B433>=$B434,R448-S451+S445,R448*(1+$B434)-S449+S445*$D437/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B433>=$B434,S448-T451+T445,S448*(1+$B434)-T449+T445*$D437/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B433>=$B434,T448-U451+U445,T448*(1+$B434)-U449+U445*$D437/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B433>=$B434,U448-V451+V445,U448*(1+$B434)-V449+V445*$D437/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B433>=$B434,V448-W451+W445,V448*(1+$B434)-W449+W445*$D437/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B433>=$B434,W448-X451+X445,W448*(1+$B434)-X449+X445*$D437/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B433>=$B434,X448-Y451+Y445,X448*(1+$B434)-Y449+Y445*$D437/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B433>=$B434,Y448-Z451+Z445,Y448*(1+$B434)-Z449+Z445*$D437/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B433>=$B434,Z448-AA451+AA445,Z448*(1+$B434)-AA449+AA445*$D437/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B433>=$B434,AA448-AB451+AB445,AA448*(1+$B434)-AB449+AB445*$D437/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B433>=$B434,AB448-AC451+AC445,AB448*(1+$B434)-AC449+AC445*$D437/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B433>=$B434,AC448-AD451+AD445,AC448*(1+$B434)-AD449+AD445*$D437/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B433>=$B434,AD448-AE451+AE445,AD448*(1+$B434)-AE449+AE445*$D437/100)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$26","v":"Total debt service (in USD)"},{"$f":"D450+D451","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"$C$27","v":"Interest"},null,{"$f":"$B433*D447","v":{"$error":"#DIV/0!"}},{"$f":"$B433*E447","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"$C$28","v":"Amortization"},{"$f":"(D440-D442)/(B432-B431)","v":{"$error":"#DIV/0!"}},{"$f":"(E440-E442)/(B432-B431)","v":{"$error":"#DIV/0!"}},{"$f":"(F440-F442)/(B432-B431)","v":{"$error":"#DIV/0!"}},{"$f":"(G440-G442)/(B432-B431)","v":{"$error":"#DIV/0!"}},{"$f":"(H440-H442)/(B432-B431)","v":{"$error":"#DIV/0!"}},{"$f":"(I440-I442)/(B432-B431)","v":{"$error":"#DIV/0!"}},{"$f":"(J440-J442)/(B432-B431)","v":{"$error":"#DIV/0!"}},{"$f":"(K440-K442)/(B432-B431)","v":{"$error":"#DIV/0!"}},{"$f":"(L440-L442)/(B432-B431)","v":{"$error":"#DIV/0!"}},{"$f":"(M440-M442)/(B432-B431)","v":{"$error":"#DIV/0!"}},{"$f":"(N440-N442)/(B432-B431)","v":{"$error":"#DIV/0!"}},{"$f":"(O440-O442)/(B432-B431)","v":{"$error":"#DIV/0!"}},{"$f":"(P440-P442)/(B432-B431)","v":{"$error":"#DIV/0!"}},{"$f":"(Q440-Q442)/(B432-B431)","v":{"$error":"#DIV/0!"}},{"$f":"(R440-R442)/(B432-B431)","v":{"$error":"#DIV/0!"}},{"$f":"(S440-S442)/(B432-B431)","v":{"$error":"#DIV/0!"}},{"$f":"(T440-T442)/(B432-B431)","v":{"$error":"#DIV/0!"}},{"$f":"(U440-U442)/(B432-B431)","v":{"$error":"#DIV/0!"}},{"$f":"(V440-V442)/(B432-B431)","v":{"$error":"#DIV/0!"}},{"$f":"(W440-W442)/(B432-B431)","v":{"$error":"#DIV/0!"}},{"$f":"(X440-X442)/(B432-B431)","v":{"$error":"#DIV/0!"}},{"$f":"(Y440-Y442)/(B432-B431)","v":{"$error":"#DIV/0!"}},{"$f":"(Z440-Z442)/(B432-B431)","v":{"$error":"#DIV/0!"}},{"$f":"(AA440-AA442)/(B432-B431)","v":{"$error":"#DIV/0!"}},{"$f":"(AB440-AB442)/(B432-B431)","v":{"$error":"#DIV/0!"}},{"$f":"(AC440-AC442)/(B432-B431)","v":{"$error":"#DIV/0!"}},{"$f":"(AD440-AD442)/(B432-B431)","v":{"$error":"#DIV/0!"}},{"$f":"(AE440-AE442)/(B432-B431)","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[{"$f":"+'Input 4 - External Financing'!B31","v":"NPC4"},null,null,{"$f":"D$41","v":0},{"$f":"E$41","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& PV_Base!A456&\"\"","v":"Grace NPC4"},{"$f":"'Input 4 - External Financing'!G31","v":0},null,{"$f":"D$42","v":2019},{"$f":"E$42","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
[{"$f":"+\"Maturity \"& PV_Base!A456&\"\"","v":"Maturity NPC4"},{"$f":"'Input 4 - External Financing'!H31","v":0},{"$f":"$C$9","v":"Base"},100]
[{"$f":"+\"Interest \"& PV_Base!A456&\"\"","v":"Interest NPC4"},{"$f":"'Input 4 - External Financing'!F31","v":0},{"$f":"$C$10","v":"Debt stock"},{"$f":"D458-D460","v":100},{"$f":"D459-E460","v":100},{"$f":"E459-F460","v":100},{"$f":"F459-G460","v":100},{"$f":"G459-H460","v":100},{"$f":"H459-I460","v":100},{"$f":"I459-J460","v":100},{"$f":"J459-K460","v":100},{"$f":"K459-L460","v":100},{"$f":"L459-M460","v":100},{"$f":"M459-N460","v":100},{"$f":"N459-O460","v":100},{"$f":"O459-P460","v":100},{"$f":"P459-Q460","v":100},{"$f":"Q459-R460","v":100},{"$f":"R459-S460","v":100},{"$f":"S459-T460","v":100},{"$f":"T459-U460","v":100},{"$f":"U459-V460","v":100},{"$f":"V459-W460","v":100},{"$f":"W459-X460","v":100},{"$f":"X459-Y460","v":100},{"$f":"Y459-Z460","v":100},{"$f":"Z459-AA460","v":100},{"$f":"AA459-AB460","v":100},{"$f":"AB459-AC460","v":100},{"$f":"AC459-AD460","v":100},{"$f":"AD459-AE460","v":100},{"$f":"AE459-AF460","v":100},{"$f":"AF459-AG460","v":100},{"$f":"AG459-AH460","v":100},{"$f":"AH459-AI460","v":100},{"$f":"AI459-AJ460","v":100},{"$f":"AJ459-AK460","v":100},{"$f":"AK459-AL460","v":100},{"$f":"AL459-AM460","v":100},{"$f":"AM459-AN460","v":100},{"$f":"AN459-AO460","v":100},{"$f":"AO459-AP460","v":100},{"$f":"AP459-AQ460","v":100}]
[{"$f":"+\"Discount \"& PV_Base!A456&\"\"","v":"Discount NPC4"},{"$f":"'Input 4 - External Financing'!E31","v":0.05},{"$f":"$C$11","v":"Amortization"},{"$f":"IF(D456-D456-1<B457,0,IF(D456-D456-1<B458,D458/(B458-B457),0))","v":0},{"$f":"IF(E456-D456-1<B457,0,IF(E456-D456-1<B458,D458/(B458-B457),0))","v":0},{"$f":"IF(F456-D456-1<B457,0,IF(F456-D456-1<B458,D458/(B458-B457),0))","v":0},{"$f":"IF(G456-D456-1<B457,0,IF(G456-D456-1<B458,D458/(B458-B457),0))","v":0},{"$f":"IF(H456-D456-1<B457,0,IF(H456-D456-1<B458,D458/(B458-B457),0))","v":0},{"$f":"IF(I456-D456-1<B457,0,IF(I456-D456-1<B458,D458/(B458-B457),0))","v":0},{"$f":"IF(J456-D456-1<B457,0,IF(J456-D456-1<B458,D458/(B458-B457),0))","v":0},{"$f":"IF(K456-D456-1<B457,0,IF(K456-D456-1<B458,D458/(B458-B457),0))","v":0},{"$f":"IF(L456-D456-1<B457,0,IF(L456-D456-1<B458,D458/(B458-B457),0))","v":0},{"$f":"IF(M456-D456-1<B457,0,IF(M456-D456-1<B458,D458/(B458-B457),0))","v":0},{"$f":"IF(N456-D456-1<B457,0,IF(N456-D456-1<B458,D458/(B458-B457),0))","v":0},{"$f":"IF(O456-D456-1<B457,0,IF(O456-D456-1<B458,D458/(B458-B457),0))","v":0},{"$f":"IF(P456-D456-1<B457,0,IF(P456-D456-1<B458,D458/(B458-B457),0))","v":0},{"$f":"IF(Q456-D456-1<B457,0,IF(Q456-D456-1<B458,D458/(B458-B457),0))","v":0},{"$f":"IF(R456-D456-1<B457,0,IF(R456-D456-1<B458,D458/(B458-B457),0))","v":0},{"$f":"IF(S456-D456-1<B457,0,IF(S456-D456-1<B458,D458/(B458-B457),0))","v":0},{"$f":"IF(T456-D456-1<B457,0,IF(T456-D456-1<B458,D458/(B458-B457),0))","v":0},{"$f":"IF(U456-D456-1<B457,0,IF(U456-D456-1<B458,D458/(B458-B457),0))","v":0},{"$f":"IF(V456-D456-1<B457,0,IF(V456-D456-1<B458,D458/(B458-B457),0))","v":0},{"$f":"IF(W456-D456-1<B457,0,IF(W456-D456-1<B458,D458/(B458-B457),0))","v":0},{"$f":"IF(X456-D456-1<B457,0,IF(X456-D456-1<B458,D458/(B458-B457),0))","v":0},{"$f":"IF(Y456-D456-1<B457,0,IF(Y456-D456-1<B458,D458/(B458-B457),0))","v":0},{"$f":"IF(Z456-D456-1<B457,0,IF(Z456-D456-1<B458,D458/(B458-B457),0))","v":0},{"$f":"IF(AA456-D456-1<B457,0,IF(AA456-D456-1<B458,D458/(B458-B457),0))","v":0},{"$f":"IF(AB456-D456-1<B457,0,IF(AB456-D456-1<B458,D458/(B458-B457),0))","v":0},{"$f":"IF(AC456-D456-1<B457,0,IF(AC456-D456-1<B458,D458/(B458-B457),0))","v":0},{"$f":"IF(AD456-D456-1<B457,0,IF(AD456-D456-1<B458,D458/(B458-B457),0))","v":0},{"$f":"IF(AE456-D456-1<B457,0,IF(AE456-D456-1<B458,D458/(B458-B457),0))","v":0},{"$f":"IF(AF456-D456-1<B457,0,IF(AF456-D456-1<B458,D458/(B458-B457),0))","v":0},{"$f":"IF(AG456-D456-1<B457,0,IF(AG456-D456-1<B458,D458/(B458-B457),0))","v":0},{"$f":"IF(AH456-D456-1<B457,0,IF(AH456-D456-1<B458,D458/(B458-B457),0))","v":0},{"$f":"IF(AI456-D456-1<B457,0,IF(AI456-D456-1<B458,D458/(B458-B457),0))","v":0},{"$f":"IF(AJ456-D456-1<B457,0,IF(AJ456-D456-1<B458,D458/(B458-B457),0))","v":0},{"$f":"IF(AK456-D456-1<B457,0,IF(AK456-D456-1<B458,D458/(B458-B457),0))","v":0},{"$f":"IF(AL456-D456-1<B457,0,IF(AL456-D456-1<B458,D458/(B458-B457),0))","v":0},{"$f":"IF(AM456-D456-1<B457,0,IF(AM456-D456-1<B458,D458/(B458-B457),0))","v":0},{"$f":"IF(AN456-D456-1<B457,0,IF(AN456-D456-1<B458,D458/(B458-B457),0))","v":0},{"$f":"IF(AO456-D456-1<B457,0,IF(AO456-D456-1<B458,D458/(B458-B457),0))","v":0},{"$f":"IF(AP456-D456-1<B457,0,IF(AP456-D456-1<B458,D458/(B458-B457),0))","v":0},{"$f":"IF(AQ456-D456-1<B457,0,IF(AQ456-D456-1<B458,D458/(B458-B457),0))","v":0}]
[null,null,{"$f":"$C$12","v":"Interest"},null,{"$f":"$B459*D459","v":0},{"$f":"$B459*E459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$13","v":"Total debt service"},{"$f":"D460+D461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$14","v":"PV of debt"},{"$f":"IF($B459>=$B460, D459, NPV($B460,E462:$BD462))","v":0},{"$f":"IF($B459>=$B460, E459, NPV($B460,F462:$BD462))","v":0},{"$f":"IF($B459>=$B460, F459, NPV($B460,G462:$BD462))","v":0},{"$f":"IF($B459>=$B460, G459, NPV($B460,H462:$BD462))","v":0},{"$f":"IF($B459>=$B460, H459, NPV($B460,I462:$BD462))","v":0},{"$f":"IF($B459>=$B460, I459, NPV($B460,J462:$BD462))","v":0},{"$f":"IF($B459>=$B460, J459, NPV($B460,K462:$BD462))","v":0},{"$f":"IF($B459>=$B460, K459, NPV($B460,L462:$BD462))","v":0},{"$f":"IF($B459>=$B460, L459, NPV($B460,M462:$BD462))","v":0},{"$f":"IF($B459>=$B460, M459, NPV($B460,N462:$BD462))","v":0},{"$f":"IF($B459>=$B460, N459, NPV($B460,O462:$BD462))","v":0},{"$f":"IF($B459>=$B460, O459, NPV($B460,P462:$BD462))","v":0},{"$f":"IF($B459>=$B460, P459, NPV($B460,Q462:$BD462))","v":0},{"$f":"IF($B459>=$B460, Q459, NPV($B460,R462:$BD462))","v":0},{"$f":"IF($B459>=$B460, R459, NPV($B460,S462:$BD462))","v":0},{"$f":"IF($B459>=$B460, S459, NPV($B460,T462:$BD462))","v":0},{"$f":"IF($B459>=$B460, T459, NPV($B460,U462:$BD462))","v":0},{"$f":"IF($B459>=$B460, U459, NPV($B460,V462:$BD462))","v":0},{"$f":"IF($B459>=$B460, V459, NPV($B460,W462:$BD462))","v":0},{"$f":"IF($B459>=$B460, W459, NPV($B460,X462:$BD462))","v":0},{"$f":"IF($B459>=$B460, X459, NPV($B460,Y462:$BD462))","v":0},{"$f":"IF($B459>=$B460, Y459, NPV($B460,Z462:$BD462))","v":0},{"$f":"IF($B459>=$B460, Z459, NPV($B460,AA462:$BD462))","v":0},{"$f":"IF($B459>=$B460, AA459, NPV($B460,AB462:$BD462))","v":0},{"$f":"IF($B459>=$B460, AB459, NPV($B460,AC462:$BD462))","v":0},{"$f":"IF($B459>=$B460, AC459, NPV($B460,AD462:$BD462))","v":0},{"$f":"IF($B459>=$B460, AD459, NPV($B460,AE462:$BD462))","v":0},{"$f":"IF($B459>=$B460, AE459, NPV($B460,AF462:$BD462))","v":0},{"$f":"IF($B459>=$B460, AF459, NPV($B460,AG462:$BD462))","v":0},{"$f":"IF($B459>=$B460, AG459, NPV($B460,AH462:$BD462))","v":0},{"$f":"IF($B459>=$B460, AH459, NPV($B460,AI462:$BD462))","v":0},{"$f":"IF($B459>=$B460, AI459, NPV($B460,AJ462:$BD462))","v":0},{"$f":"IF($B459>=$B460, AJ459, NPV($B460,AK462:$BD462))","v":0},{"$f":"IF($B459>=$B460, AK459, NPV($B460,AL462:$BD462))","v":0},{"$f":"IF($B459>=$B460, AL459, NPV($B460,AM462:$BD462))","v":0},{"$f":"IF($B459>=$B460, AM459, NPV($B460,AN462:$BD462))","v":0},{"$f":"IF($B459>=$B460, AN459, NPV($B460,AO462:$BD462))","v":0},{"$f":"IF($B459>=$B460, AO459, NPV($B460,AP462:$BD462))","v":0},{"$f":"IF($B459>=$B460, AP459, NPV($B460,AQ462:$BD462))","v":0},{"$f":"IF($B459>=$B460, AQ459, NPV($B460,AR462:$BD462))","v":0}]
[null,null,{"$f":"$C$15","v":"Grant element"},{"$f":"IF(D463=0,0,(1-D463/D459)*100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$16","v":"t-g>0"},{"$f":"IF(D456-$B457>0,D456-$B457,0)","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27]
[null,null,null,{"$f":"IF(D465=0,0,CHOOSE(D465,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472,AF472))","v":0},{"$f":"IF(E465=0,0,CHOOSE(E465,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472,AF472))","v":0},{"$f":"IF(F465=0,0,CHOOSE(F465,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472,AF472))","v":0},{"$f":"IF(G465=0,0,CHOOSE(G465,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472,AF472))","v":0},{"$f":"IF(H465=0,0,CHOOSE(H465,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472,AF472))","v":0},{"$f":"IF(I465=0,0,CHOOSE(I465,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472,AF472))","v":0},{"$f":"IF(J465=0,0,CHOOSE(J465,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472,AF472))","v":0},{"$f":"IF(K465=0,0,CHOOSE(K465,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472,AF472))","v":0},{"$f":"IF(L465=0,0,CHOOSE(L465,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472,AF472))","v":0},{"$f":"IF(M465=0,0,CHOOSE(M465,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472,AF472))","v":0},{"$f":"IF(N465=0,0,CHOOSE(N465,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472,AF472))","v":0},{"$f":"IF(O465=0,0,CHOOSE(O465,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472,AF472))","v":0},{"$f":"IF(P465=0,0,CHOOSE(P465,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472,AF472))","v":0},{"$f":"IF(Q465=0,0,CHOOSE(Q465,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472,AF472))","v":0},{"$f":"IF(R465=0,0,CHOOSE(R465,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472,AF472))","v":0},{"$f":"IF(S465=0,0,CHOOSE(S465,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472,AF472))","v":0},{"$f":"IF(T465=0,0,CHOOSE(T465,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472,AF472))","v":0},{"$f":"IF(U465=0,0,CHOOSE(U465,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472,AF472))","v":0},{"$f":"IF(V465=0,0,CHOOSE(V465,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472,AF472))","v":0},{"$f":"IF(W465=0,0,CHOOSE(W465,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472,AF472))","v":0},{"$f":"IF(X465=0,0,CHOOSE(X465,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472,AF472))","v":0},{"$f":"IF(Y465=0,0,CHOOSE(Y465,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472,AF472))","v":0},{"$f":"IF(Z465=0,0,CHOOSE(Z465,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472,AF472))","v":0},{"$f":"IF(AA465=0,0,CHOOSE(AA465,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472,AF472))","v":0},{"$f":"IF(AB465=0,0,CHOOSE(AB465,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472,AF472))","v":0},{"$f":"IF(AC465=0,0,CHOOSE(AC465,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472,AF472))","v":0},{"$f":"IF(AD465=0,0,CHOOSE(AD465,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472,AF472))","v":0},{"$f":"IF(AE465=0,0,CHOOSE(AE465,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472,AF472))","v":0}]
[null,null,{"$f":"$C$18","v":"t-m condition"},{"$f":"IF(D456-$B458>0,D456-$B458,0)","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27]
[null,null,null,{"$f":"IF(D467=0,0,CHOOSE(D467,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472))","v":0},{"$f":"IF(E467=0,0,CHOOSE(E467,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472))","v":0},{"$f":"IF(F467=0,0,CHOOSE(F467,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472))","v":0},{"$f":"IF(G467=0,0,CHOOSE(G467,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472))","v":0},{"$f":"IF(H467=0,0,CHOOSE(H467,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472))","v":0},{"$f":"IF(I467=0,0,CHOOSE(I467,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472))","v":0},{"$f":"IF(J467=0,0,CHOOSE(J467,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472))","v":0},{"$f":"IF(K467=0,0,CHOOSE(K467,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472))","v":0},{"$f":"IF(L467=0,0,CHOOSE(L467,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472))","v":0},{"$f":"IF(M467=0,0,CHOOSE(M467,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472))","v":0},{"$f":"IF(N467=0,0,CHOOSE(N467,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472))","v":0},{"$f":"IF(O467=0,0,CHOOSE(O467,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472))","v":0},{"$f":"IF(P467=0,0,CHOOSE(P467,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472))","v":0},{"$f":"IF(Q467=0,0,CHOOSE(Q467,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472))","v":0},{"$f":"IF(R467=0,0,CHOOSE(R467,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472))","v":0},{"$f":"IF(S467=0,0,CHOOSE(S467,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472))","v":0},{"$f":"IF(T467=0,0,CHOOSE(T467,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472))","v":0},{"$f":"IF(U467=0,0,CHOOSE(U467,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472))","v":0},{"$f":"IF(V467=0,0,CHOOSE(V467,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472))","v":0},{"$f":"IF(W467=0,0,CHOOSE(W467,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472))","v":0},{"$f":"IF(X467=0,0,CHOOSE(X467,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472))","v":0},{"$f":"IF(Y467=0,0,CHOOSE(Y467,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472))","v":0},{"$f":"IF(Z467=0,0,CHOOSE(Z467,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472))","v":0},{"$f":"IF(AA467=0,0,CHOOSE(AA467,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472))","v":0},{"$f":"IF(AB467=0,0,CHOOSE(AB467,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472))","v":0},{"$f":"IF(AC467=0,0,CHOOSE(AC467,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472))","v":0},{"$f":"IF(AD467=0,0,CHOOSE(AD467,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472))","v":0},{"$f":"IF(AE467=0,0,CHOOSE(AE467,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472))","v":0}]
[]
[{"$f":"+\"Output \"& PV_Base!A456&\"\"","v":"Output NPC4"},null,null,{"$f":"D$7","v":2019},{"$f":"D470+1","v":2020},{"$f":"E470+1","v":2021},{"$f":"F470+1","v":2022},{"$f":"G470+1","v":2023},{"$f":"H470+1","v":2024},{"$f":"I470+1","v":2025},{"$f":"J470+1","v":2026},{"$f":"K470+1","v":2027},{"$f":"L470+1","v":2028},{"$f":"M470+1","v":2029},{"$f":"N470+1","v":2030},{"$f":"O470+1","v":2031},{"$f":"P470+1","v":2032},{"$f":"Q470+1","v":2033},{"$f":"R470+1","v":2034},{"$f":"S470+1","v":2035},{"$f":"T470+1","v":2036},{"$f":"U470+1","v":2037},{"$f":"V470+1","v":2038},{"$f":"W470+1","v":2039},{"$f":"X470+1","v":2040},{"$f":"Y470+1","v":2041},{"$f":"Z470+1","v":2042},{"$f":"AA470+1","v":2043},{"$f":"AB470+1","v":2044},{"$f":"AC470+1","v":2045},{"$f":"AD470+1","v":2046}]
[null,null,{"$f":"$C$22","v":"New forex borrowing (gross, USD)"},{"$f":"Ext_Debt_Data!F93","v":0},{"$f":"Ext_Debt_Data!G93","v":0},{"$f":"Ext_Debt_Data!H93","v":0},{"$f":"Ext_Debt_Data!I93","v":0},{"$f":"Ext_Debt_Data!J93","v":0},{"$f":"Ext_Debt_Data!K93","v":0},{"$f":"Ext_Debt_Data!L93","v":0},{"$f":"Ext_Debt_Data!M93","v":0},{"$f":"Ext_Debt_Data!N93","v":0},{"$f":"Ext_Debt_Data!O93","v":0},{"$f":"Ext_Debt_Data!P93","v":0},{"$f":"Ext_Debt_Data!Q93","v":0},{"$f":"Ext_Debt_Data!R93","v":0},{"$f":"Ext_Debt_Data!S93","v":0},{"$f":"Ext_Debt_Data!T93","v":0},{"$f":"Ext_Debt_Data!U93","v":0},{"$f":"Ext_Debt_Data!V93","v":0},{"$f":"Ext_Debt_Data!W93","v":0},{"$f":"Ext_Debt_Data!X93","v":0},{"$f":"Ext_Debt_Data!Y93","v":0},{"$f":"Ext_Debt_Data!Z93","v":0},{"$f":"Ext_Debt_Data!AA93","v":0},{"$f":"Ext_Debt_Data!AB93","v":0},{"$f":"Ext_Debt_Data!AC93","v":0},{"$f":"Ext_Debt_Data!AD93","v":0},{"$f":"Ext_Debt_Data!AE93","v":0},{"$f":"Ext_Debt_Data!AF93","v":0},{"$f":"Ext_Debt_Data!AG93","v":0}]
[null,null,{"$f":"$C$23","v":"cumulative"},{"$f":"D471","v":0},{"$f":"SUM(D471:E471)","v":0},{"$f":"SUM(D471:F471)","v":0},{"$f":"SUM(D471:G471)","v":0},{"$f":"SUM(D471:H471)","v":0},{"$f":"SUM(D471:I471)","v":0},{"$f":"SUM(D471:J471)","v":0},{"$f":"SUM(D471:K471)","v":0},{"$f":"SUM(D471:L471)","v":0},{"$f":"SUM(D471:M471)","v":0},{"$f":"SUM(D471:N471)","v":0},{"$f":"SUM(D471:O471)","v":0},{"$f":"SUM(D471:P471)","v":0},{"$f":"SUM(D471:Q471)","v":0},{"$f":"SUM(D471:R471)","v":0},{"$f":"SUM(D471:S471)","v":0},{"$f":"SUM(D471:T471)","v":0},{"$f":"SUM(D471:U471)","v":0},{"$f":"SUM(D471:V471)","v":0},{"$f":"SUM(D471:W471)","v":0},{"$f":"SUM(D471:X471)","v":0},{"$f":"SUM(D471:Y471)","v":0},{"$f":"SUM(D471:Z471)","v":0},{"$f":"SUM(D471:AA471)","v":0},{"$f":"SUM(D471:AB471)","v":0},{"$f":"SUM(D471:AC471)","v":0},{"$f":"SUM(D471:AD471)","v":0},{"$f":"SUM(D471:AE471)","v":0}]
[null,null,{"$f":"$C$24","v":"Stock of new forex debt (in USD)"},{"$f":"D471-D477","v":{"$error":"#DIV/0!"}},{"$f":"D473+E471-E477","v":{"$error":"#DIV/0!"}},{"$f":"E473+F471-F477","v":{"$error":"#DIV/0!"}},{"$f":"F473+G471-G477","v":{"$error":"#DIV/0!"}},{"$f":"G473+H471-H477","v":{"$error":"#DIV/0!"}},{"$f":"H473+I471-I477","v":{"$error":"#DIV/0!"}},{"$f":"I473+J471-J477","v":{"$error":"#DIV/0!"}},{"$f":"J473+K471-K477","v":{"$error":"#DIV/0!"}},{"$f":"K473+L471-L477","v":{"$error":"#DIV/0!"}},{"$f":"L473+M471-M477","v":{"$error":"#DIV/0!"}},{"$f":"M473+N471-N477","v":{"$error":"#DIV/0!"}},{"$f":"N473+O471-O477","v":{"$error":"#DIV/0!"}},{"$f":"O473+P471-P477","v":{"$error":"#DIV/0!"}},{"$f":"P473+Q471-Q477","v":{"$error":"#DIV/0!"}},{"$f":"Q473+R471-R477","v":{"$error":"#DIV/0!"}},{"$f":"R473+S471-S477","v":{"$error":"#DIV/0!"}},{"$f":"S473+T471-T477","v":{"$error":"#DIV/0!"}},{"$f":"T473+U471-U477","v":{"$error":"#DIV/0!"}},{"$f":"U473+V471-V477","v":{"$error":"#DIV/0!"}},{"$f":"V473+W471-W477","v":{"$error":"#DIV/0!"}},{"$f":"W473+X471-X477","v":{"$error":"#DIV/0!"}},{"$f":"X473+Y471-Y477","v":{"$error":"#DIV/0!"}},{"$f":"Y473+Z471-Z477","v":{"$error":"#DIV/0!"}},{"$f":"Z473+AA471-AA477","v":{"$error":"#DIV/0!"}},{"$f":"AA473+AB471-AB477","v":{"$error":"#DIV/0!"}},{"$f":"AB473+AC471-AC477","v":{"$error":"#DIV/0!"}},{"$f":"AC473+AD471-AD477","v":{"$error":"#DIV/0!"}},{"$f":"AD473+AE471-AE477","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"+TEXT(C463,\"#\")&\"   \"&TEXT(A456,\"#\")","v":"PV of debt   NPC4"},{"$f":"IF($B459>=$B460,D471,D471*D463/100)","v":0},{"$f":"IF($B459>=$B460,D474-E477+E471,D474*(1+$B460)-E475+E471*$D463/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B459>=$B460,E474-F477+F471,E474*(1+$B460)-F475+F471*$D463/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B459>=$B460,F474-G477+G471,F474*(1+$B460)-G475+G471*$D463/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B459>=$B460,G474-H477+H471,G474*(1+$B460)-H475+H471*$D463/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B459>=$B460,H474-I477+I471,H474*(1+$B460)-I475+I471*$D463/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B459>=$B460,I474-J477+J471,I474*(1+$B460)-J475+J471*$D463/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B459>=$B460,J474-K477+K471,J474*(1+$B460)-K475+K471*$D463/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B459>=$B460,K474-L477+L471,K474*(1+$B460)-L475+L471*$D463/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B459>=$B460,L474-M477+M471,L474*(1+$B460)-M475+M471*$D463/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B459>=$B460,M474-N477+N471,M474*(1+$B460)-N475+N471*$D463/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B459>=$B460,N474-O477+O471,N474*(1+$B460)-O475+O471*$D463/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B459>=$B460,O474-P477+P471,O474*(1+$B460)-P475+P471*$D463/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B459>=$B460,P474-Q477+Q471,P474*(1+$B460)-Q475+Q471*$D463/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B459>=$B460,Q474-R477+R471,Q474*(1+$B460)-R475+R471*$D463/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B459>=$B460,R474-S477+S471,R474*(1+$B460)-S475+S471*$D463/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B459>=$B460,S474-T477+T471,S474*(1+$B460)-T475+T471*$D463/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B459>=$B460,T474-U477+U471,T474*(1+$B460)-U475+U471*$D463/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B459>=$B460,U474-V477+V471,U474*(1+$B460)-V475+V471*$D463/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B459>=$B460,V474-W477+W471,V474*(1+$B460)-W475+W471*$D463/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B459>=$B460,W474-X477+X471,W474*(1+$B460)-X475+X471*$D463/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B459>=$B460,X474-Y477+Y471,X474*(1+$B460)-Y475+Y471*$D463/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B459>=$B460,Y474-Z477+Z471,Y474*(1+$B460)-Z475+Z471*$D463/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B459>=$B460,Z474-AA477+AA471,Z474*(1+$B460)-AA475+AA471*$D463/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B459>=$B460,AA474-AB477+AB471,AA474*(1+$B460)-AB475+AB471*$D463/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B459>=$B460,AB474-AC477+AC471,AB474*(1+$B460)-AC475+AC471*$D463/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B459>=$B460,AC474-AD477+AD471,AC474*(1+$B460)-AD475+AD471*$D463/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B459>=$B460,AD474-AE477+AE471,AD474*(1+$B460)-AE475+AE471*$D463/100)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$26","v":"Total debt service (in USD)"},{"$f":"D476+D477","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"$C$27","v":"Interest"},null,{"$f":"$B459*D473","v":{"$error":"#DIV/0!"}},{"$f":"$B459*E473","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"$C$28","v":"Amortization"},{"$f":"(D466-D468)/(B458-B457)","v":{"$error":"#DIV/0!"}},{"$f":"(E466-E468)/(B458-B457)","v":{"$error":"#DIV/0!"}},{"$f":"(F466-F468)/(B458-B457)","v":{"$error":"#DIV/0!"}},{"$f":"(G466-G468)/(B458-B457)","v":{"$error":"#DIV/0!"}},{"$f":"(H466-H468)/(B458-B457)","v":{"$error":"#DIV/0!"}},{"$f":"(I466-I468)/(B458-B457)","v":{"$error":"#DIV/0!"}},{"$f":"(J466-J468)/(B458-B457)","v":{"$error":"#DIV/0!"}},{"$f":"(K466-K468)/(B458-B457)","v":{"$error":"#DIV/0!"}},{"$f":"(L466-L468)/(B458-B457)","v":{"$error":"#DIV/0!"}},{"$f":"(M466-M468)/(B458-B457)","v":{"$error":"#DIV/0!"}},{"$f":"(N466-N468)/(B458-B457)","v":{"$error":"#DIV/0!"}},{"$f":"(O466-O468)/(B458-B457)","v":{"$error":"#DIV/0!"}},{"$f":"(P466-P468)/(B458-B457)","v":{"$error":"#DIV/0!"}},{"$f":"(Q466-Q468)/(B458-B457)","v":{"$error":"#DIV/0!"}},{"$f":"(R466-R468)/(B458-B457)","v":{"$error":"#DIV/0!"}},{"$f":"(S466-S468)/(B458-B457)","v":{"$error":"#DIV/0!"}},{"$f":"(T466-T468)/(B458-B457)","v":{"$error":"#DIV/0!"}},{"$f":"(U466-U468)/(B458-B457)","v":{"$error":"#DIV/0!"}},{"$f":"(V466-V468)/(B458-B457)","v":{"$error":"#DIV/0!"}},{"$f":"(W466-W468)/(B458-B457)","v":{"$error":"#DIV/0!"}},{"$f":"(X466-X468)/(B458-B457)","v":{"$error":"#DIV/0!"}},{"$f":"(Y466-Y468)/(B458-B457)","v":{"$error":"#DIV/0!"}},{"$f":"(Z466-Z468)/(B458-B457)","v":{"$error":"#DIV/0!"}},{"$f":"(AA466-AA468)/(B458-B457)","v":{"$error":"#DIV/0!"}},{"$f":"(AB466-AB468)/(B458-B457)","v":{"$error":"#DIV/0!"}},{"$f":"(AC466-AC468)/(B458-B457)","v":{"$error":"#DIV/0!"}},{"$f":"(AD466-AD468)/(B458-B457)","v":{"$error":"#DIV/0!"}},{"$f":"(AE466-AE468)/(B458-B457)","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[{"$f":"+'Input 4 - External Financing'!B32","v":"NPC5"},null,null,{"$f":"D$41","v":0},{"$f":"E$41","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& PV_Base!A482&\"\"","v":"Grace NPC5"},{"$f":"'Input 4 - External Financing'!G32","v":0},null,{"$f":"D$42","v":2019},{"$f":"E$42","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
[{"$f":"+\"Maturity \"& PV_Base!A482&\"\"","v":"Maturity NPC5"},{"$f":"'Input 4 - External Financing'!H32","v":0},{"$f":"$C$9","v":"Base"},100]
[{"$f":"+\"Interest \"& PV_Base!A482&\"\"","v":"Interest NPC5"},{"$f":"'Input 4 - External Financing'!F32","v":0},{"$f":"$C$10","v":"Debt stock"},{"$f":"D484-D486","v":100},{"$f":"D485-E486","v":100},{"$f":"E485-F486","v":100},{"$f":"F485-G486","v":100},{"$f":"G485-H486","v":100},{"$f":"H485-I486","v":100},{"$f":"I485-J486","v":100},{"$f":"J485-K486","v":100},{"$f":"K485-L486","v":100},{"$f":"L485-M486","v":100},{"$f":"M485-N486","v":100},{"$f":"N485-O486","v":100},{"$f":"O485-P486","v":100},{"$f":"P485-Q486","v":100},{"$f":"Q485-R486","v":100},{"$f":"R485-S486","v":100},{"$f":"S485-T486","v":100},{"$f":"T485-U486","v":100},{"$f":"U485-V486","v":100},{"$f":"V485-W486","v":100},{"$f":"W485-X486","v":100},{"$f":"X485-Y486","v":100},{"$f":"Y485-Z486","v":100},{"$f":"Z485-AA486","v":100},{"$f":"AA485-AB486","v":100},{"$f":"AB485-AC486","v":100},{"$f":"AC485-AD486","v":100},{"$f":"AD485-AE486","v":100},{"$f":"AE485-AF486","v":100},{"$f":"AF485-AG486","v":100},{"$f":"AG485-AH486","v":100},{"$f":"AH485-AI486","v":100},{"$f":"AI485-AJ486","v":100},{"$f":"AJ485-AK486","v":100},{"$f":"AK485-AL486","v":100},{"$f":"AL485-AM486","v":100},{"$f":"AM485-AN486","v":100},{"$f":"AN485-AO486","v":100},{"$f":"AO485-AP486","v":100},{"$f":"AP485-AQ486","v":100}]
[{"$f":"+\"Discount \"& PV_Base!A482&\"\"","v":"Discount NPC5"},{"$f":"'Input 4 - External Financing'!E32","v":0.05},{"$f":"$C$11","v":"Amortization"},{"$f":"IF(D482-D482-1<B483,0,IF(D482-D482-1<B484,D484/(B484-B483),0))","v":0},{"$f":"IF(E482-D482-1<B483,0,IF(E482-D482-1<B484,D484/(B484-B483),0))","v":0},{"$f":"IF(F482-D482-1<B483,0,IF(F482-D482-1<B484,D484/(B484-B483),0))","v":0},{"$f":"IF(G482-D482-1<B483,0,IF(G482-D482-1<B484,D484/(B484-B483),0))","v":0},{"$f":"IF(H482-D482-1<B483,0,IF(H482-D482-1<B484,D484/(B484-B483),0))","v":0},{"$f":"IF(I482-D482-1<B483,0,IF(I482-D482-1<B484,D484/(B484-B483),0))","v":0},{"$f":"IF(J482-D482-1<B483,0,IF(J482-D482-1<B484,D484/(B484-B483),0))","v":0},{"$f":"IF(K482-D482-1<B483,0,IF(K482-D482-1<B484,D484/(B484-B483),0))","v":0},{"$f":"IF(L482-D482-1<B483,0,IF(L482-D482-1<B484,D484/(B484-B483),0))","v":0},{"$f":"IF(M482-D482-1<B483,0,IF(M482-D482-1<B484,D484/(B484-B483),0))","v":0},{"$f":"IF(N482-D482-1<B483,0,IF(N482-D482-1<B484,D484/(B484-B483),0))","v":0},{"$f":"IF(O482-D482-1<B483,0,IF(O482-D482-1<B484,D484/(B484-B483),0))","v":0},{"$f":"IF(P482-D482-1<B483,0,IF(P482-D482-1<B484,D484/(B484-B483),0))","v":0},{"$f":"IF(Q482-D482-1<B483,0,IF(Q482-D482-1<B484,D484/(B484-B483),0))","v":0},{"$f":"IF(R482-D482-1<B483,0,IF(R482-D482-1<B484,D484/(B484-B483),0))","v":0},{"$f":"IF(S482-D482-1<B483,0,IF(S482-D482-1<B484,D484/(B484-B483),0))","v":0},{"$f":"IF(T482-D482-1<B483,0,IF(T482-D482-1<B484,D484/(B484-B483),0))","v":0},{"$f":"IF(U482-D482-1<B483,0,IF(U482-D482-1<B484,D484/(B484-B483),0))","v":0},{"$f":"IF(V482-D482-1<B483,0,IF(V482-D482-1<B484,D484/(B484-B483),0))","v":0},{"$f":"IF(W482-D482-1<B483,0,IF(W482-D482-1<B484,D484/(B484-B483),0))","v":0},{"$f":"IF(X482-D482-1<B483,0,IF(X482-D482-1<B484,D484/(B484-B483),0))","v":0},{"$f":"IF(Y482-D482-1<B483,0,IF(Y482-D482-1<B484,D484/(B484-B483),0))","v":0},{"$f":"IF(Z482-D482-1<B483,0,IF(Z482-D482-1<B484,D484/(B484-B483),0))","v":0},{"$f":"IF(AA482-D482-1<B483,0,IF(AA482-D482-1<B484,D484/(B484-B483),0))","v":0},{"$f":"IF(AB482-D482-1<B483,0,IF(AB482-D482-1<B484,D484/(B484-B483),0))","v":0},{"$f":"IF(AC482-D482-1<B483,0,IF(AC482-D482-1<B484,D484/(B484-B483),0))","v":0},{"$f":"IF(AD482-D482-1<B483,0,IF(AD482-D482-1<B484,D484/(B484-B483),0))","v":0},{"$f":"IF(AE482-D482-1<B483,0,IF(AE482-D482-1<B484,D484/(B484-B483),0))","v":0},{"$f":"IF(AF482-D482-1<B483,0,IF(AF482-D482-1<B484,D484/(B484-B483),0))","v":0},{"$f":"IF(AG482-D482-1<B483,0,IF(AG482-D482-1<B484,D484/(B484-B483),0))","v":0},{"$f":"IF(AH482-D482-1<B483,0,IF(AH482-D482-1<B484,D484/(B484-B483),0))","v":0},{"$f":"IF(AI482-D482-1<B483,0,IF(AI482-D482-1<B484,D484/(B484-B483),0))","v":0},{"$f":"IF(AJ482-D482-1<B483,0,IF(AJ482-D482-1<B484,D484/(B484-B483),0))","v":0},{"$f":"IF(AK482-D482-1<B483,0,IF(AK482-D482-1<B484,D484/(B484-B483),0))","v":0},{"$f":"IF(AL482-D482-1<B483,0,IF(AL482-D482-1<B484,D484/(B484-B483),0))","v":0},{"$f":"IF(AM482-D482-1<B483,0,IF(AM482-D482-1<B484,D484/(B484-B483),0))","v":0},{"$f":"IF(AN482-D482-1<B483,0,IF(AN482-D482-1<B484,D484/(B484-B483),0))","v":0},{"$f":"IF(AO482-D482-1<B483,0,IF(AO482-D482-1<B484,D484/(B484-B483),0))","v":0},{"$f":"IF(AP482-D482-1<B483,0,IF(AP482-D482-1<B484,D484/(B484-B483),0))","v":0},{"$f":"IF(AQ482-D482-1<B483,0,IF(AQ482-D482-1<B484,D484/(B484-B483),0))","v":0}]
[null,null,{"$f":"$C$12","v":"Interest"},null,{"$f":"$B485*D485","v":0},{"$f":"$B485*E485","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$13","v":"Total debt service"},{"$f":"D486+D487","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$14","v":"PV of debt"},{"$f":"IF($B485>=$B486, D485, NPV($B486,E488:$BD488))","v":0},{"$f":"IF($B485>=$B486, E485, NPV($B486,F488:$BD488))","v":0},{"$f":"IF($B485>=$B486, F485, NPV($B486,G488:$BD488))","v":0},{"$f":"IF($B485>=$B486, G485, NPV($B486,H488:$BD488))","v":0},{"$f":"IF($B485>=$B486, H485, NPV($B486,I488:$BD488))","v":0},{"$f":"IF($B485>=$B486, I485, NPV($B486,J488:$BD488))","v":0},{"$f":"IF($B485>=$B486, J485, NPV($B486,K488:$BD488))","v":0},{"$f":"IF($B485>=$B486, K485, NPV($B486,L488:$BD488))","v":0},{"$f":"IF($B485>=$B486, L485, NPV($B486,M488:$BD488))","v":0},{"$f":"IF($B485>=$B486, M485, NPV($B486,N488:$BD488))","v":0},{"$f":"IF($B485>=$B486, N485, NPV($B486,O488:$BD488))","v":0},{"$f":"IF($B485>=$B486, O485, NPV($B486,P488:$BD488))","v":0},{"$f":"IF($B485>=$B486, P485, NPV($B486,Q488:$BD488))","v":0},{"$f":"IF($B485>=$B486, Q485, NPV($B486,R488:$BD488))","v":0},{"$f":"IF($B485>=$B486, R485, NPV($B486,S488:$BD488))","v":0},{"$f":"IF($B485>=$B486, S485, NPV($B486,T488:$BD488))","v":0},{"$f":"IF($B485>=$B486, T485, NPV($B486,U488:$BD488))","v":0},{"$f":"IF($B485>=$B486, U485, NPV($B486,V488:$BD488))","v":0},{"$f":"IF($B485>=$B486, V485, NPV($B486,W488:$BD488))","v":0},{"$f":"IF($B485>=$B486, W485, NPV($B486,X488:$BD488))","v":0},{"$f":"IF($B485>=$B486, X485, NPV($B486,Y488:$BD488))","v":0},{"$f":"IF($B485>=$B486, Y485, NPV($B486,Z488:$BD488))","v":0},{"$f":"IF($B485>=$B486, Z485, NPV($B486,AA488:$BD488))","v":0},{"$f":"IF($B485>=$B486, AA485, NPV($B486,AB488:$BD488))","v":0},{"$f":"IF($B485>=$B486, AB485, NPV($B486,AC488:$BD488))","v":0},{"$f":"IF($B485>=$B486, AC485, NPV($B486,AD488:$BD488))","v":0},{"$f":"IF($B485>=$B486, AD485, NPV($B486,AE488:$BD488))","v":0},{"$f":"IF($B485>=$B486, AE485, NPV($B486,AF488:$BD488))","v":0},{"$f":"IF($B485>=$B486, AF485, NPV($B486,AG488:$BD488))","v":0},{"$f":"IF($B485>=$B486, AG485, NPV($B486,AH488:$BD488))","v":0},{"$f":"IF($B485>=$B486, AH485, NPV($B486,AI488:$BD488))","v":0},{"$f":"IF($B485>=$B486, AI485, NPV($B486,AJ488:$BD488))","v":0},{"$f":"IF($B485>=$B486, AJ485, NPV($B486,AK488:$BD488))","v":0},{"$f":"IF($B485>=$B486, AK485, NPV($B486,AL488:$BD488))","v":0},{"$f":"IF($B485>=$B486, AL485, NPV($B486,AM488:$BD488))","v":0},{"$f":"IF($B485>=$B486, AM485, NPV($B486,AN488:$BD488))","v":0},{"$f":"IF($B485>=$B486, AN485, NPV($B486,AO488:$BD488))","v":0},{"$f":"IF($B485>=$B486, AO485, NPV($B486,AP488:$BD488))","v":0},{"$f":"IF($B485>=$B486, AP485, NPV($B486,AQ488:$BD488))","v":0},{"$f":"IF($B485>=$B486, AQ485, NPV($B486,AR488:$BD488))","v":0}]
[null,null,{"$f":"$C$15","v":"Grant element"},{"$f":"IF(D489=0,0,(1-D489/D485)*100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$16","v":"t-g>0"},{"$f":"IF(D482-$B483>0,D482-$B483,0)","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27]
[null,null,null,{"$f":"IF(D491=0,0,CHOOSE(D491,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498,AF498))","v":0},{"$f":"IF(E491=0,0,CHOOSE(E491,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498,AF498))","v":0},{"$f":"IF(F491=0,0,CHOOSE(F491,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498,AF498))","v":0},{"$f":"IF(G491=0,0,CHOOSE(G491,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498,AF498))","v":0},{"$f":"IF(H491=0,0,CHOOSE(H491,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498,AF498))","v":0},{"$f":"IF(I491=0,0,CHOOSE(I491,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498,AF498))","v":0},{"$f":"IF(J491=0,0,CHOOSE(J491,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498,AF498))","v":0},{"$f":"IF(K491=0,0,CHOOSE(K491,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498,AF498))","v":0},{"$f":"IF(L491=0,0,CHOOSE(L491,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498,AF498))","v":0},{"$f":"IF(M491=0,0,CHOOSE(M491,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498,AF498))","v":0},{"$f":"IF(N491=0,0,CHOOSE(N491,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498,AF498))","v":0},{"$f":"IF(O491=0,0,CHOOSE(O491,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498,AF498))","v":0},{"$f":"IF(P491=0,0,CHOOSE(P491,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498,AF498))","v":0},{"$f":"IF(Q491=0,0,CHOOSE(Q491,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498,AF498))","v":0},{"$f":"IF(R491=0,0,CHOOSE(R491,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498,AF498))","v":0},{"$f":"IF(S491=0,0,CHOOSE(S491,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498,AF498))","v":0},{"$f":"IF(T491=0,0,CHOOSE(T491,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498,AF498))","v":0},{"$f":"IF(U491=0,0,CHOOSE(U491,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498,AF498))","v":0},{"$f":"IF(V491=0,0,CHOOSE(V491,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498,AF498))","v":0},{"$f":"IF(W491=0,0,CHOOSE(W491,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498,AF498))","v":0},{"$f":"IF(X491=0,0,CHOOSE(X491,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498,AF498))","v":0},{"$f":"IF(Y491=0,0,CHOOSE(Y491,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498,AF498))","v":0},{"$f":"IF(Z491=0,0,CHOOSE(Z491,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498,AF498))","v":0},{"$f":"IF(AA491=0,0,CHOOSE(AA491,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498,AF498))","v":0},{"$f":"IF(AB491=0,0,CHOOSE(AB491,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498,AF498))","v":0},{"$f":"IF(AC491=0,0,CHOOSE(AC491,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498,AF498))","v":0},{"$f":"IF(AD491=0,0,CHOOSE(AD491,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498,AF498))","v":0},{"$f":"IF(AE491=0,0,CHOOSE(AE491,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498,AF498))","v":0}]
[null,null,{"$f":"$C$18","v":"t-m condition"},{"$f":"IF(D482-$B484>0,D482-$B484,0)","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27]
[null,null,null,{"$f":"IF(D493=0,0,CHOOSE(D493,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498))","v":0},{"$f":"IF(E493=0,0,CHOOSE(E493,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498))","v":0},{"$f":"IF(F493=0,0,CHOOSE(F493,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498))","v":0},{"$f":"IF(G493=0,0,CHOOSE(G493,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498))","v":0},{"$f":"IF(H493=0,0,CHOOSE(H493,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498))","v":0},{"$f":"IF(I493=0,0,CHOOSE(I493,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498))","v":0},{"$f":"IF(J493=0,0,CHOOSE(J493,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498))","v":0},{"$f":"IF(K493=0,0,CHOOSE(K493,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498))","v":0},{"$f":"IF(L493=0,0,CHOOSE(L493,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498))","v":0},{"$f":"IF(M493=0,0,CHOOSE(M493,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498))","v":0},{"$f":"IF(N493=0,0,CHOOSE(N493,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498))","v":0},{"$f":"IF(O493=0,0,CHOOSE(O493,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498))","v":0},{"$f":"IF(P493=0,0,CHOOSE(P493,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498))","v":0},{"$f":"IF(Q493=0,0,CHOOSE(Q493,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498))","v":0},{"$f":"IF(R493=0,0,CHOOSE(R493,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498))","v":0},{"$f":"IF(S493=0,0,CHOOSE(S493,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498))","v":0},{"$f":"IF(T493=0,0,CHOOSE(T493,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498))","v":0},{"$f":"IF(U493=0,0,CHOOSE(U493,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498))","v":0},{"$f":"IF(V493=0,0,CHOOSE(V493,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498))","v":0},{"$f":"IF(W493=0,0,CHOOSE(W493,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498))","v":0},{"$f":"IF(X493=0,0,CHOOSE(X493,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498))","v":0},{"$f":"IF(Y493=0,0,CHOOSE(Y493,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498))","v":0},{"$f":"IF(Z493=0,0,CHOOSE(Z493,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498))","v":0},{"$f":"IF(AA493=0,0,CHOOSE(AA493,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498))","v":0},{"$f":"IF(AB493=0,0,CHOOSE(AB493,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498))","v":0},{"$f":"IF(AC493=0,0,CHOOSE(AC493,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498))","v":0},{"$f":"IF(AD493=0,0,CHOOSE(AD493,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498))","v":0},{"$f":"IF(AE493=0,0,CHOOSE(AE493,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498))","v":0}]
[]
[{"$f":"+\"Output \"& PV_Base!A482&\"\"","v":"Output NPC5"},null,null,{"$f":"D$7","v":2019},{"$f":"D496+1","v":2020},{"$f":"E496+1","v":2021},{"$f":"F496+1","v":2022},{"$f":"G496+1","v":2023},{"$f":"H496+1","v":2024},{"$f":"I496+1","v":2025},{"$f":"J496+1","v":2026},{"$f":"K496+1","v":2027},{"$f":"L496+1","v":2028},{"$f":"M496+1","v":2029},{"$f":"N496+1","v":2030},{"$f":"O496+1","v":2031},{"$f":"P496+1","v":2032},{"$f":"Q496+1","v":2033},{"$f":"R496+1","v":2034},{"$f":"S496+1","v":2035},{"$f":"T496+1","v":2036},{"$f":"U496+1","v":2037},{"$f":"V496+1","v":2038},{"$f":"W496+1","v":2039},{"$f":"X496+1","v":2040},{"$f":"Y496+1","v":2041},{"$f":"Z496+1","v":2042},{"$f":"AA496+1","v":2043},{"$f":"AB496+1","v":2044},{"$f":"AC496+1","v":2045},{"$f":"AD496+1","v":2046}]
[null,null,{"$f":"$C$22","v":"New forex borrowing (gross, USD)"},{"$f":"Ext_Debt_Data!F94","v":0},{"$f":"Ext_Debt_Data!G94","v":0},{"$f":"Ext_Debt_Data!H94","v":0},{"$f":"Ext_Debt_Data!I94","v":0},{"$f":"Ext_Debt_Data!J94","v":0},{"$f":"Ext_Debt_Data!K94","v":0},{"$f":"Ext_Debt_Data!L94","v":0},{"$f":"Ext_Debt_Data!M94","v":0},{"$f":"Ext_Debt_Data!N94","v":0},{"$f":"Ext_Debt_Data!O94","v":0},{"$f":"Ext_Debt_Data!P94","v":0},{"$f":"Ext_Debt_Data!Q94","v":0},{"$f":"Ext_Debt_Data!R94","v":0},{"$f":"Ext_Debt_Data!S94","v":0},{"$f":"Ext_Debt_Data!T94","v":0},{"$f":"Ext_Debt_Data!U94","v":0},{"$f":"Ext_Debt_Data!V94","v":0},{"$f":"Ext_Debt_Data!W94","v":0},{"$f":"Ext_Debt_Data!X94","v":0},{"$f":"Ext_Debt_Data!Y94","v":0},{"$f":"Ext_Debt_Data!Z94","v":0},{"$f":"Ext_Debt_Data!AA94","v":0},{"$f":"Ext_Debt_Data!AB94","v":0},{"$f":"Ext_Debt_Data!AC94","v":0},{"$f":"Ext_Debt_Data!AD94","v":0},{"$f":"Ext_Debt_Data!AE94","v":0},{"$f":"Ext_Debt_Data!AF94","v":0},{"$f":"Ext_Debt_Data!AG94","v":0}]
[null,null,{"$f":"$C$23","v":"cumulative"},{"$f":"D497","v":0},{"$f":"SUM(D497:E497)","v":0},{"$f":"SUM(D497:F497)","v":0},{"$f":"SUM(D497:G497)","v":0},{"$f":"SUM(D497:H497)","v":0},{"$f":"SUM(D497:I497)","v":0},{"$f":"SUM(D497:J497)","v":0},{"$f":"SUM(D497:K497)","v":0},{"$f":"SUM(D497:L497)","v":0},{"$f":"SUM(D497:M497)","v":0},{"$f":"SUM(D497:N497)","v":0},{"$f":"SUM(D497:O497)","v":0},{"$f":"SUM(D497:P497)","v":0},{"$f":"SUM(D497:Q497)","v":0},{"$f":"SUM(D497:R497)","v":0},{"$f":"SUM(D497:S497)","v":0},{"$f":"SUM(D497:T497)","v":0},{"$f":"SUM(D497:U497)","v":0},{"$f":"SUM(D497:V497)","v":0},{"$f":"SUM(D497:W497)","v":0},{"$f":"SUM(D497:X497)","v":0},{"$f":"SUM(D497:Y497)","v":0},{"$f":"SUM(D497:Z497)","v":0},{"$f":"SUM(D497:AA497)","v":0},{"$f":"SUM(D497:AB497)","v":0},{"$f":"SUM(D497:AC497)","v":0},{"$f":"SUM(D497:AD497)","v":0},{"$f":"SUM(D497:AE497)","v":0}]
[null,null,{"$f":"$C$24","v":"Stock of new forex debt (in USD)"},{"$f":"D497-D503","v":{"$error":"#DIV/0!"}},{"$f":"D499+E497-E503","v":{"$error":"#DIV/0!"}},{"$f":"E499+F497-F503","v":{"$error":"#DIV/0!"}},{"$f":"F499+G497-G503","v":{"$error":"#DIV/0!"}},{"$f":"G499+H497-H503","v":{"$error":"#DIV/0!"}},{"$f":"H499+I497-I503","v":{"$error":"#DIV/0!"}},{"$f":"I499+J497-J503","v":{"$error":"#DIV/0!"}},{"$f":"J499+K497-K503","v":{"$error":"#DIV/0!"}},{"$f":"K499+L497-L503","v":{"$error":"#DIV/0!"}},{"$f":"L499+M497-M503","v":{"$error":"#DIV/0!"}},{"$f":"M499+N497-N503","v":{"$error":"#DIV/0!"}},{"$f":"N499+O497-O503","v":{"$error":"#DIV/0!"}},{"$f":"O499+P497-P503","v":{"$error":"#DIV/0!"}},{"$f":"P499+Q497-Q503","v":{"$error":"#DIV/0!"}},{"$f":"Q499+R497-R503","v":{"$error":"#DIV/0!"}},{"$f":"R499+S497-S503","v":{"$error":"#DIV/0!"}},{"$f":"S499+T497-T503","v":{"$error":"#DIV/0!"}},{"$f":"T499+U497-U503","v":{"$error":"#DIV/0!"}},{"$f":"U499+V497-V503","v":{"$error":"#DIV/0!"}},{"$f":"V499+W497-W503","v":{"$error":"#DIV/0!"}},{"$f":"W499+X497-X503","v":{"$error":"#DIV/0!"}},{"$f":"X499+Y497-Y503","v":{"$error":"#DIV/0!"}},{"$f":"Y499+Z497-Z503","v":{"$error":"#DIV/0!"}},{"$f":"Z499+AA497-AA503","v":{"$error":"#DIV/0!"}},{"$f":"AA499+AB497-AB503","v":{"$error":"#DIV/0!"}},{"$f":"AB499+AC497-AC503","v":{"$error":"#DIV/0!"}},{"$f":"AC499+AD497-AD503","v":{"$error":"#DIV/0!"}},{"$f":"AD499+AE497-AE503","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"+TEXT(C489,\"#\")&\"   \"&TEXT(A482,\"#\")","v":"PV of debt   NPC5"},{"$f":"IF($B485>=$B486,D497,D497*D489/100)","v":0},{"$f":"IF($B485>=$B486,D500-E503+E497,D500*(1+$B486)-E501+E497*$D489/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B485>=$B486,E500-F503+F497,E500*(1+$B486)-F501+F497*$D489/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B485>=$B486,F500-G503+G497,F500*(1+$B486)-G501+G497*$D489/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B485>=$B486,G500-H503+H497,G500*(1+$B486)-H501+H497*$D489/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B485>=$B486,H500-I503+I497,H500*(1+$B486)-I501+I497*$D489/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B485>=$B486,I500-J503+J497,I500*(1+$B486)-J501+J497*$D489/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B485>=$B486,J500-K503+K497,J500*(1+$B486)-K501+K497*$D489/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B485>=$B486,K500-L503+L497,K500*(1+$B486)-L501+L497*$D489/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B485>=$B486,L500-M503+M497,L500*(1+$B486)-M501+M497*$D489/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B485>=$B486,M500-N503+N497,M500*(1+$B486)-N501+N497*$D489/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B485>=$B486,N500-O503+O497,N500*(1+$B486)-O501+O497*$D489/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B485>=$B486,O500-P503+P497,O500*(1+$B486)-P501+P497*$D489/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B485>=$B486,P500-Q503+Q497,P500*(1+$B486)-Q501+Q497*$D489/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B485>=$B486,Q500-R503+R497,Q500*(1+$B486)-R501+R497*$D489/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B485>=$B486,R500-S503+S497,R500*(1+$B486)-S501+S497*$D489/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B485>=$B486,S500-T503+T497,S500*(1+$B486)-T501+T497*$D489/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B485>=$B486,T500-U503+U497,T500*(1+$B486)-U501+U497*$D489/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B485>=$B486,U500-V503+V497,U500*(1+$B486)-V501+V497*$D489/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B485>=$B486,V500-W503+W497,V500*(1+$B486)-W501+W497*$D489/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B485>=$B486,W500-X503+X497,W500*(1+$B486)-X501+X497*$D489/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B485>=$B486,X500-Y503+Y497,X500*(1+$B486)-Y501+Y497*$D489/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B485>=$B486,Y500-Z503+Z497,Y500*(1+$B486)-Z501+Z497*$D489/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B485>=$B486,Z500-AA503+AA497,Z500*(1+$B486)-AA501+AA497*$D489/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B485>=$B486,AA500-AB503+AB497,AA500*(1+$B486)-AB501+AB497*$D489/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B485>=$B486,AB500-AC503+AC497,AB500*(1+$B486)-AC501+AC497*$D489/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B485>=$B486,AC500-AD503+AD497,AC500*(1+$B486)-AD501+AD497*$D489/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B485>=$B486,AD500-AE503+AE497,AD500*(1+$B486)-AE501+AE497*$D489/100)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$26","v":"Total debt service (in USD)"},{"$f":"D502+D503","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"$C$27","v":"Interest"},null,{"$f":"$B485*D499","v":{"$error":"#DIV/0!"}},{"$f":"$B485*E499","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"$C$28","v":"Amortization"},{"$f":"(D492-D494)/(B484-B483)","v":{"$error":"#DIV/0!"}},{"$f":"(E492-E494)/(B484-B483)","v":{"$error":"#DIV/0!"}},{"$f":"(F492-F494)/(B484-B483)","v":{"$error":"#DIV/0!"}},{"$f":"(G492-G494)/(B484-B483)","v":{"$error":"#DIV/0!"}},{"$f":"(H492-H494)/(B484-B483)","v":{"$error":"#DIV/0!"}},{"$f":"(I492-I494)/(B484-B483)","v":{"$error":"#DIV/0!"}},{"$f":"(J492-J494)/(B484-B483)","v":{"$error":"#DIV/0!"}},{"$f":"(K492-K494)/(B484-B483)","v":{"$error":"#DIV/0!"}},{"$f":"(L492-L494)/(B484-B483)","v":{"$error":"#DIV/0!"}},{"$f":"(M492-M494)/(B484-B483)","v":{"$error":"#DIV/0!"}},{"$f":"(N492-N494)/(B484-B483)","v":{"$error":"#DIV/0!"}},{"$f":"(O492-O494)/(B484-B483)","v":{"$error":"#DIV/0!"}},{"$f":"(P492-P494)/(B484-B483)","v":{"$error":"#DIV/0!"}},{"$f":"(Q492-Q494)/(B484-B483)","v":{"$error":"#DIV/0!"}},{"$f":"(R492-R494)/(B484-B483)","v":{"$error":"#DIV/0!"}},{"$f":"(S492-S494)/(B484-B483)","v":{"$error":"#DIV/0!"}},{"$f":"(T492-T494)/(B484-B483)","v":{"$error":"#DIV/0!"}},{"$f":"(U492-U494)/(B484-B483)","v":{"$error":"#DIV/0!"}},{"$f":"(V492-V494)/(B484-B483)","v":{"$error":"#DIV/0!"}},{"$f":"(W492-W494)/(B484-B483)","v":{"$error":"#DIV/0!"}},{"$f":"(X492-X494)/(B484-B483)","v":{"$error":"#DIV/0!"}},{"$f":"(Y492-Y494)/(B484-B483)","v":{"$error":"#DIV/0!"}},{"$f":"(Z492-Z494)/(B484-B483)","v":{"$error":"#DIV/0!"}},{"$f":"(AA492-AA494)/(B484-B483)","v":{"$error":"#DIV/0!"}},{"$f":"(AB492-AB494)/(B484-B483)","v":{"$error":"#DIV/0!"}},{"$f":"(AC492-AC494)/(B484-B483)","v":{"$error":"#DIV/0!"}},{"$f":"(AD492-AD494)/(B484-B483)","v":{"$error":"#DIV/0!"}},{"$f":"(AE492-AE494)/(B484-B483)","v":{"$error":"#DIV/0!"}}]
[]
[]
[{"$f":"Ext_Debt_Data!A95","v":"Commercial"}]
[]
[{"$f":"+'Input 4 - External Financing'!B34","v":"Eurobond"},null,null,{"$f":"D41","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,{"$f":"AJ41","v":32},33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& PV_Base!A508&\"\"","v":"Grace Eurobond"},{"$f":"'Input 4 - External Financing'!G34","v":0},null,{"$f":"D42","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,{"$f":"AJ42","v":2051},2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
[{"$f":"+\"Maturity \"& PV_Base!A508&\"\"","v":"Maturity Eurobond"},{"$f":"'Input 4 - External Financing'!H34","v":0},{"$f":"$C$9","v":"Base"},100]
[{"$f":"+\"Interest \"& PV_Base!A508&\"\"","v":"Interest Eurobond"},{"$f":"'Input 4 - External Financing'!F34","v":0},{"$f":"$C$10","v":"Debt stock"},{"$f":"D510-D512","v":100},{"$f":"D511-E512","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
[{"$f":"+\"Discount \"& PV_Base!A508&\"\"","v":"Discount Eurobond"},{"$f":"'Input 4 - External Financing'!E34","v":0.05},{"$f":"$C$11","v":"Amortization"},{"$f":"IF(D508-D508-1<B509,0,IF(D508-D508-1<B510,D510/(B510-B509),0))","v":0},{"$f":"IF(E508-D508-1<B509,0,IF(E508-D508-1<B510,D510/(B510-B509),0))","v":0},{"$f":"IF(F508-D508-1<B509,0,IF(F508-D508-1<B510,D510/(B510-B509),0))","v":0},{"$f":"IF(G508-D508-1<B509,0,IF(G508-D508-1<B510,D510/(B510-B509),0))","v":0},{"$f":"IF(H508-D508-1<B509,0,IF(H508-D508-1<B510,D510/(B510-B509),0))","v":0},{"$f":"IF(I508-D508-1<B509,0,IF(I508-D508-1<B510,D510/(B510-B509),0))","v":0},{"$f":"IF(J508-D508-1<B509,0,IF(J508-D508-1<B510,D510/(B510-B509),0))","v":0},{"$f":"IF(K508-D508-1<B509,0,IF(K508-D508-1<B510,D510/(B510-B509),0))","v":0},{"$f":"IF(L508-D508-1<B509,0,IF(L508-D508-1<B510,D510/(B510-B509),0))","v":0},{"$f":"IF(M508-D508-1<B509,0,IF(M508-D508-1<B510,D510/(B510-B509),0))","v":0},{"$f":"IF(N508-D508-1<B509,0,IF(N508-D508-1<B510,D510/(B510-B509),0))","v":0},{"$f":"IF(O508-D508-1<B509,0,IF(O508-D508-1<B510,D510/(B510-B509),0))","v":0},{"$f":"IF(P508-D508-1<B509,0,IF(P508-D508-1<B510,D510/(B510-B509),0))","v":0},{"$f":"IF(Q508-D508-1<B509,0,IF(Q508-D508-1<B510,D510/(B510-B509),0))","v":0},{"$f":"IF(R508-D508-1<B509,0,IF(R508-D508-1<B510,D510/(B510-B509),0))","v":0},{"$f":"IF(S508-D508-1<B509,0,IF(S508-D508-1<B510,D510/(B510-B509),0))","v":0},{"$f":"IF(T508-D508-1<B509,0,IF(T508-D508-1<B510,D510/(B510-B509),0))","v":0},{"$f":"IF(U508-D508-1<B509,0,IF(U508-D508-1<B510,D510/(B510-B509),0))","v":0},{"$f":"IF(V508-D508-1<B509,0,IF(V508-D508-1<B510,D510/(B510-B509),0))","v":0},{"$f":"IF(W508-D508-1<B509,0,IF(W508-D508-1<B510,D510/(B510-B509),0))","v":0},{"$f":"IF(X508-D508-1<B509,0,IF(X508-D508-1<B510,D510/(B510-B509),0))","v":0},{"$f":"IF(Y508-D508-1<B509,0,IF(Y508-D508-1<B510,D510/(B510-B509),0))","v":0},{"$f":"IF(Z508-D508-1<B509,0,IF(Z508-D508-1<B510,D510/(B510-B509),0))","v":0},{"$f":"IF(AA508-D508-1<B509,0,IF(AA508-D508-1<B510,D510/(B510-B509),0))","v":0},{"$f":"IF(AB508-D508-1<B509,0,IF(AB508-D508-1<B510,D510/(B510-B509),0))","v":0},{"$f":"IF(AC508-D508-1<B509,0,IF(AC508-D508-1<B510,D510/(B510-B509),0))","v":0},{"$f":"IF(AD508-D508-1<B509,0,IF(AD508-D508-1<B510,D510/(B510-B509),0))","v":0},{"$f":"IF(AE508-D508-1<B509,0,IF(AE508-D508-1<B510,D510/(B510-B509),0))","v":0},{"$f":"IF(AF508-D508-1<B509,0,IF(AF508-D508-1<B510,D510/(B510-B509),0))","v":0},{"$f":"IF(AG508-D508-1<B509,0,IF(AG508-D508-1<B510,D510/(B510-B509),0))","v":0},{"$f":"IF(AH508-D508-1<B509,0,IF(AH508-D508-1<B510,D510/(B510-B509),0))","v":0},{"$f":"IF(AI508-D508-1<B509,0,IF(AI508-D508-1<B510,D510/(B510-B509),0))","v":0},{"$f":"IF(AJ508-D508-1<B509,0,IF(AJ508-D508-1<B510,D510/(B510-B509),0))","v":0},{"$f":"IF(AK508-D508-1<B509,0,IF(AK508-D508-1<B510,D510/(B510-B509),0))","v":0},{"$f":"IF(AL508-D508-1<B509,0,IF(AL508-D508-1<B510,D510/(B510-B509),0))","v":0},{"$f":"IF(AM508-D508-1<B509,0,IF(AM508-D508-1<B510,D510/(B510-B509),0))","v":0},{"$f":"IF(AN508-D508-1<B509,0,IF(AN508-D508-1<B510,D510/(B510-B509),0))","v":0},{"$f":"IF(AO508-D508-1<B509,0,IF(AO508-D508-1<B510,D510/(B510-B509),0))","v":0},{"$f":"IF(AP508-D508-1<B509,0,IF(AP508-D508-1<B510,D510/(B510-B509),0))","v":0},{"$f":"IF(AQ508-D508-1<B509,0,IF(AQ508-D508-1<B510,D510/(B510-B509),0))","v":0}]
[null,null,{"$f":"$C$12","v":"Interest"},null,{"$f":"$B511*D511","v":0},{"$f":"$B511*E511","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$13","v":"Total debt service"},{"$f":"D512+D513","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$14","v":"PV of debt"},{"$f":"IF($B511>=$B512, D511, NPV($B512,E514:$BD514))","v":0},{"$f":"IF($B511>=$B512, E511, NPV($B512,F514:$BD514))","v":0},{"$f":"IF($B511>=$B512, F511, NPV($B512,G514:$BD514))","v":0},{"$f":"IF($B511>=$B512, G511, NPV($B512,H514:$BD514))","v":0},{"$f":"IF($B511>=$B512, H511, NPV($B512,I514:$BD514))","v":0},{"$f":"IF($B511>=$B512, I511, NPV($B512,J514:$BD514))","v":0},{"$f":"IF($B511>=$B512, J511, NPV($B512,K514:$BD514))","v":0},{"$f":"IF($B511>=$B512, K511, NPV($B512,L514:$BD514))","v":0},{"$f":"IF($B511>=$B512, L511, NPV($B512,M514:$BD514))","v":0},{"$f":"IF($B511>=$B512, M511, NPV($B512,N514:$BD514))","v":0},{"$f":"IF($B511>=$B512, N511, NPV($B512,O514:$BD514))","v":0},{"$f":"IF($B511>=$B512, O511, NPV($B512,P514:$BD514))","v":0},{"$f":"IF($B511>=$B512, P511, NPV($B512,Q514:$BD514))","v":0},{"$f":"IF($B511>=$B512, Q511, NPV($B512,R514:$BD514))","v":0},{"$f":"IF($B511>=$B512, R511, NPV($B512,S514:$BD514))","v":0},{"$f":"IF($B511>=$B512, S511, NPV($B512,T514:$BD514))","v":0},{"$f":"IF($B511>=$B512, T511, NPV($B512,U514:$BD514))","v":0},{"$f":"IF($B511>=$B512, U511, NPV($B512,V514:$BD514))","v":0},{"$f":"IF($B511>=$B512, V511, NPV($B512,W514:$BD514))","v":0},{"$f":"IF($B511>=$B512, W511, NPV($B512,X514:$BD514))","v":0},{"$f":"IF($B511>=$B512, X511, NPV($B512,Y514:$BD514))","v":0},{"$f":"IF($B511>=$B512, Y511, NPV($B512,Z514:$BD514))","v":0},{"$f":"IF($B511>=$B512, Z511, NPV($B512,AA514:$BD514))","v":0},{"$f":"IF($B511>=$B512, AA511, NPV($B512,AB514:$BD514))","v":0},{"$f":"IF($B511>=$B512, AB511, NPV($B512,AC514:$BD514))","v":0},{"$f":"IF($B511>=$B512, AC511, NPV($B512,AD514:$BD514))","v":0},{"$f":"IF($B511>=$B512, AD511, NPV($B512,AE514:$BD514))","v":0},{"$f":"IF($B511>=$B512, AE511, NPV($B512,AF514:$BD514))","v":0},{"$f":"IF($B511>=$B512, AF511, NPV($B512,AG514:$BD514))","v":0},{"$f":"IF($B511>=$B512, AG511, NPV($B512,AH514:$BD514))","v":0},{"$f":"IF($B511>=$B512, AH511, NPV($B512,AI514:$BD514))","v":0},{"$f":"IF($B511>=$B512, AI511, NPV($B512,AJ514:$BD514))","v":0},{"$f":"IF($B511>=$B512, AJ511, NPV($B512,AK514:$BD514))","v":0},{"$f":"IF($B511>=$B512, AK511, NPV($B512,AL514:$BD514))","v":0},{"$f":"IF($B511>=$B512, AL511, NPV($B512,AM514:$BD514))","v":0},{"$f":"IF($B511>=$B512, AM511, NPV($B512,AN514:$BD514))","v":0},{"$f":"IF($B511>=$B512, AN511, NPV($B512,AO514:$BD514))","v":0},{"$f":"IF($B511>=$B512, AO511, NPV($B512,AP514:$BD514))","v":0},{"$f":"IF($B511>=$B512, AP511, NPV($B512,AQ514:$BD514))","v":0},{"$f":"IF($B511>=$B512, AQ511, NPV($B512,AR514:$BD514))","v":0}]
[null,null,{"$f":"$C$15","v":"Grant element"},{"$f":"IF(D515=0,0,(1-D515/D511)*100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$16","v":"t-g>0"},{"$f":"IF(D41-B509>0,D41-B509,0)","v":0},{"$f":"IF(E41-B509>0,E41-B509,0)","v":1},{"$f":"IF(F41-B509>0,F41-B509,0)","v":2},{"$f":"IF(G41-B509>0,G41-B509,0)","v":3},{"$f":"IF(H41-B509>0,H41-B509,0)","v":4},{"$f":"IF(I41-B509>0,I41-B509,0)","v":5},{"$f":"IF(J41-B509>0,J41-B509,0)","v":6},{"$f":"IF(K41-B509>0,K41-B509,0)","v":7},{"$f":"IF(L41-B509>0,L41-B509,0)","v":8},{"$f":"IF(M41-B509>0,M41-B509,0)","v":9},{"$f":"IF(N41-B509>0,N41-B509,0)","v":10},{"$f":"IF(O41-B509>0,O41-B509,0)","v":11},{"$f":"IF(P41-B509>0,P41-B509,0)","v":12},{"$f":"IF(Q41-B509>0,Q41-B509,0)","v":13},{"$f":"IF(R41-B509>0,R41-B509,0)","v":14},{"$f":"IF(S41-B509>0,S41-B509,0)","v":15},{"$f":"IF(T41-B509>0,T41-B509,0)","v":16},{"$f":"IF(U41-B509>0,U41-B509,0)","v":17},{"$f":"IF(V41-B509>0,V41-B509,0)","v":18},{"$f":"IF(W41-B509>0,W41-B509,0)","v":19},{"$f":"IF(X41-B509>0,X41-B509,0)","v":20},{"$f":"IF(Y41-B509>0,Y41-B509,0)","v":21},{"$f":"IF(Z41-B509>0,Z41-B509,0)","v":22},{"$f":"IF(AA41-B509>0,AA41-B509,0)","v":23},{"$f":"IF(AB41-B509>0,AB41-B509,0)","v":24},{"$f":"IF(AC41-B509>0,AC41-B509,0)","v":25},{"$f":"IF(AD41-B509>0,AD41-B509,0)","v":26},{"$f":"IF(AE41-B509>0,AE41-B509,0)","v":27}]
[null,null,null,{"$f":"IF(D517=0,0,CHOOSE(D517,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524,AF524))","v":0},{"$f":"IF(E517=0,0,CHOOSE(E517,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524,AF524))","v":0},{"$f":"IF(F517=0,0,CHOOSE(F517,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524,AF524))","v":0},{"$f":"IF(G517=0,0,CHOOSE(G517,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524,AF524))","v":0},{"$f":"IF(H517=0,0,CHOOSE(H517,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524,AF524))","v":0},{"$f":"IF(I517=0,0,CHOOSE(I517,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524,AF524))","v":0},{"$f":"IF(J517=0,0,CHOOSE(J517,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524,AF524))","v":0},{"$f":"IF(K517=0,0,CHOOSE(K517,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524,AF524))","v":0},{"$f":"IF(L517=0,0,CHOOSE(L517,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524,AF524))","v":0},{"$f":"IF(M517=0,0,CHOOSE(M517,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524,AF524))","v":0},{"$f":"IF(N517=0,0,CHOOSE(N517,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524,AF524))","v":0},{"$f":"IF(O517=0,0,CHOOSE(O517,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524,AF524))","v":0},{"$f":"IF(P517=0,0,CHOOSE(P517,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524,AF524))","v":0},{"$f":"IF(Q517=0,0,CHOOSE(Q517,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524,AF524))","v":0},{"$f":"IF(R517=0,0,CHOOSE(R517,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524,AF524))","v":0},{"$f":"IF(S517=0,0,CHOOSE(S517,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524,AF524))","v":0},{"$f":"IF(T517=0,0,CHOOSE(T517,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524,AF524))","v":0},{"$f":"IF(U517=0,0,CHOOSE(U517,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524,AF524))","v":0},{"$f":"IF(V517=0,0,CHOOSE(V517,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524,AF524))","v":0},{"$f":"IF(W517=0,0,CHOOSE(W517,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524,AF524))","v":0},{"$f":"IF(X517=0,0,CHOOSE(X517,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524,AF524))","v":0},{"$f":"IF(Y517=0,0,CHOOSE(Y517,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524,AF524))","v":0},{"$f":"IF(Z517=0,0,CHOOSE(Z517,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524,AF524))","v":0},{"$f":"IF(AA517=0,0,CHOOSE(AA517,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524,AF524))","v":0},{"$f":"IF(AB517=0,0,CHOOSE(AB517,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524,AF524))","v":0},{"$f":"IF(AC517=0,0,CHOOSE(AC517,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524,AF524))","v":0},{"$f":"IF(AD517=0,0,CHOOSE(AD517,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524,AF524))","v":0},{"$f":"IF(AE517=0,0,CHOOSE(AE517,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524,AF524))","v":0}]
[null,null,{"$f":"$C$18","v":"t-m condition"},{"$f":"IF(D41-B510>0,D41-B510,0)","v":0},{"$f":"IF(E41-B510>0,E41-B510,0)","v":1},{"$f":"IF(F41-B510>0,F41-B510,0)","v":2},{"$f":"IF(G41-B510>0,G41-B510,0)","v":3},{"$f":"IF(H41-B510>0,H41-B510,0)","v":4},{"$f":"IF(I41-B510>0,I41-B510,0)","v":5},{"$f":"IF(J41-B510>0,J41-B510,0)","v":6},{"$f":"IF(K41-B510>0,K41-B510,0)","v":7},{"$f":"IF(L41-B510>0,L41-B510,0)","v":8},{"$f":"IF(M41-B510>0,M41-B510,0)","v":9},{"$f":"IF(N41-B510>0,N41-B510,0)","v":10},{"$f":"IF(O41-B510>0,O41-B510,0)","v":11},{"$f":"IF(P41-B510>0,P41-B510,0)","v":12},{"$f":"IF(Q41-B510>0,Q41-B510,0)","v":13},{"$f":"IF(R41-B510>0,R41-B510,0)","v":14},{"$f":"IF(S41-B510>0,S41-B510,0)","v":15},{"$f":"IF(T41-B510>0,T41-B510,0)","v":16},{"$f":"IF(U41-B510>0,U41-B510,0)","v":17},{"$f":"IF(V41-B510>0,V41-B510,0)","v":18},{"$f":"IF(W41-B510>0,W41-B510,0)","v":19},{"$f":"IF(X41-B510>0,X41-B510,0)","v":20},{"$f":"IF(Y41-B510>0,Y41-B510,0)","v":21},{"$f":"IF(Z41-B510>0,Z41-B510,0)","v":22},{"$f":"IF(AA41-B510>0,AA41-B510,0)","v":23},{"$f":"IF(AB41-B510>0,AB41-B510,0)","v":24},{"$f":"IF(AC41-B510>0,AC41-B510,0)","v":25},{"$f":"IF(AD41-B510>0,AD41-B510,0)","v":26},{"$f":"IF(AE41-B510>0,AE41-B510,0)","v":27}]
[null,null,null,{"$f":"IF(D519=0,0,CHOOSE(D519,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524))","v":0},{"$f":"IF(E519=0,0,CHOOSE(E519,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524))","v":0},{"$f":"IF(F519=0,0,CHOOSE(F519,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524))","v":0},{"$f":"IF(G519=0,0,CHOOSE(G519,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524))","v":0},{"$f":"IF(H519=0,0,CHOOSE(H519,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524))","v":0},{"$f":"IF(I519=0,0,CHOOSE(I519,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524))","v":0},{"$f":"IF(J519=0,0,CHOOSE(J519,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524))","v":0},{"$f":"IF(K519=0,0,CHOOSE(K519,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524))","v":0},{"$f":"IF(L519=0,0,CHOOSE(L519,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524))","v":0},{"$f":"IF(M519=0,0,CHOOSE(M519,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524))","v":0},{"$f":"IF(N519=0,0,CHOOSE(N519,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524))","v":0},{"$f":"IF(O519=0,0,CHOOSE(O519,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524))","v":0},{"$f":"IF(P519=0,0,CHOOSE(P519,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524))","v":0},{"$f":"IF(Q519=0,0,CHOOSE(Q519,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524))","v":0},{"$f":"IF(R519=0,0,CHOOSE(R519,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524))","v":0},{"$f":"IF(S519=0,0,CHOOSE(S519,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524))","v":0},{"$f":"IF(T519=0,0,CHOOSE(T519,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524))","v":0},{"$f":"IF(U519=0,0,CHOOSE(U519,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524))","v":0},{"$f":"IF(V519=0,0,CHOOSE(V519,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524))","v":0},{"$f":"IF(W519=0,0,CHOOSE(W519,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524))","v":0},{"$f":"IF(X519=0,0,CHOOSE(X519,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524))","v":0},{"$f":"IF(Y519=0,0,CHOOSE(Y519,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524))","v":0},{"$f":"IF(Z519=0,0,CHOOSE(Z519,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524))","v":0},{"$f":"IF(AA519=0,0,CHOOSE(AA519,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524))","v":0},{"$f":"IF(AB519=0,0,CHOOSE(AB519,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524))","v":0},{"$f":"IF(AC519=0,0,CHOOSE(AC519,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524))","v":0},{"$f":"IF(AD519=0,0,CHOOSE(AD519,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524))","v":0},{"$f":"IF(AE519=0,0,CHOOSE(AE519,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524))","v":0}]
[]
[{"$f":"+\"Output \"& PV_Base!A508&\"\"","v":"Output Eurobond"},null,null,{"$f":"D$7","v":2019},{"$f":"D522+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046]
[null,null,{"$f":"$C$22","v":"New forex borrowing (gross, USD)"},{"$f":"Ext_Debt_Data!F96","v":0},{"$f":"Ext_Debt_Data!G96","v":0},{"$f":"Ext_Debt_Data!H96","v":0},{"$f":"Ext_Debt_Data!I96","v":0},{"$f":"Ext_Debt_Data!J96","v":0},{"$f":"Ext_Debt_Data!K96","v":0},{"$f":"Ext_Debt_Data!L96","v":0},{"$f":"Ext_Debt_Data!M96","v":0},{"$f":"Ext_Debt_Data!N96","v":0},{"$f":"Ext_Debt_Data!O96","v":0},{"$f":"Ext_Debt_Data!P96","v":0},{"$f":"Ext_Debt_Data!Q96","v":0},{"$f":"Ext_Debt_Data!R96","v":0},{"$f":"Ext_Debt_Data!S96","v":0},{"$f":"Ext_Debt_Data!T96","v":0},{"$f":"Ext_Debt_Data!U96","v":0},{"$f":"Ext_Debt_Data!V96","v":0},{"$f":"Ext_Debt_Data!W96","v":0},{"$f":"Ext_Debt_Data!X96","v":0},{"$f":"Ext_Debt_Data!Y96","v":0},{"$f":"Ext_Debt_Data!Z96","v":0},{"$f":"Ext_Debt_Data!AA96","v":0},{"$f":"Ext_Debt_Data!AB96","v":0},{"$f":"Ext_Debt_Data!AC96","v":0},{"$f":"Ext_Debt_Data!AD96","v":0},{"$f":"Ext_Debt_Data!AE96","v":0},{"$f":"Ext_Debt_Data!AF96","v":0},{"$f":"Ext_Debt_Data!AG96","v":0}]
[null,null,{"$f":"$C$23","v":"cumulative"},{"$f":"D523","v":0},{"$f":"SUM(D523:E523)","v":0},{"$f":"SUM(D523:F523)","v":0},{"$f":"SUM(D523:G523)","v":0},{"$f":"SUM(D523:H523)","v":0},{"$f":"SUM(D523:I523)","v":0},{"$f":"SUM(D523:J523)","v":0},{"$f":"SUM(D523:K523)","v":0},{"$f":"SUM(D523:L523)","v":0},{"$f":"SUM(D523:M523)","v":0},{"$f":"SUM(D523:N523)","v":0},{"$f":"SUM(D523:O523)","v":0},{"$f":"SUM(D523:P523)","v":0},{"$f":"SUM(D523:Q523)","v":0},{"$f":"SUM(D523:R523)","v":0},{"$f":"SUM(D523:S523)","v":0},{"$f":"SUM(D523:T523)","v":0},{"$f":"SUM(D523:U523)","v":0},{"$f":"SUM(D523:V523)","v":0},{"$f":"SUM(D523:W523)","v":0},{"$f":"SUM(D523:X523)","v":0},{"$f":"SUM(D523:Y523)","v":0},{"$f":"SUM(D523:Z523)","v":0},{"$f":"SUM(D523:AA523)","v":0},{"$f":"SUM(D523:AB523)","v":0},{"$f":"SUM(D523:AC523)","v":0},{"$f":"SUM(D523:AD523)","v":0},{"$f":"SUM(D523:AE523)","v":0}]
[null,null,{"$f":"$C$24","v":"Stock of new forex debt (in USD)"},{"$f":"D523-D529","v":{"$error":"#DIV/0!"}},{"$f":"D525+E523-E529","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"+TEXT(C515,\"#\")&\"   \"&TEXT(A508,\"#\")","v":"PV of debt   Eurobond"},{"$f":"IF($B511>=$B512,D523,D523*D515/100)","v":0},{"$f":"IF($B511>=$B512,D526-E529+E523,D526*(1+$B512)-E527+E523*$D515/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B511>=$B512,E526-F529+F523,E526*(1+$B512)-F527+F523*$D515/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B511>=$B512,F526-G529+G523,F526*(1+$B512)-G527+G523*$D515/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B511>=$B512,G526-H529+H523,G526*(1+$B512)-H527+H523*$D515/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B511>=$B512,H526-I529+I523,H526*(1+$B512)-I527+I523*$D515/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B511>=$B512,I526-J529+J523,I526*(1+$B512)-J527+J523*$D515/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B511>=$B512,J526-K529+K523,J526*(1+$B512)-K527+K523*$D515/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B511>=$B512,K526-L529+L523,K526*(1+$B512)-L527+L523*$D515/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B511>=$B512,L526-M529+M523,L526*(1+$B512)-M527+M523*$D515/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B511>=$B512,M526-N529+N523,M526*(1+$B512)-N527+N523*$D515/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B511>=$B512,N526-O529+O523,N526*(1+$B512)-O527+O523*$D515/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B511>=$B512,O526-P529+P523,O526*(1+$B512)-P527+P523*$D515/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B511>=$B512,P526-Q529+Q523,P526*(1+$B512)-Q527+Q523*$D515/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B511>=$B512,Q526-R529+R523,Q526*(1+$B512)-R527+R523*$D515/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B511>=$B512,R526-S529+S523,R526*(1+$B512)-S527+S523*$D515/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B511>=$B512,S526-T529+T523,S526*(1+$B512)-T527+T523*$D515/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B511>=$B512,T526-U529+U523,T526*(1+$B512)-U527+U523*$D515/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B511>=$B512,U526-V529+V523,U526*(1+$B512)-V527+V523*$D515/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B511>=$B512,V526-W529+W523,V526*(1+$B512)-W527+W523*$D515/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B511>=$B512,W526-X529+X523,W526*(1+$B512)-X527+X523*$D515/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B511>=$B512,X526-Y529+Y523,X526*(1+$B512)-Y527+Y523*$D515/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B511>=$B512,Y526-Z529+Z523,Y526*(1+$B512)-Z527+Z523*$D515/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B511>=$B512,Z526-AA529+AA523,Z526*(1+$B512)-AA527+AA523*$D515/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B511>=$B512,AA526-AB529+AB523,AA526*(1+$B512)-AB527+AB523*$D515/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B511>=$B512,AB526-AC529+AC523,AB526*(1+$B512)-AC527+AC523*$D515/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B511>=$B512,AC526-AD529+AD523,AC526*(1+$B512)-AD527+AD523*$D515/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B511>=$B512,AD526-AE529+AE523,AD526*(1+$B512)-AE527+AE523*$D515/100)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$26","v":"Total debt service (in USD)"},{"$f":"D528+D529","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"$C$27","v":"Interest"},null,{"$f":"$B511*D525","v":{"$error":"#DIV/0!"}},{"$f":"$B511*E525","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"$C$28","v":"Amortization"},{"$f":"(D518-D520)/(B510-B509)","v":{"$error":"#DIV/0!"}},{"$f":"(E518-E520)/(B510-B509)","v":{"$error":"#DIV/0!"}},{"$f":"(F518-F520)/(B510-B509)","v":{"$error":"#DIV/0!"}},{"$f":"(G518-G520)/(B510-B509)","v":{"$error":"#DIV/0!"}},{"$f":"(H518-H520)/(B510-B509)","v":{"$error":"#DIV/0!"}},{"$f":"(I518-I520)/(B510-B509)","v":{"$error":"#DIV/0!"}},{"$f":"(J518-J520)/(B510-B509)","v":{"$error":"#DIV/0!"}},{"$f":"(K518-K520)/(B510-B509)","v":{"$error":"#DIV/0!"}},{"$f":"(L518-L520)/(B510-B509)","v":{"$error":"#DIV/0!"}},{"$f":"(M518-M520)/(B510-B509)","v":{"$error":"#DIV/0!"}},{"$f":"(N518-N520)/(B510-B509)","v":{"$error":"#DIV/0!"}},{"$f":"(O518-O520)/(B510-B509)","v":{"$error":"#DIV/0!"}},{"$f":"(P518-P520)/(B510-B509)","v":{"$error":"#DIV/0!"}},{"$f":"(Q518-Q520)/(B510-B509)","v":{"$error":"#DIV/0!"}},{"$f":"(R518-R520)/(B510-B509)","v":{"$error":"#DIV/0!"}},{"$f":"(S518-S520)/(B510-B509)","v":{"$error":"#DIV/0!"}},{"$f":"(T518-T520)/(B510-B509)","v":{"$error":"#DIV/0!"}},{"$f":"(U518-U520)/(B510-B509)","v":{"$error":"#DIV/0!"}},{"$f":"(V518-V520)/(B510-B509)","v":{"$error":"#DIV/0!"}},{"$f":"(W518-W520)/(B510-B509)","v":{"$error":"#DIV/0!"}},{"$f":"(X518-X520)/(B510-B509)","v":{"$error":"#DIV/0!"}},{"$f":"(Y518-Y520)/(B510-B509)","v":{"$error":"#DIV/0!"}},{"$f":"(Z518-Z520)/(B510-B509)","v":{"$error":"#DIV/0!"}},{"$f":"(AA518-AA520)/(B510-B509)","v":{"$error":"#DIV/0!"}},{"$f":"(AB518-AB520)/(B510-B509)","v":{"$error":"#DIV/0!"}},{"$f":"(AC518-AC520)/(B510-B509)","v":{"$error":"#DIV/0!"}},{"$f":"(AD518-AD520)/(B510-B509)","v":{"$error":"#DIV/0!"}},{"$f":"(AE518-AE520)/(B510-B509)","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[{"$f":"+'Input 4 - External Financing'!B35","v":"Commecial Bank"},null,null,{"$f":"D41","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,{"$f":"AJ41","v":32},33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& PV_Base!A534&\"\"","v":"Grace Commecial Bank"},{"$f":"'Input 4 - External Financing'!G35","v":0},null,{"$f":"D42","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,{"$f":"AJ42","v":2051},2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
[{"$f":"+\"Maturity \"& PV_Base!A534&\"\"","v":"Maturity Commecial Bank"},{"$f":"'Input 4 - External Financing'!H35","v":0},{"$f":"$C$9","v":"Base"},100]
[{"$f":"+\"Interest \"& PV_Base!A534&\"\"","v":"Interest Commecial Bank"},{"$f":"'Input 4 - External Financing'!F35","v":0},{"$f":"$C$10","v":"Debt stock"},{"$f":"D536-D538","v":100},{"$f":"D537-E538","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
[{"$f":"+\"Discount \"& PV_Base!A534&\"\"","v":"Discount Commecial Bank"},{"$f":"'Input 4 - External Financing'!E35","v":0.05},{"$f":"$C$11","v":"Amortization"},{"$f":"IF(D534-D534-1<B535,0,IF(D534-D534-1<B536,D536/(B536-B535),0))","v":0},{"$f":"IF(E534-D534-1<B535,0,IF(E534-D534-1<B536,D536/(B536-B535),0))","v":0},{"$f":"IF(F534-D534-1<B535,0,IF(F534-D534-1<B536,D536/(B536-B535),0))","v":0},{"$f":"IF(G534-D534-1<B535,0,IF(G534-D534-1<B536,D536/(B536-B535),0))","v":0},{"$f":"IF(H534-D534-1<B535,0,IF(H534-D534-1<B536,D536/(B536-B535),0))","v":0},{"$f":"IF(I534-D534-1<B535,0,IF(I534-D534-1<B536,D536/(B536-B535),0))","v":0},{"$f":"IF(J534-D534-1<B535,0,IF(J534-D534-1<B536,D536/(B536-B535),0))","v":0},{"$f":"IF(K534-D534-1<B535,0,IF(K534-D534-1<B536,D536/(B536-B535),0))","v":0},{"$f":"IF(L534-D534-1<B535,0,IF(L534-D534-1<B536,D536/(B536-B535),0))","v":0},{"$f":"IF(M534-D534-1<B535,0,IF(M534-D534-1<B536,D536/(B536-B535),0))","v":0},{"$f":"IF(N534-D534-1<B535,0,IF(N534-D534-1<B536,D536/(B536-B535),0))","v":0},{"$f":"IF(O534-D534-1<B535,0,IF(O534-D534-1<B536,D536/(B536-B535),0))","v":0},{"$f":"IF(P534-D534-1<B535,0,IF(P534-D534-1<B536,D536/(B536-B535),0))","v":0},{"$f":"IF(Q534-D534-1<B535,0,IF(Q534-D534-1<B536,D536/(B536-B535),0))","v":0},{"$f":"IF(R534-D534-1<B535,0,IF(R534-D534-1<B536,D536/(B536-B535),0))","v":0},{"$f":"IF(S534-D534-1<B535,0,IF(S534-D534-1<B536,D536/(B536-B535),0))","v":0},{"$f":"IF(T534-D534-1<B535,0,IF(T534-D534-1<B536,D536/(B536-B535),0))","v":0},{"$f":"IF(U534-D534-1<B535,0,IF(U534-D534-1<B536,D536/(B536-B535),0))","v":0},{"$f":"IF(V534-D534-1<B535,0,IF(V534-D534-1<B536,D536/(B536-B535),0))","v":0},{"$f":"IF(W534-D534-1<B535,0,IF(W534-D534-1<B536,D536/(B536-B535),0))","v":0},{"$f":"IF(X534-D534-1<B535,0,IF(X534-D534-1<B536,D536/(B536-B535),0))","v":0},{"$f":"IF(Y534-D534-1<B535,0,IF(Y534-D534-1<B536,D536/(B536-B535),0))","v":0},{"$f":"IF(Z534-D534-1<B535,0,IF(Z534-D534-1<B536,D536/(B536-B535),0))","v":0},{"$f":"IF(AA534-D534-1<B535,0,IF(AA534-D534-1<B536,D536/(B536-B535),0))","v":0},{"$f":"IF(AB534-D534-1<B535,0,IF(AB534-D534-1<B536,D536/(B536-B535),0))","v":0},{"$f":"IF(AC534-D534-1<B535,0,IF(AC534-D534-1<B536,D536/(B536-B535),0))","v":0},{"$f":"IF(AD534-D534-1<B535,0,IF(AD534-D534-1<B536,D536/(B536-B535),0))","v":0},{"$f":"IF(AE534-D534-1<B535,0,IF(AE534-D534-1<B536,D536/(B536-B535),0))","v":0},{"$f":"IF(AF534-D534-1<B535,0,IF(AF534-D534-1<B536,D536/(B536-B535),0))","v":0},{"$f":"IF(AG534-D534-1<B535,0,IF(AG534-D534-1<B536,D536/(B536-B535),0))","v":0},{"$f":"IF(AH534-D534-1<B535,0,IF(AH534-D534-1<B536,D536/(B536-B535),0))","v":0},{"$f":"IF(AI534-D534-1<B535,0,IF(AI534-D534-1<B536,D536/(B536-B535),0))","v":0},{"$f":"IF(AJ534-D534-1<B535,0,IF(AJ534-D534-1<B536,D536/(B536-B535),0))","v":0},{"$f":"IF(AK534-D534-1<B535,0,IF(AK534-D534-1<B536,D536/(B536-B535),0))","v":0},{"$f":"IF(AL534-D534-1<B535,0,IF(AL534-D534-1<B536,D536/(B536-B535),0))","v":0},{"$f":"IF(AM534-D534-1<B535,0,IF(AM534-D534-1<B536,D536/(B536-B535),0))","v":0},{"$f":"IF(AN534-D534-1<B535,0,IF(AN534-D534-1<B536,D536/(B536-B535),0))","v":0},{"$f":"IF(AO534-D534-1<B535,0,IF(AO534-D534-1<B536,D536/(B536-B535),0))","v":0},{"$f":"IF(AP534-D534-1<B535,0,IF(AP534-D534-1<B536,D536/(B536-B535),0))","v":0},{"$f":"IF(AQ534-D534-1<B535,0,IF(AQ534-D534-1<B536,D536/(B536-B535),0))","v":0}]
[null,null,{"$f":"$C$12","v":"Interest"},null,{"$f":"$B537*D537","v":0},{"$f":"$B537*E537","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$13","v":"Total debt service"},{"$f":"D538+D539","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$14","v":"PV of debt"},{"$f":"IF($B537>=$B538, D537, NPV($B538,E540:$BD540))","v":0},{"$f":"IF($B537>=$B538, E537, NPV($B538,F540:$BD540))","v":0},{"$f":"IF($B537>=$B538, F537, NPV($B538,G540:$BD540))","v":0},{"$f":"IF($B537>=$B538, G537, NPV($B538,H540:$BD540))","v":0},{"$f":"IF($B537>=$B538, H537, NPV($B538,I540:$BD540))","v":0},{"$f":"IF($B537>=$B538, I537, NPV($B538,J540:$BD540))","v":0},{"$f":"IF($B537>=$B538, J537, NPV($B538,K540:$BD540))","v":0},{"$f":"IF($B537>=$B538, K537, NPV($B538,L540:$BD540))","v":0},{"$f":"IF($B537>=$B538, L537, NPV($B538,M540:$BD540))","v":0},{"$f":"IF($B537>=$B538, M537, NPV($B538,N540:$BD540))","v":0},{"$f":"IF($B537>=$B538, N537, NPV($B538,O540:$BD540))","v":0},{"$f":"IF($B537>=$B538, O537, NPV($B538,P540:$BD540))","v":0},{"$f":"IF($B537>=$B538, P537, NPV($B538,Q540:$BD540))","v":0},{"$f":"IF($B537>=$B538, Q537, NPV($B538,R540:$BD540))","v":0},{"$f":"IF($B537>=$B538, R537, NPV($B538,S540:$BD540))","v":0},{"$f":"IF($B537>=$B538, S537, NPV($B538,T540:$BD540))","v":0},{"$f":"IF($B537>=$B538, T537, NPV($B538,U540:$BD540))","v":0},{"$f":"IF($B537>=$B538, U537, NPV($B538,V540:$BD540))","v":0},{"$f":"IF($B537>=$B538, V537, NPV($B538,W540:$BD540))","v":0},{"$f":"IF($B537>=$B538, W537, NPV($B538,X540:$BD540))","v":0},{"$f":"IF($B537>=$B538, X537, NPV($B538,Y540:$BD540))","v":0},{"$f":"IF($B537>=$B538, Y537, NPV($B538,Z540:$BD540))","v":0},{"$f":"IF($B537>=$B538, Z537, NPV($B538,AA540:$BD540))","v":0},{"$f":"IF($B537>=$B538, AA537, NPV($B538,AB540:$BD540))","v":0},{"$f":"IF($B537>=$B538, AB537, NPV($B538,AC540:$BD540))","v":0},{"$f":"IF($B537>=$B538, AC537, NPV($B538,AD540:$BD540))","v":0},{"$f":"IF($B537>=$B538, AD537, NPV($B538,AE540:$BD540))","v":0},{"$f":"IF($B537>=$B538, AE537, NPV($B538,AF540:$BD540))","v":0},{"$f":"IF($B537>=$B538, AF537, NPV($B538,AG540:$BD540))","v":0},{"$f":"IF($B537>=$B538, AG537, NPV($B538,AH540:$BD540))","v":0},{"$f":"IF($B537>=$B538, AH537, NPV($B538,AI540:$BD540))","v":0},{"$f":"IF($B537>=$B538, AI537, NPV($B538,AJ540:$BD540))","v":0},{"$f":"IF($B537>=$B538, AJ537, NPV($B538,AK540:$BD540))","v":0},{"$f":"IF($B537>=$B538, AK537, NPV($B538,AL540:$BD540))","v":0},{"$f":"IF($B537>=$B538, AL537, NPV($B538,AM540:$BD540))","v":0},{"$f":"IF($B537>=$B538, AM537, NPV($B538,AN540:$BD540))","v":0},{"$f":"IF($B537>=$B538, AN537, NPV($B538,AO540:$BD540))","v":0},{"$f":"IF($B537>=$B538, AO537, NPV($B538,AP540:$BD540))","v":0},{"$f":"IF($B537>=$B538, AP537, NPV($B538,AQ540:$BD540))","v":0},{"$f":"IF($B537>=$B538, AQ537, NPV($B538,AR540:$BD540))","v":0}]
[null,null,{"$f":"$C$15","v":"Grant element"},{"$f":"IF(D541=0,0,(1-D541/D537)*100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$16","v":"t-g>0"},{"$f":"IF(D41-B535>0,D41-B535,0)","v":0},{"$f":"IF(E41-B535>0,E41-B535,0)","v":1},{"$f":"IF(F41-B535>0,F41-B535,0)","v":2},{"$f":"IF(G41-B535>0,G41-B535,0)","v":3},{"$f":"IF(H41-B535>0,H41-B535,0)","v":4},{"$f":"IF(I41-B535>0,I41-B535,0)","v":5},{"$f":"IF(J41-B535>0,J41-B535,0)","v":6},{"$f":"IF(K41-B535>0,K41-B535,0)","v":7},{"$f":"IF(L41-B535>0,L41-B535,0)","v":8},{"$f":"IF(M41-B535>0,M41-B535,0)","v":9},{"$f":"IF(N41-B535>0,N41-B535,0)","v":10},{"$f":"IF(O41-B535>0,O41-B535,0)","v":11},{"$f":"IF(P41-B535>0,P41-B535,0)","v":12},{"$f":"IF(Q41-B535>0,Q41-B535,0)","v":13},{"$f":"IF(R41-B535>0,R41-B535,0)","v":14},{"$f":"IF(S41-B535>0,S41-B535,0)","v":15},{"$f":"IF(T41-B535>0,T41-B535,0)","v":16},{"$f":"IF(U41-B535>0,U41-B535,0)","v":17},{"$f":"IF(V41-B535>0,V41-B535,0)","v":18},{"$f":"IF(W41-B535>0,W41-B535,0)","v":19},{"$f":"IF(X41-B535>0,X41-B535,0)","v":20},{"$f":"IF(Y41-B535>0,Y41-B535,0)","v":21},{"$f":"IF(Z41-B535>0,Z41-B535,0)","v":22},{"$f":"IF(AA41-B535>0,AA41-B535,0)","v":23},{"$f":"IF(AB41-B535>0,AB41-B535,0)","v":24},{"$f":"IF(AC41-B535>0,AC41-B535,0)","v":25},{"$f":"IF(AD41-B535>0,AD41-B535,0)","v":26},{"$f":"IF(AE41-B535>0,AE41-B535,0)","v":27}]
[null,null,null,{"$f":"IF(D543=0,0,CHOOSE(D543,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550,AF550))","v":0},{"$f":"IF(E543=0,0,CHOOSE(E543,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550,AF550))","v":0},{"$f":"IF(F543=0,0,CHOOSE(F543,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550,AF550))","v":0},{"$f":"IF(G543=0,0,CHOOSE(G543,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550,AF550))","v":0},{"$f":"IF(H543=0,0,CHOOSE(H543,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550,AF550))","v":0},{"$f":"IF(I543=0,0,CHOOSE(I543,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550,AF550))","v":0},{"$f":"IF(J543=0,0,CHOOSE(J543,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550,AF550))","v":0},{"$f":"IF(K543=0,0,CHOOSE(K543,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550,AF550))","v":0},{"$f":"IF(L543=0,0,CHOOSE(L543,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550,AF550))","v":0},{"$f":"IF(M543=0,0,CHOOSE(M543,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550,AF550))","v":0},{"$f":"IF(N543=0,0,CHOOSE(N543,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550,AF550))","v":0},{"$f":"IF(O543=0,0,CHOOSE(O543,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550,AF550))","v":0},{"$f":"IF(P543=0,0,CHOOSE(P543,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550,AF550))","v":0},{"$f":"IF(Q543=0,0,CHOOSE(Q543,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550,AF550))","v":0},{"$f":"IF(R543=0,0,CHOOSE(R543,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550,AF550))","v":0},{"$f":"IF(S543=0,0,CHOOSE(S543,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550,AF550))","v":0},{"$f":"IF(T543=0,0,CHOOSE(T543,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550,AF550))","v":0},{"$f":"IF(U543=0,0,CHOOSE(U543,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550,AF550))","v":0},{"$f":"IF(V543=0,0,CHOOSE(V543,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550,AF550))","v":0},{"$f":"IF(W543=0,0,CHOOSE(W543,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550,AF550))","v":0},{"$f":"IF(X543=0,0,CHOOSE(X543,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550,AF550))","v":0},{"$f":"IF(Y543=0,0,CHOOSE(Y543,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550,AF550))","v":0},{"$f":"IF(Z543=0,0,CHOOSE(Z543,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550,AF550))","v":0},{"$f":"IF(AA543=0,0,CHOOSE(AA543,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550,AF550))","v":0},{"$f":"IF(AB543=0,0,CHOOSE(AB543,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550,AF550))","v":0},{"$f":"IF(AC543=0,0,CHOOSE(AC543,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550,AF550))","v":0},{"$f":"IF(AD543=0,0,CHOOSE(AD543,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550,AF550))","v":0},{"$f":"IF(AE543=0,0,CHOOSE(AE543,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550,AF550))","v":0}]
[null,null,{"$f":"$C$18","v":"t-m condition"},{"$f":"IF(D41-B536>0,D41-B536,0)","v":0},{"$f":"IF(E41-B536>0,E41-B536,0)","v":1},{"$f":"IF(F41-B536>0,F41-B536,0)","v":2},{"$f":"IF(G41-B536>0,G41-B536,0)","v":3},{"$f":"IF(H41-B536>0,H41-B536,0)","v":4},{"$f":"IF(I41-B536>0,I41-B536,0)","v":5},{"$f":"IF(J41-B536>0,J41-B536,0)","v":6},{"$f":"IF(K41-B536>0,K41-B536,0)","v":7},{"$f":"IF(L41-B536>0,L41-B536,0)","v":8},{"$f":"IF(M41-B536>0,M41-B536,0)","v":9},{"$f":"IF(N41-B536>0,N41-B536,0)","v":10},{"$f":"IF(O41-B536>0,O41-B536,0)","v":11},{"$f":"IF(P41-B536>0,P41-B536,0)","v":12},{"$f":"IF(Q41-B536>0,Q41-B536,0)","v":13},{"$f":"IF(R41-B536>0,R41-B536,0)","v":14},{"$f":"IF(S41-B536>0,S41-B536,0)","v":15},{"$f":"IF(T41-B536>0,T41-B536,0)","v":16},{"$f":"IF(U41-B536>0,U41-B536,0)","v":17},{"$f":"IF(V41-B536>0,V41-B536,0)","v":18},{"$f":"IF(W41-B536>0,W41-B536,0)","v":19},{"$f":"IF(X41-B536>0,X41-B536,0)","v":20},{"$f":"IF(Y41-B536>0,Y41-B536,0)","v":21},{"$f":"IF(Z41-B536>0,Z41-B536,0)","v":22},{"$f":"IF(AA41-B536>0,AA41-B536,0)","v":23},{"$f":"IF(AB41-B536>0,AB41-B536,0)","v":24},{"$f":"IF(AC41-B536>0,AC41-B536,0)","v":25},{"$f":"IF(AD41-B536>0,AD41-B536,0)","v":26},{"$f":"IF(AE41-B536>0,AE41-B536,0)","v":27}]
[null,null,null,{"$f":"IF(D545=0,0,CHOOSE(D545,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550))","v":0},{"$f":"IF(E545=0,0,CHOOSE(E545,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550))","v":0},{"$f":"IF(F545=0,0,CHOOSE(F545,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550))","v":0},{"$f":"IF(G545=0,0,CHOOSE(G545,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550))","v":0},{"$f":"IF(H545=0,0,CHOOSE(H545,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550))","v":0},{"$f":"IF(I545=0,0,CHOOSE(I545,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550))","v":0},{"$f":"IF(J545=0,0,CHOOSE(J545,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550))","v":0},{"$f":"IF(K545=0,0,CHOOSE(K545,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550))","v":0},{"$f":"IF(L545=0,0,CHOOSE(L545,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550))","v":0},{"$f":"IF(M545=0,0,CHOOSE(M545,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550))","v":0},{"$f":"IF(N545=0,0,CHOOSE(N545,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550))","v":0},{"$f":"IF(O545=0,0,CHOOSE(O545,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550))","v":0},{"$f":"IF(P545=0,0,CHOOSE(P545,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550))","v":0},{"$f":"IF(Q545=0,0,CHOOSE(Q545,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550))","v":0},{"$f":"IF(R545=0,0,CHOOSE(R545,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550))","v":0},{"$f":"IF(S545=0,0,CHOOSE(S545,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550))","v":0},{"$f":"IF(T545=0,0,CHOOSE(T545,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550))","v":0},{"$f":"IF(U545=0,0,CHOOSE(U545,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550))","v":0},{"$f":"IF(V545=0,0,CHOOSE(V545,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550))","v":0},{"$f":"IF(W545=0,0,CHOOSE(W545,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550))","v":0},{"$f":"IF(X545=0,0,CHOOSE(X545,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550))","v":0},{"$f":"IF(Y545=0,0,CHOOSE(Y545,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550))","v":0},{"$f":"IF(Z545=0,0,CHOOSE(Z545,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550))","v":0},{"$f":"IF(AA545=0,0,CHOOSE(AA545,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550))","v":0},{"$f":"IF(AB545=0,0,CHOOSE(AB545,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550))","v":0},{"$f":"IF(AC545=0,0,CHOOSE(AC545,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550))","v":0},{"$f":"IF(AD545=0,0,CHOOSE(AD545,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550))","v":0},{"$f":"IF(AE545=0,0,CHOOSE(AE545,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550))","v":0}]
[]
[{"$f":"+\"Output \"& PV_Base!A534&\"\"","v":"Output Commecial Bank"},null,null,{"$f":"D$7","v":2019},{"$f":"D548+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046]
[null,null,{"$f":"$C$22","v":"New forex borrowing (gross, USD)"},{"$f":"Ext_Debt_Data!F97","v":0},{"$f":"Ext_Debt_Data!G97","v":0},{"$f":"Ext_Debt_Data!H97","v":0},{"$f":"Ext_Debt_Data!I97","v":0},{"$f":"Ext_Debt_Data!J97","v":0},{"$f":"Ext_Debt_Data!K97","v":0},{"$f":"Ext_Debt_Data!L97","v":0},{"$f":"Ext_Debt_Data!M97","v":0},{"$f":"Ext_Debt_Data!N97","v":0},{"$f":"Ext_Debt_Data!O97","v":0},{"$f":"Ext_Debt_Data!P97","v":0},{"$f":"Ext_Debt_Data!Q97","v":0},{"$f":"Ext_Debt_Data!R97","v":0},{"$f":"Ext_Debt_Data!S97","v":0},{"$f":"Ext_Debt_Data!T97","v":0},{"$f":"Ext_Debt_Data!U97","v":0},{"$f":"Ext_Debt_Data!V97","v":0},{"$f":"Ext_Debt_Data!W97","v":0},{"$f":"Ext_Debt_Data!X97","v":0},{"$f":"Ext_Debt_Data!Y97","v":0},{"$f":"Ext_Debt_Data!Z97","v":0},{"$f":"Ext_Debt_Data!AA97","v":0},{"$f":"Ext_Debt_Data!AB97","v":0},{"$f":"Ext_Debt_Data!AC97","v":0},{"$f":"Ext_Debt_Data!AD97","v":0},{"$f":"Ext_Debt_Data!AE97","v":0},{"$f":"Ext_Debt_Data!AF97","v":0},{"$f":"Ext_Debt_Data!AG97","v":0}]
[null,null,{"$f":"$C$23","v":"cumulative"},{"$f":"D549","v":0},{"$f":"SUM(D549:E549)","v":0},{"$f":"SUM(D549:F549)","v":0},{"$f":"SUM(D549:G549)","v":0},{"$f":"SUM(D549:H549)","v":0},{"$f":"SUM(D549:I549)","v":0},{"$f":"SUM(D549:J549)","v":0},{"$f":"SUM(D549:K549)","v":0},{"$f":"SUM(D549:L549)","v":0},{"$f":"SUM(D549:M549)","v":0},{"$f":"SUM(D549:N549)","v":0},{"$f":"SUM(D549:O549)","v":0},{"$f":"SUM(D549:P549)","v":0},{"$f":"SUM(D549:Q549)","v":0},{"$f":"SUM(D549:R549)","v":0},{"$f":"SUM(D549:S549)","v":0},{"$f":"SUM(D549:T549)","v":0},{"$f":"SUM(D549:U549)","v":0},{"$f":"SUM(D549:V549)","v":0},{"$f":"SUM(D549:W549)","v":0},{"$f":"SUM(D549:X549)","v":0},{"$f":"SUM(D549:Y549)","v":0},{"$f":"SUM(D549:Z549)","v":0},{"$f":"SUM(D549:AA549)","v":0},{"$f":"SUM(D549:AB549)","v":0},{"$f":"SUM(D549:AC549)","v":0},{"$f":"SUM(D549:AD549)","v":0},{"$f":"SUM(D549:AE549)","v":0}]
[null,null,{"$f":"$C$24","v":"Stock of new forex debt (in USD)"},{"$f":"D549-D555","v":{"$error":"#DIV/0!"}},{"$f":"D551+E549-E555","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"+TEXT(C541,\"#\")&\"   \"&TEXT(A534,\"#\")","v":"PV of debt   Commecial Bank"},{"$f":"IF($B537>=$B538,D549,D549*D541/100)","v":0},{"$f":"IF($B537>=$B538,D552-E555+E549,D552*(1+$B538)-E553+E549*$D541/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B537>=$B538,E552-F555+F549,E552*(1+$B538)-F553+F549*$D541/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B537>=$B538,F552-G555+G549,F552*(1+$B538)-G553+G549*$D541/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B537>=$B538,G552-H555+H549,G552*(1+$B538)-H553+H549*$D541/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B537>=$B538,H552-I555+I549,H552*(1+$B538)-I553+I549*$D541/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B537>=$B538,I552-J555+J549,I552*(1+$B538)-J553+J549*$D541/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B537>=$B538,J552-K555+K549,J552*(1+$B538)-K553+K549*$D541/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B537>=$B538,K552-L555+L549,K552*(1+$B538)-L553+L549*$D541/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B537>=$B538,L552-M555+M549,L552*(1+$B538)-M553+M549*$D541/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B537>=$B538,M552-N555+N549,M552*(1+$B538)-N553+N549*$D541/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B537>=$B538,N552-O555+O549,N552*(1+$B538)-O553+O549*$D541/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B537>=$B538,O552-P555+P549,O552*(1+$B538)-P553+P549*$D541/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B537>=$B538,P552-Q555+Q549,P552*(1+$B538)-Q553+Q549*$D541/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B537>=$B538,Q552-R555+R549,Q552*(1+$B538)-R553+R549*$D541/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B537>=$B538,R552-S555+S549,R552*(1+$B538)-S553+S549*$D541/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B537>=$B538,S552-T555+T549,S552*(1+$B538)-T553+T549*$D541/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B537>=$B538,T552-U555+U549,T552*(1+$B538)-U553+U549*$D541/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B537>=$B538,U552-V555+V549,U552*(1+$B538)-V553+V549*$D541/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B537>=$B538,V552-W555+W549,V552*(1+$B538)-W553+W549*$D541/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B537>=$B538,W552-X555+X549,W552*(1+$B538)-X553+X549*$D541/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B537>=$B538,X552-Y555+Y549,X552*(1+$B538)-Y553+Y549*$D541/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B537>=$B538,Y552-Z555+Z549,Y552*(1+$B538)-Z553+Z549*$D541/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B537>=$B538,Z552-AA555+AA549,Z552*(1+$B538)-AA553+AA549*$D541/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B537>=$B538,AA552-AB555+AB549,AA552*(1+$B538)-AB553+AB549*$D541/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B537>=$B538,AB552-AC555+AC549,AB552*(1+$B538)-AC553+AC549*$D541/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B537>=$B538,AC552-AD555+AD549,AC552*(1+$B538)-AD553+AD549*$D541/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B537>=$B538,AD552-AE555+AE549,AD552*(1+$B538)-AE553+AE549*$D541/100)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$26","v":"Total debt service (in USD)"},{"$f":"D554+D555","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"$C$27","v":"Interest"},null,{"$f":"$B537*D551","v":{"$error":"#DIV/0!"}},{"$f":"$B537*E551","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"$C$28","v":"Amortization"},{"$f":"(D544-D546)/(B536-B535)","v":{"$error":"#DIV/0!"}},{"$f":"(E544-E546)/(B536-B535)","v":{"$error":"#DIV/0!"}},{"$f":"(F544-F546)/(B536-B535)","v":{"$error":"#DIV/0!"}},{"$f":"(G544-G546)/(B536-B535)","v":{"$error":"#DIV/0!"}},{"$f":"(H544-H546)/(B536-B535)","v":{"$error":"#DIV/0!"}},{"$f":"(I544-I546)/(B536-B535)","v":{"$error":"#DIV/0!"}},{"$f":"(J544-J546)/(B536-B535)","v":{"$error":"#DIV/0!"}},{"$f":"(K544-K546)/(B536-B535)","v":{"$error":"#DIV/0!"}},{"$f":"(L544-L546)/(B536-B535)","v":{"$error":"#DIV/0!"}},{"$f":"(M544-M546)/(B536-B535)","v":{"$error":"#DIV/0!"}},{"$f":"(N544-N546)/(B536-B535)","v":{"$error":"#DIV/0!"}},{"$f":"(O544-O546)/(B536-B535)","v":{"$error":"#DIV/0!"}},{"$f":"(P544-P546)/(B536-B535)","v":{"$error":"#DIV/0!"}},{"$f":"(Q544-Q546)/(B536-B535)","v":{"$error":"#DIV/0!"}},{"$f":"(R544-R546)/(B536-B535)","v":{"$error":"#DIV/0!"}},{"$f":"(S544-S546)/(B536-B535)","v":{"$error":"#DIV/0!"}},{"$f":"(T544-T546)/(B536-B535)","v":{"$error":"#DIV/0!"}},{"$f":"(U544-U546)/(B536-B535)","v":{"$error":"#DIV/0!"}},{"$f":"(V544-V546)/(B536-B535)","v":{"$error":"#DIV/0!"}},{"$f":"(W544-W546)/(B536-B535)","v":{"$error":"#DIV/0!"}},{"$f":"(X544-X546)/(B536-B535)","v":{"$error":"#DIV/0!"}},{"$f":"(Y544-Y546)/(B536-B535)","v":{"$error":"#DIV/0!"}},{"$f":"(Z544-Z546)/(B536-B535)","v":{"$error":"#DIV/0!"}},{"$f":"(AA544-AA546)/(B536-B535)","v":{"$error":"#DIV/0!"}},{"$f":"(AB544-AB546)/(B536-B535)","v":{"$error":"#DIV/0!"}},{"$f":"(AC544-AC546)/(B536-B535)","v":{"$error":"#DIV/0!"}},{"$f":"(AD544-AD546)/(B536-B535)","v":{"$error":"#DIV/0!"}},{"$f":"(AE544-AE546)/(B536-B535)","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[{"$f":"+'Input 4 - External Financing'!B36","v":"COM3"},null,null,{"$f":"D41","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,{"$f":"AJ41","v":32},33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& PV_Base!A560&\"\"","v":"Grace COM3"},{"$f":"'Input 4 - External Financing'!G36","v":0},null,{"$f":"D42","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,{"$f":"AJ42","v":2051},2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068]
[{"$f":"+\"Maturity \"& PV_Base!A560&\"\"","v":"Maturity COM3"},{"$f":"'Input 4 - External Financing'!H36","v":0},{"$f":"$C$9","v":"Base"},100]
[{"$f":"+\"Interest \"& PV_Base!A560&\"\"","v":"Interest COM3"},{"$f":"'Input 4 - External Financing'!F36","v":0},{"$f":"$C$10","v":"Debt stock"},{"$f":"D562-D564","v":100},{"$f":"D563-E564","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
[{"$f":"+\"Discount \"& PV_Base!A560&\"\"","v":"Discount COM3"},{"$f":"'Input 4 - External Financing'!E36","v":0.05},{"$f":"$C$11","v":"Amortization"},{"$f":"IF(D560-D560-1<B561,0,IF(D560-D560-1<B562,D562/(B562-B561),0))","v":0},{"$f":"IF(E560-D560-1<B561,0,IF(E560-D560-1<B562,D562/(B562-B561),0))","v":0},{"$f":"IF(F560-D560-1<B561,0,IF(F560-D560-1<B562,D562/(B562-B561),0))","v":0},{"$f":"IF(G560-D560-1<B561,0,IF(G560-D560-1<B562,D562/(B562-B561),0))","v":0},{"$f":"IF(H560-D560-1<B561,0,IF(H560-D560-1<B562,D562/(B562-B561),0))","v":0},{"$f":"IF(I560-D560-1<B561,0,IF(I560-D560-1<B562,D562/(B562-B561),0))","v":0},{"$f":"IF(J560-D560-1<B561,0,IF(J560-D560-1<B562,D562/(B562-B561),0))","v":0},{"$f":"IF(K560-D560-1<B561,0,IF(K560-D560-1<B562,D562/(B562-B561),0))","v":0},{"$f":"IF(L560-D560-1<B561,0,IF(L560-D560-1<B562,D562/(B562-B561),0))","v":0},{"$f":"IF(M560-D560-1<B561,0,IF(M560-D560-1<B562,D562/(B562-B561),0))","v":0},{"$f":"IF(N560-D560-1<B561,0,IF(N560-D560-1<B562,D562/(B562-B561),0))","v":0},{"$f":"IF(O560-D560-1<B561,0,IF(O560-D560-1<B562,D562/(B562-B561),0))","v":0},{"$f":"IF(P560-D560-1<B561,0,IF(P560-D560-1<B562,D562/(B562-B561),0))","v":0},{"$f":"IF(Q560-D560-1<B561,0,IF(Q560-D560-1<B562,D562/(B562-B561),0))","v":0},{"$f":"IF(R560-D560-1<B561,0,IF(R560-D560-1<B562,D562/(B562-B561),0))","v":0},{"$f":"IF(S560-D560-1<B561,0,IF(S560-D560-1<B562,D562/(B562-B561),0))","v":0},{"$f":"IF(T560-D560-1<B561,0,IF(T560-D560-1<B562,D562/(B562-B561),0))","v":0},{"$f":"IF(U560-D560-1<B561,0,IF(U560-D560-1<B562,D562/(B562-B561),0))","v":0},{"$f":"IF(V560-D560-1<B561,0,IF(V560-D560-1<B562,D562/(B562-B561),0))","v":0},{"$f":"IF(W560-D560-1<B561,0,IF(W560-D560-1<B562,D562/(B562-B561),0))","v":0},{"$f":"IF(X560-D560-1<B561,0,IF(X560-D560-1<B562,D562/(B562-B561),0))","v":0},{"$f":"IF(Y560-D560-1<B561,0,IF(Y560-D560-1<B562,D562/(B562-B561),0))","v":0},{"$f":"IF(Z560-D560-1<B561,0,IF(Z560-D560-1<B562,D562/(B562-B561),0))","v":0},{"$f":"IF(AA560-D560-1<B561,0,IF(AA560-D560-1<B562,D562/(B562-B561),0))","v":0},{"$f":"IF(AB560-D560-1<B561,0,IF(AB560-D560-1<B562,D562/(B562-B561),0))","v":0},{"$f":"IF(AC560-D560-1<B561,0,IF(AC560-D560-1<B562,D562/(B562-B561),0))","v":0},{"$f":"IF(AD560-D560-1<B561,0,IF(AD560-D560-1<B562,D562/(B562-B561),0))","v":0},{"$f":"IF(AE560-D560-1<B561,0,IF(AE560-D560-1<B562,D562/(B562-B561),0))","v":0},{"$f":"IF(AF560-D560-1<B561,0,IF(AF560-D560-1<B562,D562/(B562-B561),0))","v":0},{"$f":"IF(AG560-D560-1<B561,0,IF(AG560-D560-1<B562,D562/(B562-B561),0))","v":0},{"$f":"IF(AH560-D560-1<B561,0,IF(AH560-D560-1<B562,D562/(B562-B561),0))","v":0},{"$f":"IF(AI560-D560-1<B561,0,IF(AI560-D560-1<B562,D562/(B562-B561),0))","v":0},{"$f":"IF(AJ560-D560-1<B561,0,IF(AJ560-D560-1<B562,D562/(B562-B561),0))","v":0},{"$f":"IF(AK560-D560-1<B561,0,IF(AK560-D560-1<B562,D562/(B562-B561),0))","v":0},{"$f":"IF(AL560-D560-1<B561,0,IF(AL560-D560-1<B562,D562/(B562-B561),0))","v":0},{"$f":"IF(AM560-D560-1<B561,0,IF(AM560-D560-1<B562,D562/(B562-B561),0))","v":0},{"$f":"IF(AN560-D560-1<B561,0,IF(AN560-D560-1<B562,D562/(B562-B561),0))","v":0},{"$f":"IF(AO560-D560-1<B561,0,IF(AO560-D560-1<B562,D562/(B562-B561),0))","v":0},{"$f":"IF(AP560-D560-1<B561,0,IF(AP560-D560-1<B562,D562/(B562-B561),0))","v":0},{"$f":"IF(AQ560-D560-1<B561,0,IF(AQ560-D560-1<B562,D562/(B562-B561),0))","v":0}]
[null,null,{"$f":"$C$12","v":"Interest"},null,{"$f":"$B563*D563","v":0},{"$f":"$B563*E563","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$13","v":"Total debt service"},{"$f":"D564+D565","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$14","v":"PV of debt"},{"$f":"IF($B563>=$B564, D563, NPV($B564,E566:$BD566))","v":0},{"$f":"IF($B563>=$B564, E563, NPV($B564,F566:$BD566))","v":0},{"$f":"IF($B563>=$B564, F563, NPV($B564,G566:$BD566))","v":0},{"$f":"IF($B563>=$B564, G563, NPV($B564,H566:$BD566))","v":0},{"$f":"IF($B563>=$B564, H563, NPV($B564,I566:$BD566))","v":0},{"$f":"IF($B563>=$B564, I563, NPV($B564,J566:$BD566))","v":0},{"$f":"IF($B563>=$B564, J563, NPV($B564,K566:$BD566))","v":0},{"$f":"IF($B563>=$B564, K563, NPV($B564,L566:$BD566))","v":0},{"$f":"IF($B563>=$B564, L563, NPV($B564,M566:$BD566))","v":0},{"$f":"IF($B563>=$B564, M563, NPV($B564,N566:$BD566))","v":0},{"$f":"IF($B563>=$B564, N563, NPV($B564,O566:$BD566))","v":0},{"$f":"IF($B563>=$B564, O563, NPV($B564,P566:$BD566))","v":0},{"$f":"IF($B563>=$B564, P563, NPV($B564,Q566:$BD566))","v":0},{"$f":"IF($B563>=$B564, Q563, NPV($B564,R566:$BD566))","v":0},{"$f":"IF($B563>=$B564, R563, NPV($B564,S566:$BD566))","v":0},{"$f":"IF($B563>=$B564, S563, NPV($B564,T566:$BD566))","v":0},{"$f":"IF($B563>=$B564, T563, NPV($B564,U566:$BD566))","v":0},{"$f":"IF($B563>=$B564, U563, NPV($B564,V566:$BD566))","v":0},{"$f":"IF($B563>=$B564, V563, NPV($B564,W566:$BD566))","v":0},{"$f":"IF($B563>=$B564, W563, NPV($B564,X566:$BD566))","v":0},{"$f":"IF($B563>=$B564, X563, NPV($B564,Y566:$BD566))","v":0},{"$f":"IF($B563>=$B564, Y563, NPV($B564,Z566:$BD566))","v":0},{"$f":"IF($B563>=$B564, Z563, NPV($B564,AA566:$BD566))","v":0},{"$f":"IF($B563>=$B564, AA563, NPV($B564,AB566:$BD566))","v":0},{"$f":"IF($B563>=$B564, AB563, NPV($B564,AC566:$BD566))","v":0},{"$f":"IF($B563>=$B564, AC563, NPV($B564,AD566:$BD566))","v":0},{"$f":"IF($B563>=$B564, AD563, NPV($B564,AE566:$BD566))","v":0},{"$f":"IF($B563>=$B564, AE563, NPV($B564,AF566:$BD566))","v":0},{"$f":"IF($B563>=$B564, AF563, NPV($B564,AG566:$BD566))","v":0},{"$f":"IF($B563>=$B564, AG563, NPV($B564,AH566:$BD566))","v":0},{"$f":"IF($B563>=$B564, AH563, NPV($B564,AI566:$BD566))","v":0},{"$f":"IF($B563>=$B564, AI563, NPV($B564,AJ566:$BD566))","v":0},{"$f":"IF($B563>=$B564, AJ563, NPV($B564,AK566:$BD566))","v":0},{"$f":"IF($B563>=$B564, AK563, NPV($B564,AL566:$BD566))","v":0},{"$f":"IF($B563>=$B564, AL563, NPV($B564,AM566:$BD566))","v":0},{"$f":"IF($B563>=$B564, AM563, NPV($B564,AN566:$BD566))","v":0},{"$f":"IF($B563>=$B564, AN563, NPV($B564,AO566:$BD566))","v":0},{"$f":"IF($B563>=$B564, AO563, NPV($B564,AP566:$BD566))","v":0},{"$f":"IF($B563>=$B564, AP563, NPV($B564,AQ566:$BD566))","v":0},{"$f":"IF($B563>=$B564, AQ563, NPV($B564,AR566:$BD566))","v":0}]
[null,null,{"$f":"$C$15","v":"Grant element"},{"$f":"IF(D567=0,0,(1-D567/D563)*100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$16","v":"t-g>0"},{"$f":"IF(D41-B561>0,D41-B561,0)","v":0},{"$f":"IF(E41-B561>0,E41-B561,0)","v":1},{"$f":"IF(F41-B561>0,F41-B561,0)","v":2},{"$f":"IF(G41-B561>0,G41-B561,0)","v":3},{"$f":"IF(H41-B561>0,H41-B561,0)","v":4},{"$f":"IF(I41-B561>0,I41-B561,0)","v":5},{"$f":"IF(J41-B561>0,J41-B561,0)","v":6},{"$f":"IF(K41-B561>0,K41-B561,0)","v":7},{"$f":"IF(L41-B561>0,L41-B561,0)","v":8},{"$f":"IF(M41-B561>0,M41-B561,0)","v":9},{"$f":"IF(N41-B561>0,N41-B561,0)","v":10},{"$f":"IF(O41-B561>0,O41-B561,0)","v":11},{"$f":"IF(P41-B561>0,P41-B561,0)","v":12},{"$f":"IF(Q41-B561>0,Q41-B561,0)","v":13},{"$f":"IF(R41-B561>0,R41-B561,0)","v":14},{"$f":"IF(S41-B561>0,S41-B561,0)","v":15},{"$f":"IF(T41-B561>0,T41-B561,0)","v":16},{"$f":"IF(U41-B561>0,U41-B561,0)","v":17},{"$f":"IF(V41-B561>0,V41-B561,0)","v":18},{"$f":"IF(W41-B561>0,W41-B561,0)","v":19},{"$f":"IF(X41-B561>0,X41-B561,0)","v":20},{"$f":"IF(Y41-B561>0,Y41-B561,0)","v":21},{"$f":"IF(Z41-B561>0,Z41-B561,0)","v":22},{"$f":"IF(AA41-B561>0,AA41-B561,0)","v":23},{"$f":"IF(AB41-B561>0,AB41-B561,0)","v":24},{"$f":"IF(AC41-B561>0,AC41-B561,0)","v":25},{"$f":"IF(AD41-B561>0,AD41-B561,0)","v":26},{"$f":"IF(AE41-B561>0,AE41-B561,0)","v":27}]
[null,null,null,{"$f":"IF(D569=0,0,CHOOSE(D569,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576,AF576))","v":0},{"$f":"IF(E569=0,0,CHOOSE(E569,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576,AF576))","v":0},{"$f":"IF(F569=0,0,CHOOSE(F569,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576,AF576))","v":0},{"$f":"IF(G569=0,0,CHOOSE(G569,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576,AF576))","v":0},{"$f":"IF(H569=0,0,CHOOSE(H569,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576,AF576))","v":0},{"$f":"IF(I569=0,0,CHOOSE(I569,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576,AF576))","v":0},{"$f":"IF(J569=0,0,CHOOSE(J569,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576,AF576))","v":0},{"$f":"IF(K569=0,0,CHOOSE(K569,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576,AF576))","v":0},{"$f":"IF(L569=0,0,CHOOSE(L569,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576,AF576))","v":0},{"$f":"IF(M569=0,0,CHOOSE(M569,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576,AF576))","v":0},{"$f":"IF(N569=0,0,CHOOSE(N569,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576,AF576))","v":0},{"$f":"IF(O569=0,0,CHOOSE(O569,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576,AF576))","v":0},{"$f":"IF(P569=0,0,CHOOSE(P569,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576,AF576))","v":0},{"$f":"IF(Q569=0,0,CHOOSE(Q569,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576,AF576))","v":0},{"$f":"IF(R569=0,0,CHOOSE(R569,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576,AF576))","v":0},{"$f":"IF(S569=0,0,CHOOSE(S569,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576,AF576))","v":0},{"$f":"IF(T569=0,0,CHOOSE(T569,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576,AF576))","v":0},{"$f":"IF(U569=0,0,CHOOSE(U569,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576,AF576))","v":0},{"$f":"IF(V569=0,0,CHOOSE(V569,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576,AF576))","v":0},{"$f":"IF(W569=0,0,CHOOSE(W569,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576,AF576))","v":0},{"$f":"IF(X569=0,0,CHOOSE(X569,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576,AF576))","v":0},{"$f":"IF(Y569=0,0,CHOOSE(Y569,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576,AF576))","v":0},{"$f":"IF(Z569=0,0,CHOOSE(Z569,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576,AF576))","v":0},{"$f":"IF(AA569=0,0,CHOOSE(AA569,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576,AF576))","v":0},{"$f":"IF(AB569=0,0,CHOOSE(AB569,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576,AF576))","v":0},{"$f":"IF(AC569=0,0,CHOOSE(AC569,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576,AF576))","v":0},{"$f":"IF(AD569=0,0,CHOOSE(AD569,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576,AF576))","v":0},{"$f":"IF(AE569=0,0,CHOOSE(AE569,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576))","v":0}]
[null,null,{"$f":"$C$18","v":"t-m condition"},{"$f":"IF(D41-B562>0,D41-B562,0)","v":0},{"$f":"IF(E41-B562>0,E41-B562,0)","v":1},{"$f":"IF(F41-B562>0,F41-B562,0)","v":2},{"$f":"IF(G41-B562>0,G41-B562,0)","v":3},{"$f":"IF(H41-B562>0,H41-B562,0)","v":4},{"$f":"IF(I41-B562>0,I41-B562,0)","v":5},{"$f":"IF(J41-B562>0,J41-B562,0)","v":6},{"$f":"IF(K41-B562>0,K41-B562,0)","v":7},{"$f":"IF(L41-B562>0,L41-B562,0)","v":8},{"$f":"IF(M41-B562>0,M41-B562,0)","v":9},{"$f":"IF(N41-B562>0,N41-B562,0)","v":10},{"$f":"IF(O41-B562>0,O41-B562,0)","v":11},{"$f":"IF(P41-B562>0,P41-B562,0)","v":12},{"$f":"IF(Q41-B562>0,Q41-B562,0)","v":13},{"$f":"IF(R41-B562>0,R41-B562,0)","v":14},{"$f":"IF(S41-B562>0,S41-B562,0)","v":15},{"$f":"IF(T41-B562>0,T41-B562,0)","v":16},{"$f":"IF(U41-B562>0,U41-B562,0)","v":17},{"$f":"IF(V41-B562>0,V41-B562,0)","v":18},{"$f":"IF(W41-B562>0,W41-B562,0)","v":19},{"$f":"IF(X41-B562>0,X41-B562,0)","v":20},{"$f":"IF(Y41-B562>0,Y41-B562,0)","v":21},{"$f":"IF(Z41-B562>0,Z41-B562,0)","v":22},{"$f":"IF(AA41-B562>0,AA41-B562,0)","v":23},{"$f":"IF(AB41-B562>0,AB41-B562,0)","v":24},{"$f":"IF(AC41-B562>0,AC41-B562,0)","v":25},{"$f":"IF(AD41-B562>0,AD41-B562,0)","v":26},{"$f":"IF(AE41-B562>0,AE41-B562,0)","v":27}]
[null,null,null,{"$f":"IF(D571=0,0,CHOOSE(D571,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576))","v":0},{"$f":"IF(E571=0,0,CHOOSE(E571,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576))","v":0},{"$f":"IF(F571=0,0,CHOOSE(F571,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576))","v":0},{"$f":"IF(G571=0,0,CHOOSE(G571,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576))","v":0},{"$f":"IF(H571=0,0,CHOOSE(H571,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576))","v":0},{"$f":"IF(I571=0,0,CHOOSE(I571,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576))","v":0},{"$f":"IF(J571=0,0,CHOOSE(J571,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576))","v":0},{"$f":"IF(K571=0,0,CHOOSE(K571,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576))","v":0},{"$f":"IF(L571=0,0,CHOOSE(L571,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576))","v":0},{"$f":"IF(M571=0,0,CHOOSE(M571,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576))","v":0},{"$f":"IF(N571=0,0,CHOOSE(N571,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576))","v":0},{"$f":"IF(O571=0,0,CHOOSE(O571,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576))","v":0},{"$f":"IF(P571=0,0,CHOOSE(P571,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576))","v":0},{"$f":"IF(Q571=0,0,CHOOSE(Q571,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576))","v":0},{"$f":"IF(R571=0,0,CHOOSE(R571,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576))","v":0},{"$f":"IF(S571=0,0,CHOOSE(S571,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576))","v":0},{"$f":"IF(T571=0,0,CHOOSE(T571,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576))","v":0},{"$f":"IF(U571=0,0,CHOOSE(U571,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576))","v":0},{"$f":"IF(V571=0,0,CHOOSE(V571,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576))","v":0},{"$f":"IF(W571=0,0,CHOOSE(W571,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576))","v":0},{"$f":"IF(X571=0,0,CHOOSE(X571,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576))","v":0},{"$f":"IF(Y571=0,0,CHOOSE(Y571,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576))","v":0},{"$f":"IF(Z571=0,0,CHOOSE(Z571,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576))","v":0},{"$f":"IF(AA571=0,0,CHOOSE(AA571,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576))","v":0},{"$f":"IF(AB571=0,0,CHOOSE(AB571,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576))","v":0},{"$f":"IF(AC571=0,0,CHOOSE(AC571,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576))","v":0},{"$f":"IF(AD571=0,0,CHOOSE(AD571,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576))","v":0},{"$f":"IF(AE571=0,0,CHOOSE(AE571,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576))","v":0}]
[]
[{"$f":"+\"Output \"& PV_Base!A560&\"\"","v":"Output COM3"},null,null,{"$f":"D$7","v":2019},{"$f":"D574+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046]
[null,null,{"$f":"$C$22","v":"New forex borrowing (gross, USD)"},{"$f":"Ext_Debt_Data!F98","v":0},{"$f":"Ext_Debt_Data!G98","v":0},{"$f":"Ext_Debt_Data!H98","v":0},{"$f":"Ext_Debt_Data!I98","v":0},{"$f":"Ext_Debt_Data!J98","v":0},{"$f":"Ext_Debt_Data!K98","v":0},{"$f":"Ext_Debt_Data!L98","v":0},{"$f":"Ext_Debt_Data!M98","v":0},{"$f":"Ext_Debt_Data!N98","v":0},{"$f":"Ext_Debt_Data!O98","v":0},{"$f":"Ext_Debt_Data!P98","v":0},{"$f":"Ext_Debt_Data!Q98","v":0},{"$f":"Ext_Debt_Data!R98","v":0},{"$f":"Ext_Debt_Data!S98","v":0},{"$f":"Ext_Debt_Data!T98","v":0},{"$f":"Ext_Debt_Data!U98","v":0},{"$f":"Ext_Debt_Data!V98","v":0},{"$f":"Ext_Debt_Data!W98","v":0},{"$f":"Ext_Debt_Data!X98","v":0},{"$f":"Ext_Debt_Data!Y98","v":0},{"$f":"Ext_Debt_Data!Z98","v":0},{"$f":"Ext_Debt_Data!AA98","v":0},{"$f":"Ext_Debt_Data!AB98","v":0},{"$f":"Ext_Debt_Data!AC98","v":0},{"$f":"Ext_Debt_Data!AD98","v":0},{"$f":"Ext_Debt_Data!AE98","v":0},{"$f":"Ext_Debt_Data!AF98","v":0},{"$f":"Ext_Debt_Data!AG98","v":0}]
[null,null,{"$f":"$C$23","v":"cumulative"},{"$f":"D575","v":0},{"$f":"SUM(D575:E575)","v":0},{"$f":"SUM(D575:F575)","v":0},{"$f":"SUM(D575:G575)","v":0},{"$f":"SUM(D575:H575)","v":0},{"$f":"SUM(D575:I575)","v":0},{"$f":"SUM(D575:J575)","v":0},{"$f":"SUM(D575:K575)","v":0},{"$f":"SUM(D575:L575)","v":0},{"$f":"SUM(D575:M575)","v":0},{"$f":"SUM(D575:N575)","v":0},{"$f":"SUM(D575:O575)","v":0},{"$f":"SUM(D575:P575)","v":0},{"$f":"SUM(D575:Q575)","v":0},{"$f":"SUM(D575:R575)","v":0},{"$f":"SUM(D575:S575)","v":0},{"$f":"SUM(D575:T575)","v":0},{"$f":"SUM(D575:U575)","v":0},{"$f":"SUM(D575:V575)","v":0},{"$f":"SUM(D575:W575)","v":0},{"$f":"SUM(D575:X575)","v":0},{"$f":"SUM(D575:Y575)","v":0},{"$f":"SUM(D575:Z575)","v":0},{"$f":"SUM(D575:AA575)","v":0},{"$f":"SUM(D575:AB575)","v":0},{"$f":"SUM(D575:AC575)","v":0},{"$f":"SUM(D575:AD575)","v":0},{"$f":"SUM(D575:AE575)","v":0}]
[null,null,{"$f":"$C$24","v":"Stock of new forex debt (in USD)"},{"$f":"D575-D581","v":{"$error":"#DIV/0!"}},{"$f":"D577+E575-E581","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"+TEXT(C567,\"#\")&\"   \"&TEXT(A560,\"#\")","v":"PV of debt   COM3"},{"$f":"IF($B563>=$B564,D575,D575*D567/100)","v":0},{"$f":"IF($B563>=$B564,D578-E581+E575,D578*(1+$B564)-E579+E575*$D567/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B563>=$B564,E578-F581+F575,E578*(1+$B564)-F579+F575*$D567/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B563>=$B564,F578-G581+G575,F578*(1+$B564)-G579+G575*$D567/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B563>=$B564,G578-H581+H575,G578*(1+$B564)-H579+H575*$D567/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B563>=$B564,H578-I581+I575,H578*(1+$B564)-I579+I575*$D567/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B563>=$B564,I578-J581+J575,I578*(1+$B564)-J579+J575*$D567/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B563>=$B564,J578-K581+K575,J578*(1+$B564)-K579+K575*$D567/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B563>=$B564,K578-L581+L575,K578*(1+$B564)-L579+L575*$D567/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B563>=$B564,L578-M581+M575,L578*(1+$B564)-M579+M575*$D567/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B563>=$B564,M578-N581+N575,M578*(1+$B564)-N579+N575*$D567/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B563>=$B564,N578-O581+O575,N578*(1+$B564)-O579+O575*$D567/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B563>=$B564,O578-P581+P575,O578*(1+$B564)-P579+P575*$D567/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B563>=$B564,P578-Q581+Q575,P578*(1+$B564)-Q579+Q575*$D567/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B563>=$B564,Q578-R581+R575,Q578*(1+$B564)-R579+R575*$D567/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B563>=$B564,R578-S581+S575,R578*(1+$B564)-S579+S575*$D567/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B563>=$B564,S578-T581+T575,S578*(1+$B564)-T579+T575*$D567/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B563>=$B564,T578-U581+U575,T578*(1+$B564)-U579+U575*$D567/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B563>=$B564,U578-V581+V575,U578*(1+$B564)-V579+V575*$D567/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B563>=$B564,V578-W581+W575,V578*(1+$B564)-W579+W575*$D567/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B563>=$B564,W578-X581+X575,W578*(1+$B564)-X579+X575*$D567/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B563>=$B564,X578-Y581+Y575,X578*(1+$B564)-Y579+Y575*$D567/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B563>=$B564,Y578-Z581+Z575,Y578*(1+$B564)-Z579+Z575*$D567/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B563>=$B564,Z578-AA581+AA575,Z578*(1+$B564)-AA579+AA575*$D567/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B563>=$B564,AA578-AB581+AB575,AA578*(1+$B564)-AB579+AB575*$D567/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B563>=$B564,AB578-AC581+AC575,AB578*(1+$B564)-AC579+AC575*$D567/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B563>=$B564,AC578-AD581+AD575,AC578*(1+$B564)-AD579+AD575*$D567/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B563>=$B564,AD578-AE581+AE575,AD578*(1+$B564)-AE579+AE575*$D567/100)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$26","v":"Total debt service (in USD)"},{"$f":"D580+D581","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"$C$27","v":"Interest"},null,{"$f":"$B563*D577","v":{"$error":"#DIV/0!"}},{"$f":"$B563*E577","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"$C$28","v":"Amortization"},{"$f":"(D570-D572)/(B562-B561)","v":{"$error":"#DIV/0!"}},{"$f":"(E570-E572)/(B562-B561)","v":{"$error":"#DIV/0!"}},{"$f":"(F570-F572)/(B562-B561)","v":{"$error":"#DIV/0!"}},{"$f":"(G570-G572)/(B562-B561)","v":{"$error":"#DIV/0!"}},{"$f":"(H570-H572)/(B562-B561)","v":{"$error":"#DIV/0!"}},{"$f":"(I570-I572)/(B562-B561)","v":{"$error":"#DIV/0!"}},{"$f":"(J570-J572)/(B562-B561)","v":{"$error":"#DIV/0!"}},{"$f":"(K570-K572)/(B562-B561)","v":{"$error":"#DIV/0!"}},{"$f":"(L570-L572)/(B562-B561)","v":{"$error":"#DIV/0!"}},{"$f":"(M570-M572)/(B562-B561)","v":{"$error":"#DIV/0!"}},{"$f":"(N570-N572)/(B562-B561)","v":{"$error":"#DIV/0!"}},{"$f":"(O570-O572)/(B562-B561)","v":{"$error":"#DIV/0!"}},{"$f":"(P570-P572)/(B562-B561)","v":{"$error":"#DIV/0!"}},{"$f":"(Q570-Q572)/(B562-B561)","v":{"$error":"#DIV/0!"}},{"$f":"(R570-R572)/(B562-B561)","v":{"$error":"#DIV/0!"}},{"$f":"(S570-S572)/(B562-B561)","v":{"$error":"#DIV/0!"}},{"$f":"(T570-T572)/(B562-B561)","v":{"$error":"#DIV/0!"}},{"$f":"(U570-U572)/(B562-B561)","v":{"$error":"#DIV/0!"}},{"$f":"(V570-V572)/(B562-B561)","v":{"$error":"#DIV/0!"}},{"$f":"(W570-W572)/(B562-B561)","v":{"$error":"#DIV/0!"}},{"$f":"(X570-X572)/(B562-B561)","v":{"$error":"#DIV/0!"}},{"$f":"(Y570-Y572)/(B562-B561)","v":{"$error":"#DIV/0!"}},{"$f":"(Z570-Z572)/(B562-B561)","v":{"$error":"#DIV/0!"}},{"$f":"(AA570-AA572)/(B562-B561)","v":{"$error":"#DIV/0!"}},{"$f":"(AB570-AB572)/(B562-B561)","v":{"$error":"#DIV/0!"}},{"$f":"(AC570-AC572)/(B562-B561)","v":{"$error":"#DIV/0!"}},{"$f":"(AD570-AD572)/(B562-B561)","v":{"$error":"#DIV/0!"}},{"$f":"(AE570-AE572)/(B562-B561)","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[{"$f":"+'Input 4 - External Financing'!B37","v":"COM4"},null,null,{"$f":"D$41","v":0},{"$f":"E$41","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& PV_Base!A586&\"\"","v":"Grace COM4"},{"$f":"'Input 4 - External Financing'!G37","v":0},null,{"$f":"D$42","v":2019},{"$f":"E$42","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
[{"$f":"+\"Maturity \"& PV_Base!A586&\"\"","v":"Maturity COM4"},{"$f":"'Input 4 - External Financing'!H37","v":0},{"$f":"$C$9","v":"Base"},100]
[{"$f":"+\"Interest \"& PV_Base!A586&\"\"","v":"Interest COM4"},{"$f":"'Input 4 - External Financing'!F37","v":0},{"$f":"$C$10","v":"Debt stock"},{"$f":"D588-D590","v":100},{"$f":"D589-E590","v":100},{"$f":"E589-F590","v":100},{"$f":"F589-G590","v":100},{"$f":"G589-H590","v":100},{"$f":"H589-I590","v":100},{"$f":"I589-J590","v":100},{"$f":"J589-K590","v":100},{"$f":"K589-L590","v":100},{"$f":"L589-M590","v":100},{"$f":"M589-N590","v":100},{"$f":"N589-O590","v":100},{"$f":"O589-P590","v":100},{"$f":"P589-Q590","v":100},{"$f":"Q589-R590","v":100},{"$f":"R589-S590","v":100},{"$f":"S589-T590","v":100},{"$f":"T589-U590","v":100},{"$f":"U589-V590","v":100},{"$f":"V589-W590","v":100},{"$f":"W589-X590","v":100},{"$f":"X589-Y590","v":100},{"$f":"Y589-Z590","v":100},{"$f":"Z589-AA590","v":100},{"$f":"AA589-AB590","v":100},{"$f":"AB589-AC590","v":100},{"$f":"AC589-AD590","v":100},{"$f":"AD589-AE590","v":100},{"$f":"AE589-AF590","v":100},{"$f":"AF589-AG590","v":100},{"$f":"AG589-AH590","v":100},{"$f":"AH589-AI590","v":100},{"$f":"AI589-AJ590","v":100},{"$f":"AJ589-AK590","v":100},{"$f":"AK589-AL590","v":100},{"$f":"AL589-AM590","v":100},{"$f":"AM589-AN590","v":100},{"$f":"AN589-AO590","v":100},{"$f":"AO589-AP590","v":100},{"$f":"AP589-AQ590","v":100}]
[{"$f":"+\"Discount \"& PV_Base!A586&\"\"","v":"Discount COM4"},{"$f":"'Input 4 - External Financing'!E37","v":0.05},{"$f":"$C$11","v":"Amortization"},{"$f":"IF(D586-D586-1<B587,0,IF(D586-D586-1<B588,D588/(B588-B587),0))","v":0},{"$f":"IF(E586-D586-1<B587,0,IF(E586-D586-1<B588,D588/(B588-B587),0))","v":0},{"$f":"IF(F586-D586-1<B587,0,IF(F586-D586-1<B588,D588/(B588-B587),0))","v":0},{"$f":"IF(G586-D586-1<B587,0,IF(G586-D586-1<B588,D588/(B588-B587),0))","v":0},{"$f":"IF(H586-D586-1<B587,0,IF(H586-D586-1<B588,D588/(B588-B587),0))","v":0},{"$f":"IF(I586-D586-1<B587,0,IF(I586-D586-1<B588,D588/(B588-B587),0))","v":0},{"$f":"IF(J586-D586-1<B587,0,IF(J586-D586-1<B588,D588/(B588-B587),0))","v":0},{"$f":"IF(K586-D586-1<B587,0,IF(K586-D586-1<B588,D588/(B588-B587),0))","v":0},{"$f":"IF(L586-D586-1<B587,0,IF(L586-D586-1<B588,D588/(B588-B587),0))","v":0},{"$f":"IF(M586-D586-1<B587,0,IF(M586-D586-1<B588,D588/(B588-B587),0))","v":0},{"$f":"IF(N586-D586-1<B587,0,IF(N586-D586-1<B588,D588/(B588-B587),0))","v":0},{"$f":"IF(O586-D586-1<B587,0,IF(O586-D586-1<B588,D588/(B588-B587),0))","v":0},{"$f":"IF(P586-D586-1<B587,0,IF(P586-D586-1<B588,D588/(B588-B587),0))","v":0},{"$f":"IF(Q586-D586-1<B587,0,IF(Q586-D586-1<B588,D588/(B588-B587),0))","v":0},{"$f":"IF(R586-D586-1<B587,0,IF(R586-D586-1<B588,D588/(B588-B587),0))","v":0},{"$f":"IF(S586-D586-1<B587,0,IF(S586-D586-1<B588,D588/(B588-B587),0))","v":0},{"$f":"IF(T586-D586-1<B587,0,IF(T586-D586-1<B588,D588/(B588-B587),0))","v":0},{"$f":"IF(U586-D586-1<B587,0,IF(U586-D586-1<B588,D588/(B588-B587),0))","v":0},{"$f":"IF(V586-D586-1<B587,0,IF(V586-D586-1<B588,D588/(B588-B587),0))","v":0},{"$f":"IF(W586-D586-1<B587,0,IF(W586-D586-1<B588,D588/(B588-B587),0))","v":0},{"$f":"IF(X586-D586-1<B587,0,IF(X586-D586-1<B588,D588/(B588-B587),0))","v":0},{"$f":"IF(Y586-D586-1<B587,0,IF(Y586-D586-1<B588,D588/(B588-B587),0))","v":0},{"$f":"IF(Z586-D586-1<B587,0,IF(Z586-D586-1<B588,D588/(B588-B587),0))","v":0},{"$f":"IF(AA586-D586-1<B587,0,IF(AA586-D586-1<B588,D588/(B588-B587),0))","v":0},{"$f":"IF(AB586-D586-1<B587,0,IF(AB586-D586-1<B588,D588/(B588-B587),0))","v":0},{"$f":"IF(AC586-D586-1<B587,0,IF(AC586-D586-1<B588,D588/(B588-B587),0))","v":0},{"$f":"IF(AD586-D586-1<B587,0,IF(AD586-D586-1<B588,D588/(B588-B587),0))","v":0},{"$f":"IF(AE586-D586-1<B587,0,IF(AE586-D586-1<B588,D588/(B588-B587),0))","v":0},{"$f":"IF(AF586-D586-1<B587,0,IF(AF586-D586-1<B588,D588/(B588-B587),0))","v":0},{"$f":"IF(AG586-D586-1<B587,0,IF(AG586-D586-1<B588,D588/(B588-B587),0))","v":0},{"$f":"IF(AH586-D586-1<B587,0,IF(AH586-D586-1<B588,D588/(B588-B587),0))","v":0},{"$f":"IF(AI586-D586-1<B587,0,IF(AI586-D586-1<B588,D588/(B588-B587),0))","v":0},{"$f":"IF(AJ586-D586-1<B587,0,IF(AJ586-D586-1<B588,D588/(B588-B587),0))","v":0},{"$f":"IF(AK586-D586-1<B587,0,IF(AK586-D586-1<B588,D588/(B588-B587),0))","v":0},{"$f":"IF(AL586-D586-1<B587,0,IF(AL586-D586-1<B588,D588/(B588-B587),0))","v":0},{"$f":"IF(AM586-D586-1<B587,0,IF(AM586-D586-1<B588,D588/(B588-B587),0))","v":0},{"$f":"IF(AN586-D586-1<B587,0,IF(AN586-D586-1<B588,D588/(B588-B587),0))","v":0},{"$f":"IF(AO586-D586-1<B587,0,IF(AO586-D586-1<B588,D588/(B588-B587),0))","v":0},{"$f":"IF(AP586-D586-1<B587,0,IF(AP586-D586-1<B588,D588/(B588-B587),0))","v":0},{"$f":"IF(AQ586-D586-1<B587,0,IF(AQ586-D586-1<B588,D588/(B588-B587),0))","v":0}]
[null,null,{"$f":"$C$12","v":"Interest"},null,{"$f":"$B589*D589","v":0},{"$f":"$B589*E589","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$13","v":"Total debt service"},{"$f":"D590+D591","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$14","v":"PV of debt"},{"$f":"IF($B589>=$B590, D589, NPV($B590,E592:$BD592))","v":0},{"$f":"IF($B589>=$B590, E589, NPV($B590,F592:$BD592))","v":0},{"$f":"IF($B589>=$B590, F589, NPV($B590,G592:$BD592))","v":0},{"$f":"IF($B589>=$B590, G589, NPV($B590,H592:$BD592))","v":0},{"$f":"IF($B589>=$B590, H589, NPV($B590,I592:$BD592))","v":0},{"$f":"IF($B589>=$B590, I589, NPV($B590,J592:$BD592))","v":0},{"$f":"IF($B589>=$B590, J589, NPV($B590,K592:$BD592))","v":0},{"$f":"IF($B589>=$B590, K589, NPV($B590,L592:$BD592))","v":0},{"$f":"IF($B589>=$B590, L589, NPV($B590,M592:$BD592))","v":0},{"$f":"IF($B589>=$B590, M589, NPV($B590,N592:$BD592))","v":0},{"$f":"IF($B589>=$B590, N589, NPV($B590,O592:$BD592))","v":0},{"$f":"IF($B589>=$B590, O589, NPV($B590,P592:$BD592))","v":0},{"$f":"IF($B589>=$B590, P589, NPV($B590,Q592:$BD592))","v":0},{"$f":"IF($B589>=$B590, Q589, NPV($B590,R592:$BD592))","v":0},{"$f":"IF($B589>=$B590, R589, NPV($B590,S592:$BD592))","v":0},{"$f":"IF($B589>=$B590, S589, NPV($B590,T592:$BD592))","v":0},{"$f":"IF($B589>=$B590, T589, NPV($B590,U592:$BD592))","v":0},{"$f":"IF($B589>=$B590, U589, NPV($B590,V592:$BD592))","v":0},{"$f":"IF($B589>=$B590, V589, NPV($B590,W592:$BD592))","v":0},{"$f":"IF($B589>=$B590, W589, NPV($B590,X592:$BD592))","v":0},{"$f":"IF($B589>=$B590, X589, NPV($B590,Y592:$BD592))","v":0},{"$f":"IF($B589>=$B590, Y589, NPV($B590,Z592:$BD592))","v":0},{"$f":"IF($B589>=$B590, Z589, NPV($B590,AA592:$BD592))","v":0},{"$f":"IF($B589>=$B590, AA589, NPV($B590,AB592:$BD592))","v":0},{"$f":"IF($B589>=$B590, AB589, NPV($B590,AC592:$BD592))","v":0},{"$f":"IF($B589>=$B590, AC589, NPV($B590,AD592:$BD592))","v":0},{"$f":"IF($B589>=$B590, AD589, NPV($B590,AE592:$BD592))","v":0},{"$f":"IF($B589>=$B590, AE589, NPV($B590,AF592:$BD592))","v":0},{"$f":"IF($B589>=$B590, AF589, NPV($B590,AG592:$BD592))","v":0},{"$f":"IF($B589>=$B590, AG589, NPV($B590,AH592:$BD592))","v":0},{"$f":"IF($B589>=$B590, AH589, NPV($B590,AI592:$BD592))","v":0},{"$f":"IF($B589>=$B590, AI589, NPV($B590,AJ592:$BD592))","v":0},{"$f":"IF($B589>=$B590, AJ589, NPV($B590,AK592:$BD592))","v":0},{"$f":"IF($B589>=$B590, AK589, NPV($B590,AL592:$BD592))","v":0},{"$f":"IF($B589>=$B590, AL589, NPV($B590,AM592:$BD592))","v":0},{"$f":"IF($B589>=$B590, AM589, NPV($B590,AN592:$BD592))","v":0},{"$f":"IF($B589>=$B590, AN589, NPV($B590,AO592:$BD592))","v":0},{"$f":"IF($B589>=$B590, AO589, NPV($B590,AP592:$BD592))","v":0},{"$f":"IF($B589>=$B590, AP589, NPV($B590,AQ592:$BD592))","v":0},{"$f":"IF($B589>=$B590, AQ589, NPV($B590,AR592:$BD592))","v":0}]
[null,null,{"$f":"$C$15","v":"Grant element"},{"$f":"IF(D593=0,0,(1-D593/D589)*100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$16","v":"t-g>0"},{"$f":"IF(D586-$B587>0,D586-$B587,0)","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27]
[null,null,null,{"$f":"IF(D595=0,0,CHOOSE(D595,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602,AF602))","v":0},{"$f":"IF(E595=0,0,CHOOSE(E595,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602,AF602))","v":0},{"$f":"IF(F595=0,0,CHOOSE(F595,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602,AF602))","v":0},{"$f":"IF(G595=0,0,CHOOSE(G595,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602,AF602))","v":0},{"$f":"IF(H595=0,0,CHOOSE(H595,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602,AF602))","v":0},{"$f":"IF(I595=0,0,CHOOSE(I595,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602,AF602))","v":0},{"$f":"IF(J595=0,0,CHOOSE(J595,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602,AF602))","v":0},{"$f":"IF(K595=0,0,CHOOSE(K595,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602,AF602))","v":0},{"$f":"IF(L595=0,0,CHOOSE(L595,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602,AF602))","v":0},{"$f":"IF(M595=0,0,CHOOSE(M595,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602,AF602))","v":0},{"$f":"IF(N595=0,0,CHOOSE(N595,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602,AF602))","v":0},{"$f":"IF(O595=0,0,CHOOSE(O595,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602,AF602))","v":0},{"$f":"IF(P595=0,0,CHOOSE(P595,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602,AF602))","v":0},{"$f":"IF(Q595=0,0,CHOOSE(Q595,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602,AF602))","v":0},{"$f":"IF(R595=0,0,CHOOSE(R595,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602,AF602))","v":0},{"$f":"IF(S595=0,0,CHOOSE(S595,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602,AF602))","v":0},{"$f":"IF(T595=0,0,CHOOSE(T595,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602,AF602))","v":0},{"$f":"IF(U595=0,0,CHOOSE(U595,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602,AF602))","v":0},{"$f":"IF(V595=0,0,CHOOSE(V595,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602,AF602))","v":0},{"$f":"IF(W595=0,0,CHOOSE(W595,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602,AF602))","v":0},{"$f":"IF(X595=0,0,CHOOSE(X595,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602,AF602))","v":0},{"$f":"IF(Y595=0,0,CHOOSE(Y595,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602,AF602))","v":0},{"$f":"IF(Z595=0,0,CHOOSE(Z595,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602,AF602))","v":0},{"$f":"IF(AA595=0,0,CHOOSE(AA595,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602,AF602))","v":0},{"$f":"IF(AB595=0,0,CHOOSE(AB595,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602,AF602))","v":0},{"$f":"IF(AC595=0,0,CHOOSE(AC595,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602,AF602))","v":0},{"$f":"IF(AD595=0,0,CHOOSE(AD595,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602,AF602))","v":0},{"$f":"IF(AE595=0,0,CHOOSE(AE595,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602,AF602))","v":0}]
[null,null,{"$f":"$C$18","v":"t-m condition"},{"$f":"IF(D586-$B588>0,D586-$B588,0)","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27]
[null,null,null,{"$f":"IF(D597=0,0,CHOOSE(D597,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602))","v":0},{"$f":"IF(E597=0,0,CHOOSE(E597,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602))","v":0},{"$f":"IF(F597=0,0,CHOOSE(F597,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602))","v":0},{"$f":"IF(G597=0,0,CHOOSE(G597,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602))","v":0},{"$f":"IF(H597=0,0,CHOOSE(H597,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602))","v":0},{"$f":"IF(I597=0,0,CHOOSE(I597,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602))","v":0},{"$f":"IF(J597=0,0,CHOOSE(J597,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602))","v":0},{"$f":"IF(K597=0,0,CHOOSE(K597,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602))","v":0},{"$f":"IF(L597=0,0,CHOOSE(L597,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602))","v":0},{"$f":"IF(M597=0,0,CHOOSE(M597,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602))","v":0},{"$f":"IF(N597=0,0,CHOOSE(N597,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602))","v":0},{"$f":"IF(O597=0,0,CHOOSE(O597,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602))","v":0},{"$f":"IF(P597=0,0,CHOOSE(P597,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602))","v":0},{"$f":"IF(Q597=0,0,CHOOSE(Q597,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602))","v":0},{"$f":"IF(R597=0,0,CHOOSE(R597,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602))","v":0},{"$f":"IF(S597=0,0,CHOOSE(S597,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602))","v":0},{"$f":"IF(T597=0,0,CHOOSE(T597,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602))","v":0},{"$f":"IF(U597=0,0,CHOOSE(U597,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602))","v":0},{"$f":"IF(V597=0,0,CHOOSE(V597,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602))","v":0},{"$f":"IF(W597=0,0,CHOOSE(W597,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602))","v":0},{"$f":"IF(X597=0,0,CHOOSE(X597,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602))","v":0},{"$f":"IF(Y597=0,0,CHOOSE(Y597,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602))","v":0},{"$f":"IF(Z597=0,0,CHOOSE(Z597,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602))","v":0},{"$f":"IF(AA597=0,0,CHOOSE(AA597,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602))","v":0},{"$f":"IF(AB597=0,0,CHOOSE(AB597,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602))","v":0},{"$f":"IF(AC597=0,0,CHOOSE(AC597,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602))","v":0},{"$f":"IF(AD597=0,0,CHOOSE(AD597,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602))","v":0},{"$f":"IF(AE597=0,0,CHOOSE(AE597,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602))","v":0}]
[]
[{"$f":"+\"Output \"& PV_Base!A586&\"\"","v":"Output COM4"},null,null,{"$f":"D$7","v":2019},{"$f":"D600+1","v":2020},{"$f":"E600+1","v":2021},{"$f":"F600+1","v":2022},{"$f":"G600+1","v":2023},{"$f":"H600+1","v":2024},{"$f":"I600+1","v":2025},{"$f":"J600+1","v":2026},{"$f":"K600+1","v":2027},{"$f":"L600+1","v":2028},{"$f":"M600+1","v":2029},{"$f":"N600+1","v":2030},{"$f":"O600+1","v":2031},{"$f":"P600+1","v":2032},{"$f":"Q600+1","v":2033},{"$f":"R600+1","v":2034},{"$f":"S600+1","v":2035},{"$f":"T600+1","v":2036},{"$f":"U600+1","v":2037},{"$f":"V600+1","v":2038},{"$f":"W600+1","v":2039},{"$f":"X600+1","v":2040},{"$f":"Y600+1","v":2041},{"$f":"Z600+1","v":2042},{"$f":"AA600+1","v":2043},{"$f":"AB600+1","v":2044},{"$f":"AC600+1","v":2045},{"$f":"AD600+1","v":2046}]
[null,null,{"$f":"$C$22","v":"New forex borrowing (gross, USD)"},{"$f":"Ext_Debt_Data!F99","v":0},{"$f":"Ext_Debt_Data!G99","v":0},{"$f":"Ext_Debt_Data!H99","v":0},{"$f":"Ext_Debt_Data!I99","v":0},{"$f":"Ext_Debt_Data!J99","v":0},{"$f":"Ext_Debt_Data!K99","v":0},{"$f":"Ext_Debt_Data!L99","v":0},{"$f":"Ext_Debt_Data!M99","v":0},{"$f":"Ext_Debt_Data!N99","v":0},{"$f":"Ext_Debt_Data!O99","v":0},{"$f":"Ext_Debt_Data!P99","v":0},{"$f":"Ext_Debt_Data!Q99","v":0},{"$f":"Ext_Debt_Data!R99","v":0},{"$f":"Ext_Debt_Data!S99","v":0},{"$f":"Ext_Debt_Data!T99","v":0},{"$f":"Ext_Debt_Data!U99","v":0},{"$f":"Ext_Debt_Data!V99","v":0},{"$f":"Ext_Debt_Data!W99","v":0},{"$f":"Ext_Debt_Data!X99","v":0},{"$f":"Ext_Debt_Data!Y99","v":0},{"$f":"Ext_Debt_Data!Z99","v":0},{"$f":"Ext_Debt_Data!AA99","v":0},{"$f":"Ext_Debt_Data!AB99","v":0},{"$f":"Ext_Debt_Data!AC99","v":0},{"$f":"Ext_Debt_Data!AD99","v":0},{"$f":"Ext_Debt_Data!AE99","v":0},{"$f":"Ext_Debt_Data!AF99","v":0},{"$f":"Ext_Debt_Data!AG99","v":0}]
[null,null,{"$f":"$C$23","v":"cumulative"},{"$f":"D601","v":0},{"$f":"SUM(D601:E601)","v":0},{"$f":"SUM(D601:F601)","v":0},{"$f":"SUM(D601:G601)","v":0},{"$f":"SUM(D601:H601)","v":0},{"$f":"SUM(D601:I601)","v":0},{"$f":"SUM(D601:J601)","v":0},{"$f":"SUM(D601:K601)","v":0},{"$f":"SUM(D601:L601)","v":0},{"$f":"SUM(D601:M601)","v":0},{"$f":"SUM(D601:N601)","v":0},{"$f":"SUM(D601:O601)","v":0},{"$f":"SUM(D601:P601)","v":0},{"$f":"SUM(D601:Q601)","v":0},{"$f":"SUM(D601:R601)","v":0},{"$f":"SUM(D601:S601)","v":0},{"$f":"SUM(D601:T601)","v":0},{"$f":"SUM(D601:U601)","v":0},{"$f":"SUM(D601:V601)","v":0},{"$f":"SUM(D601:W601)","v":0},{"$f":"SUM(D601:X601)","v":0},{"$f":"SUM(D601:Y601)","v":0},{"$f":"SUM(D601:Z601)","v":0},{"$f":"SUM(D601:AA601)","v":0},{"$f":"SUM(D601:AB601)","v":0},{"$f":"SUM(D601:AC601)","v":0},{"$f":"SUM(D601:AD601)","v":0},{"$f":"SUM(D601:AE601)","v":0}]
[null,null,{"$f":"$C$24","v":"Stock of new forex debt (in USD)"},{"$f":"D601-D607","v":{"$error":"#DIV/0!"}},{"$f":"D603+E601-E607","v":{"$error":"#DIV/0!"}},{"$f":"E603+F601-F607","v":{"$error":"#DIV/0!"}},{"$f":"F603+G601-G607","v":{"$error":"#DIV/0!"}},{"$f":"G603+H601-H607","v":{"$error":"#DIV/0!"}},{"$f":"H603+I601-I607","v":{"$error":"#DIV/0!"}},{"$f":"I603+J601-J607","v":{"$error":"#DIV/0!"}},{"$f":"J603+K601-K607","v":{"$error":"#DIV/0!"}},{"$f":"K603+L601-L607","v":{"$error":"#DIV/0!"}},{"$f":"L603+M601-M607","v":{"$error":"#DIV/0!"}},{"$f":"M603+N601-N607","v":{"$error":"#DIV/0!"}},{"$f":"N603+O601-O607","v":{"$error":"#DIV/0!"}},{"$f":"O603+P601-P607","v":{"$error":"#DIV/0!"}},{"$f":"P603+Q601-Q607","v":{"$error":"#DIV/0!"}},{"$f":"Q603+R601-R607","v":{"$error":"#DIV/0!"}},{"$f":"R603+S601-S607","v":{"$error":"#DIV/0!"}},{"$f":"S603+T601-T607","v":{"$error":"#DIV/0!"}},{"$f":"T603+U601-U607","v":{"$error":"#DIV/0!"}},{"$f":"U603+V601-V607","v":{"$error":"#DIV/0!"}},{"$f":"V603+W601-W607","v":{"$error":"#DIV/0!"}},{"$f":"W603+X601-X607","v":{"$error":"#DIV/0!"}},{"$f":"X603+Y601-Y607","v":{"$error":"#DIV/0!"}},{"$f":"Y603+Z601-Z607","v":{"$error":"#DIV/0!"}},{"$f":"Z603+AA601-AA607","v":{"$error":"#DIV/0!"}},{"$f":"AA603+AB601-AB607","v":{"$error":"#DIV/0!"}},{"$f":"AB603+AC601-AC607","v":{"$error":"#DIV/0!"}},{"$f":"AC603+AD601-AD607","v":{"$error":"#DIV/0!"}},{"$f":"AD603+AE601-AE607","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"+TEXT(C593,\"#\")&\"   \"&TEXT(A586,\"#\")","v":"PV of debt   COM4"},{"$f":"IF($B589>=$B590,D601,D601*D593/100)","v":0},{"$f":"IF($B589>=$B590,D604-E607+E601,D604*(1+$B590)-E605+E601*$D593/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B589>=$B590,E604-F607+F601,E604*(1+$B590)-F605+F601*$D593/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B589>=$B590,F604-G607+G601,F604*(1+$B590)-G605+G601*$D593/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B589>=$B590,G604-H607+H601,G604*(1+$B590)-H605+H601*$D593/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B589>=$B590,H604-I607+I601,H604*(1+$B590)-I605+I601*$D593/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B589>=$B590,I604-J607+J601,I604*(1+$B590)-J605+J601*$D593/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B589>=$B590,J604-K607+K601,J604*(1+$B590)-K605+K601*$D593/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B589>=$B590,K604-L607+L601,K604*(1+$B590)-L605+L601*$D593/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B589>=$B590,L604-M607+M601,L604*(1+$B590)-M605+M601*$D593/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B589>=$B590,M604-N607+N601,M604*(1+$B590)-N605+N601*$D593/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B589>=$B590,N604-O607+O601,N604*(1+$B590)-O605+O601*$D593/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B589>=$B590,O604-P607+P601,O604*(1+$B590)-P605+P601*$D593/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B589>=$B590,P604-Q607+Q601,P604*(1+$B590)-Q605+Q601*$D593/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B589>=$B590,Q604-R607+R601,Q604*(1+$B590)-R605+R601*$D593/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B589>=$B590,R604-S607+S601,R604*(1+$B590)-S605+S601*$D593/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B589>=$B590,S604-T607+T601,S604*(1+$B590)-T605+T601*$D593/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B589>=$B590,T604-U607+U601,T604*(1+$B590)-U605+U601*$D593/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B589>=$B590,U604-V607+V601,U604*(1+$B590)-V605+V601*$D593/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B589>=$B590,V604-W607+W601,V604*(1+$B590)-W605+W601*$D593/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B589>=$B590,W604-X607+X601,W604*(1+$B590)-X605+X601*$D593/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B589>=$B590,X604-Y607+Y601,X604*(1+$B590)-Y605+Y601*$D593/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B589>=$B590,Y604-Z607+Z601,Y604*(1+$B590)-Z605+Z601*$D593/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B589>=$B590,Z604-AA607+AA601,Z604*(1+$B590)-AA605+AA601*$D593/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B589>=$B590,AA604-AB607+AB601,AA604*(1+$B590)-AB605+AB601*$D593/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B589>=$B590,AB604-AC607+AC601,AB604*(1+$B590)-AC605+AC601*$D593/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B589>=$B590,AC604-AD607+AD601,AC604*(1+$B590)-AD605+AD601*$D593/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B589>=$B590,AD604-AE607+AE601,AD604*(1+$B590)-AE605+AE601*$D593/100)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$26","v":"Total debt service (in USD)"},{"$f":"D606+D607","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"S606+S607","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"$C$27","v":"Interest"},null,{"$f":"$B589*D603","v":{"$error":"#DIV/0!"}},{"$f":"$B589*E603","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"$C$28","v":"Amortization"},{"$f":"(D596-D598)/(B588-B587)","v":{"$error":"#DIV/0!"}},{"$f":"(E596-E598)/(B588-B587)","v":{"$error":"#DIV/0!"}},{"$f":"(F596-F598)/(B588-B587)","v":{"$error":"#DIV/0!"}},{"$f":"(G596-G598)/(B588-B587)","v":{"$error":"#DIV/0!"}},{"$f":"(H596-H598)/(B588-B587)","v":{"$error":"#DIV/0!"}},{"$f":"(I596-I598)/(B588-B587)","v":{"$error":"#DIV/0!"}},{"$f":"(J596-J598)/(B588-B587)","v":{"$error":"#DIV/0!"}},{"$f":"(K596-K598)/(B588-B587)","v":{"$error":"#DIV/0!"}},{"$f":"(L596-L598)/(B588-B587)","v":{"$error":"#DIV/0!"}},{"$f":"(M596-M598)/(B588-B587)","v":{"$error":"#DIV/0!"}},{"$f":"(N596-N598)/(B588-B587)","v":{"$error":"#DIV/0!"}},{"$f":"(O596-O598)/(B588-B587)","v":{"$error":"#DIV/0!"}},{"$f":"(P596-P598)/(B588-B587)","v":{"$error":"#DIV/0!"}},{"$f":"(Q596-Q598)/(B588-B587)","v":{"$error":"#DIV/0!"}},{"$f":"(R596-R598)/(B588-B587)","v":{"$error":"#DIV/0!"}},{"$f":"(S596-S598)/(B588-B587)","v":{"$error":"#DIV/0!"}},{"$f":"(T596-T598)/(B588-B587)","v":{"$error":"#DIV/0!"}},{"$f":"(U596-U598)/(B588-B587)","v":{"$error":"#DIV/0!"}},{"$f":"(V596-V598)/(B588-B587)","v":{"$error":"#DIV/0!"}},{"$f":"(W596-W598)/(B588-B587)","v":{"$error":"#DIV/0!"}},{"$f":"(X596-X598)/(B588-B587)","v":{"$error":"#DIV/0!"}},{"$f":"(Y596-Y598)/(B588-B587)","v":{"$error":"#DIV/0!"}},{"$f":"(Z596-Z598)/(B588-B587)","v":{"$error":"#DIV/0!"}},{"$f":"(AA596-AA598)/(B588-B587)","v":{"$error":"#DIV/0!"}},{"$f":"(AB596-AB598)/(B588-B587)","v":{"$error":"#DIV/0!"}},{"$f":"(AC596-AC598)/(B588-B587)","v":{"$error":"#DIV/0!"}},{"$f":"(AD596-AD598)/(B588-B587)","v":{"$error":"#DIV/0!"}},{"$f":"(AE596-AE598)/(B588-B587)","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[{"$f":"+'Input 4 - External Financing'!B38","v":"COM5"},null,null,{"$f":"D$41","v":0},{"$f":"E$41","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& PV_Base!A612&\"\"","v":"Grace COM5"},{"$f":"'Input 4 - External Financing'!G38","v":1},null,{"$f":"D$42","v":2019},{"$f":"E$42","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
[{"$f":"+\"Maturity \"& PV_Base!A612&\"\"","v":"Maturity COM5"},{"$f":"'Input 4 - External Financing'!H38","v":5},{"$f":"$C$9","v":"Base"},100]
[{"$f":"+\"Interest \"& PV_Base!A612&\"\"","v":"Interest COM5"},{"$f":"'Input 4 - External Financing'!F38","v":0.03},{"$f":"$C$10","v":"Debt stock"},{"$f":"D614-D616","v":100},{"$f":"D615-E616","v":100},{"$f":"E615-F616","v":75},{"$f":"F615-G616","v":50},{"$f":"G615-H616","v":25},{"$f":"H615-I616","v":0},{"$f":"I615-J616","v":0},{"$f":"J615-K616","v":0},{"$f":"K615-L616","v":0},{"$f":"L615-M616","v":0},{"$f":"M615-N616","v":0},{"$f":"N615-O616","v":0},{"$f":"O615-P616","v":0},{"$f":"P615-Q616","v":0},{"$f":"Q615-R616","v":0},{"$f":"R615-S616","v":0},{"$f":"S615-T616","v":0},{"$f":"T615-U616","v":0},{"$f":"U615-V616","v":0},{"$f":"V615-W616","v":0},{"$f":"W615-X616","v":0},{"$f":"X615-Y616","v":0},{"$f":"Y615-Z616","v":0},{"$f":"Z615-AA616","v":0},{"$f":"AA615-AB616","v":0},{"$f":"AB615-AC616","v":0},{"$f":"AC615-AD616","v":0},{"$f":"AD615-AE616","v":0},{"$f":"AE615-AF616","v":0},{"$f":"AF615-AG616","v":0},{"$f":"AG615-AH616","v":0},{"$f":"AH615-AI616","v":0},{"$f":"AI615-AJ616","v":0},{"$f":"AJ615-AK616","v":0},{"$f":"AK615-AL616","v":0},{"$f":"AL615-AM616","v":0},{"$f":"AM615-AN616","v":0},{"$f":"AN615-AO616","v":0},{"$f":"AO615-AP616","v":0},{"$f":"AP615-AQ616","v":0}]
[{"$f":"+\"Discount \"& PV_Base!A612&\"\"","v":"Discount COM5"},{"$f":"'Input 4 - External Financing'!E38","v":0.05},{"$f":"$C$11","v":"Amortization"},{"$f":"IF(D612-D612-1<B613,0,IF(D612-D612-1<B614,D614/(B614-B613),0))","v":0},{"$f":"IF(E612-D612-1<B613,0,IF(E612-D612-1<B614,D614/(B614-B613),0))","v":0},{"$f":"IF(F612-D612-1<B613,0,IF(F612-D612-1<B614,D614/(B614-B613),0))","v":25},{"$f":"IF(G612-D612-1<B613,0,IF(G612-D612-1<B614,D614/(B614-B613),0))","v":25},{"$f":"IF(H612-D612-1<B613,0,IF(H612-D612-1<B614,D614/(B614-B613),0))","v":25},{"$f":"IF(I612-D612-1<B613,0,IF(I612-D612-1<B614,D614/(B614-B613),0))","v":25},{"$f":"IF(J612-D612-1<B613,0,IF(J612-D612-1<B614,D614/(B614-B613),0))","v":0},{"$f":"IF(K612-D612-1<B613,0,IF(K612-D612-1<B614,D614/(B614-B613),0))","v":0},{"$f":"IF(L612-D612-1<B613,0,IF(L612-D612-1<B614,D614/(B614-B613),0))","v":0},{"$f":"IF(M612-D612-1<B613,0,IF(M612-D612-1<B614,D614/(B614-B613),0))","v":0},{"$f":"IF(N612-D612-1<B613,0,IF(N612-D612-1<B614,D614/(B614-B613),0))","v":0},{"$f":"IF(O612-D612-1<B613,0,IF(O612-D612-1<B614,D614/(B614-B613),0))","v":0},{"$f":"IF(P612-D612-1<B613,0,IF(P612-D612-1<B614,D614/(B614-B613),0))","v":0},{"$f":"IF(Q612-D612-1<B613,0,IF(Q612-D612-1<B614,D614/(B614-B613),0))","v":0},{"$f":"IF(R612-D612-1<B613,0,IF(R612-D612-1<B614,D614/(B614-B613),0))","v":0},{"$f":"IF(S612-D612-1<B613,0,IF(S612-D612-1<B614,D614/(B614-B613),0))","v":0},{"$f":"IF(T612-D612-1<B613,0,IF(T612-D612-1<B614,D614/(B614-B613),0))","v":0},{"$f":"IF(U612-D612-1<B613,0,IF(U612-D612-1<B614,D614/(B614-B613),0))","v":0},{"$f":"IF(V612-D612-1<B613,0,IF(V612-D612-1<B614,D614/(B614-B613),0))","v":0},{"$f":"IF(W612-D612-1<B613,0,IF(W612-D612-1<B614,D614/(B614-B613),0))","v":0},{"$f":"IF(X612-D612-1<B613,0,IF(X612-D612-1<B614,D614/(B614-B613),0))","v":0},{"$f":"IF(Y612-D612-1<B613,0,IF(Y612-D612-1<B614,D614/(B614-B613),0))","v":0},{"$f":"IF(Z612-D612-1<B613,0,IF(Z612-D612-1<B614,D614/(B614-B613),0))","v":0},{"$f":"IF(AA612-D612-1<B613,0,IF(AA612-D612-1<B614,D614/(B614-B613),0))","v":0},{"$f":"IF(AB612-D612-1<B613,0,IF(AB612-D612-1<B614,D614/(B614-B613),0))","v":0},{"$f":"IF(AC612-D612-1<B613,0,IF(AC612-D612-1<B614,D614/(B614-B613),0))","v":0},{"$f":"IF(AD612-D612-1<B613,0,IF(AD612-D612-1<B614,D614/(B614-B613),0))","v":0},{"$f":"IF(AE612-D612-1<B613,0,IF(AE612-D612-1<B614,D614/(B614-B613),0))","v":0},{"$f":"IF(AF612-D612-1<B613,0,IF(AF612-D612-1<B614,D614/(B614-B613),0))","v":0},{"$f":"IF(AG612-D612-1<B613,0,IF(AG612-D612-1<B614,D614/(B614-B613),0))","v":0},{"$f":"IF(AH612-D612-1<B613,0,IF(AH612-D612-1<B614,D614/(B614-B613),0))","v":0},{"$f":"IF(AI612-D612-1<B613,0,IF(AI612-D612-1<B614,D614/(B614-B613),0))","v":0},{"$f":"IF(AJ612-D612-1<B613,0,IF(AJ612-D612-1<B614,D614/(B614-B613),0))","v":0},{"$f":"IF(AK612-D612-1<B613,0,IF(AK612-D612-1<B614,D614/(B614-B613),0))","v":0},{"$f":"IF(AL612-D612-1<B613,0,IF(AL612-D612-1<B614,D614/(B614-B613),0))","v":0},{"$f":"IF(AM612-D612-1<B613,0,IF(AM612-D612-1<B614,D614/(B614-B613),0))","v":0},{"$f":"IF(AN612-D612-1<B613,0,IF(AN612-D612-1<B614,D614/(B614-B613),0))","v":0},{"$f":"IF(AO612-D612-1<B613,0,IF(AO612-D612-1<B614,D614/(B614-B613),0))","v":0},{"$f":"IF(AP612-D612-1<B613,0,IF(AP612-D612-1<B614,D614/(B614-B613),0))","v":0},{"$f":"IF(AQ612-D612-1<B613,0,IF(AQ612-D612-1<B614,D614/(B614-B613),0))","v":0}]
[null,null,{"$f":"$C$12","v":"Interest"},null,{"$f":"$B615*D615","v":3},{"$f":"$B615*E615","v":3},2.25,1.5,0.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$13","v":"Total debt service"},{"$f":"D616+D617","v":0},3,28,27.25,26.5,25.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$14","v":"PV of debt"},{"$f":"IF($B615>=$B616, D615, NPV($B616,E618:$BD618))","v":93.770957182498663},{"$f":"IF($B615>=$B616, E615, NPV($B616,F618:$BD618))","v":95.459505041623601},{"$f":"IF($B615>=$B616, F615, NPV($B616,G618:$BD618))","v":72.232480293704782},{"$f":"IF($B615>=$B616, G615, NPV($B616,H618:$BD618))","v":48.594104308390015},{"$f":"IF($B615>=$B616, H615, NPV($B616,I618:$BD618))","v":24.523809523809522},{"$f":"IF($B615>=$B616, I615, NPV($B616,J618:$BD618))","v":0},{"$f":"IF($B615>=$B616, J615, NPV($B616,K618:$BD618))","v":0},{"$f":"IF($B615>=$B616, K615, NPV($B616,L618:$BD618))","v":0},{"$f":"IF($B615>=$B616, L615, NPV($B616,M618:$BD618))","v":0},{"$f":"IF($B615>=$B616, M615, NPV($B616,N618:$BD618))","v":0},{"$f":"IF($B615>=$B616, N615, NPV($B616,O618:$BD618))","v":0},{"$f":"IF($B615>=$B616, O615, NPV($B616,P618:$BD618))","v":0},{"$f":"IF($B615>=$B616, P615, NPV($B616,Q618:$BD618))","v":0},{"$f":"IF($B615>=$B616, Q615, NPV($B616,R618:$BD618))","v":0},{"$f":"IF($B615>=$B616, R615, NPV($B616,S618:$BD618))","v":0},{"$f":"IF($B615>=$B616, S615, NPV($B616,T618:$BD618))","v":0},{"$f":"IF($B615>=$B616, T615, NPV($B616,U618:$BD618))","v":0},{"$f":"IF($B615>=$B616, U615, NPV($B616,V618:$BD618))","v":0},{"$f":"IF($B615>=$B616, V615, NPV($B616,W618:$BD618))","v":0},{"$f":"IF($B615>=$B616, W615, NPV($B616,X618:$BD618))","v":0},{"$f":"IF($B615>=$B616, X615, NPV($B616,Y618:$BD618))","v":0},{"$f":"IF($B615>=$B616, Y615, NPV($B616,Z618:$BD618))","v":0},{"$f":"IF($B615>=$B616, Z615, NPV($B616,AA618:$BD618))","v":0},{"$f":"IF($B615>=$B616, AA615, NPV($B616,AB618:$BD618))","v":0},{"$f":"IF($B615>=$B616, AB615, NPV($B616,AC618:$BD618))","v":0},{"$f":"IF($B615>=$B616, AC615, NPV($B616,AD618:$BD618))","v":0},{"$f":"IF($B615>=$B616, AD615, NPV($B616,AE618:$BD618))","v":0},{"$f":"IF($B615>=$B616, AE615, NPV($B616,AF618:$BD618))","v":0},{"$f":"IF($B615>=$B616, AF615, NPV($B616,AG618:$BD618))","v":0},{"$f":"IF($B615>=$B616, AG615, NPV($B616,AH618:$BD618))","v":0},{"$f":"IF($B615>=$B616, AH615, NPV($B616,AI618:$BD618))","v":0},{"$f":"IF($B615>=$B616, AI615, NPV($B616,AJ618:$BD618))","v":0},{"$f":"IF($B615>=$B616, AJ615, NPV($B616,AK618:$BD618))","v":0},{"$f":"IF($B615>=$B616, AK615, NPV($B616,AL618:$BD618))","v":0},{"$f":"IF($B615>=$B616, AL615, NPV($B616,AM618:$BD618))","v":0},{"$f":"IF($B615>=$B616, AM615, NPV($B616,AN618:$BD618))","v":0},{"$f":"IF($B615>=$B616, AN615, NPV($B616,AO618:$BD618))","v":0},{"$f":"IF($B615>=$B616, AO615, NPV($B616,AP618:$BD618))","v":0},{"$f":"IF($B615>=$B616, AP615, NPV($B616,AQ618:$BD618))","v":0},{"$f":"IF($B615>=$B616, AQ615, NPV($B616,AR618:$BD618))","v":0}]
[null,null,{"$f":"$C$15","v":"Grant element"},{"$f":"IF(D619=0,0,(1-D619/D615)*100)","v":6.2290428175013401},4.5404949583763958,3.6900262750602875,2.8117913832199637,1.9047619047619091,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$16","v":"t-g>0"},{"$f":"IF(D612-$B613>0,D612-$B613,0)","v":0},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26]
[null,null,null,{"$f":"IF(D621=0,0,CHOOSE(D621,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628,AF628))","v":0},{"$f":"IF(E621=0,0,CHOOSE(E621,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628,AF628))","v":0},{"$f":"IF(F621=0,0,CHOOSE(F621,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628,AF628))","v":0},{"$f":"IF(G621=0,0,CHOOSE(G621,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628,AF628))","v":0},{"$f":"IF(H621=0,0,CHOOSE(H621,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628,AF628))","v":0},{"$f":"IF(I621=0,0,CHOOSE(I621,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628,AF628))","v":0},{"$f":"IF(J621=0,0,CHOOSE(J621,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628,AF628))","v":0},{"$f":"IF(K621=0,0,CHOOSE(K621,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628,AF628))","v":0},{"$f":"IF(L621=0,0,CHOOSE(L621,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628,AF628))","v":0},{"$f":"IF(M621=0,0,CHOOSE(M621,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628,AF628))","v":0},{"$f":"IF(N621=0,0,CHOOSE(N621,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628,AF628))","v":0},{"$f":"IF(O621=0,0,CHOOSE(O621,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628,AF628))","v":0},{"$f":"IF(P621=0,0,CHOOSE(P621,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628,AF628))","v":0},{"$f":"IF(Q621=0,0,CHOOSE(Q621,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628,AF628))","v":0},{"$f":"IF(R621=0,0,CHOOSE(R621,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628,AF628))","v":0},{"$f":"IF(S621=0,0,CHOOSE(S621,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628,AF628))","v":0},{"$f":"IF(T621=0,0,CHOOSE(T621,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628,AF628))","v":0},{"$f":"IF(U621=0,0,CHOOSE(U621,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628,AF628))","v":0},{"$f":"IF(V621=0,0,CHOOSE(V621,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628,AF628))","v":0},{"$f":"IF(W621=0,0,CHOOSE(W621,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628,AF628))","v":0},{"$f":"IF(X621=0,0,CHOOSE(X621,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628,AF628))","v":0},{"$f":"IF(Y621=0,0,CHOOSE(Y621,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628,AF628))","v":0},{"$f":"IF(Z621=0,0,CHOOSE(Z621,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628,AF628))","v":0},{"$f":"IF(AA621=0,0,CHOOSE(AA621,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628,AF628))","v":0},{"$f":"IF(AB621=0,0,CHOOSE(AB621,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628,AF628))","v":0},{"$f":"IF(AC621=0,0,CHOOSE(AC621,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628,AF628))","v":0},{"$f":"IF(AD621=0,0,CHOOSE(AD621,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628,AF628))","v":0},{"$f":"IF(AE621=0,0,CHOOSE(AE621,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628,AF628))","v":0}]
[null,null,{"$f":"$C$18","v":"t-m condition"},{"$f":"IF(D612-$B614>0,D612-$B614,0)","v":0},0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,null,null,{"$f":"IF(D623=0,0,CHOOSE(D623,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628))","v":0},{"$f":"IF(E623=0,0,CHOOSE(E623,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628))","v":0},{"$f":"IF(F623=0,0,CHOOSE(F623,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628))","v":0},{"$f":"IF(G623=0,0,CHOOSE(G623,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628))","v":0},{"$f":"IF(H623=0,0,CHOOSE(H623,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628))","v":0},{"$f":"IF(I623=0,0,CHOOSE(I623,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628))","v":0},{"$f":"IF(J623=0,0,CHOOSE(J623,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628))","v":0},{"$f":"IF(K623=0,0,CHOOSE(K623,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628))","v":0},{"$f":"IF(L623=0,0,CHOOSE(L623,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628))","v":0},{"$f":"IF(M623=0,0,CHOOSE(M623,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628))","v":0},{"$f":"IF(N623=0,0,CHOOSE(N623,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628))","v":0},{"$f":"IF(O623=0,0,CHOOSE(O623,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628))","v":0},{"$f":"IF(P623=0,0,CHOOSE(P623,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628))","v":0},{"$f":"IF(Q623=0,0,CHOOSE(Q623,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628))","v":0},{"$f":"IF(R623=0,0,CHOOSE(R623,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628))","v":0},{"$f":"IF(S623=0,0,CHOOSE(S623,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628))","v":0},{"$f":"IF(T623=0,0,CHOOSE(T623,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628))","v":0},{"$f":"IF(U623=0,0,CHOOSE(U623,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628))","v":0},{"$f":"IF(V623=0,0,CHOOSE(V623,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628))","v":0},{"$f":"IF(W623=0,0,CHOOSE(W623,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628))","v":0},{"$f":"IF(X623=0,0,CHOOSE(X623,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628))","v":0},{"$f":"IF(Y623=0,0,CHOOSE(Y623,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628))","v":0},{"$f":"IF(Z623=0,0,CHOOSE(Z623,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628))","v":0},{"$f":"IF(AA623=0,0,CHOOSE(AA623,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628))","v":0},{"$f":"IF(AB623=0,0,CHOOSE(AB623,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628))","v":0},{"$f":"IF(AC623=0,0,CHOOSE(AC623,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628))","v":0},{"$f":"IF(AD623=0,0,CHOOSE(AD623,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628))","v":0},{"$f":"IF(AE623=0,0,CHOOSE(AE623,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628))","v":0}]
[]
[{"$f":"+\"Output \"& PV_Base!A612&\"\"","v":"Output COM5"},null,null,{"$f":"D$7","v":2019},{"$f":"D626+1","v":2020},{"$f":"E626+1","v":2021},{"$f":"F626+1","v":2022},{"$f":"G626+1","v":2023},{"$f":"H626+1","v":2024},{"$f":"I626+1","v":2025},{"$f":"J626+1","v":2026},{"$f":"K626+1","v":2027},{"$f":"L626+1","v":2028},{"$f":"M626+1","v":2029},{"$f":"N626+1","v":2030},{"$f":"O626+1","v":2031},{"$f":"P626+1","v":2032},{"$f":"Q626+1","v":2033},{"$f":"R626+1","v":2034},{"$f":"S626+1","v":2035},{"$f":"T626+1","v":2036},{"$f":"U626+1","v":2037},{"$f":"V626+1","v":2038},{"$f":"W626+1","v":2039},{"$f":"X626+1","v":2040},{"$f":"Y626+1","v":2041},{"$f":"Z626+1","v":2042},{"$f":"AA626+1","v":2043},{"$f":"AB626+1","v":2044},{"$f":"AC626+1","v":2045},{"$f":"AD626+1","v":2046}]
[null,null,{"$f":"$C$22","v":"New forex borrowing (gross, USD)"},{"$f":"Ext_Debt_Data!F100","v":0},{"$f":"Ext_Debt_Data!G100","v":0},{"$f":"Ext_Debt_Data!H100","v":0},{"$f":"Ext_Debt_Data!I100","v":0},{"$f":"Ext_Debt_Data!J100","v":0},{"$f":"Ext_Debt_Data!K100","v":0},{"$f":"Ext_Debt_Data!L100","v":0},{"$f":"Ext_Debt_Data!M100","v":0},{"$f":"Ext_Debt_Data!N100","v":0},{"$f":"Ext_Debt_Data!O100","v":0},{"$f":"Ext_Debt_Data!P100","v":0},{"$f":"Ext_Debt_Data!Q100","v":0},{"$f":"Ext_Debt_Data!R100","v":0},{"$f":"Ext_Debt_Data!S100","v":0},{"$f":"Ext_Debt_Data!T100","v":0},{"$f":"Ext_Debt_Data!U100","v":0},{"$f":"Ext_Debt_Data!V100","v":0},{"$f":"Ext_Debt_Data!W100","v":0},{"$f":"Ext_Debt_Data!X100","v":0},{"$f":"Ext_Debt_Data!Y100","v":0},{"$f":"Ext_Debt_Data!Z100","v":0},{"$f":"Ext_Debt_Data!AA100","v":0},{"$f":"Ext_Debt_Data!AB100","v":0},{"$f":"Ext_Debt_Data!AC100","v":0},{"$f":"Ext_Debt_Data!AD100","v":0},{"$f":"Ext_Debt_Data!AE100","v":0},{"$f":"Ext_Debt_Data!AF100","v":0},{"$f":"Ext_Debt_Data!AG100","v":0}]
[null,null,{"$f":"$C$23","v":"cumulative"},{"$f":"D627","v":0},{"$f":"SUM(D627:E627)","v":0},{"$f":"SUM(D627:F627)","v":0},{"$f":"SUM(D627:G627)","v":0},{"$f":"SUM(D627:H627)","v":0},{"$f":"SUM(D627:I627)","v":0},{"$f":"SUM(D627:J627)","v":0},{"$f":"SUM(D627:K627)","v":0},{"$f":"SUM(D627:L627)","v":0},{"$f":"SUM(D627:M627)","v":0},{"$f":"SUM(D627:N627)","v":0},{"$f":"SUM(D627:O627)","v":0},{"$f":"SUM(D627:P627)","v":0},{"$f":"SUM(D627:Q627)","v":0},{"$f":"SUM(D627:R627)","v":0},{"$f":"SUM(D627:S627)","v":0},{"$f":"SUM(D627:T627)","v":0},{"$f":"SUM(D627:U627)","v":0},{"$f":"SUM(D627:V627)","v":0},{"$f":"SUM(D627:W627)","v":0},{"$f":"SUM(D627:X627)","v":0},{"$f":"SUM(D627:Y627)","v":0},{"$f":"SUM(D627:Z627)","v":0},{"$f":"SUM(D627:AA627)","v":0},{"$f":"SUM(D627:AB627)","v":0},{"$f":"SUM(D627:AC627)","v":0},{"$f":"SUM(D627:AD627)","v":0},{"$f":"SUM(D627:AE627)","v":0}]
[null,null,{"$f":"$C$24","v":"Stock of new forex debt (in USD)"},{"$f":"D627-D633","v":0},{"$f":"D629+E627-E633","v":0},{"$f":"E629+F627-F633","v":0},{"$f":"F629+G627-G633","v":0},{"$f":"G629+H627-H633","v":0},{"$f":"H629+I627-I633","v":0},{"$f":"I629+J627-J633","v":0},{"$f":"J629+K627-K633","v":0},{"$f":"K629+L627-L633","v":0},{"$f":"L629+M627-M633","v":0},{"$f":"M629+N627-N633","v":0},{"$f":"N629+O627-O633","v":0},{"$f":"O629+P627-P633","v":0},{"$f":"P629+Q627-Q633","v":0},{"$f":"Q629+R627-R633","v":0},{"$f":"R629+S627-S633","v":0},{"$f":"S629+T627-T633","v":0},{"$f":"T629+U627-U633","v":0},{"$f":"U629+V627-V633","v":0},{"$f":"V629+W627-W633","v":0},{"$f":"W629+X627-X633","v":0},{"$f":"X629+Y627-Y633","v":0},{"$f":"Y629+Z627-Z633","v":0},{"$f":"Z629+AA627-AA633","v":0},{"$f":"AA629+AB627-AB633","v":0},{"$f":"AB629+AC627-AC633","v":0},{"$f":"AC629+AD627-AD633","v":0},{"$f":"AD629+AE627-AE633","v":0}]
[null,null,{"$f":"+TEXT(C619,\"#\")&\"   \"&TEXT(A612,\"#\")","v":"PV of debt   COM5"},{"$f":"IF($B615>=$B616,D627,D627*D619/100)","v":0},{"$f":"IF($B615>=$B616,D630-E633+E627,D630*(1+$B616)-E631+E627*$D619/100)","v":0},{"$f":"IF($B615>=$B616,E630-F633+F627,E630*(1+$B616)-F631+F627*$D619/100)","v":0},{"$f":"IF($B615>=$B616,F630-G633+G627,F630*(1+$B616)-G631+G627*$D619/100)","v":0},{"$f":"IF($B615>=$B616,G630-H633+H627,G630*(1+$B616)-H631+H627*$D619/100)","v":0},{"$f":"IF($B615>=$B616,H630-I633+I627,H630*(1+$B616)-I631+I627*$D619/100)","v":0},{"$f":"IF($B615>=$B616,I630-J633+J627,I630*(1+$B616)-J631+J627*$D619/100)","v":0},{"$f":"IF($B615>=$B616,J630-K633+K627,J630*(1+$B616)-K631+K627*$D619/100)","v":0},{"$f":"IF($B615>=$B616,K630-L633+L627,K630*(1+$B616)-L631+L627*$D619/100)","v":0},{"$f":"IF($B615>=$B616,L630-M633+M627,L630*(1+$B616)-M631+M627*$D619/100)","v":0},{"$f":"IF($B615>=$B616,M630-N633+N627,M630*(1+$B616)-N631+N627*$D619/100)","v":0},{"$f":"IF($B615>=$B616,N630-O633+O627,N630*(1+$B616)-O631+O627*$D619/100)","v":0},{"$f":"IF($B615>=$B616,O630-P633+P627,O630*(1+$B616)-P631+P627*$D619/100)","v":0},{"$f":"IF($B615>=$B616,P630-Q633+Q627,P630*(1+$B616)-Q631+Q627*$D619/100)","v":0},{"$f":"IF($B615>=$B616,Q630-R633+R627,Q630*(1+$B616)-R631+R627*$D619/100)","v":0},{"$f":"IF($B615>=$B616,R630-S633+S627,R630*(1+$B616)-S631+S627*$D619/100)","v":0},{"$f":"IF($B615>=$B616,S630-T633+T627,S630*(1+$B616)-T631+T627*$D619/100)","v":0},{"$f":"IF($B615>=$B616,T630-U633+U627,T630*(1+$B616)-U631+U627*$D619/100)","v":0},{"$f":"IF($B615>=$B616,U630-V633+V627,U630*(1+$B616)-V631+V627*$D619/100)","v":0},{"$f":"IF($B615>=$B616,V630-W633+W627,V630*(1+$B616)-W631+W627*$D619/100)","v":0},{"$f":"IF($B615>=$B616,W630-X633+X627,W630*(1+$B616)-X631+X627*$D619/100)","v":0},{"$f":"IF($B615>=$B616,X630-Y633+Y627,X630*(1+$B616)-Y631+Y627*$D619/100)","v":0},{"$f":"IF($B615>=$B616,Y630-Z633+Z627,Y630*(1+$B616)-Z631+Z627*$D619/100)","v":0},{"$f":"IF($B615>=$B616,Z630-AA633+AA627,Z630*(1+$B616)-AA631+AA627*$D619/100)","v":0},{"$f":"IF($B615>=$B616,AA630-AB633+AB627,AA630*(1+$B616)-AB631+AB627*$D619/100)","v":0},{"$f":"IF($B615>=$B616,AB630-AC633+AC627,AB630*(1+$B616)-AC631+AC627*$D619/100)","v":0},{"$f":"IF($B615>=$B616,AC630-AD633+AD627,AC630*(1+$B616)-AD631+AD627*$D619/100)","v":0},{"$f":"IF($B615>=$B616,AD630-AE633+AE627,AD630*(1+$B616)-AE631+AE627*$D619/100)","v":0}]
[null,null,{"$f":"$C$26","v":"Total debt service (in USD)"},{"$f":"D632+D633","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$27","v":"Interest"},null,{"$f":"$B615*D629","v":0},{"$f":"$B615*E629","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$28","v":"Amortization"},{"$f":"(D622-D624)/(B614-B613)","v":0},{"$f":"(E622-E624)/(B614-B613)","v":0},{"$f":"(F622-F624)/(B614-B613)","v":0},{"$f":"(G622-G624)/(B614-B613)","v":0},{"$f":"(H622-H624)/(B614-B613)","v":0},{"$f":"(I622-I624)/(B614-B613)","v":0},{"$f":"(J622-J624)/(B614-B613)","v":0},{"$f":"(K622-K624)/(B614-B613)","v":0},{"$f":"(L622-L624)/(B614-B613)","v":0},{"$f":"(M622-M624)/(B614-B613)","v":0},{"$f":"(N622-N624)/(B614-B613)","v":0},{"$f":"(O622-O624)/(B614-B613)","v":0},{"$f":"(P622-P624)/(B614-B613)","v":0},{"$f":"(Q622-Q624)/(B614-B613)","v":0},{"$f":"(R622-R624)/(B614-B613)","v":0},{"$f":"(S622-S624)/(B614-B613)","v":0},{"$f":"(T622-T624)/(B614-B613)","v":0},{"$f":"(U622-U624)/(B614-B613)","v":0},{"$f":"(V622-V624)/(B614-B613)","v":0},{"$f":"(W622-W624)/(B614-B613)","v":0},{"$f":"(X622-X624)/(B614-B613)","v":0},{"$f":"(Y622-Y624)/(B614-B613)","v":0},{"$f":"(Z622-Z624)/(B614-B613)","v":0},{"$f":"(AA622-AA624)/(B614-B613)","v":0},{"$f":"(AB622-AB624)/(B614-B613)","v":0},{"$f":"(AC622-AC624)/(B614-B613)","v":0},{"$f":"(AD622-AD624)/(B614-B613)","v":0},{"$f":"(AE622-AE624)/(B614-B613)","v":0}]
[]
[]
[{"$f":"+\"Locally-issued debt held by non-residents - \"&'Input 5 - Local-debt Financing'!A34","v":"Locally-issued debt held by non-residents - Denominated in foreign currency (FX) - External debt"}]
[]
[{"$f":"+'Input 4 - External Financing'!B50","v":"Bonds (1 to 3 years)-FX"},null,null,{"$f":"D$41","v":0},{"$f":"E$41","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& PV_Base!A638&\"\"","v":"Grace Bonds (1 to 3 years)-FX"},{"$f":"'Input 4 - External Financing'!G50","v":1},null,{"$f":"D$42","v":2019},{"$f":"E$42","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
[{"$f":"+\"Maturity \"& PV_Base!A638&\"\"","v":"Maturity Bonds (1 to 3 years)-FX"},{"$f":"'Input 4 - External Financing'!H50","v":2},{"$f":"$C$9","v":"Base"},100]
[{"$f":"+\"Interest \"& PV_Base!A638&\"\"","v":"Interest Bonds (1 to 3 years)-FX"},{"$f":"'Input 4 - External Financing'!F50","v":6.2727272727272743E-2},{"$f":"$C$10","v":"Debt stock"},{"$f":"D640-D642","v":100},{"$f":"D641-E642","v":100},{"$f":"E641-F642","v":0},{"$f":"F641-G642","v":0},{"$f":"G641-H642","v":0},{"$f":"H641-I642","v":0},{"$f":"I641-J642","v":0},{"$f":"J641-K642","v":0},{"$f":"K641-L642","v":0},{"$f":"L641-M642","v":0},{"$f":"M641-N642","v":0},{"$f":"N641-O642","v":0},{"$f":"O641-P642","v":0},{"$f":"P641-Q642","v":0},{"$f":"Q641-R642","v":0},{"$f":"R641-S642","v":0},{"$f":"S641-T642","v":0},{"$f":"T641-U642","v":0},{"$f":"U641-V642","v":0},{"$f":"V641-W642","v":0},{"$f":"W641-X642","v":0},{"$f":"X641-Y642","v":0},{"$f":"Y641-Z642","v":0},{"$f":"Z641-AA642","v":0},{"$f":"AA641-AB642","v":0},{"$f":"AB641-AC642","v":0},{"$f":"AC641-AD642","v":0},{"$f":"AD641-AE642","v":0},{"$f":"AE641-AF642","v":0},{"$f":"AF641-AG642","v":0},{"$f":"AG641-AH642","v":0},{"$f":"AH641-AI642","v":0},{"$f":"AI641-AJ642","v":0},{"$f":"AJ641-AK642","v":0},{"$f":"AK641-AL642","v":0},{"$f":"AL641-AM642","v":0},{"$f":"AM641-AN642","v":0},{"$f":"AN641-AO642","v":0},{"$f":"AO641-AP642","v":0},{"$f":"AP641-AQ642","v":0}]
[{"$f":"+\"Discount \"& PV_Base!A638&\"\"","v":"Discount Bonds (1 to 3 years)-FX"},{"$f":"'Input 4 - External Financing'!E50","v":0.05},{"$f":"$C$11","v":"Amortization"},{"$f":"IF(D638-D638-1<B639,0,IF(D638-D638-1<B640,D640/(B640-B639),0))","v":0},{"$f":"IF(E638-D638-1<B639,0,IF(E638-D638-1<B640,D640/(B640-B639),0))","v":0},{"$f":"IF(F638-D638-1<B639,0,IF(F638-D638-1<B640,D640/(B640-B639),0))","v":100},{"$f":"IF(G638-D638-1<B639,0,IF(G638-D638-1<B640,D640/(B640-B639),0))","v":0},{"$f":"IF(H638-D638-1<B639,0,IF(H638-D638-1<B640,D640/(B640-B639),0))","v":0},{"$f":"IF(I638-D638-1<B639,0,IF(I638-D638-1<B640,D640/(B640-B639),0))","v":0},{"$f":"IF(J638-D638-1<B639,0,IF(J638-D638-1<B640,D640/(B640-B639),0))","v":0},{"$f":"IF(K638-D638-1<B639,0,IF(K638-D638-1<B640,D640/(B640-B639),0))","v":0},{"$f":"IF(L638-D638-1<B639,0,IF(L638-D638-1<B640,D640/(B640-B639),0))","v":0},{"$f":"IF(M638-D638-1<B639,0,IF(M638-D638-1<B640,D640/(B640-B639),0))","v":0},{"$f":"IF(N638-D638-1<B639,0,IF(N638-D638-1<B640,D640/(B640-B639),0))","v":0},{"$f":"IF(O638-D638-1<B639,0,IF(O638-D638-1<B640,D640/(B640-B639),0))","v":0},{"$f":"IF(P638-D638-1<B639,0,IF(P638-D638-1<B640,D640/(B640-B639),0))","v":0},{"$f":"IF(Q638-D638-1<B639,0,IF(Q638-D638-1<B640,D640/(B640-B639),0))","v":0},{"$f":"IF(R638-D638-1<B639,0,IF(R638-D638-1<B640,D640/(B640-B639),0))","v":0},{"$f":"IF(S638-D638-1<B639,0,IF(S638-D638-1<B640,D640/(B640-B639),0))","v":0},{"$f":"IF(T638-D638-1<B639,0,IF(T638-D638-1<B640,D640/(B640-B639),0))","v":0},{"$f":"IF(U638-D638-1<B639,0,IF(U638-D638-1<B640,D640/(B640-B639),0))","v":0},{"$f":"IF(V638-D638-1<B639,0,IF(V638-D638-1<B640,D640/(B640-B639),0))","v":0},{"$f":"IF(W638-D638-1<B639,0,IF(W638-D638-1<B640,D640/(B640-B639),0))","v":0},{"$f":"IF(X638-D638-1<B639,0,IF(X638-D638-1<B640,D640/(B640-B639),0))","v":0},{"$f":"IF(Y638-D638-1<B639,0,IF(Y638-D638-1<B640,D640/(B640-B639),0))","v":0},{"$f":"IF(Z638-D638-1<B639,0,IF(Z638-D638-1<B640,D640/(B640-B639),0))","v":0},{"$f":"IF(AA638-D638-1<B639,0,IF(AA638-D638-1<B640,D640/(B640-B639),0))","v":0},{"$f":"IF(AB638-D638-1<B639,0,IF(AB638-D638-1<B640,D640/(B640-B639),0))","v":0},{"$f":"IF(AC638-D638-1<B639,0,IF(AC638-D638-1<B640,D640/(B640-B639),0))","v":0},{"$f":"IF(AD638-D638-1<B639,0,IF(AD638-D638-1<B640,D640/(B640-B639),0))","v":0},{"$f":"IF(AE638-D638-1<B639,0,IF(AE638-D638-1<B640,D640/(B640-B639),0))","v":0},{"$f":"IF(AF638-D638-1<B639,0,IF(AF638-D638-1<B640,D640/(B640-B639),0))","v":0},{"$f":"IF(AG638-D638-1<B639,0,IF(AG638-D638-1<B640,D640/(B640-B639),0))","v":0},{"$f":"IF(AH638-D638-1<B639,0,IF(AH638-D638-1<B640,D640/(B640-B639),0))","v":0},{"$f":"IF(AI638-D638-1<B639,0,IF(AI638-D638-1<B640,D640/(B640-B639),0))","v":0},{"$f":"IF(AJ638-D638-1<B639,0,IF(AJ638-D638-1<B640,D640/(B640-B639),0))","v":0},{"$f":"IF(AK638-D638-1<B639,0,IF(AK638-D638-1<B640,D640/(B640-B639),0))","v":0},{"$f":"IF(AL638-D638-1<B639,0,IF(AL638-D638-1<B640,D640/(B640-B639),0))","v":0},{"$f":"IF(AM638-D638-1<B639,0,IF(AM638-D638-1<B640,D640/(B640-B639),0))","v":0},{"$f":"IF(AN638-D638-1<B639,0,IF(AN638-D638-1<B640,D640/(B640-B639),0))","v":0},{"$f":"IF(AO638-D638-1<B639,0,IF(AO638-D638-1<B640,D640/(B640-B639),0))","v":0},{"$f":"IF(AP638-D638-1<B639,0,IF(AP638-D638-1<B640,D640/(B640-B639),0))","v":0},{"$f":"IF(AQ638-D638-1<B639,0,IF(AQ638-D638-1<B640,D640/(B640-B639),0))","v":0}]
[null,null,{"$f":"$C$12","v":"Interest"},null,{"$f":"$B641*D641","v":6.2727272727272743},{"$f":"$B641*E641","v":6.2727272727272743},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$13","v":"Total debt service"},{"$f":"D642+D643","v":0},6.2727272727272743,106.27272727272728,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$14","v":"PV of debt"},{"$f":"IF($B641>=$B642, D641, NPV($B642,E644:$BD644))","v":100},{"$f":"IF($B641>=$B642, E641, NPV($B642,F644:$BD644))","v":100},{"$f":"IF($B641>=$B642, F641, NPV($B642,G644:$BD644))","v":0},{"$f":"IF($B641>=$B642, G641, NPV($B642,H644:$BD644))","v":0},{"$f":"IF($B641>=$B642, H641, NPV($B642,I644:$BD644))","v":0},{"$f":"IF($B641>=$B642, I641, NPV($B642,J644:$BD644))","v":0},{"$f":"IF($B641>=$B642, J641, NPV($B642,K644:$BD644))","v":0},{"$f":"IF($B641>=$B642, K641, NPV($B642,L644:$BD644))","v":0},{"$f":"IF($B641>=$B642, L641, NPV($B642,M644:$BD644))","v":0},{"$f":"IF($B641>=$B642, M641, NPV($B642,N644:$BD644))","v":0},{"$f":"IF($B641>=$B642, N641, NPV($B642,O644:$BD644))","v":0},{"$f":"IF($B641>=$B642, O641, NPV($B642,P644:$BD644))","v":0},{"$f":"IF($B641>=$B642, P641, NPV($B642,Q644:$BD644))","v":0},{"$f":"IF($B641>=$B642, Q641, NPV($B642,R644:$BD644))","v":0},{"$f":"IF($B641>=$B642, R641, NPV($B642,S644:$BD644))","v":0},{"$f":"IF($B641>=$B642, S641, NPV($B642,T644:$BD644))","v":0},{"$f":"IF($B641>=$B642, T641, NPV($B642,U644:$BD644))","v":0},{"$f":"IF($B641>=$B642, U641, NPV($B642,V644:$BD644))","v":0},{"$f":"IF($B641>=$B642, V641, NPV($B642,W644:$BD644))","v":0},{"$f":"IF($B641>=$B642, W641, NPV($B642,X644:$BD644))","v":0},{"$f":"IF($B641>=$B642, X641, NPV($B642,Y644:$BD644))","v":0},{"$f":"IF($B641>=$B642, Y641, NPV($B642,Z644:$BD644))","v":0},{"$f":"IF($B641>=$B642, Z641, NPV($B642,AA644:$BD644))","v":0},{"$f":"IF($B641>=$B642, AA641, NPV($B642,AB644:$BD644))","v":0},{"$f":"IF($B641>=$B642, AB641, NPV($B642,AC644:$BD644))","v":0},{"$f":"IF($B641>=$B642, AC641, NPV($B642,AD644:$BD644))","v":0},{"$f":"IF($B641>=$B642, AD641, NPV($B642,AE644:$BD644))","v":0},{"$f":"IF($B641>=$B642, AE641, NPV($B642,AF644:$BD644))","v":0},{"$f":"IF($B641>=$B642, AF641, NPV($B642,AG644:$BD644))","v":0},{"$f":"IF($B641>=$B642, AG641, NPV($B642,AH644:$BD644))","v":0},{"$f":"IF($B641>=$B642, AH641, NPV($B642,AI644:$BD644))","v":0},{"$f":"IF($B641>=$B642, AI641, NPV($B642,AJ644:$BD644))","v":0},{"$f":"IF($B641>=$B642, AJ641, NPV($B642,AK644:$BD644))","v":0},{"$f":"IF($B641>=$B642, AK641, NPV($B642,AL644:$BD644))","v":0},{"$f":"IF($B641>=$B642, AL641, NPV($B642,AM644:$BD644))","v":0},{"$f":"IF($B641>=$B642, AM641, NPV($B642,AN644:$BD644))","v":0},{"$f":"IF($B641>=$B642, AN641, NPV($B642,AO644:$BD644))","v":0},{"$f":"IF($B641>=$B642, AO641, NPV($B642,AP644:$BD644))","v":0},{"$f":"IF($B641>=$B642, AP641, NPV($B642,AQ644:$BD644))","v":0},{"$f":"IF($B641>=$B642, AQ641, NPV($B642,AR644:$BD644))","v":0}]
[null,null,{"$f":"$C$15","v":"Grant element"},{"$f":"IF(D645=0,0,(1-D645/D641)*100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$16","v":"t-g>0"},{"$f":"IF(D638-$B639>0,D638-$B639,0)","v":0},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26]
[null,null,null,{"$f":"IF(D647=0,0,CHOOSE(D647,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654,AF654))","v":0},{"$f":"IF(E647=0,0,CHOOSE(E647,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654,AF654))","v":0},{"$f":"IF(F647=0,0,CHOOSE(F647,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654,AF654))","v":{"$error":"#DIV/0!"}},{"$f":"IF(G647=0,0,CHOOSE(G647,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654,AF654))","v":{"$error":"#DIV/0!"}},{"$f":"IF(H647=0,0,CHOOSE(H647,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654,AF654))","v":{"$error":"#DIV/0!"}},{"$f":"IF(I647=0,0,CHOOSE(I647,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654,AF654))","v":{"$error":"#DIV/0!"}},{"$f":"IF(J647=0,0,CHOOSE(J647,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654,AF654))","v":{"$error":"#DIV/0!"}},{"$f":"IF(K647=0,0,CHOOSE(K647,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654,AF654))","v":{"$error":"#DIV/0!"}},{"$f":"IF(L647=0,0,CHOOSE(L647,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654,AF654))","v":{"$error":"#DIV/0!"}},{"$f":"IF(M647=0,0,CHOOSE(M647,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654,AF654))","v":{"$error":"#DIV/0!"}},{"$f":"IF(N647=0,0,CHOOSE(N647,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654,AF654))","v":{"$error":"#DIV/0!"}},{"$f":"IF(O647=0,0,CHOOSE(O647,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654,AF654))","v":{"$error":"#DIV/0!"}},{"$f":"IF(P647=0,0,CHOOSE(P647,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654,AF654))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q647=0,0,CHOOSE(Q647,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654,AF654))","v":{"$error":"#DIV/0!"}},{"$f":"IF(R647=0,0,CHOOSE(R647,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654,AF654))","v":{"$error":"#DIV/0!"}},{"$f":"IF(S647=0,0,CHOOSE(S647,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654,AF654))","v":{"$error":"#DIV/0!"}},{"$f":"IF(T647=0,0,CHOOSE(T647,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654,AF654))","v":{"$error":"#DIV/0!"}},{"$f":"IF(U647=0,0,CHOOSE(U647,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654,AF654))","v":{"$error":"#DIV/0!"}},{"$f":"IF(V647=0,0,CHOOSE(V647,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654,AF654))","v":{"$error":"#DIV/0!"}},{"$f":"IF(W647=0,0,CHOOSE(W647,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654,AF654))","v":{"$error":"#DIV/0!"}},{"$f":"IF(X647=0,0,CHOOSE(X647,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654,AF654))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Y647=0,0,CHOOSE(Y647,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654,AF654))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z647=0,0,CHOOSE(Z647,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654,AF654))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA647=0,0,CHOOSE(AA647,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654,AF654))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AB647=0,0,CHOOSE(AB647,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654,AF654))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AC647=0,0,CHOOSE(AC647,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654,AF654))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AD647=0,0,CHOOSE(AD647,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654,AF654))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AE647=0,0,CHOOSE(AE647,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654,AF654))","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$18","v":"t-m condition"},{"$f":"IF(D638-$B640>0,D638-$B640,0)","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,{"$f":"IF(D649=0,0,CHOOSE(D649,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654))","v":0},{"$f":"IF(E649=0,0,CHOOSE(E649,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654))","v":0},{"$f":"IF(F649=0,0,CHOOSE(F649,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654))","v":0},{"$f":"IF(G649=0,0,CHOOSE(G649,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654))","v":{"$error":"#DIV/0!"}},{"$f":"IF(H649=0,0,CHOOSE(H649,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654))","v":{"$error":"#DIV/0!"}},{"$f":"IF(I649=0,0,CHOOSE(I649,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654))","v":{"$error":"#DIV/0!"}},{"$f":"IF(J649=0,0,CHOOSE(J649,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654))","v":{"$error":"#DIV/0!"}},{"$f":"IF(K649=0,0,CHOOSE(K649,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654))","v":{"$error":"#DIV/0!"}},{"$f":"IF(L649=0,0,CHOOSE(L649,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654))","v":{"$error":"#DIV/0!"}},{"$f":"IF(M649=0,0,CHOOSE(M649,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654))","v":{"$error":"#DIV/0!"}},{"$f":"IF(N649=0,0,CHOOSE(N649,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654))","v":{"$error":"#DIV/0!"}},{"$f":"IF(O649=0,0,CHOOSE(O649,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654))","v":{"$error":"#DIV/0!"}},{"$f":"IF(P649=0,0,CHOOSE(P649,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q649=0,0,CHOOSE(Q649,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654))","v":{"$error":"#DIV/0!"}},{"$f":"IF(R649=0,0,CHOOSE(R649,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654))","v":{"$error":"#DIV/0!"}},{"$f":"IF(S649=0,0,CHOOSE(S649,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654))","v":{"$error":"#DIV/0!"}},{"$f":"IF(T649=0,0,CHOOSE(T649,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654))","v":{"$error":"#DIV/0!"}},{"$f":"IF(U649=0,0,CHOOSE(U649,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654))","v":{"$error":"#DIV/0!"}},{"$f":"IF(V649=0,0,CHOOSE(V649,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654))","v":{"$error":"#DIV/0!"}},{"$f":"IF(W649=0,0,CHOOSE(W649,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654))","v":{"$error":"#DIV/0!"}},{"$f":"IF(X649=0,0,CHOOSE(X649,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Y649=0,0,CHOOSE(Y649,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z649=0,0,CHOOSE(Z649,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA649=0,0,CHOOSE(AA649,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AB649=0,0,CHOOSE(AB649,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AC649=0,0,CHOOSE(AC649,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AD649=0,0,CHOOSE(AD649,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AE649=0,0,CHOOSE(AE649,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654))","v":{"$error":"#DIV/0!"}}]
[]
[{"$f":"+\"Output \"& PV_Base!A638&\"\"","v":"Output Bonds (1 to 3 years)-FX"},null,null,{"$f":"D$7","v":2019},{"$f":"D652+1","v":2020},{"$f":"E652+1","v":2021},{"$f":"F652+1","v":2022},{"$f":"G652+1","v":2023},{"$f":"H652+1","v":2024},{"$f":"I652+1","v":2025},{"$f":"J652+1","v":2026},{"$f":"K652+1","v":2027},{"$f":"L652+1","v":2028},{"$f":"M652+1","v":2029},{"$f":"N652+1","v":2030},{"$f":"O652+1","v":2031},{"$f":"P652+1","v":2032},{"$f":"Q652+1","v":2033},{"$f":"R652+1","v":2034},{"$f":"S652+1","v":2035},{"$f":"T652+1","v":2036},{"$f":"U652+1","v":2037},{"$f":"V652+1","v":2038},{"$f":"W652+1","v":2039},{"$f":"X652+1","v":2040},{"$f":"Y652+1","v":2041},{"$f":"Z652+1","v":2042},{"$f":"AA652+1","v":2043},{"$f":"AB652+1","v":2044},{"$f":"AC652+1","v":2045},{"$f":"AD652+1","v":2046}]
[null,null,{"$f":"$C$22","v":"New forex borrowing (gross, USD)"},{"$f":"Ext_Debt_Data!F107","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!G107","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!H107","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!I107","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!J107","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!K107","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!L107","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!M107","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!N107","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!O107","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!P107","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!Q107","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!R107","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!S107","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!T107","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!U107","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!V107","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!W107","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!X107","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!Y107","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!Z107","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!AA107","v":0},{"$f":"Ext_Debt_Data!AB107","v":0},{"$f":"Ext_Debt_Data!AC107","v":0},{"$f":"Ext_Debt_Data!AD107","v":0},{"$f":"Ext_Debt_Data!AE107","v":0},{"$f":"Ext_Debt_Data!AF107","v":0},{"$f":"Ext_Debt_Data!AG107","v":0}]
[null,null,{"$f":"$C$23","v":"cumulative"},{"$f":"D653","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D653:E653)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D653:F653)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D653:G653)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D653:H653)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D653:I653)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D653:J653)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D653:K653)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D653:L653)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D653:M653)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D653:N653)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D653:O653)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D653:P653)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D653:Q653)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D653:R653)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D653:S653)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D653:T653)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D653:U653)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D653:V653)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D653:W653)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D653:X653)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D653:Y653)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D653:Z653)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D653:AA653)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D653:AB653)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D653:AC653)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D653:AD653)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D653:AE653)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$24","v":"Stock of new forex debt (in USD)"},{"$f":"D653-D659","v":{"$error":"#DIV/0!"}},{"$f":"D655+E653-E659","v":{"$error":"#DIV/0!"}},{"$f":"E655+F653-F659","v":{"$error":"#DIV/0!"}},{"$f":"F655+G653-G659","v":{"$error":"#DIV/0!"}},{"$f":"G655+H653-H659","v":{"$error":"#DIV/0!"}},{"$f":"H655+I653-I659","v":{"$error":"#DIV/0!"}},{"$f":"I655+J653-J659","v":{"$error":"#DIV/0!"}},{"$f":"J655+K653-K659","v":{"$error":"#DIV/0!"}},{"$f":"K655+L653-L659","v":{"$error":"#DIV/0!"}},{"$f":"L655+M653-M659","v":{"$error":"#DIV/0!"}},{"$f":"M655+N653-N659","v":{"$error":"#DIV/0!"}},{"$f":"N655+O653-O659","v":{"$error":"#DIV/0!"}},{"$f":"O655+P653-P659","v":{"$error":"#DIV/0!"}},{"$f":"P655+Q653-Q659","v":{"$error":"#DIV/0!"}},{"$f":"Q655+R653-R659","v":{"$error":"#DIV/0!"}},{"$f":"R655+S653-S659","v":{"$error":"#DIV/0!"}},{"$f":"S655+T653-T659","v":{"$error":"#DIV/0!"}},{"$f":"T655+U653-U659","v":{"$error":"#DIV/0!"}},{"$f":"U655+V653-V659","v":{"$error":"#DIV/0!"}},{"$f":"V655+W653-W659","v":{"$error":"#DIV/0!"}},{"$f":"W655+X653-X659","v":{"$error":"#DIV/0!"}},{"$f":"X655+Y653-Y659","v":{"$error":"#DIV/0!"}},{"$f":"Y655+Z653-Z659","v":{"$error":"#DIV/0!"}},{"$f":"Z655+AA653-AA659","v":{"$error":"#DIV/0!"}},{"$f":"AA655+AB653-AB659","v":{"$error":"#DIV/0!"}},{"$f":"AB655+AC653-AC659","v":{"$error":"#DIV/0!"}},{"$f":"AC655+AD653-AD659","v":{"$error":"#DIV/0!"}},{"$f":"AD655+AE653-AE659","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"+TEXT(C645,\"#\")&\"   \"&TEXT(A638,\"#\")","v":"PV of debt   Bonds (1 to 3 years)-FX"},{"$f":"IF($B641>=$B642,D653,D653*D645/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B641>=$B642,D656-E659+E653,D656*(1+$B642)-E657+E653*$D645/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B641>=$B642,E656-F659+F653,E656*(1+$B642)-F657+F653*$D645/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B641>=$B642,F656-G659+G653,F656*(1+$B642)-G657+G653*$D645/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B641>=$B642,G656-H659+H653,G656*(1+$B642)-H657+H653*$D645/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B641>=$B642,H656-I659+I653,H656*(1+$B642)-I657+I653*$D645/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B641>=$B642,I656-J659+J653,I656*(1+$B642)-J657+J653*$D645/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B641>=$B642,J656-K659+K653,J656*(1+$B642)-K657+K653*$D645/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B641>=$B642,K656-L659+L653,K656*(1+$B642)-L657+L653*$D645/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B641>=$B642,L656-M659+M653,L656*(1+$B642)-M657+M653*$D645/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B641>=$B642,M656-N659+N653,M656*(1+$B642)-N657+N653*$D645/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B641>=$B642,N656-O659+O653,N656*(1+$B642)-O657+O653*$D645/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B641>=$B642,O656-P659+P653,O656*(1+$B642)-P657+P653*$D645/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B641>=$B642,P656-Q659+Q653,P656*(1+$B642)-Q657+Q653*$D645/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B641>=$B642,Q656-R659+R653,Q656*(1+$B642)-R657+R653*$D645/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B641>=$B642,R656-S659+S653,R656*(1+$B642)-S657+S653*$D645/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B641>=$B642,S656-T659+T653,S656*(1+$B642)-T657+T653*$D645/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B641>=$B642,T656-U659+U653,T656*(1+$B642)-U657+U653*$D645/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B641>=$B642,U656-V659+V653,U656*(1+$B642)-V657+V653*$D645/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B641>=$B642,V656-W659+W653,V656*(1+$B642)-W657+W653*$D645/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B641>=$B642,W656-X659+X653,W656*(1+$B642)-X657+X653*$D645/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B641>=$B642,X656-Y659+Y653,X656*(1+$B642)-Y657+Y653*$D645/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B641>=$B642,Y656-Z659+Z653,Y656*(1+$B642)-Z657+Z653*$D645/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B641>=$B642,Z656-AA659+AA653,Z656*(1+$B642)-AA657+AA653*$D645/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B641>=$B642,AA656-AB659+AB653,AA656*(1+$B642)-AB657+AB653*$D645/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B641>=$B642,AB656-AC659+AC653,AB656*(1+$B642)-AC657+AC653*$D645/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B641>=$B642,AC656-AD659+AD653,AC656*(1+$B642)-AD657+AD653*$D645/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B641>=$B642,AD656-AE659+AE653,AD656*(1+$B642)-AE657+AE653*$D645/100)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$26","v":"Total debt service (in USD)"},{"$f":"D658+D659","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"$C$27","v":"Interest"},null,{"$f":"$B641*D655","v":{"$error":"#DIV/0!"}},{"$f":"$B641*E655","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"$C$28","v":"Amortization"},{"$f":"(D648-D650)/(B640-B639)","v":0},{"$f":"(E648-E650)/(B640-B639)","v":0},{"$f":"(F648-F650)/(B640-B639)","v":{"$error":"#DIV/0!"}},{"$f":"(G648-G650)/(B640-B639)","v":{"$error":"#DIV/0!"}},{"$f":"(H648-H650)/(B640-B639)","v":{"$error":"#DIV/0!"}},{"$f":"(I648-I650)/(B640-B639)","v":{"$error":"#DIV/0!"}},{"$f":"(J648-J650)/(B640-B639)","v":{"$error":"#DIV/0!"}},{"$f":"(K648-K650)/(B640-B639)","v":{"$error":"#DIV/0!"}},{"$f":"(L648-L650)/(B640-B639)","v":{"$error":"#DIV/0!"}},{"$f":"(M648-M650)/(B640-B639)","v":{"$error":"#DIV/0!"}},{"$f":"(N648-N650)/(B640-B639)","v":{"$error":"#DIV/0!"}},{"$f":"(O648-O650)/(B640-B639)","v":{"$error":"#DIV/0!"}},{"$f":"(P648-P650)/(B640-B639)","v":{"$error":"#DIV/0!"}},{"$f":"(Q648-Q650)/(B640-B639)","v":{"$error":"#DIV/0!"}},{"$f":"(R648-R650)/(B640-B639)","v":{"$error":"#DIV/0!"}},{"$f":"(S648-S650)/(B640-B639)","v":{"$error":"#DIV/0!"}},{"$f":"(T648-T650)/(B640-B639)","v":{"$error":"#DIV/0!"}},{"$f":"(U648-U650)/(B640-B639)","v":{"$error":"#DIV/0!"}},{"$f":"(V648-V650)/(B640-B639)","v":{"$error":"#DIV/0!"}},{"$f":"(W648-W650)/(B640-B639)","v":{"$error":"#DIV/0!"}},{"$f":"(X648-X650)/(B640-B639)","v":{"$error":"#DIV/0!"}},{"$f":"(Y648-Y650)/(B640-B639)","v":{"$error":"#DIV/0!"}},{"$f":"(Z648-Z650)/(B640-B639)","v":{"$error":"#DIV/0!"}},{"$f":"(AA648-AA650)/(B640-B639)","v":{"$error":"#DIV/0!"}},{"$f":"(AB648-AB650)/(B640-B639)","v":{"$error":"#DIV/0!"}},{"$f":"(AC648-AC650)/(B640-B639)","v":{"$error":"#DIV/0!"}},{"$f":"(AD648-AD650)/(B640-B639)","v":{"$error":"#DIV/0!"}},{"$f":"(AE648-AE650)/(B640-B639)","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[{"$f":"+'Input 4 - External Financing'!B51","v":"Bonds (4 to 7 years)-FX"},null,null,{"$f":"D$41","v":0},{"$f":"E$41","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& PV_Base!A664&\"\"","v":"Grace Bonds (4 to 7 years)-FX"},{"$f":"'Input 4 - External Financing'!G51","v":3},null,{"$f":"D$42","v":2019},{"$f":"E$42","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
[{"$f":"+\"Maturity \"& PV_Base!A664&\"\"","v":"Maturity Bonds (4 to 7 years)-FX"},{"$f":"'Input 4 - External Financing'!H51","v":5},{"$f":"$C$9","v":"Base"},100]
[{"$f":"+\"Interest \"& PV_Base!A664&\"\"","v":"Interest Bonds (4 to 7 years)-FX"},{"$f":"'Input 4 - External Financing'!F51","v":6.2727272727272743E-2},{"$f":"$C$10","v":"Debt stock"},{"$f":"D666-D668","v":100},{"$f":"D667-E668","v":100},{"$f":"E667-F668","v":100},{"$f":"F667-G668","v":100},{"$f":"G667-H668","v":50},{"$f":"H667-I668","v":0},{"$f":"I667-J668","v":0},{"$f":"J667-K668","v":0},{"$f":"K667-L668","v":0},{"$f":"L667-M668","v":0},{"$f":"M667-N668","v":0},{"$f":"N667-O668","v":0},{"$f":"O667-P668","v":0},{"$f":"P667-Q668","v":0},{"$f":"Q667-R668","v":0},{"$f":"R667-S668","v":0},{"$f":"S667-T668","v":0},{"$f":"T667-U668","v":0},{"$f":"U667-V668","v":0},{"$f":"V667-W668","v":0},{"$f":"W667-X668","v":0},{"$f":"X667-Y668","v":0},{"$f":"Y667-Z668","v":0},{"$f":"Z667-AA668","v":0},{"$f":"AA667-AB668","v":0},{"$f":"AB667-AC668","v":0},{"$f":"AC667-AD668","v":0},{"$f":"AD667-AE668","v":0},{"$f":"AE667-AF668","v":0},{"$f":"AF667-AG668","v":0},{"$f":"AG667-AH668","v":0},{"$f":"AH667-AI668","v":0},{"$f":"AI667-AJ668","v":0},{"$f":"AJ667-AK668","v":0},{"$f":"AK667-AL668","v":0},{"$f":"AL667-AM668","v":0},{"$f":"AM667-AN668","v":0},{"$f":"AN667-AO668","v":0},{"$f":"AO667-AP668","v":0},{"$f":"AP667-AQ668","v":0}]
[{"$f":"+\"Discount \"& PV_Base!A664&\"\"","v":"Discount Bonds (4 to 7 years)-FX"},{"$f":"'Input 4 - External Financing'!E51","v":0.05},{"$f":"$C$11","v":"Amortization"},{"$f":"IF(D664-D664-1<B665,0,IF(D664-D664-1<B666,D666/(B666-B665),0))","v":0},{"$f":"IF(E664-D664-1<B665,0,IF(E664-D664-1<B666,D666/(B666-B665),0))","v":0},{"$f":"IF(F664-D664-1<B665,0,IF(F664-D664-1<B666,D666/(B666-B665),0))","v":0},{"$f":"IF(G664-D664-1<B665,0,IF(G664-D664-1<B666,D666/(B666-B665),0))","v":0},{"$f":"IF(H664-D664-1<B665,0,IF(H664-D664-1<B666,D666/(B666-B665),0))","v":50},{"$f":"IF(I664-D664-1<B665,0,IF(I664-D664-1<B666,D666/(B666-B665),0))","v":50},{"$f":"IF(J664-D664-1<B665,0,IF(J664-D664-1<B666,D666/(B666-B665),0))","v":0},{"$f":"IF(K664-D664-1<B665,0,IF(K664-D664-1<B666,D666/(B666-B665),0))","v":0},{"$f":"IF(L664-D664-1<B665,0,IF(L664-D664-1<B666,D666/(B666-B665),0))","v":0},{"$f":"IF(M664-D664-1<B665,0,IF(M664-D664-1<B666,D666/(B666-B665),0))","v":0},{"$f":"IF(N664-D664-1<B665,0,IF(N664-D664-1<B666,D666/(B666-B665),0))","v":0},{"$f":"IF(O664-D664-1<B665,0,IF(O664-D664-1<B666,D666/(B666-B665),0))","v":0},{"$f":"IF(P664-D664-1<B665,0,IF(P664-D664-1<B666,D666/(B666-B665),0))","v":0},{"$f":"IF(Q664-D664-1<B665,0,IF(Q664-D664-1<B666,D666/(B666-B665),0))","v":0},{"$f":"IF(R664-D664-1<B665,0,IF(R664-D664-1<B666,D666/(B666-B665),0))","v":0},{"$f":"IF(S664-D664-1<B665,0,IF(S664-D664-1<B666,D666/(B666-B665),0))","v":0},{"$f":"IF(T664-D664-1<B665,0,IF(T664-D664-1<B666,D666/(B666-B665),0))","v":0},{"$f":"IF(U664-D664-1<B665,0,IF(U664-D664-1<B666,D666/(B666-B665),0))","v":0},{"$f":"IF(V664-D664-1<B665,0,IF(V664-D664-1<B666,D666/(B666-B665),0))","v":0},{"$f":"IF(W664-D664-1<B665,0,IF(W664-D664-1<B666,D666/(B666-B665),0))","v":0},{"$f":"IF(X664-D664-1<B665,0,IF(X664-D664-1<B666,D666/(B666-B665),0))","v":0},{"$f":"IF(Y664-D664-1<B665,0,IF(Y664-D664-1<B666,D666/(B666-B665),0))","v":0},{"$f":"IF(Z664-D664-1<B665,0,IF(Z664-D664-1<B666,D666/(B666-B665),0))","v":0},{"$f":"IF(AA664-D664-1<B665,0,IF(AA664-D664-1<B666,D666/(B666-B665),0))","v":0},{"$f":"IF(AB664-D664-1<B665,0,IF(AB664-D664-1<B666,D666/(B666-B665),0))","v":0},{"$f":"IF(AC664-D664-1<B665,0,IF(AC664-D664-1<B666,D666/(B666-B665),0))","v":0},{"$f":"IF(AD664-D664-1<B665,0,IF(AD664-D664-1<B666,D666/(B666-B665),0))","v":0},{"$f":"IF(AE664-D664-1<B665,0,IF(AE664-D664-1<B666,D666/(B666-B665),0))","v":0},{"$f":"IF(AF664-D664-1<B665,0,IF(AF664-D664-1<B666,D666/(B666-B665),0))","v":0},{"$f":"IF(AG664-D664-1<B665,0,IF(AG664-D664-1<B666,D666/(B666-B665),0))","v":0},{"$f":"IF(AH664-D664-1<B665,0,IF(AH664-D664-1<B666,D666/(B666-B665),0))","v":0},{"$f":"IF(AI664-D664-1<B665,0,IF(AI664-D664-1<B666,D666/(B666-B665),0))","v":0},{"$f":"IF(AJ664-D664-1<B665,0,IF(AJ664-D664-1<B666,D666/(B666-B665),0))","v":0},{"$f":"IF(AK664-D664-1<B665,0,IF(AK664-D664-1<B666,D666/(B666-B665),0))","v":0},{"$f":"IF(AL664-D664-1<B665,0,IF(AL664-D664-1<B666,D666/(B666-B665),0))","v":0},{"$f":"IF(AM664-D664-1<B665,0,IF(AM664-D664-1<B666,D666/(B666-B665),0))","v":0},{"$f":"IF(AN664-D664-1<B665,0,IF(AN664-D664-1<B666,D666/(B666-B665),0))","v":0},{"$f":"IF(AO664-D664-1<B665,0,IF(AO664-D664-1<B666,D666/(B666-B665),0))","v":0},{"$f":"IF(AP664-D664-1<B665,0,IF(AP664-D664-1<B666,D666/(B666-B665),0))","v":0},{"$f":"IF(AQ664-D664-1<B665,0,IF(AQ664-D664-1<B666,D666/(B666-B665),0))","v":0}]
[null,null,{"$f":"$C$12","v":"Interest"},null,{"$f":"$B667*D667","v":6.2727272727272743},{"$f":"$B667*E667","v":6.2727272727272743},6.2727272727272743,6.2727272727272743,3.1363636363636371,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$13","v":"Total debt service"},{"$f":"D668+D669","v":0},6.2727272727272743,6.2727272727272743,6.2727272727272743,56.272727272727273,53.13636363636364,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$14","v":"PV of debt"},{"$f":"IF($B667>=$B668, D667, NPV($B668,E670:$BD670))","v":100},{"$f":"IF($B667>=$B668, E667, NPV($B668,F670:$BD670))","v":100},{"$f":"IF($B667>=$B668, F667, NPV($B668,G670:$BD670))","v":100},{"$f":"IF($B667>=$B668, G667, NPV($B668,H670:$BD670))","v":100},{"$f":"IF($B667>=$B668, H667, NPV($B668,I670:$BD670))","v":50},{"$f":"IF($B667>=$B668, I667, NPV($B668,J670:$BD670))","v":0},{"$f":"IF($B667>=$B668, J667, NPV($B668,K670:$BD670))","v":0},{"$f":"IF($B667>=$B668, K667, NPV($B668,L670:$BD670))","v":0},{"$f":"IF($B667>=$B668, L667, NPV($B668,M670:$BD670))","v":0},{"$f":"IF($B667>=$B668, M667, NPV($B668,N670:$BD670))","v":0},{"$f":"IF($B667>=$B668, N667, NPV($B668,O670:$BD670))","v":0},{"$f":"IF($B667>=$B668, O667, NPV($B668,P670:$BD670))","v":0},{"$f":"IF($B667>=$B668, P667, NPV($B668,Q670:$BD670))","v":0},{"$f":"IF($B667>=$B668, Q667, NPV($B668,R670:$BD670))","v":0},{"$f":"IF($B667>=$B668, R667, NPV($B668,S670:$BD670))","v":0},{"$f":"IF($B667>=$B668, S667, NPV($B668,T670:$BD670))","v":0},{"$f":"IF($B667>=$B668, T667, NPV($B668,U670:$BD670))","v":0},{"$f":"IF($B667>=$B668, U667, NPV($B668,V670:$BD670))","v":0},{"$f":"IF($B667>=$B668, V667, NPV($B668,W670:$BD670))","v":0},{"$f":"IF($B667>=$B668, W667, NPV($B668,X670:$BD670))","v":0},{"$f":"IF($B667>=$B668, X667, NPV($B668,Y670:$BD670))","v":0},{"$f":"IF($B667>=$B668, Y667, NPV($B668,Z670:$BD670))","v":0},{"$f":"IF($B667>=$B668, Z667, NPV($B668,AA670:$BD670))","v":0},{"$f":"IF($B667>=$B668, AA667, NPV($B668,AB670:$BD670))","v":0},{"$f":"IF($B667>=$B668, AB667, NPV($B668,AC670:$BD670))","v":0},{"$f":"IF($B667>=$B668, AC667, NPV($B668,AD670:$BD670))","v":0},{"$f":"IF($B667>=$B668, AD667, NPV($B668,AE670:$BD670))","v":0},{"$f":"IF($B667>=$B668, AE667, NPV($B668,AF670:$BD670))","v":0},{"$f":"IF($B667>=$B668, AF667, NPV($B668,AG670:$BD670))","v":0},{"$f":"IF($B667>=$B668, AG667, NPV($B668,AH670:$BD670))","v":0},{"$f":"IF($B667>=$B668, AH667, NPV($B668,AI670:$BD670))","v":0},{"$f":"IF($B667>=$B668, AI667, NPV($B668,AJ670:$BD670))","v":0},{"$f":"IF($B667>=$B668, AJ667, NPV($B668,AK670:$BD670))","v":0},{"$f":"IF($B667>=$B668, AK667, NPV($B668,AL670:$BD670))","v":0},{"$f":"IF($B667>=$B668, AL667, NPV($B668,AM670:$BD670))","v":0},{"$f":"IF($B667>=$B668, AM667, NPV($B668,AN670:$BD670))","v":0},{"$f":"IF($B667>=$B668, AN667, NPV($B668,AO670:$BD670))","v":0},{"$f":"IF($B667>=$B668, AO667, NPV($B668,AP670:$BD670))","v":0},{"$f":"IF($B667>=$B668, AP667, NPV($B668,AQ670:$BD670))","v":0},{"$f":"IF($B667>=$B668, AQ667, NPV($B668,AR670:$BD670))","v":0}]
[null,null,{"$f":"$C$15","v":"Grant element"},{"$f":"IF(D671=0,0,(1-D671/D667)*100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$16","v":"t-g>0"},{"$f":"IF(D664-$B665>0,D664-$B665,0)","v":0},0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,null,{"$f":"IF(D673=0,0,CHOOSE(D673,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680,AF680))","v":0},{"$f":"IF(E673=0,0,CHOOSE(E673,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680,AF680))","v":0},{"$f":"IF(F673=0,0,CHOOSE(F673,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680,AF680))","v":0},{"$f":"IF(G673=0,0,CHOOSE(G673,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680,AF680))","v":0},{"$f":"IF(H673=0,0,CHOOSE(H673,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680,AF680))","v":{"$error":"#DIV/0!"}},{"$f":"IF(I673=0,0,CHOOSE(I673,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680,AF680))","v":{"$error":"#DIV/0!"}},{"$f":"IF(J673=0,0,CHOOSE(J673,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680,AF680))","v":{"$error":"#DIV/0!"}},{"$f":"IF(K673=0,0,CHOOSE(K673,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680,AF680))","v":{"$error":"#DIV/0!"}},{"$f":"IF(L673=0,0,CHOOSE(L673,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680,AF680))","v":{"$error":"#DIV/0!"}},{"$f":"IF(M673=0,0,CHOOSE(M673,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680,AF680))","v":{"$error":"#DIV/0!"}},{"$f":"IF(N673=0,0,CHOOSE(N673,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680,AF680))","v":{"$error":"#DIV/0!"}},{"$f":"IF(O673=0,0,CHOOSE(O673,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680,AF680))","v":{"$error":"#DIV/0!"}},{"$f":"IF(P673=0,0,CHOOSE(P673,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680,AF680))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q673=0,0,CHOOSE(Q673,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680,AF680))","v":{"$error":"#DIV/0!"}},{"$f":"IF(R673=0,0,CHOOSE(R673,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680,AF680))","v":{"$error":"#DIV/0!"}},{"$f":"IF(S673=0,0,CHOOSE(S673,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680,AF680))","v":{"$error":"#DIV/0!"}},{"$f":"IF(T673=0,0,CHOOSE(T673,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680,AF680))","v":{"$error":"#DIV/0!"}},{"$f":"IF(U673=0,0,CHOOSE(U673,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680,AF680))","v":{"$error":"#DIV/0!"}},{"$f":"IF(V673=0,0,CHOOSE(V673,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680,AF680))","v":{"$error":"#DIV/0!"}},{"$f":"IF(W673=0,0,CHOOSE(W673,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680,AF680))","v":{"$error":"#DIV/0!"}},{"$f":"IF(X673=0,0,CHOOSE(X673,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680,AF680))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Y673=0,0,CHOOSE(Y673,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680,AF680))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z673=0,0,CHOOSE(Z673,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680,AF680))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA673=0,0,CHOOSE(AA673,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680,AF680))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AB673=0,0,CHOOSE(AB673,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680,AF680))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AC673=0,0,CHOOSE(AC673,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680,AF680))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AD673=0,0,CHOOSE(AD673,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680,AF680))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AE673=0,0,CHOOSE(AE673,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680,AF680))","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$18","v":"t-m condition"},{"$f":"IF(D664-$B666>0,D664-$B666,0)","v":0},0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,null,null,{"$f":"IF(D675=0,0,CHOOSE(D675,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680))","v":0},{"$f":"IF(E675=0,0,CHOOSE(E675,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680))","v":0},{"$f":"IF(F675=0,0,CHOOSE(F675,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680))","v":0},{"$f":"IF(G675=0,0,CHOOSE(G675,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680))","v":0},{"$f":"IF(H675=0,0,CHOOSE(H675,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680))","v":0},{"$f":"IF(I675=0,0,CHOOSE(I675,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680))","v":0},{"$f":"IF(J675=0,0,CHOOSE(J675,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680))","v":{"$error":"#DIV/0!"}},{"$f":"IF(K675=0,0,CHOOSE(K675,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680))","v":{"$error":"#DIV/0!"}},{"$f":"IF(L675=0,0,CHOOSE(L675,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680))","v":{"$error":"#DIV/0!"}},{"$f":"IF(M675=0,0,CHOOSE(M675,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680))","v":{"$error":"#DIV/0!"}},{"$f":"IF(N675=0,0,CHOOSE(N675,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680))","v":{"$error":"#DIV/0!"}},{"$f":"IF(O675=0,0,CHOOSE(O675,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680))","v":{"$error":"#DIV/0!"}},{"$f":"IF(P675=0,0,CHOOSE(P675,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q675=0,0,CHOOSE(Q675,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680))","v":{"$error":"#DIV/0!"}},{"$f":"IF(R675=0,0,CHOOSE(R675,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680))","v":{"$error":"#DIV/0!"}},{"$f":"IF(S675=0,0,CHOOSE(S675,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680))","v":{"$error":"#DIV/0!"}},{"$f":"IF(T675=0,0,CHOOSE(T675,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680))","v":{"$error":"#DIV/0!"}},{"$f":"IF(U675=0,0,CHOOSE(U675,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680))","v":{"$error":"#DIV/0!"}},{"$f":"IF(V675=0,0,CHOOSE(V675,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680))","v":{"$error":"#DIV/0!"}},{"$f":"IF(W675=0,0,CHOOSE(W675,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680))","v":{"$error":"#DIV/0!"}},{"$f":"IF(X675=0,0,CHOOSE(X675,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Y675=0,0,CHOOSE(Y675,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z675=0,0,CHOOSE(Z675,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA675=0,0,CHOOSE(AA675,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AB675=0,0,CHOOSE(AB675,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AC675=0,0,CHOOSE(AC675,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AD675=0,0,CHOOSE(AD675,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AE675=0,0,CHOOSE(AE675,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680))","v":{"$error":"#DIV/0!"}}]
[]
[{"$f":"+\"Output \"& PV_Base!A664&\"\"","v":"Output Bonds (4 to 7 years)-FX"},null,null,{"$f":"D$7","v":2019},{"$f":"D678+1","v":2020},{"$f":"E678+1","v":2021},{"$f":"F678+1","v":2022},{"$f":"G678+1","v":2023},{"$f":"H678+1","v":2024},{"$f":"I678+1","v":2025},{"$f":"J678+1","v":2026},{"$f":"K678+1","v":2027},{"$f":"L678+1","v":2028},{"$f":"M678+1","v":2029},{"$f":"N678+1","v":2030},{"$f":"O678+1","v":2031},{"$f":"P678+1","v":2032},{"$f":"Q678+1","v":2033},{"$f":"R678+1","v":2034},{"$f":"S678+1","v":2035},{"$f":"T678+1","v":2036},{"$f":"U678+1","v":2037},{"$f":"V678+1","v":2038},{"$f":"W678+1","v":2039},{"$f":"X678+1","v":2040},{"$f":"Y678+1","v":2041},{"$f":"Z678+1","v":2042},{"$f":"AA678+1","v":2043},{"$f":"AB678+1","v":2044},{"$f":"AC678+1","v":2045},{"$f":"AD678+1","v":2046}]
[null,null,{"$f":"$C$22","v":"New forex borrowing (gross, USD)"},{"$f":"Ext_Debt_Data!F108","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!G108","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!H108","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!I108","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!J108","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!K108","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!L108","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!M108","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!N108","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!O108","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!P108","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!Q108","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!R108","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!S108","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!T108","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!U108","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!V108","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!W108","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!X108","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!Y108","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!Z108","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!AA108","v":0},{"$f":"Ext_Debt_Data!AB108","v":0},{"$f":"Ext_Debt_Data!AC108","v":0},{"$f":"Ext_Debt_Data!AD108","v":0},{"$f":"Ext_Debt_Data!AE108","v":0},{"$f":"Ext_Debt_Data!AF108","v":0},{"$f":"Ext_Debt_Data!AG108","v":0}]
[null,null,{"$f":"$C$23","v":"cumulative"},{"$f":"D679","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D679:E679)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D679:F679)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D679:G679)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D679:H679)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D679:I679)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D679:J679)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D679:K679)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D679:L679)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D679:M679)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D679:N679)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D679:O679)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D679:P679)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D679:Q679)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D679:R679)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D679:S679)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D679:T679)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D679:U679)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D679:V679)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D679:W679)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D679:X679)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D679:Y679)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D679:Z679)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D679:AA679)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D679:AB679)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D679:AC679)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D679:AD679)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D679:AE679)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$24","v":"Stock of new forex debt (in USD)"},{"$f":"D679-D685","v":{"$error":"#DIV/0!"}},{"$f":"D681+E679-E685","v":{"$error":"#DIV/0!"}},{"$f":"E681+F679-F685","v":{"$error":"#DIV/0!"}},{"$f":"F681+G679-G685","v":{"$error":"#DIV/0!"}},{"$f":"G681+H679-H685","v":{"$error":"#DIV/0!"}},{"$f":"H681+I679-I685","v":{"$error":"#DIV/0!"}},{"$f":"I681+J679-J685","v":{"$error":"#DIV/0!"}},{"$f":"J681+K679-K685","v":{"$error":"#DIV/0!"}},{"$f":"K681+L679-L685","v":{"$error":"#DIV/0!"}},{"$f":"L681+M679-M685","v":{"$error":"#DIV/0!"}},{"$f":"M681+N679-N685","v":{"$error":"#DIV/0!"}},{"$f":"N681+O679-O685","v":{"$error":"#DIV/0!"}},{"$f":"O681+P679-P685","v":{"$error":"#DIV/0!"}},{"$f":"P681+Q679-Q685","v":{"$error":"#DIV/0!"}},{"$f":"Q681+R679-R685","v":{"$error":"#DIV/0!"}},{"$f":"R681+S679-S685","v":{"$error":"#DIV/0!"}},{"$f":"S681+T679-T685","v":{"$error":"#DIV/0!"}},{"$f":"T681+U679-U685","v":{"$error":"#DIV/0!"}},{"$f":"U681+V679-V685","v":{"$error":"#DIV/0!"}},{"$f":"V681+W679-W685","v":{"$error":"#DIV/0!"}},{"$f":"W681+X679-X685","v":{"$error":"#DIV/0!"}},{"$f":"X681+Y679-Y685","v":{"$error":"#DIV/0!"}},{"$f":"Y681+Z679-Z685","v":{"$error":"#DIV/0!"}},{"$f":"Z681+AA679-AA685","v":{"$error":"#DIV/0!"}},{"$f":"AA681+AB679-AB685","v":{"$error":"#DIV/0!"}},{"$f":"AB681+AC679-AC685","v":{"$error":"#DIV/0!"}},{"$f":"AC681+AD679-AD685","v":{"$error":"#DIV/0!"}},{"$f":"AD681+AE679-AE685","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"+TEXT(C671,\"#\")&\"   \"&TEXT(A664,\"#\")","v":"PV of debt   Bonds (4 to 7 years)-FX"},{"$f":"IF($B667>=$B668,D679,D679*D671/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B667>=$B668,D682-E685+E679,D682*(1+$B668)-E683+E679*$D671/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B667>=$B668,E682-F685+F679,E682*(1+$B668)-F683+F679*$D671/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B667>=$B668,F682-G685+G679,F682*(1+$B668)-G683+G679*$D671/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B667>=$B668,G682-H685+H679,G682*(1+$B668)-H683+H679*$D671/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B667>=$B668,H682-I685+I679,H682*(1+$B668)-I683+I679*$D671/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B667>=$B668,I682-J685+J679,I682*(1+$B668)-J683+J679*$D671/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B667>=$B668,J682-K685+K679,J682*(1+$B668)-K683+K679*$D671/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B667>=$B668,K682-L685+L679,K682*(1+$B668)-L683+L679*$D671/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B667>=$B668,L682-M685+M679,L682*(1+$B668)-M683+M679*$D671/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B667>=$B668,M682-N685+N679,M682*(1+$B668)-N683+N679*$D671/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B667>=$B668,N682-O685+O679,N682*(1+$B668)-O683+O679*$D671/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B667>=$B668,O682-P685+P679,O682*(1+$B668)-P683+P679*$D671/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B667>=$B668,P682-Q685+Q679,P682*(1+$B668)-Q683+Q679*$D671/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B667>=$B668,Q682-R685+R679,Q682*(1+$B668)-R683+R679*$D671/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B667>=$B668,R682-S685+S679,R682*(1+$B668)-S683+S679*$D671/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B667>=$B668,S682-T685+T679,S682*(1+$B668)-T683+T679*$D671/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B667>=$B668,T682-U685+U679,T682*(1+$B668)-U683+U679*$D671/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B667>=$B668,U682-V685+V679,U682*(1+$B668)-V683+V679*$D671/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B667>=$B668,V682-W685+W679,V682*(1+$B668)-W683+W679*$D671/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B667>=$B668,W682-X685+X679,W682*(1+$B668)-X683+X679*$D671/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B667>=$B668,X682-Y685+Y679,X682*(1+$B668)-Y683+Y679*$D671/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B667>=$B668,Y682-Z685+Z679,Y682*(1+$B668)-Z683+Z679*$D671/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B667>=$B668,Z682-AA685+AA679,Z682*(1+$B668)-AA683+AA679*$D671/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B667>=$B668,AA682-AB685+AB679,AA682*(1+$B668)-AB683+AB679*$D671/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B667>=$B668,AB682-AC685+AC679,AB682*(1+$B668)-AC683+AC679*$D671/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B667>=$B668,AC682-AD685+AD679,AC682*(1+$B668)-AD683+AD679*$D671/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B667>=$B668,AD682-AE685+AE679,AD682*(1+$B668)-AE683+AE679*$D671/100)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$26","v":"Total debt service (in USD)"},{"$f":"D684+D685","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"$C$27","v":"Interest"},null,{"$f":"$B667*D681","v":{"$error":"#DIV/0!"}},{"$f":"$B667*E681","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"$C$28","v":"Amortization"},{"$f":"(D674-D676)/(B666-B665)","v":0},{"$f":"(E674-E676)/(B666-B665)","v":0},{"$f":"(F674-F676)/(B666-B665)","v":0},{"$f":"(G674-G676)/(B666-B665)","v":0},{"$f":"(H674-H676)/(B666-B665)","v":{"$error":"#DIV/0!"}},{"$f":"(I674-I676)/(B666-B665)","v":{"$error":"#DIV/0!"}},{"$f":"(J674-J676)/(B666-B665)","v":{"$error":"#DIV/0!"}},{"$f":"(K674-K676)/(B666-B665)","v":{"$error":"#DIV/0!"}},{"$f":"(L674-L676)/(B666-B665)","v":{"$error":"#DIV/0!"}},{"$f":"(M674-M676)/(B666-B665)","v":{"$error":"#DIV/0!"}},{"$f":"(N674-N676)/(B666-B665)","v":{"$error":"#DIV/0!"}},{"$f":"(O674-O676)/(B666-B665)","v":{"$error":"#DIV/0!"}},{"$f":"(P674-P676)/(B666-B665)","v":{"$error":"#DIV/0!"}},{"$f":"(Q674-Q676)/(B666-B665)","v":{"$error":"#DIV/0!"}},{"$f":"(R674-R676)/(B666-B665)","v":{"$error":"#DIV/0!"}},{"$f":"(S674-S676)/(B666-B665)","v":{"$error":"#DIV/0!"}},{"$f":"(T674-T676)/(B666-B665)","v":{"$error":"#DIV/0!"}},{"$f":"(U674-U676)/(B666-B665)","v":{"$error":"#DIV/0!"}},{"$f":"(V674-V676)/(B666-B665)","v":{"$error":"#DIV/0!"}},{"$f":"(W674-W676)/(B666-B665)","v":{"$error":"#DIV/0!"}},{"$f":"(X674-X676)/(B666-B665)","v":{"$error":"#DIV/0!"}},{"$f":"(Y674-Y676)/(B666-B665)","v":{"$error":"#DIV/0!"}},{"$f":"(Z674-Z676)/(B666-B665)","v":{"$error":"#DIV/0!"}},{"$f":"(AA674-AA676)/(B666-B665)","v":{"$error":"#DIV/0!"}},{"$f":"(AB674-AB676)/(B666-B665)","v":{"$error":"#DIV/0!"}},{"$f":"(AC674-AC676)/(B666-B665)","v":{"$error":"#DIV/0!"}},{"$f":"(AD674-AD676)/(B666-B665)","v":{"$error":"#DIV/0!"}},{"$f":"(AE674-AE676)/(B666-B665)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"I682*1.05","v":{"$error":"#DIV/0!"}}]
[]
[]
[{"$f":"+'Input 4 - External Financing'!B52","v":"Bonds (beyond 7 years)-FX"},null,null,{"$f":"D$41","v":0},{"$f":"E$41","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& PV_Base!A690&\"\"","v":"Grace Bonds (beyond 7 years)-FX"},{"$f":"'Input 4 - External Financing'!G52","v":6},null,{"$f":"D$42","v":2019},{"$f":"E$42","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
[{"$f":"+\"Maturity \"& PV_Base!A690&\"\"","v":"Maturity Bonds (beyond 7 years)-FX"},{"$f":"'Input 4 - External Financing'!H52","v":7},{"$f":"$C$9","v":"Base"},100]
[{"$f":"+\"Interest \"& PV_Base!A690&\"\"","v":"Interest Bonds (beyond 7 years)-FX"},{"$f":"'Input 4 - External Financing'!F52","v":6.2727272727272743E-2},{"$f":"$C$10","v":"Debt stock"},{"$f":"D692-D694","v":100},{"$f":"D693-E694","v":100},{"$f":"E693-F694","v":100},{"$f":"F693-G694","v":100},{"$f":"G693-H694","v":100},{"$f":"H693-I694","v":100},{"$f":"I693-J694","v":100},{"$f":"J693-K694","v":0},{"$f":"K693-L694","v":0},{"$f":"L693-M694","v":0},{"$f":"M693-N694","v":0},{"$f":"N693-O694","v":0},{"$f":"O693-P694","v":0},{"$f":"P693-Q694","v":0},{"$f":"Q693-R694","v":0},{"$f":"R693-S694","v":0},{"$f":"S693-T694","v":0},{"$f":"T693-U694","v":0},{"$f":"U693-V694","v":0},{"$f":"V693-W694","v":0},{"$f":"W693-X694","v":0},{"$f":"X693-Y694","v":0},{"$f":"Y693-Z694","v":0},{"$f":"Z693-AA694","v":0},{"$f":"AA693-AB694","v":0},{"$f":"AB693-AC694","v":0},{"$f":"AC693-AD694","v":0},{"$f":"AD693-AE694","v":0},{"$f":"AE693-AF694","v":0},{"$f":"AF693-AG694","v":0},{"$f":"AG693-AH694","v":0},{"$f":"AH693-AI694","v":0},{"$f":"AI693-AJ694","v":0},{"$f":"AJ693-AK694","v":0},{"$f":"AK693-AL694","v":0},{"$f":"AL693-AM694","v":0},{"$f":"AM693-AN694","v":0},{"$f":"AN693-AO694","v":0},{"$f":"AO693-AP694","v":0},{"$f":"AP693-AQ694","v":0}]
[{"$f":"+\"Discount \"& PV_Base!A690&\"\"","v":"Discount Bonds (beyond 7 years)-FX"},{"$f":"'Input 4 - External Financing'!E52","v":0.05},{"$f":"$C$11","v":"Amortization"},{"$f":"IF(D690-D690-1<B691,0,IF(D690-D690-1<B692,D692/(B692-B691),0))","v":0},{"$f":"IF(E690-D690-1<B691,0,IF(E690-D690-1<B692,D692/(B692-B691),0))","v":0},{"$f":"IF(F690-D690-1<B691,0,IF(F690-D690-1<B692,D692/(B692-B691),0))","v":0},{"$f":"IF(G690-D690-1<B691,0,IF(G690-D690-1<B692,D692/(B692-B691),0))","v":0},{"$f":"IF(H690-D690-1<B691,0,IF(H690-D690-1<B692,D692/(B692-B691),0))","v":0},{"$f":"IF(I690-D690-1<B691,0,IF(I690-D690-1<B692,D692/(B692-B691),0))","v":0},{"$f":"IF(J690-D690-1<B691,0,IF(J690-D690-1<B692,D692/(B692-B691),0))","v":0},{"$f":"IF(K690-D690-1<B691,0,IF(K690-D690-1<B692,D692/(B692-B691),0))","v":100},{"$f":"IF(L690-D690-1<B691,0,IF(L690-D690-1<B692,D692/(B692-B691),0))","v":0},{"$f":"IF(M690-D690-1<B691,0,IF(M690-D690-1<B692,D692/(B692-B691),0))","v":0},{"$f":"IF(N690-D690-1<B691,0,IF(N690-D690-1<B692,D692/(B692-B691),0))","v":0},{"$f":"IF(O690-D690-1<B691,0,IF(O690-D690-1<B692,D692/(B692-B691),0))","v":0},{"$f":"IF(P690-D690-1<B691,0,IF(P690-D690-1<B692,D692/(B692-B691),0))","v":0},{"$f":"IF(Q690-D690-1<B691,0,IF(Q690-D690-1<B692,D692/(B692-B691),0))","v":0},{"$f":"IF(R690-D690-1<B691,0,IF(R690-D690-1<B692,D692/(B692-B691),0))","v":0},{"$f":"IF(S690-D690-1<B691,0,IF(S690-D690-1<B692,D692/(B692-B691),0))","v":0},{"$f":"IF(T690-D690-1<B691,0,IF(T690-D690-1<B692,D692/(B692-B691),0))","v":0},{"$f":"IF(U690-D690-1<B691,0,IF(U690-D690-1<B692,D692/(B692-B691),0))","v":0},{"$f":"IF(V690-D690-1<B691,0,IF(V690-D690-1<B692,D692/(B692-B691),0))","v":0},{"$f":"IF(W690-D690-1<B691,0,IF(W690-D690-1<B692,D692/(B692-B691),0))","v":0},{"$f":"IF(X690-D690-1<B691,0,IF(X690-D690-1<B692,D692/(B692-B691),0))","v":0},{"$f":"IF(Y690-D690-1<B691,0,IF(Y690-D690-1<B692,D692/(B692-B691),0))","v":0},{"$f":"IF(Z690-D690-1<B691,0,IF(Z690-D690-1<B692,D692/(B692-B691),0))","v":0},{"$f":"IF(AA690-D690-1<B691,0,IF(AA690-D690-1<B692,D692/(B692-B691),0))","v":0},{"$f":"IF(AB690-D690-1<B691,0,IF(AB690-D690-1<B692,D692/(B692-B691),0))","v":0},{"$f":"IF(AC690-D690-1<B691,0,IF(AC690-D690-1<B692,D692/(B692-B691),0))","v":0},{"$f":"IF(AD690-D690-1<B691,0,IF(AD690-D690-1<B692,D692/(B692-B691),0))","v":0},{"$f":"IF(AE690-D690-1<B691,0,IF(AE690-D690-1<B692,D692/(B692-B691),0))","v":0},{"$f":"IF(AF690-D690-1<B691,0,IF(AF690-D690-1<B692,D692/(B692-B691),0))","v":0},{"$f":"IF(AG690-D690-1<B691,0,IF(AG690-D690-1<B692,D692/(B692-B691),0))","v":0},{"$f":"IF(AH690-D690-1<B691,0,IF(AH690-D690-1<B692,D692/(B692-B691),0))","v":0},{"$f":"IF(AI690-D690-1<B691,0,IF(AI690-D690-1<B692,D692/(B692-B691),0))","v":0},{"$f":"IF(AJ690-D690-1<B691,0,IF(AJ690-D690-1<B692,D692/(B692-B691),0))","v":0},{"$f":"IF(AK690-D690-1<B691,0,IF(AK690-D690-1<B692,D692/(B692-B691),0))","v":0},{"$f":"IF(AL690-D690-1<B691,0,IF(AL690-D690-1<B692,D692/(B692-B691),0))","v":0},{"$f":"IF(AM690-D690-1<B691,0,IF(AM690-D690-1<B692,D692/(B692-B691),0))","v":0},{"$f":"IF(AN690-D690-1<B691,0,IF(AN690-D690-1<B692,D692/(B692-B691),0))","v":0},{"$f":"IF(AO690-D690-1<B691,0,IF(AO690-D690-1<B692,D692/(B692-B691),0))","v":0},{"$f":"IF(AP690-D690-1<B691,0,IF(AP690-D690-1<B692,D692/(B692-B691),0))","v":0},{"$f":"IF(AQ690-D690-1<B691,0,IF(AQ690-D690-1<B692,D692/(B692-B691),0))","v":0}]
[null,null,{"$f":"$C$12","v":"Interest"},null,{"$f":"$B693*D693","v":6.2727272727272743},{"$f":"$B693*E693","v":6.2727272727272743},6.2727272727272743,6.2727272727272743,6.2727272727272743,6.2727272727272743,6.2727272727272743,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$13","v":"Total debt service"},{"$f":"D694+D695","v":0},6.2727272727272743,6.2727272727272743,6.2727272727272743,6.2727272727272743,6.2727272727272743,6.2727272727272743,106.27272727272728,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$14","v":"PV of debt"},{"$f":"IF($B693>=$B694, D693, NPV($B694,E696:$BD696))","v":100},{"$f":"IF($B693>=$B694, E693, NPV($B694,F696:$BD696))","v":100},{"$f":"IF($B693>=$B694, F693, NPV($B694,G696:$BD696))","v":100},{"$f":"IF($B693>=$B694, G693, NPV($B694,H696:$BD696))","v":100},{"$f":"IF($B693>=$B694, H693, NPV($B694,I696:$BD696))","v":100},{"$f":"IF($B693>=$B694, I693, NPV($B694,J696:$BD696))","v":100},{"$f":"IF($B693>=$B694, J693, NPV($B694,K696:$BD696))","v":100},{"$f":"IF($B693>=$B694, K693, NPV($B694,L696:$BD696))","v":0},{"$f":"IF($B693>=$B694, L693, NPV($B694,M696:$BD696))","v":0},{"$f":"IF($B693>=$B694, M693, NPV($B694,N696:$BD696))","v":0},{"$f":"IF($B693>=$B694, N693, NPV($B694,O696:$BD696))","v":0},{"$f":"IF($B693>=$B694, O693, NPV($B694,P696:$BD696))","v":0},{"$f":"IF($B693>=$B694, P693, NPV($B694,Q696:$BD696))","v":0},{"$f":"IF($B693>=$B694, Q693, NPV($B694,R696:$BD696))","v":0},{"$f":"IF($B693>=$B694, R693, NPV($B694,S696:$BD696))","v":0},{"$f":"IF($B693>=$B694, S693, NPV($B694,T696:$BD696))","v":0},{"$f":"IF($B693>=$B694, T693, NPV($B694,U696:$BD696))","v":0},{"$f":"IF($B693>=$B694, U693, NPV($B694,V696:$BD696))","v":0},{"$f":"IF($B693>=$B694, V693, NPV($B694,W696:$BD696))","v":0},{"$f":"IF($B693>=$B694, W693, NPV($B694,X696:$BD696))","v":0},{"$f":"IF($B693>=$B694, X693, NPV($B694,Y696:$BD696))","v":0},{"$f":"IF($B693>=$B694, Y693, NPV($B694,Z696:$BD696))","v":0},{"$f":"IF($B693>=$B694, Z693, NPV($B694,AA696:$BD696))","v":0},{"$f":"IF($B693>=$B694, AA693, NPV($B694,AB696:$BD696))","v":0},{"$f":"IF($B693>=$B694, AB693, NPV($B694,AC696:$BD696))","v":0},{"$f":"IF($B693>=$B694, AC693, NPV($B694,AD696:$BD696))","v":0},{"$f":"IF($B693>=$B694, AD693, NPV($B694,AE696:$BD696))","v":0},{"$f":"IF($B693>=$B694, AE693, NPV($B694,AF696:$BD696))","v":0},{"$f":"IF($B693>=$B694, AF693, NPV($B694,AG696:$BD696))","v":0},{"$f":"IF($B693>=$B694, AG693, NPV($B694,AH696:$BD696))","v":0},{"$f":"IF($B693>=$B694, AH693, NPV($B694,AI696:$BD696))","v":0},{"$f":"IF($B693>=$B694, AI693, NPV($B694,AJ696:$BD696))","v":0},{"$f":"IF($B693>=$B694, AJ693, NPV($B694,AK696:$BD696))","v":0},{"$f":"IF($B693>=$B694, AK693, NPV($B694,AL696:$BD696))","v":0},{"$f":"IF($B693>=$B694, AL693, NPV($B694,AM696:$BD696))","v":0},{"$f":"IF($B693>=$B694, AM693, NPV($B694,AN696:$BD696))","v":0},{"$f":"IF($B693>=$B694, AN693, NPV($B694,AO696:$BD696))","v":0},{"$f":"IF($B693>=$B694, AO693, NPV($B694,AP696:$BD696))","v":0},{"$f":"IF($B693>=$B694, AP693, NPV($B694,AQ696:$BD696))","v":0},{"$f":"IF($B693>=$B694, AQ693, NPV($B694,AR696:$BD696))","v":0}]
[null,null,{"$f":"$C$15","v":"Grant element"},{"$f":"IF(D697=0,0,(1-D697/D693)*100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$16","v":"t-g>0"},{"$f":"IF(D690-$B691>0,D690-$B691,0)","v":0},0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[null,null,null,{"$f":"IF(D699=0,0,CHOOSE(D699,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706,AF706))","v":0},{"$f":"IF(E699=0,0,CHOOSE(E699,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706,AF706))","v":0},{"$f":"IF(F699=0,0,CHOOSE(F699,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706,AF706))","v":0},{"$f":"IF(G699=0,0,CHOOSE(G699,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706,AF706))","v":0},{"$f":"IF(H699=0,0,CHOOSE(H699,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706,AF706))","v":0},{"$f":"IF(I699=0,0,CHOOSE(I699,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706,AF706))","v":0},{"$f":"IF(J699=0,0,CHOOSE(J699,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706,AF706))","v":0},{"$f":"IF(K699=0,0,CHOOSE(K699,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706,AF706))","v":{"$error":"#DIV/0!"}},{"$f":"IF(L699=0,0,CHOOSE(L699,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706,AF706))","v":{"$error":"#DIV/0!"}},{"$f":"IF(M699=0,0,CHOOSE(M699,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706,AF706))","v":{"$error":"#DIV/0!"}},{"$f":"IF(N699=0,0,CHOOSE(N699,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706,AF706))","v":{"$error":"#DIV/0!"}},{"$f":"IF(O699=0,0,CHOOSE(O699,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706,AF706))","v":{"$error":"#DIV/0!"}},{"$f":"IF(P699=0,0,CHOOSE(P699,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706,AF706))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q699=0,0,CHOOSE(Q699,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706,AF706))","v":{"$error":"#DIV/0!"}},{"$f":"IF(R699=0,0,CHOOSE(R699,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706,AF706))","v":{"$error":"#DIV/0!"}},{"$f":"IF(S699=0,0,CHOOSE(S699,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706,AF706))","v":{"$error":"#DIV/0!"}},{"$f":"IF(T699=0,0,CHOOSE(T699,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706,AF706))","v":{"$error":"#DIV/0!"}},{"$f":"IF(U699=0,0,CHOOSE(U699,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706,AF706))","v":{"$error":"#DIV/0!"}},{"$f":"IF(V699=0,0,CHOOSE(V699,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706,AF706))","v":{"$error":"#DIV/0!"}},{"$f":"IF(W699=0,0,CHOOSE(W699,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706,AF706))","v":{"$error":"#DIV/0!"}},{"$f":"IF(X699=0,0,CHOOSE(X699,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706,AF706))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Y699=0,0,CHOOSE(Y699,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706,AF706))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z699=0,0,CHOOSE(Z699,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706,AF706))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA699=0,0,CHOOSE(AA699,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706,AF706))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AB699=0,0,CHOOSE(AB699,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706,AF706))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AC699=0,0,CHOOSE(AC699,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706,AF706))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AD699=0,0,CHOOSE(AD699,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706,AF706))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AE699=0,0,CHOOSE(AE699,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706,AF706))","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$18","v":"t-m condition"},{"$f":"IF(D690-$B692>0,D690-$B692,0)","v":0},0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,{"$f":"IF(D701=0,0,CHOOSE(D701,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706))","v":0},{"$f":"IF(E701=0,0,CHOOSE(E701,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706))","v":0},{"$f":"IF(F701=0,0,CHOOSE(F701,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706))","v":0},{"$f":"IF(G701=0,0,CHOOSE(G701,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706))","v":0},{"$f":"IF(H701=0,0,CHOOSE(H701,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706))","v":0},{"$f":"IF(I701=0,0,CHOOSE(I701,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706))","v":0},{"$f":"IF(J701=0,0,CHOOSE(J701,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706))","v":0},{"$f":"IF(K701=0,0,CHOOSE(K701,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706))","v":0},{"$f":"IF(L701=0,0,CHOOSE(L701,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706))","v":{"$error":"#DIV/0!"}},{"$f":"IF(M701=0,0,CHOOSE(M701,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706))","v":{"$error":"#DIV/0!"}},{"$f":"IF(N701=0,0,CHOOSE(N701,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706))","v":{"$error":"#DIV/0!"}},{"$f":"IF(O701=0,0,CHOOSE(O701,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706))","v":{"$error":"#DIV/0!"}},{"$f":"IF(P701=0,0,CHOOSE(P701,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q701=0,0,CHOOSE(Q701,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706))","v":{"$error":"#DIV/0!"}},{"$f":"IF(R701=0,0,CHOOSE(R701,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706))","v":{"$error":"#DIV/0!"}},{"$f":"IF(S701=0,0,CHOOSE(S701,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706))","v":{"$error":"#DIV/0!"}},{"$f":"IF(T701=0,0,CHOOSE(T701,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706))","v":{"$error":"#DIV/0!"}},{"$f":"IF(U701=0,0,CHOOSE(U701,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706))","v":{"$error":"#DIV/0!"}},{"$f":"IF(V701=0,0,CHOOSE(V701,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706))","v":{"$error":"#DIV/0!"}},{"$f":"IF(W701=0,0,CHOOSE(W701,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706))","v":{"$error":"#DIV/0!"}},{"$f":"IF(X701=0,0,CHOOSE(X701,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Y701=0,0,CHOOSE(Y701,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z701=0,0,CHOOSE(Z701,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA701=0,0,CHOOSE(AA701,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AB701=0,0,CHOOSE(AB701,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AC701=0,0,CHOOSE(AC701,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AD701=0,0,CHOOSE(AD701,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AE701=0,0,CHOOSE(AE701,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706))","v":{"$error":"#DIV/0!"}}]
[]
[{"$f":"+\"Output \"& PV_Base!A690&\"\"","v":"Output Bonds (beyond 7 years)-FX"},null,null,{"$f":"D$7","v":2019},{"$f":"D704+1","v":2020},{"$f":"E704+1","v":2021},{"$f":"F704+1","v":2022},{"$f":"G704+1","v":2023},{"$f":"H704+1","v":2024},{"$f":"I704+1","v":2025},{"$f":"J704+1","v":2026},{"$f":"K704+1","v":2027},{"$f":"L704+1","v":2028},{"$f":"M704+1","v":2029},{"$f":"N704+1","v":2030},{"$f":"O704+1","v":2031},{"$f":"P704+1","v":2032},{"$f":"Q704+1","v":2033},{"$f":"R704+1","v":2034},{"$f":"S704+1","v":2035},{"$f":"T704+1","v":2036},{"$f":"U704+1","v":2037},{"$f":"V704+1","v":2038},{"$f":"W704+1","v":2039},{"$f":"X704+1","v":2040},{"$f":"Y704+1","v":2041},{"$f":"Z704+1","v":2042},{"$f":"AA704+1","v":2043},{"$f":"AB704+1","v":2044},{"$f":"AC704+1","v":2045},{"$f":"AD704+1","v":2046}]
[null,null,{"$f":"$C$22","v":"New forex borrowing (gross, USD)"},{"$f":"Ext_Debt_Data!F109","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!G109","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!H109","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!I109","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!J109","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!K109","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!L109","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!M109","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!N109","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!O109","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!P109","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!Q109","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!R109","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!S109","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!T109","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!U109","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!V109","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!W109","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!X109","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!Y109","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!Z109","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!AA109","v":0},{"$f":"Ext_Debt_Data!AB109","v":0},{"$f":"Ext_Debt_Data!AC109","v":0},{"$f":"Ext_Debt_Data!AD109","v":0},{"$f":"Ext_Debt_Data!AE109","v":0},{"$f":"Ext_Debt_Data!AF109","v":0},{"$f":"Ext_Debt_Data!AG109","v":0}]
[null,null,{"$f":"$C$23","v":"cumulative"},{"$f":"D705","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D705:E705)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D705:F705)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D705:G705)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D705:H705)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D705:I705)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D705:J705)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D705:K705)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D705:L705)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D705:M705)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D705:N705)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D705:O705)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D705:P705)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D705:Q705)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D705:R705)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D705:S705)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D705:T705)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D705:U705)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D705:V705)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D705:W705)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D705:X705)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D705:Y705)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D705:Z705)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D705:AA705)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D705:AB705)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D705:AC705)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D705:AD705)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D705:AE705)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$24","v":"Stock of new forex debt (in USD)"},{"$f":"D705-D711","v":{"$error":"#DIV/0!"}},{"$f":"D707+E705-E711","v":{"$error":"#DIV/0!"}},{"$f":"E707+F705-F711","v":{"$error":"#DIV/0!"}},{"$f":"F707+G705-G711","v":{"$error":"#DIV/0!"}},{"$f":"G707+H705-H711","v":{"$error":"#DIV/0!"}},{"$f":"H707+I705-I711","v":{"$error":"#DIV/0!"}},{"$f":"I707+J705-J711","v":{"$error":"#DIV/0!"}},{"$f":"J707+K705-K711","v":{"$error":"#DIV/0!"}},{"$f":"K707+L705-L711","v":{"$error":"#DIV/0!"}},{"$f":"L707+M705-M711","v":{"$error":"#DIV/0!"}},{"$f":"M707+N705-N711","v":{"$error":"#DIV/0!"}},{"$f":"N707+O705-O711","v":{"$error":"#DIV/0!"}},{"$f":"O707+P705-P711","v":{"$error":"#DIV/0!"}},{"$f":"P707+Q705-Q711","v":{"$error":"#DIV/0!"}},{"$f":"Q707+R705-R711","v":{"$error":"#DIV/0!"}},{"$f":"R707+S705-S711","v":{"$error":"#DIV/0!"}},{"$f":"S707+T705-T711","v":{"$error":"#DIV/0!"}},{"$f":"T707+U705-U711","v":{"$error":"#DIV/0!"}},{"$f":"U707+V705-V711","v":{"$error":"#DIV/0!"}},{"$f":"V707+W705-W711","v":{"$error":"#DIV/0!"}},{"$f":"W707+X705-X711","v":{"$error":"#DIV/0!"}},{"$f":"X707+Y705-Y711","v":{"$error":"#DIV/0!"}},{"$f":"Y707+Z705-Z711","v":{"$error":"#DIV/0!"}},{"$f":"Z707+AA705-AA711","v":{"$error":"#DIV/0!"}},{"$f":"AA707+AB705-AB711","v":{"$error":"#DIV/0!"}},{"$f":"AB707+AC705-AC711","v":{"$error":"#DIV/0!"}},{"$f":"AC707+AD705-AD711","v":{"$error":"#DIV/0!"}},{"$f":"AD707+AE705-AE711","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"+TEXT(C697,\"#\")&\"   \"&TEXT(A690,\"#\")","v":"PV of debt   Bonds (beyond 7 years)-FX"},{"$f":"IF($B693>=$B694,D705,D705*D697/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B693>=$B694,D708-E711+E705,D708*(1+$B694)-E709+E705*$D697/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B693>=$B694,E708-F711+F705,E708*(1+$B694)-F709+F705*$D697/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B693>=$B694,F708-G711+G705,F708*(1+$B694)-G709+G705*$D697/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B693>=$B694,G708-H711+H705,G708*(1+$B694)-H709+H705*$D697/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B693>=$B694,H708-I711+I705,H708*(1+$B694)-I709+I705*$D697/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B693>=$B694,I708-J711+J705,I708*(1+$B694)-J709+J705*$D697/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B693>=$B694,J708-K711+K705,J708*(1+$B694)-K709+K705*$D697/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B693>=$B694,K708-L711+L705,K708*(1+$B694)-L709+L705*$D697/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B693>=$B694,L708-M711+M705,L708*(1+$B694)-M709+M705*$D697/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B693>=$B694,M708-N711+N705,M708*(1+$B694)-N709+N705*$D697/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B693>=$B694,N708-O711+O705,N708*(1+$B694)-O709+O705*$D697/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B693>=$B694,O708-P711+P705,O708*(1+$B694)-P709+P705*$D697/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B693>=$B694,P708-Q711+Q705,P708*(1+$B694)-Q709+Q705*$D697/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B693>=$B694,Q708-R711+R705,Q708*(1+$B694)-R709+R705*$D697/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B693>=$B694,R708-S711+S705,R708*(1+$B694)-S709+S705*$D697/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B693>=$B694,S708-T711+T705,S708*(1+$B694)-T709+T705*$D697/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B693>=$B694,T708-U711+U705,T708*(1+$B694)-U709+U705*$D697/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B693>=$B694,U708-V711+V705,U708*(1+$B694)-V709+V705*$D697/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B693>=$B694,V708-W711+W705,V708*(1+$B694)-W709+W705*$D697/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B693>=$B694,W708-X711+X705,W708*(1+$B694)-X709+X705*$D697/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B693>=$B694,X708-Y711+Y705,X708*(1+$B694)-Y709+Y705*$D697/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B693>=$B694,Y708-Z711+Z705,Y708*(1+$B694)-Z709+Z705*$D697/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B693>=$B694,Z708-AA711+AA705,Z708*(1+$B694)-AA709+AA705*$D697/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B693>=$B694,AA708-AB711+AB705,AA708*(1+$B694)-AB709+AB705*$D697/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B693>=$B694,AB708-AC711+AC705,AB708*(1+$B694)-AC709+AC705*$D697/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B693>=$B694,AC708-AD711+AD705,AC708*(1+$B694)-AD709+AD705*$D697/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B693>=$B694,AD708-AE711+AE705,AD708*(1+$B694)-AE709+AE705*$D697/100)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$26","v":"Total debt service (in USD)"},{"$f":"D710+D711","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"$C$27","v":"Interest"},null,{"$f":"$B693*D707","v":{"$error":"#DIV/0!"}},{"$f":"$B693*E707","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"$C$28","v":"Amortization"},{"$f":"(D700-D702)/(B692-B691)","v":0},{"$f":"(E700-E702)/(B692-B691)","v":0},{"$f":"(F700-F702)/(B692-B691)","v":0},{"$f":"(G700-G702)/(B692-B691)","v":0},{"$f":"(H700-H702)/(B692-B691)","v":0},{"$f":"(I700-I702)/(B692-B691)","v":0},{"$f":"(J700-J702)/(B692-B691)","v":0},{"$f":"(K700-K702)/(B692-B691)","v":{"$error":"#DIV/0!"}},{"$f":"(L700-L702)/(B692-B691)","v":{"$error":"#DIV/0!"}},{"$f":"(M700-M702)/(B692-B691)","v":{"$error":"#DIV/0!"}},{"$f":"(N700-N702)/(B692-B691)","v":{"$error":"#DIV/0!"}},{"$f":"(O700-O702)/(B692-B691)","v":{"$error":"#DIV/0!"}},{"$f":"(P700-P702)/(B692-B691)","v":{"$error":"#DIV/0!"}},{"$f":"(Q700-Q702)/(B692-B691)","v":{"$error":"#DIV/0!"}},{"$f":"(R700-R702)/(B692-B691)","v":{"$error":"#DIV/0!"}},{"$f":"(S700-S702)/(B692-B691)","v":{"$error":"#DIV/0!"}},{"$f":"(T700-T702)/(B692-B691)","v":{"$error":"#DIV/0!"}},{"$f":"(U700-U702)/(B692-B691)","v":{"$error":"#DIV/0!"}},{"$f":"(V700-V702)/(B692-B691)","v":{"$error":"#DIV/0!"}},{"$f":"(W700-W702)/(B692-B691)","v":{"$error":"#DIV/0!"}},{"$f":"(X700-X702)/(B692-B691)","v":{"$error":"#DIV/0!"}},{"$f":"(Y700-Y702)/(B692-B691)","v":{"$error":"#DIV/0!"}},{"$f":"(Z700-Z702)/(B692-B691)","v":{"$error":"#DIV/0!"}},{"$f":"(AA700-AA702)/(B692-B691)","v":{"$error":"#DIV/0!"}},{"$f":"(AB700-AB702)/(B692-B691)","v":{"$error":"#DIV/0!"}},{"$f":"(AC700-AC702)/(B692-B691)","v":{"$error":"#DIV/0!"}},{"$f":"(AD700-AD702)/(B692-B691)","v":{"$error":"#DIV/0!"}},{"$f":"(AE700-AE702)/(B692-B691)","v":{"$error":"#DIV/0!"}}]
[]
[]
[{"$f":"+\"Locally-issued debt held by residents - \"&'Input 5 - Local-debt Financing'!A19","v":"Locally-issued debt held by residents - Denominated in foreign currency (FX) - External debt"}]
[]
[{"$f":"+'Input 4 - External Financing'!B55","v":"Bonds (1 to 3 years)-FX"},null,null,{"$f":"D$41","v":0},{"$f":"E$41","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& PV_Base!A716&\"\"","v":"Grace Bonds (1 to 3 years)-FX"},{"$f":"'Input 4 - External Financing'!G55","v":1},null,{"$f":"D$42","v":2019},{"$f":"E$42","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
[{"$f":"+\"Maturity \"& PV_Base!A716&\"\"","v":"Maturity Bonds (1 to 3 years)-FX"},{"$f":"'Input 4 - External Financing'!H55","v":2},{"$f":"$C$9","v":"Base"},100]
[{"$f":"+\"Interest \"& PV_Base!A716&\"\"","v":"Interest Bonds (1 to 3 years)-FX"},{"$f":"'Input 4 - External Financing'!F55","v":6.2727272727272743E-2},{"$f":"$C$10","v":"Debt stock"},{"$f":"D718-D720","v":100},{"$f":"D719-E720","v":100},{"$f":"E719-F720","v":0},{"$f":"F719-G720","v":0},{"$f":"G719-H720","v":0},{"$f":"H719-I720","v":0},{"$f":"I719-J720","v":0},{"$f":"J719-K720","v":0},{"$f":"K719-L720","v":0},{"$f":"L719-M720","v":0},{"$f":"M719-N720","v":0},{"$f":"N719-O720","v":0},{"$f":"O719-P720","v":0},{"$f":"P719-Q720","v":0},{"$f":"Q719-R720","v":0},{"$f":"R719-S720","v":0},{"$f":"S719-T720","v":0},{"$f":"T719-U720","v":0},{"$f":"U719-V720","v":0},{"$f":"V719-W720","v":0},{"$f":"W719-X720","v":0},{"$f":"X719-Y720","v":0},{"$f":"Y719-Z720","v":0},{"$f":"Z719-AA720","v":0},{"$f":"AA719-AB720","v":0},{"$f":"AB719-AC720","v":0},{"$f":"AC719-AD720","v":0},{"$f":"AD719-AE720","v":0},{"$f":"AE719-AF720","v":0},{"$f":"AF719-AG720","v":0},{"$f":"AG719-AH720","v":0},{"$f":"AH719-AI720","v":0},{"$f":"AI719-AJ720","v":0},{"$f":"AJ719-AK720","v":0},{"$f":"AK719-AL720","v":0},{"$f":"AL719-AM720","v":0},{"$f":"AM719-AN720","v":0},{"$f":"AN719-AO720","v":0},{"$f":"AO719-AP720","v":0},{"$f":"AP719-AQ720","v":0}]
[{"$f":"+\"Discount \"& PV_Base!A716&\"\"","v":"Discount Bonds (1 to 3 years)-FX"},{"$f":"'Input 4 - External Financing'!E55","v":0.05},{"$f":"$C$11","v":"Amortization"},{"$f":"IF(D716-D716-1<B717,0,IF(D716-D716-1<B718,D718/(B718-B717),0))","v":0},{"$f":"IF(E716-D716-1<B717,0,IF(E716-D716-1<B718,D718/(B718-B717),0))","v":0},{"$f":"IF(F716-D716-1<B717,0,IF(F716-D716-1<B718,D718/(B718-B717),0))","v":100},{"$f":"IF(G716-D716-1<B717,0,IF(G716-D716-1<B718,D718/(B718-B717),0))","v":0},{"$f":"IF(H716-D716-1<B717,0,IF(H716-D716-1<B718,D718/(B718-B717),0))","v":0},{"$f":"IF(I716-D716-1<B717,0,IF(I716-D716-1<B718,D718/(B718-B717),0))","v":0},{"$f":"IF(J716-D716-1<B717,0,IF(J716-D716-1<B718,D718/(B718-B717),0))","v":0},{"$f":"IF(K716-D716-1<B717,0,IF(K716-D716-1<B718,D718/(B718-B717),0))","v":0},{"$f":"IF(L716-D716-1<B717,0,IF(L716-D716-1<B718,D718/(B718-B717),0))","v":0},{"$f":"IF(M716-D716-1<B717,0,IF(M716-D716-1<B718,D718/(B718-B717),0))","v":0},{"$f":"IF(N716-D716-1<B717,0,IF(N716-D716-1<B718,D718/(B718-B717),0))","v":0},{"$f":"IF(O716-D716-1<B717,0,IF(O716-D716-1<B718,D718/(B718-B717),0))","v":0},{"$f":"IF(P716-D716-1<B717,0,IF(P716-D716-1<B718,D718/(B718-B717),0))","v":0},{"$f":"IF(Q716-D716-1<B717,0,IF(Q716-D716-1<B718,D718/(B718-B717),0))","v":0},{"$f":"IF(R716-D716-1<B717,0,IF(R716-D716-1<B718,D718/(B718-B717),0))","v":0},{"$f":"IF(S716-D716-1<B717,0,IF(S716-D716-1<B718,D718/(B718-B717),0))","v":0},{"$f":"IF(T716-D716-1<B717,0,IF(T716-D716-1<B718,D718/(B718-B717),0))","v":0},{"$f":"IF(U716-D716-1<B717,0,IF(U716-D716-1<B718,D718/(B718-B717),0))","v":0},{"$f":"IF(V716-D716-1<B717,0,IF(V716-D716-1<B718,D718/(B718-B717),0))","v":0},{"$f":"IF(W716-D716-1<B717,0,IF(W716-D716-1<B718,D718/(B718-B717),0))","v":0},{"$f":"IF(X716-D716-1<B717,0,IF(X716-D716-1<B718,D718/(B718-B717),0))","v":0},{"$f":"IF(Y716-D716-1<B717,0,IF(Y716-D716-1<B718,D718/(B718-B717),0))","v":0},{"$f":"IF(Z716-D716-1<B717,0,IF(Z716-D716-1<B718,D718/(B718-B717),0))","v":0},{"$f":"IF(AA716-D716-1<B717,0,IF(AA716-D716-1<B718,D718/(B718-B717),0))","v":0},{"$f":"IF(AB716-D716-1<B717,0,IF(AB716-D716-1<B718,D718/(B718-B717),0))","v":0},{"$f":"IF(AC716-D716-1<B717,0,IF(AC716-D716-1<B718,D718/(B718-B717),0))","v":0},{"$f":"IF(AD716-D716-1<B717,0,IF(AD716-D716-1<B718,D718/(B718-B717),0))","v":0},{"$f":"IF(AE716-D716-1<B717,0,IF(AE716-D716-1<B718,D718/(B718-B717),0))","v":0},{"$f":"IF(AF716-D716-1<B717,0,IF(AF716-D716-1<B718,D718/(B718-B717),0))","v":0},{"$f":"IF(AG716-D716-1<B717,0,IF(AG716-D716-1<B718,D718/(B718-B717),0))","v":0},{"$f":"IF(AH716-D716-1<B717,0,IF(AH716-D716-1<B718,D718/(B718-B717),0))","v":0},{"$f":"IF(AI716-D716-1<B717,0,IF(AI716-D716-1<B718,D718/(B718-B717),0))","v":0},{"$f":"IF(AJ716-D716-1<B717,0,IF(AJ716-D716-1<B718,D718/(B718-B717),0))","v":0},{"$f":"IF(AK716-D716-1<B717,0,IF(AK716-D716-1<B718,D718/(B718-B717),0))","v":0},{"$f":"IF(AL716-D716-1<B717,0,IF(AL716-D716-1<B718,D718/(B718-B717),0))","v":0},{"$f":"IF(AM716-D716-1<B717,0,IF(AM716-D716-1<B718,D718/(B718-B717),0))","v":0},{"$f":"IF(AN716-D716-1<B717,0,IF(AN716-D716-1<B718,D718/(B718-B717),0))","v":0},{"$f":"IF(AO716-D716-1<B717,0,IF(AO716-D716-1<B718,D718/(B718-B717),0))","v":0},{"$f":"IF(AP716-D716-1<B717,0,IF(AP716-D716-1<B718,D718/(B718-B717),0))","v":0},{"$f":"IF(AQ716-D716-1<B717,0,IF(AQ716-D716-1<B718,D718/(B718-B717),0))","v":0}]
[null,null,{"$f":"$C$12","v":"Interest"},null,{"$f":"$B719*D719","v":6.2727272727272743},{"$f":"$B719*E719","v":6.2727272727272743},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$13","v":"Total debt service"},{"$f":"D720+D721","v":0},6.2727272727272743,106.27272727272728,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$14","v":"PV of debt"},{"$f":"IF($B719>=$B720, D719, NPV($B720,E722:$BD722))","v":100},{"$f":"IF($B719>=$B720, E719, NPV($B720,F722:$BD722))","v":100},{"$f":"IF($B719>=$B720, F719, NPV($B720,G722:$BD722))","v":0},{"$f":"IF($B719>=$B720, G719, NPV($B720,H722:$BD722))","v":0},{"$f":"IF($B719>=$B720, H719, NPV($B720,I722:$BD722))","v":0},{"$f":"IF($B719>=$B720, I719, NPV($B720,J722:$BD722))","v":0},{"$f":"IF($B719>=$B720, J719, NPV($B720,K722:$BD722))","v":0},{"$f":"IF($B719>=$B720, K719, NPV($B720,L722:$BD722))","v":0},{"$f":"IF($B719>=$B720, L719, NPV($B720,M722:$BD722))","v":0},{"$f":"IF($B719>=$B720, M719, NPV($B720,N722:$BD722))","v":0},{"$f":"IF($B719>=$B720, N719, NPV($B720,O722:$BD722))","v":0},{"$f":"IF($B719>=$B720, O719, NPV($B720,P722:$BD722))","v":0},{"$f":"IF($B719>=$B720, P719, NPV($B720,Q722:$BD722))","v":0},{"$f":"IF($B719>=$B720, Q719, NPV($B720,R722:$BD722))","v":0},{"$f":"IF($B719>=$B720, R719, NPV($B720,S722:$BD722))","v":0},{"$f":"IF($B719>=$B720, S719, NPV($B720,T722:$BD722))","v":0},{"$f":"IF($B719>=$B720, T719, NPV($B720,U722:$BD722))","v":0},{"$f":"IF($B719>=$B720, U719, NPV($B720,V722:$BD722))","v":0},{"$f":"IF($B719>=$B720, V719, NPV($B720,W722:$BD722))","v":0},{"$f":"IF($B719>=$B720, W719, NPV($B720,X722:$BD722))","v":0},{"$f":"IF($B719>=$B720, X719, NPV($B720,Y722:$BD722))","v":0},{"$f":"IF($B719>=$B720, Y719, NPV($B720,Z722:$BD722))","v":0},{"$f":"IF($B719>=$B720, Z719, NPV($B720,AA722:$BD722))","v":0},{"$f":"IF($B719>=$B720, AA719, NPV($B720,AB722:$BD722))","v":0},{"$f":"IF($B719>=$B720, AB719, NPV($B720,AC722:$BD722))","v":0},{"$f":"IF($B719>=$B720, AC719, NPV($B720,AD722:$BD722))","v":0},{"$f":"IF($B719>=$B720, AD719, NPV($B720,AE722:$BD722))","v":0},{"$f":"IF($B719>=$B720, AE719, NPV($B720,AF722:$BD722))","v":0},{"$f":"IF($B719>=$B720, AF719, NPV($B720,AG722:$BD722))","v":0},{"$f":"IF($B719>=$B720, AG719, NPV($B720,AH722:$BD722))","v":0},{"$f":"IF($B719>=$B720, AH719, NPV($B720,AI722:$BD722))","v":0},{"$f":"IF($B719>=$B720, AI719, NPV($B720,AJ722:$BD722))","v":0},{"$f":"IF($B719>=$B720, AJ719, NPV($B720,AK722:$BD722))","v":0},{"$f":"IF($B719>=$B720, AK719, NPV($B720,AL722:$BD722))","v":0},{"$f":"IF($B719>=$B720, AL719, NPV($B720,AM722:$BD722))","v":0},{"$f":"IF($B719>=$B720, AM719, NPV($B720,AN722:$BD722))","v":0},{"$f":"IF($B719>=$B720, AN719, NPV($B720,AO722:$BD722))","v":0},{"$f":"IF($B719>=$B720, AO719, NPV($B720,AP722:$BD722))","v":0},{"$f":"IF($B719>=$B720, AP719, NPV($B720,AQ722:$BD722))","v":0},{"$f":"IF($B719>=$B720, AQ719, NPV($B720,AR722:$BD722))","v":0}]
[null,null,{"$f":"$C$15","v":"Grant element"},{"$f":"IF(D723=0,0,(1-D723/D719)*100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$16","v":"t-g>0"},{"$f":"IF(D716-$B717>0,D716-$B717,0)","v":0},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26]
[null,null,null,{"$f":"IF(D725=0,0,CHOOSE(D725,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732,AF732))","v":0},{"$f":"IF(E725=0,0,CHOOSE(E725,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732,AF732))","v":0},{"$f":"IF(F725=0,0,CHOOSE(F725,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732,AF732))","v":{"$error":"#DIV/0!"}},{"$f":"IF(G725=0,0,CHOOSE(G725,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732,AF732))","v":{"$error":"#DIV/0!"}},{"$f":"IF(H725=0,0,CHOOSE(H725,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732,AF732))","v":{"$error":"#DIV/0!"}},{"$f":"IF(I725=0,0,CHOOSE(I725,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732,AF732))","v":{"$error":"#DIV/0!"}},{"$f":"IF(J725=0,0,CHOOSE(J725,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732,AF732))","v":{"$error":"#DIV/0!"}},{"$f":"IF(K725=0,0,CHOOSE(K725,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732,AF732))","v":{"$error":"#DIV/0!"}},{"$f":"IF(L725=0,0,CHOOSE(L725,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732,AF732))","v":{"$error":"#DIV/0!"}},{"$f":"IF(M725=0,0,CHOOSE(M725,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732,AF732))","v":{"$error":"#DIV/0!"}},{"$f":"IF(N725=0,0,CHOOSE(N725,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732,AF732))","v":{"$error":"#DIV/0!"}},{"$f":"IF(O725=0,0,CHOOSE(O725,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732,AF732))","v":{"$error":"#DIV/0!"}},{"$f":"IF(P725=0,0,CHOOSE(P725,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732,AF732))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q725=0,0,CHOOSE(Q725,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732,AF732))","v":{"$error":"#DIV/0!"}},{"$f":"IF(R725=0,0,CHOOSE(R725,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732,AF732))","v":{"$error":"#DIV/0!"}},{"$f":"IF(S725=0,0,CHOOSE(S725,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732,AF732))","v":{"$error":"#DIV/0!"}},{"$f":"IF(T725=0,0,CHOOSE(T725,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732,AF732))","v":{"$error":"#DIV/0!"}},{"$f":"IF(U725=0,0,CHOOSE(U725,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732,AF732))","v":{"$error":"#DIV/0!"}},{"$f":"IF(V725=0,0,CHOOSE(V725,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732,AF732))","v":{"$error":"#DIV/0!"}},{"$f":"IF(W725=0,0,CHOOSE(W725,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732,AF732))","v":{"$error":"#DIV/0!"}},{"$f":"IF(X725=0,0,CHOOSE(X725,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732,AF732))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Y725=0,0,CHOOSE(Y725,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732,AF732))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z725=0,0,CHOOSE(Z725,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732,AF732))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA725=0,0,CHOOSE(AA725,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732,AF732))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AB725=0,0,CHOOSE(AB725,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732,AF732))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AC725=0,0,CHOOSE(AC725,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732,AF732))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AD725=0,0,CHOOSE(AD725,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732,AF732))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AE725=0,0,CHOOSE(AE725,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732,AF732))","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$18","v":"t-m condition"},{"$f":"IF(D716-$B718>0,D716-$B718,0)","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,{"$f":"IF(D727=0,0,CHOOSE(D727,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732))","v":0},{"$f":"IF(E727=0,0,CHOOSE(E727,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732))","v":0},{"$f":"IF(F727=0,0,CHOOSE(F727,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732))","v":0},{"$f":"IF(G727=0,0,CHOOSE(G727,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732))","v":{"$error":"#DIV/0!"}},{"$f":"IF(H727=0,0,CHOOSE(H727,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732))","v":{"$error":"#DIV/0!"}},{"$f":"IF(I727=0,0,CHOOSE(I727,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732))","v":{"$error":"#DIV/0!"}},{"$f":"IF(J727=0,0,CHOOSE(J727,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732))","v":{"$error":"#DIV/0!"}},{"$f":"IF(K727=0,0,CHOOSE(K727,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732))","v":{"$error":"#DIV/0!"}},{"$f":"IF(L727=0,0,CHOOSE(L727,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732))","v":{"$error":"#DIV/0!"}},{"$f":"IF(M727=0,0,CHOOSE(M727,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732))","v":{"$error":"#DIV/0!"}},{"$f":"IF(N727=0,0,CHOOSE(N727,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732))","v":{"$error":"#DIV/0!"}},{"$f":"IF(O727=0,0,CHOOSE(O727,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732))","v":{"$error":"#DIV/0!"}},{"$f":"IF(P727=0,0,CHOOSE(P727,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q727=0,0,CHOOSE(Q727,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732))","v":{"$error":"#DIV/0!"}},{"$f":"IF(R727=0,0,CHOOSE(R727,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732))","v":{"$error":"#DIV/0!"}},{"$f":"IF(S727=0,0,CHOOSE(S727,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732))","v":{"$error":"#DIV/0!"}},{"$f":"IF(T727=0,0,CHOOSE(T727,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732))","v":{"$error":"#DIV/0!"}},{"$f":"IF(U727=0,0,CHOOSE(U727,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732))","v":{"$error":"#DIV/0!"}},{"$f":"IF(V727=0,0,CHOOSE(V727,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732))","v":{"$error":"#DIV/0!"}},{"$f":"IF(W727=0,0,CHOOSE(W727,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732))","v":{"$error":"#DIV/0!"}},{"$f":"IF(X727=0,0,CHOOSE(X727,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Y727=0,0,CHOOSE(Y727,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z727=0,0,CHOOSE(Z727,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA727=0,0,CHOOSE(AA727,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AB727=0,0,CHOOSE(AB727,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AC727=0,0,CHOOSE(AC727,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AD727=0,0,CHOOSE(AD727,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AE727=0,0,CHOOSE(AE727,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732))","v":{"$error":"#DIV/0!"}}]
[]
[{"$f":"+\"Output \"& PV_Base!A716&\"\"","v":"Output Bonds (1 to 3 years)-FX"},null,null,{"$f":"D$7","v":2019},{"$f":"D730+1","v":2020},{"$f":"E730+1","v":2021},{"$f":"F730+1","v":2022},{"$f":"G730+1","v":2023},{"$f":"H730+1","v":2024},{"$f":"I730+1","v":2025},{"$f":"J730+1","v":2026},{"$f":"K730+1","v":2027},{"$f":"L730+1","v":2028},{"$f":"M730+1","v":2029},{"$f":"N730+1","v":2030},{"$f":"O730+1","v":2031},{"$f":"P730+1","v":2032},{"$f":"Q730+1","v":2033},{"$f":"R730+1","v":2034},{"$f":"S730+1","v":2035},{"$f":"T730+1","v":2036},{"$f":"U730+1","v":2037},{"$f":"V730+1","v":2038},{"$f":"W730+1","v":2039},{"$f":"X730+1","v":2040},{"$f":"Y730+1","v":2041},{"$f":"Z730+1","v":2042},{"$f":"AA730+1","v":2043},{"$f":"AB730+1","v":2044},{"$f":"AC730+1","v":2045},{"$f":"AD730+1","v":2046}]
[null,null,{"$f":"$C$22","v":"New forex borrowing (gross, USD)"},{"$f":"Ext_Debt_Data!F112","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!G112","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!H112","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!I112","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!J112","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!K112","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!L112","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!M112","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!N112","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!O112","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!P112","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!Q112","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!R112","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!S112","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!T112","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!U112","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!V112","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!W112","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!X112","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!Y112","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!Z112","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!AA112","v":0},{"$f":"Ext_Debt_Data!AB112","v":0},{"$f":"Ext_Debt_Data!AC112","v":0},{"$f":"Ext_Debt_Data!AD112","v":0},{"$f":"Ext_Debt_Data!AE112","v":0},{"$f":"Ext_Debt_Data!AF112","v":0},{"$f":"Ext_Debt_Data!AG112","v":0}]
[null,null,{"$f":"$C$23","v":"cumulative"},{"$f":"D731","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D731:E731)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D731:F731)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D731:G731)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D731:H731)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D731:I731)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D731:J731)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D731:K731)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D731:L731)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D731:M731)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D731:N731)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D731:O731)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D731:P731)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D731:Q731)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D731:R731)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D731:S731)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D731:T731)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D731:U731)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D731:V731)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D731:W731)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D731:X731)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D731:Y731)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D731:Z731)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D731:AA731)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D731:AB731)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D731:AC731)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D731:AD731)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D731:AE731)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$24","v":"Stock of new forex debt (in USD)"},{"$f":"D731-D737","v":{"$error":"#DIV/0!"}},{"$f":"D733+E731-E737","v":{"$error":"#DIV/0!"}},{"$f":"E733+F731-F737","v":{"$error":"#DIV/0!"}},{"$f":"F733+G731-G737","v":{"$error":"#DIV/0!"}},{"$f":"G733+H731-H737","v":{"$error":"#DIV/0!"}},{"$f":"H733+I731-I737","v":{"$error":"#DIV/0!"}},{"$f":"I733+J731-J737","v":{"$error":"#DIV/0!"}},{"$f":"J733+K731-K737","v":{"$error":"#DIV/0!"}},{"$f":"K733+L731-L737","v":{"$error":"#DIV/0!"}},{"$f":"L733+M731-M737","v":{"$error":"#DIV/0!"}},{"$f":"M733+N731-N737","v":{"$error":"#DIV/0!"}},{"$f":"N733+O731-O737","v":{"$error":"#DIV/0!"}},{"$f":"O733+P731-P737","v":{"$error":"#DIV/0!"}},{"$f":"P733+Q731-Q737","v":{"$error":"#DIV/0!"}},{"$f":"Q733+R731-R737","v":{"$error":"#DIV/0!"}},{"$f":"R733+S731-S737","v":{"$error":"#DIV/0!"}},{"$f":"S733+T731-T737","v":{"$error":"#DIV/0!"}},{"$f":"T733+U731-U737","v":{"$error":"#DIV/0!"}},{"$f":"U733+V731-V737","v":{"$error":"#DIV/0!"}},{"$f":"V733+W731-W737","v":{"$error":"#DIV/0!"}},{"$f":"W733+X731-X737","v":{"$error":"#DIV/0!"}},{"$f":"X733+Y731-Y737","v":{"$error":"#DIV/0!"}},{"$f":"Y733+Z731-Z737","v":{"$error":"#DIV/0!"}},{"$f":"Z733+AA731-AA737","v":{"$error":"#DIV/0!"}},{"$f":"AA733+AB731-AB737","v":{"$error":"#DIV/0!"}},{"$f":"AB733+AC731-AC737","v":{"$error":"#DIV/0!"}},{"$f":"AC733+AD731-AD737","v":{"$error":"#DIV/0!"}},{"$f":"AD733+AE731-AE737","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"+TEXT(C723,\"#\")&\"   \"&TEXT(A716,\"#\")","v":"PV of debt   Bonds (1 to 3 years)-FX"},{"$f":"IF($B719>=$B720,D731,D731*D723/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B719>=$B720,D734-E737+E731,D734*(1+$B720)-E735+E731*$D723/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B719>=$B720,E734-F737+F731,E734*(1+$B720)-F735+F731*$D723/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B719>=$B720,F734-G737+G731,F734*(1+$B720)-G735+G731*$D723/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B719>=$B720,G734-H737+H731,G734*(1+$B720)-H735+H731*$D723/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B719>=$B720,H734-I737+I731,H734*(1+$B720)-I735+I731*$D723/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B719>=$B720,I734-J737+J731,I734*(1+$B720)-J735+J731*$D723/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B719>=$B720,J734-K737+K731,J734*(1+$B720)-K735+K731*$D723/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B719>=$B720,K734-L737+L731,K734*(1+$B720)-L735+L731*$D723/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B719>=$B720,L734-M737+M731,L734*(1+$B720)-M735+M731*$D723/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B719>=$B720,M734-N737+N731,M734*(1+$B720)-N735+N731*$D723/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B719>=$B720,N734-O737+O731,N734*(1+$B720)-O735+O731*$D723/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B719>=$B720,O734-P737+P731,O734*(1+$B720)-P735+P731*$D723/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B719>=$B720,P734-Q737+Q731,P734*(1+$B720)-Q735+Q731*$D723/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B719>=$B720,Q734-R737+R731,Q734*(1+$B720)-R735+R731*$D723/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B719>=$B720,R734-S737+S731,R734*(1+$B720)-S735+S731*$D723/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B719>=$B720,S734-T737+T731,S734*(1+$B720)-T735+T731*$D723/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B719>=$B720,T734-U737+U731,T734*(1+$B720)-U735+U731*$D723/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B719>=$B720,U734-V737+V731,U734*(1+$B720)-V735+V731*$D723/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B719>=$B720,V734-W737+W731,V734*(1+$B720)-W735+W731*$D723/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B719>=$B720,W734-X737+X731,W734*(1+$B720)-X735+X731*$D723/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B719>=$B720,X734-Y737+Y731,X734*(1+$B720)-Y735+Y731*$D723/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B719>=$B720,Y734-Z737+Z731,Y734*(1+$B720)-Z735+Z731*$D723/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B719>=$B720,Z734-AA737+AA731,Z734*(1+$B720)-AA735+AA731*$D723/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B719>=$B720,AA734-AB737+AB731,AA734*(1+$B720)-AB735+AB731*$D723/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B719>=$B720,AB734-AC737+AC731,AB734*(1+$B720)-AC735+AC731*$D723/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B719>=$B720,AC734-AD737+AD731,AC734*(1+$B720)-AD735+AD731*$D723/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B719>=$B720,AD734-AE737+AE731,AD734*(1+$B720)-AE735+AE731*$D723/100)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$26","v":"Total debt service (in USD)"},{"$f":"D736+D737","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"$C$27","v":"Interest"},null,{"$f":"$B719*D733","v":{"$error":"#DIV/0!"}},{"$f":"$B719*E733","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"$C$28","v":"Amortization"},{"$f":"(D726-D728)/(B718-B717)","v":0},{"$f":"(E726-E728)/(B718-B717)","v":0},{"$f":"(F726-F728)/(B718-B717)","v":{"$error":"#DIV/0!"}},{"$f":"(G726-G728)/(B718-B717)","v":{"$error":"#DIV/0!"}},{"$f":"(H726-H728)/(B718-B717)","v":{"$error":"#DIV/0!"}},{"$f":"(I726-I728)/(B718-B717)","v":{"$error":"#DIV/0!"}},{"$f":"(J726-J728)/(B718-B717)","v":{"$error":"#DIV/0!"}},{"$f":"(K726-K728)/(B718-B717)","v":{"$error":"#DIV/0!"}},{"$f":"(L726-L728)/(B718-B717)","v":{"$error":"#DIV/0!"}},{"$f":"(M726-M728)/(B718-B717)","v":{"$error":"#DIV/0!"}},{"$f":"(N726-N728)/(B718-B717)","v":{"$error":"#DIV/0!"}},{"$f":"(O726-O728)/(B718-B717)","v":{"$error":"#DIV/0!"}},{"$f":"(P726-P728)/(B718-B717)","v":{"$error":"#DIV/0!"}},{"$f":"(Q726-Q728)/(B718-B717)","v":{"$error":"#DIV/0!"}},{"$f":"(R726-R728)/(B718-B717)","v":{"$error":"#DIV/0!"}},{"$f":"(S726-S728)/(B718-B717)","v":{"$error":"#DIV/0!"}},{"$f":"(T726-T728)/(B718-B717)","v":{"$error":"#DIV/0!"}},{"$f":"(U726-U728)/(B718-B717)","v":{"$error":"#DIV/0!"}},{"$f":"(V726-V728)/(B718-B717)","v":{"$error":"#DIV/0!"}},{"$f":"(W726-W728)/(B718-B717)","v":{"$error":"#DIV/0!"}},{"$f":"(X726-X728)/(B718-B717)","v":{"$error":"#DIV/0!"}},{"$f":"(Y726-Y728)/(B718-B717)","v":{"$error":"#DIV/0!"}},{"$f":"(Z726-Z728)/(B718-B717)","v":{"$error":"#DIV/0!"}},{"$f":"(AA726-AA728)/(B718-B717)","v":{"$error":"#DIV/0!"}},{"$f":"(AB726-AB728)/(B718-B717)","v":{"$error":"#DIV/0!"}},{"$f":"(AC726-AC728)/(B718-B717)","v":{"$error":"#DIV/0!"}},{"$f":"(AD726-AD728)/(B718-B717)","v":{"$error":"#DIV/0!"}},{"$f":"(AE726-AE728)/(B718-B717)","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[{"$f":"+'Input 4 - External Financing'!B56","v":"Bonds (4 to 7 years)-FX"},null,null,{"$f":"D$41","v":0},{"$f":"E$41","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& PV_Base!A742&\"\"","v":"Grace Bonds (4 to 7 years)-FX"},{"$f":"'Input 4 - External Financing'!G56","v":3},null,{"$f":"D$42","v":2019},{"$f":"E$42","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
[{"$f":"+\"Maturity \"& PV_Base!A742&\"\"","v":"Maturity Bonds (4 to 7 years)-FX"},{"$f":"'Input 4 - External Financing'!H56","v":5},{"$f":"$C$9","v":"Base"},100]
[{"$f":"+\"Interest \"& PV_Base!A742&\"\"","v":"Interest Bonds (4 to 7 years)-FX"},{"$f":"'Input 4 - External Financing'!F56","v":6.2727272727272743E-2},{"$f":"$C$10","v":"Debt stock"},{"$f":"D744-D746","v":100},{"$f":"D745-E746","v":100},{"$f":"E745-F746","v":100},{"$f":"F745-G746","v":100},{"$f":"G745-H746","v":50},{"$f":"H745-I746","v":0},{"$f":"I745-J746","v":0},{"$f":"J745-K746","v":0},{"$f":"K745-L746","v":0},{"$f":"L745-M746","v":0},{"$f":"M745-N746","v":0},{"$f":"N745-O746","v":0},{"$f":"O745-P746","v":0},{"$f":"P745-Q746","v":0},{"$f":"Q745-R746","v":0},{"$f":"R745-S746","v":0},{"$f":"S745-T746","v":0},{"$f":"T745-U746","v":0},{"$f":"U745-V746","v":0},{"$f":"V745-W746","v":0},{"$f":"W745-X746","v":0},{"$f":"X745-Y746","v":0},{"$f":"Y745-Z746","v":0},{"$f":"Z745-AA746","v":0},{"$f":"AA745-AB746","v":0},{"$f":"AB745-AC746","v":0},{"$f":"AC745-AD746","v":0},{"$f":"AD745-AE746","v":0},{"$f":"AE745-AF746","v":0},{"$f":"AF745-AG746","v":0},{"$f":"AG745-AH746","v":0},{"$f":"AH745-AI746","v":0},{"$f":"AI745-AJ746","v":0},{"$f":"AJ745-AK746","v":0},{"$f":"AK745-AL746","v":0},{"$f":"AL745-AM746","v":0},{"$f":"AM745-AN746","v":0},{"$f":"AN745-AO746","v":0},{"$f":"AO745-AP746","v":0},{"$f":"AP745-AQ746","v":0}]
[{"$f":"+\"Discount \"& PV_Base!A742&\"\"","v":"Discount Bonds (4 to 7 years)-FX"},{"$f":"'Input 4 - External Financing'!E56","v":0.05},{"$f":"$C$11","v":"Amortization"},{"$f":"IF(D742-D742-1<B743,0,IF(D742-D742-1<B744,D744/(B744-B743),0))","v":0},{"$f":"IF(E742-D742-1<B743,0,IF(E742-D742-1<B744,D744/(B744-B743),0))","v":0},{"$f":"IF(F742-D742-1<B743,0,IF(F742-D742-1<B744,D744/(B744-B743),0))","v":0},{"$f":"IF(G742-D742-1<B743,0,IF(G742-D742-1<B744,D744/(B744-B743),0))","v":0},{"$f":"IF(H742-D742-1<B743,0,IF(H742-D742-1<B744,D744/(B744-B743),0))","v":50},{"$f":"IF(I742-D742-1<B743,0,IF(I742-D742-1<B744,D744/(B744-B743),0))","v":50},{"$f":"IF(J742-D742-1<B743,0,IF(J742-D742-1<B744,D744/(B744-B743),0))","v":0},{"$f":"IF(K742-D742-1<B743,0,IF(K742-D742-1<B744,D744/(B744-B743),0))","v":0},{"$f":"IF(L742-D742-1<B743,0,IF(L742-D742-1<B744,D744/(B744-B743),0))","v":0},{"$f":"IF(M742-D742-1<B743,0,IF(M742-D742-1<B744,D744/(B744-B743),0))","v":0},{"$f":"IF(N742-D742-1<B743,0,IF(N742-D742-1<B744,D744/(B744-B743),0))","v":0},{"$f":"IF(O742-D742-1<B743,0,IF(O742-D742-1<B744,D744/(B744-B743),0))","v":0},{"$f":"IF(P742-D742-1<B743,0,IF(P742-D742-1<B744,D744/(B744-B743),0))","v":0},{"$f":"IF(Q742-D742-1<B743,0,IF(Q742-D742-1<B744,D744/(B744-B743),0))","v":0},{"$f":"IF(R742-D742-1<B743,0,IF(R742-D742-1<B744,D744/(B744-B743),0))","v":0},{"$f":"IF(S742-D742-1<B743,0,IF(S742-D742-1<B744,D744/(B744-B743),0))","v":0},{"$f":"IF(T742-D742-1<B743,0,IF(T742-D742-1<B744,D744/(B744-B743),0))","v":0},{"$f":"IF(U742-D742-1<B743,0,IF(U742-D742-1<B744,D744/(B744-B743),0))","v":0},{"$f":"IF(V742-D742-1<B743,0,IF(V742-D742-1<B744,D744/(B744-B743),0))","v":0},{"$f":"IF(W742-D742-1<B743,0,IF(W742-D742-1<B744,D744/(B744-B743),0))","v":0},{"$f":"IF(X742-D742-1<B743,0,IF(X742-D742-1<B744,D744/(B744-B743),0))","v":0},{"$f":"IF(Y742-D742-1<B743,0,IF(Y742-D742-1<B744,D744/(B744-B743),0))","v":0},{"$f":"IF(Z742-D742-1<B743,0,IF(Z742-D742-1<B744,D744/(B744-B743),0))","v":0},{"$f":"IF(AA742-D742-1<B743,0,IF(AA742-D742-1<B744,D744/(B744-B743),0))","v":0},{"$f":"IF(AB742-D742-1<B743,0,IF(AB742-D742-1<B744,D744/(B744-B743),0))","v":0},{"$f":"IF(AC742-D742-1<B743,0,IF(AC742-D742-1<B744,D744/(B744-B743),0))","v":0},{"$f":"IF(AD742-D742-1<B743,0,IF(AD742-D742-1<B744,D744/(B744-B743),0))","v":0},{"$f":"IF(AE742-D742-1<B743,0,IF(AE742-D742-1<B744,D744/(B744-B743),0))","v":0},{"$f":"IF(AF742-D742-1<B743,0,IF(AF742-D742-1<B744,D744/(B744-B743),0))","v":0},{"$f":"IF(AG742-D742-1<B743,0,IF(AG742-D742-1<B744,D744/(B744-B743),0))","v":0},{"$f":"IF(AH742-D742-1<B743,0,IF(AH742-D742-1<B744,D744/(B744-B743),0))","v":0},{"$f":"IF(AI742-D742-1<B743,0,IF(AI742-D742-1<B744,D744/(B744-B743),0))","v":0},{"$f":"IF(AJ742-D742-1<B743,0,IF(AJ742-D742-1<B744,D744/(B744-B743),0))","v":0},{"$f":"IF(AK742-D742-1<B743,0,IF(AK742-D742-1<B744,D744/(B744-B743),0))","v":0},{"$f":"IF(AL742-D742-1<B743,0,IF(AL742-D742-1<B744,D744/(B744-B743),0))","v":0},{"$f":"IF(AM742-D742-1<B743,0,IF(AM742-D742-1<B744,D744/(B744-B743),0))","v":0},{"$f":"IF(AN742-D742-1<B743,0,IF(AN742-D742-1<B744,D744/(B744-B743),0))","v":0},{"$f":"IF(AO742-D742-1<B743,0,IF(AO742-D742-1<B744,D744/(B744-B743),0))","v":0},{"$f":"IF(AP742-D742-1<B743,0,IF(AP742-D742-1<B744,D744/(B744-B743),0))","v":0},{"$f":"IF(AQ742-D742-1<B743,0,IF(AQ742-D742-1<B744,D744/(B744-B743),0))","v":0}]
[null,null,{"$f":"$C$12","v":"Interest"},null,{"$f":"$B745*D745","v":6.2727272727272743},{"$f":"$B745*E745","v":6.2727272727272743},6.2727272727272743,6.2727272727272743,3.1363636363636371,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$13","v":"Total debt service"},{"$f":"D746+D747","v":0},6.2727272727272743,6.2727272727272743,6.2727272727272743,56.272727272727273,53.13636363636364,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$14","v":"PV of debt"},{"$f":"IF($B745>=$B746, D745, NPV($B746,E748:$BD748))","v":100},{"$f":"IF($B745>=$B746, E745, NPV($B746,F748:$BD748))","v":100},{"$f":"IF($B745>=$B746, F745, NPV($B746,G748:$BD748))","v":100},{"$f":"IF($B745>=$B746, G745, NPV($B746,H748:$BD748))","v":100},{"$f":"IF($B745>=$B746, H745, NPV($B746,I748:$BD748))","v":50},{"$f":"IF($B745>=$B746, I745, NPV($B746,J748:$BD748))","v":0},{"$f":"IF($B745>=$B746, J745, NPV($B746,K748:$BD748))","v":0},{"$f":"IF($B745>=$B746, K745, NPV($B746,L748:$BD748))","v":0},{"$f":"IF($B745>=$B746, L745, NPV($B746,M748:$BD748))","v":0},{"$f":"IF($B745>=$B746, M745, NPV($B746,N748:$BD748))","v":0},{"$f":"IF($B745>=$B746, N745, NPV($B746,O748:$BD748))","v":0},{"$f":"IF($B745>=$B746, O745, NPV($B746,P748:$BD748))","v":0},{"$f":"IF($B745>=$B746, P745, NPV($B746,Q748:$BD748))","v":0},{"$f":"IF($B745>=$B746, Q745, NPV($B746,R748:$BD748))","v":0},{"$f":"IF($B745>=$B746, R745, NPV($B746,S748:$BD748))","v":0},{"$f":"IF($B745>=$B746, S745, NPV($B746,T748:$BD748))","v":0},{"$f":"IF($B745>=$B746, T745, NPV($B746,U748:$BD748))","v":0},{"$f":"IF($B745>=$B746, U745, NPV($B746,V748:$BD748))","v":0},{"$f":"IF($B745>=$B746, V745, NPV($B746,W748:$BD748))","v":0},{"$f":"IF($B745>=$B746, W745, NPV($B746,X748:$BD748))","v":0},{"$f":"IF($B745>=$B746, X745, NPV($B746,Y748:$BD748))","v":0},{"$f":"IF($B745>=$B746, Y745, NPV($B746,Z748:$BD748))","v":0},{"$f":"IF($B745>=$B746, Z745, NPV($B746,AA748:$BD748))","v":0},{"$f":"IF($B745>=$B746, AA745, NPV($B746,AB748:$BD748))","v":0},{"$f":"IF($B745>=$B746, AB745, NPV($B746,AC748:$BD748))","v":0},{"$f":"IF($B745>=$B746, AC745, NPV($B746,AD748:$BD748))","v":0},{"$f":"IF($B745>=$B746, AD745, NPV($B746,AE748:$BD748))","v":0},{"$f":"IF($B745>=$B746, AE745, NPV($B746,AF748:$BD748))","v":0},{"$f":"IF($B745>=$B746, AF745, NPV($B746,AG748:$BD748))","v":0},{"$f":"IF($B745>=$B746, AG745, NPV($B746,AH748:$BD748))","v":0},{"$f":"IF($B745>=$B746, AH745, NPV($B746,AI748:$BD748))","v":0},{"$f":"IF($B745>=$B746, AI745, NPV($B746,AJ748:$BD748))","v":0},{"$f":"IF($B745>=$B746, AJ745, NPV($B746,AK748:$BD748))","v":0},{"$f":"IF($B745>=$B746, AK745, NPV($B746,AL748:$BD748))","v":0},{"$f":"IF($B745>=$B746, AL745, NPV($B746,AM748:$BD748))","v":0},{"$f":"IF($B745>=$B746, AM745, NPV($B746,AN748:$BD748))","v":0},{"$f":"IF($B745>=$B746, AN745, NPV($B746,AO748:$BD748))","v":0},{"$f":"IF($B745>=$B746, AO745, NPV($B746,AP748:$BD748))","v":0},{"$f":"IF($B745>=$B746, AP745, NPV($B746,AQ748:$BD748))","v":0},{"$f":"IF($B745>=$B746, AQ745, NPV($B746,AR748:$BD748))","v":0}]
[null,null,{"$f":"$C$15","v":"Grant element"},{"$f":"IF(D749=0,0,(1-D749/D745)*100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$16","v":"t-g>0"},{"$f":"IF(D742-$B743>0,D742-$B743,0)","v":0},0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,null,{"$f":"IF(D751=0,0,CHOOSE(D751,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758,AF758))","v":0},{"$f":"IF(E751=0,0,CHOOSE(E751,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758,AF758))","v":0},{"$f":"IF(F751=0,0,CHOOSE(F751,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758,AF758))","v":0},{"$f":"IF(G751=0,0,CHOOSE(G751,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758,AF758))","v":0},{"$f":"IF(H751=0,0,CHOOSE(H751,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758,AF758))","v":{"$error":"#DIV/0!"}},{"$f":"IF(I751=0,0,CHOOSE(I751,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758,AF758))","v":{"$error":"#DIV/0!"}},{"$f":"IF(J751=0,0,CHOOSE(J751,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758,AF758))","v":{"$error":"#DIV/0!"}},{"$f":"IF(K751=0,0,CHOOSE(K751,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758,AF758))","v":{"$error":"#DIV/0!"}},{"$f":"IF(L751=0,0,CHOOSE(L751,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758,AF758))","v":{"$error":"#DIV/0!"}},{"$f":"IF(M751=0,0,CHOOSE(M751,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758,AF758))","v":{"$error":"#DIV/0!"}},{"$f":"IF(N751=0,0,CHOOSE(N751,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758,AF758))","v":{"$error":"#DIV/0!"}},{"$f":"IF(O751=0,0,CHOOSE(O751,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758,AF758))","v":{"$error":"#DIV/0!"}},{"$f":"IF(P751=0,0,CHOOSE(P751,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758,AF758))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q751=0,0,CHOOSE(Q751,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758,AF758))","v":{"$error":"#DIV/0!"}},{"$f":"IF(R751=0,0,CHOOSE(R751,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758,AF758))","v":{"$error":"#DIV/0!"}},{"$f":"IF(S751=0,0,CHOOSE(S751,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758,AF758))","v":{"$error":"#DIV/0!"}},{"$f":"IF(T751=0,0,CHOOSE(T751,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758,AF758))","v":{"$error":"#DIV/0!"}},{"$f":"IF(U751=0,0,CHOOSE(U751,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758,AF758))","v":{"$error":"#DIV/0!"}},{"$f":"IF(V751=0,0,CHOOSE(V751,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758,AF758))","v":{"$error":"#DIV/0!"}},{"$f":"IF(W751=0,0,CHOOSE(W751,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758,AF758))","v":{"$error":"#DIV/0!"}},{"$f":"IF(X751=0,0,CHOOSE(X751,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758,AF758))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Y751=0,0,CHOOSE(Y751,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758,AF758))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z751=0,0,CHOOSE(Z751,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758,AF758))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA751=0,0,CHOOSE(AA751,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758,AF758))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AB751=0,0,CHOOSE(AB751,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758,AF758))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AC751=0,0,CHOOSE(AC751,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758,AF758))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AD751=0,0,CHOOSE(AD751,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758,AF758))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AE751=0,0,CHOOSE(AE751,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758,AF758))","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$18","v":"t-m condition"},{"$f":"IF(D742-$B744>0,D742-$B744,0)","v":0},0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,null,null,{"$f":"IF(D753=0,0,CHOOSE(D753,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758))","v":0},{"$f":"IF(E753=0,0,CHOOSE(E753,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758))","v":0},{"$f":"IF(F753=0,0,CHOOSE(F753,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758))","v":0},{"$f":"IF(G753=0,0,CHOOSE(G753,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758))","v":0},{"$f":"IF(H753=0,0,CHOOSE(H753,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758))","v":0},{"$f":"IF(I753=0,0,CHOOSE(I753,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758))","v":0},{"$f":"IF(J753=0,0,CHOOSE(J753,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758))","v":{"$error":"#DIV/0!"}},{"$f":"IF(K753=0,0,CHOOSE(K753,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758))","v":{"$error":"#DIV/0!"}},{"$f":"IF(L753=0,0,CHOOSE(L753,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758))","v":{"$error":"#DIV/0!"}},{"$f":"IF(M753=0,0,CHOOSE(M753,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758))","v":{"$error":"#DIV/0!"}},{"$f":"IF(N753=0,0,CHOOSE(N753,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758))","v":{"$error":"#DIV/0!"}},{"$f":"IF(O753=0,0,CHOOSE(O753,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758))","v":{"$error":"#DIV/0!"}},{"$f":"IF(P753=0,0,CHOOSE(P753,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q753=0,0,CHOOSE(Q753,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758))","v":{"$error":"#DIV/0!"}},{"$f":"IF(R753=0,0,CHOOSE(R753,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758))","v":{"$error":"#DIV/0!"}},{"$f":"IF(S753=0,0,CHOOSE(S753,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758))","v":{"$error":"#DIV/0!"}},{"$f":"IF(T753=0,0,CHOOSE(T753,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758))","v":{"$error":"#DIV/0!"}},{"$f":"IF(U753=0,0,CHOOSE(U753,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758))","v":{"$error":"#DIV/0!"}},{"$f":"IF(V753=0,0,CHOOSE(V753,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758))","v":{"$error":"#DIV/0!"}},{"$f":"IF(W753=0,0,CHOOSE(W753,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758))","v":{"$error":"#DIV/0!"}},{"$f":"IF(X753=0,0,CHOOSE(X753,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Y753=0,0,CHOOSE(Y753,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z753=0,0,CHOOSE(Z753,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA753=0,0,CHOOSE(AA753,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AB753=0,0,CHOOSE(AB753,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AC753=0,0,CHOOSE(AC753,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AD753=0,0,CHOOSE(AD753,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AE753=0,0,CHOOSE(AE753,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758))","v":{"$error":"#DIV/0!"}}]
[]
[{"$f":"+\"Output \"& PV_Base!A742&\"\"","v":"Output Bonds (4 to 7 years)-FX"},null,null,{"$f":"D$7","v":2019},{"$f":"D756+1","v":2020},{"$f":"E756+1","v":2021},{"$f":"F756+1","v":2022},{"$f":"G756+1","v":2023},{"$f":"H756+1","v":2024},{"$f":"I756+1","v":2025},{"$f":"J756+1","v":2026},{"$f":"K756+1","v":2027},{"$f":"L756+1","v":2028},{"$f":"M756+1","v":2029},{"$f":"N756+1","v":2030},{"$f":"O756+1","v":2031},{"$f":"P756+1","v":2032},{"$f":"Q756+1","v":2033},{"$f":"R756+1","v":2034},{"$f":"S756+1","v":2035},{"$f":"T756+1","v":2036},{"$f":"U756+1","v":2037},{"$f":"V756+1","v":2038},{"$f":"W756+1","v":2039},{"$f":"X756+1","v":2040},{"$f":"Y756+1","v":2041},{"$f":"Z756+1","v":2042},{"$f":"AA756+1","v":2043},{"$f":"AB756+1","v":2044},{"$f":"AC756+1","v":2045},{"$f":"AD756+1","v":2046}]
[null,null,{"$f":"$C$22","v":"New forex borrowing (gross, USD)"},{"$f":"Ext_Debt_Data!F113","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!G113","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!H113","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!I113","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!J113","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!K113","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!L113","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!M113","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!N113","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!O113","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!P113","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!Q113","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!R113","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!S113","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!T113","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!U113","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!V113","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!W113","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!X113","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!Y113","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!Z113","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!AA113","v":0},{"$f":"Ext_Debt_Data!AB113","v":0},{"$f":"Ext_Debt_Data!AC113","v":0},{"$f":"Ext_Debt_Data!AD113","v":0},{"$f":"Ext_Debt_Data!AE113","v":0},{"$f":"Ext_Debt_Data!AF113","v":0},{"$f":"Ext_Debt_Data!AG113","v":0}]
[null,null,{"$f":"$C$23","v":"cumulative"},{"$f":"D757","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D757:E757)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D757:F757)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D757:G757)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D757:H757)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D757:I757)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D757:J757)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D757:K757)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D757:L757)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D757:M757)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D757:N757)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D757:O757)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D757:P757)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D757:Q757)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D757:R757)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D757:S757)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D757:T757)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D757:U757)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D757:V757)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D757:W757)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D757:X757)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D757:Y757)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D757:Z757)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D757:AA757)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D757:AB757)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D757:AC757)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D757:AD757)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D757:AE757)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$24","v":"Stock of new forex debt (in USD)"},{"$f":"D757-D763","v":{"$error":"#DIV/0!"}},{"$f":"D759+E757-E763","v":{"$error":"#DIV/0!"}},{"$f":"E759+F757-F763","v":{"$error":"#DIV/0!"}},{"$f":"F759+G757-G763","v":{"$error":"#DIV/0!"}},{"$f":"G759+H757-H763","v":{"$error":"#DIV/0!"}},{"$f":"H759+I757-I763","v":{"$error":"#DIV/0!"}},{"$f":"I759+J757-J763","v":{"$error":"#DIV/0!"}},{"$f":"J759+K757-K763","v":{"$error":"#DIV/0!"}},{"$f":"K759+L757-L763","v":{"$error":"#DIV/0!"}},{"$f":"L759+M757-M763","v":{"$error":"#DIV/0!"}},{"$f":"M759+N757-N763","v":{"$error":"#DIV/0!"}},{"$f":"N759+O757-O763","v":{"$error":"#DIV/0!"}},{"$f":"O759+P757-P763","v":{"$error":"#DIV/0!"}},{"$f":"P759+Q757-Q763","v":{"$error":"#DIV/0!"}},{"$f":"Q759+R757-R763","v":{"$error":"#DIV/0!"}},{"$f":"R759+S757-S763","v":{"$error":"#DIV/0!"}},{"$f":"S759+T757-T763","v":{"$error":"#DIV/0!"}},{"$f":"T759+U757-U763","v":{"$error":"#DIV/0!"}},{"$f":"U759+V757-V763","v":{"$error":"#DIV/0!"}},{"$f":"V759+W757-W763","v":{"$error":"#DIV/0!"}},{"$f":"W759+X757-X763","v":{"$error":"#DIV/0!"}},{"$f":"X759+Y757-Y763","v":{"$error":"#DIV/0!"}},{"$f":"Y759+Z757-Z763","v":{"$error":"#DIV/0!"}},{"$f":"Z759+AA757-AA763","v":{"$error":"#DIV/0!"}},{"$f":"AA759+AB757-AB763","v":{"$error":"#DIV/0!"}},{"$f":"AB759+AC757-AC763","v":{"$error":"#DIV/0!"}},{"$f":"AC759+AD757-AD763","v":{"$error":"#DIV/0!"}},{"$f":"AD759+AE757-AE763","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"+TEXT(C749,\"#\")&\"   \"&TEXT(A742,\"#\")","v":"PV of debt   Bonds (4 to 7 years)-FX"},{"$f":"IF($B745>=$B746,D757,D757*D749/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B745>=$B746,D760-E763+E757,D760*(1+$B746)-E761+E757*$D749/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B745>=$B746,E760-F763+F757,E760*(1+$B746)-F761+F757*$D749/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B745>=$B746,F760-G763+G757,F760*(1+$B746)-G761+G757*$D749/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B745>=$B746,G760-H763+H757,G760*(1+$B746)-H761+H757*$D749/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B745>=$B746,H760-I763+I757,H760*(1+$B746)-I761+I757*$D749/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B745>=$B746,I760-J763+J757,I760*(1+$B746)-J761+J757*$D749/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B745>=$B746,J760-K763+K757,J760*(1+$B746)-K761+K757*$D749/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B745>=$B746,K760-L763+L757,K760*(1+$B746)-L761+L757*$D749/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B745>=$B746,L760-M763+M757,L760*(1+$B746)-M761+M757*$D749/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B745>=$B746,M760-N763+N757,M760*(1+$B746)-N761+N757*$D749/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B745>=$B746,N760-O763+O757,N760*(1+$B746)-O761+O757*$D749/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B745>=$B746,O760-P763+P757,O760*(1+$B746)-P761+P757*$D749/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B745>=$B746,P760-Q763+Q757,P760*(1+$B746)-Q761+Q757*$D749/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B745>=$B746,Q760-R763+R757,Q760*(1+$B746)-R761+R757*$D749/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B745>=$B746,R760-S763+S757,R760*(1+$B746)-S761+S757*$D749/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B745>=$B746,S760-T763+T757,S760*(1+$B746)-T761+T757*$D749/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B745>=$B746,T760-U763+U757,T760*(1+$B746)-U761+U757*$D749/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B745>=$B746,U760-V763+V757,U760*(1+$B746)-V761+V757*$D749/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B745>=$B746,V760-W763+W757,V760*(1+$B746)-W761+W757*$D749/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B745>=$B746,W760-X763+X757,W760*(1+$B746)-X761+X757*$D749/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B745>=$B746,X760-Y763+Y757,X760*(1+$B746)-Y761+Y757*$D749/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B745>=$B746,Y760-Z763+Z757,Y760*(1+$B746)-Z761+Z757*$D749/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B745>=$B746,Z760-AA763+AA757,Z760*(1+$B746)-AA761+AA757*$D749/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B745>=$B746,AA760-AB763+AB757,AA760*(1+$B746)-AB761+AB757*$D749/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B745>=$B746,AB760-AC763+AC757,AB760*(1+$B746)-AC761+AC757*$D749/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B745>=$B746,AC760-AD763+AD757,AC760*(1+$B746)-AD761+AD757*$D749/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B745>=$B746,AD760-AE763+AE757,AD760*(1+$B746)-AE761+AE757*$D749/100)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$26","v":"Total debt service (in USD)"},{"$f":"D762+D763","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"$C$27","v":"Interest"},null,{"$f":"$B745*D759","v":{"$error":"#DIV/0!"}},{"$f":"$B745*E759","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"$C$28","v":"Amortization"},{"$f":"(D752-D754)/(B744-B743)","v":0},{"$f":"(E752-E754)/(B744-B743)","v":0},{"$f":"(F752-F754)/(B744-B743)","v":0},{"$f":"(G752-G754)/(B744-B743)","v":0},{"$f":"(H752-H754)/(B744-B743)","v":{"$error":"#DIV/0!"}},{"$f":"(I752-I754)/(B744-B743)","v":{"$error":"#DIV/0!"}},{"$f":"(J752-J754)/(B744-B743)","v":{"$error":"#DIV/0!"}},{"$f":"(K752-K754)/(B744-B743)","v":{"$error":"#DIV/0!"}},{"$f":"(L752-L754)/(B744-B743)","v":{"$error":"#DIV/0!"}},{"$f":"(M752-M754)/(B744-B743)","v":{"$error":"#DIV/0!"}},{"$f":"(N752-N754)/(B744-B743)","v":{"$error":"#DIV/0!"}},{"$f":"(O752-O754)/(B744-B743)","v":{"$error":"#DIV/0!"}},{"$f":"(P752-P754)/(B744-B743)","v":{"$error":"#DIV/0!"}},{"$f":"(Q752-Q754)/(B744-B743)","v":{"$error":"#DIV/0!"}},{"$f":"(R752-R754)/(B744-B743)","v":{"$error":"#DIV/0!"}},{"$f":"(S752-S754)/(B744-B743)","v":{"$error":"#DIV/0!"}},{"$f":"(T752-T754)/(B744-B743)","v":{"$error":"#DIV/0!"}},{"$f":"(U752-U754)/(B744-B743)","v":{"$error":"#DIV/0!"}},{"$f":"(V752-V754)/(B744-B743)","v":{"$error":"#DIV/0!"}},{"$f":"(W752-W754)/(B744-B743)","v":{"$error":"#DIV/0!"}},{"$f":"(X752-X754)/(B744-B743)","v":{"$error":"#DIV/0!"}},{"$f":"(Y752-Y754)/(B744-B743)","v":{"$error":"#DIV/0!"}},{"$f":"(Z752-Z754)/(B744-B743)","v":{"$error":"#DIV/0!"}},{"$f":"(AA752-AA754)/(B744-B743)","v":{"$error":"#DIV/0!"}},{"$f":"(AB752-AB754)/(B744-B743)","v":{"$error":"#DIV/0!"}},{"$f":"(AC752-AC754)/(B744-B743)","v":{"$error":"#DIV/0!"}},{"$f":"(AD752-AD754)/(B744-B743)","v":{"$error":"#DIV/0!"}},{"$f":"(AE752-AE754)/(B744-B743)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"I760*1.05","v":{"$error":"#DIV/0!"}}]
[]
[]
[{"$f":"+'Input 4 - External Financing'!B57","v":"Bonds (beyond 7 years)-FX"},null,null,{"$f":"D$41","v":0},{"$f":"E$41","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& PV_Base!A768&\"\"","v":"Grace Bonds (beyond 7 years)-FX"},{"$f":"'Input 4 - External Financing'!G57","v":6},null,{"$f":"D$42","v":2019},{"$f":"E$42","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
[{"$f":"+\"Maturity \"& PV_Base!A768&\"\"","v":"Maturity Bonds (beyond 7 years)-FX"},{"$f":"'Input 4 - External Financing'!H57","v":7},{"$f":"$C$9","v":"Base"},100]
[{"$f":"+\"Interest \"& PV_Base!A768&\"\"","v":"Interest Bonds (beyond 7 years)-FX"},{"$f":"'Input 4 - External Financing'!F57","v":6.2727272727272743E-2},{"$f":"$C$10","v":"Debt stock"},{"$f":"D770-D772","v":100},{"$f":"D771-E772","v":100},{"$f":"E771-F772","v":100},{"$f":"F771-G772","v":100},{"$f":"G771-H772","v":100},{"$f":"H771-I772","v":100},{"$f":"I771-J772","v":100},{"$f":"J771-K772","v":0},{"$f":"K771-L772","v":0},{"$f":"L771-M772","v":0},{"$f":"M771-N772","v":0},{"$f":"N771-O772","v":0},{"$f":"O771-P772","v":0},{"$f":"P771-Q772","v":0},{"$f":"Q771-R772","v":0},{"$f":"R771-S772","v":0},{"$f":"S771-T772","v":0},{"$f":"T771-U772","v":0},{"$f":"U771-V772","v":0},{"$f":"V771-W772","v":0},{"$f":"W771-X772","v":0},{"$f":"X771-Y772","v":0},{"$f":"Y771-Z772","v":0},{"$f":"Z771-AA772","v":0},{"$f":"AA771-AB772","v":0},{"$f":"AB771-AC772","v":0},{"$f":"AC771-AD772","v":0},{"$f":"AD771-AE772","v":0},{"$f":"AE771-AF772","v":0},{"$f":"AF771-AG772","v":0},{"$f":"AG771-AH772","v":0},{"$f":"AH771-AI772","v":0},{"$f":"AI771-AJ772","v":0},{"$f":"AJ771-AK772","v":0},{"$f":"AK771-AL772","v":0},{"$f":"AL771-AM772","v":0},{"$f":"AM771-AN772","v":0},{"$f":"AN771-AO772","v":0},{"$f":"AO771-AP772","v":0},{"$f":"AP771-AQ772","v":0}]
[{"$f":"+\"Discount \"& PV_Base!A768&\"\"","v":"Discount Bonds (beyond 7 years)-FX"},{"$f":"'Input 4 - External Financing'!E57","v":0.05},{"$f":"$C$11","v":"Amortization"},{"$f":"IF(D768-D768-1<B769,0,IF(D768-D768-1<B770,D770/(B770-B769),0))","v":0},{"$f":"IF(E768-D768-1<B769,0,IF(E768-D768-1<B770,D770/(B770-B769),0))","v":0},{"$f":"IF(F768-D768-1<B769,0,IF(F768-D768-1<B770,D770/(B770-B769),0))","v":0},{"$f":"IF(G768-D768-1<B769,0,IF(G768-D768-1<B770,D770/(B770-B769),0))","v":0},{"$f":"IF(H768-D768-1<B769,0,IF(H768-D768-1<B770,D770/(B770-B769),0))","v":0},{"$f":"IF(I768-D768-1<B769,0,IF(I768-D768-1<B770,D770/(B770-B769),0))","v":0},{"$f":"IF(J768-D768-1<B769,0,IF(J768-D768-1<B770,D770/(B770-B769),0))","v":0},{"$f":"IF(K768-D768-1<B769,0,IF(K768-D768-1<B770,D770/(B770-B769),0))","v":100},{"$f":"IF(L768-D768-1<B769,0,IF(L768-D768-1<B770,D770/(B770-B769),0))","v":0},{"$f":"IF(M768-D768-1<B769,0,IF(M768-D768-1<B770,D770/(B770-B769),0))","v":0},{"$f":"IF(N768-D768-1<B769,0,IF(N768-D768-1<B770,D770/(B770-B769),0))","v":0},{"$f":"IF(O768-D768-1<B769,0,IF(O768-D768-1<B770,D770/(B770-B769),0))","v":0},{"$f":"IF(P768-D768-1<B769,0,IF(P768-D768-1<B770,D770/(B770-B769),0))","v":0},{"$f":"IF(Q768-D768-1<B769,0,IF(Q768-D768-1<B770,D770/(B770-B769),0))","v":0},{"$f":"IF(R768-D768-1<B769,0,IF(R768-D768-1<B770,D770/(B770-B769),0))","v":0},{"$f":"IF(S768-D768-1<B769,0,IF(S768-D768-1<B770,D770/(B770-B769),0))","v":0},{"$f":"IF(T768-D768-1<B769,0,IF(T768-D768-1<B770,D770/(B770-B769),0))","v":0},{"$f":"IF(U768-D768-1<B769,0,IF(U768-D768-1<B770,D770/(B770-B769),0))","v":0},{"$f":"IF(V768-D768-1<B769,0,IF(V768-D768-1<B770,D770/(B770-B769),0))","v":0},{"$f":"IF(W768-D768-1<B769,0,IF(W768-D768-1<B770,D770/(B770-B769),0))","v":0},{"$f":"IF(X768-D768-1<B769,0,IF(X768-D768-1<B770,D770/(B770-B769),0))","v":0},{"$f":"IF(Y768-D768-1<B769,0,IF(Y768-D768-1<B770,D770/(B770-B769),0))","v":0},{"$f":"IF(Z768-D768-1<B769,0,IF(Z768-D768-1<B770,D770/(B770-B769),0))","v":0},{"$f":"IF(AA768-D768-1<B769,0,IF(AA768-D768-1<B770,D770/(B770-B769),0))","v":0},{"$f":"IF(AB768-D768-1<B769,0,IF(AB768-D768-1<B770,D770/(B770-B769),0))","v":0},{"$f":"IF(AC768-D768-1<B769,0,IF(AC768-D768-1<B770,D770/(B770-B769),0))","v":0},{"$f":"IF(AD768-D768-1<B769,0,IF(AD768-D768-1<B770,D770/(B770-B769),0))","v":0},{"$f":"IF(AE768-D768-1<B769,0,IF(AE768-D768-1<B770,D770/(B770-B769),0))","v":0},{"$f":"IF(AF768-D768-1<B769,0,IF(AF768-D768-1<B770,D770/(B770-B769),0))","v":0},{"$f":"IF(AG768-D768-1<B769,0,IF(AG768-D768-1<B770,D770/(B770-B769),0))","v":0},{"$f":"IF(AH768-D768-1<B769,0,IF(AH768-D768-1<B770,D770/(B770-B769),0))","v":0},{"$f":"IF(AI768-D768-1<B769,0,IF(AI768-D768-1<B770,D770/(B770-B769),0))","v":0},{"$f":"IF(AJ768-D768-1<B769,0,IF(AJ768-D768-1<B770,D770/(B770-B769),0))","v":0},{"$f":"IF(AK768-D768-1<B769,0,IF(AK768-D768-1<B770,D770/(B770-B769),0))","v":0},{"$f":"IF(AL768-D768-1<B769,0,IF(AL768-D768-1<B770,D770/(B770-B769),0))","v":0},{"$f":"IF(AM768-D768-1<B769,0,IF(AM768-D768-1<B770,D770/(B770-B769),0))","v":0},{"$f":"IF(AN768-D768-1<B769,0,IF(AN768-D768-1<B770,D770/(B770-B769),0))","v":0},{"$f":"IF(AO768-D768-1<B769,0,IF(AO768-D768-1<B770,D770/(B770-B769),0))","v":0},{"$f":"IF(AP768-D768-1<B769,0,IF(AP768-D768-1<B770,D770/(B770-B769),0))","v":0},{"$f":"IF(AQ768-D768-1<B769,0,IF(AQ768-D768-1<B770,D770/(B770-B769),0))","v":0}]
[null,null,{"$f":"$C$12","v":"Interest"},null,{"$f":"$B771*D771","v":6.2727272727272743},{"$f":"$B771*E771","v":6.2727272727272743},6.2727272727272743,6.2727272727272743,6.2727272727272743,6.2727272727272743,6.2727272727272743,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$13","v":"Total debt service"},{"$f":"D772+D773","v":0},6.2727272727272743,6.2727272727272743,6.2727272727272743,6.2727272727272743,6.2727272727272743,6.2727272727272743,106.27272727272728,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$14","v":"PV of debt"},{"$f":"IF($B771>=$B772, D771, NPV($B772,E774:$BD774))","v":100},{"$f":"IF($B771>=$B772, E771, NPV($B772,F774:$BD774))","v":100},{"$f":"IF($B771>=$B772, F771, NPV($B772,G774:$BD774))","v":100},{"$f":"IF($B771>=$B772, G771, NPV($B772,H774:$BD774))","v":100},{"$f":"IF($B771>=$B772, H771, NPV($B772,I774:$BD774))","v":100},{"$f":"IF($B771>=$B772, I771, NPV($B772,J774:$BD774))","v":100},{"$f":"IF($B771>=$B772, J771, NPV($B772,K774:$BD774))","v":100},{"$f":"IF($B771>=$B772, K771, NPV($B772,L774:$BD774))","v":0},{"$f":"IF($B771>=$B772, L771, NPV($B772,M774:$BD774))","v":0},{"$f":"IF($B771>=$B772, M771, NPV($B772,N774:$BD774))","v":0},{"$f":"IF($B771>=$B772, N771, NPV($B772,O774:$BD774))","v":0},{"$f":"IF($B771>=$B772, O771, NPV($B772,P774:$BD774))","v":0},{"$f":"IF($B771>=$B772, P771, NPV($B772,Q774:$BD774))","v":0},{"$f":"IF($B771>=$B772, Q771, NPV($B772,R774:$BD774))","v":0},{"$f":"IF($B771>=$B772, R771, NPV($B772,S774:$BD774))","v":0},{"$f":"IF($B771>=$B772, S771, NPV($B772,T774:$BD774))","v":0},{"$f":"IF($B771>=$B772, T771, NPV($B772,U774:$BD774))","v":0},{"$f":"IF($B771>=$B772, U771, NPV($B772,V774:$BD774))","v":0},{"$f":"IF($B771>=$B772, V771, NPV($B772,W774:$BD774))","v":0},{"$f":"IF($B771>=$B772, W771, NPV($B772,X774:$BD774))","v":0},{"$f":"IF($B771>=$B772, X771, NPV($B772,Y774:$BD774))","v":0},{"$f":"IF($B771>=$B772, Y771, NPV($B772,Z774:$BD774))","v":0},{"$f":"IF($B771>=$B772, Z771, NPV($B772,AA774:$BD774))","v":0},{"$f":"IF($B771>=$B772, AA771, NPV($B772,AB774:$BD774))","v":0},{"$f":"IF($B771>=$B772, AB771, NPV($B772,AC774:$BD774))","v":0},{"$f":"IF($B771>=$B772, AC771, NPV($B772,AD774:$BD774))","v":0},{"$f":"IF($B771>=$B772, AD771, NPV($B772,AE774:$BD774))","v":0},{"$f":"IF($B771>=$B772, AE771, NPV($B772,AF774:$BD774))","v":0},{"$f":"IF($B771>=$B772, AF771, NPV($B772,AG774:$BD774))","v":0},{"$f":"IF($B771>=$B772, AG771, NPV($B772,AH774:$BD774))","v":0},{"$f":"IF($B771>=$B772, AH771, NPV($B772,AI774:$BD774))","v":0},{"$f":"IF($B771>=$B772, AI771, NPV($B772,AJ774:$BD774))","v":0},{"$f":"IF($B771>=$B772, AJ771, NPV($B772,AK774:$BD774))","v":0},{"$f":"IF($B771>=$B772, AK771, NPV($B772,AL774:$BD774))","v":0},{"$f":"IF($B771>=$B772, AL771, NPV($B772,AM774:$BD774))","v":0},{"$f":"IF($B771>=$B772, AM771, NPV($B772,AN774:$BD774))","v":0},{"$f":"IF($B771>=$B772, AN771, NPV($B772,AO774:$BD774))","v":0},{"$f":"IF($B771>=$B772, AO771, NPV($B772,AP774:$BD774))","v":0},{"$f":"IF($B771>=$B772, AP771, NPV($B772,AQ774:$BD774))","v":0},{"$f":"IF($B771>=$B772, AQ771, NPV($B772,AR774:$BD774))","v":0}]
[null,null,{"$f":"$C$15","v":"Grant element"},{"$f":"IF(D775=0,0,(1-D775/D771)*100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$16","v":"t-g>0"},{"$f":"IF(D768-$B769>0,D768-$B769,0)","v":0},0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[null,null,null,{"$f":"IF(D777=0,0,CHOOSE(D777,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784,AF784))","v":0},{"$f":"IF(E777=0,0,CHOOSE(E777,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784,AF784))","v":0},{"$f":"IF(F777=0,0,CHOOSE(F777,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784,AF784))","v":0},{"$f":"IF(G777=0,0,CHOOSE(G777,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784,AF784))","v":0},{"$f":"IF(H777=0,0,CHOOSE(H777,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784,AF784))","v":0},{"$f":"IF(I777=0,0,CHOOSE(I777,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784,AF784))","v":0},{"$f":"IF(J777=0,0,CHOOSE(J777,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784,AF784))","v":0},{"$f":"IF(K777=0,0,CHOOSE(K777,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784,AF784))","v":{"$error":"#DIV/0!"}},{"$f":"IF(L777=0,0,CHOOSE(L777,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784,AF784))","v":{"$error":"#DIV/0!"}},{"$f":"IF(M777=0,0,CHOOSE(M777,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784,AF784))","v":{"$error":"#DIV/0!"}},{"$f":"IF(N777=0,0,CHOOSE(N777,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784,AF784))","v":{"$error":"#DIV/0!"}},{"$f":"IF(O777=0,0,CHOOSE(O777,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784,AF784))","v":{"$error":"#DIV/0!"}},{"$f":"IF(P777=0,0,CHOOSE(P777,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784,AF784))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q777=0,0,CHOOSE(Q777,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784,AF784))","v":{"$error":"#DIV/0!"}},{"$f":"IF(R777=0,0,CHOOSE(R777,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784,AF784))","v":{"$error":"#DIV/0!"}},{"$f":"IF(S777=0,0,CHOOSE(S777,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784,AF784))","v":{"$error":"#DIV/0!"}},{"$f":"IF(T777=0,0,CHOOSE(T777,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784,AF784))","v":{"$error":"#DIV/0!"}},{"$f":"IF(U777=0,0,CHOOSE(U777,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784,AF784))","v":{"$error":"#DIV/0!"}},{"$f":"IF(V777=0,0,CHOOSE(V777,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784,AF784))","v":{"$error":"#DIV/0!"}},{"$f":"IF(W777=0,0,CHOOSE(W777,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784,AF784))","v":{"$error":"#DIV/0!"}},{"$f":"IF(X777=0,0,CHOOSE(X777,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784,AF784))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Y777=0,0,CHOOSE(Y777,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784,AF784))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z777=0,0,CHOOSE(Z777,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784,AF784))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA777=0,0,CHOOSE(AA777,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784,AF784))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AB777=0,0,CHOOSE(AB777,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784,AF784))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AC777=0,0,CHOOSE(AC777,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784,AF784))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AD777=0,0,CHOOSE(AD777,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784,AF784))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AE777=0,0,CHOOSE(AE777,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784,AF784))","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$18","v":"t-m condition"},{"$f":"IF(D768-$B770>0,D768-$B770,0)","v":0},0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,{"$f":"IF(D779=0,0,CHOOSE(D779,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784))","v":0},{"$f":"IF(E779=0,0,CHOOSE(E779,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784))","v":0},{"$f":"IF(F779=0,0,CHOOSE(F779,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784))","v":0},{"$f":"IF(G779=0,0,CHOOSE(G779,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784))","v":0},{"$f":"IF(H779=0,0,CHOOSE(H779,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784))","v":0},{"$f":"IF(I779=0,0,CHOOSE(I779,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784))","v":0},{"$f":"IF(J779=0,0,CHOOSE(J779,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784))","v":0},{"$f":"IF(K779=0,0,CHOOSE(K779,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784))","v":0},{"$f":"IF(L779=0,0,CHOOSE(L779,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784))","v":{"$error":"#DIV/0!"}},{"$f":"IF(M779=0,0,CHOOSE(M779,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784))","v":{"$error":"#DIV/0!"}},{"$f":"IF(N779=0,0,CHOOSE(N779,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784))","v":{"$error":"#DIV/0!"}},{"$f":"IF(O779=0,0,CHOOSE(O779,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784))","v":{"$error":"#DIV/0!"}},{"$f":"IF(P779=0,0,CHOOSE(P779,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q779=0,0,CHOOSE(Q779,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784))","v":{"$error":"#DIV/0!"}},{"$f":"IF(R779=0,0,CHOOSE(R779,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784))","v":{"$error":"#DIV/0!"}},{"$f":"IF(S779=0,0,CHOOSE(S779,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784))","v":{"$error":"#DIV/0!"}},{"$f":"IF(T779=0,0,CHOOSE(T779,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784))","v":{"$error":"#DIV/0!"}},{"$f":"IF(U779=0,0,CHOOSE(U779,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784))","v":{"$error":"#DIV/0!"}},{"$f":"IF(V779=0,0,CHOOSE(V779,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784))","v":{"$error":"#DIV/0!"}},{"$f":"IF(W779=0,0,CHOOSE(W779,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784))","v":{"$error":"#DIV/0!"}},{"$f":"IF(X779=0,0,CHOOSE(X779,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Y779=0,0,CHOOSE(Y779,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z779=0,0,CHOOSE(Z779,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA779=0,0,CHOOSE(AA779,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AB779=0,0,CHOOSE(AB779,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AC779=0,0,CHOOSE(AC779,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AD779=0,0,CHOOSE(AD779,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AE779=0,0,CHOOSE(AE779,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784))","v":{"$error":"#DIV/0!"}}]
[]
[{"$f":"+\"Output \"& PV_Base!A768&\"\"","v":"Output Bonds (beyond 7 years)-FX"},null,null,{"$f":"D$7","v":2019},{"$f":"D782+1","v":2020},{"$f":"E782+1","v":2021},{"$f":"F782+1","v":2022},{"$f":"G782+1","v":2023},{"$f":"H782+1","v":2024},{"$f":"I782+1","v":2025},{"$f":"J782+1","v":2026},{"$f":"K782+1","v":2027},{"$f":"L782+1","v":2028},{"$f":"M782+1","v":2029},{"$f":"N782+1","v":2030},{"$f":"O782+1","v":2031},{"$f":"P782+1","v":2032},{"$f":"Q782+1","v":2033},{"$f":"R782+1","v":2034},{"$f":"S782+1","v":2035},{"$f":"T782+1","v":2036},{"$f":"U782+1","v":2037},{"$f":"V782+1","v":2038},{"$f":"W782+1","v":2039},{"$f":"X782+1","v":2040},{"$f":"Y782+1","v":2041},{"$f":"Z782+1","v":2042},{"$f":"AA782+1","v":2043},{"$f":"AB782+1","v":2044},{"$f":"AC782+1","v":2045},{"$f":"AD782+1","v":2046}]
[null,null,{"$f":"$C$22","v":"New forex borrowing (gross, USD)"},{"$f":"Ext_Debt_Data!F114","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!G114","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!H114","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!I114","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!J114","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!K114","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!L114","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!M114","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!N114","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!O114","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!P114","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!Q114","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!R114","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!S114","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!T114","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!U114","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!V114","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!W114","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!X114","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!Y114","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!Z114","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!AA114","v":0},{"$f":"Ext_Debt_Data!AB114","v":0},{"$f":"Ext_Debt_Data!AC114","v":0},{"$f":"Ext_Debt_Data!AD114","v":0},{"$f":"Ext_Debt_Data!AE114","v":0},{"$f":"Ext_Debt_Data!AF114","v":0},{"$f":"Ext_Debt_Data!AG114","v":0}]
[null,null,{"$f":"$C$23","v":"cumulative"},{"$f":"D783","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D783:E783)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D783:F783)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D783:G783)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D783:H783)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D783:I783)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D783:J783)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D783:K783)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D783:L783)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D783:M783)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D783:N783)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D783:O783)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D783:P783)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D783:Q783)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D783:R783)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D783:S783)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D783:T783)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D783:U783)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D783:V783)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D783:W783)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D783:X783)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D783:Y783)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D783:Z783)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D783:AA783)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D783:AB783)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D783:AC783)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D783:AD783)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D783:AE783)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$24","v":"Stock of new forex debt (in USD)"},{"$f":"D783-D789","v":{"$error":"#DIV/0!"}},{"$f":"D785+E783-E789","v":{"$error":"#DIV/0!"}},{"$f":"E785+F783-F789","v":{"$error":"#DIV/0!"}},{"$f":"F785+G783-G789","v":{"$error":"#DIV/0!"}},{"$f":"G785+H783-H789","v":{"$error":"#DIV/0!"}},{"$f":"H785+I783-I789","v":{"$error":"#DIV/0!"}},{"$f":"I785+J783-J789","v":{"$error":"#DIV/0!"}},{"$f":"J785+K783-K789","v":{"$error":"#DIV/0!"}},{"$f":"K785+L783-L789","v":{"$error":"#DIV/0!"}},{"$f":"L785+M783-M789","v":{"$error":"#DIV/0!"}},{"$f":"M785+N783-N789","v":{"$error":"#DIV/0!"}},{"$f":"N785+O783-O789","v":{"$error":"#DIV/0!"}},{"$f":"O785+P783-P789","v":{"$error":"#DIV/0!"}},{"$f":"P785+Q783-Q789","v":{"$error":"#DIV/0!"}},{"$f":"Q785+R783-R789","v":{"$error":"#DIV/0!"}},{"$f":"R785+S783-S789","v":{"$error":"#DIV/0!"}},{"$f":"S785+T783-T789","v":{"$error":"#DIV/0!"}},{"$f":"T785+U783-U789","v":{"$error":"#DIV/0!"}},{"$f":"U785+V783-V789","v":{"$error":"#DIV/0!"}},{"$f":"V785+W783-W789","v":{"$error":"#DIV/0!"}},{"$f":"W785+X783-X789","v":{"$error":"#DIV/0!"}},{"$f":"X785+Y783-Y789","v":{"$error":"#DIV/0!"}},{"$f":"Y785+Z783-Z789","v":{"$error":"#DIV/0!"}},{"$f":"Z785+AA783-AA789","v":{"$error":"#DIV/0!"}},{"$f":"AA785+AB783-AB789","v":{"$error":"#DIV/0!"}},{"$f":"AB785+AC783-AC789","v":{"$error":"#DIV/0!"}},{"$f":"AC785+AD783-AD789","v":{"$error":"#DIV/0!"}},{"$f":"AD785+AE783-AE789","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"+TEXT(C775,\"#\")&\"   \"&TEXT(A768,\"#\")","v":"PV of debt   Bonds (beyond 7 years)-FX"},{"$f":"IF($B771>=$B772,D783,D783*D775/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B771>=$B772,D786-E789+E783,D786*(1+$B772)-E787+E783*$D775/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B771>=$B772,E786-F789+F783,E786*(1+$B772)-F787+F783*$D775/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B771>=$B772,F786-G789+G783,F786*(1+$B772)-G787+G783*$D775/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B771>=$B772,G786-H789+H783,G786*(1+$B772)-H787+H783*$D775/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B771>=$B772,H786-I789+I783,H786*(1+$B772)-I787+I783*$D775/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B771>=$B772,I786-J789+J783,I786*(1+$B772)-J787+J783*$D775/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B771>=$B772,J786-K789+K783,J786*(1+$B772)-K787+K783*$D775/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B771>=$B772,K786-L789+L783,K786*(1+$B772)-L787+L783*$D775/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B771>=$B772,L786-M789+M783,L786*(1+$B772)-M787+M783*$D775/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B771>=$B772,M786-N789+N783,M786*(1+$B772)-N787+N783*$D775/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B771>=$B772,N786-O789+O783,N786*(1+$B772)-O787+O783*$D775/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B771>=$B772,O786-P789+P783,O786*(1+$B772)-P787+P783*$D775/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B771>=$B772,P786-Q789+Q783,P786*(1+$B772)-Q787+Q783*$D775/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B771>=$B772,Q786-R789+R783,Q786*(1+$B772)-R787+R783*$D775/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B771>=$B772,R786-S789+S783,R786*(1+$B772)-S787+S783*$D775/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B771>=$B772,S786-T789+T783,S786*(1+$B772)-T787+T783*$D775/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B771>=$B772,T786-U789+U783,T786*(1+$B772)-U787+U783*$D775/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B771>=$B772,U786-V789+V783,U786*(1+$B772)-V787+V783*$D775/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B771>=$B772,V786-W789+W783,V786*(1+$B772)-W787+W783*$D775/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B771>=$B772,W786-X789+X783,W786*(1+$B772)-X787+X783*$D775/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B771>=$B772,X786-Y789+Y783,X786*(1+$B772)-Y787+Y783*$D775/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B771>=$B772,Y786-Z789+Z783,Y786*(1+$B772)-Z787+Z783*$D775/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B771>=$B772,Z786-AA789+AA783,Z786*(1+$B772)-AA787+AA783*$D775/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B771>=$B772,AA786-AB789+AB783,AA786*(1+$B772)-AB787+AB783*$D775/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B771>=$B772,AB786-AC789+AC783,AB786*(1+$B772)-AC787+AC783*$D775/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B771>=$B772,AC786-AD789+AD783,AC786*(1+$B772)-AD787+AD783*$D775/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B771>=$B772,AD786-AE789+AE783,AD786*(1+$B772)-AE787+AE783*$D775/100)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$26","v":"Total debt service (in USD)"},{"$f":"D788+D789","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"$C$27","v":"Interest"},null,{"$f":"$B771*D785","v":{"$error":"#DIV/0!"}},{"$f":"$B771*E785","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"$C$28","v":"Amortization"},{"$f":"(D778-D780)/(B770-B769)","v":0},{"$f":"(E778-E780)/(B770-B769)","v":0},{"$f":"(F778-F780)/(B770-B769)","v":0},{"$f":"(G778-G780)/(B770-B769)","v":0},{"$f":"(H778-H780)/(B770-B769)","v":0},{"$f":"(I778-I780)/(B770-B769)","v":0},{"$f":"(J778-J780)/(B770-B769)","v":0},{"$f":"(K778-K780)/(B770-B769)","v":{"$error":"#DIV/0!"}},{"$f":"(L778-L780)/(B770-B769)","v":{"$error":"#DIV/0!"}},{"$f":"(M778-M780)/(B770-B769)","v":{"$error":"#DIV/0!"}},{"$f":"(N778-N780)/(B770-B769)","v":{"$error":"#DIV/0!"}},{"$f":"(O778-O780)/(B770-B769)","v":{"$error":"#DIV/0!"}},{"$f":"(P778-P780)/(B770-B769)","v":{"$error":"#DIV/0!"}},{"$f":"(Q778-Q780)/(B770-B769)","v":{"$error":"#DIV/0!"}},{"$f":"(R778-R780)/(B770-B769)","v":{"$error":"#DIV/0!"}},{"$f":"(S778-S780)/(B770-B769)","v":{"$error":"#DIV/0!"}},{"$f":"(T778-T780)/(B770-B769)","v":{"$error":"#DIV/0!"}},{"$f":"(U778-U780)/(B770-B769)","v":{"$error":"#DIV/0!"}},{"$f":"(V778-V780)/(B770-B769)","v":{"$error":"#DIV/0!"}},{"$f":"(W778-W780)/(B770-B769)","v":{"$error":"#DIV/0!"}},{"$f":"(X778-X780)/(B770-B769)","v":{"$error":"#DIV/0!"}},{"$f":"(Y778-Y780)/(B770-B769)","v":{"$error":"#DIV/0!"}},{"$f":"(Z778-Z780)/(B770-B769)","v":{"$error":"#DIV/0!"}},{"$f":"(AA778-AA780)/(B770-B769)","v":{"$error":"#DIV/0!"}},{"$f":"(AB778-AB780)/(B770-B769)","v":{"$error":"#DIV/0!"}},{"$f":"(AC778-AC780)/(B770-B769)","v":{"$error":"#DIV/0!"}},{"$f":"(AD778-AD780)/(B770-B769)","v":{"$error":"#DIV/0!"}},{"$f":"(AE778-AE780)/(B770-B769)","v":{"$error":"#DIV/0!"}}]

{"sheet":"Chart Data","index":34,"n_rows":383,"n_cols":78,"rows_kept":383,"cut":false,"hidden":false,"merged":[[4,2,4,11],[15,25,15,27]]}
[]
[null,"Output 2-1 Stress_Charts_Ex'!A1"]
[null,"Output 2-2 Stress_Charts_Pub'!A1"]
[null,"Output 7 - Risk rating summary'!A1"]
[null,null,"Summary of debt burden indicators and data used for charts"]
[null,null,"Country",{"$f":"Country","v":"Nicaragua"}]
[]
[]
[null,null,"External DSA","10 years (+ 1st yr proj) 1/",null,"Fiscal",null,null,"10 years (+ 1st yr proj) 1/",null,"Overall rating"]
[null,null,"Signal for external risk rating",{"$f":"VLOOKUP(D11, NumRiskTable, 2, FALSE)","v":{"$error":"#DIV/0!"}},null,"Signal for fiscal risk rating",null,null,{"$f":"VLOOKUP(I11, $Z$19:$AA$23, 2, FALSE)","v":"High"},null,null,{"$f":"VLOOKUP(L11, $Z$19:$AA$23, 2, FALSE)","v":{"$error":"#DIV/0!"}}]
[null,null,"Signal for external risk rating (numeric)",{"$f":"IF(D12=1,3,IF(AND(D12=0,D13=1),2,1))","v":{"$error":"#DIV/0!"}},null,"Signal for fiscal risk rating (numeric)",null,null,{"$f":"IF(I12=1,3,IF(AND(I12=0,I13=1),2,1))","v":3},null,null,{"$f":"IF(AND(D11=1,I11=1),1,IF(OR(D11=3,I11=3),3,2))","v":{"$error":"#DIV/0!"}}]
[null,null,"Baseline breach (0=no, 1=breach -- excl. 1-year breaches)",{"$f":"IF(OR(D74>$AC$16,D116>$AC$16,D158>$AC$16,D200>$AC$16), 1, 0)","v":{"$error":"#DIV/0!"}},null,"Baseline breach (1=breach, 0=no breach)",null,null,{"$f":"IF(D275>$AC$16, 1, 0)","v":1}]
[null,null,"Shock breach (0=no, 1=breach -- excl. 1-year breaches)",{"$f":"IF(OR(D75>$AC$16,D117>$AC$16,D159>$AC$16,D201>$AC$16), 1, 0)","v":{"$error":"#N/A"}},null,"Shock breach (1=breach, 0=no breach)",null,null,{"$f":"IF(D276>$AC$16, 1, 0)","v":{"$error":"#N/A"}}]
[null,null,"PV of debt-to GDP ratio MX shock",{"$f":"C69","v":{"$error":"#N/A"}},null,"PV of debt-to GDP ratio MX shock",null,null,{"$f":"C270","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DGDP_M_MKT_SHOCK",null,null,null,null,null,"PB Mkt",3.1]
[null,null,"PV of debt-to-exports ratio MX shock",{"$f":"C111","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lookups and parameters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DBX_M_MKT_SHOCK",null,null,null,null,null,"PB NonMkt",3.2]
[null,null,"Debt service-to-exports ratio MX shock",{"$f":"C153","v":{"$error":"#N/A"}},null,"Applicable tailored stress test",null,null,"Input 6 - Tailored Tests'!A1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"# of years of breaches to exclude",null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Growth",1]
[null,null,"Debt service to revenue MX shock - Market",{"$f":"C195","v":{"$error":"#N/A"}},null,"Natural disaster",null,null,{"$f":"IF('Input 6 - Tailored Tests'!C9=\"Yes\", 1, 0)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Numeric risk rating table",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DSBX_M_MKT_SHOCK",null,null,null,null,null,"Exports",2]
[null,null,"1/ excluding 1-year breaches",null,null,"Commodity price",null,null,{"$f":"IF('Input 6 - Tailored Tests'!C10=\"Yes\", 1, 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Numeric risk","Label risk",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DSDGGR_M_MKT_SHOCK",null,null,null,null,null,"Non-debt flows",4]
[null,null,null,null,null,"Market financing",null,null,{"$f":"IF('Input 6 - Tailored Tests'!C11=\"Yes\", 1, 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"Low"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"Moderate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Combination",5]
[null,null,null,null,null,"Marker to apply for applicable tailored stress tests in col. A",null,null,1]
[]
[null,null,"Moderate risk category",{"$f":"IF(MAX(Y211:Y232)<E27,\"Substantial space\",IF(MAX(Y211:Y232)=E26,\"Some space\",\"Limited space\"))","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"High",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"One-time depreciation",6]
[]
[null,null,"Limited","greater than"]
[null,null,"Some","equal to",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EXT_RISK_MKT"]
[null,null,"Substantial","less than",1]
[]
[]
[]
[]
[]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1986,IF(START!L10=\"French\",translation!D1986,IF(START!L10=\"Portuguese\",translation!E1986,translation!F1986)))","v":"External"}]
["If col. A=1, the row is applicable to the calculation",null,null,{"$f":"'Macro-Debt_Data'!U5","v":2019},{"$f":"'Macro-Debt_Data'!V5","v":2020},{"$f":"'Macro-Debt_Data'!W5","v":2021},{"$f":"'Macro-Debt_Data'!X5","v":2022},{"$f":"'Macro-Debt_Data'!Y5","v":2023},{"$f":"'Macro-Debt_Data'!Z5","v":2024},{"$f":"'Macro-Debt_Data'!AA5","v":2025},{"$f":"'Macro-Debt_Data'!AB5","v":2026},{"$f":"'Macro-Debt_Data'!AC5","v":2027},{"$f":"'Macro-Debt_Data'!AD5","v":2028},{"$f":"'Macro-Debt_Data'!AE5","v":2029},{"$f":"'Macro-Debt_Data'!AF5","v":2030},{"$f":"'Macro-Debt_Data'!AG5","v":2031},{"$f":"'Macro-Debt_Data'!AH5","v":2032},{"$f":"'Macro-Debt_Data'!AI5","v":2033},{"$f":"'Macro-Debt_Data'!AJ5","v":2034},{"$f":"'Macro-Debt_Data'!AK5","v":2035},{"$f":"'Macro-Debt_Data'!AL5","v":2036},{"$f":"'Macro-Debt_Data'!AM5","v":2037},{"$f":"'Macro-Debt_Data'!AN5","v":2038},{"$f":"'Macro-Debt_Data'!AO5","v":2039}]
[null,null,{"$f":"'Output 3-1 Stress-external'!A9","v":"PV of debt-to GDP ratio"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Number of breaches exc. 1st year - \"&D35","v":"Number of breaches exc. 1st year - 2019"},{"$f":"\"1st year breach - \"&D35","v":"1st year breach - 2019"},{"$f":"\"One-off breach, exc. 1st year - \"&D35","v":"One-off breach, exc. 1st year - 2019"},"One-off breach, inc. 1st year","Non-one-off breach, incl. 1st year","Max, exc. 1st year","Max of one-off (exc. 1st yr)","Max of non-one-off","Max excl. 1st yr and largest in one-off","Maximum value of one-off breaches: rank of one-off","Most extreme shock: rank of non-one off","If one-off breach and MX are the same stress test",null,"Rank of max. values (1= largest/max)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tailored stress test only"]
[null,{"$f":"++OFFSET(translation!C1113, 0,LANG)","v":"Baseline"},{"$f":"'Output 3-1 Stress-external'!A11","v":"Baseline"},{"$f":"'Baseline - external'!N35","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!O35","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!P35","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Q35","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!R35","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!S35","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!T35","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!U35","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!V35","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!W35","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!X35","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Y35","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Z35","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AA35","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AB35","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AC35","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AD35","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AE35","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AF35","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AG35","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AH35","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1996,IF(START!L10=\"French\",translation!D1996,IF(START!L10=\"Portuguese\",translation!E1996,translation!F1996)))","v":"Historical scenario"},{"$f":"'Output 3-1 Stress-external'!A14","v":"A1. Key variables at their historical averages in 2019-2029 2/"},{"$f":"A1_historical_ext!D35","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!E35","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!F35","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!G35","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!H35","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!I35","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!J35","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!K35","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!L35","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!M35","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!N35","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!O35","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!P35","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!Q35","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!R35","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!S35","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!T35","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!U35","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!V35","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!W35","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!X35","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1980,IF(START!L10=\"French\",translation!D1980,IF(START!L10=\"Portuguese\",translation!E1980,translation!F1980)))","v":"Growth"},{"$f":"'Output 3-1 Stress-external'!A18","v":"B1. Real GDP growth"},{"$f":"B1_GDP_ext!D35","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!E35","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!F35","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!G35","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!H35","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!I35","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!J35","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!K35","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!L35","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!M35","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!N35","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!O35","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!P35","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!Q35","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!R35","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!S35","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!T35","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!U35","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!V35","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!W35","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!X35","v":{"$error":"#DIV/0!"}},null,{"$f":"COUNTIF($E40:$N40, \">\"&$E$66)","v":0},{"$f":"IF(ISNUMBER(D40),IF(D40>$D$66, 1, 0),0)","v":0},{"$f":"IF(Z40=1, 1, 0)","v":0},{"$f":"IF(AB40=1,IF(AA40=1,0,1),0)","v":0},{"$f":"IF(AC40=0, 1, 0)","v":1},{"$f":"MAX(E40:N40)","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($AC$40:$AC$50)>0, IF(AC40=1,AE40, 0), 0)","v":0},{"$f":"IF(SUM($AD$40:$AD$50)>0, IF(AD40=1, AE40, 0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER(E40), IF(AF40>0,LARGE(E40:N40, 2), AE40), 0)","v":0},{"$f":"IF(SUM($AC$40:$AC$50)>0, RANK(AF40, $AF$40:$AF$50, 0), 0)","v":0},{"$f":"IF(SUM($AC$40:$AC$50)=0, RANK(AG40, $AG$40:$AG$50, 0), RANK(AH40, $AH$40:$AH$50, 0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(AI40=1, AJ40=1), 1, 0)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1990,IF(START!L10=\"French\",translation!D1990,IF(START!L10=\"Portuguese\",translation!E1990,translation!F1990)))","v":"Primary Balance"},{"$f":"'Output 3-1 Stress-external'!A19","v":"B2. Primary balance"},{"$f":"IF(Old_New_Scenario=0, 0, IF($I$21=$A53, D53, D54))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"COUNTIF($E41:$N41, \">\"&$E$66)","v":0},{"$f":"IF(ISNUMBER(D41),IF(D41>$D$66, 1, 0),0)","v":0},{"$f":"IF(Z41=1, 1, 0)","v":0},0,{"$f":"IF(AC41=0, 1, 0)","v":1},{"$error":"#DIV/0!"},{"$f":"IF(SUM($AC$40:$AC$50)>0, IF(AC41=1,AE41, 0), 0)","v":0},{"$f":"IF(SUM($AD$40:$AD$50)>0, IF(AD41=1, AE41, 0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER(E41), IF(AF41>0,LARGE(E41:N41, 2), AE41), 0)","v":0},{"$f":"IF(SUM($AC$40:$AC$50)>0, RANK(AF41, $AF$40:$AF$50, 0), 0)","v":0},{"$f":"IF(SUM($AC$40:$AC$50)=0, RANK(AG41, $AG$40:$AG$50, 0), RANK(AH41, $AH$40:$AH$50, 0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(AI41=1, AJ41=1), 1, 0)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1981,IF(START!L10=\"French\",translation!D1981,IF(START!L10=\"Portuguese\",translation!E1981,translation!F1981)))","v":"Exports"},{"$f":"'Output 3-1 Stress-external'!A20","v":"B3. Exports"},{"$f":"B3_Exports_ext!D35","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!E35","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!F35","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!G35","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!H35","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!I35","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!J35","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!K35","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!L35","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!M35","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!N35","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!O35","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!P35","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!Q35","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!R35","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!S35","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!T35","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!U35","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!V35","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!W35","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!X35","v":{"$error":"#DIV/0!"}},null,0,0,0,0,1,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1983,IF(START!L10=\"French\",translation!D1983,IF(START!L10=\"Portuguese\",translation!E1983,translation!F1983)))","v":"Non-debt flows"},{"$f":"'Output 3-1 Stress-external'!A21","v":"B4. Other flows 3/"},{"$f":"'B4_other flows_ext'!D35","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!E35","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!F35","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!G35","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!H35","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!I35","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!J35","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!K35","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!L35","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!M35","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!N35","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!O35","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!P35","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!Q35","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!R35","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!S35","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!T35","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!U35","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!V35","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!W35","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!X35","v":{"$error":"#DIV/0!"}},null,0,0,0,0,1,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1985,IF(START!L10=\"French\",translation!D1985,IF(START!L10=\"Portuguese\",translation!E1985,translation!F1985)))","v":"One-time depreciation"},{"$f":"'Output 3-1 Stress-external'!A22","v":"B5. Depreciation"},{"$f":"B5_depreciation_ext!D35","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!E35","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!F35","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!G35","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!H35","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!I35","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!J35","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!K35","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!L35","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!M35","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!N35","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!O35","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!P35","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!Q35","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!R35","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!S35","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!T35","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!U35","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!V35","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!W35","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!X35","v":{"$error":"#DIV/0!"}},null,0,0,0,0,1,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1991,IF(START!L10=\"French\",translation!D1991,IF(START!L10=\"Portuguese\",translation!E1991,translation!F1991)))","v":"Combination"},{"$f":"'Output 3-1 Stress-external'!A23","v":"B6. Combination of B1-B5"},{"$f":"IF($I$21=$A55, D55, D56)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,0,0,0,0,1,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,"Combined contingent liabilities",{"$f":"'Output 3-1 Stress-external'!A26","v":"C1. Combined contingent liabilities"},{"$f":"'C1_Combined CL'!E101","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!F101","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!G101","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!H101","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!I101","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!J101","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!K101","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!L101","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!M101","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!N101","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!O101","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!P101","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!Q101","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!R101","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!S101","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!T101","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!U101","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!V101","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!W101","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!X101","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!Y101","v":{"$error":"#DIV/0!"}},null,0,0,0,{"$f":"IF(AB47=1,IF(AA47=1,0,1),0)","v":0},1,{"$f":"MAX(E47:N47)","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($AC$40:$AC$50)>0, IF(AC47=1,AE47, 0), 0)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(ISNUMBER(E47), IF(AF47>0,LARGE(E47:N47, 2), AE47), 0)","v":0},{"$f":"IF(SUM($AC$40:$AC$50)>0, RANK(AF47, $AF$40:$AF$50, 0), 0)","v":0},{"$f":"IF(SUM($AC$40:$AC$50)=0, RANK(AG47, $AG$40:$AG$50, 0), RANK(AH47, $AH$40:$AH$50, 0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$f":"RANK(AF47,$AF47:(OFFSET($AF47,3,0)))","v":1}]
[{"$f":"INDEX($F$17:$I$19, MATCH($B48, $F$17:$F$19, 0), 4)","v":1},{"$f":"$F$17","v":"Natural disaster"},{"$f":"'Output 3-1 Stress-external'!A27","v":"C2. Natural disaster"},{"$f":"IFERROR(IF($I$21=$A48,D58,\" \"),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ",null,0,0,0,0,1,{"$f":"MAX(E48:N48)","v":0},0,0,{"$f":"IF(ISNUMBER(E48), IF(AF48>0,LARGE(E48:N48, 2), AE48), 0)","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"RANK(AF48,$AF47:(OFFSET($AF47,3,0)))","v":1}]
[{"$f":"INDEX($F$17:$I$19, MATCH($B49, $F$17:$F$19, 0), 4)","v":0},{"$f":"$F$18","v":"Commodity price"},{"$f":"'Output 3-1 Stress-external'!A28","v":"C3. Commodity price"},{"$f":"IFERROR(IF($I$21=$A49,D59,\" \"),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ",null,0,0,0,0,1,{"$f":"MAX(E49:N49)","v":0},0,0,{"$f":"IF(ISNUMBER(E49), IF(AF49>0,LARGE(E49:N49, 2), AE49), 0)","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"RANK(AF49,$AF47:(OFFSET($AF47,3,0)))","v":1}]
[0,{"$f":"$F$19","v":"Market financing"},{"$f":"'Output 3-1 Stress-external'!A29","v":"C4. Market Financing"},{"$f":"IFERROR(IF($I$21=$A50,D60,\" \"),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ",null,0,0,0,0,1,{"$f":"MAX(E50:N50)","v":0},0,0,{"$f":"IF(ISNUMBER(E50), IF(AF50>0,LARGE(E50:N50, 2), AE50), 0)","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"RANK(AF50,$AF47:(OFFSET($AF47,3,0)))","v":1}]
[null,{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",\"\",'Customized Scenario-External'!B24)","v":""},{"$f":"'Customized Scenario-External'!B8","v":"A2. Alternative Scenario :[Customize, enter title]"},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!D86)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!E86)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!F86)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!G86)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!H86)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!I86)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!J86)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!K86)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!L86)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!M86)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!N86)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!O86)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!P86)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!Q86)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!R86)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!S86)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!T86)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!U86)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!V86)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!W86)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!X86)","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"SUM(AC40:AC50)","v":0},null,null,{"$f":"MAX(AF40:AF50)","v":0},{"$f":"MAX(AG40:AG50)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(AI40:AI50)","v":0},{"$f":"SUM(AJ40:AJ50)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AK40:AK50)","v":{"$error":"#DIV/0!"}}]
[null,null,"Market/Non-Market categories",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Max of one-off","Max of non-one-off"]
[{"$f":"A50","v":0},"Primary Balance","B2.1 Primary balance Market",{"$f":"B2_PB_mkt_pub!E101","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!F101","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!G101","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!H101","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!I101","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!J101","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!K101","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!L101","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!M101","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!N101","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!O101","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!P101","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!Q101","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!R101","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!S101","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!T101","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!U101","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!V101","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!W101","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!X101","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!Y101","v":{"$error":"#DIV/0!"}}]
[{"$f":"IF(A53=1, 0, 1)","v":1},"Primary Balance","B2.2 Primary balance Non-Market",{"$f":"B2_PB_non_mkt_pub!E101","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!F101","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!G101","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!H101","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!I101","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!J101","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!K101","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!L101","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!M101","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!N101","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!O101","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!P101","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!Q101","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!R101","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!S101","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!T101","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!U101","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!V101","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!W101","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!X101","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!Y101","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"If Max of one-off is greater than max of non-one-off, 1, otherwise 0)",{"$f":"IF(AF51>AG51, 1, 0)","v":{"$error":"#DIV/0!"}}]
[{"$f":"A50","v":0},"Combination","B6.1 Combination of B1-B5 Market",{"$f":"B6_Combo_mkt_ext!D35","v":{"$error":"#DIV/0!"}},{"$f":"B6_Combo_mkt_ext!E35","v":{"$error":"#DIV/0!"}},{"$f":"B6_Combo_mkt_ext!F35","v":{"$error":"#DIV/0!"}},{"$f":"B6_Combo_mkt_ext!G35","v":{"$error":"#DIV/0!"}},{"$f":"B6_Combo_mkt_ext!H35","v":{"$error":"#DIV/0!"}},{"$f":"B6_Combo_mkt_ext!I35","v":{"$error":"#DIV/0!"}},{"$f":"B6_Combo_mkt_ext!J35","v":{"$error":"#DIV/0!"}},{"$f":"B6_Combo_mkt_ext!K35","v":{"$error":"#DIV/0!"}},{"$f":"B6_Combo_mkt_ext!L35","v":{"$error":"#DIV/0!"}},{"$f":"B6_Combo_mkt_ext!M35","v":{"$error":"#DIV/0!"}},{"$f":"B6_Combo_mkt_ext!N35","v":{"$error":"#DIV/0!"}},{"$f":"B6_Combo_mkt_ext!O35","v":{"$error":"#DIV/0!"}},{"$f":"B6_Combo_mkt_ext!P35","v":{"$error":"#DIV/0!"}},{"$f":"B6_Combo_mkt_ext!Q35","v":{"$error":"#DIV/0!"}},{"$f":"B6_Combo_mkt_ext!R35","v":{"$error":"#DIV/0!"}},{"$f":"B6_Combo_mkt_ext!S35","v":{"$error":"#DIV/0!"}},{"$f":"B6_Combo_mkt_ext!T35","v":{"$error":"#DIV/0!"}},{"$f":"B6_Combo_mkt_ext!U35","v":{"$error":"#DIV/0!"}},{"$f":"B6_Combo_mkt_ext!V35","v":{"$error":"#DIV/0!"}},{"$f":"B6_Combo_mkt_ext!W35","v":{"$error":"#DIV/0!"}},{"$f":"B6_Combo_mkt_ext!X35","v":{"$error":"#DIV/0!"}}]
[{"$f":"A54","v":1},"Combination","B6.2 Combination of B1-B5 Non-Market",{"$f":"'B6_Combo_non-mkt_ext'!D35","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!E35","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!F35","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!G35","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!H35","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!I35","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!J35","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!K35","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!L35","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!M35","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!N35","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!O35","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!P35","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!Q35","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!R35","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!S35","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!T35","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!U35","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!V35","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!W35","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!X35","v":{"$error":"#DIV/0!"}}]
[null,null,"Tailored stress tests"]
[null,null,{"$f":"'Output 3-1 Stress-external'!A27","v":"C2. Natural disaster"},{"$f":"'C2_Natural disaster'!E101","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!F101","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!G101","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!H101","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!I101","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!J101","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!K101","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!L101","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!M101","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!N101","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!O101","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!P101","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!Q101","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!R101","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!S101","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!T101","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!U101","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!V101","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!W101","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!X101","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!Y101","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"'Output 3-1 Stress-external'!A28","v":"C3. Commodity price"},{"$f":"'C3_Commodity prices_ext'!D35","v":{"$error":"#DIV/0!"}},{"$f":"'C3_Commodity prices_ext'!E35","v":{"$error":"#DIV/0!"}},{"$f":"'C3_Commodity prices_ext'!F35","v":{"$error":"#DIV/0!"}},{"$f":"'C3_Commodity prices_ext'!G35","v":{"$error":"#DIV/0!"}},{"$f":"'C3_Commodity prices_ext'!H35","v":{"$error":"#DIV/0!"}},{"$f":"'C3_Commodity prices_ext'!I35","v":{"$error":"#DIV/0!"}},{"$f":"'C3_Commodity prices_ext'!J35","v":{"$error":"#DIV/0!"}},{"$f":"'C3_Commodity prices_ext'!K35","v":{"$error":"#DIV/0!"}},{"$f":"'C3_Commodity prices_ext'!L35","v":{"$error":"#DIV/0!"}},{"$f":"'C3_Commodity prices_ext'!M35","v":{"$error":"#DIV/0!"}},{"$f":"'C3_Commodity prices_ext'!N35","v":{"$error":"#DIV/0!"}},{"$f":"'C3_Commodity prices_ext'!O35","v":{"$error":"#DIV/0!"}},{"$f":"'C3_Commodity prices_ext'!P35","v":{"$error":"#DIV/0!"}},{"$f":"'C3_Commodity prices_ext'!Q35","v":{"$error":"#DIV/0!"}},{"$f":"'C3_Commodity prices_ext'!R35","v":{"$error":"#DIV/0!"}},{"$f":"'C3_Commodity prices_ext'!S35","v":{"$error":"#DIV/0!"}},{"$f":"'C3_Commodity prices_ext'!T35","v":{"$error":"#DIV/0!"}},{"$f":"'C3_Commodity prices_ext'!U35","v":{"$error":"#DIV/0!"}},{"$f":"'C3_Commodity prices_ext'!V35","v":{"$error":"#DIV/0!"}},{"$f":"'C3_Commodity prices_ext'!W35","v":{"$error":"#DIV/0!"}},{"$f":"'C3_Commodity prices_ext'!X35","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"'Output 3-1 Stress-external'!A29","v":"C4. Market Financing"},{"$f":"'C4_Market_financing'!D82","v":{"$error":"#DIV/0!"}},{"$f":"'C4_Market_financing'!E82","v":{"$error":"#DIV/0!"}},{"$f":"'C4_Market_financing'!F82","v":{"$error":"#DIV/0!"}},{"$f":"'C4_Market_financing'!G82","v":{"$error":"#DIV/0!"}},{"$f":"'C4_Market_financing'!H82","v":{"$error":"#DIV/0!"}},{"$f":"'C4_Market_financing'!I82","v":{"$error":"#DIV/0!"}},{"$f":"'C4_Market_financing'!J82","v":{"$error":"#DIV/0!"}},{"$f":"'C4_Market_financing'!K82","v":{"$error":"#DIV/0!"}},{"$f":"'C4_Market_financing'!L82","v":{"$error":"#DIV/0!"}},{"$f":"'C4_Market_financing'!M82","v":{"$error":"#DIV/0!"}},{"$f":"'C4_Market_financing'!N82","v":{"$error":"#DIV/0!"}},{"$f":"'C4_Market_financing'!O82","v":{"$error":"#DIV/0!"}},{"$f":"'C4_Market_financing'!P82","v":{"$error":"#DIV/0!"}},{"$f":"'C4_Market_financing'!Q82","v":{"$error":"#DIV/0!"}},{"$f":"'C4_Market_financing'!R82","v":{"$error":"#DIV/0!"}},{"$f":"'C4_Market_financing'!S82","v":{"$error":"#DIV/0!"}},{"$f":"'C4_Market_financing'!T82","v":{"$error":"#DIV/0!"}},{"$f":"'C4_Market_financing'!U82","v":{"$error":"#DIV/0!"}},{"$f":"'C4_Market_financing'!V82","v":{"$error":"#DIV/0!"}},{"$f":"'C4_Market_financing'!W82","v":{"$error":"#DIV/0!"}},{"$f":"'C4_Market_financing'!X82","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"B38","v":"Baseline"},{"$f":"+IF(START!L10=\"English\",translation!C1995,IF(START!L10=\"French\",translation!D1995,IF(START!L10=\"Portuguese\",translation!E1995,translation!F1995)))","v":"Baseline"},{"$f":"D38","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"B39","v":"Historical scenario"},{"$f":"+IF(START!L10=\"English\",translation!C1996,IF(START!L10=\"French\",translation!D1996,IF(START!L10=\"Portuguese\",translation!E1996,translation!F1996)))","v":"Historical scenario"},{"$f":"D39","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"MX shock Standard&Tailored",{"$f":"INDEX($D40:$AJ50, MATCH(1, $AJ40:$AJ50, 0), MATCH(D$35, $D$35:$Y$35, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX($D40:$AJ50, MATCH(1, $AJ40:$AJ50, 0), MATCH(E$35, $D$35:$Y$35, 0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,"MX value, 1 yr only shock Standard&Tailored - for chart",{"$f":"IF($AK51=1, NA(), IF(AND($AF51>0,$AF54=1),INDEX($D40:$AI50,MATCH(1,$AI40:$AI50,0),MATCH(D$35,$D$35:$Y$35,0)),NA()))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AK51=1, NA(), IF(AND($AF51>0,$AF54=1),INDEX($D40:$AI50,MATCH(1,$AI40:$AI50,0),MATCH(E$35,$D$35:$Y$35,0)),NA()))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"MX shock Tailored",{"$f":"INDEX($D47:$AM50, MATCH($I$21, $AM$47:$AM$50, 0), MATCH(D$35, $D$35:$Y$35, 0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"C66","v":"Threshold"},{"$f":"+IF(START!L10=\"English\",translation!C1998,IF(START!L10=\"French\",translation!D1998,IF(START!L10=\"Portuguese\",translation!E1998,translation!F1998)))","v":"Threshold"},{"$f":"'CI Summary'!I11","v":40},{"$f":"'CI Summary'!I11","v":40},{"$f":"'CI Summary'!I11","v":40},{"$f":"'CI Summary'!I11","v":40},{"$f":"'CI Summary'!I11","v":40},{"$f":"'CI Summary'!I11","v":40},{"$f":"'CI Summary'!I11","v":40},{"$f":"'CI Summary'!I11","v":40},{"$f":"'CI Summary'!I11","v":40},{"$f":"'CI Summary'!I11","v":40},{"$f":"'CI Summary'!I11","v":40},{"$f":"'CI Summary'!I11","v":40},{"$f":"'CI Summary'!I11","v":40},{"$f":"'CI Summary'!I11","v":40},{"$f":"'CI Summary'!I11","v":40},{"$f":"'CI Summary'!I11","v":40},{"$f":"'CI Summary'!I11","v":40},{"$f":"'CI Summary'!I11","v":40},{"$f":"'CI Summary'!I11","v":40},{"$f":"'CI Summary'!I11","v":40},{"$f":"'CI Summary'!I11","v":40}]
[null,"Baseline breach","Baseline breach",{"$f":"IF(D61>D66, 1, 0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"Shock breach",{"$f":"IF(D63>D66, 1, 0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"++OFFSET(translation!C1997, 0,LANG)&\" 1/\"","v":"Most extreme shock 1/"},null,{"$f":"INDEX($B$40:$AJ50, MATCH(1, $AJ$40:$AJ50, 0), 1)","v":{"$error":"#N/A"}}]
[{"$f":"++OFFSET(translation!C1997, 0,LANG)","v":"Most extreme shock"},"Lable for chart",{"$f":"A70&\": \"&C69&\"\"","v":{"$error":"#N/A"}}]
[null,"Highest value, but only breaching for 1 yr, therefore it does not determine the risk rating",{"$f":"IF(OR(AI51=0, AK51=1),\"\",IF(AND($AF51>0,$AF54=1), INDEX($B40:$AI50,MATCH(1,$AI40:$AI50,0),1), \"\"))","v":{"$error":"#DIV/0!"}}]
[null,"if Most extreme and highest value but breach for only 1-yr is the same, ignore",{"$f":"IF(C69=C71, \"\", C71)","v":{"$error":"#N/A"}}]
[null,"Lable for chart",{"$f":"IF(OR(AI51=0, AK51=1),\"\",IF(AND($AF51>0,$AF54=1), ++OFFSET(translation!$C$1978,0,LANG)&\": \"&C72, \"\"))","v":{"$error":"#DIV/0!"}}]
[null,null,"number of baseline breaches",{"$f":"SUM(D67:N67)","v":{"$error":"#DIV/0!"}}]
[null,null,"number of shock breaches",{"$f":"SUM(D68:N68)","v":{"$error":"#N/A"}}]
[]
[]
[null,null,{"$f":"'Output 3-1 Stress-external'!A33","v":"PV of debt-to-exports ratio"}]
[]
[null,null,{"$f":"$C$38","v":"Baseline"},{"$f":"'Baseline - external'!N36","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!O36","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!P36","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Q36","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!R36","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!S36","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!T36","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!U36","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!V36","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!W36","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!X36","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Y36","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Z36","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AA36","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AB36","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AC36","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AD36","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AE36","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AF36","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AG36","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AH36","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$39","v":"A1. Key variables at their historical averages in 2019-2029 2/"},{"$f":"A1_historical_ext!D36","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!E36","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!F36","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!G36","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!H36","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!I36","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!J36","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!K36","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!L36","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!M36","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!N36","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!O36","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!P36","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!Q36","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!R36","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!S36","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!T36","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!U36","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!V36","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!W36","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!X36","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+B40","v":"Growth"},{"$f":"$C$40","v":"B1. Real GDP growth"},{"$f":"B1_GDP_ext!D36","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!E36","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!F36","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!G36","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!H36","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!I36","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!J36","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!K36","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!L36","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!M36","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!N36","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!O36","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!P36","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!Q36","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!R36","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!S36","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!T36","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!U36","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!V36","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!W36","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!X36","v":{"$error":"#DIV/0!"}},null,{"$f":"COUNTIF($E82:$N82, \">\"&$E$108)","v":0},{"$f":"IF(ISNUMBER(D82),IF(D82>$D$108, 1, 0),0)","v":0},{"$f":"IF(Z82=1, 1, 0)","v":0},{"$f":"IF(AB82=1,IF(AA82=1,0,1),0)","v":0},{"$f":"IF(AC82=0, 1, 0)","v":1},{"$f":"MAX(E82:N82)","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($AC$82:$AC$92)>0, IF(AC82=1,AE82, 0), 0)","v":0},{"$f":"IF(SUM($AD$82:$AD$92)>0, IF(AD82=1, AE82, 0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER(E82), IF(AF82>0,LARGE(E82:N82, 2), AE82), 0)","v":0},{"$f":"IF(SUM($AC$82:$AC$92)>0, RANK(AF82, $AF$82:$AF$92, 0), 0)","v":0},{"$f":"IF(SUM($AC$82:$AC$92)=0, RANK(AG82, $AG$82:$AG$92, 0), RANK(AH82, $AH$82:$AH$92, 0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(AI82=1, AJ82=1), 1, 0)","v":{"$error":"#DIV/0!"}}]
[null,"Primary Balance",{"$f":"$C$41","v":"B2. Primary balance"},{"$f":"IF(Old_New_Scenario=0, 0,IF($I$21=$A95, D95, D96))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,0,0,{"$f":"IF(Z83=1, 1, 0)","v":0},0,{"$f":"IF(AC83=0, 1, 0)","v":1},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(AND(AI83=1, AJ83=1), 1, 0)","v":{"$error":"#DIV/0!"}}]
[null,"Exports",{"$f":"$C$42","v":"B3. Exports"},{"$f":"B3_Exports_ext!D36","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!E36","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!F36","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!G36","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!H36","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!I36","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!J36","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!K36","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!L36","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!M36","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!N36","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!O36","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!P36","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!Q36","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!R36","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!S36","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!T36","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!U36","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!V36","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!W36","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!X36","v":{"$error":"#DIV/0!"}},null,0,0,0,0,1,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Non-debt flows",{"$f":"$C$43","v":"B4. Other flows 3/"},{"$f":"'B4_other flows_ext'!D36","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!E36","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!F36","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!G36","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!H36","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!I36","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!J36","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!K36","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!L36","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!M36","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!N36","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!O36","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!P36","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!Q36","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!R36","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!S36","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!T36","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!U36","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!V36","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!W36","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!X36","v":{"$error":"#DIV/0!"}},null,0,0,0,0,1,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"One-time depreciation",{"$f":"$C$44","v":"B5. Depreciation"},{"$f":"B5_depreciation_ext!D36","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!E36","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!F36","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!G36","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!H36","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!I36","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!J36","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!K36","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!L36","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!M36","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!N36","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!O36","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!P36","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!Q36","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!R36","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!S36","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!T36","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!U36","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!V36","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!W36","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!X36","v":{"$error":"#DIV/0!"}},null,0,0,0,0,1,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Combination",{"$f":"$C$45","v":"B6. Combination of B1-B5"},{"$f":"IF($I$21=$A97, D97, D98)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,0,0,0,0,1,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"B47","v":"Combined contingent liabilities"},{"$f":"$C$47","v":"C1. Combined contingent liabilities"},{"$f":"'C1_Combined CL'!E102","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!F102","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!G102","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!H102","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!I102","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!J102","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!K102","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!L102","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!M102","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!N102","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!O102","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!P102","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!Q102","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!R102","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!S102","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!T102","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!U102","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!V102","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!W102","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!X102","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!Y102","v":{"$error":"#DIV/0!"}},null,{"$f":"COUNTIF($E89:$N89, \">\"&$E$108)","v":0},{"$f":"IF(ISNUMBER(D89),IF(D89>$D$108, 1, 0),0)","v":0},{"$f":"IF(Z89=1, 1, 0)","v":0},{"$f":"IF(AB89=1,IF(AA89=1,0,1),0)","v":0},{"$f":"IF(AC89=0, 1, 0)","v":1},{"$f":"MAX(E89:N89)","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($AC$82:$AC$92)>0, IF(AC89=1,AE89, 0), 0)","v":0},{"$f":"IF(SUM($AD$82:$AD$92)>0, IF(AD89=1, AE89, 0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER(E89), IF(AF89>0,LARGE(E89:N89, 2), AE89), 0)","v":0},{"$f":"IF(SUM($AC$82:$AC$92)>0, RANK(AF89, $AF$82:$AF$92, 0), 0)","v":0},{"$f":"IF(SUM($AC$82:$AC$92)=0, RANK(AG89, $AG$82:$AG$92, 0), RANK(AH89, $AH$82:$AH$92, 0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(AI89=1, AJ89=1), 1, 0)","v":{"$error":"#DIV/0!"}},null,{"$f":"RANK(AF89,$AF89:(OFFSET($AF89,3,0)))","v":1}]
[{"$f":"A48","v":1},{"$f":"B48","v":"Natural disaster"},{"$f":"$C$48","v":"C2. Natural disaster"},{"$f":"IFERROR(IF($I$21=$A90,D100,\" \"),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ",null,{"$f":"COUNTIF($E90:$N90, \">\"&$E$108)","v":0},{"$f":"IF(ISNUMBER(D90),IF(D90>$D$108, 1, 0),0)","v":0},0,0,1,{"$f":"MAX(E90:N90)","v":0},{"$f":"IF(SUM($AC$82:$AC$92)>0, IF(AC90=1,AE90, 0), 0)","v":0},{"$f":"IF(SUM($AD$82:$AD$92)>0, IF(AD90=1, AE90, 0))","v":0},{"$f":"IF(ISNUMBER(E90), IF(AF90>0,LARGE(E90:N90, 2), AE90), 0)","v":0},{"$f":"IF(SUM($AC$82:$AC$92)>0, RANK(AF90, $AF$82:$AF$92, 0), 0)","v":0},{"$f":"IF(SUM($AC$82:$AC$92)=0, RANK(AG90, $AG$82:$AG$92, 0), RANK(AH90, $AH$82:$AH$92, 0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$f":"RANK(AF90,$AF89:(OFFSET($AF89,3,0)))","v":1}]
[{"$f":"A49","v":0},{"$f":"B49","v":"Commodity price"},{"$f":"$C$49","v":"C3. Commodity price"},{"$f":"IFERROR(IF($I$21=$A91,D101,\" \"),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ",null,{"$f":"COUNTIF($E91:$N91, \">\"&$E$108)","v":0},{"$f":"IF(ISNUMBER(D91),IF(D91>$D$108, 1, 0),0)","v":0},0,0,1,{"$f":"MAX(E91:N91)","v":0},{"$f":"IF(SUM($AC$82:$AC$92)>0, IF(AC91=1,AE91, 0), 0)","v":0},{"$f":"IF(SUM($AD$82:$AD$92)>0, IF(AD91=1, AE91, 0))","v":0},{"$f":"IF(ISNUMBER(E91), IF(AF91>0,LARGE(E91:N91, 2), AE91), 0)","v":0},{"$f":"IF(SUM($AC$82:$AC$92)>0, RANK(AF91, $AF$82:$AF$92, 0), 0)","v":0},{"$f":"IF(SUM($AC$82:$AC$92)=0, RANK(AG91, $AG$82:$AG$92, 0), RANK(AH91, $AH$82:$AH$92, 0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$f":"RANK(AF91,$AF89:(OFFSET($AF89,3,0)))","v":1}]
[{"$f":"A50","v":0},{"$f":"B50","v":"Market financing"},{"$f":"$C$50","v":"C4. Market Financing"},{"$f":"IFERROR(IF($I$21=$A92,D102,\" \"),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ",null,{"$f":"COUNTIF($E92:$N92, \">\"&$E$108)","v":0},{"$f":"IF(ISNUMBER(D92),IF(D92>$D$108, 1, 0),0)","v":0},0,0,1,{"$f":"MAX(E92:N92)","v":0},{"$f":"IF(SUM($AC$82:$AC$92)>0, IF(AC92=1,AE92, 0), 0)","v":0},{"$f":"IF(SUM($AD$82:$AD$92)>0, IF(AD92=1, AE92, 0))","v":0},{"$f":"IF(ISNUMBER(E92), IF(AF92>0,LARGE(E92:N92, 2), AE92), 0)","v":0},{"$f":"IF(SUM($AC$82:$AC$92)>0, RANK(AF92, $AF$82:$AF$92, 0), 0)","v":0},{"$f":"IF(SUM($AC$82:$AC$92)=0, RANK(AG92, $AG$82:$AG$92, 0), RANK(AH92, $AH$82:$AH$92, 0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$f":"RANK(AF92,$AF89:(OFFSET($AF89,3,0)))","v":1}]
[null,{"$f":"$B$51","v":""},{"$f":"$C$51","v":"A2. Alternative Scenario :[Customize, enter title]"},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!D87)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!E87)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!F87)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!G87)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!H87)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!I87)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!J87)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!K87)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!L87)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!M87)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!N87)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!O87)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!P87)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!Q87)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!R87)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!S87)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!T87)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!U87)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!V87)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!W87)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!X87)","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"SUM(AC82:AC92)","v":0},null,null,{"$f":"MAX(AF82:AF92)","v":0},{"$f":"MAX(AG82:AG92)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(AI82:AI92)","v":0},{"$f":"SUM(AJ82:AJ92)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AK82:AK92)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"C52","v":"Market/Non-Market categories"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Max of one-off","Max of non-one-off"]
[{"$f":"A53","v":0},{"$f":"+B53","v":"Primary Balance"},{"$f":"$C$53","v":"B2.1 Primary balance Market"},{"$f":"B2_PB_mkt_pub!E102","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!F102","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!G102","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!H102","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!I102","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!J102","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!K102","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!L102","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!M102","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!N102","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!O102","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!P102","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!Q102","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!R102","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!S102","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!T102","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!U102","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!V102","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!W102","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!X102","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!Y102","v":{"$error":"#DIV/0!"}}]
[{"$f":"A54","v":1},{"$f":"+B54","v":"Primary Balance"},{"$f":"$C$54","v":"B2.2 Primary balance Non-Market"},{"$f":"B2_PB_non_mkt_pub!E102","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!F102","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!G102","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!H102","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!I102","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!J102","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!K102","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!L102","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!M102","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!N102","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!O102","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!P102","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!Q102","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!R102","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!S102","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!T102","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!U102","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!V102","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!W102","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!X102","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!Y102","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"If Max of one-off is greater than max of non-one-off, 1, otherwise 0)",{"$f":"IF(AF93>AG93, 1, 0)","v":{"$error":"#DIV/0!"}}]
[{"$f":"A55","v":0},{"$f":"+B55","v":"Combination"},{"$f":"$C$55","v":"B6.1 Combination of B1-B5 Market"},{"$f":"B6_Combo_mkt_ext!D36","v":{"$error":"#DIV/0!"}},{"$f":"B6_Combo_mkt_ext!E36","v":{"$error":"#DIV/0!"}},{"$f":"B6_Combo_mkt_ext!F36","v":{"$error":"#DIV/0!"}},{"$f":"B6_Combo_mkt_ext!G36","v":{"$error":"#DIV/0!"}},{"$f":"B6_Combo_mkt_ext!H36","v":{"$error":"#DIV/0!"}},{"$f":"B6_Combo_mkt_ext!I36","v":{"$error":"#DIV/0!"}},{"$f":"B6_Combo_mkt_ext!J36","v":{"$error":"#DIV/0!"}},{"$f":"B6_Combo_mkt_ext!K36","v":{"$error":"#DIV/0!"}},{"$f":"B6_Combo_mkt_ext!L36","v":{"$error":"#DIV/0!"}},{"$f":"B6_Combo_mkt_ext!M36","v":{"$error":"#DIV/0!"}},{"$f":"B6_Combo_mkt_ext!N36","v":{"$error":"#DIV/0!"}},{"$f":"B6_Combo_mkt_ext!O36","v":{"$error":"#DIV/0!"}},{"$f":"B6_Combo_mkt_ext!P36","v":{"$error":"#DIV/0!"}},{"$f":"B6_Combo_mkt_ext!Q36","v":{"$error":"#DIV/0!"}},{"$f":"B6_Combo_mkt_ext!R36","v":{"$error":"#DIV/0!"}},{"$f":"B6_Combo_mkt_ext!S36","v":{"$error":"#DIV/0!"}},{"$f":"B6_Combo_mkt_ext!T36","v":{"$error":"#DIV/0!"}},{"$f":"B6_Combo_mkt_ext!U36","v":{"$error":"#DIV/0!"}},{"$f":"B6_Combo_mkt_ext!V36","v":{"$error":"#DIV/0!"}},{"$f":"B6_Combo_mkt_ext!W36","v":{"$error":"#DIV/0!"}},{"$f":"B6_Combo_mkt_ext!X36","v":{"$error":"#DIV/0!"}}]
[{"$f":"A56","v":1},{"$f":"+B56","v":"Combination"},{"$f":"$C$56","v":"B6.2 Combination of B1-B5 Non-Market"},{"$f":"'B6_Combo_non-mkt_ext'!D36","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!E36","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!F36","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!G36","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!H36","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!I36","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!J36","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!K36","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!L36","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!M36","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!N36","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!O36","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!P36","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!Q36","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!R36","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!S36","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!T36","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!U36","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!V36","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!W36","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!X36","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$57","v":"Tailored stress tests"}]
[null,null,{"$f":"$C$58","v":"C2. Natural disaster"},{"$f":"'C2_Natural disaster'!E102","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!F102","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!G102","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!H102","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!I102","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!J102","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!K102","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!L102","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!M102","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!N102","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!O102","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!P102","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!Q102","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!R102","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!S102","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!T102","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!U102","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!V102","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!W102","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!X102","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!Y102","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$59","v":"C3. Commodity price"},{"$f":"'C3_Commodity prices_ext'!D36","v":{"$error":"#DIV/0!"}},{"$f":"'C3_Commodity prices_ext'!E36","v":{"$error":"#DIV/0!"}},{"$f":"'C3_Commodity prices_ext'!F36","v":{"$error":"#DIV/0!"}},{"$f":"'C3_Commodity prices_ext'!G36","v":{"$error":"#DIV/0!"}},{"$f":"'C3_Commodity prices_ext'!H36","v":{"$error":"#DIV/0!"}},{"$f":"'C3_Commodity prices_ext'!I36","v":{"$error":"#DIV/0!"}},{"$f":"'C3_Commodity prices_ext'!J36","v":{"$error":"#DIV/0!"}},{"$f":"'C3_Commodity prices_ext'!K36","v":{"$error":"#DIV/0!"}},{"$f":"'C3_Commodity prices_ext'!L36","v":{"$error":"#DIV/0!"}},{"$f":"'C3_Commodity prices_ext'!M36","v":{"$error":"#DIV/0!"}},{"$f":"'C3_Commodity prices_ext'!N36","v":{"$error":"#DIV/0!"}},{"$f":"'C3_Commodity prices_ext'!O36","v":{"$error":"#DIV/0!"}},{"$f":"'C3_Commodity prices_ext'!P36","v":{"$error":"#DIV/0!"}},{"$f":"'C3_Commodity prices_ext'!Q36","v":{"$error":"#DIV/0!"}},{"$f":"'C3_Commodity prices_ext'!R36","v":{"$error":"#DIV/0!"}},{"$f":"'C3_Commodity prices_ext'!S36","v":{"$error":"#DIV/0!"}},{"$f":"'C3_Commodity prices_ext'!T36","v":{"$error":"#DIV/0!"}},{"$f":"'C3_Commodity prices_ext'!U36","v":{"$error":"#DIV/0!"}},{"$f":"'C3_Commodity prices_ext'!V36","v":{"$error":"#DIV/0!"}},{"$f":"'C3_Commodity prices_ext'!W36","v":{"$error":"#DIV/0!"}},{"$f":"'C3_Commodity prices_ext'!X36","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$60","v":"C4. Market Financing"},{"$f":"'C4_Market_financing'!D95","v":{"$error":"#DIV/0!"}},{"$f":"'C4_Market_financing'!E95","v":{"$error":"#DIV/0!"}},{"$f":"'C4_Market_financing'!F95","v":{"$error":"#DIV/0!"}},{"$f":"'C4_Market_financing'!G95","v":{"$error":"#DIV/0!"}},{"$f":"'C4_Market_financing'!H95","v":{"$error":"#DIV/0!"}},{"$f":"'C4_Market_financing'!I95","v":{"$error":"#DIV/0!"}},{"$f":"'C4_Market_financing'!J95","v":{"$error":"#DIV/0!"}},{"$f":"'C4_Market_financing'!K95","v":{"$error":"#DIV/0!"}},{"$f":"'C4_Market_financing'!L95","v":{"$error":"#DIV/0!"}},{"$f":"'C4_Market_financing'!M95","v":{"$error":"#DIV/0!"}},{"$f":"'C4_Market_financing'!N95","v":{"$error":"#DIV/0!"}},{"$f":"'C4_Market_financing'!O95","v":{"$error":"#DIV/0!"}},{"$f":"'C4_Market_financing'!P95","v":{"$error":"#DIV/0!"}},{"$f":"'C4_Market_financing'!Q95","v":{"$error":"#DIV/0!"}},{"$f":"'C4_Market_financing'!R95","v":{"$error":"#DIV/0!"}},{"$f":"'C4_Market_financing'!S95","v":{"$error":"#DIV/0!"}},{"$f":"'C4_Market_financing'!T95","v":{"$error":"#DIV/0!"}},{"$f":"'C4_Market_financing'!U95","v":{"$error":"#DIV/0!"}},{"$f":"'C4_Market_financing'!V95","v":{"$error":"#DIV/0!"}},{"$f":"'C4_Market_financing'!W95","v":{"$error":"#DIV/0!"}},{"$f":"'C4_Market_financing'!X95","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"C61","v":"Baseline"},{"$f":"D80","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"C62","v":"Historical scenario"},{"$f":"D81","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"C63","v":"MX shock Standard&Tailored"},{"$f":"INDEX($D82:$AJ92, MATCH(1, $AJ82:$AJ92, 0), MATCH(D$35, $D$35:$Y$35, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX($D82:$AJ92, MATCH(1, $AJ82:$AJ92, 0), MATCH(E$35, $D$35:$Y$35, 0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"$C$64","v":"MX value, 1 yr only shock Standard&Tailored - for chart"},{"$f":"IF($AK93=1, NA(), IF(AND($AF93>0,$AF96=1),INDEX($D82:$AI92,MATCH(1,$AI82:$AI92,0),MATCH(D$35,$D$35:$Y$35,0)),NA()))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AK93=1, NA(), IF(AND($AF93>0,$AF96=1),INDEX($D82:$AI92,MATCH(1,$AI82:$AI92,0),MATCH(E$35,$D$35:$Y$35,0)),NA()))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"$C$65","v":"MX shock Tailored"},{"$f":"INDEX($D89:$AI92, MATCH($I$21, $AI89:$AI92, 0), MATCH(D$35, $D$35:$Y$35, 0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"C66","v":"Threshold"},{"$f":"'CI Summary'!I10","v":180},{"$f":"'CI Summary'!I10","v":180},{"$f":"'CI Summary'!I10","v":180},{"$f":"'CI Summary'!I10","v":180},{"$f":"'CI Summary'!I10","v":180},{"$f":"'CI Summary'!I10","v":180},{"$f":"'CI Summary'!I10","v":180},{"$f":"'CI Summary'!I10","v":180},{"$f":"'CI Summary'!I10","v":180},{"$f":"'CI Summary'!I10","v":180},{"$f":"'CI Summary'!I10","v":180},{"$f":"'CI Summary'!I10","v":180},{"$f":"'CI Summary'!I10","v":180},{"$f":"'CI Summary'!I10","v":180},{"$f":"'CI Summary'!I10","v":180},{"$f":"'CI Summary'!I10","v":180},{"$f":"'CI Summary'!I10","v":180},{"$f":"'CI Summary'!I10","v":180},{"$f":"'CI Summary'!I10","v":180},{"$f":"'CI Summary'!I10","v":180},{"$f":"'CI Summary'!I10","v":180}]
[null,null,{"$f":"$C$67","v":"Baseline breach"},{"$f":"IF(D103>D108, 1, 0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"C68","v":"Shock breach"},{"$f":"IF(D105>D108, 1, 0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"$A$69","v":"Most extreme shock 1/"},null,{"$f":"INDEX($B$82:$AJ92, MATCH(1, $AJ$82:$AJ92, 0), 1)","v":{"$error":"#N/A"}}]
[{"$f":"$A$70","v":"Most extreme shock"},null,{"$f":"A112&\": \"&C111&\"\"","v":{"$error":"#N/A"}}]
[null,"Highest value, but only breaching for 1 yr, therefore it does not determine the risk rating",{"$f":"IF(OR(AI93=0, AK93=1),\"\",IF(AND($AF93>0,$AF96=1), INDEX($B82:$AI92,MATCH(1,$AI82:$AI92,0),1), \"\"))","v":{"$error":"#DIV/0!"}}]
[null,"if Most extreme and highest value but breach for only 1-yr is the same, ignore",{"$f":"IF(C111=C113, \"\", C113)","v":{"$error":"#N/A"}}]
[null,"Lable for chart",{"$f":"IF(OR(AI93=0, AK93=1),\"\",IF(AND($AF93>0,$AF96=1), ++OFFSET(translation!$C$1978,0,LANG)&\": \"&C114, \"\"))","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$74","v":"number of baseline breaches"},{"$f":"SUM(D109:N109)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$75","v":"number of shock breaches"},{"$f":"SUM(D110:N110)","v":{"$error":"#N/A"}}]
[]
[]
[null,null,{"$f":"'Output 3-1 Stress-external'!A57","v":"Debt service-to-exports ratio"}]
[]
[null,null,{"$f":"$C$38","v":"Baseline"},{"$f":"'Baseline - external'!N39","v":"..."},{"$f":"'Baseline - external'!O39","v":"..."},{"$f":"'Baseline - external'!P39","v":"..."},{"$f":"'Baseline - external'!Q39","v":"..."},{"$f":"'Baseline - external'!R39","v":"..."},{"$f":"'Baseline - external'!S39","v":"..."},{"$f":"'Baseline - external'!T39","v":"..."},{"$f":"'Baseline - external'!U39","v":"..."},{"$f":"'Baseline - external'!V39","v":"..."},{"$f":"'Baseline - external'!W39","v":"..."},{"$f":"'Baseline - external'!X39","v":"..."},{"$f":"'Baseline - external'!Y39","v":"..."},{"$f":"'Baseline - external'!Z39","v":"..."},{"$f":"'Baseline - external'!AA39","v":"..."},{"$f":"'Baseline - external'!AB39","v":"..."},{"$f":"'Baseline - external'!AC39","v":"..."},{"$f":"'Baseline - external'!AD39","v":"..."},{"$f":"'Baseline - external'!AE39","v":"..."},{"$f":"'Baseline - external'!AF39","v":"..."},{"$f":"'Baseline - external'!AG39","v":"..."},{"$f":"'Baseline - external'!AH39","v":"..."}]
[null,null,{"$f":"$C$39","v":"A1. Key variables at their historical averages in 2019-2029 2/"},{"$f":"A1_historical_ext!D39","v":"..."},{"$f":"A1_historical_ext!E39","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!F39","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!G39","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!H39","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!I39","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!J39","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!K39","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!L39","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!M39","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!N39","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!O39","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!P39","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!Q39","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!R39","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!S39","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!T39","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!U39","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!V39","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!W39","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!X39","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+B40","v":"Growth"},{"$f":"$C$40","v":"B1. Real GDP growth"},{"$f":"B1_GDP_ext!D39","v":"..."},{"$f":"B1_GDP_ext!E39","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!F39","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!G39","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!H39","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!I39","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!J39","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!K39","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!L39","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!M39","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!N39","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!O39","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!P39","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!Q39","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!R39","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!S39","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!T39","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!U39","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!V39","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!W39","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!X39","v":{"$error":"#DIV/0!"}},null,{"$f":"COUNTIF($E124:$N124, \">\"&$E$150)","v":0},{"$f":"IF(ISNUMBER(D124),IF(D124>$D$150, 1, 0),0)","v":0},{"$f":"IF(Z124=1, 1, 0)","v":0},{"$f":"IF(AB124=1,IF(AA124=1,0,1),0)","v":0},{"$f":"IF(AC124=0, 1, 0)","v":1},{"$f":"MAX(E124:N124)","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($AC$124:$AC$134)>0, IF(AC124=1,AE124, 0), 0)","v":0},{"$f":"IF(SUM($AD$124:$AD$134)>0, IF(AD124=1, AE124, 0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER(E124), IF(AF124>0,LARGE(E124:N124, 2), AE124), 0)","v":0},{"$f":"IF(SUM($AC$124:$AC$134)>0, RANK(AF124, $AF$124:$AF$134, 0), 0)","v":0},{"$f":"IF(SUM($AC$124:$AC$134)=0, RANK(AG124, $AG$124:$AG$134, 0), RANK(AH124, $AH$124:$AH$134, 0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(AI124=1, AJ124=1), 1, 0)","v":{"$error":"#DIV/0!"}}]
[null,"Primary Balance",{"$f":"$C$41","v":"B2. Primary balance"},{"$f":"IF(Old_New_Scenario=0, 0,IF($I$21=$A137, D137, D138))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,0,0,{"$f":"IF(Z125=1, 1, 0)","v":0},0,{"$f":"IF(AC125=0, 1, 0)","v":1},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(AND(AI125=1, AJ125=1), 1, 0)","v":{"$error":"#DIV/0!"}}]
[null,"Exports",{"$f":"$C$42","v":"B3. Exports"},{"$f":"B3_Exports_ext!D39","v":"..."},{"$f":"B3_Exports_ext!E39","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!F39","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!G39","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!H39","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!I39","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!J39","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!K39","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!L39","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!M39","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!N39","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!O39","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!P39","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!Q39","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!R39","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!S39","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!T39","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!U39","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!V39","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!W39","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!X39","v":{"$error":"#DIV/0!"}},null,0,0,0,0,1,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Non-debt flows",{"$f":"$C$43","v":"B4. Other flows 3/"},{"$f":"'B4_other flows_ext'!D39","v":"..."},{"$f":"'B4_other flows_ext'!E39","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!F39","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!G39","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!H39","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!I39","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!J39","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!K39","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!L39","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!M39","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!N39","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!O39","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!P39","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!Q39","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!R39","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!S39","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!T39","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!U39","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!V39","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!W39","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!X39","v":{"$error":"#DIV/0!"}},null,0,0,0,0,1,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"One-time depreciation",{"$f":"$C$44","v":"B5. Depreciation"},{"$f":"B5_depreciation_ext!D39","v":"..."},{"$f":"B5_depreciation_ext!E39","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!F39","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!G39","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!H39","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!I39","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!J39","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!K39","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!L39","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!M39","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!N39","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!O39","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!P39","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!Q39","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!R39","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!S39","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!T39","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!U39","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!V39","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!W39","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!X39","v":{"$error":"#DIV/0!"}},null,0,0,0,0,1,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Combination",{"$f":"$C$45","v":"B6. Combination of B1-B5"},{"$f":"IF($I$21=$A139, D139, D140)","v":"..."},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,0,0,0,0,1,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"+B47","v":"Combined contingent liabilities"},{"$f":"$C$47","v":"C1. Combined contingent liabilities"},{"$f":"'C1_Combined CL'!E103","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!F103","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!G103","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!H103","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!I103","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!J103","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!K103","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!L103","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!M103","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!N103","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!O103","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!P103","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!Q103","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!R103","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!S103","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!T103","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!U103","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!V103","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!W103","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!X103","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!Y103","v":{"$error":"#DIV/0!"}},null,{"$f":"COUNTIF($E131:$N131, \">\"&$E$150)","v":0},{"$f":"IF(ISNUMBER(D131),IF(D131>$D$150, 1, 0),0)","v":0},{"$f":"IF(Z131=1, 1, 0)","v":0},{"$f":"IF(AB131=1,IF(AA131=1,0,1),0)","v":0},{"$f":"IF(AC131=0, 1, 0)","v":1},{"$f":"MAX(E131:N131)","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($AC$124:$AC$134)>0, IF(AC131=1,AE131, 0), 0)","v":0},{"$f":"IF(SUM($AD$124:$AD$134)>0, IF(AD131=1, AE131, 0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER(E131), IF(AF131>0,LARGE(E131:N131, 2), AE131), 0)","v":0},{"$f":"IF(SUM($AC$124:$AC$134)>0, RANK(AF131, $AF$124:$AF$134, 0), 0)","v":0},{"$f":"IF(SUM($AC$124:$AC$134)=0, RANK(AG131, $AG$124:$AG$134, 0), RANK(AH131, $AH$124:$AH$134, 0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(AI131=1, AJ131=1), 1, 0)","v":{"$error":"#DIV/0!"}}]
[{"$f":"A48","v":1},{"$f":"+B48","v":"Natural disaster"},{"$f":"$C$48","v":"C2. Natural disaster"},{"$f":"IFERROR(IF($I$21=$A132,D142,\" \"),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ",null,{"$f":"COUNTIF($E132:$N132, \">\"&$E$150)","v":0},{"$f":"IF(ISNUMBER(D132),IF(D132>$D$150, 1, 0),0)","v":0},0,0,1,{"$f":"MAX(E132:N132)","v":0},{"$f":"IF(SUM($AC$124:$AC$134)>0, IF(AC132=1,AE132, 0), 0)","v":0},{"$f":"IF(SUM($AD$124:$AD$134)>0, IF(AD132=1, AE132, 0))","v":0},{"$f":"IF(ISNUMBER(E132), IF(AF132>0,LARGE(E132:N132, 2), AE132), 0)","v":0},{"$f":"IF(SUM($AC$124:$AC$134)>0, RANK(AF132, $AF$124:$AF$134, 0), 0)","v":0},{"$f":"IF(SUM($AC$124:$AC$134)=0, RANK(AG132, $AG$124:$AG$134, 0), RANK(AH132, $AH$124:$AH$134, 0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[{"$f":"A49","v":0},{"$f":"+B49","v":"Commodity price"},{"$f":"$C$49","v":"C3. Commodity price"},{"$f":"IFERROR(IF($I$21=$A133,D143,\" \"),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ",null,{"$f":"COUNTIF($E133:$N133, \">\"&$E$150)","v":0},{"$f":"IF(ISNUMBER(D133),IF(D133>$D$150, 1, 0),0)","v":0},0,0,1,{"$f":"MAX(E133:N133)","v":0},{"$f":"IF(SUM($AC$124:$AC$134)>0, IF(AC133=1,AE133, 0), 0)","v":0},{"$f":"IF(SUM($AD$124:$AD$134)>0, IF(AD133=1, AE133, 0))","v":0},{"$f":"IF(ISNUMBER(E133), IF(AF133>0,LARGE(E133:N133, 2), AE133), 0)","v":0},{"$f":"IF(SUM($AC$124:$AC$134)>0, RANK(AF133, $AF$124:$AF$134, 0), 0)","v":0},{"$f":"IF(SUM($AC$124:$AC$134)=0, RANK(AG133, $AG$124:$AG$134, 0), RANK(AH133, $AH$124:$AH$134, 0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[{"$f":"A50","v":0},{"$f":"+B50","v":"Market financing"},{"$f":"$C$50","v":"C4. Market Financing"},{"$f":"IFERROR(IF($I$21=$A134,D144,\" \"),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ",null,{"$f":"COUNTIF($E134:$N134, \">\"&$E$150)","v":0},{"$f":"IF(ISNUMBER(D134),IF(D134>$D$150, 1, 0),0)","v":0},0,0,1,{"$f":"MAX(E134:N134)","v":0},{"$f":"IF(SUM($AC$124:$AC$134)>0, IF(AC134=1,AE134, 0), 0)","v":0},{"$f":"IF(SUM($AD$124:$AD$134)>0, IF(AD134=1, AE134, 0))","v":0},{"$f":"IF(ISNUMBER(E134), IF(AF134>0,LARGE(E134:N134, 2), AE134), 0)","v":0},{"$f":"IF(SUM($AC$124:$AC$134)>0, RANK(AF134, $AF$124:$AF$134, 0), 0)","v":0},{"$f":"IF(SUM($AC$124:$AC$134)=0, RANK(AG134, $AG$124:$AG$134, 0), RANK(AH134, $AH$124:$AH$134, 0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[null,{"$f":"$B$51","v":""},{"$f":"$C$51","v":"A2. Alternative Scenario :[Customize, enter title]"},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!D90)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!E90)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!F90)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!G90)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!H90)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!I90)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!J90)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!K90)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!L90)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!M90)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!N90)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!O90)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!P90)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!Q90)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!R90)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!S90)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!T90)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!U90)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!V90)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!W90)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!X90)","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"SUM(AC124:AC134)","v":0},null,null,{"$f":"MAX(AF124:AF134)","v":0},{"$f":"MAX(AG124:AG134)","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(SUM($AC$124:$AC$134)>0, RANK(AF135, $AF$124:$AF$134, 0), 0)","v":0},{"$f":"IF(SUM($AC$124:$AC$134)=0, RANK(AG135, $AG$124:$AG$134, 0), RANK(AH135, $AH$124:$AH$134, 0))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AK124:AK134)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$52","v":"Market/Non-Market categories"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Max of one-off","Max of non-one-off"]
[{"$f":"A53","v":0},{"$f":"+B53","v":"Primary Balance"},{"$f":"$C$53","v":"B2.1 Primary balance Market"},{"$f":"B2_PB_mkt_pub!E103","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!F103","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!G103","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!H103","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!I103","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!J103","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!K103","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!L103","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!M103","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!N103","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!O103","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!P103","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!Q103","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!R103","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!S103","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!T103","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!U103","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!V103","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!W103","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!X103","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!Y103","v":{"$error":"#DIV/0!"}}]
[{"$f":"A54","v":1},{"$f":"+B54","v":"Primary Balance"},{"$f":"$C$54","v":"B2.2 Primary balance Non-Market"},{"$f":"B2_PB_non_mkt_pub!E103","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!F103","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!G103","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!H103","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!I103","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!J103","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!K103","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!L103","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!M103","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!N103","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!O103","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!P103","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!Q103","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!R103","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!S103","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!T103","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!U103","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!V103","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!W103","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!X103","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!Y103","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"If Max of one-off is greater than max of non-one-off, 1, otherwise 0)",{"$f":"IF(AF135>AG135, 1, 0)","v":{"$error":"#DIV/0!"}}]
[{"$f":"A55","v":0},{"$f":"+B55","v":"Combination"},{"$f":"$C$55","v":"B6.1 Combination of B1-B5 Market"},{"$f":"B6_Combo_mkt_ext!D39","v":"..."},{"$f":"B6_Combo_mkt_ext!E39","v":{"$error":"#DIV/0!"}},{"$f":"B6_Combo_mkt_ext!F39","v":{"$error":"#DIV/0!"}},{"$f":"B6_Combo_mkt_ext!G39","v":{"$error":"#DIV/0!"}},{"$f":"B6_Combo_mkt_ext!H39","v":{"$error":"#DIV/0!"}},{"$f":"B6_Combo_mkt_ext!I39","v":{"$error":"#DIV/0!"}},{"$f":"B6_Combo_mkt_ext!J39","v":{"$error":"#DIV/0!"}},{"$f":"B6_Combo_mkt_ext!K39","v":{"$error":"#DIV/0!"}},{"$f":"B6_Combo_mkt_ext!L39","v":{"$error":"#DIV/0!"}},{"$f":"B6_Combo_mkt_ext!M39","v":{"$error":"#DIV/0!"}},{"$f":"B6_Combo_mkt_ext!N39","v":{"$error":"#DIV/0!"}},{"$f":"B6_Combo_mkt_ext!O39","v":{"$error":"#DIV/0!"}},{"$f":"B6_Combo_mkt_ext!P39","v":{"$error":"#DIV/0!"}},{"$f":"B6_Combo_mkt_ext!Q39","v":{"$error":"#DIV/0!"}},{"$f":"B6_Combo_mkt_ext!R39","v":{"$error":"#DIV/0!"}},{"$f":"B6_Combo_mkt_ext!S39","v":{"$error":"#DIV/0!"}},{"$f":"B6_Combo_mkt_ext!T39","v":{"$error":"#DIV/0!"}},{"$f":"B6_Combo_mkt_ext!U39","v":{"$error":"#DIV/0!"}},{"$f":"B6_Combo_mkt_ext!V39","v":{"$error":"#DIV/0!"}},{"$f":"B6_Combo_mkt_ext!W39","v":{"$error":"#DIV/0!"}},{"$f":"B6_Combo_mkt_ext!X39","v":{"$error":"#DIV/0!"}}]
[{"$f":"A56","v":1},{"$f":"+B56","v":"Combination"},{"$f":"$C$56","v":"B6.2 Combination of B1-B5 Non-Market"},{"$f":"'B6_Combo_non-mkt_ext'!D39","v":"..."},{"$f":"'B6_Combo_non-mkt_ext'!E39","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!F39","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!G39","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!H39","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!I39","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!J39","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!K39","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!L39","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!M39","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!N39","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!O39","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!P39","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!Q39","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!R39","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!S39","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!T39","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!U39","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!V39","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!W39","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!X39","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$57","v":"Tailored stress tests"}]
[null,null,{"$f":"$C$58","v":"C2. Natural disaster"},{"$f":"'C2_Natural disaster'!E103","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!F103","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!G103","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!H103","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!I103","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!J103","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!K103","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!L103","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!M103","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!N103","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!O103","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!P103","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!Q103","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!R103","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!S103","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!T103","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!U103","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!V103","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!W103","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!X103","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!Y103","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$59","v":"C3. Commodity price"},{"$f":"'C3_Commodity prices_ext'!D39","v":"..."},{"$f":"'C3_Commodity prices_ext'!E39","v":{"$error":"#DIV/0!"}},{"$f":"'C3_Commodity prices_ext'!F39","v":{"$error":"#DIV/0!"}},{"$f":"'C3_Commodity prices_ext'!G39","v":{"$error":"#DIV/0!"}},{"$f":"'C3_Commodity prices_ext'!H39","v":{"$error":"#DIV/0!"}},{"$f":"'C3_Commodity prices_ext'!I39","v":{"$error":"#DIV/0!"}},{"$f":"'C3_Commodity prices_ext'!J39","v":{"$error":"#DIV/0!"}},{"$f":"'C3_Commodity prices_ext'!K39","v":{"$error":"#DIV/0!"}},{"$f":"'C3_Commodity prices_ext'!L39","v":{"$error":"#DIV/0!"}},{"$f":"'C3_Commodity prices_ext'!M39","v":{"$error":"#DIV/0!"}},{"$f":"'C3_Commodity prices_ext'!N39","v":{"$error":"#DIV/0!"}},{"$f":"'C3_Commodity prices_ext'!O39","v":{"$error":"#DIV/0!"}},{"$f":"'C3_Commodity prices_ext'!P39","v":{"$error":"#DIV/0!"}},{"$f":"'C3_Commodity prices_ext'!Q39","v":{"$error":"#DIV/0!"}},{"$f":"'C3_Commodity prices_ext'!R39","v":{"$error":"#DIV/0!"}},{"$f":"'C3_Commodity prices_ext'!S39","v":{"$error":"#DIV/0!"}},{"$f":"'C3_Commodity prices_ext'!T39","v":{"$error":"#DIV/0!"}},{"$f":"'C3_Commodity prices_ext'!U39","v":{"$error":"#DIV/0!"}},{"$f":"'C3_Commodity prices_ext'!V39","v":{"$error":"#DIV/0!"}},{"$f":"'C3_Commodity prices_ext'!W39","v":{"$error":"#DIV/0!"}},{"$f":"'C3_Commodity prices_ext'!X39","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$60","v":"C4. Market Financing"},{"$f":" 'C4_Market_financing'!D96","v":{"$error":"#DIV/0!"}},{"$f":" 'C4_Market_financing'!E96","v":{"$error":"#DIV/0!"}},{"$f":" 'C4_Market_financing'!F96","v":{"$error":"#DIV/0!"}},{"$f":" 'C4_Market_financing'!G96","v":{"$error":"#DIV/0!"}},{"$f":" 'C4_Market_financing'!H96","v":{"$error":"#DIV/0!"}},{"$f":" 'C4_Market_financing'!I96","v":{"$error":"#DIV/0!"}},{"$f":" 'C4_Market_financing'!J96","v":{"$error":"#DIV/0!"}},{"$f":" 'C4_Market_financing'!K96","v":{"$error":"#DIV/0!"}},{"$f":" 'C4_Market_financing'!L96","v":{"$error":"#DIV/0!"}},{"$f":" 'C4_Market_financing'!M96","v":{"$error":"#DIV/0!"}},{"$f":" 'C4_Market_financing'!N96","v":{"$error":"#DIV/0!"}},{"$f":" 'C4_Market_financing'!O96","v":{"$error":"#DIV/0!"}},{"$f":" 'C4_Market_financing'!P96","v":{"$error":"#DIV/0!"}},{"$f":" 'C4_Market_financing'!Q96","v":{"$error":"#DIV/0!"}},{"$f":" 'C4_Market_financing'!R96","v":{"$error":"#DIV/0!"}},{"$f":" 'C4_Market_financing'!S96","v":{"$error":"#DIV/0!"}},{"$f":" 'C4_Market_financing'!T96","v":{"$error":"#DIV/0!"}},{"$f":" 'C4_Market_financing'!U96","v":{"$error":"#DIV/0!"}},{"$f":" 'C4_Market_financing'!V96","v":{"$error":"#DIV/0!"}},{"$f":" 'C4_Market_financing'!W96","v":{"$error":"#DIV/0!"}},{"$f":" 'C4_Market_financing'!X96","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+B61","v":"Baseline"},{"$f":"C61","v":"Baseline"},{"$f":"D122","v":"..."},"...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","..."]
[null,{"$f":"+B62","v":"Historical scenario"},{"$f":"C62","v":"Historical scenario"},{"$f":"D123","v":"..."},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"C63","v":"MX shock Standard&Tailored"},{"$f":"INDEX($D124:$AJ134, MATCH(1, $AJ124:$AJ134, 0), MATCH(D$35, $D$35:$Y$35, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX($D124:$AJ134, MATCH(1, $AJ124:$AJ134, 0), MATCH(E$35, $D$35:$Y$35, 0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"$C$64","v":"MX value, 1 yr only shock Standard&Tailored - for chart"},{"$f":"IF($AK135=1, NA(), IF(AND($AF135>0,$AF138=1),INDEX($D124:$AI134,MATCH(1,$AI124:$AI134,0),MATCH(D$35,$D$35:$Y$35,0)),NA()))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AK135=1, NA(), IF(AND($AF135>0,$AF138=1),INDEX($D124:$AI134,MATCH(1,$AI124:$AI134,0),MATCH(E$35,$D$35:$Y$35,0)),NA()))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"C107","v":"MX shock Tailored"},{"$f":"INDEX($D131:$AI134, MATCH($I$21, $AI131:$AI134, 0), MATCH(D$35, $D$35:$Y$35, 0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"C66","v":"Threshold"},{"$f":"'CI Summary'!I13","v":15},{"$f":"'CI Summary'!I13","v":15},{"$f":"'CI Summary'!I13","v":15},{"$f":"'CI Summary'!I13","v":15},{"$f":"'CI Summary'!I13","v":15},{"$f":"'CI Summary'!I13","v":15},{"$f":"'CI Summary'!I13","v":15},{"$f":"'CI Summary'!I13","v":15},{"$f":"'CI Summary'!I13","v":15},{"$f":"'CI Summary'!I13","v":15},{"$f":"'CI Summary'!I13","v":15},{"$f":"'CI Summary'!I13","v":15},{"$f":"'CI Summary'!I13","v":15},{"$f":"'CI Summary'!I13","v":15},{"$f":"'CI Summary'!I13","v":15},{"$f":"'CI Summary'!I13","v":15},{"$f":"'CI Summary'!I13","v":15},{"$f":"'CI Summary'!I13","v":15},{"$f":"'CI Summary'!I13","v":15},{"$f":"'CI Summary'!I13","v":15},{"$f":"'CI Summary'!I13","v":15}]
[null,null,{"$f":"$C$67","v":"Baseline breach"},{"$f":"IF(D145>D150, 1, 0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,{"$f":"C68","v":"Shock breach"},{"$f":"IF(D147>D150, 1, 0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"$A$69","v":"Most extreme shock 1/"},null,{"$f":"INDEX($B$124:$AJ134, MATCH(1, $AJ$124:$AJ134, 0), 1)","v":{"$error":"#N/A"}}]
[{"$f":"$A$70","v":"Most extreme shock"},null,{"$f":"A154&\": \"&C153&\"\"","v":{"$error":"#N/A"}}]
[null,"Highest value, but only breaching for 1 yr, therefore it does not determine the risk rating",{"$f":"IF(OR(AI135=0, AK135=1),\"\",IF(AND($AF135>0,$AF138=1), INDEX($B124:$AI134,MATCH(1,$AI124:$AI134,0),1), \"\"))","v":{"$error":"#DIV/0!"}}]
[null,"if Most extreme and highest value but breach for only 1-yr is the same, ignore",{"$f":"IF(C153=C155, \"\", C155)","v":{"$error":"#N/A"}}]
[null,"Lable for chart",{"$f":"IF(OR(AI135=0, AK135=1),\"\",IF(AND($AF135>0,$AF138=1), ++OFFSET(translation!$C$1978,0,LANG)&\": \"&C156, \"\"))","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$74","v":"number of baseline breaches"},{"$f":"SUM(D151:N151)","v":11}]
[null,null,{"$f":"$C$75","v":"number of shock breaches"},{"$f":"SUM(D152:N152)","v":{"$error":"#N/A"}}]
[]
[]
[null,null,{"$f":"'Output 3-1 Stress-external'!A81","v":"Debt service-to-revenue ratio"}]
[]
[null,null,{"$f":"$C$38","v":"Baseline"},{"$f":"'Baseline - external'!N40","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!O40","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!P40","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Q40","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!R40","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!S40","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!T40","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!U40","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!V40","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!W40","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!X40","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Y40","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Z40","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AA40","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AB40","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AC40","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AD40","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AE40","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AF40","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AG40","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AH40","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"$C$39","v":"A1. Key variables at their historical averages in 2019-2029 2/"},{"$f":"A1_historical_ext!D40","v":{"$error":"#VALUE!"}},{"$f":"A1_historical_ext!E40","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!F40","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!G40","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!H40","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!I40","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!J40","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!K40","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!L40","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!M40","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!N40","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!O40","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!P40","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!Q40","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!R40","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!S40","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!T40","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!U40","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!V40","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!W40","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!X40","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"B40","v":"Growth"},{"$f":"$C$40","v":"B1. Real GDP growth"},{"$f":"B1_GDP_ext!D40","v":{"$error":"#VALUE!"}},{"$f":"B1_GDP_ext!E40","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!F40","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!G40","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!H40","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!I40","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!J40","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!K40","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!L40","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!M40","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!N40","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!O40","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!P40","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!Q40","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!R40","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!S40","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!T40","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!U40","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!V40","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!W40","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!X40","v":{"$error":"#DIV/0!"}},null,{"$f":"COUNTIF($E166:$N166, \">\"&$E$192)","v":0},{"$f":"IF(ISNUMBER(D166),IF(D166>$D$192, 1, 0),0)","v":0},{"$f":"IF(Z166=1, 1, 0)","v":0},{"$f":"IF(AB166=1,IF(AA166=1,0,1),0)","v":0},{"$f":"IF(AC166=0, 1, 0)","v":1},{"$f":"MAX(E166:N166)","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($AC$166:$AC$176)>0, IF(AC166=1,AE166, 0), 0)","v":0},{"$f":"IF(SUM($AD$166:$AD$176)>0, IF(AD166=1, AE166, 0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER(E166), IF(AF166>0,LARGE(E166:N166, 2), AE166), 0)","v":0},{"$f":"IF(SUM($AC$166:$AC$176)>0, RANK(AF166, $AF$166:$AF$176, 0), 0)","v":0},{"$f":"IF(SUM($AC$166:$AC$176)=0, RANK(AG166, $AG$166:$AG$176, 0), RANK(AH166, $AH$166:$AH$176, 0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(AI166=1, AJ166=1), 1, 0)","v":{"$error":"#DIV/0!"}}]
[null,"Primary Balance",{"$f":"$C$41","v":"B2. Primary balance"},{"$f":"IF(Old_New_Scenario=0, 0,IF($I$21=$A179, D179, D180))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,0,0,{"$f":"IF(Z167=1, 1, 0)","v":0},0,{"$f":"IF(AC167=0, 1, 0)","v":1},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(AND(AI167=1, AJ167=1), 1, 0)","v":{"$error":"#DIV/0!"}}]
[null,"Exports",{"$f":"$C$42","v":"B3. Exports"},{"$f":"B3_Exports_ext!D40","v":{"$error":"#VALUE!"}},{"$f":"B3_Exports_ext!E40","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!F40","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!G40","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!H40","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!I40","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!J40","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!K40","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!L40","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!M40","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!N40","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!O40","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!P40","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!Q40","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!R40","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!S40","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!T40","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!U40","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!V40","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!W40","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!X40","v":{"$error":"#DIV/0!"}},null,0,0,0,0,1,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Non-debt flows",{"$f":"$C$43","v":"B4. Other flows 3/"},{"$f":"'B4_other flows_ext'!D40","v":{"$error":"#VALUE!"}},{"$f":"'B4_other flows_ext'!E40","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!F40","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!G40","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!H40","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!I40","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!J40","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!K40","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!L40","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!M40","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!N40","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!O40","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!P40","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!Q40","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!R40","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!S40","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!T40","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!U40","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!V40","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!W40","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!X40","v":{"$error":"#DIV/0!"}},null,0,0,0,0,1,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"One-time depreciation",{"$f":"$C$44","v":"B5. Depreciation"},{"$f":"B5_depreciation_ext!D40","v":{"$error":"#VALUE!"}},{"$f":"B5_depreciation_ext!E40","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!F40","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!G40","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!H40","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!I40","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!J40","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!K40","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!L40","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!M40","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!N40","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!O40","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!P40","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!Q40","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!R40","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!S40","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!T40","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!U40","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!V40","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!W40","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!X40","v":{"$error":"#DIV/0!"}},null,0,0,0,0,1,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Combination",{"$f":"$C$45","v":"B6. Combination of B1-B5"},{"$f":"IF($I$21=$A181, D181, D182)","v":{"$error":"#VALUE!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,0,0,0,0,1,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"B47","v":"Combined contingent liabilities"},{"$f":"$C$47","v":"C1. Combined contingent liabilities"},{"$f":"'C1_Combined CL'!E104","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!F104","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!G104","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!H104","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!I104","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!J104","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!K104","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!L104","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!M104","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!N104","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!O104","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!P104","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!Q104","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!R104","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!S104","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!T104","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!U104","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!V104","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!W104","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!X104","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!Y104","v":{"$error":"#DIV/0!"}},null,{"$f":"COUNTIF($E173:$N173, \">\"&$E$192)","v":0},{"$f":"IF(ISNUMBER(D173),IF(D173>$D$192, 1, 0),0)","v":0},{"$f":"IF(Z173=1, 1, 0)","v":0},{"$f":"IF(AB173=1,IF(AA173=1,0,1),0)","v":0},{"$f":"IF(AC173=0, 1, 0)","v":1},{"$f":"MAX(E173:N173)","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($AC$166:$AC$176)>0, IF(AC173=1,AE173, 0), 0)","v":0},{"$f":"IF(SUM($AD$166:$AD$176)>0, IF(AD173=1, AE173, 0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER(E173), IF(AF173>0,LARGE(E173:N173, 2), AE173), 0)","v":0},{"$f":"IF(SUM($AC$166:$AC$176)>0, RANK(AF173, $AF$166:$AF$176, 0), 0)","v":0},{"$f":"IF(SUM($AC$166:$AC$176)=0, RANK(AG173, $AG$166:$AG$176, 0), RANK(AH173, $AH$166:$AH$176, 0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(AI173=1, AJ173=1), 1, 0)","v":{"$error":"#DIV/0!"}}]
[{"$f":"A48","v":1},{"$f":"B48","v":"Natural disaster"},{"$f":"$C$48","v":"C2. Natural disaster"},{"$f":"IFERROR(IF($I$21=$A174,D184,\" \"),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ",null,{"$f":"COUNTIF($E174:$N174, \">\"&$E$192)","v":0},{"$f":"IF(ISNUMBER(D174),IF(D174>$D$192, 1, 0),0)","v":0},0,0,1,{"$f":"MAX(E174:N174)","v":0},{"$f":"IF(SUM($AC$166:$AC$176)>0, IF(AC174=1,AE174, 0), 0)","v":0},{"$f":"IF(SUM($AD$166:$AD$176)>0, IF(AD174=1, AE174, 0))","v":0},{"$f":"IF(ISNUMBER(E174), IF(AF174>0,LARGE(E174:N174, 2), AE174), 0)","v":0},{"$f":"IF(SUM($AC$166:$AC$176)>0, RANK(AF174, $AF$166:$AF$176, 0), 0)","v":0},{"$f":"IF(SUM($AC$166:$AC$176)=0, RANK(AG174, $AG$166:$AG$176, 0), RANK(AH174, $AH$166:$AH$176, 0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[{"$f":"A49","v":0},{"$f":"B49","v":"Commodity price"},{"$f":"$C$49","v":"C3. Commodity price"},{"$f":"IFERROR(IF($I$21=$A175,D185,\" \"),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ",null,{"$f":"COUNTIF($E175:$N175, \">\"&$E$192)","v":0},{"$f":"IF(ISNUMBER(D175),IF(D175>$D$192, 1, 0),0)","v":0},0,0,1,{"$f":"MAX(E175:N175)","v":0},{"$f":"IF(SUM($AC$166:$AC$176)>0, IF(AC175=1,AE175, 0), 0)","v":0},{"$f":"IF(SUM($AD$166:$AD$176)>0, IF(AD175=1, AE175, 0))","v":0},{"$f":"IF(ISNUMBER(E175), IF(AF175>0,LARGE(E175:N175, 2), AE175), 0)","v":0},{"$f":"IF(SUM($AC$166:$AC$176)>0, RANK(AF175, $AF$166:$AF$176, 0), 0)","v":0},{"$f":"IF(SUM($AC$166:$AC$176)=0, RANK(AG175, $AG$166:$AG$176, 0), RANK(AH175, $AH$166:$AH$176, 0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[{"$f":"A50","v":0},{"$f":"B50","v":"Market financing"},{"$f":"$C$50","v":"C4. Market Financing"},{"$f":"IFERROR(IF($I$21=$A176,D186,\" \"),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ",null,{"$f":"COUNTIF($E176:$N176, \">\"&$E$192)","v":0},{"$f":"IF(ISNUMBER(D176),IF(D176>$D$192, 1, 0),0)","v":0},0,0,1,{"$f":"MAX(E176:N176)","v":0},{"$f":"IF(SUM($AC$166:$AC$176)>0, IF(AC176=1,AE176, 0), 0)","v":0},{"$f":"IF(SUM($AD$166:$AD$176)>0, IF(AD176=1, AE176, 0))","v":0},{"$f":"IF(ISNUMBER(E176), IF(AF176>0,LARGE(E176:N176, 2), AE176), 0)","v":0},{"$f":"IF(SUM($AC$166:$AC$176)>0, RANK(AF176, $AF$166:$AF$176, 0), 0)","v":0},{"$f":"IF(SUM($AC$166:$AC$176)=0, RANK(AG176, $AG$166:$AG$176, 0), RANK(AH176, $AH$166:$AH$176, 0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[null,{"$f":"$B$51","v":""},{"$f":"$C$51","v":"A2. Alternative Scenario :[Customize, enter title]"},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!D91)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!E91)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!F91)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!G91)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!H91)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!I91)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!J91)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!K91)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!L91)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!M91)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!N91)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!O91)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!P91)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!Q91)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!R91)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!S91)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!T91)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!U91)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!V91)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!W91)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!X91)","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"SUM(AC166:AC176)","v":0},null,null,{"$f":"MAX(AF166:AF176)","v":0},{"$f":"MAX(AG166:AG176)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(AI166:AI176)","v":0},{"$f":"SUM(AJ166:AJ176)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AK166:AK176)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$52","v":"Market/Non-Market categories"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Max of one-off","Max of non-one-off"]
[{"$f":"A53","v":0},"Primary Balance",{"$f":"$C$53","v":"B2.1 Primary balance Market"},{"$f":"B2_PB_mkt_pub!E104","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!F104","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!G104","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!H104","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!I104","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!J104","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!K104","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!L104","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!M104","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!N104","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!O104","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!P104","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!Q104","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!R104","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!S104","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!T104","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!U104","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!V104","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!W104","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!X104","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!Y104","v":{"$error":"#DIV/0!"}}]
[1,"Primary Balance",{"$f":"$C$54","v":"B2.2 Primary balance Non-Market"},{"$f":"B2_PB_non_mkt_pub!E104","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!F104","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!G104","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!H104","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!I104","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!J104","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!K104","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!L104","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!M104","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!N104","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!O104","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!P104","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!Q104","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!R104","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!S104","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!T104","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!U104","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!V104","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!W104","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!X104","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!Y104","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"If Max of one-off is greater than max of non-one-off, 1, otherwise 0)",{"$f":"IF(AF177>AG177, 1, 0)","v":{"$error":"#DIV/0!"}}]
[0,"Combination",{"$f":"$C$55","v":"B6.1 Combination of B1-B5 Market"},{"$f":"B6_Combo_mkt_ext!D40","v":{"$error":"#VALUE!"}},{"$f":"B6_Combo_mkt_ext!E40","v":{"$error":"#DIV/0!"}},{"$f":"B6_Combo_mkt_ext!F40","v":{"$error":"#DIV/0!"}},{"$f":"B6_Combo_mkt_ext!G40","v":{"$error":"#DIV/0!"}},{"$f":"B6_Combo_mkt_ext!H40","v":{"$error":"#DIV/0!"}},{"$f":"B6_Combo_mkt_ext!I40","v":{"$error":"#DIV/0!"}},{"$f":"B6_Combo_mkt_ext!J40","v":{"$error":"#DIV/0!"}},{"$f":"B6_Combo_mkt_ext!K40","v":{"$error":"#DIV/0!"}},{"$f":"B6_Combo_mkt_ext!L40","v":{"$error":"#DIV/0!"}},{"$f":"B6_Combo_mkt_ext!M40","v":{"$error":"#DIV/0!"}},{"$f":"B6_Combo_mkt_ext!N40","v":{"$error":"#DIV/0!"}},{"$f":"B6_Combo_mkt_ext!O40","v":{"$error":"#DIV/0!"}},{"$f":"B6_Combo_mkt_ext!P40","v":{"$error":"#DIV/0!"}},{"$f":"B6_Combo_mkt_ext!Q40","v":{"$error":"#DIV/0!"}},{"$f":"B6_Combo_mkt_ext!R40","v":{"$error":"#DIV/0!"}},{"$f":"B6_Combo_mkt_ext!S40","v":{"$error":"#DIV/0!"}},{"$f":"B6_Combo_mkt_ext!T40","v":{"$error":"#DIV/0!"}},{"$f":"B6_Combo_mkt_ext!U40","v":{"$error":"#DIV/0!"}},{"$f":"B6_Combo_mkt_ext!V40","v":{"$error":"#DIV/0!"}},{"$f":"B6_Combo_mkt_ext!W40","v":{"$error":"#DIV/0!"}},{"$f":"B6_Combo_mkt_ext!X40","v":{"$error":"#DIV/0!"}}]
[1,"Combination",{"$f":"$C$56","v":"B6.2 Combination of B1-B5 Non-Market"},{"$f":"'B6_Combo_non-mkt_ext'!D40","v":{"$error":"#VALUE!"}},{"$f":"'B6_Combo_non-mkt_ext'!E40","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!F40","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!G40","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!H40","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!I40","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!J40","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!K40","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!L40","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!M40","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!N40","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!O40","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!P40","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!Q40","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!R40","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!S40","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!T40","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!U40","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!V40","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!W40","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!X40","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$57","v":"Tailored stress tests"}]
[null,null,{"$f":"$C$58","v":"C2. Natural disaster"},{"$f":"'C2_Natural disaster'!E104","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!F104","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!G104","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!H104","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!I104","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!J104","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!K104","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!L104","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!M104","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!N104","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!O104","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!P104","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!Q104","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!R104","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!S104","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!T104","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!U104","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!V104","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!W104","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!X104","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!Y104","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$59","v":"C3. Commodity price"},{"$f":"'C3_Commodity prices_ext'!D40","v":{"$error":"#VALUE!"}},{"$f":"'C3_Commodity prices_ext'!E40","v":{"$error":"#DIV/0!"}},{"$f":"'C3_Commodity prices_ext'!F40","v":{"$error":"#DIV/0!"}},{"$f":"'C3_Commodity prices_ext'!G40","v":{"$error":"#DIV/0!"}},{"$f":"'C3_Commodity prices_ext'!H40","v":{"$error":"#DIV/0!"}},{"$f":"'C3_Commodity prices_ext'!I40","v":{"$error":"#DIV/0!"}},{"$f":"'C3_Commodity prices_ext'!J40","v":{"$error":"#DIV/0!"}},{"$f":"'C3_Commodity prices_ext'!K40","v":{"$error":"#DIV/0!"}},{"$f":"'C3_Commodity prices_ext'!L40","v":{"$error":"#DIV/0!"}},{"$f":"'C3_Commodity prices_ext'!M40","v":{"$error":"#DIV/0!"}},{"$f":"'C3_Commodity prices_ext'!N40","v":{"$error":"#DIV/0!"}},{"$f":"'C3_Commodity prices_ext'!O40","v":{"$error":"#DIV/0!"}},{"$f":"'C3_Commodity prices_ext'!P40","v":{"$error":"#DIV/0!"}},{"$f":"'C3_Commodity prices_ext'!Q40","v":{"$error":"#DIV/0!"}},{"$f":"'C3_Commodity prices_ext'!R40","v":{"$error":"#DIV/0!"}},{"$f":"'C3_Commodity prices_ext'!S40","v":{"$error":"#DIV/0!"}},{"$f":"'C3_Commodity prices_ext'!T40","v":{"$error":"#DIV/0!"}},{"$f":"'C3_Commodity prices_ext'!U40","v":{"$error":"#DIV/0!"}},{"$f":"'C3_Commodity prices_ext'!V40","v":{"$error":"#DIV/0!"}},{"$f":"'C3_Commodity prices_ext'!W40","v":{"$error":"#DIV/0!"}},{"$f":"'C3_Commodity prices_ext'!X40","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$60","v":"C4. Market Financing"},{"$f":"'C4_Market_financing'!D99","v":{"$error":"#DIV/0!"}},{"$f":"'C4_Market_financing'!E99","v":{"$error":"#DIV/0!"}},{"$f":"'C4_Market_financing'!F99","v":{"$error":"#DIV/0!"}},{"$f":"'C4_Market_financing'!G99","v":{"$error":"#DIV/0!"}},{"$f":"'C4_Market_financing'!H99","v":{"$error":"#DIV/0!"}},{"$f":"'C4_Market_financing'!I99","v":{"$error":"#DIV/0!"}},{"$f":"'C4_Market_financing'!J99","v":{"$error":"#DIV/0!"}},{"$f":"'C4_Market_financing'!K99","v":{"$error":"#DIV/0!"}},{"$f":"'C4_Market_financing'!L99","v":{"$error":"#DIV/0!"}},{"$f":"'C4_Market_financing'!M99","v":{"$error":"#DIV/0!"}},{"$f":"'C4_Market_financing'!N99","v":{"$error":"#DIV/0!"}},{"$f":"'C4_Market_financing'!O99","v":{"$error":"#DIV/0!"}},{"$f":"'C4_Market_financing'!P99","v":{"$error":"#DIV/0!"}},{"$f":"'C4_Market_financing'!Q99","v":{"$error":"#DIV/0!"}},{"$f":"'C4_Market_financing'!R99","v":{"$error":"#DIV/0!"}},{"$f":"'C4_Market_financing'!S99","v":{"$error":"#DIV/0!"}},{"$f":"'C4_Market_financing'!T99","v":{"$error":"#DIV/0!"}},{"$f":"'C4_Market_financing'!U99","v":{"$error":"#DIV/0!"}},{"$f":"'C4_Market_financing'!V99","v":{"$error":"#DIV/0!"}},{"$f":"'C4_Market_financing'!W99","v":{"$error":"#DIV/0!"}},{"$f":"'C4_Market_financing'!X99","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"B61","v":"Baseline"},{"$f":"C61","v":"Baseline"},{"$f":"D164","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"B62","v":"Historical scenario"},{"$f":"C62","v":"Historical scenario"},{"$f":"D165","v":{"$error":"#VALUE!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"$C$63","v":"MX shock Standard&Tailored"},{"$f":"INDEX($D166:$AJ176, MATCH(1, $AJ166:$AJ176, 0), MATCH(D$35, $D$35:$Y$35, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX($D166:$AJ176, MATCH(1, $AJ166:$AJ176, 0), MATCH(E$35, $D$35:$Y$35, 0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"$C$64","v":"MX value, 1 yr only shock Standard&Tailored - for chart"},{"$f":"IF($AK177=1, NA(), IF(AND($AF177>0,$AF180=1),INDEX($D166:$AI176,MATCH(1,$AI166:$AI176,0),MATCH(D$35,$D$35:$Y$35,0)),NA()))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AK177=1, NA(), IF(AND($AF177>0,$AF180=1),INDEX($D166:$AI176,MATCH(1,$AI166:$AI176,0),MATCH(E$35,$D$35:$Y$35,0)),NA()))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"$C$65","v":"MX shock Tailored"},{"$f":"INDEX($D173:$AI176, MATCH($I$21, $AI173:$AI176, 0), MATCH(D$35, $D$35:$Y$35, 0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"C66","v":"Threshold"},{"$f":"'CI Summary'!I14","v":18},{"$f":"'CI Summary'!I14","v":18},{"$f":"'CI Summary'!I14","v":18},{"$f":"'CI Summary'!I14","v":18},{"$f":"'CI Summary'!I14","v":18},{"$f":"'CI Summary'!I14","v":18},{"$f":"'CI Summary'!I14","v":18},{"$f":"'CI Summary'!I14","v":18},{"$f":"'CI Summary'!I14","v":18},{"$f":"'CI Summary'!I14","v":18},{"$f":"'CI Summary'!I14","v":18},{"$f":"'CI Summary'!I14","v":18},{"$f":"'CI Summary'!I14","v":18},{"$f":"'CI Summary'!I14","v":18},{"$f":"'CI Summary'!I14","v":18},{"$f":"'CI Summary'!I14","v":18},{"$f":"'CI Summary'!I14","v":18},{"$f":"'CI Summary'!I14","v":18},{"$f":"'CI Summary'!I14","v":18},{"$f":"'CI Summary'!I14","v":18},{"$f":"'CI Summary'!I14","v":18}]
[null,null,{"$f":"$C$67","v":"Baseline breach"},{"$f":"IF(D187>D192, 1, 0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,{"$f":"C68","v":"Shock breach"},{"$f":"IF(D189>D192, 1, 0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"$A$69","v":"Most extreme shock 1/"},null,{"$f":"INDEX($B$166:$AJ176, MATCH(1, $AJ$166:$AJ176, 0), 1)","v":{"$error":"#N/A"}}]
[{"$f":"$A$70","v":"Most extreme shock"},null,{"$f":"A196&\": \"&C195&\"\"","v":{"$error":"#N/A"}}]
[null,"Highest value, but only breaching for 1 yr, therefore it does not determine the risk rating",{"$f":"IF(OR(AI177=0, AK177=1),\"\",IF(AND($AF177>0,$AF180=1), INDEX($B166:$AI176,MATCH(1,$AI166:$AI176,0),1), \"\"))","v":{"$error":"#DIV/0!"}}]
[null,"if Most extreme and highest value but breach for only 1-yr is the same, ignore",{"$f":"IF(C195=C197, \"\", C197)","v":{"$error":"#N/A"}}]
[null,"Lable for chart",{"$f":"IF(OR(AI177=0, AK177=1),\"\",IF(AND($AF177>0,$AF180=1), ++OFFSET(translation!$C$1978,0,LANG)&\": \"&C198, \"\"))","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$74","v":"number of baseline breaches"},{"$f":"SUM(D193:N193)","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"$C$75","v":"number of shock breaches"},{"$f":"SUM(D194:N194)","v":{"$error":"#N/A"}}]
[]
[]
[null,null,"For \"moderate\" risk countries (calculate for all countries for illustrative purposes, not just for those classified as moderate)"]
[null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Assessment within \"moderate\" category"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MAX(Y211:Y232)<E27,\"Moderate with Substantial space\",IF(MAX(Y211:Y232)=E26,\"Moderate with some space\",\"Moderate with limited space\"))","v":{"$error":"#DIV/0!"}}]
["Stock indicators",null,"PV / GDP"]
["x",20,"(1-x)*Threshold",{"$f":"IF($C$205=1,(1-$B208/100)*D$66,\"\")","v":32},32,32,32,32,32,32,32,32,32,{"$f":"IF($C$205=1,(1-$B208/100)*N$66,\"\")","v":32},32,32,32,32,32,32,32,32,32,32]
["y",40,"(1-y)*Threshold",24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24]
[null,null,"Baseline ",{"$f":"IF(D208=\"\",\"\",D38)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"Baseline breach",{"$f":"IF(D209=\"\",\"\",IF(D210<=D209,0,IF(D210>D208,2,1)))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"MAX(D211:N211)","v":{"$error":"#DIV/0!"}}]
[null,null,"Threshold line",{"$f":"D66","v":40},40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40]
["Flow indicators"]
["x",12,"PV / exports"]
["y",35,"(1-x)*Threshold",{"$f":"IF($C$205=1,(1-$B208/100)*D$108,\"\")","v":144},144,144,144,144,144,144,144,144,144,144,144,144,144,144,144,144,144,144,144,144]
[null,null,"(1-y)*Threshold",{"$f":"IF($C$205=1,(1-$B209/100)*D$108,\"\")","v":108},108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108]
[null,null,"Baseline ",{"$f":"IF(D215=\"\",\"\",D80)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"Baseline breach",{"$f":"IF(D216=\"\",\"\",IF(D217<=D216,0,IF(D217>D215,2,1)))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"MAX(D218:N218)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"C212","v":"Threshold line"},{"$f":"D108","v":180},180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180]
[]
[null,null,"Debt services / exports"]
[null,null,"(1-x)*Threshold",{"$f":"IF($C$205=1,(1-$B214/100)*D$150,\"\")","v":13.2},13.2,13.2,13.2,13.2,13.2,13.2,13.2,13.2,13.2,13.2,13.2,13.2,13.2,13.2,13.2,13.2,13.2,13.2,13.2,13.2]
[null,null,"(1-y)*Threshold",{"$f":"IF($C$205=1,(1-$B215/100)*D$150,\"\")","v":9.75},9.75,9.75,9.75,9.75,9.75,9.75,9.75,9.75,9.75,9.75,9.75,9.75,9.75,9.75,9.75,9.75,9.75,9.75,9.75,9.75]
[null,null,"Baseline ",{"$f":"IF(D222=\"\",\"\",D122)","v":"..."},"...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","..."]
[null,null,"Baseline breach",{"$f":"IF(D223=\"\",\"\",IF(D224<=D223,0,IF(D224>D222,2,1)))","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,{"$f":"MAX(D225:N225)","v":2}]
[null,null,{"$f":"C219","v":"Threshold line"},{"$f":"D150","v":15},15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15]
[]
[null,null,"Debt services / revenue"]
[null,null,"(1-x)*Threshold",{"$f":"IF($C$205=1,(1-$B214/100)*D$192,\"\")","v":15.84},15.84,15.84,15.84,15.84,15.84,15.84,15.84,15.84,15.84,15.84,15.84,15.84,15.84,15.84,15.84,15.84,15.84,15.84,15.84,15.84]
[null,null,"(1-y)*Threshold",{"$f":"IF($C$205=1,(1-$B215/100)*D$192,\"\")","v":11.700000000000001},11.700000000000001,11.700000000000001,11.700000000000001,11.700000000000001,11.700000000000001,11.700000000000001,11.700000000000001,11.700000000000001,11.700000000000001,11.700000000000001,11.700000000000001,11.700000000000001,11.700000000000001,11.700000000000001,11.700000000000001,11.700000000000001,11.700000000000001,11.700000000000001,11.700000000000001,11.700000000000001]
[null,null,"Baseline ",{"$f":"IF(D229=\"\",\"\",D164)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,"Baseline breach",{"$f":"IF(D230=\"\",\"\",IF(D231<=D230,0,IF(D231>D229,2,1)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(D232:N232)","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"C212","v":"Threshold line"},{"$f":"D192","v":18},18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1994,IF(START!L10=\"French\",translation!D1994,IF(START!L10=\"Portuguese\",translation!E1994,translation!F1994)))","v":"Public"}]
[]
[null,null,{"$f":"'Output 3-2 Stress-public'!B10","v":"PV of Debt-to-GDP Ratio"}]
[]
[null,{"$f":"B38","v":"Baseline"},{"$f":"'Output 3-2 Stress-public'!B12","v":"Baseline"},{"$f":"'Baseline - public'!O42","v":"..."},{"$f":"'Baseline - public'!P42","v":"..."},{"$f":"'Baseline - public'!Q42","v":"..."},{"$f":"'Baseline - public'!R42","v":"..."},{"$f":"'Baseline - public'!S42","v":"..."},{"$f":"'Baseline - public'!T42","v":"..."},{"$f":"'Baseline - public'!U42","v":"..."},{"$f":"'Baseline - public'!V42","v":"..."},{"$f":"'Baseline - public'!W42","v":"..."},{"$f":"'Baseline - public'!X42","v":"..."},{"$f":"'Baseline - public'!Y42","v":"..."},{"$f":"'Baseline - public'!Z42","v":"..."},{"$f":"'Baseline - public'!AA42","v":"..."},{"$f":"'Baseline - public'!AB42","v":"..."},{"$f":"'Baseline - public'!AC42","v":"..."},{"$f":"'Baseline - public'!AD42","v":"..."},{"$f":"'Baseline - public'!AE42","v":"..."},{"$f":"'Baseline - public'!AF42","v":"..."},{"$f":"'Baseline - public'!AG42","v":"..."},{"$f":"'Baseline - public'!AH42","v":"..."},{"$f":"'Baseline - public'!AI42","v":"..."}]
[null,{"$f":"B39","v":"Historical scenario"},{"$f":"'Output 3-2 Stress-public'!B15","v":"A1. Key variables at their historical averages in 2019-2029 2/"},{"$f":"A1_Historical_pub!E13","v":{"$error":"#DIV/0!"}},{"$f":"A1_Historical_pub!F13","v":{"$error":"#DIV/0!"}},{"$f":"A1_Historical_pub!G13","v":{"$error":"#DIV/0!"}},{"$f":"A1_Historical_pub!H13","v":{"$error":"#DIV/0!"}},{"$f":"A1_Historical_pub!I13","v":{"$error":"#DIV/0!"}},{"$f":"A1_Historical_pub!J13","v":{"$error":"#DIV/0!"}},{"$f":"A1_Historical_pub!K13","v":{"$error":"#DIV/0!"}},{"$f":"A1_Historical_pub!L13","v":{"$error":"#DIV/0!"}},{"$f":"A1_Historical_pub!M13","v":{"$error":"#DIV/0!"}},{"$f":"A1_Historical_pub!N13","v":{"$error":"#DIV/0!"}},{"$f":"A1_Historical_pub!O13","v":{"$error":"#DIV/0!"}},{"$f":"A1_Historical_pub!P13","v":{"$error":"#DIV/0!"}},{"$f":"A1_Historical_pub!Q13","v":{"$error":"#DIV/0!"}},{"$f":"A1_Historical_pub!R13","v":{"$error":"#DIV/0!"}},{"$f":"A1_Historical_pub!S13","v":{"$error":"#DIV/0!"}},{"$f":"A1_Historical_pub!T13","v":{"$error":"#DIV/0!"}},{"$f":"A1_Historical_pub!U13","v":{"$error":"#DIV/0!"}},{"$f":"A1_Historical_pub!V13","v":{"$error":"#DIV/0!"}},{"$f":"A1_Historical_pub!W13","v":{"$error":"#DIV/0!"}},{"$f":"A1_Historical_pub!X13","v":{"$error":"#DIV/0!"}},{"$f":"A1_Historical_pub!Y13","v":{"$error":"#DIV/0!"}}]
[null,"Growth",{"$f":"'Output 3-2 Stress-public'!B19","v":"B1. Real GDP growth"},{"$f":"B1_GDP_pub!E13","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_pub!F13","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_pub!G13","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_pub!H13","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_pub!I13","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_pub!J13","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_pub!K13","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_pub!L13","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_pub!M13","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_pub!N13","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_pub!O13","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_pub!P13","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_pub!Q13","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_pub!R13","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_pub!S13","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_pub!T13","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_pub!U13","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_pub!V13","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_pub!W13","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_pub!X13","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_pub!Y13","v":{"$error":"#DIV/0!"}},null,{"$f":"COUNTIF($E241:$N241, \">\"&$E$267)","v":0},{"$f":"IF(ISNUMBER(D241),IF(D241>$D$267, 1, 0),0)","v":0},{"$f":"IF(Z241=1, 1, 0)","v":0},{"$f":"IF(AB241=1,IF(AA241=1,0,1),0)","v":0},{"$f":"IF(AC241=0, 1, 0)","v":1},{"$f":"MAX(E241:N241)","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($AC$241:$AC$251)>0, IF(AC241=1,AE241, 0), 0)","v":0},{"$f":"IF(SUM($AD$241:$AD$251)>0, IF(AD241=1, AE241, 0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER(E241), IF(AF241>0,LARGE(E241:N241, 2), AE241), 0)","v":0},{"$f":"IF(SUM($AC$241:$AC$251)>0, RANK(AF241, $AF$241:$AF$251, 0), 0)","v":0},{"$f":"IF(SUM($AC$241:$AC$251)=0, RANK(AG241, $AG$241:$AG$251, 0), RANK(AH241, $AH$241:$AH$251, 0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(AI241=1, AJ241=1), 1, 0)","v":{"$error":"#DIV/0!"}}]
[null,"Primary Balance",{"$f":"'Output 3-2 Stress-public'!B20","v":"B2. Primary balance"},{"$f":"IF($I$21=$A254, D254, D255)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,0,0,{"$f":"IF(Z242=1, 1, 0)","v":0},0,{"$f":"IF(AC242=0, 1, 0)","v":1},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(AND(AI242=1, AJ242=1), 1, 0)","v":{"$error":"#DIV/0!"}}]
[null,"Exports",{"$f":"'Output 3-2 Stress-public'!B21","v":"B3. Exports"},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!O91)","v":{"$error":"#VALUE!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!P91)","v":{"$error":"#VALUE!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!Q91)","v":{"$error":"#VALUE!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!R91)","v":{"$error":"#VALUE!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!S91)","v":{"$error":"#VALUE!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!T91)","v":{"$error":"#VALUE!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!U91)","v":{"$error":"#VALUE!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!V91)","v":{"$error":"#VALUE!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!W91)","v":{"$error":"#VALUE!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!X91)","v":{"$error":"#VALUE!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!Y91)","v":{"$error":"#VALUE!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!Z91)","v":{"$error":"#VALUE!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AA91)","v":{"$error":"#VALUE!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AB91)","v":{"$error":"#VALUE!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AC91)","v":{"$error":"#VALUE!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AD91)","v":{"$error":"#VALUE!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AE91)","v":{"$error":"#VALUE!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AF91)","v":{"$error":"#VALUE!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AG91)","v":{"$error":"#VALUE!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AH91)","v":{"$error":"#VALUE!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AI91)","v":{"$error":"#VALUE!"}},null,0,0,0,0,1,{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Non-debt flows",{"$f":"+'Output 3-2 Stress-public'!B22","v":"B4. Other flows 3/"},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!O92)","v":{"$error":"#VALUE!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!P92)","v":{"$error":"#VALUE!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!Q92)","v":{"$error":"#VALUE!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!R92)","v":{"$error":"#VALUE!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!S92)","v":{"$error":"#VALUE!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!T92)","v":{"$error":"#VALUE!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!U92)","v":{"$error":"#VALUE!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!V92)","v":{"$error":"#VALUE!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!W92)","v":{"$error":"#VALUE!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!X92)","v":{"$error":"#VALUE!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!Y92)","v":{"$error":"#VALUE!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!Z92)","v":{"$error":"#VALUE!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AA92)","v":{"$error":"#VALUE!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AB92)","v":{"$error":"#VALUE!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AC92)","v":{"$error":"#VALUE!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AD92)","v":{"$error":"#VALUE!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AE92)","v":{"$error":"#VALUE!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AF92)","v":{"$error":"#VALUE!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AG92)","v":{"$error":"#VALUE!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AH92)","v":{"$error":"#VALUE!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AI92)","v":{"$error":"#VALUE!"}},null,0,0,0,0,1,{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"One-time depreciation",{"$f":"+'Output 3-2 Stress-public'!B23","v":"B5. Depreciation"},{"$f":"B5_depreciation_pub!E13","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_pub!F13","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_pub!G13","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_pub!H13","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_pub!I13","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_pub!J13","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_pub!K13","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_pub!L13","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_pub!M13","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_pub!N13","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_pub!O13","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_pub!P13","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_pub!Q13","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_pub!R13","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_pub!S13","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_pub!T13","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_pub!U13","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_pub!V13","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_pub!W13","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_pub!X13","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_pub!Y13","v":{"$error":"#DIV/0!"}},null,0,0,0,0,1,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Combination",{"$f":"+'Output 3-2 Stress-public'!B24","v":"B6. Combination of B1-B5"},{"$f":"IF($I$21=$A256, D256, D257)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,0,0,0,0,1,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"B47","v":"Combined contingent liabilities"},{"$f":"'Output 3-2 Stress-public'!B27","v":"C1. Combined contingent liabilities"},{"$f":"'C1_Combined CL'!E13","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!F13","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!G13","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!H13","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!I13","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!J13","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!K13","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!L13","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!M13","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!N13","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!O13","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!P13","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!Q13","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!R13","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!S13","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!T13","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!U13","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!V13","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!W13","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!X13","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!Y13","v":{"$error":"#DIV/0!"}},null,{"$f":"COUNTIF($E248:$N248, \">\"&$E$267)","v":0},{"$f":"IF(ISNUMBER(D248),IF(D248>$D$267, 1, 0),0)","v":0},{"$f":"IF(Z248=1, 1, 0)","v":0},{"$f":"IF(AB248=1,IF(AA248=1,0,1),0)","v":0},{"$f":"IF(AC248=0, 1, 0)","v":1},{"$f":"MAX(E248:N248)","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($AC$241:$AC$251)>0, IF(AC248=1,AE248, 0), 0)","v":0},{"$f":"IF(SUM($AD$241:$AD$251)>0, IF(AD248=1, AE248, 0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER(E248), IF(AF248>0,LARGE(E248:N248, 2), AE248), 0)","v":0},{"$f":"IF(SUM($AC$241:$AC$251)>0, RANK(AF248, $AF$241:$AF$251, 0), 0)","v":0},{"$f":"IF(SUM($AC$241:$AC$251)=0, RANK(AG248, $AG$241:$AG$251, 0), RANK(AH248, $AH$241:$AH$251, 0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(AI248=1, AJ248=1), 1, 0)","v":{"$error":"#DIV/0!"}}]
[{"$f":"A48","v":1},{"$f":"B48","v":"Natural disaster"},{"$f":"'Output 3-2 Stress-public'!B28","v":"C2. Natural disaster"},{"$f":"IFERROR(IF($I$21=$A249,D259,\" \"),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ",null,{"$f":"COUNTIF($E249:$N249, \">\"&$E$267)","v":0},{"$f":"IF(ISNUMBER(D249),IF(D249>$D$267, 1, 0),0)","v":0},0,0,1,{"$f":"MAX(E249:N249)","v":0},{"$f":"IF(SUM($AC$241:$AC$251)>0, IF(AC249=1,AE249, 0), 0)","v":0},{"$f":"IF(SUM($AD$241:$AD$251)>0, IF(AD249=1, AE249, 0))","v":0},{"$f":"IF(ISNUMBER(E249), IF(AF249>0,LARGE(E249:N249, 2), AE249), 0)","v":0},{"$f":"IF(SUM($AC$241:$AC$251)>0, RANK(AF249, $AF$241:$AF$251, 0), 0)","v":0},{"$f":"IF(SUM($AC$241:$AC$251)=0, RANK(AG249, $AG$241:$AG$251, 0), RANK(AH249, $AH$241:$AH$251, 0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[{"$f":"A49","v":0},{"$f":"B49","v":"Commodity price"},{"$f":"'Output 3-2 Stress-public'!B29","v":"C3. Commodity price"},{"$f":"IFERROR(IF($I$21=$A250,D260,\" \"),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ",null,{"$f":"COUNTIF($E250:$N250, \">\"&$E$267)","v":0},{"$f":"IF(ISNUMBER(D250),IF(D250>$D$267, 1, 0),0)","v":0},0,0,1,{"$f":"MAX(E250:N250)","v":0},{"$f":"IF(SUM($AC$241:$AC$251)>0, IF(AC250=1,AE250, 0), 0)","v":0},{"$f":"IF(SUM($AD$241:$AD$251)>0, IF(AD250=1, AE250, 0))","v":0},{"$f":"IF(ISNUMBER(E250), IF(AF250>0,LARGE(E250:N250, 2), AE250), 0)","v":0},{"$f":"IF(SUM($AC$241:$AC$251)>0, RANK(AF250, $AF$241:$AF$251, 0), 0)","v":0},{"$f":"IF(SUM($AC$241:$AC$251)=0, RANK(AG250, $AG$241:$AG$251, 0), RANK(AH250, $AH$241:$AH$251, 0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[{"$f":"A50","v":0},{"$f":"B50","v":"Market financing"},{"$f":"'Output 3-2 Stress-public'!B30","v":"C4. Market Financing"},{"$f":"IFERROR(IF($I$21=$A251,D261,\" \"),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ",null,{"$f":"COUNTIF($E251:$N251, \">\"&$E$267)","v":0},{"$f":"IF(ISNUMBER(D251),IF(D251>$D$267, 1, 0),0)","v":0},0,0,1,{"$f":"MAX(E251:N251)","v":0},{"$f":"IF(SUM($AC$241:$AC$251)>0, IF(AC251=1,AE251, 0), 0)","v":0},{"$f":"IF(SUM($AD$241:$AD$251)>0, IF(AD251=1, AE251, 0))","v":0},{"$f":"IF(ISNUMBER(E251), IF(AF251>0,LARGE(E251:N251, 2), AE251), 0)","v":0},{"$f":"IF(SUM($AC$241:$AC$251)>0, RANK(AF251, $AF$241:$AF$251, 0), 0)","v":0},{"$f":"IF(SUM($AC$241:$AC$251)=0, RANK(AG251, $AG$241:$AG$251, 0), RANK(AH251, $AH$241:$AH$251, 0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[null,{"$f":"IF('Customized Scenario - public'!C3=\"No\",\"\",'Customized Scenario - public'!B19)","v":""},{"$f":"'Customized Scenario - public'!$B$7","v":"A2. Alternative Scenario :[Customize, enter title]"},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!E88)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!F88)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!G88)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!H88)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!I88)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!J88)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!K88)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!L88)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!M88)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!N88)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!O88)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!P88)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!Q88)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!R88)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!S88)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!T88)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!U88)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!V88)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!W88)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!X88)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!Y88)","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"SUM(AC241:AC251)","v":0},null,null,{"$f":"MAX(AF241:AF251)","v":0},{"$f":"MAX(AG241:AG251)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(AI241:AI251)","v":0},{"$f":"SUM(AJ241:AJ251)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AK241:AK251)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"C178","v":"Market/Non-Market categories"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Max of one-off","Max of non-one-off"]
[{"$f":"A53","v":0},"Primary Balance",{"$f":"$C$53","v":"B2.1 Primary balance Market"},{"$f":"B2_PB_mkt_pub!E13","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!F13","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!G13","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!H13","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!I13","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!J13","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!K13","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!L13","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!M13","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!N13","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!O13","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!P13","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!Q13","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!R13","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!S13","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!T13","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!U13","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!V13","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!W13","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!X13","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!Y13","v":{"$error":"#DIV/0!"}}]
[1,"Primary Balance",{"$f":"$C$54","v":"B2.2 Primary balance Non-Market"},{"$f":"B2_PB_non_mkt_pub!E13","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!F13","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!G13","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!H13","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!I13","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!J13","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!K13","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!L13","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!M13","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!N13","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!O13","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!P13","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!Q13","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!R13","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!S13","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!T13","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!U13","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!V13","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!W13","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!X13","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!Y13","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"If Max of one-off is greater than max of non-one-off, 1, otherwise 0)",{"$f":"IF(AF252>AG252, 1, 0)","v":{"$error":"#DIV/0!"}}]
[0,"Combination",{"$f":"$C$55","v":"B6.1 Combination of B1-B5 Market"},{"$f":"B6_combo_mkt_pub!E13","v":{"$error":"#DIV/0!"}},{"$f":"B6_combo_mkt_pub!F13","v":{"$error":"#DIV/0!"}},{"$f":"B6_combo_mkt_pub!G13","v":{"$error":"#DIV/0!"}},{"$f":"B6_combo_mkt_pub!H13","v":{"$error":"#DIV/0!"}},{"$f":"B6_combo_mkt_pub!I13","v":{"$error":"#DIV/0!"}},{"$f":"B6_combo_mkt_pub!J13","v":{"$error":"#DIV/0!"}},{"$f":"B6_combo_mkt_pub!K13","v":{"$error":"#DIV/0!"}},{"$f":"B6_combo_mkt_pub!L13","v":{"$error":"#DIV/0!"}},{"$f":"B6_combo_mkt_pub!M13","v":{"$error":"#DIV/0!"}},{"$f":"B6_combo_mkt_pub!N13","v":{"$error":"#DIV/0!"}},{"$f":"B6_combo_mkt_pub!O13","v":{"$error":"#DIV/0!"}},{"$f":"B6_combo_mkt_pub!P13","v":{"$error":"#DIV/0!"}},{"$f":"B6_combo_mkt_pub!Q13","v":{"$error":"#DIV/0!"}},{"$f":"B6_combo_mkt_pub!R13","v":{"$error":"#DIV/0!"}},{"$f":"B6_combo_mkt_pub!S13","v":{"$error":"#DIV/0!"}},{"$f":"B6_combo_mkt_pub!T13","v":{"$error":"#DIV/0!"}},{"$f":"B6_combo_mkt_pub!U13","v":{"$error":"#DIV/0!"}},{"$f":"B6_combo_mkt_pub!V13","v":{"$error":"#DIV/0!"}},{"$f":"B6_combo_mkt_pub!W13","v":{"$error":"#DIV/0!"}},{"$f":"B6_combo_mkt_pub!X13","v":{"$error":"#DIV/0!"}},{"$f":"B6_combo_mkt_pub!Y13","v":{"$error":"#DIV/0!"}}]
[1,"Combination",{"$f":"$C$56","v":"B6.2 Combination of B1-B5 Non-Market"},{"$f":"'B6_combo_non-mkt_pub'!E13","v":{"$error":"#DIV/0!"}},{"$f":"'B6_combo_non-mkt_pub'!F13","v":{"$error":"#DIV/0!"}},{"$f":"'B6_combo_non-mkt_pub'!G13","v":{"$error":"#DIV/0!"}},{"$f":"'B6_combo_non-mkt_pub'!H13","v":{"$error":"#DIV/0!"}},{"$f":"'B6_combo_non-mkt_pub'!I13","v":{"$error":"#DIV/0!"}},{"$f":"'B6_combo_non-mkt_pub'!J13","v":{"$error":"#DIV/0!"}},{"$f":"'B6_combo_non-mkt_pub'!K13","v":{"$error":"#DIV/0!"}},{"$f":"'B6_combo_non-mkt_pub'!L13","v":{"$error":"#DIV/0!"}},{"$f":"'B6_combo_non-mkt_pub'!M13","v":{"$error":"#DIV/0!"}},{"$f":"'B6_combo_non-mkt_pub'!N13","v":{"$error":"#DIV/0!"}},{"$f":"'B6_combo_non-mkt_pub'!O13","v":{"$error":"#DIV/0!"}},{"$f":"'B6_combo_non-mkt_pub'!P13","v":{"$error":"#DIV/0!"}},{"$f":"'B6_combo_non-mkt_pub'!Q13","v":{"$error":"#DIV/0!"}},{"$f":"'B6_combo_non-mkt_pub'!R13","v":{"$error":"#DIV/0!"}},{"$f":"'B6_combo_non-mkt_pub'!S13","v":{"$error":"#DIV/0!"}},{"$f":"'B6_combo_non-mkt_pub'!T13","v":{"$error":"#DIV/0!"}},{"$f":"'B6_combo_non-mkt_pub'!U13","v":{"$error":"#DIV/0!"}},{"$f":"'B6_combo_non-mkt_pub'!V13","v":{"$error":"#DIV/0!"}},{"$f":"'B6_combo_non-mkt_pub'!W13","v":{"$error":"#DIV/0!"}},{"$f":"'B6_combo_non-mkt_pub'!X13","v":{"$error":"#DIV/0!"}},{"$f":"'B6_combo_non-mkt_pub'!Y13","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$57","v":"Tailored stress tests"}]
[null,null,{"$f":"$C$58","v":"C2. Natural disaster"},{"$f":"'C2_Natural disaster'!E13","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!F13","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!G13","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!H13","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!I13","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!J13","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!K13","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!L13","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!M13","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!N13","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!O13","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!P13","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!Q13","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!R13","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!S13","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!T13","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!U13","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!V13","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!W13","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!X13","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!Y13","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$59","v":"C3. Commodity price"},{"$f":"'C3_commodity_prices_pub'!E13","v":{"$error":"#DIV/0!"}},{"$f":"'C3_commodity_prices_pub'!F13","v":{"$error":"#DIV/0!"}},{"$f":"'C3_commodity_prices_pub'!G13","v":{"$error":"#DIV/0!"}},{"$f":"'C3_commodity_prices_pub'!H13","v":{"$error":"#DIV/0!"}},{"$f":"'C3_commodity_prices_pub'!I13","v":{"$error":"#DIV/0!"}},{"$f":"'C3_commodity_prices_pub'!J13","v":{"$error":"#DIV/0!"}},{"$f":"'C3_commodity_prices_pub'!K13","v":{"$error":"#DIV/0!"}},{"$f":"'C3_commodity_prices_pub'!L13","v":{"$error":"#DIV/0!"}},{"$f":"'C3_commodity_prices_pub'!M13","v":{"$error":"#DIV/0!"}},{"$f":"'C3_commodity_prices_pub'!N13","v":{"$error":"#DIV/0!"}},{"$f":"'C3_commodity_prices_pub'!O13","v":{"$error":"#DIV/0!"}},{"$f":"'C3_commodity_prices_pub'!P13","v":{"$error":"#DIV/0!"}},{"$f":"'C3_commodity_prices_pub'!Q13","v":{"$error":"#DIV/0!"}},{"$f":"'C3_commodity_prices_pub'!R13","v":{"$error":"#DIV/0!"}},{"$f":"'C3_commodity_prices_pub'!S13","v":{"$error":"#DIV/0!"}},{"$f":"'C3_commodity_prices_pub'!T13","v":{"$error":"#DIV/0!"}},{"$f":"'C3_commodity_prices_pub'!U13","v":{"$error":"#DIV/0!"}},{"$f":"'C3_commodity_prices_pub'!V13","v":{"$error":"#DIV/0!"}},{"$f":"'C3_commodity_prices_pub'!W13","v":{"$error":"#DIV/0!"}},{"$f":"'C3_commodity_prices_pub'!X13","v":{"$error":"#DIV/0!"}},{"$f":"'C3_commodity_prices_pub'!Y13","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$60","v":"C4. Market Financing"},{"$f":"'Baseline - public'!O93","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!P93","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!Q93","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!R93","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!S93","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!T93","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!U93","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!V93","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!W93","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!X93","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!Y93","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!Z93","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AA93","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AB93","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AC93","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AD93","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AE93","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AF93","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AG93","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AH93","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AI93","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"C61","v":"Baseline"},{"$f":"D239","v":"..."},"...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","..."]
[null,null,{"$f":"C62","v":"Historical scenario"},{"$f":"D240","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"C63","v":"MX shock Standard&Tailored"},{"$f":"INDEX($D241:$AJ251, MATCH(1, $AJ241:$AJ251, 0), MATCH(D$35, $D$35:$Y$35, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX($D241:$AJ251, MATCH(1, $AJ241:$AJ251, 0), MATCH(E$35, $D$35:$Y$35, 0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"$C$64","v":"MX value, 1 yr only shock Standard&Tailored - for chart"},{"$f":"IF($AK252=1, NA(), IF(AND($AF252>0,$AF255=1),INDEX($D241:$AI251,MATCH(1,$AI241:$AI251,0),MATCH(D$35,$D$35:$Y$35,0)),NA()))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"$C$65","v":"MX shock Tailored"},{"$f":"INDEX($D248:$AI251, MATCH($I$21, $AI248:$AI251, 0), MATCH(D$35, $D$35:$Y$35, 0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"++OFFSET(translation!C1977, 0,LANG)","v":"TOTAL public debt benchmark"},"Public debt benchmark",{"$f":"'CI Summary'!$L$9","v":55},{"$f":"D267","v":55},{"$f":"E267","v":55},55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55]
[null,"Baseline breach","Baseline breach",{"$f":"IF(D262>D267, 1, 0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Shock breach",{"$f":"IF(D264>D267, 1, 0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"$A$69","v":"Most extreme shock 1/"},null,{"$f":"INDEX($B$241:$AJ251, MATCH(1, $AJ$241:$AJ251, 0), 1)","v":{"$error":"#N/A"}}]
[{"$f":"$A$70","v":"Most extreme shock"},null,{"$f":"A271&\": \"&C270&\"\"","v":{"$error":"#N/A"}}]
[null,"Highest value, but only breaching for 1 yr, therefore it does not determine the risk rating",{"$f":"IF(OR(AI252=0, AK252=1),\"\",IF(AND($AF252>0,$AF255=1), INDEX($B241:$AI251,MATCH(1,$AI241:$AI251,0),1), \"\"))","v":{"$error":"#DIV/0!"}}]
[null,"if Most extreme and highest value but breach for only 1-yr is the same, ignore",{"$f":"IF(C270=C272, \"\", C272)","v":{"$error":"#N/A"}}]
[null,"Lable for chart",{"$f":"IF(OR(AI252=0, AK252=1),\"\",IF(AND($AF252>0,$AF255=1), ++OFFSET(translation!$C$1978,0,LANG)&\": \"&C273, \"\"))","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$74","v":"number of baseline breaches"},{"$f":"SUM(D268:N268)","v":11}]
[null,null,{"$f":"$C$75","v":"number of shock breaches"},{"$f":"SUM(D269:N269)","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Max, exc. 1st year","Rank",null,"Rank of max. values (1= largest/max)"]
[null,null,{"$f":"'Output 3-2 Stress-public'!B34","v":"PV of Debt-to-Revenue Ratio"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tailored stress test only"]
[]
[null,null,{"$f":"+C239","v":"Baseline"},{"$f":"'Baseline - public'!O43","v":"…"},{"$f":"'Baseline - public'!P43","v":"…"},{"$f":"'Baseline - public'!Q43","v":"…"},{"$f":"'Baseline - public'!R43","v":"…"},{"$f":"'Baseline - public'!S43","v":"…"},{"$f":"'Baseline - public'!T43","v":"…"},{"$f":"'Baseline - public'!U43","v":"…"},{"$f":"'Baseline - public'!V43","v":"…"},{"$f":"'Baseline - public'!W43","v":"…"},{"$f":"'Baseline - public'!X43","v":"…"},{"$f":"'Baseline - public'!Y43","v":"…"},{"$f":"'Baseline - public'!Z43","v":"…"},{"$f":"'Baseline - public'!AA43","v":"…"},{"$f":"'Baseline - public'!AB43","v":"…"},{"$f":"'Baseline - public'!AC43","v":"…"},{"$f":"'Baseline - public'!AD43","v":"…"},{"$f":"'Baseline - public'!AE43","v":"…"},{"$f":"'Baseline - public'!AF43","v":"…"},{"$f":"'Baseline - public'!AG43","v":"…"},{"$f":"'Baseline - public'!AH43","v":"…"},{"$f":"'Baseline - public'!AI43","v":"…"}]
[null,null,"A1. Key variables at their historical averages in 2019-2029 2/",{"$f":"A1_Historical_pub!E95","v":{"$error":"#DIV/0!"}},{"$f":"A1_Historical_pub!F95","v":{"$error":"#DIV/0!"}},{"$f":"A1_Historical_pub!G95","v":{"$error":"#DIV/0!"}},{"$f":"A1_Historical_pub!H95","v":{"$error":"#DIV/0!"}},{"$f":"A1_Historical_pub!I95","v":{"$error":"#DIV/0!"}},{"$f":"A1_Historical_pub!J95","v":{"$error":"#DIV/0!"}},{"$f":"A1_Historical_pub!K95","v":{"$error":"#DIV/0!"}},{"$f":"A1_Historical_pub!L95","v":{"$error":"#DIV/0!"}},{"$f":"A1_Historical_pub!M95","v":{"$error":"#DIV/0!"}},{"$f":"A1_Historical_pub!N95","v":{"$error":"#DIV/0!"}},{"$f":"A1_Historical_pub!O95","v":{"$error":"#DIV/0!"}},{"$f":"A1_Historical_pub!P95","v":{"$error":"#DIV/0!"}},{"$f":"A1_Historical_pub!Q95","v":{"$error":"#DIV/0!"}},{"$f":"A1_Historical_pub!R95","v":{"$error":"#DIV/0!"}},{"$f":"A1_Historical_pub!S95","v":{"$error":"#DIV/0!"}},{"$f":"A1_Historical_pub!T95","v":{"$error":"#DIV/0!"}},{"$f":"A1_Historical_pub!U95","v":{"$error":"#DIV/0!"}},{"$f":"A1_Historical_pub!V95","v":{"$error":"#DIV/0!"}},{"$f":"A1_Historical_pub!W95","v":{"$error":"#DIV/0!"}},{"$f":"A1_Historical_pub!X95","v":{"$error":"#DIV/0!"}},{"$f":"A1_Historical_pub!Y95","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"B40","v":"Growth"},{"$f":"+C241","v":"B1. Real GDP growth"},{"$f":"B1_GDP_pub!E95","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_pub!F95","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_pub!G95","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_pub!H95","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_pub!I95","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_pub!J95","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_pub!K95","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_pub!L95","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_pub!M95","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_pub!N95","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_pub!O95","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_pub!P95","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_pub!Q95","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_pub!R95","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_pub!S95","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_pub!T95","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_pub!U95","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_pub!V95","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_pub!W95","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_pub!X95","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_pub!Y95","v":{"$error":"#DIV/0!"}},null,{"$f":"MAX(E283:N283)","v":{"$error":"#DIV/0!"}},{"$f":"RANK(Z283,$Z$283:$Z$293,0)","v":{"$error":"#DIV/0!"}}]
[null,"Primary Balance","B2. Primary balance",{"$f":"IF($I$21=$A296, D296, D297)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"RANK(Z284,$Z$283:$Z$293,0)","v":{"$error":"#DIV/0!"}}]
[null,"Exports","B3. Exports",{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!O96)","v":{"$error":"#VALUE!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!P96)","v":{"$error":"#VALUE!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!Q96)","v":{"$error":"#VALUE!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!R96)","v":{"$error":"#VALUE!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!S96)","v":{"$error":"#VALUE!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!T96)","v":{"$error":"#VALUE!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!U96)","v":{"$error":"#VALUE!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!V96)","v":{"$error":"#VALUE!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!W96)","v":{"$error":"#VALUE!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!X96)","v":{"$error":"#VALUE!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!Y96)","v":{"$error":"#VALUE!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!Z96)","v":{"$error":"#VALUE!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AA96)","v":{"$error":"#VALUE!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AB96)","v":{"$error":"#VALUE!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AC96)","v":{"$error":"#VALUE!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AD96)","v":{"$error":"#VALUE!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AE96)","v":{"$error":"#VALUE!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AF96)","v":{"$error":"#VALUE!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AG96)","v":{"$error":"#VALUE!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AH96)","v":{"$error":"#VALUE!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AI96)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Non-debt flows","B4. Other flows 3/",{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!O97)","v":{"$error":"#VALUE!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!P97)","v":{"$error":"#VALUE!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!Q97)","v":{"$error":"#VALUE!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!R97)","v":{"$error":"#VALUE!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!S97)","v":{"$error":"#VALUE!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!T97)","v":{"$error":"#VALUE!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!U97)","v":{"$error":"#VALUE!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!V97)","v":{"$error":"#VALUE!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!W97)","v":{"$error":"#VALUE!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!X97)","v":{"$error":"#VALUE!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!Y97)","v":{"$error":"#VALUE!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!Z97)","v":{"$error":"#VALUE!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AA97)","v":{"$error":"#VALUE!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AB97)","v":{"$error":"#VALUE!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AC97)","v":{"$error":"#VALUE!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AD97)","v":{"$error":"#VALUE!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AE97)","v":{"$error":"#VALUE!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AF97)","v":{"$error":"#VALUE!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AG97)","v":{"$error":"#VALUE!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AH97)","v":{"$error":"#VALUE!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AI97)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"One-time depreciation","B5. Depreciation",{"$f":"B5_depreciation_pub!E95","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_pub!F95","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_pub!G95","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_pub!H95","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_pub!I95","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_pub!J95","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_pub!K95","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_pub!L95","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_pub!M95","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_pub!N95","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_pub!O95","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_pub!P95","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_pub!Q95","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_pub!R95","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_pub!S95","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_pub!T95","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_pub!U95","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_pub!V95","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_pub!W95","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_pub!X95","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_pub!Y95","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Combination","B6. Combination of B1-B5",{"$f":"IF($I$21=$A298, D298, D299)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"B47","v":"Combined contingent liabilities"},{"$f":"+C248","v":"C1. Combined contingent liabilities"},{"$f":"'C1_Combined CL'!E95","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!F95","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!G95","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!H95","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!I95","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!J95","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!K95","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!L95","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!M95","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!N95","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!O95","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!P95","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!Q95","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!R95","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!S95","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!T95","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!U95","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!V95","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!W95","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!X95","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!Y95","v":{"$error":"#DIV/0!"}},null,{"$f":"MAX(E290:N290)","v":{"$error":"#DIV/0!"}},{"$f":"RANK(Z290,$Z$283:$Z$293,0)","v":{"$error":"#DIV/0!"}},null,{"$f":"RANK(Z290,$Z$290:$Z$293,0)","v":{"$error":"#DIV/0!"}}]
[{"$f":"A48","v":1},{"$f":"B48","v":"Natural disaster"},{"$f":"+C249","v":"C2. Natural disaster"},{"$f":"IFERROR(IF($I$21=$A291,D301,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF($I$21=$A291,E301,\" \"),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ",null,{"$f":"MAX(E291:N291)","v":0},{"$error":"#DIV/0!"},null,{"$f":"RANK(Z291,$Z$290:$Z$293,0)","v":{"$error":"#DIV/0!"}}]
[{"$f":"A49","v":0},{"$f":"B49","v":"Commodity price"},{"$f":"+C250","v":"C3. Commodity price"},{"$f":"IFERROR(IF($I$21=$A292,D302,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF($I$21=$A292,E302,\" \"),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ",null,{"$f":"MAX(E292:N292)","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[{"$f":"A50","v":0},{"$f":"B50","v":"Market financing"},{"$f":"+C251","v":"C4. Market Financing"},{"$f":"IFERROR(IF($I$21=$A293,D303,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF($I$21=$A293,E303,\" \"),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ",null,{"$f":"MAX(E293:N293)","v":0},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,{"$f":"$B$252","v":""},{"$f":"$C$252","v":"A2. Alternative Scenario :[Customize, enter title]"},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!E157)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!F157)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!G157)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!H157)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!I157)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!J157)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!K157)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!L157)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!M157)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!N157)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!O157)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!P157)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!Q157)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!R157)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!S157)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!T157)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!U157)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!V157)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!W157)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!X157)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!Y157)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"$C$52","v":"Market/Non-Market categories"}]
[{"$f":"A53","v":0},"Primary Balance",{"$f":"$C$53","v":"B2.1 Primary balance Market"},{"$f":"B2_PB_mkt_pub!E95","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!F95","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!G95","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!H95","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!I95","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!J95","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!K95","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!L95","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!M95","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!N95","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!O95","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!P95","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!Q95","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!R95","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!S95","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!T95","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!U95","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!V95","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!W95","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!X95","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!Y95","v":{"$error":"#DIV/0!"}}]
[1,"Primary Balance",{"$f":"$C$54","v":"B2.2 Primary balance Non-Market"},{"$f":"B2_PB_non_mkt_pub!E95","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!F95","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!G95","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!H95","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!I95","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!J95","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!K95","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!L95","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!M95","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!N95","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!O95","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!P95","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!Q95","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!R95","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!S95","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!T95","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!U95","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!V95","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!W95","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!X95","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!Y95","v":{"$error":"#DIV/0!"}}]
[0,"Combination",{"$f":"$C$55","v":"B6.1 Combination of B1-B5 Market"},{"$f":"B6_combo_mkt_pub!E95","v":{"$error":"#DIV/0!"}},{"$f":"B6_combo_mkt_pub!F95","v":{"$error":"#DIV/0!"}},{"$f":"B6_combo_mkt_pub!G95","v":{"$error":"#DIV/0!"}},{"$f":"B6_combo_mkt_pub!H95","v":{"$error":"#DIV/0!"}},{"$f":"B6_combo_mkt_pub!I95","v":{"$error":"#DIV/0!"}},{"$f":"B6_combo_mkt_pub!J95","v":{"$error":"#DIV/0!"}},{"$f":"B6_combo_mkt_pub!K95","v":{"$error":"#DIV/0!"}},{"$f":"B6_combo_mkt_pub!L95","v":{"$error":"#DIV/0!"}},{"$f":"B6_combo_mkt_pub!M95","v":{"$error":"#DIV/0!"}},{"$f":"B6_combo_mkt_pub!N95","v":{"$error":"#DIV/0!"}},{"$f":"B6_combo_mkt_pub!O95","v":{"$error":"#DIV/0!"}},{"$f":"B6_combo_mkt_pub!P95","v":{"$error":"#DIV/0!"}},{"$f":"B6_combo_mkt_pub!Q95","v":{"$error":"#DIV/0!"}},{"$f":"B6_combo_mkt_pub!R95","v":{"$error":"#DIV/0!"}},{"$f":"B6_combo_mkt_pub!S95","v":{"$error":"#DIV/0!"}},{"$f":"B6_combo_mkt_pub!T95","v":{"$error":"#DIV/0!"}},{"$f":"B6_combo_mkt_pub!U95","v":{"$error":"#DIV/0!"}},{"$f":"B6_combo_mkt_pub!V95","v":{"$error":"#DIV/0!"}},{"$f":"B6_combo_mkt_pub!W95","v":{"$error":"#DIV/0!"}},{"$f":"B6_combo_mkt_pub!X95","v":{"$error":"#DIV/0!"}},{"$f":"B6_combo_mkt_pub!Y95","v":{"$error":"#DIV/0!"}}]
[1,"Combination",{"$f":"$C$56","v":"B6.2 Combination of B1-B5 Non-Market"},{"$f":"'B6_combo_non-mkt_pub'!E95","v":{"$error":"#DIV/0!"}},{"$f":"'B6_combo_non-mkt_pub'!F95","v":{"$error":"#DIV/0!"}},{"$f":"'B6_combo_non-mkt_pub'!G95","v":{"$error":"#DIV/0!"}},{"$f":"'B6_combo_non-mkt_pub'!H95","v":{"$error":"#DIV/0!"}},{"$f":"'B6_combo_non-mkt_pub'!I95","v":{"$error":"#DIV/0!"}},{"$f":"'B6_combo_non-mkt_pub'!J95","v":{"$error":"#DIV/0!"}},{"$f":"'B6_combo_non-mkt_pub'!K95","v":{"$error":"#DIV/0!"}},{"$f":"'B6_combo_non-mkt_pub'!L95","v":{"$error":"#DIV/0!"}},{"$f":"'B6_combo_non-mkt_pub'!M95","v":{"$error":"#DIV/0!"}},{"$f":"'B6_combo_non-mkt_pub'!N95","v":{"$error":"#DIV/0!"}},{"$f":"'B6_combo_non-mkt_pub'!O95","v":{"$error":"#DIV/0!"}},{"$f":"'B6_combo_non-mkt_pub'!P95","v":{"$error":"#DIV/0!"}},{"$f":"'B6_combo_non-mkt_pub'!Q95","v":{"$error":"#DIV/0!"}},{"$f":"'B6_combo_non-mkt_pub'!R95","v":{"$error":"#DIV/0!"}},{"$f":"'B6_combo_non-mkt_pub'!S95","v":{"$error":"#DIV/0!"}},{"$f":"'B6_combo_non-mkt_pub'!T95","v":{"$error":"#DIV/0!"}},{"$f":"'B6_combo_non-mkt_pub'!U95","v":{"$error":"#DIV/0!"}},{"$f":"'B6_combo_non-mkt_pub'!V95","v":{"$error":"#DIV/0!"}},{"$f":"'B6_combo_non-mkt_pub'!W95","v":{"$error":"#DIV/0!"}},{"$f":"'B6_combo_non-mkt_pub'!X95","v":{"$error":"#DIV/0!"}},{"$f":"'B6_combo_non-mkt_pub'!Y95","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$57","v":"Tailored stress tests"}]
[null,null,{"$f":"$C$58","v":"C2. Natural disaster"},{"$f":"'C2_Natural disaster'!E96","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!F96","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!G96","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!H96","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!I96","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!J96","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!K96","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!L96","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!M96","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!N96","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!O96","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!P96","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!Q96","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!R96","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!S96","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!T96","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!U96","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!V96","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!W96","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!X96","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!Y96","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$59","v":"C3. Commodity price"},{"$f":"'C3_commodity_prices_pub'!E97","v":{"$error":"#DIV/0!"}},{"$f":"'C3_commodity_prices_pub'!F97","v":{"$error":"#DIV/0!"}},{"$f":"'C3_commodity_prices_pub'!G97","v":{"$error":"#DIV/0!"}},{"$f":"'C3_commodity_prices_pub'!H97","v":{"$error":"#DIV/0!"}},{"$f":"'C3_commodity_prices_pub'!I97","v":{"$error":"#DIV/0!"}},{"$f":"'C3_commodity_prices_pub'!J97","v":{"$error":"#DIV/0!"}},{"$f":"'C3_commodity_prices_pub'!K97","v":{"$error":"#DIV/0!"}},{"$f":"'C3_commodity_prices_pub'!L97","v":{"$error":"#DIV/0!"}},{"$f":"'C3_commodity_prices_pub'!M97","v":{"$error":"#DIV/0!"}},{"$f":"'C3_commodity_prices_pub'!N97","v":{"$error":"#DIV/0!"}},{"$f":"'C3_commodity_prices_pub'!O97","v":{"$error":"#DIV/0!"}},{"$f":"'C3_commodity_prices_pub'!P97","v":{"$error":"#DIV/0!"}},{"$f":"'C3_commodity_prices_pub'!Q97","v":{"$error":"#DIV/0!"}},{"$f":"'C3_commodity_prices_pub'!R97","v":{"$error":"#DIV/0!"}},{"$f":"'C3_commodity_prices_pub'!S97","v":{"$error":"#DIV/0!"}},{"$f":"'C3_commodity_prices_pub'!T97","v":{"$error":"#DIV/0!"}},{"$f":"'C3_commodity_prices_pub'!U97","v":{"$error":"#DIV/0!"}},{"$f":"'C3_commodity_prices_pub'!V97","v":{"$error":"#DIV/0!"}},{"$f":"'C3_commodity_prices_pub'!W97","v":{"$error":"#DIV/0!"}},{"$f":"'C3_commodity_prices_pub'!X97","v":{"$error":"#DIV/0!"}},{"$f":"'C3_commodity_prices_pub'!Y97","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$60","v":"C4. Market Financing"},{"$f":"'Baseline - public'!O98","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!P98","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!Q98","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!R98","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!S98","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!T98","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!U98","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!V98","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!W98","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!X98","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!Y98","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!Z98","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AA98","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AB98","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AC98","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AD98","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AE98","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AF98","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AG98","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AH98","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AI98","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"C61","v":"Baseline"},{"$f":"D281","v":"…"},"…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…"]
[null,null,{"$f":"C62","v":"Historical scenario"},{"$f":"D282","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"C63","v":"MX shock Standard&Tailored"},{"$f":"INDEX($D283:$AA293, MATCH(1, $AA283:$AA293, 0), MATCH(D$35, $D$35:$Y$35, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX($D283:$AA293, MATCH(1, $AA283:$AA293, 0), MATCH(E$35, $D$35:$Y$35, 0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,null,{"$f":"C65","v":"MX shock Tailored"},{"$f":"INDEX($D290:$AC293, MATCH($I$21, $AC290:$AC293, 0), MATCH(D$35, $D$35:$Y$35, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX($D290:$AC293, MATCH($I$21, $AC290:$AC293, 0), MATCH(E$35, $D$35:$Y$35, 0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,"Public debt benchmark"]
[{"$f":"$A$69","v":"Most extreme shock 1/"},null,{"$f":"INDEX($B283:$AA293, MATCH(1, $AA283:$AA293, 0), 1)","v":{"$error":"#N/A"}}]
[{"$f":"$A$70","v":"Most extreme shock"},null,{"$f":"A311&\": \"&C310&\"\"","v":{"$error":"#N/A"}}]
[]
[]
[]
[]
[null,null,{"$f":"'Output 3-2 Stress-public'!B58","v":"Debt Service-to-Revenue Ratio"}]
[]
[null,null,{"$f":"+C281","v":"Baseline"},{"$f":"'Baseline - public'!O45","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!P45","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!Q45","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!R45","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!S45","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!T45","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!U45","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!V45","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!W45","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!X45","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!Y45","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!Z45","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AA45","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AB45","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AC45","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AD45","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AE45","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AF45","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AG45","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AH45","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AI45","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"+C282","v":"A1. Key variables at their historical averages in 2019-2029 2/"},{"$f":"A1_Historical_pub!E93","v":{"$error":"#DIV/0!"}},{"$f":"A1_Historical_pub!F93","v":{"$error":"#DIV/0!"}},{"$f":"A1_Historical_pub!G93","v":{"$error":"#DIV/0!"}},{"$f":"A1_Historical_pub!H93","v":{"$error":"#DIV/0!"}},{"$f":"A1_Historical_pub!I93","v":{"$error":"#DIV/0!"}},{"$f":"A1_Historical_pub!J93","v":{"$error":"#DIV/0!"}},{"$f":"A1_Historical_pub!K93","v":{"$error":"#DIV/0!"}},{"$f":"A1_Historical_pub!L93","v":{"$error":"#DIV/0!"}},{"$f":"A1_Historical_pub!M93","v":{"$error":"#DIV/0!"}},{"$f":"A1_Historical_pub!N93","v":{"$error":"#DIV/0!"}},{"$f":"A1_Historical_pub!O93","v":{"$error":"#DIV/0!"}},{"$f":"A1_Historical_pub!P93","v":{"$error":"#DIV/0!"}},{"$f":"A1_Historical_pub!Q93","v":{"$error":"#DIV/0!"}},{"$f":"A1_Historical_pub!R93","v":{"$error":"#DIV/0!"}},{"$f":"A1_Historical_pub!S93","v":{"$error":"#DIV/0!"}},{"$f":"A1_Historical_pub!T93","v":{"$error":"#DIV/0!"}},{"$f":"A1_Historical_pub!U93","v":{"$error":"#DIV/0!"}},{"$f":"A1_Historical_pub!V93","v":{"$error":"#DIV/0!"}},{"$f":"A1_Historical_pub!W93","v":{"$error":"#DIV/0!"}},{"$f":"A1_Historical_pub!X93","v":{"$error":"#DIV/0!"}},{"$f":"A1_Historical_pub!Y93","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"B40","v":"Growth"},{"$f":"+C283","v":"B1. Real GDP growth"},{"$f":"B1_GDP_pub!E93","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_pub!F93","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_pub!G93","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_pub!H93","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_pub!I93","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_pub!J93","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_pub!K93","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_pub!L93","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_pub!M93","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_pub!N93","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_pub!O93","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_pub!P93","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_pub!Q93","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_pub!R93","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_pub!S93","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_pub!T93","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_pub!U93","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_pub!V93","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_pub!W93","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_pub!X93","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_pub!Y93","v":{"$error":"#DIV/0!"}},null,{"$f":"MAX(E320:N320)","v":{"$error":"#DIV/0!"}},{"$f":"RANK(Z320,$Z$320:$Z$330,0)","v":{"$error":"#DIV/0!"}}]
[null,"Primary Balance",{"$f":"+C242","v":"B2. Primary balance"},{"$f":"IF($I$21=$A333, D333, D334)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"RANK(Z321,$Z$320:$Z$330,0)","v":{"$error":"#DIV/0!"}}]
[null,"Exports",{"$f":"+C285","v":"B3. Exports"},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!O105)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!P105)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!Q105)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!R105)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!S105)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!T105)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!U105)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!V105)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!W105)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!X105)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!Y105)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!Z105)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AA105)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AB105)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AC105)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AD105)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AE105)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AF105)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AG105)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AH105)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AI105)","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Non-debt flows",{"$f":"+C286","v":"B4. Other flows 3/"},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!O106)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!P106)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!Q106)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!R106)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!S106)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!T106)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!U106)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!V106)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!W106)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!X106)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!Y106)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!Z106)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AA106)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AB106)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AC106)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AD106)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AE106)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AF106)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AG106)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AH106)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AI106)","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"One-time depreciation",{"$f":"C287","v":"B5. Depreciation"},{"$f":"B5_depreciation_pub!E93","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_pub!F93","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_pub!G93","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_pub!H93","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_pub!I93","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_pub!J93","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_pub!K93","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_pub!L93","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_pub!M93","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_pub!N93","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_pub!O93","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_pub!P93","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_pub!Q93","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_pub!R93","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_pub!S93","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_pub!T93","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_pub!U93","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_pub!V93","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_pub!W93","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_pub!X93","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_pub!Y93","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Combination",{"$f":"+C246","v":"B6. Combination of B1-B5"},{"$f":"IF($I$21=$A335, D335, D336)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"B47","v":"Combined contingent liabilities"},{"$f":"C248","v":"C1. Combined contingent liabilities"},{"$f":"'C1_Combined CL'!E93","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!F93","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!G93","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!H93","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!I93","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!J93","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!K93","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!L93","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!M93","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!N93","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!O93","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!P93","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!Q93","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!R93","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!S93","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!T93","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!U93","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!V93","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!W93","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!X93","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!Y93","v":{"$error":"#DIV/0!"}},null,{"$f":"MAX(E327:N327)","v":{"$error":"#DIV/0!"}},{"$f":"RANK(Z327,$Z$320:$Z$330,0)","v":{"$error":"#DIV/0!"}},null,{"$f":"RANK(Z327,$Z$327:$Z$330,0)","v":{"$error":"#DIV/0!"}}]
[{"$f":"A48","v":1},{"$f":"B48","v":"Natural disaster"},{"$f":"C249","v":"C2. Natural disaster"},{"$f":"IFERROR(IF($I$21=$A328,D338,\" \"),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ",null,{"$f":"MAX(E328:N328)","v":0},{"$error":"#DIV/0!"},null,{"$f":"RANK(Z328,$Z$327:$Z$330,0)","v":{"$error":"#DIV/0!"}}]
[{"$f":"A49","v":0},{"$f":"B49","v":"Commodity price"},{"$f":"C250","v":"C3. Commodity price"},{"$f":"IFERROR(IF($I$21=$A329,D339,\" \"),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ",null,{"$f":"MAX(E329:N329)","v":0},{"$error":"#DIV/0!"},null,{"$f":"RANK(Z329,$Z$327:$Z$330,0)","v":{"$error":"#DIV/0!"}}]
[{"$f":"A50","v":0},{"$f":"B50","v":"Market financing"},{"$f":"C251","v":"C4. Market Financing"},{"$f":"IFERROR(IF($I$21=$A330,D340,\" \"),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ",null,{"$f":"MAX(E330:N330)","v":0},{"$error":"#DIV/0!"},null,{"$f":"RANK(Z330,$Z$327:$Z$330,0)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"$B$252","v":""},{"$f":"$C$252","v":"A2. Alternative Scenario :[Customize, enter title]"},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!E155)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!F155)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!G155)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!H155)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!I155)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!J155)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!K155)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!L155)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!M155)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!N155)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!O155)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!P155)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!Q155)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!R155)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!S155)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!T155)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!U155)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!V155)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!W155)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!X155)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!Y155)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"$C$52","v":"Market/Non-Market categories"}]
[{"$f":"A53","v":0},"Primary Balance",{"$f":"$C$53","v":"B2.1 Primary balance Market"},{"$f":"B2_PB_mkt_pub!E93","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!F93","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!G93","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!H93","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!I93","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!J93","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!K93","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!L93","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!M93","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!N93","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!O93","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!P93","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!Q93","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!R93","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!S93","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!T93","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!U93","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!V93","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!W93","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!X93","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!Y93","v":{"$error":"#DIV/0!"}}]
[1,"Primary Balance",{"$f":"$C$54","v":"B2.2 Primary balance Non-Market"},{"$f":"B2_PB_non_mkt_pub!E93","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!F93","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!G93","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!H93","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!I93","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!J93","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!K93","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!L93","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!M93","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!N93","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!O93","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!P93","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!Q93","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!R93","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!S93","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!T93","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!U93","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!V93","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!W93","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!X93","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!Y93","v":{"$error":"#DIV/0!"}}]
[0,"Combination",{"$f":"$C$55","v":"B6.1 Combination of B1-B5 Market"},{"$f":"B6_combo_mkt_pub!E93","v":{"$error":"#DIV/0!"}},{"$f":"B6_combo_mkt_pub!F93","v":{"$error":"#DIV/0!"}},{"$f":"B6_combo_mkt_pub!G93","v":{"$error":"#DIV/0!"}},{"$f":"B6_combo_mkt_pub!H93","v":{"$error":"#DIV/0!"}},{"$f":"B6_combo_mkt_pub!I93","v":{"$error":"#DIV/0!"}},{"$f":"B6_combo_mkt_pub!J93","v":{"$error":"#DIV/0!"}},{"$f":"B6_combo_mkt_pub!K93","v":{"$error":"#DIV/0!"}},{"$f":"B6_combo_mkt_pub!L93","v":{"$error":"#DIV/0!"}},{"$f":"B6_combo_mkt_pub!M93","v":{"$error":"#DIV/0!"}},{"$f":"B6_combo_mkt_pub!N93","v":{"$error":"#DIV/0!"}},{"$f":"B6_combo_mkt_pub!O93","v":{"$error":"#DIV/0!"}},{"$f":"B6_combo_mkt_pub!P93","v":{"$error":"#DIV/0!"}},{"$f":"B6_combo_mkt_pub!Q93","v":{"$error":"#DIV/0!"}},{"$f":"B6_combo_mkt_pub!R93","v":{"$error":"#DIV/0!"}},{"$f":"B6_combo_mkt_pub!S93","v":{"$error":"#DIV/0!"}},{"$f":"B6_combo_mkt_pub!T93","v":{"$error":"#DIV/0!"}},{"$f":"B6_combo_mkt_pub!U93","v":{"$error":"#DIV/0!"}},{"$f":"B6_combo_mkt_pub!V93","v":{"$error":"#DIV/0!"}},{"$f":"B6_combo_mkt_pub!W93","v":{"$error":"#DIV/0!"}},{"$f":"B6_combo_mkt_pub!X93","v":{"$error":"#DIV/0!"}},{"$f":"B6_combo_mkt_pub!Y93","v":{"$error":"#DIV/0!"}}]
[1,"Combination",{"$f":"$C$56","v":"B6.2 Combination of B1-B5 Non-Market"},{"$f":"'B6_combo_non-mkt_pub'!E93","v":{"$error":"#DIV/0!"}},{"$f":"'B6_combo_non-mkt_pub'!F93","v":{"$error":"#DIV/0!"}},{"$f":"'B6_combo_non-mkt_pub'!G93","v":{"$error":"#DIV/0!"}},{"$f":"'B6_combo_non-mkt_pub'!H93","v":{"$error":"#DIV/0!"}},{"$f":"'B6_combo_non-mkt_pub'!I93","v":{"$error":"#DIV/0!"}},{"$f":"'B6_combo_non-mkt_pub'!J93","v":{"$error":"#DIV/0!"}},{"$f":"'B6_combo_non-mkt_pub'!K93","v":{"$error":"#DIV/0!"}},{"$f":"'B6_combo_non-mkt_pub'!L93","v":{"$error":"#DIV/0!"}},{"$f":"'B6_combo_non-mkt_pub'!M93","v":{"$error":"#DIV/0!"}},{"$f":"'B6_combo_non-mkt_pub'!N93","v":{"$error":"#DIV/0!"}},{"$f":"'B6_combo_non-mkt_pub'!O93","v":{"$error":"#DIV/0!"}},{"$f":"'B6_combo_non-mkt_pub'!P93","v":{"$error":"#DIV/0!"}},{"$f":"'B6_combo_non-mkt_pub'!Q93","v":{"$error":"#DIV/0!"}},{"$f":"'B6_combo_non-mkt_pub'!R93","v":{"$error":"#DIV/0!"}},{"$f":"'B6_combo_non-mkt_pub'!S93","v":{"$error":"#DIV/0!"}},{"$f":"'B6_combo_non-mkt_pub'!T93","v":{"$error":"#DIV/0!"}},{"$f":"'B6_combo_non-mkt_pub'!U93","v":{"$error":"#DIV/0!"}},{"$f":"'B6_combo_non-mkt_pub'!V93","v":{"$error":"#DIV/0!"}},{"$f":"'B6_combo_non-mkt_pub'!W93","v":{"$error":"#DIV/0!"}},{"$f":"'B6_combo_non-mkt_pub'!X93","v":{"$error":"#DIV/0!"}},{"$f":"'B6_combo_non-mkt_pub'!Y93","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$57","v":"Tailored stress tests"}]
[null,null,{"$f":"$C$58","v":"C2. Natural disaster"},{"$f":"'C2_Natural disaster'!E94","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!F94","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!G94","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!H94","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!I94","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!J94","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!K94","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!L94","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!M94","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!N94","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!O94","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!P94","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!Q94","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!R94","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!S94","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!T94","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!U94","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!V94","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!W94","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!X94","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!Y94","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$59","v":"C3. Commodity price"},{"$f":"'C3_commodity_prices_pub'!E95","v":{"$error":"#DIV/0!"}},{"$f":"'C3_commodity_prices_pub'!F95","v":{"$error":"#DIV/0!"}},{"$f":"'C3_commodity_prices_pub'!G95","v":{"$error":"#DIV/0!"}},{"$f":"'C3_commodity_prices_pub'!H95","v":{"$error":"#DIV/0!"}},{"$f":"'C3_commodity_prices_pub'!I95","v":{"$error":"#DIV/0!"}},{"$f":"'C3_commodity_prices_pub'!J95","v":{"$error":"#DIV/0!"}},{"$f":"'C3_commodity_prices_pub'!K95","v":{"$error":"#DIV/0!"}},{"$f":"'C3_commodity_prices_pub'!L95","v":{"$error":"#DIV/0!"}},{"$f":"'C3_commodity_prices_pub'!M95","v":{"$error":"#DIV/0!"}},{"$f":"'C3_commodity_prices_pub'!N95","v":{"$error":"#DIV/0!"}},{"$f":"'C3_commodity_prices_pub'!O95","v":{"$error":"#DIV/0!"}},{"$f":"'C3_commodity_prices_pub'!P95","v":{"$error":"#DIV/0!"}},{"$f":"'C3_commodity_prices_pub'!Q95","v":{"$error":"#DIV/0!"}},{"$f":"'C3_commodity_prices_pub'!R95","v":{"$error":"#DIV/0!"}},{"$f":"'C3_commodity_prices_pub'!S95","v":{"$error":"#DIV/0!"}},{"$f":"'C3_commodity_prices_pub'!T95","v":{"$error":"#DIV/0!"}},{"$f":"'C3_commodity_prices_pub'!U95","v":{"$error":"#DIV/0!"}},{"$f":"'C3_commodity_prices_pub'!V95","v":{"$error":"#DIV/0!"}},{"$f":"'C3_commodity_prices_pub'!W95","v":{"$error":"#DIV/0!"}},{"$f":"'C3_commodity_prices_pub'!X95","v":{"$error":"#DIV/0!"}},{"$f":"'C3_commodity_prices_pub'!Y95","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$60","v":"C4. Market Financing"},{"$f":"'Baseline - public'!O107","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!P107","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!Q107","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!R107","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!S107","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!T107","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!U107","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!V107","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!W107","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!X107","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!Y107","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!Z107","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AA107","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AB107","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AC107","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AD107","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AE107","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AF107","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AG107","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AH107","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AI107","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"C61","v":"Baseline"},{"$f":"D318","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"C62","v":"Historical scenario"},{"$f":"D319","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"C63","v":"MX shock Standard&Tailored"},{"$f":"INDEX($D320:$AA330, MATCH(1, $AA320:$AA330, 0), MATCH(D$35, $D$35:$Y$35, 0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"INDEX($D320:$AA330, MATCH(1, $AA320:$AA330, 0), MATCH(X$35, $D$35:$Y$35, 0))","v":{"$error":"#N/A"}}]
[]
[null,null,{"$f":"C65","v":"MX shock Tailored"},{"$f":"INDEX($D327:$AC330, MATCH(1, $AC327:$AC330, 0), MATCH(D$35, $D$35:$Y$35, 0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"INDEX($D327:$AC330, MATCH(1, $AC327:$AC330, 0), MATCH(X$35, $D$35:$Y$35, 0))","v":{"$error":"#N/A"}}]
[]
[{"$f":"$A$69","v":"Most extreme shock 1/"},null,{"$f":"INDEX($B320:$AA330, MATCH(1, $AA$320:$AA$330, 0), 1)","v":{"$error":"#N/A"}}]
[{"$f":"$A$70","v":"Most extreme shock"},null,{"$f":"A348&\": \"&C347&\"\"","v":{"$error":"#N/A"}}]
[]
[null,null,"Debt Service-to-GDP Ratio"]
[null,{"$f":"B239","v":"Baseline"},{"$f":"C239","v":"Baseline"},{"$f":"'Baseline - public'!O109","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!P109","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!Q109","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!R109","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!S109","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!T109","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!U109","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!V109","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!W109","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!X109","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!Y109","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!Z109","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AA109","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AB109","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AC109","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AD109","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AE109","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AF109","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AG109","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AH109","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AI109","v":{"$error":"#DIV/0!"}}]
[null,"Historical scenario","A1. Key variables at their historical averages in 2019-2029 2/",{"$f":"A1_Historical_pub!E94","v":{"$error":"#DIV/0!"}},{"$f":"A1_Historical_pub!F94","v":{"$error":"#DIV/0!"}},{"$f":"A1_Historical_pub!G94","v":{"$error":"#DIV/0!"}},{"$f":"A1_Historical_pub!H94","v":{"$error":"#DIV/0!"}},{"$f":"A1_Historical_pub!I94","v":{"$error":"#DIV/0!"}},{"$f":"A1_Historical_pub!J94","v":{"$error":"#DIV/0!"}},{"$f":"A1_Historical_pub!K94","v":{"$error":"#DIV/0!"}},{"$f":"A1_Historical_pub!L94","v":{"$error":"#DIV/0!"}},{"$f":"A1_Historical_pub!M94","v":{"$error":"#DIV/0!"}},{"$f":"A1_Historical_pub!N94","v":{"$error":"#DIV/0!"}},{"$f":"A1_Historical_pub!O94","v":{"$error":"#DIV/0!"}},{"$f":"A1_Historical_pub!P94","v":{"$error":"#DIV/0!"}},{"$f":"A1_Historical_pub!Q94","v":{"$error":"#DIV/0!"}},{"$f":"A1_Historical_pub!R94","v":{"$error":"#DIV/0!"}},{"$f":"A1_Historical_pub!S94","v":{"$error":"#DIV/0!"}},{"$f":"A1_Historical_pub!T94","v":{"$error":"#DIV/0!"}},{"$f":"A1_Historical_pub!U94","v":{"$error":"#DIV/0!"}},{"$f":"A1_Historical_pub!V94","v":{"$error":"#DIV/0!"}},{"$f":"A1_Historical_pub!W94","v":{"$error":"#DIV/0!"}},{"$f":"A1_Historical_pub!X94","v":{"$error":"#DIV/0!"}},{"$f":"A1_Historical_pub!Y94","v":{"$error":"#DIV/0!"}}]
[null,"Growth",{"$f":"C241","v":"B1. Real GDP growth"},{"$f":"B1_GDP_pub!E94","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_pub!F94","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_pub!G94","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_pub!H94","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_pub!I94","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_pub!J94","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_pub!K94","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_pub!L94","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_pub!M94","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_pub!N94","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_pub!O94","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_pub!P94","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_pub!Q94","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_pub!R94","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_pub!S94","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_pub!T94","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_pub!U94","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_pub!V94","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_pub!W94","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_pub!X94","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_pub!Y94","v":{"$error":"#DIV/0!"}}]
[null,"Primary Balance","B2. Primary balance",{"$f":"IF($I$21=$A366, D366, D367)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Exports","B3. Exports",{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!O110)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!P110)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!Q110)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!R110)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!S110)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!T110)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!U110)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!V110)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!W110)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!X110)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!Y110)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!Z110)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AA110)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AB110)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AC110)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AD110)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AE110)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AF110)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AG110)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AH110)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AI110)","v":{"$error":"#DIV/0!"}}]
[null,"Non-debt flows","B4. Other flows 3/",{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!O111)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!P111)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!Q111)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!R111)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!S111)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!T111)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!U111)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!V111)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!W111)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!X111)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!Y111)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!Z111)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AA111)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AB111)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AC111)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AD111)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AE111)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AF111)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AG111)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AH111)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AI111)","v":{"$error":"#DIV/0!"}}]
[null,"One-time depreciation","B5. Depreciation",{"$f":"B5_depreciation_pub!E94","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_pub!F94","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_pub!G94","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_pub!H94","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_pub!I94","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_pub!J94","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_pub!K94","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_pub!L94","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_pub!M94","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_pub!N94","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_pub!O94","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_pub!P94","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_pub!Q94","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_pub!R94","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_pub!S94","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_pub!T94","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_pub!U94","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_pub!V94","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_pub!W94","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_pub!X94","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_pub!Y94","v":{"$error":"#DIV/0!"}}]
[null,"Combination","B6. Combination of B1-B5",{"$f":"IF($I$21=$A368, D368, D369)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"B248","v":"Combined contingent liabilities"},{"$f":"C248","v":"C1. Combined contingent liabilities"},{"$f":"'C1_Combined CL'!E94","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!F94","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!G94","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!H94","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!I94","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!J94","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!K94","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!L94","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!M94","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!N94","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!O94","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!P94","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!Q94","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!R94","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!S94","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!T94","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!U94","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!V94","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!W94","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!X94","v":{"$error":"#DIV/0!"}},{"$f":"'C1_Combined CL'!Y94","v":{"$error":"#DIV/0!"}}]
[{"$f":"A48","v":1},"Natural disaster",{"$f":"C249","v":"C2. Natural disaster"},{"$f":"IFERROR(IF($I$21=$A361,D371,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF($I$21=$A361,E371,\" \"),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[{"$f":"A49","v":0},"Commodity price",{"$f":"C250","v":"C3. Commodity price"},{"$f":"IFERROR(IF($I$21=$A362,D372,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF($I$21=$A362,E372,\" \"),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[{"$f":"A50","v":0},"Market financing",{"$f":"C251","v":"C4. Market Financing"},{"$f":"IFERROR(IF($I$21=$A363,D373,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF($I$21=$A363,E373,\" \"),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[null,"","A2. Alternative Scenario :[Customize, enter title]",{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!E156)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!F156)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!G156)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!H156)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!I156)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!J156)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!K156)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!L156)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!M156)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!N156)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!O156)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!P156)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!Q156)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!R156)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!S156)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!T156)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!U156)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!V156)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!W156)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!X156)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!Y156)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"C253","v":"Market/Non-Market categories"}]
[{"$f":"A53","v":0},null,"B2.1 Primary balance Market",{"$f":"B2_PB_mkt_pub!E94","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!F94","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!G94","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!H94","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!I94","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!J94","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!K94","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!L94","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!M94","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!N94","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!O94","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!P94","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!Q94","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!R94","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!S94","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!T94","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!U94","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!V94","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!W94","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!X94","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_mkt_pub!Y94","v":{"$error":"#DIV/0!"}}]
[{"$f":"A54","v":1},null,"B2.2 Primary balance Non-Market",{"$f":"B2_PB_non_mkt_pub!E94","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!F94","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!G94","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!H94","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!I94","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!J94","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!K94","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!L94","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!M94","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!N94","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!O94","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!P94","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!Q94","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!R94","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!S94","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!T94","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!U94","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!V94","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!W94","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!X94","v":{"$error":"#DIV/0!"}},{"$f":"B2_PB_non_mkt_pub!Y94","v":{"$error":"#DIV/0!"}}]
[0,null,"B6.1 Combination of B1-B5 Market",{"$f":"B6_combo_mkt_pub!E94","v":{"$error":"#DIV/0!"}},{"$f":"B6_combo_mkt_pub!F94","v":{"$error":"#DIV/0!"}},{"$f":"B6_combo_mkt_pub!G94","v":{"$error":"#DIV/0!"}},{"$f":"B6_combo_mkt_pub!H94","v":{"$error":"#DIV/0!"}},{"$f":"B6_combo_mkt_pub!I94","v":{"$error":"#DIV/0!"}},{"$f":"B6_combo_mkt_pub!J94","v":{"$error":"#DIV/0!"}},{"$f":"B6_combo_mkt_pub!K94","v":{"$error":"#DIV/0!"}},{"$f":"B6_combo_mkt_pub!L94","v":{"$error":"#DIV/0!"}},{"$f":"B6_combo_mkt_pub!M94","v":{"$error":"#DIV/0!"}},{"$f":"B6_combo_mkt_pub!N94","v":{"$error":"#DIV/0!"}},{"$f":"B6_combo_mkt_pub!O94","v":{"$error":"#DIV/0!"}},{"$f":"B6_combo_mkt_pub!P94","v":{"$error":"#DIV/0!"}},{"$f":"B6_combo_mkt_pub!Q94","v":{"$error":"#DIV/0!"}},{"$f":"B6_combo_mkt_pub!R94","v":{"$error":"#DIV/0!"}},{"$f":"B6_combo_mkt_pub!S94","v":{"$error":"#DIV/0!"}},{"$f":"B6_combo_mkt_pub!T94","v":{"$error":"#DIV/0!"}},{"$f":"B6_combo_mkt_pub!U94","v":{"$error":"#DIV/0!"}},{"$f":"B6_combo_mkt_pub!V94","v":{"$error":"#DIV/0!"}},{"$f":"B6_combo_mkt_pub!W94","v":{"$error":"#DIV/0!"}},{"$f":"B6_combo_mkt_pub!X94","v":{"$error":"#DIV/0!"}},{"$f":"B6_combo_mkt_pub!Y94","v":{"$error":"#DIV/0!"}}]
[1,null,"B6.2 Combination of B1-B5 Non-Market",{"$f":"'B6_combo_non-mkt_pub'!E94","v":{"$error":"#DIV/0!"}},{"$f":"'B6_combo_non-mkt_pub'!F94","v":{"$error":"#DIV/0!"}},{"$f":"'B6_combo_non-mkt_pub'!G94","v":{"$error":"#DIV/0!"}},{"$f":"'B6_combo_non-mkt_pub'!H94","v":{"$error":"#DIV/0!"}},{"$f":"'B6_combo_non-mkt_pub'!I94","v":{"$error":"#DIV/0!"}},{"$f":"'B6_combo_non-mkt_pub'!J94","v":{"$error":"#DIV/0!"}},{"$f":"'B6_combo_non-mkt_pub'!K94","v":{"$error":"#DIV/0!"}},{"$f":"'B6_combo_non-mkt_pub'!L94","v":{"$error":"#DIV/0!"}},{"$f":"'B6_combo_non-mkt_pub'!M94","v":{"$error":"#DIV/0!"}},{"$f":"'B6_combo_non-mkt_pub'!N94","v":{"$error":"#DIV/0!"}},{"$f":"'B6_combo_non-mkt_pub'!O94","v":{"$error":"#DIV/0!"}},{"$f":"'B6_combo_non-mkt_pub'!P94","v":{"$error":"#DIV/0!"}},{"$f":"'B6_combo_non-mkt_pub'!Q94","v":{"$error":"#DIV/0!"}},{"$f":"'B6_combo_non-mkt_pub'!R94","v":{"$error":"#DIV/0!"}},{"$f":"'B6_combo_non-mkt_pub'!S94","v":{"$error":"#DIV/0!"}},{"$f":"'B6_combo_non-mkt_pub'!T94","v":{"$error":"#DIV/0!"}},{"$f":"'B6_combo_non-mkt_pub'!U94","v":{"$error":"#DIV/0!"}},{"$f":"'B6_combo_non-mkt_pub'!V94","v":{"$error":"#DIV/0!"}},{"$f":"'B6_combo_non-mkt_pub'!W94","v":{"$error":"#DIV/0!"}},{"$f":"'B6_combo_non-mkt_pub'!X94","v":{"$error":"#DIV/0!"}},{"$f":"'B6_combo_non-mkt_pub'!Y94","v":{"$error":"#DIV/0!"}}]
[null,null,"Tailored stress tests"]
[null,null,{"$f":"C259","v":"C2. Natural disaster"},{"$f":"'C2_Natural disaster'!E95","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!F95","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!G95","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!H95","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!I95","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!J95","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!K95","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!L95","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!M95","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!N95","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!O95","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!P95","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!Q95","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!R95","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!S95","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!T95","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!U95","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!V95","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!W95","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!X95","v":{"$error":"#DIV/0!"}},{"$f":"'C2_Natural disaster'!Y95","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"C260","v":"C3. Commodity price"},{"$f":"'C3_commodity_prices_pub'!E96","v":{"$error":"#DIV/0!"}},{"$f":"'C3_commodity_prices_pub'!F96","v":{"$error":"#DIV/0!"}},{"$f":"'C3_commodity_prices_pub'!G96","v":{"$error":"#DIV/0!"}},{"$f":"'C3_commodity_prices_pub'!H96","v":{"$error":"#DIV/0!"}},{"$f":"'C3_commodity_prices_pub'!I96","v":{"$error":"#DIV/0!"}},{"$f":"'C3_commodity_prices_pub'!J96","v":{"$error":"#DIV/0!"}},{"$f":"'C3_commodity_prices_pub'!K96","v":{"$error":"#DIV/0!"}},{"$f":"'C3_commodity_prices_pub'!L96","v":{"$error":"#DIV/0!"}},{"$f":"'C3_commodity_prices_pub'!M96","v":{"$error":"#DIV/0!"}},{"$f":"'C3_commodity_prices_pub'!N96","v":{"$error":"#DIV/0!"}},{"$f":"'C3_commodity_prices_pub'!O96","v":{"$error":"#DIV/0!"}},{"$f":"'C3_commodity_prices_pub'!P96","v":{"$error":"#DIV/0!"}},{"$f":"'C3_commodity_prices_pub'!Q96","v":{"$error":"#DIV/0!"}},{"$f":"'C3_commodity_prices_pub'!R96","v":{"$error":"#DIV/0!"}},{"$f":"'C3_commodity_prices_pub'!S96","v":{"$error":"#DIV/0!"}},{"$f":"'C3_commodity_prices_pub'!T96","v":{"$error":"#DIV/0!"}},{"$f":"'C3_commodity_prices_pub'!U96","v":{"$error":"#DIV/0!"}},{"$f":"'C3_commodity_prices_pub'!V96","v":{"$error":"#DIV/0!"}},{"$f":"'C3_commodity_prices_pub'!W96","v":{"$error":"#DIV/0!"}},{"$f":"'C3_commodity_prices_pub'!X96","v":{"$error":"#DIV/0!"}},{"$f":"'C3_commodity_prices_pub'!Y96","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"C261","v":"C4. Market Financing"},{"$f":"'Baseline - public'!O112","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!P112","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!Q112","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!R112","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!S112","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!T112","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!U112","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!V112","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!W112","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!X112","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!Y112","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!Z112","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AA112","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AB112","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AC112","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AD112","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AE112","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AF112","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AG112","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AH112","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AI112","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"D35","v":2019},{"$f":"E35","v":2020},2021,2022,2023,2024,2025,2026,{"$f":"L35","v":2027},{"$f":"M35","v":2028},{"$f":"N35","v":2029}]
[null,null,{"$f":"++OFFSET(translation!C1048, 0,LANG)","v":"Debt Accumulation"}]
[null,null,{"$f":"++OFFSET(translation!C1049, 0,LANG)","v":"Rate of Debt Accumulation"},{"$f":"'Baseline - external'!N51","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!O51","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!P51","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Q51","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!R51","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!S51","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!T51","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!U51","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!V51","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!W51","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!X51","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"++OFFSET(translation!C1050, 0,LANG)","v":"Grant element of new borrowing (% right scale)"},{"$f":"Ext_Debt_Data!F388","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!G388","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!H388","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!I388","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!J388","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!K388","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!L388","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!M388","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!N388","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!O388","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!P388","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"++OFFSET(translation!C1051, 0,LANG)","v":"Grant-equivalent financing (% of GDP)"},{"$f":"'Baseline - external'!N64","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!O64","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!P64","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Q64","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!R64","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!S64","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!T64","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!U64","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!V64","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!W64","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!X64","v":{"$error":"#DIV/0!"}}]

{"sheet":"PV_LC_NR1","index":35,"n_rows":418,"n_cols":56,"rows_kept":418,"cut":false,"hidden":true,"merged":[[1,0,1,2]]}
["Debt dynamics on LC-denominated locally-issued debt held by non-residents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T4/S4-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AVERAGE(T1:X1)","v":{"$error":"#DIV/0!"}},"Average over the past 5 years"]
["(This worksheet takes account of the effects of exchange rates on LC-denominated debt)"]
[{"$f":"'Input 5 - Local-debt Financing'!A31","v":"Bonds (1 to 3 years)-LC"},null,null,{"$f":"ProjectionYear","v":2019},{"$f":"D3+1","v":2020},{"$f":"E3+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069]
[null,null,"FX (pa)",{"$f":"'Macro-Debt_Data'!U60","v":0},{"$f":"'Macro-Debt_Data'!V60","v":0},{"$f":"'Macro-Debt_Data'!W60","v":0},{"$f":"'Macro-Debt_Data'!X60","v":0},{"$f":"'Macro-Debt_Data'!Y60","v":0},{"$f":"'Macro-Debt_Data'!Z60","v":0},{"$f":"'Macro-Debt_Data'!AA60","v":0},{"$f":"'Macro-Debt_Data'!AB60","v":0},{"$f":"'Macro-Debt_Data'!AC60","v":0},{"$f":"'Macro-Debt_Data'!AD60","v":0},{"$f":"'Macro-Debt_Data'!AE60","v":0},{"$f":"'Macro-Debt_Data'!AF60","v":0},{"$f":"'Macro-Debt_Data'!AG60","v":0},{"$f":"'Macro-Debt_Data'!AH60","v":0},{"$f":"'Macro-Debt_Data'!AI60","v":0},{"$f":"'Macro-Debt_Data'!AJ60","v":0},{"$f":"'Macro-Debt_Data'!AK60","v":0},{"$f":"'Macro-Debt_Data'!AL60","v":0},{"$f":"'Macro-Debt_Data'!AM60","v":0},{"$f":"'Macro-Debt_Data'!AN60","v":0},{"$f":"'Macro-Debt_Data'!AO60","v":0},{"$f":"X4*(1+$Y$1)","v":{"$error":"#DIV/0!"}},{"$f":"Y4*(1+$Y$1)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"FX (eop)",{"$f":"'Macro-Debt_Data'!U59","v":0},{"$f":"'Macro-Debt_Data'!V59","v":0},{"$f":"'Macro-Debt_Data'!W59","v":0},{"$f":"'Macro-Debt_Data'!X59","v":0},{"$f":"'Macro-Debt_Data'!Y59","v":0},{"$f":"'Macro-Debt_Data'!Z59","v":0},{"$f":"'Macro-Debt_Data'!AA59","v":0},{"$f":"'Macro-Debt_Data'!AB59","v":0},{"$f":"'Macro-Debt_Data'!AC59","v":0},{"$f":"'Macro-Debt_Data'!AD59","v":0},{"$f":"'Macro-Debt_Data'!AE59","v":0},{"$f":"'Macro-Debt_Data'!AF59","v":0},{"$f":"'Macro-Debt_Data'!AG59","v":0},{"$f":"'Macro-Debt_Data'!AH59","v":0},{"$f":"'Macro-Debt_Data'!AI59","v":0},{"$f":"'Macro-Debt_Data'!AJ59","v":0},{"$f":"'Macro-Debt_Data'!AK59","v":0},{"$f":"'Macro-Debt_Data'!AL59","v":0},{"$f":"'Macro-Debt_Data'!AM59","v":0},{"$f":"'Macro-Debt_Data'!AN59","v":0},{"$f":"'Macro-Debt_Data'!AO59","v":0},{"$f":"X5*(1+$Y$1)","v":{"$error":"#DIV/0!"}},{"$f":"Y5*(1+$Y$1)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"Gross financing (in LC)",{"$f":"Ext_Debt_Data!F103*D4","v":0},{"$f":"Ext_Debt_Data!G103*E4","v":0},{"$f":"Ext_Debt_Data!H103*F4","v":0},{"$f":"Ext_Debt_Data!I103*G4","v":0},{"$f":"Ext_Debt_Data!J103*H4","v":0},{"$f":"Ext_Debt_Data!K103*I4","v":0},{"$f":"Ext_Debt_Data!L103*J4","v":0},{"$f":"Ext_Debt_Data!M103*K4","v":0},{"$f":"Ext_Debt_Data!N103*L4","v":0},{"$f":"Ext_Debt_Data!O103*M4","v":0},{"$f":"Ext_Debt_Data!P103*N4","v":0},{"$f":"Ext_Debt_Data!Q103*O4","v":0},{"$f":"Ext_Debt_Data!R103*P4","v":0},{"$f":"Ext_Debt_Data!S103*Q4","v":0},{"$f":"Ext_Debt_Data!T103*R4","v":0},{"$f":"Ext_Debt_Data!U103*S4","v":0},{"$f":"Ext_Debt_Data!V103*T4","v":0},{"$f":"Ext_Debt_Data!W103*U4","v":0},{"$f":"Ext_Debt_Data!X103*V4","v":0},{"$f":"Ext_Debt_Data!Y103*W4","v":0},{"$f":"Ext_Debt_Data!Z103*X4","v":0}]
[null,null,"Interest rate (local currency)",{"$f":"'Input 5 - Local-debt Financing'!I31","v":0.15},{"$f":"'Input 5 - Local-debt Financing'!J31","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!K31","v":0.13},{"$f":"'Input 5 - Local-debt Financing'!L31","v":0.11},{"$f":"'Input 5 - Local-debt Financing'!M31","v":0.1},{"$f":"'Input 5 - Local-debt Financing'!N31","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!O31","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!P31","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!Q31","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!R31","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!S31","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!T31","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!U31","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!V31","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!W31","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!X31","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!Y31","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!Z31","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!AA31","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!AB31","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!AC31","v":0.09}]
[null,null,"(average)",{"$f":"AVERAGE(D7:X7)","v":9.8571428571428601E-2}]
[null,null,"Nominal GDP (in USD)",{"$f":"'Macro-Debt_Data'!U56","v":0},{"$f":"'Macro-Debt_Data'!V56","v":0},{"$f":"'Macro-Debt_Data'!W56","v":0},{"$f":"'Macro-Debt_Data'!X56","v":0},{"$f":"'Macro-Debt_Data'!Y56","v":0},{"$f":"'Macro-Debt_Data'!Z56","v":0},{"$f":"'Macro-Debt_Data'!AA56","v":0},{"$f":"'Macro-Debt_Data'!AB56","v":0},{"$f":"'Macro-Debt_Data'!AC56","v":0},{"$f":"'Macro-Debt_Data'!AD56","v":0},{"$f":"'Macro-Debt_Data'!AE56","v":0},{"$f":"'Macro-Debt_Data'!AF56","v":0},{"$f":"'Macro-Debt_Data'!AG56","v":0},{"$f":"'Macro-Debt_Data'!AH56","v":0},{"$f":"'Macro-Debt_Data'!AI56","v":0},{"$f":"'Macro-Debt_Data'!AJ56","v":0},{"$f":"'Macro-Debt_Data'!AK56","v":0},{"$f":"'Macro-Debt_Data'!AL56","v":0},{"$f":"'Macro-Debt_Data'!AM56","v":0},{"$f":"'Macro-Debt_Data'!AN56","v":0},{"$f":"'Macro-Debt_Data'!AO56","v":0}]
["Summary table"]
[null,null,null,{"$f":"D3","v":2019},{"$f":"D11+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046]
[null,null,"New borrowing (gross, in local currency)",{"$f":"D6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D12","v":0},{"$f":"SUM(D12:E12)","v":0},{"$f":"SUM(D12:F12)","v":0},{"$f":"SUM(D12:G12)","v":0},{"$f":"SUM(D12:H12)","v":0},{"$f":"SUM(D12:I12)","v":0},{"$f":"SUM(D12:J12)","v":0},{"$f":"SUM(D12:K12)","v":0},{"$f":"SUM(D12:L12)","v":0},{"$f":"SUM(D12:M12)","v":0},{"$f":"SUM(D12:N12)","v":0},{"$f":"SUM(D12:O12)","v":0},{"$f":"SUM(D12:P12)","v":0},{"$f":"SUM(D12:Q12)","v":0},{"$f":"SUM(D12:R12)","v":0},{"$f":"SUM(D12:S12)","v":0},{"$f":"SUM(D12:T12)","v":0},{"$f":"SUM(D12:U12)","v":0},{"$f":"SUM(D12:V12)","v":0},{"$f":"SUM(D12:W12)","v":0},{"$f":"SUM(D12:X12)","v":0},{"$f":"SUM(D12:Y12)","v":0},{"$f":"SUM(D12:Z12)","v":0},{"$f":"SUM(D12:AA12)","v":0},{"$f":"SUM(D12:AB12)","v":0},{"$f":"SUM(D12:AC12)","v":0},{"$f":"SUM(D12:AD12)","v":0},{"$f":"SUM(D12:AE12)","v":0}]
[null,null,"Stock of debt (in USD)",{"$f":"D27+D46+D65+D84+D103+D122+D141+D160+D179+D198+D217+D236+D255+D274+D293+D312+D331+D350+D369+D388+D407","v":0},{"$f":"E27+E46+E65+E84+E103+E122+E141+E160+E179+E198+E217+E236+E255+E274+E293+E312+E331+E350+E369+E388+E407","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A21,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (1 to 3 years)-LC (in USD)"},{"$f":"D29+D48+D67+D86+D105+D124+D143+D162+D181+D200+D219+D238+D257+D276+D295+D314+D333+D352+D371+D390+D409","v":{"$error":"#DIV/0!"}},{"$f":"E29+E48+E67+E86+E105+E124+E143+E162+E181+E200+E219+E238+E257+E276+E295+E314+E333+E352+E371+E390+E409","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0]
["Grace",{"$f":"'Input 5 - Local-debt Financing'!C16","v":1},"Total debt service (in USD)",{"$f":"D30+D49+D68+D87+D106+D125+D144+D163+D182+D201+D220+D239+D258+D277+D296+D315+D334+D353+D372+D391+D410","v":{"$error":"#DIV/0!"}},{"$f":"E30+E49+E68+E87+E106+E125+E144+E163+E182+E201+E220+E239+E258+E277+E296+E315+E334+E353+E372+E391+E410","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Maturity",{"$f":"'Input 5 - Local-debt Financing'!D16","v":2},"Interest (in USD)",{"$f":"D31+D50+D69+D88+D107+D126+D145+D164+D183+D202+D221+D240+D259+D278+D297+D316+D335+D354+D373+D392+D411","v":0},{"$f":"E31+E50+E69+E88+E107+E126+E145+E164+E183+E202+E221+E240+E259+E278+E297+E316+E335+E354+E373+E392+E411","v":{"$error":"#DIV/0!"}},{"$f":"F31+F50+F69+F88+F107+F126+F145+F164+F183+F202+F221+F240+F259+F278+F297+F316+F335+F354+F373+F392+F411","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Interest","-","Amortization (in USD)",{"$f":"D32+D51+D70+D89+D108+D127+D146+D165+D184+D203+D222+D241+D260+D279+D298+D317+D336+D355+D374+D393+D412","v":{"$error":"#DIV/0!"}},{"$f":"E32+E51+E70+E89+E108+E127+E146+E165+E184+E203+E222+E241+E260+E279+E298+E317+E336+E355+E374+E393+E412","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Discount",{"$f":"Discount_Rate_GE","v":0.05},{"$f":"+TEXT(\"PV to GDP\",\"#\")&\" - \"&TEXT(A21,\"#\")","v":"PV to GDP - Bonds (1 to 3 years)-LC"},{"$f":"D15/D9*100","v":{"$error":"#DIV/0!"}},{"$f":"E15/E9*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[{"$f":"$A$3","v":"Bonds (1 to 3 years)-LC"},null,{"$f":"D3","v":2019}]
[{"$f":"+\"Output \"& C21","v":"Output 2019"}]
[null,null,null,0,{"$f":"D23+1","v":1},{"$f":"E23+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U23+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK23+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA23+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2019},{"$f":"D24+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D24=$C21,D$6,0)","v":0},{"$f":"IF(E24=$C21,E$6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D25","v":0},{"$f":"SUM(D25:E25)","v":0},{"$f":"SUM(D25:F25)","v":0},{"$f":"SUM(D25:G25)","v":0},{"$f":"SUM(D25:H25)","v":0},{"$f":"SUM(D25:I25)","v":0},{"$f":"SUM(D25:J25)","v":0},{"$f":"SUM(D25:K25)","v":0},{"$f":"SUM(D25:L25)","v":0},{"$f":"SUM(D25:M25)","v":0},{"$f":"SUM(D25:N25)","v":0},{"$f":"SUM(D25:O25)","v":0},{"$f":"SUM(D25:P25)","v":0},{"$f":"SUM(D25:Q25)","v":0},{"$f":"SUM(D25:R25)","v":0},{"$f":"SUM(D25:S25)","v":0},{"$f":"SUM(D25:T25)","v":0},{"$f":"SUM(D25:U25)","v":0},{"$f":"SUM(D25:V25)","v":0},{"$f":"SUM(D25:W25)","v":0},{"$f":"SUM(D25:X25)","v":0},{"$f":"SUM(D25:Y25)","v":0},{"$f":"SUM(D25:Z25)","v":0},{"$f":"SUM(D25:AA25)","v":0},{"$f":"SUM(D25:AB25)","v":0},{"$f":"SUM(D25:AC25)","v":0},{"$f":"SUM(D25:AD25)","v":0},{"$f":"SUM(D25:AE25)","v":0}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D28=0,0,D28/D$5)","v":0},{"$f":"IF(E28=0,0,E28/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",{"$f":"IF(D24=$C21,D25,C28-D33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A40,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (1 to 3 years)-LC (in USD)"},{"$f":"IF($C21>D24,0,IF(NPV($B33,E30:$BB30)>D27,D27,NPV($B33,E30:$BB30)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C21>E24,0,IF(NPV($B33,F30:$BB30)>E27,E27,NPV($B33,F30:$BB30)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C21>F24,0,IF(NPV($B33,G30:$BB30)>F27,F27,NPV($B33,G30:$BB30)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C21>G24,0,IF(NPV($B33,H30:$BB30)>G27,G27,NPV($B33,H30:$BB30)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C21>H24,0,IF(NPV($B33,I30:$BB30)>H27,H27,NPV($B33,I30:$BB30)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C21>I24,0,IF(NPV($B33,J30:$BB30)>I27,I27,NPV($B33,J30:$BB30)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C21>J24,0,IF(NPV($B33,K30:$BB30)>J27,J27,NPV($B33,K30:$BB30)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C21>K24,0,IF(NPV($B33,L30:$BB30)>K27,K27,NPV($B33,L30:$BB30)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C21>L24,0,IF(NPV($B33,M30:$BB30)>L27,L27,NPV($B33,M30:$BB30)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C21>M24,0,IF(NPV($B33,N30:$BB30)>M27,M27,NPV($B33,N30:$BB30)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C21>N24,0,IF(NPV($B33,O30:$BB30)>N27,N27,NPV($B33,O30:$BB30)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C21>O24,0,IF(NPV($B33,P30:$BB30)>O27,O27,NPV($B33,P30:$BB30)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C21>P24,0,IF(NPV($B33,Q30:$BB30)>P27,P27,NPV($B33,Q30:$BB30)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C21>Q24,0,IF(NPV($B33,R30:$BB30)>Q27,Q27,NPV($B33,R30:$BB30)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C21>R24,0,IF(NPV($B33,S30:$BB30)>R27,R27,NPV($B33,S30:$BB30)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C21>S24,0,IF(NPV($B33,T30:$BB30)>S27,S27,NPV($B33,T30:$BB30)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C21>T24,0,IF(NPV($B33,U30:$BB30)>T27,T27,NPV($B33,U30:$BB30)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C21>U24,0,IF(NPV($B33,V30:$BB30)>U27,U27,NPV($B33,V30:$BB30)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C21>V24,0,IF(NPV($B33,W30:$BB30)>V27,V27,NPV($B33,W30:$BB30)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C21>W24,0,IF(NPV($B33,X30:$BB30)>W27,W27,NPV($B33,X30:$BB30)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C21>X24,0,IF(NPV($B33,Y30:$BB30)>X27,X27,NPV($B33,Y30:$BB30)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C21>Y24,0,IF(NPV($B33,Z30:$BB30)>Y27,Y27,NPV($B33,Z30:$BB30)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C21>Z24,0,IF(NPV($B33,AA30:$BB30)>Z27,Z27,NPV($B33,AA30:$BB30)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C21>AA24,0,IF(NPV($B33,AB30:$BB30)>AA27,AA27,NPV($B33,AB30:$BB30)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C21>AB24,0,IF(NPV($B33,AC30:$BB30)>AB27,AB27,NPV($B33,AC30:$BB30)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C21>AC24,0,IF(NPV($B33,AD30:$BB30)>AC27,AC27,NPV($B33,AD30:$BB30)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C21>AD24,0,IF(NPV($B33,AE30:$BB30)>AD27,AD27,NPV($B33,AE30:$BB30)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C21>AE24,0,IF(NPV($B33,AF30:$BB30)>AE27,AE27,NPV($B33,AF30:$BB30)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":1},"Total debt service (in USD)",{"$f":"D31+D32","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":2},"Interest (in USD)",null,{"$f":"$B32*D28/E$4","v":{"$error":"#DIV/0!"}},{"$f":"$B32*E28/F$4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C21,$D$3:$BD$7,5,FALSE)","v":0.15},"Amortization (in USD)",{"$f":"D33/D$4","v":{"$error":"#DIV/0!"}},{"$f":"E33/E$4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D35-D37)/($B31-$B30))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D23-$B30>0,D23-$B30,0)","v":0},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26]
[null,null,null,{"$f":"IF(D34=0,0,CHOOSE(D34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0},{"$f":"IF(E34=0,0,CHOOSE(E34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0},{"$f":"IF(F34=0,0,CHOOSE(F34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0},{"$f":"IF(G34=0,0,CHOOSE(G34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0},{"$f":"IF(H34=0,0,CHOOSE(H34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0},{"$f":"IF(I34=0,0,CHOOSE(I34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0},{"$f":"IF(J34=0,0,CHOOSE(J34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0},{"$f":"IF(K34=0,0,CHOOSE(K34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0},{"$f":"IF(L34=0,0,CHOOSE(L34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0},{"$f":"IF(M34=0,0,CHOOSE(M34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0},{"$f":"IF(N34=0,0,CHOOSE(N34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0},{"$f":"IF(O34=0,0,CHOOSE(O34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0},{"$f":"IF(P34=0,0,CHOOSE(P34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0},{"$f":"IF(Q34=0,0,CHOOSE(Q34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0},{"$f":"IF(R34=0,0,CHOOSE(R34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0},{"$f":"IF(S34=0,0,CHOOSE(S34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0},{"$f":"IF(T34=0,0,CHOOSE(T34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0},{"$f":"IF(U34=0,0,CHOOSE(U34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0},{"$f":"IF(V34=0,0,CHOOSE(V34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0},{"$f":"IF(W34=0,0,CHOOSE(W34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0},{"$f":"IF(X34=0,0,CHOOSE(X34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0},{"$f":"IF(Y34=0,0,CHOOSE(Y34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0},{"$f":"IF(Z34=0,0,CHOOSE(Z34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0},{"$f":"IF(AA34=0,0,CHOOSE(AA34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0},{"$f":"IF(AB34=0,0,CHOOSE(AB34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0},{"$f":"IF(AC34=0,0,CHOOSE(AC34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0},{"$f":"IF(AD34=0,0,CHOOSE(AD34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0},{"$f":"IF(AE34=0,0,CHOOSE(AE34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0}]
[null,null,"t-m condition",{"$f":"IF(D23-$B31>0,D23-$B31,0)","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,{"$f":"IF(D36=0,0,CHOOSE(D36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(E36=0,0,CHOOSE(E36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(F36=0,0,CHOOSE(F36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(G36=0,0,CHOOSE(G36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(H36=0,0,CHOOSE(H36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(I36=0,0,CHOOSE(I36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(J36=0,0,CHOOSE(J36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(K36=0,0,CHOOSE(K36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(L36=0,0,CHOOSE(L36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(M36=0,0,CHOOSE(M36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(N36=0,0,CHOOSE(N36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(O36=0,0,CHOOSE(O36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(P36=0,0,CHOOSE(P36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(Q36=0,0,CHOOSE(Q36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(R36=0,0,CHOOSE(R36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(S36=0,0,CHOOSE(S36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(T36=0,0,CHOOSE(T36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(U36=0,0,CHOOSE(U36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(V36=0,0,CHOOSE(V36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(W36=0,0,CHOOSE(W36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(X36=0,0,CHOOSE(X36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(Y36=0,0,CHOOSE(Y36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(Z36=0,0,CHOOSE(Z36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(AA36=0,0,CHOOSE(AA36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(AB36=0,0,CHOOSE(AB36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(AC36=0,0,CHOOSE(AC36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(AD36=0,0,CHOOSE(AD36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(AE36=0,0,CHOOSE(AE36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0}]
[null,null,"Grant element",{"$f":"IF(D27=0,0,1-D29/D27)","v":0},{"$f":"IF(E27=0,0,1-E29/E27)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (1 to 3 years)-LC"},null,{"$f":"C21+1","v":2020}]
[{"$f":"+\"Output \"& C40","v":"Output 2020"}]
[null,null,null,0,{"$f":"D42+1","v":1},{"$f":"E42+1","v":2},{"$f":"F42+1","v":3},{"$f":"G42+1","v":4},{"$f":"H42+1","v":5},{"$f":"I42+1","v":6},{"$f":"J42+1","v":7},{"$f":"K42+1","v":8},{"$f":"L42+1","v":9},{"$f":"M42+1","v":10},{"$f":"N42+1","v":11},{"$f":"O42+1","v":12},{"$f":"P42+1","v":13},{"$f":"Q42+1","v":14},{"$f":"R42+1","v":15},{"$f":"S42+1","v":16},{"$f":"T42+1","v":17},{"$f":"U42+1","v":18},{"$f":"V42+1","v":19},{"$f":"W42+1","v":20},{"$f":"X42+1","v":21},{"$f":"Y42+1","v":22},{"$f":"Z42+1","v":23},{"$f":"AA42+1","v":24},{"$f":"AB42+1","v":25},{"$f":"AC42+1","v":26},{"$f":"AD42+1","v":27},{"$f":"AE42+1","v":28},{"$f":"AF42+1","v":29},{"$f":"AG42+1","v":30},{"$f":"AH42+1","v":31},{"$f":"AI42+1","v":32},{"$f":"AJ42+1","v":33},{"$f":"AK42+1","v":34},{"$f":"AL42+1","v":35},{"$f":"AM42+1","v":36},{"$f":"AN42+1","v":37},{"$f":"AO42+1","v":38},{"$f":"AP42+1","v":39},{"$f":"AQ42+1","v":40},{"$f":"AR42+1","v":41},{"$f":"AS42+1","v":42},{"$f":"AT42+1","v":43},{"$f":"AU42+1","v":44},{"$f":"AV42+1","v":45},{"$f":"AW42+1","v":46},{"$f":"AX42+1","v":47},{"$f":"AY42+1","v":48},{"$f":"AZ42+1","v":49},{"$f":"BA42+1","v":50},{"$f":"BB42+1","v":51},{"$f":"BC42+1","v":52}]
[null,null,null,{"$f":"D$3","v":2019},{"$f":"D43+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D43=$C40,D$6,0)","v":0},{"$f":"IF(E43=$C40,E$6,0)","v":0},{"$f":"IF(F43=$C40,F$6,0)","v":0},{"$f":"IF(G43=$C40,G$6,0)","v":0},{"$f":"IF(H43=$C40,H$6,0)","v":0},{"$f":"IF(I43=$C40,I$6,0)","v":0},{"$f":"IF(J43=$C40,J$6,0)","v":0},{"$f":"IF(K43=$C40,K$6,0)","v":0},{"$f":"IF(L43=$C40,L$6,0)","v":0},{"$f":"IF(M43=$C40,M$6,0)","v":0},{"$f":"IF(N43=$C40,N$6,0)","v":0},{"$f":"IF(O43=$C40,O$6,0)","v":0},{"$f":"IF(P43=$C40,P$6,0)","v":0},{"$f":"IF(Q43=$C40,Q$6,0)","v":0},{"$f":"IF(R43=$C40,R$6,0)","v":0},{"$f":"IF(S43=$C40,S$6,0)","v":0},{"$f":"IF(T43=$C40,T$6,0)","v":0},{"$f":"IF(U43=$C40,U$6,0)","v":0},{"$f":"IF(V43=$C40,V$6,0)","v":0},{"$f":"IF(W43=$C40,W$6,0)","v":0},{"$f":"IF(X43=$C40,X$6,0)","v":0},{"$f":"IF(Y43=$C40,Y$6,0)","v":0},{"$f":"IF(Z43=$C40,Z$6,0)","v":0},{"$f":"IF(AA43=$C40,AA$6,0)","v":0},{"$f":"IF(AB43=$C40,AB$6,0)","v":0},{"$f":"IF(AC43=$C40,AC$6,0)","v":0},{"$f":"IF(AD43=$C40,AD$6,0)","v":0},{"$f":"IF(AE43=$C40,AE$6,0)","v":0}]
[null,null,"cumulative",{"$f":"D44","v":0},{"$f":"SUM(D44:E44)","v":0},{"$f":"SUM(D44:F44)","v":0},{"$f":"SUM(D44:G44)","v":0},{"$f":"SUM(D44:H44)","v":0},{"$f":"SUM(D44:I44)","v":0},{"$f":"SUM(D44:J44)","v":0},{"$f":"SUM(D44:K44)","v":0},{"$f":"SUM(D44:L44)","v":0},{"$f":"SUM(D44:M44)","v":0},{"$f":"SUM(D44:N44)","v":0},{"$f":"SUM(D44:O44)","v":0},{"$f":"SUM(D44:P44)","v":0},{"$f":"SUM(D44:Q44)","v":0},{"$f":"SUM(D44:R44)","v":0},{"$f":"SUM(D44:S44)","v":0},{"$f":"SUM(D44:T44)","v":0},{"$f":"SUM(D44:U44)","v":0},{"$f":"SUM(D44:V44)","v":0},{"$f":"SUM(D44:W44)","v":0},{"$f":"SUM(D44:X44)","v":0},{"$f":"SUM(D44:Y44)","v":0},{"$f":"SUM(D44:Z44)","v":0},{"$f":"SUM(D44:AA44)","v":0},{"$f":"SUM(D44:AB44)","v":0},{"$f":"SUM(D44:AC44)","v":0},{"$f":"SUM(D44:AD44)","v":0},{"$f":"SUM(D44:AE44)","v":0}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D47=0,0,D47/D$5)","v":0},{"$f":"IF(E47=0,0,E47/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E43=$C40,E44,D47-E52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A40,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (1 to 3 years)-LC (in USD)"},{"$f":"IF($C40>D43,0,IF(NPV($B52,E49:$BB49)>D46,D46,NPV($B52,E49:$BB49)))","v":0},{"$f":"IF($C40>E43,0,IF(NPV($B52,F49:$BB49)>E46,E46,NPV($B52,F49:$BB49)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C40>F43,0,IF(NPV($B52,G49:$BB49)>F46,F46,NPV($B52,G49:$BB49)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C40>G43,0,IF(NPV($B52,H49:$BB49)>G46,G46,NPV($B52,H49:$BB49)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C40>H43,0,IF(NPV($B52,I49:$BB49)>H46,H46,NPV($B52,I49:$BB49)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C40>I43,0,IF(NPV($B52,J49:$BB49)>I46,I46,NPV($B52,J49:$BB49)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C40>J43,0,IF(NPV($B52,K49:$BB49)>J46,J46,NPV($B52,K49:$BB49)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C40>K43,0,IF(NPV($B52,L49:$BB49)>K46,K46,NPV($B52,L49:$BB49)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C40>L43,0,IF(NPV($B52,M49:$BB49)>L46,L46,NPV($B52,M49:$BB49)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C40>M43,0,IF(NPV($B52,N49:$BB49)>M46,M46,NPV($B52,N49:$BB49)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C40>N43,0,IF(NPV($B52,O49:$BB49)>N46,N46,NPV($B52,O49:$BB49)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C40>O43,0,IF(NPV($B52,P49:$BB49)>O46,O46,NPV($B52,P49:$BB49)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C40>P43,0,IF(NPV($B52,Q49:$BB49)>P46,P46,NPV($B52,Q49:$BB49)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C40>Q43,0,IF(NPV($B52,R49:$BB49)>Q46,Q46,NPV($B52,R49:$BB49)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C40>R43,0,IF(NPV($B52,S49:$BB49)>R46,R46,NPV($B52,S49:$BB49)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C40>S43,0,IF(NPV($B52,T49:$BB49)>S46,S46,NPV($B52,T49:$BB49)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C40>T43,0,IF(NPV($B52,U49:$BB49)>T46,T46,NPV($B52,U49:$BB49)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C40>U43,0,IF(NPV($B52,V49:$BB49)>U46,U46,NPV($B52,V49:$BB49)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C40>V43,0,IF(NPV($B52,W49:$BB49)>V46,V46,NPV($B52,W49:$BB49)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C40>W43,0,IF(NPV($B52,X49:$BB49)>W46,W46,NPV($B52,X49:$BB49)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C40>X43,0,IF(NPV($B52,Y49:$BB49)>X46,X46,NPV($B52,Y49:$BB49)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C40>Y43,0,IF(NPV($B52,Z49:$BB49)>Y46,Y46,NPV($B52,Z49:$BB49)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C40>Z43,0,IF(NPV($B52,AA49:$BB49)>Z46,Z46,NPV($B52,AA49:$BB49)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C40>AA43,0,IF(NPV($B52,AB49:$BB49)>AA46,AA46,NPV($B52,AB49:$BB49)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C40>AB43,0,IF(NPV($B52,AC49:$BB49)>AB46,AB46,NPV($B52,AC49:$BB49)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C40>AC43,0,IF(NPV($B52,AD49:$BB49)>AC46,AC46,NPV($B52,AD49:$BB49)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C40>AD43,0,IF(NPV($B52,AE49:$BB49)>AD46,AD46,NPV($B52,AE49:$BB49)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C40>AE43,0,IF(NPV($B52,AF49:$BB49)>AE46,AE46,NPV($B52,AF49:$BB49)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":1},"Total debt service (in USD)",{"$f":"D50+D51","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":2},"Interest (in USD)",null,{"$f":"$B51*D47/E$4","v":{"$error":"#DIV/0!"}},{"$f":"$B51*E47/F$4","v":{"$error":"#DIV/0!"}},{"$f":"$B51*F47/G$4","v":{"$error":"#DIV/0!"}},{"$f":"$B51*G47/H$4","v":{"$error":"#DIV/0!"}},{"$f":"$B51*H47/I$4","v":{"$error":"#DIV/0!"}},{"$f":"$B51*I47/J$4","v":{"$error":"#DIV/0!"}},{"$f":"$B51*J47/K$4","v":{"$error":"#DIV/0!"}},{"$f":"$B51*K47/L$4","v":{"$error":"#DIV/0!"}},{"$f":"$B51*L47/M$4","v":{"$error":"#DIV/0!"}},{"$f":"$B51*M47/N$4","v":{"$error":"#DIV/0!"}},{"$f":"$B51*N47/O$4","v":{"$error":"#DIV/0!"}},{"$f":"$B51*O47/P$4","v":{"$error":"#DIV/0!"}},{"$f":"$B51*P47/Q$4","v":{"$error":"#DIV/0!"}},{"$f":"$B51*Q47/R$4","v":{"$error":"#DIV/0!"}},{"$f":"$B51*R47/S$4","v":{"$error":"#DIV/0!"}},{"$f":"$B51*S47/T$4","v":{"$error":"#DIV/0!"}},{"$f":"$B51*T47/U$4","v":{"$error":"#DIV/0!"}},{"$f":"$B51*U47/V$4","v":{"$error":"#DIV/0!"}},{"$f":"$B51*V47/W$4","v":{"$error":"#DIV/0!"}},{"$f":"$B51*W47/X$4","v":{"$error":"#DIV/0!"}},{"$f":"$B51*X47/Y$4","v":{"$error":"#DIV/0!"}},{"$f":"$B51*Y47/Z$4","v":{"$error":"#DIV/0!"}},{"$f":"$B51*Z47/AA$4","v":{"$error":"#DIV/0!"}},{"$f":"$B51*AA47/AB$4","v":{"$error":"#DIV/0!"}},{"$f":"$B51*AB47/AC$4","v":{"$error":"#DIV/0!"}},{"$f":"$B51*AC47/AD$4","v":{"$error":"#DIV/0!"}},{"$f":"$B51*AD47/AE$4","v":{"$error":"#DIV/0!"}}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C40,$D$3:$BD$7,5,FALSE)","v":0.14000000000000001},"Amortization (in USD)",{"$f":"D52/D$4","v":{"$error":"#DIV/0!"}},{"$f":"E52/E$4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D54-D56)/($B50-$B49))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D42-$B49>0,D42-$B49,0)","v":0},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26]
[null,null,null,{"$f":"IF(D53=0,0,CHOOSE(D53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(E53=0,0,CHOOSE(E53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(F53=0,0,CHOOSE(F53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(G53=0,0,CHOOSE(G53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(H53=0,0,CHOOSE(H53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(I53=0,0,CHOOSE(I53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(J53=0,0,CHOOSE(J53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(K53=0,0,CHOOSE(K53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(L53=0,0,CHOOSE(L53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(M53=0,0,CHOOSE(M53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(N53=0,0,CHOOSE(N53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(O53=0,0,CHOOSE(O53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(P53=0,0,CHOOSE(P53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(Q53=0,0,CHOOSE(Q53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(R53=0,0,CHOOSE(R53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(S53=0,0,CHOOSE(S53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(T53=0,0,CHOOSE(T53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(U53=0,0,CHOOSE(U53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(V53=0,0,CHOOSE(V53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(W53=0,0,CHOOSE(W53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(X53=0,0,CHOOSE(X53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(Y53=0,0,CHOOSE(Y53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(Z53=0,0,CHOOSE(Z53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(AA53=0,0,CHOOSE(AA53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(AB53=0,0,CHOOSE(AB53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(AC53=0,0,CHOOSE(AC53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(AD53=0,0,CHOOSE(AD53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(AE53=0,0,CHOOSE(AE53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0}]
[null,null,"t-m condition",{"$f":"IF(D42-$B50>0,D42-$B50,0)","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,{"$f":"IF(D55=0,0,CHOOSE(D55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(E55=0,0,CHOOSE(E55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(F55=0,0,CHOOSE(F55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(G55=0,0,CHOOSE(G55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(H55=0,0,CHOOSE(H55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(I55=0,0,CHOOSE(I55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(J55=0,0,CHOOSE(J55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(K55=0,0,CHOOSE(K55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(L55=0,0,CHOOSE(L55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(M55=0,0,CHOOSE(M55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(N55=0,0,CHOOSE(N55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(O55=0,0,CHOOSE(O55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(P55=0,0,CHOOSE(P55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(Q55=0,0,CHOOSE(Q55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(R55=0,0,CHOOSE(R55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(S55=0,0,CHOOSE(S55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(T55=0,0,CHOOSE(T55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(U55=0,0,CHOOSE(U55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(V55=0,0,CHOOSE(V55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(W55=0,0,CHOOSE(W55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(X55=0,0,CHOOSE(X55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(Y55=0,0,CHOOSE(Y55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(Z55=0,0,CHOOSE(Z55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(AA55=0,0,CHOOSE(AA55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(AB55=0,0,CHOOSE(AB55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(AC55=0,0,CHOOSE(AC55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(AD55=0,0,CHOOSE(AD55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(AE55=0,0,CHOOSE(AE55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0}]
[null,null,"Grant element",{"$f":"IF(D46=0,0,1-D48/D46)","v":0},{"$f":"IF(E46=0,0,1-E48/E46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (1 to 3 years)-LC"},null,{"$f":"C40+1","v":2021}]
[{"$f":"+\"Output \"& C59","v":"Output 2021"}]
[null,null,null,0,{"$f":"D61+1","v":1},{"$f":"E61+1","v":2},{"$f":"F61+1","v":3},{"$f":"G61+1","v":4},{"$f":"H61+1","v":5},{"$f":"I61+1","v":6},{"$f":"J61+1","v":7},{"$f":"K61+1","v":8},{"$f":"L61+1","v":9},{"$f":"M61+1","v":10},{"$f":"N61+1","v":11},{"$f":"O61+1","v":12},{"$f":"P61+1","v":13},{"$f":"Q61+1","v":14},{"$f":"R61+1","v":15},{"$f":"S61+1","v":16},{"$f":"T61+1","v":17},{"$f":"U61+1","v":18},{"$f":"V61+1","v":19},{"$f":"W61+1","v":20},{"$f":"X61+1","v":21},{"$f":"Y61+1","v":22},{"$f":"Z61+1","v":23},{"$f":"AA61+1","v":24},{"$f":"AB61+1","v":25},{"$f":"AC61+1","v":26},{"$f":"AD61+1","v":27},{"$f":"AE61+1","v":28},{"$f":"AF61+1","v":29},{"$f":"AG61+1","v":30},{"$f":"AH61+1","v":31},{"$f":"AI61+1","v":32},{"$f":"AJ61+1","v":33},{"$f":"AK61+1","v":34},{"$f":"AL61+1","v":35},{"$f":"AM61+1","v":36},{"$f":"AN61+1","v":37},{"$f":"AO61+1","v":38},{"$f":"AP61+1","v":39},{"$f":"AQ61+1","v":40},{"$f":"AR61+1","v":41},{"$f":"AS61+1","v":42},{"$f":"AT61+1","v":43},{"$f":"AU61+1","v":44},{"$f":"AV61+1","v":45},{"$f":"AW61+1","v":46},{"$f":"AX61+1","v":47},{"$f":"AY61+1","v":48},{"$f":"AZ61+1","v":49},{"$f":"BA61+1","v":50},{"$f":"BB61+1","v":51},{"$f":"BC61+1","v":52}]
[null,null,null,{"$f":"D$3","v":2019},{"$f":"D62+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D62=$C59,D$6,0)","v":0},{"$f":"IF(E62=$C59,E$6,0)","v":0},{"$f":"IF(F62=$C59,F$6,0)","v":0},{"$f":"IF(G62=$C59,G$6,0)","v":0},{"$f":"IF(H62=$C59,H$6,0)","v":0},{"$f":"IF(I62=$C59,I$6,0)","v":0},{"$f":"IF(J62=$C59,J$6,0)","v":0},{"$f":"IF(K62=$C59,K$6,0)","v":0},{"$f":"IF(L62=$C59,L$6,0)","v":0},{"$f":"IF(M62=$C59,M$6,0)","v":0},{"$f":"IF(N62=$C59,N$6,0)","v":0},{"$f":"IF(O62=$C59,O$6,0)","v":0},{"$f":"IF(P62=$C59,P$6,0)","v":0},{"$f":"IF(Q62=$C59,Q$6,0)","v":0},{"$f":"IF(R62=$C59,R$6,0)","v":0},{"$f":"IF(S62=$C59,S$6,0)","v":0},{"$f":"IF(T62=$C59,T$6,0)","v":0},{"$f":"IF(U62=$C59,U$6,0)","v":0},{"$f":"IF(V62=$C59,V$6,0)","v":0},{"$f":"IF(W62=$C59,W$6,0)","v":0},{"$f":"IF(X62=$C59,X$6,0)","v":0},{"$f":"IF(Y62=$C59,Y$6,0)","v":0},{"$f":"IF(Z62=$C59,Z$6,0)","v":0},{"$f":"IF(AA62=$C59,AA$6,0)","v":0},{"$f":"IF(AB62=$C59,AB$6,0)","v":0},{"$f":"IF(AC62=$C59,AC$6,0)","v":0},{"$f":"IF(AD62=$C59,AD$6,0)","v":0},{"$f":"IF(AE62=$C59,AE$6,0)","v":0}]
[null,null,"cumulative",{"$f":"D63","v":0},{"$f":"SUM(D63:E63)","v":0},{"$f":"SUM(D63:F63)","v":0},{"$f":"SUM(D63:G63)","v":0},{"$f":"SUM(D63:H63)","v":0},{"$f":"SUM(D63:I63)","v":0},{"$f":"SUM(D63:J63)","v":0},{"$f":"SUM(D63:K63)","v":0},{"$f":"SUM(D63:L63)","v":0},{"$f":"SUM(D63:M63)","v":0},{"$f":"SUM(D63:N63)","v":0},{"$f":"SUM(D63:O63)","v":0},{"$f":"SUM(D63:P63)","v":0},{"$f":"SUM(D63:Q63)","v":0},{"$f":"SUM(D63:R63)","v":0},{"$f":"SUM(D63:S63)","v":0},{"$f":"SUM(D63:T63)","v":0},{"$f":"SUM(D63:U63)","v":0},{"$f":"SUM(D63:V63)","v":0},{"$f":"SUM(D63:W63)","v":0},{"$f":"SUM(D63:X63)","v":0},{"$f":"SUM(D63:Y63)","v":0},{"$f":"SUM(D63:Z63)","v":0},{"$f":"SUM(D63:AA63)","v":0},{"$f":"SUM(D63:AB63)","v":0},{"$f":"SUM(D63:AC63)","v":0},{"$f":"SUM(D63:AD63)","v":0},{"$f":"SUM(D63:AE63)","v":0}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D66=0,0,D66/D$5)","v":0},{"$f":"IF(E66=0,0,E66/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E62=$C59,E63,D66-E71)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A59,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (1 to 3 years)-LC (in USD)"},{"$f":"IF($C59>D62,0,IF(NPV($B71,E68:$BB68)>D65,D65,NPV($B71,E68:$BB68)))","v":0},{"$f":"IF($C59>E62,0,IF(NPV($B71,F68:$BB68)>E65,E65,NPV($B71,F68:$BB68)))","v":0},{"$f":"IF($C59>F62,0,IF(NPV($B71,G68:$BB68)>F65,F65,NPV($B71,G68:$BB68)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C59>G62,0,IF(NPV($B71,H68:$BB68)>G65,G65,NPV($B71,H68:$BB68)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C59>H62,0,IF(NPV($B71,I68:$BB68)>H65,H65,NPV($B71,I68:$BB68)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C59>I62,0,IF(NPV($B71,J68:$BB68)>I65,I65,NPV($B71,J68:$BB68)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C59>J62,0,IF(NPV($B71,K68:$BB68)>J65,J65,NPV($B71,K68:$BB68)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C59>K62,0,IF(NPV($B71,L68:$BB68)>K65,K65,NPV($B71,L68:$BB68)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C59>L62,0,IF(NPV($B71,M68:$BB68)>L65,L65,NPV($B71,M68:$BB68)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C59>M62,0,IF(NPV($B71,N68:$BB68)>M65,M65,NPV($B71,N68:$BB68)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C59>N62,0,IF(NPV($B71,O68:$BB68)>N65,N65,NPV($B71,O68:$BB68)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C59>O62,0,IF(NPV($B71,P68:$BB68)>O65,O65,NPV($B71,P68:$BB68)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C59>P62,0,IF(NPV($B71,Q68:$BB68)>P65,P65,NPV($B71,Q68:$BB68)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C59>Q62,0,IF(NPV($B71,R68:$BB68)>Q65,Q65,NPV($B71,R68:$BB68)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C59>R62,0,IF(NPV($B71,S68:$BB68)>R65,R65,NPV($B71,S68:$BB68)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C59>S62,0,IF(NPV($B71,T68:$BB68)>S65,S65,NPV($B71,T68:$BB68)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C59>T62,0,IF(NPV($B71,U68:$BB68)>T65,T65,NPV($B71,U68:$BB68)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C59>U62,0,IF(NPV($B71,V68:$BB68)>U65,U65,NPV($B71,V68:$BB68)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C59>V62,0,IF(NPV($B71,W68:$BB68)>V65,V65,NPV($B71,W68:$BB68)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C59>W62,0,IF(NPV($B71,X68:$BB68)>W65,W65,NPV($B71,X68:$BB68)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C59>X62,0,IF(NPV($B71,Y68:$BB68)>X65,X65,NPV($B71,Y68:$BB68)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C59>Y62,0,IF(NPV($B71,Z68:$BB68)>Y65,Y65,NPV($B71,Z68:$BB68)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C59>Z62,0,IF(NPV($B71,AA68:$BB68)>Z65,Z65,NPV($B71,AA68:$BB68)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C59>AA62,0,IF(NPV($B71,AB68:$BB68)>AA65,AA65,NPV($B71,AB68:$BB68)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C59>AB62,0,IF(NPV($B71,AC68:$BB68)>AB65,AB65,NPV($B71,AC68:$BB68)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C59>AC62,0,IF(NPV($B71,AD68:$BB68)>AC65,AC65,NPV($B71,AD68:$BB68)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C59>AD62,0,IF(NPV($B71,AE68:$BB68)>AD65,AD65,NPV($B71,AE68:$BB68)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C59>AE62,0,IF(NPV($B71,AF68:$BB68)>AE65,AE65,NPV($B71,AF68:$BB68)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":1},"Total debt service (in USD)",{"$f":"D69+D70","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":2},"Interest (in USD)",null,{"$f":"$B70*D66/E$4","v":{"$error":"#DIV/0!"}},{"$f":"$B70*E66/F$4","v":{"$error":"#DIV/0!"}},{"$f":"$B70*F66/G$4","v":{"$error":"#DIV/0!"}},{"$f":"$B70*G66/H$4","v":{"$error":"#DIV/0!"}},{"$f":"$B70*H66/I$4","v":{"$error":"#DIV/0!"}},{"$f":"$B70*I66/J$4","v":{"$error":"#DIV/0!"}},{"$f":"$B70*J66/K$4","v":{"$error":"#DIV/0!"}},{"$f":"$B70*K66/L$4","v":{"$error":"#DIV/0!"}},{"$f":"$B70*L66/M$4","v":{"$error":"#DIV/0!"}},{"$f":"$B70*M66/N$4","v":{"$error":"#DIV/0!"}},{"$f":"$B70*N66/O$4","v":{"$error":"#DIV/0!"}},{"$f":"$B70*O66/P$4","v":{"$error":"#DIV/0!"}},{"$f":"$B70*P66/Q$4","v":{"$error":"#DIV/0!"}},{"$f":"$B70*Q66/R$4","v":{"$error":"#DIV/0!"}},{"$f":"$B70*R66/S$4","v":{"$error":"#DIV/0!"}},{"$f":"$B70*S66/T$4","v":{"$error":"#DIV/0!"}},{"$f":"$B70*T66/U$4","v":{"$error":"#DIV/0!"}},{"$f":"$B70*U66/V$4","v":{"$error":"#DIV/0!"}},{"$f":"$B70*V66/W$4","v":{"$error":"#DIV/0!"}},{"$f":"$B70*W66/X$4","v":{"$error":"#DIV/0!"}},{"$f":"$B70*X66/Y$4","v":{"$error":"#DIV/0!"}},{"$f":"$B70*Y66/Z$4","v":{"$error":"#DIV/0!"}},{"$f":"$B70*Z66/AA$4","v":{"$error":"#DIV/0!"}},{"$f":"$B70*AA66/AB$4","v":{"$error":"#DIV/0!"}},{"$f":"$B70*AB66/AC$4","v":{"$error":"#DIV/0!"}},{"$f":"$B70*AC66/AD$4","v":{"$error":"#DIV/0!"}},{"$f":"$B70*AD66/AE$4","v":{"$error":"#DIV/0!"}}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C59,$D$3:$BD$7,5,FALSE)","v":0.13},"Amortization (in USD)",{"$f":"D71/D$4","v":{"$error":"#DIV/0!"}},{"$f":"E71/E$4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D73-D75)/($B69-$B68))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D61-$B68>0,D61-$B68,0)","v":0},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26]
[null,null,null,{"$f":"IF(D72=0,0,CHOOSE(D72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(E72=0,0,CHOOSE(E72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(F72=0,0,CHOOSE(F72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(G72=0,0,CHOOSE(G72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(H72=0,0,CHOOSE(H72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(I72=0,0,CHOOSE(I72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(J72=0,0,CHOOSE(J72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(K72=0,0,CHOOSE(K72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(L72=0,0,CHOOSE(L72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(M72=0,0,CHOOSE(M72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(N72=0,0,CHOOSE(N72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(O72=0,0,CHOOSE(O72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(P72=0,0,CHOOSE(P72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(Q72=0,0,CHOOSE(Q72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(R72=0,0,CHOOSE(R72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(S72=0,0,CHOOSE(S72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(T72=0,0,CHOOSE(T72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(U72=0,0,CHOOSE(U72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(V72=0,0,CHOOSE(V72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(W72=0,0,CHOOSE(W72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(X72=0,0,CHOOSE(X72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(Y72=0,0,CHOOSE(Y72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(Z72=0,0,CHOOSE(Z72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(AA72=0,0,CHOOSE(AA72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(AB72=0,0,CHOOSE(AB72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(AC72=0,0,CHOOSE(AC72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(AD72=0,0,CHOOSE(AD72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(AE72=0,0,CHOOSE(AE72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0}]
[null,null,"t-m condition",{"$f":"IF(D61-$B69>0,D61-$B69,0)","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,{"$f":"IF(D74=0,0,CHOOSE(D74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(E74=0,0,CHOOSE(E74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(F74=0,0,CHOOSE(F74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(G74=0,0,CHOOSE(G74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(H74=0,0,CHOOSE(H74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(I74=0,0,CHOOSE(I74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(J74=0,0,CHOOSE(J74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(K74=0,0,CHOOSE(K74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(L74=0,0,CHOOSE(L74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(M74=0,0,CHOOSE(M74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(N74=0,0,CHOOSE(N74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(O74=0,0,CHOOSE(O74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(P74=0,0,CHOOSE(P74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(Q74=0,0,CHOOSE(Q74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(R74=0,0,CHOOSE(R74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(S74=0,0,CHOOSE(S74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(T74=0,0,CHOOSE(T74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(U74=0,0,CHOOSE(U74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(V74=0,0,CHOOSE(V74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(W74=0,0,CHOOSE(W74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(X74=0,0,CHOOSE(X74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(Y74=0,0,CHOOSE(Y74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(Z74=0,0,CHOOSE(Z74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(AA74=0,0,CHOOSE(AA74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(AB74=0,0,CHOOSE(AB74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(AC74=0,0,CHOOSE(AC74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(AD74=0,0,CHOOSE(AD74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(AE74=0,0,CHOOSE(AE74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0}]
[null,null,"Grant element",{"$f":"IF(D65=0,0,1-D67/D65)","v":0},{"$f":"IF(E65=0,0,1-E67/E65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (1 to 3 years)-LC"},null,{"$f":"C59+1","v":2022}]
[{"$f":"+\"Output \"& C78","v":"Output 2022"}]
[null,null,null,0,{"$f":"D80+1","v":1},{"$f":"E80+1","v":2},{"$f":"F80+1","v":3},{"$f":"G80+1","v":4},{"$f":"H80+1","v":5},{"$f":"I80+1","v":6},{"$f":"J80+1","v":7},{"$f":"K80+1","v":8},{"$f":"L80+1","v":9},{"$f":"M80+1","v":10},{"$f":"N80+1","v":11},{"$f":"O80+1","v":12},{"$f":"P80+1","v":13},{"$f":"Q80+1","v":14},{"$f":"R80+1","v":15},{"$f":"S80+1","v":16},{"$f":"T80+1","v":17},{"$f":"U80+1","v":18},{"$f":"V80+1","v":19},{"$f":"W80+1","v":20},{"$f":"X80+1","v":21},{"$f":"Y80+1","v":22},{"$f":"Z80+1","v":23},{"$f":"AA80+1","v":24},{"$f":"AB80+1","v":25},{"$f":"AC80+1","v":26},{"$f":"AD80+1","v":27},{"$f":"AE80+1","v":28},{"$f":"AF80+1","v":29},{"$f":"AG80+1","v":30},{"$f":"AH80+1","v":31},{"$f":"AI80+1","v":32},{"$f":"AJ80+1","v":33},{"$f":"AK80+1","v":34},{"$f":"AL80+1","v":35},{"$f":"AM80+1","v":36},{"$f":"AN80+1","v":37},{"$f":"AO80+1","v":38},{"$f":"AP80+1","v":39},{"$f":"AQ80+1","v":40},{"$f":"AR80+1","v":41},{"$f":"AS80+1","v":42},{"$f":"AT80+1","v":43},{"$f":"AU80+1","v":44},{"$f":"AV80+1","v":45},{"$f":"AW80+1","v":46},{"$f":"AX80+1","v":47},{"$f":"AY80+1","v":48},{"$f":"AZ80+1","v":49},{"$f":"BA80+1","v":50},{"$f":"BB80+1","v":51},{"$f":"BC80+1","v":52}]
[null,null,null,{"$f":"D$3","v":2019},{"$f":"D81+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D81=$C78,D$6,0)","v":0},{"$f":"IF(E81=$C78,E$6,0)","v":0},{"$f":"IF(F81=$C78,F$6,0)","v":0},{"$f":"IF(G81=$C78,G$6,0)","v":0},{"$f":"IF(H81=$C78,H$6,0)","v":0},{"$f":"IF(I81=$C78,I$6,0)","v":0},{"$f":"IF(J81=$C78,J$6,0)","v":0},{"$f":"IF(K81=$C78,K$6,0)","v":0},{"$f":"IF(L81=$C78,L$6,0)","v":0},{"$f":"IF(M81=$C78,M$6,0)","v":0},{"$f":"IF(N81=$C78,N$6,0)","v":0},{"$f":"IF(O81=$C78,O$6,0)","v":0},{"$f":"IF(P81=$C78,P$6,0)","v":0},{"$f":"IF(Q81=$C78,Q$6,0)","v":0},{"$f":"IF(R81=$C78,R$6,0)","v":0},{"$f":"IF(S81=$C78,S$6,0)","v":0},{"$f":"IF(T81=$C78,T$6,0)","v":0},{"$f":"IF(U81=$C78,U$6,0)","v":0},{"$f":"IF(V81=$C78,V$6,0)","v":0},{"$f":"IF(W81=$C78,W$6,0)","v":0},{"$f":"IF(X81=$C78,X$6,0)","v":0},{"$f":"IF(Y81=$C78,Y$6,0)","v":0},{"$f":"IF(Z81=$C78,Z$6,0)","v":0},{"$f":"IF(AA81=$C78,AA$6,0)","v":0},{"$f":"IF(AB81=$C78,AB$6,0)","v":0},{"$f":"IF(AC81=$C78,AC$6,0)","v":0},{"$f":"IF(AD81=$C78,AD$6,0)","v":0},{"$f":"IF(AE81=$C78,AE$6,0)","v":0}]
[null,null,"cumulative",{"$f":"D82","v":0},{"$f":"SUM(D82:E82)","v":0},{"$f":"SUM(D82:F82)","v":0},{"$f":"SUM(D82:G82)","v":0},{"$f":"SUM(D82:H82)","v":0},{"$f":"SUM(D82:I82)","v":0},{"$f":"SUM(D82:J82)","v":0},{"$f":"SUM(D82:K82)","v":0},{"$f":"SUM(D82:L82)","v":0},{"$f":"SUM(D82:M82)","v":0},{"$f":"SUM(D82:N82)","v":0},{"$f":"SUM(D82:O82)","v":0},{"$f":"SUM(D82:P82)","v":0},{"$f":"SUM(D82:Q82)","v":0},{"$f":"SUM(D82:R82)","v":0},{"$f":"SUM(D82:S82)","v":0},{"$f":"SUM(D82:T82)","v":0},{"$f":"SUM(D82:U82)","v":0},{"$f":"SUM(D82:V82)","v":0},{"$f":"SUM(D82:W82)","v":0},{"$f":"SUM(D82:X82)","v":0},{"$f":"SUM(D82:Y82)","v":0},{"$f":"SUM(D82:Z82)","v":0},{"$f":"SUM(D82:AA82)","v":0},{"$f":"SUM(D82:AB82)","v":0},{"$f":"SUM(D82:AC82)","v":0},{"$f":"SUM(D82:AD82)","v":0},{"$f":"SUM(D82:AE82)","v":0}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D85=0,0,D85/D$5)","v":0},{"$f":"IF(E85=0,0,E85/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E81=$C78,E82,D85-E90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A78,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (1 to 3 years)-LC (in USD)"},{"$f":"IF($C78>D81,0,IF(NPV($B90,E87:$BB87)>D84,D84,NPV($B90,E87:$BB87)))","v":0},{"$f":"IF($C78>E81,0,IF(NPV($B90,F87:$BB87)>E84,E84,NPV($B90,F87:$BB87)))","v":0},{"$f":"IF($C78>F81,0,IF(NPV($B90,G87:$BB87)>F84,F84,NPV($B90,G87:$BB87)))","v":0},{"$f":"IF($C78>G81,0,IF(NPV($B90,H87:$BB87)>G84,G84,NPV($B90,H87:$BB87)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C78>H81,0,IF(NPV($B90,I87:$BB87)>H84,H84,NPV($B90,I87:$BB87)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C78>I81,0,IF(NPV($B90,J87:$BB87)>I84,I84,NPV($B90,J87:$BB87)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C78>J81,0,IF(NPV($B90,K87:$BB87)>J84,J84,NPV($B90,K87:$BB87)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C78>K81,0,IF(NPV($B90,L87:$BB87)>K84,K84,NPV($B90,L87:$BB87)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C78>L81,0,IF(NPV($B90,M87:$BB87)>L84,L84,NPV($B90,M87:$BB87)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C78>M81,0,IF(NPV($B90,N87:$BB87)>M84,M84,NPV($B90,N87:$BB87)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C78>N81,0,IF(NPV($B90,O87:$BB87)>N84,N84,NPV($B90,O87:$BB87)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C78>O81,0,IF(NPV($B90,P87:$BB87)>O84,O84,NPV($B90,P87:$BB87)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C78>P81,0,IF(NPV($B90,Q87:$BB87)>P84,P84,NPV($B90,Q87:$BB87)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C78>Q81,0,IF(NPV($B90,R87:$BB87)>Q84,Q84,NPV($B90,R87:$BB87)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C78>R81,0,IF(NPV($B90,S87:$BB87)>R84,R84,NPV($B90,S87:$BB87)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C78>S81,0,IF(NPV($B90,T87:$BB87)>S84,S84,NPV($B90,T87:$BB87)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C78>T81,0,IF(NPV($B90,U87:$BB87)>T84,T84,NPV($B90,U87:$BB87)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C78>U81,0,IF(NPV($B90,V87:$BB87)>U84,U84,NPV($B90,V87:$BB87)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C78>V81,0,IF(NPV($B90,W87:$BB87)>V84,V84,NPV($B90,W87:$BB87)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C78>W81,0,IF(NPV($B90,X87:$BB87)>W84,W84,NPV($B90,X87:$BB87)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C78>X81,0,IF(NPV($B90,Y87:$BB87)>X84,X84,NPV($B90,Y87:$BB87)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C78>Y81,0,IF(NPV($B90,Z87:$BB87)>Y84,Y84,NPV($B90,Z87:$BB87)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C78>Z81,0,IF(NPV($B90,AA87:$BB87)>Z84,Z84,NPV($B90,AA87:$BB87)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C78>AA81,0,IF(NPV($B90,AB87:$BB87)>AA84,AA84,NPV($B90,AB87:$BB87)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C78>AB81,0,IF(NPV($B90,AC87:$BB87)>AB84,AB84,NPV($B90,AC87:$BB87)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C78>AC81,0,IF(NPV($B90,AD87:$BB87)>AC84,AC84,NPV($B90,AD87:$BB87)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C78>AD81,0,IF(NPV($B90,AE87:$BB87)>AD84,AD84,NPV($B90,AE87:$BB87)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C78>AE81,0,IF(NPV($B90,AF87:$BB87)>AE84,AE84,NPV($B90,AF87:$BB87)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":1},"Total debt service (in USD)",{"$f":"D88+D89","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":2},"Interest (in USD)",null,{"$f":"$B89*D85/E$4","v":{"$error":"#DIV/0!"}},{"$f":"$B89*E85/F$4","v":{"$error":"#DIV/0!"}},{"$f":"$B89*F85/G$4","v":{"$error":"#DIV/0!"}},{"$f":"$B89*G85/H$4","v":{"$error":"#DIV/0!"}},{"$f":"$B89*H85/I$4","v":{"$error":"#DIV/0!"}},{"$f":"$B89*I85/J$4","v":{"$error":"#DIV/0!"}},{"$f":"$B89*J85/K$4","v":{"$error":"#DIV/0!"}},{"$f":"$B89*K85/L$4","v":{"$error":"#DIV/0!"}},{"$f":"$B89*L85/M$4","v":{"$error":"#DIV/0!"}},{"$f":"$B89*M85/N$4","v":{"$error":"#DIV/0!"}},{"$f":"$B89*N85/O$4","v":{"$error":"#DIV/0!"}},{"$f":"$B89*O85/P$4","v":{"$error":"#DIV/0!"}},{"$f":"$B89*P85/Q$4","v":{"$error":"#DIV/0!"}},{"$f":"$B89*Q85/R$4","v":{"$error":"#DIV/0!"}},{"$f":"$B89*R85/S$4","v":{"$error":"#DIV/0!"}},{"$f":"$B89*S85/T$4","v":{"$error":"#DIV/0!"}},{"$f":"$B89*T85/U$4","v":{"$error":"#DIV/0!"}},{"$f":"$B89*U85/V$4","v":{"$error":"#DIV/0!"}},{"$f":"$B89*V85/W$4","v":{"$error":"#DIV/0!"}},{"$f":"$B89*W85/X$4","v":{"$error":"#DIV/0!"}},{"$f":"$B89*X85/Y$4","v":{"$error":"#DIV/0!"}},{"$f":"$B89*Y85/Z$4","v":{"$error":"#DIV/0!"}},{"$f":"$B89*Z85/AA$4","v":{"$error":"#DIV/0!"}},{"$f":"$B89*AA85/AB$4","v":{"$error":"#DIV/0!"}},{"$f":"$B89*AB85/AC$4","v":{"$error":"#DIV/0!"}},{"$f":"$B89*AC85/AD$4","v":{"$error":"#DIV/0!"}},{"$f":"$B89*AD85/AE$4","v":{"$error":"#DIV/0!"}}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C78,$D$3:$BD$7,5,FALSE)","v":0.11},"Amortization (in USD)",{"$f":"D90/D$4","v":{"$error":"#DIV/0!"}},{"$f":"E90/E$4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D92-D94)/($B88-$B87))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D80-$B87>0,D80-$B87,0)","v":0},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26]
[null,null,null,{"$f":"IF(D91=0,0,CHOOSE(D91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(E91=0,0,CHOOSE(E91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(F91=0,0,CHOOSE(F91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(G91=0,0,CHOOSE(G91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(H91=0,0,CHOOSE(H91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(I91=0,0,CHOOSE(I91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(J91=0,0,CHOOSE(J91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(K91=0,0,CHOOSE(K91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(L91=0,0,CHOOSE(L91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(M91=0,0,CHOOSE(M91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(N91=0,0,CHOOSE(N91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(O91=0,0,CHOOSE(O91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(P91=0,0,CHOOSE(P91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(Q91=0,0,CHOOSE(Q91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(R91=0,0,CHOOSE(R91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(S91=0,0,CHOOSE(S91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(T91=0,0,CHOOSE(T91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(U91=0,0,CHOOSE(U91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(V91=0,0,CHOOSE(V91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(W91=0,0,CHOOSE(W91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(X91=0,0,CHOOSE(X91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(Y91=0,0,CHOOSE(Y91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(Z91=0,0,CHOOSE(Z91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(AA91=0,0,CHOOSE(AA91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(AB91=0,0,CHOOSE(AB91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(AC91=0,0,CHOOSE(AC91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(AD91=0,0,CHOOSE(AD91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(AE91=0,0,CHOOSE(AE91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0}]
[null,null,"t-m condition",{"$f":"IF(D80-$B88>0,D80-$B88,0)","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,{"$f":"IF(D93=0,0,CHOOSE(D93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(E93=0,0,CHOOSE(E93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(F93=0,0,CHOOSE(F93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(G93=0,0,CHOOSE(G93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(H93=0,0,CHOOSE(H93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(I93=0,0,CHOOSE(I93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(J93=0,0,CHOOSE(J93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(K93=0,0,CHOOSE(K93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(L93=0,0,CHOOSE(L93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(M93=0,0,CHOOSE(M93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(N93=0,0,CHOOSE(N93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(O93=0,0,CHOOSE(O93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(P93=0,0,CHOOSE(P93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(Q93=0,0,CHOOSE(Q93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(R93=0,0,CHOOSE(R93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(S93=0,0,CHOOSE(S93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(T93=0,0,CHOOSE(T93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(U93=0,0,CHOOSE(U93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(V93=0,0,CHOOSE(V93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(W93=0,0,CHOOSE(W93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(X93=0,0,CHOOSE(X93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(Y93=0,0,CHOOSE(Y93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(Z93=0,0,CHOOSE(Z93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(AA93=0,0,CHOOSE(AA93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(AB93=0,0,CHOOSE(AB93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(AC93=0,0,CHOOSE(AC93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(AD93=0,0,CHOOSE(AD93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(AE93=0,0,CHOOSE(AE93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0}]
[null,null,"Grant element",{"$f":"IF(D84=0,0,1-D86/D84)","v":0},{"$f":"IF(E84=0,0,1-E86/E84)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (1 to 3 years)-LC"},null,{"$f":"C78+1","v":2023}]
[{"$f":"+\"Output \"& C97","v":"Output 2023"}]
[null,null,null,0,{"$f":"D99+1","v":1},{"$f":"E99+1","v":2},{"$f":"F99+1","v":3},{"$f":"G99+1","v":4},{"$f":"H99+1","v":5},{"$f":"I99+1","v":6},{"$f":"J99+1","v":7},{"$f":"K99+1","v":8},{"$f":"L99+1","v":9},{"$f":"M99+1","v":10},{"$f":"N99+1","v":11},{"$f":"O99+1","v":12},{"$f":"P99+1","v":13},{"$f":"Q99+1","v":14},{"$f":"R99+1","v":15},{"$f":"S99+1","v":16},{"$f":"T99+1","v":17},{"$f":"U99+1","v":18},{"$f":"V99+1","v":19},{"$f":"W99+1","v":20},{"$f":"X99+1","v":21},{"$f":"Y99+1","v":22},{"$f":"Z99+1","v":23},{"$f":"AA99+1","v":24},{"$f":"AB99+1","v":25},{"$f":"AC99+1","v":26},{"$f":"AD99+1","v":27},{"$f":"AE99+1","v":28},{"$f":"AF99+1","v":29},{"$f":"AG99+1","v":30},{"$f":"AH99+1","v":31},{"$f":"AI99+1","v":32},{"$f":"AJ99+1","v":33},{"$f":"AK99+1","v":34},{"$f":"AL99+1","v":35},{"$f":"AM99+1","v":36},{"$f":"AN99+1","v":37},{"$f":"AO99+1","v":38},{"$f":"AP99+1","v":39},{"$f":"AQ99+1","v":40},{"$f":"AR99+1","v":41},{"$f":"AS99+1","v":42},{"$f":"AT99+1","v":43},{"$f":"AU99+1","v":44},{"$f":"AV99+1","v":45},{"$f":"AW99+1","v":46},{"$f":"AX99+1","v":47},{"$f":"AY99+1","v":48},{"$f":"AZ99+1","v":49},{"$f":"BA99+1","v":50},{"$f":"BB99+1","v":51},{"$f":"BC99+1","v":52}]
[null,null,null,{"$f":"D$3","v":2019},{"$f":"D100+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D100=$C97,D$6,0)","v":0},{"$f":"IF(E100=$C97,E$6,0)","v":0},{"$f":"IF(F100=$C97,F$6,0)","v":0},{"$f":"IF(G100=$C97,G$6,0)","v":0},{"$f":"IF(H100=$C97,H$6,0)","v":0},{"$f":"IF(I100=$C97,I$6,0)","v":0},{"$f":"IF(J100=$C97,J$6,0)","v":0},{"$f":"IF(K100=$C97,K$6,0)","v":0},{"$f":"IF(L100=$C97,L$6,0)","v":0},{"$f":"IF(M100=$C97,M$6,0)","v":0},{"$f":"IF(N100=$C97,N$6,0)","v":0},{"$f":"IF(O100=$C97,O$6,0)","v":0},{"$f":"IF(P100=$C97,P$6,0)","v":0},{"$f":"IF(Q100=$C97,Q$6,0)","v":0},{"$f":"IF(R100=$C97,R$6,0)","v":0},{"$f":"IF(S100=$C97,S$6,0)","v":0},{"$f":"IF(T100=$C97,T$6,0)","v":0},{"$f":"IF(U100=$C97,U$6,0)","v":0},{"$f":"IF(V100=$C97,V$6,0)","v":0},{"$f":"IF(W100=$C97,W$6,0)","v":0},{"$f":"IF(X100=$C97,X$6,0)","v":0},{"$f":"IF(Y100=$C97,Y$6,0)","v":0},{"$f":"IF(Z100=$C97,Z$6,0)","v":0},{"$f":"IF(AA100=$C97,AA$6,0)","v":0},{"$f":"IF(AB100=$C97,AB$6,0)","v":0},{"$f":"IF(AC100=$C97,AC$6,0)","v":0},{"$f":"IF(AD100=$C97,AD$6,0)","v":0},{"$f":"IF(AE100=$C97,AE$6,0)","v":0}]
[null,null,"cumulative",{"$f":"D101","v":0},{"$f":"SUM(D101:E101)","v":0},{"$f":"SUM(D101:F101)","v":0},{"$f":"SUM(D101:G101)","v":0},{"$f":"SUM(D101:H101)","v":0},{"$f":"SUM(D101:I101)","v":0},{"$f":"SUM(D101:J101)","v":0},{"$f":"SUM(D101:K101)","v":0},{"$f":"SUM(D101:L101)","v":0},{"$f":"SUM(D101:M101)","v":0},{"$f":"SUM(D101:N101)","v":0},{"$f":"SUM(D101:O101)","v":0},{"$f":"SUM(D101:P101)","v":0},{"$f":"SUM(D101:Q101)","v":0},{"$f":"SUM(D101:R101)","v":0},{"$f":"SUM(D101:S101)","v":0},{"$f":"SUM(D101:T101)","v":0},{"$f":"SUM(D101:U101)","v":0},{"$f":"SUM(D101:V101)","v":0},{"$f":"SUM(D101:W101)","v":0},{"$f":"SUM(D101:X101)","v":0},{"$f":"SUM(D101:Y101)","v":0},{"$f":"SUM(D101:Z101)","v":0},{"$f":"SUM(D101:AA101)","v":0},{"$f":"SUM(D101:AB101)","v":0},{"$f":"SUM(D101:AC101)","v":0},{"$f":"SUM(D101:AD101)","v":0},{"$f":"SUM(D101:AE101)","v":0}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D104=0,0,D104/D$5)","v":0},{"$f":"IF(E104=0,0,E104/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E100=$C97,E101,D104-E109)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A97,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (1 to 3 years)-LC (in USD)"},{"$f":"IF($C97>D100,0,IF(NPV($B109,E106:$BB106)>D103,D103,NPV($B109,E106:$BB106)))","v":0},{"$f":"IF($C97>E100,0,IF(NPV($B109,F106:$BB106)>E103,E103,NPV($B109,F106:$BB106)))","v":0},{"$f":"IF($C97>F100,0,IF(NPV($B109,G106:$BB106)>F103,F103,NPV($B109,G106:$BB106)))","v":0},{"$f":"IF($C97>G100,0,IF(NPV($B109,H106:$BB106)>G103,G103,NPV($B109,H106:$BB106)))","v":0},{"$f":"IF($C97>H100,0,IF(NPV($B109,I106:$BB106)>H103,H103,NPV($B109,I106:$BB106)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C97>I100,0,IF(NPV($B109,J106:$BB106)>I103,I103,NPV($B109,J106:$BB106)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C97>J100,0,IF(NPV($B109,K106:$BB106)>J103,J103,NPV($B109,K106:$BB106)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C97>K100,0,IF(NPV($B109,L106:$BB106)>K103,K103,NPV($B109,L106:$BB106)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C97>L100,0,IF(NPV($B109,M106:$BB106)>L103,L103,NPV($B109,M106:$BB106)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C97>M100,0,IF(NPV($B109,N106:$BB106)>M103,M103,NPV($B109,N106:$BB106)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C97>N100,0,IF(NPV($B109,O106:$BB106)>N103,N103,NPV($B109,O106:$BB106)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C97>O100,0,IF(NPV($B109,P106:$BB106)>O103,O103,NPV($B109,P106:$BB106)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C97>P100,0,IF(NPV($B109,Q106:$BB106)>P103,P103,NPV($B109,Q106:$BB106)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C97>Q100,0,IF(NPV($B109,R106:$BB106)>Q103,Q103,NPV($B109,R106:$BB106)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C97>R100,0,IF(NPV($B109,S106:$BB106)>R103,R103,NPV($B109,S106:$BB106)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C97>S100,0,IF(NPV($B109,T106:$BB106)>S103,S103,NPV($B109,T106:$BB106)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C97>T100,0,IF(NPV($B109,U106:$BB106)>T103,T103,NPV($B109,U106:$BB106)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C97>U100,0,IF(NPV($B109,V106:$BB106)>U103,U103,NPV($B109,V106:$BB106)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C97>V100,0,IF(NPV($B109,W106:$BB106)>V103,V103,NPV($B109,W106:$BB106)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C97>W100,0,IF(NPV($B109,X106:$BB106)>W103,W103,NPV($B109,X106:$BB106)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C97>X100,0,IF(NPV($B109,Y106:$BB106)>X103,X103,NPV($B109,Y106:$BB106)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C97>Y100,0,IF(NPV($B109,Z106:$BB106)>Y103,Y103,NPV($B109,Z106:$BB106)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C97>Z100,0,IF(NPV($B109,AA106:$BB106)>Z103,Z103,NPV($B109,AA106:$BB106)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C97>AA100,0,IF(NPV($B109,AB106:$BB106)>AA103,AA103,NPV($B109,AB106:$BB106)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C97>AB100,0,IF(NPV($B109,AC106:$BB106)>AB103,AB103,NPV($B109,AC106:$BB106)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C97>AC100,0,IF(NPV($B109,AD106:$BB106)>AC103,AC103,NPV($B109,AD106:$BB106)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C97>AD100,0,IF(NPV($B109,AE106:$BB106)>AD103,AD103,NPV($B109,AE106:$BB106)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C97>AE100,0,IF(NPV($B109,AF106:$BB106)>AE103,AE103,NPV($B109,AF106:$BB106)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":1},"Total debt service (in USD)",{"$f":"D107+D108","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":2},"Interest (in USD)",null,{"$f":"$B108*D104/E$4","v":{"$error":"#DIV/0!"}},{"$f":"$B108*E104/F$4","v":{"$error":"#DIV/0!"}},{"$f":"$B108*F104/G$4","v":{"$error":"#DIV/0!"}},{"$f":"$B108*G104/H$4","v":{"$error":"#DIV/0!"}},{"$f":"$B108*H104/I$4","v":{"$error":"#DIV/0!"}},{"$f":"$B108*I104/J$4","v":{"$error":"#DIV/0!"}},{"$f":"$B108*J104/K$4","v":{"$error":"#DIV/0!"}},{"$f":"$B108*K104/L$4","v":{"$error":"#DIV/0!"}},{"$f":"$B108*L104/M$4","v":{"$error":"#DIV/0!"}},{"$f":"$B108*M104/N$4","v":{"$error":"#DIV/0!"}},{"$f":"$B108*N104/O$4","v":{"$error":"#DIV/0!"}},{"$f":"$B108*O104/P$4","v":{"$error":"#DIV/0!"}},{"$f":"$B108*P104/Q$4","v":{"$error":"#DIV/0!"}},{"$f":"$B108*Q104/R$4","v":{"$error":"#DIV/0!"}},{"$f":"$B108*R104/S$4","v":{"$error":"#DIV/0!"}},{"$f":"$B108*S104/T$4","v":{"$error":"#DIV/0!"}},{"$f":"$B108*T104/U$4","v":{"$error":"#DIV/0!"}},{"$f":"$B108*U104/V$4","v":{"$error":"#DIV/0!"}},{"$f":"$B108*V104/W$4","v":{"$error":"#DIV/0!"}},{"$f":"$B108*W104/X$4","v":{"$error":"#DIV/0!"}},{"$f":"$B108*X104/Y$4","v":{"$error":"#DIV/0!"}},{"$f":"$B108*Y104/Z$4","v":{"$error":"#DIV/0!"}},{"$f":"$B108*Z104/AA$4","v":{"$error":"#DIV/0!"}},{"$f":"$B108*AA104/AB$4","v":{"$error":"#DIV/0!"}},{"$f":"$B108*AB104/AC$4","v":{"$error":"#DIV/0!"}},{"$f":"$B108*AC104/AD$4","v":{"$error":"#DIV/0!"}},{"$f":"$B108*AD104/AE$4","v":{"$error":"#DIV/0!"}}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C97,$D$3:$BD$7,5,FALSE)","v":0.1},"Amortization (in USD)",{"$f":"D109/D$4","v":{"$error":"#DIV/0!"}},{"$f":"E109/E$4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D111-D113)/($B107-$B106))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D99-$B106>0,D99-$B106,0)","v":0},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26]
[null,null,null,{"$f":"IF(D110=0,0,CHOOSE(D110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(E110=0,0,CHOOSE(E110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(F110=0,0,CHOOSE(F110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(G110=0,0,CHOOSE(G110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(H110=0,0,CHOOSE(H110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(I110=0,0,CHOOSE(I110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(J110=0,0,CHOOSE(J110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(K110=0,0,CHOOSE(K110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(L110=0,0,CHOOSE(L110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(M110=0,0,CHOOSE(M110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(N110=0,0,CHOOSE(N110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(O110=0,0,CHOOSE(O110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(P110=0,0,CHOOSE(P110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(Q110=0,0,CHOOSE(Q110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(R110=0,0,CHOOSE(R110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(S110=0,0,CHOOSE(S110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(T110=0,0,CHOOSE(T110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(U110=0,0,CHOOSE(U110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(V110=0,0,CHOOSE(V110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(W110=0,0,CHOOSE(W110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(X110=0,0,CHOOSE(X110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(Y110=0,0,CHOOSE(Y110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(Z110=0,0,CHOOSE(Z110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(AA110=0,0,CHOOSE(AA110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(AB110=0,0,CHOOSE(AB110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(AC110=0,0,CHOOSE(AC110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(AD110=0,0,CHOOSE(AD110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(AE110=0,0,CHOOSE(AE110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0}]
[null,null,"t-m condition",{"$f":"IF(D99-$B107>0,D99-$B107,0)","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,{"$f":"IF(D112=0,0,CHOOSE(D112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(E112=0,0,CHOOSE(E112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(F112=0,0,CHOOSE(F112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(G112=0,0,CHOOSE(G112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(H112=0,0,CHOOSE(H112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(I112=0,0,CHOOSE(I112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(J112=0,0,CHOOSE(J112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(K112=0,0,CHOOSE(K112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(L112=0,0,CHOOSE(L112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(M112=0,0,CHOOSE(M112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(N112=0,0,CHOOSE(N112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(O112=0,0,CHOOSE(O112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(P112=0,0,CHOOSE(P112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(Q112=0,0,CHOOSE(Q112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(R112=0,0,CHOOSE(R112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(S112=0,0,CHOOSE(S112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(T112=0,0,CHOOSE(T112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(U112=0,0,CHOOSE(U112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(V112=0,0,CHOOSE(V112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(W112=0,0,CHOOSE(W112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(X112=0,0,CHOOSE(X112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(Y112=0,0,CHOOSE(Y112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(Z112=0,0,CHOOSE(Z112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(AA112=0,0,CHOOSE(AA112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(AB112=0,0,CHOOSE(AB112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(AC112=0,0,CHOOSE(AC112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(AD112=0,0,CHOOSE(AD112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(AE112=0,0,CHOOSE(AE112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0}]
[null,null,"Grant element",{"$f":"IF(D103=0,0,1-D105/D103)","v":0},{"$f":"IF(E103=0,0,1-E105/E103)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (1 to 3 years)-LC"},null,{"$f":"C97+1","v":2024}]
[{"$f":"+\"Output \"& C116","v":"Output 2024"}]
[null,null,null,0,{"$f":"D118+1","v":1},{"$f":"E118+1","v":2},{"$f":"F118+1","v":3},{"$f":"G118+1","v":4},{"$f":"H118+1","v":5},{"$f":"I118+1","v":6},{"$f":"J118+1","v":7},{"$f":"K118+1","v":8},{"$f":"L118+1","v":9},{"$f":"M118+1","v":10},{"$f":"N118+1","v":11},{"$f":"O118+1","v":12},{"$f":"P118+1","v":13},{"$f":"Q118+1","v":14},{"$f":"R118+1","v":15},{"$f":"S118+1","v":16},{"$f":"T118+1","v":17},{"$f":"U118+1","v":18},{"$f":"V118+1","v":19},{"$f":"W118+1","v":20},{"$f":"X118+1","v":21},{"$f":"Y118+1","v":22},{"$f":"Z118+1","v":23},{"$f":"AA118+1","v":24},{"$f":"AB118+1","v":25},{"$f":"AC118+1","v":26},{"$f":"AD118+1","v":27},{"$f":"AE118+1","v":28},{"$f":"AF118+1","v":29},{"$f":"AG118+1","v":30},{"$f":"AH118+1","v":31},{"$f":"AI118+1","v":32},{"$f":"AJ118+1","v":33},{"$f":"AK118+1","v":34},{"$f":"AL118+1","v":35},{"$f":"AM118+1","v":36},{"$f":"AN118+1","v":37},{"$f":"AO118+1","v":38},{"$f":"AP118+1","v":39},{"$f":"AQ118+1","v":40},{"$f":"AR118+1","v":41},{"$f":"AS118+1","v":42},{"$f":"AT118+1","v":43},{"$f":"AU118+1","v":44},{"$f":"AV118+1","v":45},{"$f":"AW118+1","v":46},{"$f":"AX118+1","v":47},{"$f":"AY118+1","v":48},{"$f":"AZ118+1","v":49},{"$f":"BA118+1","v":50},{"$f":"BB118+1","v":51},{"$f":"BC118+1","v":52}]
[null,null,null,{"$f":"D$3","v":2019},{"$f":"D119+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D119=$C116,D$6,0)","v":0},{"$f":"IF(E119=$C116,E$6,0)","v":0},{"$f":"IF(F119=$C116,F$6,0)","v":0},{"$f":"IF(G119=$C116,G$6,0)","v":0},{"$f":"IF(H119=$C116,H$6,0)","v":0},{"$f":"IF(I119=$C116,I$6,0)","v":0},{"$f":"IF(J119=$C116,J$6,0)","v":0},{"$f":"IF(K119=$C116,K$6,0)","v":0},{"$f":"IF(L119=$C116,L$6,0)","v":0},{"$f":"IF(M119=$C116,M$6,0)","v":0},{"$f":"IF(N119=$C116,N$6,0)","v":0},{"$f":"IF(O119=$C116,O$6,0)","v":0},{"$f":"IF(P119=$C116,P$6,0)","v":0},{"$f":"IF(Q119=$C116,Q$6,0)","v":0},{"$f":"IF(R119=$C116,R$6,0)","v":0},{"$f":"IF(S119=$C116,S$6,0)","v":0},{"$f":"IF(T119=$C116,T$6,0)","v":0},{"$f":"IF(U119=$C116,U$6,0)","v":0},{"$f":"IF(V119=$C116,V$6,0)","v":0},{"$f":"IF(W119=$C116,W$6,0)","v":0},{"$f":"IF(X119=$C116,X$6,0)","v":0},{"$f":"IF(Y119=$C116,Y$6,0)","v":0},{"$f":"IF(Z119=$C116,Z$6,0)","v":0},{"$f":"IF(AA119=$C116,AA$6,0)","v":0},{"$f":"IF(AB119=$C116,AB$6,0)","v":0},{"$f":"IF(AC119=$C116,AC$6,0)","v":0},{"$f":"IF(AD119=$C116,AD$6,0)","v":0},{"$f":"IF(AE119=$C116,AE$6,0)","v":0}]
[null,null,"cumulative",{"$f":"D120","v":0},{"$f":"SUM(D120:E120)","v":0},{"$f":"SUM(D120:F120)","v":0},{"$f":"SUM(D120:G120)","v":0},{"$f":"SUM(D120:H120)","v":0},{"$f":"SUM(D120:I120)","v":0},{"$f":"SUM(D120:J120)","v":0},{"$f":"SUM(D120:K120)","v":0},{"$f":"SUM(D120:L120)","v":0},{"$f":"SUM(D120:M120)","v":0},{"$f":"SUM(D120:N120)","v":0},{"$f":"SUM(D120:O120)","v":0},{"$f":"SUM(D120:P120)","v":0},{"$f":"SUM(D120:Q120)","v":0},{"$f":"SUM(D120:R120)","v":0},{"$f":"SUM(D120:S120)","v":0},{"$f":"SUM(D120:T120)","v":0},{"$f":"SUM(D120:U120)","v":0},{"$f":"SUM(D120:V120)","v":0},{"$f":"SUM(D120:W120)","v":0},{"$f":"SUM(D120:X120)","v":0},{"$f":"SUM(D120:Y120)","v":0},{"$f":"SUM(D120:Z120)","v":0},{"$f":"SUM(D120:AA120)","v":0},{"$f":"SUM(D120:AB120)","v":0},{"$f":"SUM(D120:AC120)","v":0},{"$f":"SUM(D120:AD120)","v":0},{"$f":"SUM(D120:AE120)","v":0}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D123=0,0,D123/D$5)","v":0},{"$f":"IF(E123=0,0,E123/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E119=$C116,E120,D123-E128)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A116,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (1 to 3 years)-LC (in USD)"},{"$f":"IF($C116>D119,0,IF(NPV($B128,E125:$BB125)>D122,D122,NPV($B128,E125:$BB125)))","v":0},{"$f":"IF($C116>E119,0,IF(NPV($B128,F125:$BB125)>E122,E122,NPV($B128,F125:$BB125)))","v":0},{"$f":"IF($C116>F119,0,IF(NPV($B128,G125:$BB125)>F122,F122,NPV($B128,G125:$BB125)))","v":0},{"$f":"IF($C116>G119,0,IF(NPV($B128,H125:$BB125)>G122,G122,NPV($B128,H125:$BB125)))","v":0},{"$f":"IF($C116>H119,0,IF(NPV($B128,I125:$BB125)>H122,H122,NPV($B128,I125:$BB125)))","v":0},{"$f":"IF($C116>I119,0,IF(NPV($B128,J125:$BB125)>I122,I122,NPV($B128,J125:$BB125)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C116>J119,0,IF(NPV($B128,K125:$BB125)>J122,J122,NPV($B128,K125:$BB125)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C116>K119,0,IF(NPV($B128,L125:$BB125)>K122,K122,NPV($B128,L125:$BB125)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C116>L119,0,IF(NPV($B128,M125:$BB125)>L122,L122,NPV($B128,M125:$BB125)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C116>M119,0,IF(NPV($B128,N125:$BB125)>M122,M122,NPV($B128,N125:$BB125)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C116>N119,0,IF(NPV($B128,O125:$BB125)>N122,N122,NPV($B128,O125:$BB125)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C116>O119,0,IF(NPV($B128,P125:$BB125)>O122,O122,NPV($B128,P125:$BB125)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C116>P119,0,IF(NPV($B128,Q125:$BB125)>P122,P122,NPV($B128,Q125:$BB125)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C116>Q119,0,IF(NPV($B128,R125:$BB125)>Q122,Q122,NPV($B128,R125:$BB125)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C116>R119,0,IF(NPV($B128,S125:$BB125)>R122,R122,NPV($B128,S125:$BB125)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C116>S119,0,IF(NPV($B128,T125:$BB125)>S122,S122,NPV($B128,T125:$BB125)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C116>T119,0,IF(NPV($B128,U125:$BB125)>T122,T122,NPV($B128,U125:$BB125)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C116>U119,0,IF(NPV($B128,V125:$BB125)>U122,U122,NPV($B128,V125:$BB125)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C116>V119,0,IF(NPV($B128,W125:$BB125)>V122,V122,NPV($B128,W125:$BB125)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C116>W119,0,IF(NPV($B128,X125:$BB125)>W122,W122,NPV($B128,X125:$BB125)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C116>X119,0,IF(NPV($B128,Y125:$BB125)>X122,X122,NPV($B128,Y125:$BB125)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C116>Y119,0,IF(NPV($B128,Z125:$BB125)>Y122,Y122,NPV($B128,Z125:$BB125)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C116>Z119,0,IF(NPV($B128,AA125:$BB125)>Z122,Z122,NPV($B128,AA125:$BB125)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C116>AA119,0,IF(NPV($B128,AB125:$BB125)>AA122,AA122,NPV($B128,AB125:$BB125)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C116>AB119,0,IF(NPV($B128,AC125:$BB125)>AB122,AB122,NPV($B128,AC125:$BB125)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C116>AC119,0,IF(NPV($B128,AD125:$BB125)>AC122,AC122,NPV($B128,AD125:$BB125)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C116>AD119,0,IF(NPV($B128,AE125:$BB125)>AD122,AD122,NPV($B128,AE125:$BB125)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C116>AE119,0,IF(NPV($B128,AF125:$BB125)>AE122,AE122,NPV($B128,AF125:$BB125)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":1},"Total debt service (in USD)",{"$f":"D126+D127","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":2},"Interest (in USD)",null,{"$f":"$B127*D123/E$4","v":{"$error":"#DIV/0!"}},{"$f":"$B127*E123/F$4","v":{"$error":"#DIV/0!"}},{"$f":"$B127*F123/G$4","v":{"$error":"#DIV/0!"}},{"$f":"$B127*G123/H$4","v":{"$error":"#DIV/0!"}},{"$f":"$B127*H123/I$4","v":{"$error":"#DIV/0!"}},{"$f":"$B127*I123/J$4","v":{"$error":"#DIV/0!"}},{"$f":"$B127*J123/K$4","v":{"$error":"#DIV/0!"}},{"$f":"$B127*K123/L$4","v":{"$error":"#DIV/0!"}},{"$f":"$B127*L123/M$4","v":{"$error":"#DIV/0!"}},{"$f":"$B127*M123/N$4","v":{"$error":"#DIV/0!"}},{"$f":"$B127*N123/O$4","v":{"$error":"#DIV/0!"}},{"$f":"$B127*O123/P$4","v":{"$error":"#DIV/0!"}},{"$f":"$B127*P123/Q$4","v":{"$error":"#DIV/0!"}},{"$f":"$B127*Q123/R$4","v":{"$error":"#DIV/0!"}},{"$f":"$B127*R123/S$4","v":{"$error":"#DIV/0!"}},{"$f":"$B127*S123/T$4","v":{"$error":"#DIV/0!"}},{"$f":"$B127*T123/U$4","v":{"$error":"#DIV/0!"}},{"$f":"$B127*U123/V$4","v":{"$error":"#DIV/0!"}},{"$f":"$B127*V123/W$4","v":{"$error":"#DIV/0!"}},{"$f":"$B127*W123/X$4","v":{"$error":"#DIV/0!"}},{"$f":"$B127*X123/Y$4","v":{"$error":"#DIV/0!"}},{"$f":"$B127*Y123/Z$4","v":{"$error":"#DIV/0!"}},{"$f":"$B127*Z123/AA$4","v":{"$error":"#DIV/0!"}},{"$f":"$B127*AA123/AB$4","v":{"$error":"#DIV/0!"}},{"$f":"$B127*AB123/AC$4","v":{"$error":"#DIV/0!"}},{"$f":"$B127*AC123/AD$4","v":{"$error":"#DIV/0!"}},{"$f":"$B127*AD123/AE$4","v":{"$error":"#DIV/0!"}}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C116,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D128/D$4","v":{"$error":"#DIV/0!"}},{"$f":"E128/E$4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D130-D132)/($B126-$B125))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D118-$B125>0,D118-$B125,0)","v":0},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26]
[null,null,null,{"$f":"IF(D129=0,0,CHOOSE(D129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(E129=0,0,CHOOSE(E129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(F129=0,0,CHOOSE(F129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(G129=0,0,CHOOSE(G129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(H129=0,0,CHOOSE(H129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(I129=0,0,CHOOSE(I129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(J129=0,0,CHOOSE(J129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(K129=0,0,CHOOSE(K129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(L129=0,0,CHOOSE(L129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(M129=0,0,CHOOSE(M129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(N129=0,0,CHOOSE(N129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(O129=0,0,CHOOSE(O129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(P129=0,0,CHOOSE(P129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(Q129=0,0,CHOOSE(Q129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(R129=0,0,CHOOSE(R129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(S129=0,0,CHOOSE(S129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(T129=0,0,CHOOSE(T129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(U129=0,0,CHOOSE(U129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(V129=0,0,CHOOSE(V129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(W129=0,0,CHOOSE(W129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(X129=0,0,CHOOSE(X129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(Y129=0,0,CHOOSE(Y129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(Z129=0,0,CHOOSE(Z129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(AA129=0,0,CHOOSE(AA129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(AB129=0,0,CHOOSE(AB129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(AC129=0,0,CHOOSE(AC129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(AD129=0,0,CHOOSE(AD129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(AE129=0,0,CHOOSE(AE129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0}]
[null,null,"t-m condition",{"$f":"IF(D118-$B126>0,D118-$B126,0)","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,{"$f":"IF(D131=0,0,CHOOSE(D131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(E131=0,0,CHOOSE(E131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(F131=0,0,CHOOSE(F131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(G131=0,0,CHOOSE(G131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(H131=0,0,CHOOSE(H131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(I131=0,0,CHOOSE(I131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(J131=0,0,CHOOSE(J131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(K131=0,0,CHOOSE(K131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(L131=0,0,CHOOSE(L131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(M131=0,0,CHOOSE(M131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(N131=0,0,CHOOSE(N131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(O131=0,0,CHOOSE(O131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(P131=0,0,CHOOSE(P131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(Q131=0,0,CHOOSE(Q131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(R131=0,0,CHOOSE(R131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(S131=0,0,CHOOSE(S131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(T131=0,0,CHOOSE(T131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(U131=0,0,CHOOSE(U131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(V131=0,0,CHOOSE(V131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(W131=0,0,CHOOSE(W131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(X131=0,0,CHOOSE(X131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(Y131=0,0,CHOOSE(Y131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(Z131=0,0,CHOOSE(Z131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(AA131=0,0,CHOOSE(AA131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(AB131=0,0,CHOOSE(AB131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(AC131=0,0,CHOOSE(AC131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(AD131=0,0,CHOOSE(AD131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(AE131=0,0,CHOOSE(AE131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0}]
[null,null,"Grant element",{"$f":"IF(D122=0,0,1-D124/D122)","v":0},{"$f":"IF(E122=0,0,1-E124/E122)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (1 to 3 years)-LC"},null,{"$f":"C116+1","v":2025}]
[{"$f":"+\"Output \"& C135","v":"Output 2025"}]
[null,null,null,0,{"$f":"D137+1","v":1},{"$f":"E137+1","v":2},{"$f":"F137+1","v":3},{"$f":"G137+1","v":4},{"$f":"H137+1","v":5},{"$f":"I137+1","v":6},{"$f":"J137+1","v":7},{"$f":"K137+1","v":8},{"$f":"L137+1","v":9},{"$f":"M137+1","v":10},{"$f":"N137+1","v":11},{"$f":"O137+1","v":12},{"$f":"P137+1","v":13},{"$f":"Q137+1","v":14},{"$f":"R137+1","v":15},{"$f":"S137+1","v":16},{"$f":"T137+1","v":17},{"$f":"U137+1","v":18},{"$f":"V137+1","v":19},{"$f":"W137+1","v":20},{"$f":"X137+1","v":21},{"$f":"Y137+1","v":22},{"$f":"Z137+1","v":23},{"$f":"AA137+1","v":24},{"$f":"AB137+1","v":25},{"$f":"AC137+1","v":26},{"$f":"AD137+1","v":27},{"$f":"AE137+1","v":28},{"$f":"AF137+1","v":29},{"$f":"AG137+1","v":30},{"$f":"AH137+1","v":31},{"$f":"AI137+1","v":32},{"$f":"AJ137+1","v":33},{"$f":"AK137+1","v":34},{"$f":"AL137+1","v":35},{"$f":"AM137+1","v":36},{"$f":"AN137+1","v":37},{"$f":"AO137+1","v":38},{"$f":"AP137+1","v":39},{"$f":"AQ137+1","v":40},{"$f":"AR137+1","v":41},{"$f":"AS137+1","v":42},{"$f":"AT137+1","v":43},{"$f":"AU137+1","v":44},{"$f":"AV137+1","v":45},{"$f":"AW137+1","v":46},{"$f":"AX137+1","v":47},{"$f":"AY137+1","v":48},{"$f":"AZ137+1","v":49},{"$f":"BA137+1","v":50},{"$f":"BB137+1","v":51},{"$f":"BC137+1","v":52}]
[null,null,null,{"$f":"D$3","v":2019},{"$f":"D138+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D138=$C135,D$6,0)","v":0},{"$f":"IF(E138=$C135,E$6,0)","v":0},{"$f":"IF(F138=$C135,F$6,0)","v":0},{"$f":"IF(G138=$C135,G$6,0)","v":0},{"$f":"IF(H138=$C135,H$6,0)","v":0},{"$f":"IF(I138=$C135,I$6,0)","v":0},{"$f":"IF(J138=$C135,J$6,0)","v":0},{"$f":"IF(K138=$C135,K$6,0)","v":0},{"$f":"IF(L138=$C135,L$6,0)","v":0},{"$f":"IF(M138=$C135,M$6,0)","v":0},{"$f":"IF(N138=$C135,N$6,0)","v":0},{"$f":"IF(O138=$C135,O$6,0)","v":0},{"$f":"IF(P138=$C135,P$6,0)","v":0},{"$f":"IF(Q138=$C135,Q$6,0)","v":0},{"$f":"IF(R138=$C135,R$6,0)","v":0},{"$f":"IF(S138=$C135,S$6,0)","v":0},{"$f":"IF(T138=$C135,T$6,0)","v":0},{"$f":"IF(U138=$C135,U$6,0)","v":0},{"$f":"IF(V138=$C135,V$6,0)","v":0},{"$f":"IF(W138=$C135,W$6,0)","v":0},{"$f":"IF(X138=$C135,X$6,0)","v":0},{"$f":"IF(Y138=$C135,Y$6,0)","v":0},{"$f":"IF(Z138=$C135,Z$6,0)","v":0},{"$f":"IF(AA138=$C135,AA$6,0)","v":0},{"$f":"IF(AB138=$C135,AB$6,0)","v":0},{"$f":"IF(AC138=$C135,AC$6,0)","v":0},{"$f":"IF(AD138=$C135,AD$6,0)","v":0},{"$f":"IF(AE138=$C135,AE$6,0)","v":0}]
[null,null,"cumulative",{"$f":"D139","v":0},{"$f":"SUM(D139:E139)","v":0},{"$f":"SUM(D139:F139)","v":0},{"$f":"SUM(D139:G139)","v":0},{"$f":"SUM(D139:H139)","v":0},{"$f":"SUM(D139:I139)","v":0},{"$f":"SUM(D139:J139)","v":0},{"$f":"SUM(D139:K139)","v":0},{"$f":"SUM(D139:L139)","v":0},{"$f":"SUM(D139:M139)","v":0},{"$f":"SUM(D139:N139)","v":0},{"$f":"SUM(D139:O139)","v":0},{"$f":"SUM(D139:P139)","v":0},{"$f":"SUM(D139:Q139)","v":0},{"$f":"SUM(D139:R139)","v":0},{"$f":"SUM(D139:S139)","v":0},{"$f":"SUM(D139:T139)","v":0},{"$f":"SUM(D139:U139)","v":0},{"$f":"SUM(D139:V139)","v":0},{"$f":"SUM(D139:W139)","v":0},{"$f":"SUM(D139:X139)","v":0},{"$f":"SUM(D139:Y139)","v":0},{"$f":"SUM(D139:Z139)","v":0},{"$f":"SUM(D139:AA139)","v":0},{"$f":"SUM(D139:AB139)","v":0},{"$f":"SUM(D139:AC139)","v":0},{"$f":"SUM(D139:AD139)","v":0},{"$f":"SUM(D139:AE139)","v":0}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D142=0,0,D142/D$5)","v":0},{"$f":"IF(E142=0,0,E142/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E138=$C135,E139,D142-E147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A135,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (1 to 3 years)-LC (in USD)"},{"$f":"IF($C135>D138,0,IF(NPV($B147,E144:$BB144)>D141,D141,NPV($B147,E144:$BB144)))","v":0},{"$f":"IF($C135>E138,0,IF(NPV($B147,F144:$BB144)>E141,E141,NPV($B147,F144:$BB144)))","v":0},{"$f":"IF($C135>F138,0,IF(NPV($B147,G144:$BB144)>F141,F141,NPV($B147,G144:$BB144)))","v":0},{"$f":"IF($C135>G138,0,IF(NPV($B147,H144:$BB144)>G141,G141,NPV($B147,H144:$BB144)))","v":0},{"$f":"IF($C135>H138,0,IF(NPV($B147,I144:$BB144)>H141,H141,NPV($B147,I144:$BB144)))","v":0},{"$f":"IF($C135>I138,0,IF(NPV($B147,J144:$BB144)>I141,I141,NPV($B147,J144:$BB144)))","v":0},{"$f":"IF($C135>J138,0,IF(NPV($B147,K144:$BB144)>J141,J141,NPV($B147,K144:$BB144)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>K138,0,IF(NPV($B147,L144:$BB144)>K141,K141,NPV($B147,L144:$BB144)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>L138,0,IF(NPV($B147,M144:$BB144)>L141,L141,NPV($B147,M144:$BB144)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>M138,0,IF(NPV($B147,N144:$BB144)>M141,M141,NPV($B147,N144:$BB144)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>N138,0,IF(NPV($B147,O144:$BB144)>N141,N141,NPV($B147,O144:$BB144)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>O138,0,IF(NPV($B147,P144:$BB144)>O141,O141,NPV($B147,P144:$BB144)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>P138,0,IF(NPV($B147,Q144:$BB144)>P141,P141,NPV($B147,Q144:$BB144)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>Q138,0,IF(NPV($B147,R144:$BB144)>Q141,Q141,NPV($B147,R144:$BB144)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>R138,0,IF(NPV($B147,S144:$BB144)>R141,R141,NPV($B147,S144:$BB144)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>S138,0,IF(NPV($B147,T144:$BB144)>S141,S141,NPV($B147,T144:$BB144)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>T138,0,IF(NPV($B147,U144:$BB144)>T141,T141,NPV($B147,U144:$BB144)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>U138,0,IF(NPV($B147,V144:$BB144)>U141,U141,NPV($B147,V144:$BB144)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>V138,0,IF(NPV($B147,W144:$BB144)>V141,V141,NPV($B147,W144:$BB144)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>W138,0,IF(NPV($B147,X144:$BB144)>W141,W141,NPV($B147,X144:$BB144)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>X138,0,IF(NPV($B147,Y144:$BB144)>X141,X141,NPV($B147,Y144:$BB144)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>Y138,0,IF(NPV($B147,Z144:$BB144)>Y141,Y141,NPV($B147,Z144:$BB144)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>Z138,0,IF(NPV($B147,AA144:$BB144)>Z141,Z141,NPV($B147,AA144:$BB144)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>AA138,0,IF(NPV($B147,AB144:$BB144)>AA141,AA141,NPV($B147,AB144:$BB144)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>AB138,0,IF(NPV($B147,AC144:$BB144)>AB141,AB141,NPV($B147,AC144:$BB144)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>AC138,0,IF(NPV($B147,AD144:$BB144)>AC141,AC141,NPV($B147,AD144:$BB144)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>AD138,0,IF(NPV($B147,AE144:$BB144)>AD141,AD141,NPV($B147,AE144:$BB144)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>AE138,0,IF(NPV($B147,AF144:$BB144)>AE141,AE141,NPV($B147,AF144:$BB144)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":1},"Total debt service (in USD)",{"$f":"D145+D146","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":2},"Interest (in USD)",null,{"$f":"$B146*D142/E$4","v":{"$error":"#DIV/0!"}},{"$f":"$B146*E142/F$4","v":{"$error":"#DIV/0!"}},{"$f":"$B146*F142/G$4","v":{"$error":"#DIV/0!"}},{"$f":"$B146*G142/H$4","v":{"$error":"#DIV/0!"}},{"$f":"$B146*H142/I$4","v":{"$error":"#DIV/0!"}},{"$f":"$B146*I142/J$4","v":{"$error":"#DIV/0!"}},{"$f":"$B146*J142/K$4","v":{"$error":"#DIV/0!"}},{"$f":"$B146*K142/L$4","v":{"$error":"#DIV/0!"}},{"$f":"$B146*L142/M$4","v":{"$error":"#DIV/0!"}},{"$f":"$B146*M142/N$4","v":{"$error":"#DIV/0!"}},{"$f":"$B146*N142/O$4","v":{"$error":"#DIV/0!"}},{"$f":"$B146*O142/P$4","v":{"$error":"#DIV/0!"}},{"$f":"$B146*P142/Q$4","v":{"$error":"#DIV/0!"}},{"$f":"$B146*Q142/R$4","v":{"$error":"#DIV/0!"}},{"$f":"$B146*R142/S$4","v":{"$error":"#DIV/0!"}},{"$f":"$B146*S142/T$4","v":{"$error":"#DIV/0!"}},{"$f":"$B146*T142/U$4","v":{"$error":"#DIV/0!"}},{"$f":"$B146*U142/V$4","v":{"$error":"#DIV/0!"}},{"$f":"$B146*V142/W$4","v":{"$error":"#DIV/0!"}},{"$f":"$B146*W142/X$4","v":{"$error":"#DIV/0!"}},{"$f":"$B146*X142/Y$4","v":{"$error":"#DIV/0!"}},{"$f":"$B146*Y142/Z$4","v":{"$error":"#DIV/0!"}},{"$f":"$B146*Z142/AA$4","v":{"$error":"#DIV/0!"}},{"$f":"$B146*AA142/AB$4","v":{"$error":"#DIV/0!"}},{"$f":"$B146*AB142/AC$4","v":{"$error":"#DIV/0!"}},{"$f":"$B146*AC142/AD$4","v":{"$error":"#DIV/0!"}},{"$f":"$B146*AD142/AE$4","v":{"$error":"#DIV/0!"}}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C135,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D147/D$4","v":{"$error":"#DIV/0!"}},{"$f":"E147/E$4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D149-D151)/($B145-$B144))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D137-$B144>0,D137-$B144,0)","v":0},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26]
[null,null,null,{"$f":"IF(D148=0,0,CHOOSE(D148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(E148=0,0,CHOOSE(E148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(F148=0,0,CHOOSE(F148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(G148=0,0,CHOOSE(G148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(H148=0,0,CHOOSE(H148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(I148=0,0,CHOOSE(I148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(J148=0,0,CHOOSE(J148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(K148=0,0,CHOOSE(K148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(L148=0,0,CHOOSE(L148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(M148=0,0,CHOOSE(M148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(N148=0,0,CHOOSE(N148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(O148=0,0,CHOOSE(O148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(P148=0,0,CHOOSE(P148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(Q148=0,0,CHOOSE(Q148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(R148=0,0,CHOOSE(R148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(S148=0,0,CHOOSE(S148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(T148=0,0,CHOOSE(T148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(U148=0,0,CHOOSE(U148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(V148=0,0,CHOOSE(V148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(W148=0,0,CHOOSE(W148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(X148=0,0,CHOOSE(X148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(Y148=0,0,CHOOSE(Y148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(Z148=0,0,CHOOSE(Z148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(AA148=0,0,CHOOSE(AA148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(AB148=0,0,CHOOSE(AB148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(AC148=0,0,CHOOSE(AC148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(AD148=0,0,CHOOSE(AD148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(AE148=0,0,CHOOSE(AE148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0}]
[null,null,"t-m condition",{"$f":"IF(D137-$B145>0,D137-$B145,0)","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,{"$f":"IF(D150=0,0,CHOOSE(D150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(E150=0,0,CHOOSE(E150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(F150=0,0,CHOOSE(F150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(G150=0,0,CHOOSE(G150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(H150=0,0,CHOOSE(H150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(I150=0,0,CHOOSE(I150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(J150=0,0,CHOOSE(J150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(K150=0,0,CHOOSE(K150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(L150=0,0,CHOOSE(L150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(M150=0,0,CHOOSE(M150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(N150=0,0,CHOOSE(N150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(O150=0,0,CHOOSE(O150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(P150=0,0,CHOOSE(P150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(Q150=0,0,CHOOSE(Q150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(R150=0,0,CHOOSE(R150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(S150=0,0,CHOOSE(S150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(T150=0,0,CHOOSE(T150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(U150=0,0,CHOOSE(U150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(V150=0,0,CHOOSE(V150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(W150=0,0,CHOOSE(W150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(X150=0,0,CHOOSE(X150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(Y150=0,0,CHOOSE(Y150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(Z150=0,0,CHOOSE(Z150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(AA150=0,0,CHOOSE(AA150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(AB150=0,0,CHOOSE(AB150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(AC150=0,0,CHOOSE(AC150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(AD150=0,0,CHOOSE(AD150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(AE150=0,0,CHOOSE(AE150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0}]
[null,null,"Grant element",{"$f":"IF(D141=0,0,1-D143/D141)","v":0},{"$f":"IF(E141=0,0,1-E143/E141)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (1 to 3 years)-LC"},null,{"$f":"C135+1","v":2026}]
[{"$f":"+\"Output \"& C154","v":"Output 2026"}]
[null,null,null,0,{"$f":"D156+1","v":1},{"$f":"E156+1","v":2},{"$f":"F156+1","v":3},{"$f":"G156+1","v":4},{"$f":"H156+1","v":5},{"$f":"I156+1","v":6},{"$f":"J156+1","v":7},{"$f":"K156+1","v":8},{"$f":"L156+1","v":9},{"$f":"M156+1","v":10},{"$f":"N156+1","v":11},{"$f":"O156+1","v":12},{"$f":"P156+1","v":13},{"$f":"Q156+1","v":14},{"$f":"R156+1","v":15},{"$f":"S156+1","v":16},{"$f":"T156+1","v":17},{"$f":"U156+1","v":18},{"$f":"V156+1","v":19},{"$f":"W156+1","v":20},{"$f":"X156+1","v":21},{"$f":"Y156+1","v":22},{"$f":"Z156+1","v":23},{"$f":"AA156+1","v":24},{"$f":"AB156+1","v":25},{"$f":"AC156+1","v":26},{"$f":"AD156+1","v":27},{"$f":"AE156+1","v":28},{"$f":"AF156+1","v":29},{"$f":"AG156+1","v":30},{"$f":"AH156+1","v":31},{"$f":"AI156+1","v":32},{"$f":"AJ156+1","v":33},{"$f":"AK156+1","v":34},{"$f":"AL156+1","v":35},{"$f":"AM156+1","v":36},{"$f":"AN156+1","v":37},{"$f":"AO156+1","v":38},{"$f":"AP156+1","v":39},{"$f":"AQ156+1","v":40},{"$f":"AR156+1","v":41},{"$f":"AS156+1","v":42},{"$f":"AT156+1","v":43},{"$f":"AU156+1","v":44},{"$f":"AV156+1","v":45},{"$f":"AW156+1","v":46},{"$f":"AX156+1","v":47},{"$f":"AY156+1","v":48},{"$f":"AZ156+1","v":49},{"$f":"BA156+1","v":50},{"$f":"BB156+1","v":51},{"$f":"BC156+1","v":52}]
[null,null,null,{"$f":"D$3","v":2019},{"$f":"D157+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D157=$C154,D$6,0)","v":0},{"$f":"IF(E157=$C154,E$6,0)","v":0},{"$f":"IF(F157=$C154,F$6,0)","v":0},{"$f":"IF(G157=$C154,G$6,0)","v":0},{"$f":"IF(H157=$C154,H$6,0)","v":0},{"$f":"IF(I157=$C154,I$6,0)","v":0},{"$f":"IF(J157=$C154,J$6,0)","v":0},{"$f":"IF(K157=$C154,K$6,0)","v":0},{"$f":"IF(L157=$C154,L$6,0)","v":0},{"$f":"IF(M157=$C154,M$6,0)","v":0},{"$f":"IF(N157=$C154,N$6,0)","v":0},{"$f":"IF(O157=$C154,O$6,0)","v":0},{"$f":"IF(P157=$C154,P$6,0)","v":0},{"$f":"IF(Q157=$C154,Q$6,0)","v":0},{"$f":"IF(R157=$C154,R$6,0)","v":0},{"$f":"IF(S157=$C154,S$6,0)","v":0},{"$f":"IF(T157=$C154,T$6,0)","v":0},{"$f":"IF(U157=$C154,U$6,0)","v":0},{"$f":"IF(V157=$C154,V$6,0)","v":0},{"$f":"IF(W157=$C154,W$6,0)","v":0},{"$f":"IF(X157=$C154,X$6,0)","v":0},{"$f":"IF(Y157=$C154,Y$6,0)","v":0},{"$f":"IF(Z157=$C154,Z$6,0)","v":0},{"$f":"IF(AA157=$C154,AA$6,0)","v":0},{"$f":"IF(AB157=$C154,AB$6,0)","v":0},{"$f":"IF(AC157=$C154,AC$6,0)","v":0},{"$f":"IF(AD157=$C154,AD$6,0)","v":0},{"$f":"IF(AE157=$C154,AE$6,0)","v":0}]
[null,null,"cumulative",{"$f":"D158","v":0},{"$f":"SUM(D158:E158)","v":0},{"$f":"SUM(D158:F158)","v":0},{"$f":"SUM(D158:G158)","v":0},{"$f":"SUM(D158:H158)","v":0},{"$f":"SUM(D158:I158)","v":0},{"$f":"SUM(D158:J158)","v":0},{"$f":"SUM(D158:K158)","v":0},{"$f":"SUM(D158:L158)","v":0},{"$f":"SUM(D158:M158)","v":0},{"$f":"SUM(D158:N158)","v":0},{"$f":"SUM(D158:O158)","v":0},{"$f":"SUM(D158:P158)","v":0},{"$f":"SUM(D158:Q158)","v":0},{"$f":"SUM(D158:R158)","v":0},{"$f":"SUM(D158:S158)","v":0},{"$f":"SUM(D158:T158)","v":0},{"$f":"SUM(D158:U158)","v":0},{"$f":"SUM(D158:V158)","v":0},{"$f":"SUM(D158:W158)","v":0},{"$f":"SUM(D158:X158)","v":0},{"$f":"SUM(D158:Y158)","v":0},{"$f":"SUM(D158:Z158)","v":0},{"$f":"SUM(D158:AA158)","v":0},{"$f":"SUM(D158:AB158)","v":0},{"$f":"SUM(D158:AC158)","v":0},{"$f":"SUM(D158:AD158)","v":0},{"$f":"SUM(D158:AE158)","v":0}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D161=0,0,D161/D$5)","v":0},{"$f":"IF(E161=0,0,E161/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E157=$C154,E158,D161-E166)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A154,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (1 to 3 years)-LC (in USD)"},{"$f":"IF($C154>D157,0,IF(NPV($B166,E163:$BB163)>D160,D160,NPV($B166,E163:$BB163)))","v":0},{"$f":"IF($C154>E157,0,IF(NPV($B166,F163:$BB163)>E160,E160,NPV($B166,F163:$BB163)))","v":0},{"$f":"IF($C154>F157,0,IF(NPV($B166,G163:$BB163)>F160,F160,NPV($B166,G163:$BB163)))","v":0},{"$f":"IF($C154>G157,0,IF(NPV($B166,H163:$BB163)>G160,G160,NPV($B166,H163:$BB163)))","v":0},{"$f":"IF($C154>H157,0,IF(NPV($B166,I163:$BB163)>H160,H160,NPV($B166,I163:$BB163)))","v":0},{"$f":"IF($C154>I157,0,IF(NPV($B166,J163:$BB163)>I160,I160,NPV($B166,J163:$BB163)))","v":0},{"$f":"IF($C154>J157,0,IF(NPV($B166,K163:$BB163)>J160,J160,NPV($B166,K163:$BB163)))","v":0},{"$f":"IF($C154>K157,0,IF(NPV($B166,L163:$BB163)>K160,K160,NPV($B166,L163:$BB163)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C154>L157,0,IF(NPV($B166,M163:$BB163)>L160,L160,NPV($B166,M163:$BB163)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C154>M157,0,IF(NPV($B166,N163:$BB163)>M160,M160,NPV($B166,N163:$BB163)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C154>N157,0,IF(NPV($B166,O163:$BB163)>N160,N160,NPV($B166,O163:$BB163)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C154>O157,0,IF(NPV($B166,P163:$BB163)>O160,O160,NPV($B166,P163:$BB163)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C154>P157,0,IF(NPV($B166,Q163:$BB163)>P160,P160,NPV($B166,Q163:$BB163)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C154>Q157,0,IF(NPV($B166,R163:$BB163)>Q160,Q160,NPV($B166,R163:$BB163)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C154>R157,0,IF(NPV($B166,S163:$BB163)>R160,R160,NPV($B166,S163:$BB163)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C154>S157,0,IF(NPV($B166,T163:$BB163)>S160,S160,NPV($B166,T163:$BB163)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C154>T157,0,IF(NPV($B166,U163:$BB163)>T160,T160,NPV($B166,U163:$BB163)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C154>U157,0,IF(NPV($B166,V163:$BB163)>U160,U160,NPV($B166,V163:$BB163)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C154>V157,0,IF(NPV($B166,W163:$BB163)>V160,V160,NPV($B166,W163:$BB163)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C154>W157,0,IF(NPV($B166,X163:$BB163)>W160,W160,NPV($B166,X163:$BB163)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C154>X157,0,IF(NPV($B166,Y163:$BB163)>X160,X160,NPV($B166,Y163:$BB163)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C154>Y157,0,IF(NPV($B166,Z163:$BB163)>Y160,Y160,NPV($B166,Z163:$BB163)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C154>Z157,0,IF(NPV($B166,AA163:$BB163)>Z160,Z160,NPV($B166,AA163:$BB163)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C154>AA157,0,IF(NPV($B166,AB163:$BB163)>AA160,AA160,NPV($B166,AB163:$BB163)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C154>AB157,0,IF(NPV($B166,AC163:$BB163)>AB160,AB160,NPV($B166,AC163:$BB163)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C154>AC157,0,IF(NPV($B166,AD163:$BB163)>AC160,AC160,NPV($B166,AD163:$BB163)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C154>AD157,0,IF(NPV($B166,AE163:$BB163)>AD160,AD160,NPV($B166,AE163:$BB163)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C154>AE157,0,IF(NPV($B166,AF163:$BB163)>AE160,AE160,NPV($B166,AF163:$BB163)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":1},"Total debt service (in USD)",{"$f":"D164+D165","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":2},"Interest (in USD)",null,{"$f":"$B165*D161/E$4","v":{"$error":"#DIV/0!"}},{"$f":"$B165*E161/F$4","v":{"$error":"#DIV/0!"}},{"$f":"$B165*F161/G$4","v":{"$error":"#DIV/0!"}},{"$f":"$B165*G161/H$4","v":{"$error":"#DIV/0!"}},{"$f":"$B165*H161/I$4","v":{"$error":"#DIV/0!"}},{"$f":"$B165*I161/J$4","v":{"$error":"#DIV/0!"}},{"$f":"$B165*J161/K$4","v":{"$error":"#DIV/0!"}},{"$f":"$B165*K161/L$4","v":{"$error":"#DIV/0!"}},{"$f":"$B165*L161/M$4","v":{"$error":"#DIV/0!"}},{"$f":"$B165*M161/N$4","v":{"$error":"#DIV/0!"}},{"$f":"$B165*N161/O$4","v":{"$error":"#DIV/0!"}},{"$f":"$B165*O161/P$4","v":{"$error":"#DIV/0!"}},{"$f":"$B165*P161/Q$4","v":{"$error":"#DIV/0!"}},{"$f":"$B165*Q161/R$4","v":{"$error":"#DIV/0!"}},{"$f":"$B165*R161/S$4","v":{"$error":"#DIV/0!"}},{"$f":"$B165*S161/T$4","v":{"$error":"#DIV/0!"}},{"$f":"$B165*T161/U$4","v":{"$error":"#DIV/0!"}},{"$f":"$B165*U161/V$4","v":{"$error":"#DIV/0!"}},{"$f":"$B165*V161/W$4","v":{"$error":"#DIV/0!"}},{"$f":"$B165*W161/X$4","v":{"$error":"#DIV/0!"}},{"$f":"$B165*X161/Y$4","v":{"$error":"#DIV/0!"}},{"$f":"$B165*Y161/Z$4","v":{"$error":"#DIV/0!"}},{"$f":"$B165*Z161/AA$4","v":{"$error":"#DIV/0!"}},{"$f":"$B165*AA161/AB$4","v":{"$error":"#DIV/0!"}},{"$f":"$B165*AB161/AC$4","v":{"$error":"#DIV/0!"}},{"$f":"$B165*AC161/AD$4","v":{"$error":"#DIV/0!"}},{"$f":"$B165*AD161/AE$4","v":{"$error":"#DIV/0!"}}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C154,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D166/D$4","v":{"$error":"#DIV/0!"}},{"$f":"E166/E$4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D168-D170)/($B164-$B163))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D156-$B163>0,D156-$B163,0)","v":0},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26]
[null,null,null,{"$f":"IF(D167=0,0,CHOOSE(D167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(E167=0,0,CHOOSE(E167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(F167=0,0,CHOOSE(F167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(G167=0,0,CHOOSE(G167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(H167=0,0,CHOOSE(H167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(I167=0,0,CHOOSE(I167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(J167=0,0,CHOOSE(J167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(K167=0,0,CHOOSE(K167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(L167=0,0,CHOOSE(L167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(M167=0,0,CHOOSE(M167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(N167=0,0,CHOOSE(N167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(O167=0,0,CHOOSE(O167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(P167=0,0,CHOOSE(P167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(Q167=0,0,CHOOSE(Q167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(R167=0,0,CHOOSE(R167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(S167=0,0,CHOOSE(S167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(T167=0,0,CHOOSE(T167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(U167=0,0,CHOOSE(U167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(V167=0,0,CHOOSE(V167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(W167=0,0,CHOOSE(W167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(X167=0,0,CHOOSE(X167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(Y167=0,0,CHOOSE(Y167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(Z167=0,0,CHOOSE(Z167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(AA167=0,0,CHOOSE(AA167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(AB167=0,0,CHOOSE(AB167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(AC167=0,0,CHOOSE(AC167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(AD167=0,0,CHOOSE(AD167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(AE167=0,0,CHOOSE(AE167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0}]
[null,null,"t-m condition",{"$f":"IF(D156-$B164>0,D156-$B164,0)","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,{"$f":"IF(D169=0,0,CHOOSE(D169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(E169=0,0,CHOOSE(E169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(F169=0,0,CHOOSE(F169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(G169=0,0,CHOOSE(G169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(H169=0,0,CHOOSE(H169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(I169=0,0,CHOOSE(I169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(J169=0,0,CHOOSE(J169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(K169=0,0,CHOOSE(K169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(L169=0,0,CHOOSE(L169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(M169=0,0,CHOOSE(M169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(N169=0,0,CHOOSE(N169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(O169=0,0,CHOOSE(O169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(P169=0,0,CHOOSE(P169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(Q169=0,0,CHOOSE(Q169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(R169=0,0,CHOOSE(R169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(S169=0,0,CHOOSE(S169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(T169=0,0,CHOOSE(T169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(U169=0,0,CHOOSE(U169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(V169=0,0,CHOOSE(V169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(W169=0,0,CHOOSE(W169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(X169=0,0,CHOOSE(X169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(Y169=0,0,CHOOSE(Y169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(Z169=0,0,CHOOSE(Z169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(AA169=0,0,CHOOSE(AA169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(AB169=0,0,CHOOSE(AB169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(AC169=0,0,CHOOSE(AC169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(AD169=0,0,CHOOSE(AD169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(AE169=0,0,CHOOSE(AE169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0}]
[null,null,"Grant element",{"$f":"IF(D160=0,0,1-D162/D160)","v":0},{"$f":"IF(E160=0,0,1-E162/E160)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (1 to 3 years)-LC"},null,{"$f":"C154+1","v":2027}]
[{"$f":"+\"Output \"& C173","v":"Output 2027"}]
[null,null,null,0,{"$f":"D175+1","v":1},{"$f":"E175+1","v":2},{"$f":"F175+1","v":3},{"$f":"G175+1","v":4},{"$f":"H175+1","v":5},{"$f":"I175+1","v":6},{"$f":"J175+1","v":7},{"$f":"K175+1","v":8},{"$f":"L175+1","v":9},{"$f":"M175+1","v":10},{"$f":"N175+1","v":11},{"$f":"O175+1","v":12},{"$f":"P175+1","v":13},{"$f":"Q175+1","v":14},{"$f":"R175+1","v":15},{"$f":"S175+1","v":16},{"$f":"T175+1","v":17},{"$f":"U175+1","v":18},{"$f":"V175+1","v":19},{"$f":"W175+1","v":20},{"$f":"X175+1","v":21},{"$f":"Y175+1","v":22},{"$f":"Z175+1","v":23},{"$f":"AA175+1","v":24},{"$f":"AB175+1","v":25},{"$f":"AC175+1","v":26},{"$f":"AD175+1","v":27},{"$f":"AE175+1","v":28},{"$f":"AF175+1","v":29},{"$f":"AG175+1","v":30},{"$f":"AH175+1","v":31},{"$f":"AI175+1","v":32},{"$f":"AJ175+1","v":33},{"$f":"AK175+1","v":34},{"$f":"AL175+1","v":35},{"$f":"AM175+1","v":36},{"$f":"AN175+1","v":37},{"$f":"AO175+1","v":38},{"$f":"AP175+1","v":39},{"$f":"AQ175+1","v":40},{"$f":"AR175+1","v":41},{"$f":"AS175+1","v":42},{"$f":"AT175+1","v":43},{"$f":"AU175+1","v":44},{"$f":"AV175+1","v":45},{"$f":"AW175+1","v":46},{"$f":"AX175+1","v":47},{"$f":"AY175+1","v":48},{"$f":"AZ175+1","v":49},{"$f":"BA175+1","v":50},{"$f":"BB175+1","v":51},{"$f":"BC175+1","v":52}]
[null,null,null,{"$f":"D$3","v":2019},{"$f":"D176+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D176=$C173,D$6,0)","v":0},{"$f":"IF(E176=$C173,E$6,0)","v":0},{"$f":"IF(F176=$C173,F$6,0)","v":0},{"$f":"IF(G176=$C173,G$6,0)","v":0},{"$f":"IF(H176=$C173,H$6,0)","v":0},{"$f":"IF(I176=$C173,I$6,0)","v":0},{"$f":"IF(J176=$C173,J$6,0)","v":0},{"$f":"IF(K176=$C173,K$6,0)","v":0},{"$f":"IF(L176=$C173,L$6,0)","v":0},{"$f":"IF(M176=$C173,M$6,0)","v":0},{"$f":"IF(N176=$C173,N$6,0)","v":0},{"$f":"IF(O176=$C173,O$6,0)","v":0},{"$f":"IF(P176=$C173,P$6,0)","v":0},{"$f":"IF(Q176=$C173,Q$6,0)","v":0},{"$f":"IF(R176=$C173,R$6,0)","v":0},{"$f":"IF(S176=$C173,S$6,0)","v":0},{"$f":"IF(T176=$C173,T$6,0)","v":0},{"$f":"IF(U176=$C173,U$6,0)","v":0},{"$f":"IF(V176=$C173,V$6,0)","v":0},{"$f":"IF(W176=$C173,W$6,0)","v":0},{"$f":"IF(X176=$C173,X$6,0)","v":0},{"$f":"IF(Y176=$C173,Y$6,0)","v":0},{"$f":"IF(Z176=$C173,Z$6,0)","v":0},{"$f":"IF(AA176=$C173,AA$6,0)","v":0},{"$f":"IF(AB176=$C173,AB$6,0)","v":0},{"$f":"IF(AC176=$C173,AC$6,0)","v":0},{"$f":"IF(AD176=$C173,AD$6,0)","v":0},{"$f":"IF(AE176=$C173,AE$6,0)","v":0}]
[null,null,"cumulative",{"$f":"D177","v":0},{"$f":"SUM(D177:E177)","v":0},{"$f":"SUM(D177:F177)","v":0},{"$f":"SUM(D177:G177)","v":0},{"$f":"SUM(D177:H177)","v":0},{"$f":"SUM(D177:I177)","v":0},{"$f":"SUM(D177:J177)","v":0},{"$f":"SUM(D177:K177)","v":0},{"$f":"SUM(D177:L177)","v":0},{"$f":"SUM(D177:M177)","v":0},{"$f":"SUM(D177:N177)","v":0},{"$f":"SUM(D177:O177)","v":0},{"$f":"SUM(D177:P177)","v":0},{"$f":"SUM(D177:Q177)","v":0},{"$f":"SUM(D177:R177)","v":0},{"$f":"SUM(D177:S177)","v":0},{"$f":"SUM(D177:T177)","v":0},{"$f":"SUM(D177:U177)","v":0},{"$f":"SUM(D177:V177)","v":0},{"$f":"SUM(D177:W177)","v":0},{"$f":"SUM(D177:X177)","v":0},{"$f":"SUM(D177:Y177)","v":0},{"$f":"SUM(D177:Z177)","v":0},{"$f":"SUM(D177:AA177)","v":0},{"$f":"SUM(D177:AB177)","v":0},{"$f":"SUM(D177:AC177)","v":0},{"$f":"SUM(D177:AD177)","v":0},{"$f":"SUM(D177:AE177)","v":0}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D180=0,0,D180/D$5)","v":0},{"$f":"IF(E180=0,0,E180/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E176=$C173,E177,D180-E185)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A173,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (1 to 3 years)-LC (in USD)"},{"$f":"IF($C173>D176,0,IF(NPV($B185,E182:$BB182)>D179,D179,NPV($B185,E182:$BB182)))","v":0},{"$f":"IF($C173>E176,0,IF(NPV($B185,F182:$BB182)>E179,E179,NPV($B185,F182:$BB182)))","v":0},{"$f":"IF($C173>F176,0,IF(NPV($B185,G182:$BB182)>F179,F179,NPV($B185,G182:$BB182)))","v":0},{"$f":"IF($C173>G176,0,IF(NPV($B185,H182:$BB182)>G179,G179,NPV($B185,H182:$BB182)))","v":0},{"$f":"IF($C173>H176,0,IF(NPV($B185,I182:$BB182)>H179,H179,NPV($B185,I182:$BB182)))","v":0},{"$f":"IF($C173>I176,0,IF(NPV($B185,J182:$BB182)>I179,I179,NPV($B185,J182:$BB182)))","v":0},{"$f":"IF($C173>J176,0,IF(NPV($B185,K182:$BB182)>J179,J179,NPV($B185,K182:$BB182)))","v":0},{"$f":"IF($C173>K176,0,IF(NPV($B185,L182:$BB182)>K179,K179,NPV($B185,L182:$BB182)))","v":0},{"$f":"IF($C173>L176,0,IF(NPV($B185,M182:$BB182)>L179,L179,NPV($B185,M182:$BB182)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C173>M176,0,IF(NPV($B185,N182:$BB182)>M179,M179,NPV($B185,N182:$BB182)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C173>N176,0,IF(NPV($B185,O182:$BB182)>N179,N179,NPV($B185,O182:$BB182)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C173>O176,0,IF(NPV($B185,P182:$BB182)>O179,O179,NPV($B185,P182:$BB182)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C173>P176,0,IF(NPV($B185,Q182:$BB182)>P179,P179,NPV($B185,Q182:$BB182)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C173>Q176,0,IF(NPV($B185,R182:$BB182)>Q179,Q179,NPV($B185,R182:$BB182)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C173>R176,0,IF(NPV($B185,S182:$BB182)>R179,R179,NPV($B185,S182:$BB182)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C173>S176,0,IF(NPV($B185,T182:$BB182)>S179,S179,NPV($B185,T182:$BB182)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C173>T176,0,IF(NPV($B185,U182:$BB182)>T179,T179,NPV($B185,U182:$BB182)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C173>U176,0,IF(NPV($B185,V182:$BB182)>U179,U179,NPV($B185,V182:$BB182)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C173>V176,0,IF(NPV($B185,W182:$BB182)>V179,V179,NPV($B185,W182:$BB182)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C173>W176,0,IF(NPV($B185,X182:$BB182)>W179,W179,NPV($B185,X182:$BB182)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C173>X176,0,IF(NPV($B185,Y182:$BB182)>X179,X179,NPV($B185,Y182:$BB182)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C173>Y176,0,IF(NPV($B185,Z182:$BB182)>Y179,Y179,NPV($B185,Z182:$BB182)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C173>Z176,0,IF(NPV($B185,AA182:$BB182)>Z179,Z179,NPV($B185,AA182:$BB182)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C173>AA176,0,IF(NPV($B185,AB182:$BB182)>AA179,AA179,NPV($B185,AB182:$BB182)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C173>AB176,0,IF(NPV($B185,AC182:$BB182)>AB179,AB179,NPV($B185,AC182:$BB182)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C173>AC176,0,IF(NPV($B185,AD182:$BB182)>AC179,AC179,NPV($B185,AD182:$BB182)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C173>AD176,0,IF(NPV($B185,AE182:$BB182)>AD179,AD179,NPV($B185,AE182:$BB182)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C173>AE176,0,IF(NPV($B185,AF182:$BB182)>AE179,AE179,NPV($B185,AF182:$BB182)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":1},"Total debt service (in USD)",{"$f":"D183+D184","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":2},"Interest (in USD)",null,{"$f":"$B184*D180/E$4","v":{"$error":"#DIV/0!"}},{"$f":"$B184*E180/F$4","v":{"$error":"#DIV/0!"}},{"$f":"$B184*F180/G$4","v":{"$error":"#DIV/0!"}},{"$f":"$B184*G180/H$4","v":{"$error":"#DIV/0!"}},{"$f":"$B184*H180/I$4","v":{"$error":"#DIV/0!"}},{"$f":"$B184*I180/J$4","v":{"$error":"#DIV/0!"}},{"$f":"$B184*J180/K$4","v":{"$error":"#DIV/0!"}},{"$f":"$B184*K180/L$4","v":{"$error":"#DIV/0!"}},{"$f":"$B184*L180/M$4","v":{"$error":"#DIV/0!"}},{"$f":"$B184*M180/N$4","v":{"$error":"#DIV/0!"}},{"$f":"$B184*N180/O$4","v":{"$error":"#DIV/0!"}},{"$f":"$B184*O180/P$4","v":{"$error":"#DIV/0!"}},{"$f":"$B184*P180/Q$4","v":{"$error":"#DIV/0!"}},{"$f":"$B184*Q180/R$4","v":{"$error":"#DIV/0!"}},{"$f":"$B184*R180/S$4","v":{"$error":"#DIV/0!"}},{"$f":"$B184*S180/T$4","v":{"$error":"#DIV/0!"}},{"$f":"$B184*T180/U$4","v":{"$error":"#DIV/0!"}},{"$f":"$B184*U180/V$4","v":{"$error":"#DIV/0!"}},{"$f":"$B184*V180/W$4","v":{"$error":"#DIV/0!"}},{"$f":"$B184*W180/X$4","v":{"$error":"#DIV/0!"}},{"$f":"$B184*X180/Y$4","v":{"$error":"#DIV/0!"}},{"$f":"$B184*Y180/Z$4","v":{"$error":"#DIV/0!"}},{"$f":"$B184*Z180/AA$4","v":{"$error":"#DIV/0!"}},{"$f":"$B184*AA180/AB$4","v":{"$error":"#DIV/0!"}},{"$f":"$B184*AB180/AC$4","v":{"$error":"#DIV/0!"}},{"$f":"$B184*AC180/AD$4","v":{"$error":"#DIV/0!"}},{"$f":"$B184*AD180/AE$4","v":{"$error":"#DIV/0!"}}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C173,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D185/D$4","v":{"$error":"#DIV/0!"}},{"$f":"E185/E$4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D187-D189)/($B183-$B182))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D175-$B182>0,D175-$B182,0)","v":0},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26]
[null,null,null,{"$f":"IF(D186=0,0,CHOOSE(D186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(E186=0,0,CHOOSE(E186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(F186=0,0,CHOOSE(F186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(G186=0,0,CHOOSE(G186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(H186=0,0,CHOOSE(H186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(I186=0,0,CHOOSE(I186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(J186=0,0,CHOOSE(J186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(K186=0,0,CHOOSE(K186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(L186=0,0,CHOOSE(L186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(M186=0,0,CHOOSE(M186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(N186=0,0,CHOOSE(N186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(O186=0,0,CHOOSE(O186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(P186=0,0,CHOOSE(P186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(Q186=0,0,CHOOSE(Q186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(R186=0,0,CHOOSE(R186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(S186=0,0,CHOOSE(S186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(T186=0,0,CHOOSE(T186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(U186=0,0,CHOOSE(U186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(V186=0,0,CHOOSE(V186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(W186=0,0,CHOOSE(W186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(X186=0,0,CHOOSE(X186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(Y186=0,0,CHOOSE(Y186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(Z186=0,0,CHOOSE(Z186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(AA186=0,0,CHOOSE(AA186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(AB186=0,0,CHOOSE(AB186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(AC186=0,0,CHOOSE(AC186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(AD186=0,0,CHOOSE(AD186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(AE186=0,0,CHOOSE(AE186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0}]
[null,null,"t-m condition",{"$f":"IF(D175-$B183>0,D175-$B183,0)","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,{"$f":"IF(D188=0,0,CHOOSE(D188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(E188=0,0,CHOOSE(E188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(F188=0,0,CHOOSE(F188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(G188=0,0,CHOOSE(G188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(H188=0,0,CHOOSE(H188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(I188=0,0,CHOOSE(I188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(J188=0,0,CHOOSE(J188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(K188=0,0,CHOOSE(K188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(L188=0,0,CHOOSE(L188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(M188=0,0,CHOOSE(M188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(N188=0,0,CHOOSE(N188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(O188=0,0,CHOOSE(O188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(P188=0,0,CHOOSE(P188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(Q188=0,0,CHOOSE(Q188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(R188=0,0,CHOOSE(R188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(S188=0,0,CHOOSE(S188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(T188=0,0,CHOOSE(T188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(U188=0,0,CHOOSE(U188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(V188=0,0,CHOOSE(V188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(W188=0,0,CHOOSE(W188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(X188=0,0,CHOOSE(X188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(Y188=0,0,CHOOSE(Y188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(Z188=0,0,CHOOSE(Z188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(AA188=0,0,CHOOSE(AA188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(AB188=0,0,CHOOSE(AB188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(AC188=0,0,CHOOSE(AC188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(AD188=0,0,CHOOSE(AD188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(AE188=0,0,CHOOSE(AE188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0}]
[null,null,"Grant element",{"$f":"IF(D179=0,0,1-D181/D179)","v":0},{"$f":"IF(E179=0,0,1-E181/E179)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (1 to 3 years)-LC"},null,{"$f":"C173+1","v":2028}]
[{"$f":"+\"Output \"& C192","v":"Output 2028"}]
[null,null,null,0,{"$f":"D194+1","v":1},{"$f":"E194+1","v":2},{"$f":"F194+1","v":3},{"$f":"G194+1","v":4},{"$f":"H194+1","v":5},{"$f":"I194+1","v":6},{"$f":"J194+1","v":7},{"$f":"K194+1","v":8},{"$f":"L194+1","v":9},{"$f":"M194+1","v":10},{"$f":"N194+1","v":11},{"$f":"O194+1","v":12},{"$f":"P194+1","v":13},{"$f":"Q194+1","v":14},{"$f":"R194+1","v":15},{"$f":"S194+1","v":16},{"$f":"T194+1","v":17},{"$f":"U194+1","v":18},{"$f":"V194+1","v":19},{"$f":"W194+1","v":20},{"$f":"X194+1","v":21},{"$f":"Y194+1","v":22},{"$f":"Z194+1","v":23},{"$f":"AA194+1","v":24},{"$f":"AB194+1","v":25},{"$f":"AC194+1","v":26},{"$f":"AD194+1","v":27},{"$f":"AE194+1","v":28},{"$f":"AF194+1","v":29},{"$f":"AG194+1","v":30},{"$f":"AH194+1","v":31},{"$f":"AI194+1","v":32},{"$f":"AJ194+1","v":33},{"$f":"AK194+1","v":34},{"$f":"AL194+1","v":35},{"$f":"AM194+1","v":36},{"$f":"AN194+1","v":37},{"$f":"AO194+1","v":38},{"$f":"AP194+1","v":39},{"$f":"AQ194+1","v":40},{"$f":"AR194+1","v":41},{"$f":"AS194+1","v":42},{"$f":"AT194+1","v":43},{"$f":"AU194+1","v":44},{"$f":"AV194+1","v":45},{"$f":"AW194+1","v":46},{"$f":"AX194+1","v":47},{"$f":"AY194+1","v":48},{"$f":"AZ194+1","v":49},{"$f":"BA194+1","v":50},{"$f":"BB194+1","v":51},{"$f":"BC194+1","v":52}]
[null,null,null,{"$f":"D$3","v":2019},{"$f":"D195+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D195=$C192,D$6,0)","v":0},{"$f":"IF(E195=$C192,E$6,0)","v":0},{"$f":"IF(F195=$C192,F$6,0)","v":0},{"$f":"IF(G195=$C192,G$6,0)","v":0},{"$f":"IF(H195=$C192,H$6,0)","v":0},{"$f":"IF(I195=$C192,I$6,0)","v":0},{"$f":"IF(J195=$C192,J$6,0)","v":0},{"$f":"IF(K195=$C192,K$6,0)","v":0},{"$f":"IF(L195=$C192,L$6,0)","v":0},{"$f":"IF(M195=$C192,M$6,0)","v":0},{"$f":"IF(N195=$C192,N$6,0)","v":0},{"$f":"IF(O195=$C192,O$6,0)","v":0},{"$f":"IF(P195=$C192,P$6,0)","v":0},{"$f":"IF(Q195=$C192,Q$6,0)","v":0},{"$f":"IF(R195=$C192,R$6,0)","v":0},{"$f":"IF(S195=$C192,S$6,0)","v":0},{"$f":"IF(T195=$C192,T$6,0)","v":0},{"$f":"IF(U195=$C192,U$6,0)","v":0},{"$f":"IF(V195=$C192,V$6,0)","v":0},{"$f":"IF(W195=$C192,W$6,0)","v":0},{"$f":"IF(X195=$C192,X$6,0)","v":0},{"$f":"IF(Y195=$C192,Y$6,0)","v":0},{"$f":"IF(Z195=$C192,Z$6,0)","v":0},{"$f":"IF(AA195=$C192,AA$6,0)","v":0},{"$f":"IF(AB195=$C192,AB$6,0)","v":0},{"$f":"IF(AC195=$C192,AC$6,0)","v":0},{"$f":"IF(AD195=$C192,AD$6,0)","v":0},{"$f":"IF(AE195=$C192,AE$6,0)","v":0}]
[null,null,"cumulative",{"$f":"D196","v":0},{"$f":"SUM(D196:E196)","v":0},{"$f":"SUM(D196:F196)","v":0},{"$f":"SUM(D196:G196)","v":0},{"$f":"SUM(D196:H196)","v":0},{"$f":"SUM(D196:I196)","v":0},{"$f":"SUM(D196:J196)","v":0},{"$f":"SUM(D196:K196)","v":0},{"$f":"SUM(D196:L196)","v":0},{"$f":"SUM(D196:M196)","v":0},{"$f":"SUM(D196:N196)","v":0},{"$f":"SUM(D196:O196)","v":0},{"$f":"SUM(D196:P196)","v":0},{"$f":"SUM(D196:Q196)","v":0},{"$f":"SUM(D196:R196)","v":0},{"$f":"SUM(D196:S196)","v":0},{"$f":"SUM(D196:T196)","v":0},{"$f":"SUM(D196:U196)","v":0},{"$f":"SUM(D196:V196)","v":0},{"$f":"SUM(D196:W196)","v":0},{"$f":"SUM(D196:X196)","v":0},{"$f":"SUM(D196:Y196)","v":0},{"$f":"SUM(D196:Z196)","v":0},{"$f":"SUM(D196:AA196)","v":0},{"$f":"SUM(D196:AB196)","v":0},{"$f":"SUM(D196:AC196)","v":0},{"$f":"SUM(D196:AD196)","v":0},{"$f":"SUM(D196:AE196)","v":0}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D199=0,0,D199/D$5)","v":0},{"$f":"IF(E199=0,0,E199/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E195=$C192,E196,D199-E204)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A192,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (1 to 3 years)-LC (in USD)"},{"$f":"IF($C192>D195,0,IF(NPV($B204,E201:$BB201)>D198,D198,NPV($B204,E201:$BB201)))","v":0},{"$f":"IF($C192>E195,0,IF(NPV($B204,F201:$BB201)>E198,E198,NPV($B204,F201:$BB201)))","v":0},{"$f":"IF($C192>F195,0,IF(NPV($B204,G201:$BB201)>F198,F198,NPV($B204,G201:$BB201)))","v":0},{"$f":"IF($C192>G195,0,IF(NPV($B204,H201:$BB201)>G198,G198,NPV($B204,H201:$BB201)))","v":0},{"$f":"IF($C192>H195,0,IF(NPV($B204,I201:$BB201)>H198,H198,NPV($B204,I201:$BB201)))","v":0},{"$f":"IF($C192>I195,0,IF(NPV($B204,J201:$BB201)>I198,I198,NPV($B204,J201:$BB201)))","v":0},{"$f":"IF($C192>J195,0,IF(NPV($B204,K201:$BB201)>J198,J198,NPV($B204,K201:$BB201)))","v":0},{"$f":"IF($C192>K195,0,IF(NPV($B204,L201:$BB201)>K198,K198,NPV($B204,L201:$BB201)))","v":0},{"$f":"IF($C192>L195,0,IF(NPV($B204,M201:$BB201)>L198,L198,NPV($B204,M201:$BB201)))","v":0},{"$f":"IF($C192>M195,0,IF(NPV($B204,N201:$BB201)>M198,M198,NPV($B204,N201:$BB201)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C192>N195,0,IF(NPV($B204,O201:$BB201)>N198,N198,NPV($B204,O201:$BB201)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C192>O195,0,IF(NPV($B204,P201:$BB201)>O198,O198,NPV($B204,P201:$BB201)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C192>P195,0,IF(NPV($B204,Q201:$BB201)>P198,P198,NPV($B204,Q201:$BB201)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C192>Q195,0,IF(NPV($B204,R201:$BB201)>Q198,Q198,NPV($B204,R201:$BB201)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C192>R195,0,IF(NPV($B204,S201:$BB201)>R198,R198,NPV($B204,S201:$BB201)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C192>S195,0,IF(NPV($B204,T201:$BB201)>S198,S198,NPV($B204,T201:$BB201)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C192>T195,0,IF(NPV($B204,U201:$BB201)>T198,T198,NPV($B204,U201:$BB201)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C192>U195,0,IF(NPV($B204,V201:$BB201)>U198,U198,NPV($B204,V201:$BB201)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C192>V195,0,IF(NPV($B204,W201:$BB201)>V198,V198,NPV($B204,W201:$BB201)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C192>W195,0,IF(NPV($B204,X201:$BB201)>W198,W198,NPV($B204,X201:$BB201)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C192>X195,0,IF(NPV($B204,Y201:$BB201)>X198,X198,NPV($B204,Y201:$BB201)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C192>Y195,0,IF(NPV($B204,Z201:$BB201)>Y198,Y198,NPV($B204,Z201:$BB201)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C192>Z195,0,IF(NPV($B204,AA201:$BB201)>Z198,Z198,NPV($B204,AA201:$BB201)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C192>AA195,0,IF(NPV($B204,AB201:$BB201)>AA198,AA198,NPV($B204,AB201:$BB201)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C192>AB195,0,IF(NPV($B204,AC201:$BB201)>AB198,AB198,NPV($B204,AC201:$BB201)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C192>AC195,0,IF(NPV($B204,AD201:$BB201)>AC198,AC198,NPV($B204,AD201:$BB201)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C192>AD195,0,IF(NPV($B204,AE201:$BB201)>AD198,AD198,NPV($B204,AE201:$BB201)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C192>AE195,0,IF(NPV($B204,AF201:$BB201)>AE198,AE198,NPV($B204,AF201:$BB201)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":1},"Total debt service (in USD)",{"$f":"D202+D203","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":2},"Interest (in USD)",null,{"$f":"$B203*D199/E$4","v":{"$error":"#DIV/0!"}},{"$f":"$B203*E199/F$4","v":{"$error":"#DIV/0!"}},{"$f":"$B203*F199/G$4","v":{"$error":"#DIV/0!"}},{"$f":"$B203*G199/H$4","v":{"$error":"#DIV/0!"}},{"$f":"$B203*H199/I$4","v":{"$error":"#DIV/0!"}},{"$f":"$B203*I199/J$4","v":{"$error":"#DIV/0!"}},{"$f":"$B203*J199/K$4","v":{"$error":"#DIV/0!"}},{"$f":"$B203*K199/L$4","v":{"$error":"#DIV/0!"}},{"$f":"$B203*L199/M$4","v":{"$error":"#DIV/0!"}},{"$f":"$B203*M199/N$4","v":{"$error":"#DIV/0!"}},{"$f":"$B203*N199/O$4","v":{"$error":"#DIV/0!"}},{"$f":"$B203*O199/P$4","v":{"$error":"#DIV/0!"}},{"$f":"$B203*P199/Q$4","v":{"$error":"#DIV/0!"}},{"$f":"$B203*Q199/R$4","v":{"$error":"#DIV/0!"}},{"$f":"$B203*R199/S$4","v":{"$error":"#DIV/0!"}},{"$f":"$B203*S199/T$4","v":{"$error":"#DIV/0!"}},{"$f":"$B203*T199/U$4","v":{"$error":"#DIV/0!"}},{"$f":"$B203*U199/V$4","v":{"$error":"#DIV/0!"}},{"$f":"$B203*V199/W$4","v":{"$error":"#DIV/0!"}},{"$f":"$B203*W199/X$4","v":{"$error":"#DIV/0!"}},{"$f":"$B203*X199/Y$4","v":{"$error":"#DIV/0!"}},{"$f":"$B203*Y199/Z$4","v":{"$error":"#DIV/0!"}},{"$f":"$B203*Z199/AA$4","v":{"$error":"#DIV/0!"}},{"$f":"$B203*AA199/AB$4","v":{"$error":"#DIV/0!"}},{"$f":"$B203*AB199/AC$4","v":{"$error":"#DIV/0!"}},{"$f":"$B203*AC199/AD$4","v":{"$error":"#DIV/0!"}},{"$f":"$B203*AD199/AE$4","v":{"$error":"#DIV/0!"}}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C192,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D204/D$4","v":{"$error":"#DIV/0!"}},{"$f":"E204/E$4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D206-D208)/($B202-$B201))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D194-$B201>0,D194-$B201,0)","v":0},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26]
[null,null,null,{"$f":"IF(D205=0,0,CHOOSE(D205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(E205=0,0,CHOOSE(E205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(F205=0,0,CHOOSE(F205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(G205=0,0,CHOOSE(G205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(H205=0,0,CHOOSE(H205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(I205=0,0,CHOOSE(I205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(J205=0,0,CHOOSE(J205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(K205=0,0,CHOOSE(K205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(L205=0,0,CHOOSE(L205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(M205=0,0,CHOOSE(M205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(N205=0,0,CHOOSE(N205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(O205=0,0,CHOOSE(O205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(P205=0,0,CHOOSE(P205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(Q205=0,0,CHOOSE(Q205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(R205=0,0,CHOOSE(R205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(S205=0,0,CHOOSE(S205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(T205=0,0,CHOOSE(T205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(U205=0,0,CHOOSE(U205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(V205=0,0,CHOOSE(V205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(W205=0,0,CHOOSE(W205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(X205=0,0,CHOOSE(X205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(Y205=0,0,CHOOSE(Y205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(Z205=0,0,CHOOSE(Z205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(AA205=0,0,CHOOSE(AA205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(AB205=0,0,CHOOSE(AB205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(AC205=0,0,CHOOSE(AC205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(AD205=0,0,CHOOSE(AD205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(AE205=0,0,CHOOSE(AE205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0}]
[null,null,"t-m condition",{"$f":"IF(D194-$B202>0,D194-$B202,0)","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,{"$f":"IF(D207=0,0,CHOOSE(D207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(E207=0,0,CHOOSE(E207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(F207=0,0,CHOOSE(F207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(G207=0,0,CHOOSE(G207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(H207=0,0,CHOOSE(H207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(I207=0,0,CHOOSE(I207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(J207=0,0,CHOOSE(J207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(K207=0,0,CHOOSE(K207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(L207=0,0,CHOOSE(L207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(M207=0,0,CHOOSE(M207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(N207=0,0,CHOOSE(N207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(O207=0,0,CHOOSE(O207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(P207=0,0,CHOOSE(P207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(Q207=0,0,CHOOSE(Q207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(R207=0,0,CHOOSE(R207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(S207=0,0,CHOOSE(S207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(T207=0,0,CHOOSE(T207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(U207=0,0,CHOOSE(U207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(V207=0,0,CHOOSE(V207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(W207=0,0,CHOOSE(W207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(X207=0,0,CHOOSE(X207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(Y207=0,0,CHOOSE(Y207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(Z207=0,0,CHOOSE(Z207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(AA207=0,0,CHOOSE(AA207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(AB207=0,0,CHOOSE(AB207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(AC207=0,0,CHOOSE(AC207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(AD207=0,0,CHOOSE(AD207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(AE207=0,0,CHOOSE(AE207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0}]
[null,null,"Grant element",{"$f":"IF(D198=0,0,1-D200/D198)","v":0},{"$f":"IF(E198=0,0,1-E200/E198)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (1 to 3 years)-LC"},null,{"$f":"C192+1","v":2029}]
[{"$f":"+\"Output \"& C211","v":"Output 2029"}]
[null,null,null,0,{"$f":"D213+1","v":1},{"$f":"E213+1","v":2},{"$f":"F213+1","v":3},{"$f":"G213+1","v":4},{"$f":"H213+1","v":5},{"$f":"I213+1","v":6},{"$f":"J213+1","v":7},{"$f":"K213+1","v":8},{"$f":"L213+1","v":9},{"$f":"M213+1","v":10},{"$f":"N213+1","v":11},{"$f":"O213+1","v":12},{"$f":"P213+1","v":13},{"$f":"Q213+1","v":14},{"$f":"R213+1","v":15},{"$f":"S213+1","v":16},{"$f":"T213+1","v":17},{"$f":"U213+1","v":18},{"$f":"V213+1","v":19},{"$f":"W213+1","v":20},{"$f":"X213+1","v":21},{"$f":"Y213+1","v":22},{"$f":"Z213+1","v":23},{"$f":"AA213+1","v":24},{"$f":"AB213+1","v":25},{"$f":"AC213+1","v":26},{"$f":"AD213+1","v":27},{"$f":"AE213+1","v":28},{"$f":"AF213+1","v":29},{"$f":"AG213+1","v":30},{"$f":"AH213+1","v":31},{"$f":"AI213+1","v":32},{"$f":"AJ213+1","v":33},{"$f":"AK213+1","v":34},{"$f":"AL213+1","v":35},{"$f":"AM213+1","v":36},{"$f":"AN213+1","v":37},{"$f":"AO213+1","v":38},{"$f":"AP213+1","v":39},{"$f":"AQ213+1","v":40},{"$f":"AR213+1","v":41},{"$f":"AS213+1","v":42},{"$f":"AT213+1","v":43},{"$f":"AU213+1","v":44},{"$f":"AV213+1","v":45},{"$f":"AW213+1","v":46},{"$f":"AX213+1","v":47},{"$f":"AY213+1","v":48},{"$f":"AZ213+1","v":49},{"$f":"BA213+1","v":50},{"$f":"BB213+1","v":51},{"$f":"BC213+1","v":52}]
[null,null,null,{"$f":"D$3","v":2019},{"$f":"D214+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D214=$C211,D$6,0)","v":0},{"$f":"IF(E214=$C211,E$6,0)","v":0},{"$f":"IF(F214=$C211,F$6,0)","v":0},{"$f":"IF(G214=$C211,G$6,0)","v":0},{"$f":"IF(H214=$C211,H$6,0)","v":0},{"$f":"IF(I214=$C211,I$6,0)","v":0},{"$f":"IF(J214=$C211,J$6,0)","v":0},{"$f":"IF(K214=$C211,K$6,0)","v":0},{"$f":"IF(L214=$C211,L$6,0)","v":0},{"$f":"IF(M214=$C211,M$6,0)","v":0},{"$f":"IF(N214=$C211,N$6,0)","v":0},{"$f":"IF(O214=$C211,O$6,0)","v":0},{"$f":"IF(P214=$C211,P$6,0)","v":0},{"$f":"IF(Q214=$C211,Q$6,0)","v":0},{"$f":"IF(R214=$C211,R$6,0)","v":0},{"$f":"IF(S214=$C211,S$6,0)","v":0},{"$f":"IF(T214=$C211,T$6,0)","v":0},{"$f":"IF(U214=$C211,U$6,0)","v":0},{"$f":"IF(V214=$C211,V$6,0)","v":0},{"$f":"IF(W214=$C211,W$6,0)","v":0},{"$f":"IF(X214=$C211,X$6,0)","v":0},{"$f":"IF(Y214=$C211,Y$6,0)","v":0},{"$f":"IF(Z214=$C211,Z$6,0)","v":0},{"$f":"IF(AA214=$C211,AA$6,0)","v":0},{"$f":"IF(AB214=$C211,AB$6,0)","v":0},{"$f":"IF(AC214=$C211,AC$6,0)","v":0},{"$f":"IF(AD214=$C211,AD$6,0)","v":0},{"$f":"IF(AE214=$C211,AE$6,0)","v":0}]
[null,null,"cumulative",{"$f":"D215","v":0},{"$f":"SUM(D215:E215)","v":0},{"$f":"SUM(D215:F215)","v":0},{"$f":"SUM(D215:G215)","v":0},{"$f":"SUM(D215:H215)","v":0},{"$f":"SUM(D215:I215)","v":0},{"$f":"SUM(D215:J215)","v":0},{"$f":"SUM(D215:K215)","v":0},{"$f":"SUM(D215:L215)","v":0},{"$f":"SUM(D215:M215)","v":0},{"$f":"SUM(D215:N215)","v":0},{"$f":"SUM(D215:O215)","v":0},{"$f":"SUM(D215:P215)","v":0},{"$f":"SUM(D215:Q215)","v":0},{"$f":"SUM(D215:R215)","v":0},{"$f":"SUM(D215:S215)","v":0},{"$f":"SUM(D215:T215)","v":0},{"$f":"SUM(D215:U215)","v":0},{"$f":"SUM(D215:V215)","v":0},{"$f":"SUM(D215:W215)","v":0},{"$f":"SUM(D215:X215)","v":0},{"$f":"SUM(D215:Y215)","v":0},{"$f":"SUM(D215:Z215)","v":0},{"$f":"SUM(D215:AA215)","v":0},{"$f":"SUM(D215:AB215)","v":0},{"$f":"SUM(D215:AC215)","v":0},{"$f":"SUM(D215:AD215)","v":0},{"$f":"SUM(D215:AE215)","v":0}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D218=0,0,D218/D$5)","v":0},{"$f":"IF(E218=0,0,E218/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E214=$C211,E215,D218-E223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A211,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (1 to 3 years)-LC (in USD)"},{"$f":"IF($C211>D214,0,IF(NPV($B223,E220:$BB220)>D217,D217,NPV($B223,E220:$BB220)))","v":0},{"$f":"IF($C211>E214,0,IF(NPV($B223,F220:$BB220)>E217,E217,NPV($B223,F220:$BB220)))","v":0},{"$f":"IF($C211>F214,0,IF(NPV($B223,G220:$BB220)>F217,F217,NPV($B223,G220:$BB220)))","v":0},{"$f":"IF($C211>G214,0,IF(NPV($B223,H220:$BB220)>G217,G217,NPV($B223,H220:$BB220)))","v":0},{"$f":"IF($C211>H214,0,IF(NPV($B223,I220:$BB220)>H217,H217,NPV($B223,I220:$BB220)))","v":0},{"$f":"IF($C211>I214,0,IF(NPV($B223,J220:$BB220)>I217,I217,NPV($B223,J220:$BB220)))","v":0},{"$f":"IF($C211>J214,0,IF(NPV($B223,K220:$BB220)>J217,J217,NPV($B223,K220:$BB220)))","v":0},{"$f":"IF($C211>K214,0,IF(NPV($B223,L220:$BB220)>K217,K217,NPV($B223,L220:$BB220)))","v":0},{"$f":"IF($C211>L214,0,IF(NPV($B223,M220:$BB220)>L217,L217,NPV($B223,M220:$BB220)))","v":0},{"$f":"IF($C211>M214,0,IF(NPV($B223,N220:$BB220)>M217,M217,NPV($B223,N220:$BB220)))","v":0},{"$f":"IF($C211>N214,0,IF(NPV($B223,O220:$BB220)>N217,N217,NPV($B223,O220:$BB220)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C211>O214,0,IF(NPV($B223,P220:$BB220)>O217,O217,NPV($B223,P220:$BB220)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C211>P214,0,IF(NPV($B223,Q220:$BB220)>P217,P217,NPV($B223,Q220:$BB220)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C211>Q214,0,IF(NPV($B223,R220:$BB220)>Q217,Q217,NPV($B223,R220:$BB220)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C211>R214,0,IF(NPV($B223,S220:$BB220)>R217,R217,NPV($B223,S220:$BB220)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C211>S214,0,IF(NPV($B223,T220:$BB220)>S217,S217,NPV($B223,T220:$BB220)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C211>T214,0,IF(NPV($B223,U220:$BB220)>T217,T217,NPV($B223,U220:$BB220)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C211>U214,0,IF(NPV($B223,V220:$BB220)>U217,U217,NPV($B223,V220:$BB220)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C211>V214,0,IF(NPV($B223,W220:$BB220)>V217,V217,NPV($B223,W220:$BB220)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C211>W214,0,IF(NPV($B223,X220:$BB220)>W217,W217,NPV($B223,X220:$BB220)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C211>X214,0,IF(NPV($B223,Y220:$BB220)>X217,X217,NPV($B223,Y220:$BB220)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C211>Y214,0,IF(NPV($B223,Z220:$BB220)>Y217,Y217,NPV($B223,Z220:$BB220)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C211>Z214,0,IF(NPV($B223,AA220:$BB220)>Z217,Z217,NPV($B223,AA220:$BB220)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C211>AA214,0,IF(NPV($B223,AB220:$BB220)>AA217,AA217,NPV($B223,AB220:$BB220)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C211>AB214,0,IF(NPV($B223,AC220:$BB220)>AB217,AB217,NPV($B223,AC220:$BB220)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C211>AC214,0,IF(NPV($B223,AD220:$BB220)>AC217,AC217,NPV($B223,AD220:$BB220)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C211>AD214,0,IF(NPV($B223,AE220:$BB220)>AD217,AD217,NPV($B223,AE220:$BB220)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C211>AE214,0,IF(NPV($B223,AF220:$BB220)>AE217,AE217,NPV($B223,AF220:$BB220)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":1},"Total debt service (in USD)",{"$f":"D221+D222","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":2},"Interest (in USD)",null,{"$f":"$B222*D218/E$4","v":{"$error":"#DIV/0!"}},{"$f":"$B222*E218/F$4","v":{"$error":"#DIV/0!"}},{"$f":"$B222*F218/G$4","v":{"$error":"#DIV/0!"}},{"$f":"$B222*G218/H$4","v":{"$error":"#DIV/0!"}},{"$f":"$B222*H218/I$4","v":{"$error":"#DIV/0!"}},{"$f":"$B222*I218/J$4","v":{"$error":"#DIV/0!"}},{"$f":"$B222*J218/K$4","v":{"$error":"#DIV/0!"}},{"$f":"$B222*K218/L$4","v":{"$error":"#DIV/0!"}},{"$f":"$B222*L218/M$4","v":{"$error":"#DIV/0!"}},{"$f":"$B222*M218/N$4","v":{"$error":"#DIV/0!"}},{"$f":"$B222*N218/O$4","v":{"$error":"#DIV/0!"}},{"$f":"$B222*O218/P$4","v":{"$error":"#DIV/0!"}},{"$f":"$B222*P218/Q$4","v":{"$error":"#DIV/0!"}},{"$f":"$B222*Q218/R$4","v":{"$error":"#DIV/0!"}},{"$f":"$B222*R218/S$4","v":{"$error":"#DIV/0!"}},{"$f":"$B222*S218/T$4","v":{"$error":"#DIV/0!"}},{"$f":"$B222*T218/U$4","v":{"$error":"#DIV/0!"}},{"$f":"$B222*U218/V$4","v":{"$error":"#DIV/0!"}},{"$f":"$B222*V218/W$4","v":{"$error":"#DIV/0!"}},{"$f":"$B222*W218/X$4","v":{"$error":"#DIV/0!"}},{"$f":"$B222*X218/Y$4","v":{"$error":"#DIV/0!"}},{"$f":"$B222*Y218/Z$4","v":{"$error":"#DIV/0!"}},{"$f":"$B222*Z218/AA$4","v":{"$error":"#DIV/0!"}},{"$f":"$B222*AA218/AB$4","v":{"$error":"#DIV/0!"}},{"$f":"$B222*AB218/AC$4","v":{"$error":"#DIV/0!"}},{"$f":"$B222*AC218/AD$4","v":{"$error":"#DIV/0!"}},{"$f":"$B222*AD218/AE$4","v":{"$error":"#DIV/0!"}}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C211,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D223/D$4","v":{"$error":"#DIV/0!"}},{"$f":"E223/E$4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D225-D227)/($B221-$B220))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D213-$B220>0,D213-$B220,0)","v":0},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26]
[null,null,null,{"$f":"IF(D224=0,0,CHOOSE(D224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(E224=0,0,CHOOSE(E224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(F224=0,0,CHOOSE(F224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(G224=0,0,CHOOSE(G224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(H224=0,0,CHOOSE(H224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(I224=0,0,CHOOSE(I224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(J224=0,0,CHOOSE(J224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(K224=0,0,CHOOSE(K224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(L224=0,0,CHOOSE(L224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(M224=0,0,CHOOSE(M224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(N224=0,0,CHOOSE(N224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(O224=0,0,CHOOSE(O224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(P224=0,0,CHOOSE(P224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(Q224=0,0,CHOOSE(Q224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(R224=0,0,CHOOSE(R224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(S224=0,0,CHOOSE(S224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(T224=0,0,CHOOSE(T224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(U224=0,0,CHOOSE(U224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(V224=0,0,CHOOSE(V224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(W224=0,0,CHOOSE(W224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(X224=0,0,CHOOSE(X224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(Y224=0,0,CHOOSE(Y224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(Z224=0,0,CHOOSE(Z224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(AA224=0,0,CHOOSE(AA224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(AB224=0,0,CHOOSE(AB224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(AC224=0,0,CHOOSE(AC224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(AD224=0,0,CHOOSE(AD224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(AE224=0,0,CHOOSE(AE224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0}]
[null,null,"t-m condition",{"$f":"IF(D213-$B221>0,D213-$B221,0)","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,{"$f":"IF(D226=0,0,CHOOSE(D226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(E226=0,0,CHOOSE(E226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(F226=0,0,CHOOSE(F226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(G226=0,0,CHOOSE(G226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(H226=0,0,CHOOSE(H226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(I226=0,0,CHOOSE(I226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(J226=0,0,CHOOSE(J226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(K226=0,0,CHOOSE(K226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(L226=0,0,CHOOSE(L226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(M226=0,0,CHOOSE(M226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(N226=0,0,CHOOSE(N226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(O226=0,0,CHOOSE(O226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(P226=0,0,CHOOSE(P226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(Q226=0,0,CHOOSE(Q226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(R226=0,0,CHOOSE(R226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(S226=0,0,CHOOSE(S226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(T226=0,0,CHOOSE(T226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(U226=0,0,CHOOSE(U226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(V226=0,0,CHOOSE(V226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(W226=0,0,CHOOSE(W226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(X226=0,0,CHOOSE(X226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(Y226=0,0,CHOOSE(Y226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(Z226=0,0,CHOOSE(Z226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(AA226=0,0,CHOOSE(AA226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(AB226=0,0,CHOOSE(AB226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(AC226=0,0,CHOOSE(AC226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(AD226=0,0,CHOOSE(AD226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(AE226=0,0,CHOOSE(AE226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0}]
[null,null,"Grant element",{"$f":"IF(D217=0,0,1-D219/D217)","v":0},{"$f":"IF(E217=0,0,1-E219/E217)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (1 to 3 years)-LC"},null,{"$f":"C211+1","v":2030}]
[{"$f":"+\"Output \"& C230","v":"Output 2030"}]
[null,null,null,0,{"$f":"D232+1","v":1},{"$f":"E232+1","v":2},{"$f":"F232+1","v":3},{"$f":"G232+1","v":4},{"$f":"H232+1","v":5},{"$f":"I232+1","v":6},{"$f":"J232+1","v":7},{"$f":"K232+1","v":8},{"$f":"L232+1","v":9},{"$f":"M232+1","v":10},{"$f":"N232+1","v":11},{"$f":"O232+1","v":12},{"$f":"P232+1","v":13},{"$f":"Q232+1","v":14},{"$f":"R232+1","v":15},{"$f":"S232+1","v":16},{"$f":"T232+1","v":17},{"$f":"U232+1","v":18},{"$f":"V232+1","v":19},{"$f":"W232+1","v":20},{"$f":"X232+1","v":21},{"$f":"Y232+1","v":22},{"$f":"Z232+1","v":23},{"$f":"AA232+1","v":24},{"$f":"AB232+1","v":25},{"$f":"AC232+1","v":26},{"$f":"AD232+1","v":27},{"$f":"AE232+1","v":28},{"$f":"AF232+1","v":29},{"$f":"AG232+1","v":30},{"$f":"AH232+1","v":31},{"$f":"AI232+1","v":32},{"$f":"AJ232+1","v":33},{"$f":"AK232+1","v":34},{"$f":"AL232+1","v":35},{"$f":"AM232+1","v":36},{"$f":"AN232+1","v":37},{"$f":"AO232+1","v":38},{"$f":"AP232+1","v":39},{"$f":"AQ232+1","v":40},{"$f":"AR232+1","v":41},{"$f":"AS232+1","v":42},{"$f":"AT232+1","v":43},{"$f":"AU232+1","v":44},{"$f":"AV232+1","v":45},{"$f":"AW232+1","v":46},{"$f":"AX232+1","v":47},{"$f":"AY232+1","v":48},{"$f":"AZ232+1","v":49},{"$f":"BA232+1","v":50},{"$f":"BB232+1","v":51},{"$f":"BC232+1","v":52}]
[null,null,null,{"$f":"D$3","v":2019},{"$f":"D233+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D233=$C230,D$6,0)","v":0},{"$f":"IF(E233=$C230,E$6,0)","v":0},{"$f":"IF(F233=$C230,F$6,0)","v":0},{"$f":"IF(G233=$C230,G$6,0)","v":0},{"$f":"IF(H233=$C230,H$6,0)","v":0},{"$f":"IF(I233=$C230,I$6,0)","v":0},{"$f":"IF(J233=$C230,J$6,0)","v":0},{"$f":"IF(K233=$C230,K$6,0)","v":0},{"$f":"IF(L233=$C230,L$6,0)","v":0},{"$f":"IF(M233=$C230,M$6,0)","v":0},{"$f":"IF(N233=$C230,N$6,0)","v":0},{"$f":"IF(O233=$C230,O$6,0)","v":0},{"$f":"IF(P233=$C230,P$6,0)","v":0},{"$f":"IF(Q233=$C230,Q$6,0)","v":0},{"$f":"IF(R233=$C230,R$6,0)","v":0},{"$f":"IF(S233=$C230,S$6,0)","v":0},{"$f":"IF(T233=$C230,T$6,0)","v":0},{"$f":"IF(U233=$C230,U$6,0)","v":0},{"$f":"IF(V233=$C230,V$6,0)","v":0},{"$f":"IF(W233=$C230,W$6,0)","v":0},{"$f":"IF(X233=$C230,X$6,0)","v":0},{"$f":"IF(Y233=$C230,Y$6,0)","v":0},{"$f":"IF(Z233=$C230,Z$6,0)","v":0},{"$f":"IF(AA233=$C230,AA$6,0)","v":0},{"$f":"IF(AB233=$C230,AB$6,0)","v":0},{"$f":"IF(AC233=$C230,AC$6,0)","v":0},{"$f":"IF(AD233=$C230,AD$6,0)","v":0},{"$f":"IF(AE233=$C230,AE$6,0)","v":0}]
[null,null,"cumulative",{"$f":"D234","v":0},{"$f":"SUM(D234:E234)","v":0},{"$f":"SUM(D234:F234)","v":0},{"$f":"SUM(D234:G234)","v":0},{"$f":"SUM(D234:H234)","v":0},{"$f":"SUM(D234:I234)","v":0},{"$f":"SUM(D234:J234)","v":0},{"$f":"SUM(D234:K234)","v":0},{"$f":"SUM(D234:L234)","v":0},{"$f":"SUM(D234:M234)","v":0},{"$f":"SUM(D234:N234)","v":0},{"$f":"SUM(D234:O234)","v":0},{"$f":"SUM(D234:P234)","v":0},{"$f":"SUM(D234:Q234)","v":0},{"$f":"SUM(D234:R234)","v":0},{"$f":"SUM(D234:S234)","v":0},{"$f":"SUM(D234:T234)","v":0},{"$f":"SUM(D234:U234)","v":0},{"$f":"SUM(D234:V234)","v":0},{"$f":"SUM(D234:W234)","v":0},{"$f":"SUM(D234:X234)","v":0},{"$f":"SUM(D234:Y234)","v":0},{"$f":"SUM(D234:Z234)","v":0},{"$f":"SUM(D234:AA234)","v":0},{"$f":"SUM(D234:AB234)","v":0},{"$f":"SUM(D234:AC234)","v":0},{"$f":"SUM(D234:AD234)","v":0},{"$f":"SUM(D234:AE234)","v":0}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D237=0,0,D237/D$5)","v":0},{"$f":"IF(E237=0,0,E237/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E233=$C230,E234,D237-E242)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A230,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (1 to 3 years)-LC (in USD)"},{"$f":"IF($C230>D233,0,IF(NPV($B242,E239:$BB239)>D236,D236,NPV($B242,E239:$BB239)))","v":0},{"$f":"IF($C230>E233,0,IF(NPV($B242,F239:$BB239)>E236,E236,NPV($B242,F239:$BB239)))","v":0},{"$f":"IF($C230>F233,0,IF(NPV($B242,G239:$BB239)>F236,F236,NPV($B242,G239:$BB239)))","v":0},{"$f":"IF($C230>G233,0,IF(NPV($B242,H239:$BB239)>G236,G236,NPV($B242,H239:$BB239)))","v":0},{"$f":"IF($C230>H233,0,IF(NPV($B242,I239:$BB239)>H236,H236,NPV($B242,I239:$BB239)))","v":0},{"$f":"IF($C230>I233,0,IF(NPV($B242,J239:$BB239)>I236,I236,NPV($B242,J239:$BB239)))","v":0},{"$f":"IF($C230>J233,0,IF(NPV($B242,K239:$BB239)>J236,J236,NPV($B242,K239:$BB239)))","v":0},{"$f":"IF($C230>K233,0,IF(NPV($B242,L239:$BB239)>K236,K236,NPV($B242,L239:$BB239)))","v":0},{"$f":"IF($C230>L233,0,IF(NPV($B242,M239:$BB239)>L236,L236,NPV($B242,M239:$BB239)))","v":0},{"$f":"IF($C230>M233,0,IF(NPV($B242,N239:$BB239)>M236,M236,NPV($B242,N239:$BB239)))","v":0},{"$f":"IF($C230>N233,0,IF(NPV($B242,O239:$BB239)>N236,N236,NPV($B242,O239:$BB239)))","v":0},{"$f":"IF($C230>O233,0,IF(NPV($B242,P239:$BB239)>O236,O236,NPV($B242,P239:$BB239)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C230>P233,0,IF(NPV($B242,Q239:$BB239)>P236,P236,NPV($B242,Q239:$BB239)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C230>Q233,0,IF(NPV($B242,R239:$BB239)>Q236,Q236,NPV($B242,R239:$BB239)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C230>R233,0,IF(NPV($B242,S239:$BB239)>R236,R236,NPV($B242,S239:$BB239)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C230>S233,0,IF(NPV($B242,T239:$BB239)>S236,S236,NPV($B242,T239:$BB239)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C230>T233,0,IF(NPV($B242,U239:$BB239)>T236,T236,NPV($B242,U239:$BB239)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C230>U233,0,IF(NPV($B242,V239:$BB239)>U236,U236,NPV($B242,V239:$BB239)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C230>V233,0,IF(NPV($B242,W239:$BB239)>V236,V236,NPV($B242,W239:$BB239)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C230>W233,0,IF(NPV($B242,X239:$BB239)>W236,W236,NPV($B242,X239:$BB239)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C230>X233,0,IF(NPV($B242,Y239:$BB239)>X236,X236,NPV($B242,Y239:$BB239)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C230>Y233,0,IF(NPV($B242,Z239:$BB239)>Y236,Y236,NPV($B242,Z239:$BB239)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C230>Z233,0,IF(NPV($B242,AA239:$BB239)>Z236,Z236,NPV($B242,AA239:$BB239)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C230>AA233,0,IF(NPV($B242,AB239:$BB239)>AA236,AA236,NPV($B242,AB239:$BB239)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C230>AB233,0,IF(NPV($B242,AC239:$BB239)>AB236,AB236,NPV($B242,AC239:$BB239)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C230>AC233,0,IF(NPV($B242,AD239:$BB239)>AC236,AC236,NPV($B242,AD239:$BB239)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C230>AD233,0,IF(NPV($B242,AE239:$BB239)>AD236,AD236,NPV($B242,AE239:$BB239)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C230>AE233,0,IF(NPV($B242,AF239:$BB239)>AE236,AE236,NPV($B242,AF239:$BB239)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":1},"Total debt service (in USD)",{"$f":"D240+D241","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":2},"Interest (in USD)",null,{"$f":"$B241*D237/E$4","v":{"$error":"#DIV/0!"}},{"$f":"$B241*E237/F$4","v":{"$error":"#DIV/0!"}},{"$f":"$B241*F237/G$4","v":{"$error":"#DIV/0!"}},{"$f":"$B241*G237/H$4","v":{"$error":"#DIV/0!"}},{"$f":"$B241*H237/I$4","v":{"$error":"#DIV/0!"}},{"$f":"$B241*I237/J$4","v":{"$error":"#DIV/0!"}},{"$f":"$B241*J237/K$4","v":{"$error":"#DIV/0!"}},{"$f":"$B241*K237/L$4","v":{"$error":"#DIV/0!"}},{"$f":"$B241*L237/M$4","v":{"$error":"#DIV/0!"}},{"$f":"$B241*M237/N$4","v":{"$error":"#DIV/0!"}},{"$f":"$B241*N237/O$4","v":{"$error":"#DIV/0!"}},{"$f":"$B241*O237/P$4","v":{"$error":"#DIV/0!"}},{"$f":"$B241*P237/Q$4","v":{"$error":"#DIV/0!"}},{"$f":"$B241*Q237/R$4","v":{"$error":"#DIV/0!"}},{"$f":"$B241*R237/S$4","v":{"$error":"#DIV/0!"}},{"$f":"$B241*S237/T$4","v":{"$error":"#DIV/0!"}},{"$f":"$B241*T237/U$4","v":{"$error":"#DIV/0!"}},{"$f":"$B241*U237/V$4","v":{"$error":"#DIV/0!"}},{"$f":"$B241*V237/W$4","v":{"$error":"#DIV/0!"}},{"$f":"$B241*W237/X$4","v":{"$error":"#DIV/0!"}},{"$f":"$B241*X237/Y$4","v":{"$error":"#DIV/0!"}},{"$f":"$B241*Y237/Z$4","v":{"$error":"#DIV/0!"}},{"$f":"$B241*Z237/AA$4","v":{"$error":"#DIV/0!"}},{"$f":"$B241*AA237/AB$4","v":{"$error":"#DIV/0!"}},{"$f":"$B241*AB237/AC$4","v":{"$error":"#DIV/0!"}},{"$f":"$B241*AC237/AD$4","v":{"$error":"#DIV/0!"}},{"$f":"$B241*AD237/AE$4","v":{"$error":"#DIV/0!"}}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C230,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D242/D$4","v":{"$error":"#DIV/0!"}},{"$f":"E242/E$4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D244-D246)/($B240-$B239))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D232-$B239>0,D232-$B239,0)","v":0},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26]
[null,null,null,{"$f":"IF(D243=0,0,CHOOSE(D243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(E243=0,0,CHOOSE(E243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(F243=0,0,CHOOSE(F243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(G243=0,0,CHOOSE(G243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(H243=0,0,CHOOSE(H243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(I243=0,0,CHOOSE(I243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(J243=0,0,CHOOSE(J243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(K243=0,0,CHOOSE(K243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(L243=0,0,CHOOSE(L243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(M243=0,0,CHOOSE(M243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(N243=0,0,CHOOSE(N243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(O243=0,0,CHOOSE(O243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(P243=0,0,CHOOSE(P243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(Q243=0,0,CHOOSE(Q243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(R243=0,0,CHOOSE(R243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(S243=0,0,CHOOSE(S243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(T243=0,0,CHOOSE(T243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(U243=0,0,CHOOSE(U243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(V243=0,0,CHOOSE(V243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(W243=0,0,CHOOSE(W243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(X243=0,0,CHOOSE(X243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(Y243=0,0,CHOOSE(Y243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(Z243=0,0,CHOOSE(Z243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(AA243=0,0,CHOOSE(AA243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(AB243=0,0,CHOOSE(AB243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(AC243=0,0,CHOOSE(AC243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(AD243=0,0,CHOOSE(AD243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(AE243=0,0,CHOOSE(AE243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0}]
[null,null,"t-m condition",{"$f":"IF(D232-$B240>0,D232-$B240,0)","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,{"$f":"IF(D245=0,0,CHOOSE(D245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(E245=0,0,CHOOSE(E245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(F245=0,0,CHOOSE(F245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(G245=0,0,CHOOSE(G245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(H245=0,0,CHOOSE(H245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(I245=0,0,CHOOSE(I245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(J245=0,0,CHOOSE(J245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(K245=0,0,CHOOSE(K245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(L245=0,0,CHOOSE(L245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(M245=0,0,CHOOSE(M245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(N245=0,0,CHOOSE(N245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(O245=0,0,CHOOSE(O245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(P245=0,0,CHOOSE(P245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(Q245=0,0,CHOOSE(Q245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(R245=0,0,CHOOSE(R245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(S245=0,0,CHOOSE(S245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(T245=0,0,CHOOSE(T245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(U245=0,0,CHOOSE(U245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(V245=0,0,CHOOSE(V245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(W245=0,0,CHOOSE(W245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(X245=0,0,CHOOSE(X245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(Y245=0,0,CHOOSE(Y245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(Z245=0,0,CHOOSE(Z245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(AA245=0,0,CHOOSE(AA245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(AB245=0,0,CHOOSE(AB245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(AC245=0,0,CHOOSE(AC245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(AD245=0,0,CHOOSE(AD245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(AE245=0,0,CHOOSE(AE245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0}]
[null,null,"Grant element",{"$f":"IF(D236=0,0,1-D238/D236)","v":0},{"$f":"IF(E236=0,0,1-E238/E236)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (1 to 3 years)-LC"},null,{"$f":"C230+1","v":2031}]
[{"$f":"+\"Output \"& C249","v":"Output 2031"}]
[null,null,null,0,{"$f":"D251+1","v":1},{"$f":"E251+1","v":2},{"$f":"F251+1","v":3},{"$f":"G251+1","v":4},{"$f":"H251+1","v":5},{"$f":"I251+1","v":6},{"$f":"J251+1","v":7},{"$f":"K251+1","v":8},{"$f":"L251+1","v":9},{"$f":"M251+1","v":10},{"$f":"N251+1","v":11},{"$f":"O251+1","v":12},{"$f":"P251+1","v":13},{"$f":"Q251+1","v":14},{"$f":"R251+1","v":15},{"$f":"S251+1","v":16},{"$f":"T251+1","v":17},{"$f":"U251+1","v":18},{"$f":"V251+1","v":19},{"$f":"W251+1","v":20},{"$f":"X251+1","v":21},{"$f":"Y251+1","v":22},{"$f":"Z251+1","v":23},{"$f":"AA251+1","v":24},{"$f":"AB251+1","v":25},{"$f":"AC251+1","v":26},{"$f":"AD251+1","v":27},{"$f":"AE251+1","v":28},{"$f":"AF251+1","v":29},{"$f":"AG251+1","v":30},{"$f":"AH251+1","v":31},{"$f":"AI251+1","v":32},{"$f":"AJ251+1","v":33},{"$f":"AK251+1","v":34},{"$f":"AL251+1","v":35},{"$f":"AM251+1","v":36},{"$f":"AN251+1","v":37},{"$f":"AO251+1","v":38},{"$f":"AP251+1","v":39},{"$f":"AQ251+1","v":40},{"$f":"AR251+1","v":41},{"$f":"AS251+1","v":42},{"$f":"AT251+1","v":43},{"$f":"AU251+1","v":44},{"$f":"AV251+1","v":45},{"$f":"AW251+1","v":46},{"$f":"AX251+1","v":47},{"$f":"AY251+1","v":48},{"$f":"AZ251+1","v":49},{"$f":"BA251+1","v":50},{"$f":"BB251+1","v":51},{"$f":"BC251+1","v":52}]
[null,null,null,{"$f":"D$3","v":2019},{"$f":"D252+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D252=$C249,D$6,0)","v":0},{"$f":"IF(E252=$C249,E$6,0)","v":0},{"$f":"IF(F252=$C249,F$6,0)","v":0},{"$f":"IF(G252=$C249,G$6,0)","v":0},{"$f":"IF(H252=$C249,H$6,0)","v":0},{"$f":"IF(I252=$C249,I$6,0)","v":0},{"$f":"IF(J252=$C249,J$6,0)","v":0},{"$f":"IF(K252=$C249,K$6,0)","v":0},{"$f":"IF(L252=$C249,L$6,0)","v":0},{"$f":"IF(M252=$C249,M$6,0)","v":0},{"$f":"IF(N252=$C249,N$6,0)","v":0},{"$f":"IF(O252=$C249,O$6,0)","v":0},{"$f":"IF(P252=$C249,P$6,0)","v":0},{"$f":"IF(Q252=$C249,Q$6,0)","v":0},{"$f":"IF(R252=$C249,R$6,0)","v":0},{"$f":"IF(S252=$C249,S$6,0)","v":0},{"$f":"IF(T252=$C249,T$6,0)","v":0},{"$f":"IF(U252=$C249,U$6,0)","v":0},{"$f":"IF(V252=$C249,V$6,0)","v":0},{"$f":"IF(W252=$C249,W$6,0)","v":0},{"$f":"IF(X252=$C249,X$6,0)","v":0},{"$f":"IF(Y252=$C249,Y$6,0)","v":0},{"$f":"IF(Z252=$C249,Z$6,0)","v":0},{"$f":"IF(AA252=$C249,AA$6,0)","v":0},{"$f":"IF(AB252=$C249,AB$6,0)","v":0},{"$f":"IF(AC252=$C249,AC$6,0)","v":0},{"$f":"IF(AD252=$C249,AD$6,0)","v":0},{"$f":"IF(AE252=$C249,AE$6,0)","v":0}]
[null,null,"cumulative",{"$f":"D253","v":0},{"$f":"SUM(D253:E253)","v":0},{"$f":"SUM(D253:F253)","v":0},{"$f":"SUM(D253:G253)","v":0},{"$f":"SUM(D253:H253)","v":0},{"$f":"SUM(D253:I253)","v":0},{"$f":"SUM(D253:J253)","v":0},{"$f":"SUM(D253:K253)","v":0},{"$f":"SUM(D253:L253)","v":0},{"$f":"SUM(D253:M253)","v":0},{"$f":"SUM(D253:N253)","v":0},{"$f":"SUM(D253:O253)","v":0},{"$f":"SUM(D253:P253)","v":0},{"$f":"SUM(D253:Q253)","v":0},{"$f":"SUM(D253:R253)","v":0},{"$f":"SUM(D253:S253)","v":0},{"$f":"SUM(D253:T253)","v":0},{"$f":"SUM(D253:U253)","v":0},{"$f":"SUM(D253:V253)","v":0},{"$f":"SUM(D253:W253)","v":0},{"$f":"SUM(D253:X253)","v":0},{"$f":"SUM(D253:Y253)","v":0},{"$f":"SUM(D253:Z253)","v":0},{"$f":"SUM(D253:AA253)","v":0},{"$f":"SUM(D253:AB253)","v":0},{"$f":"SUM(D253:AC253)","v":0},{"$f":"SUM(D253:AD253)","v":0},{"$f":"SUM(D253:AE253)","v":0}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D256=0,0,D256/D$5)","v":0},{"$f":"IF(E256=0,0,E256/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E252=$C249,E253,D256-E261)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A249,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (1 to 3 years)-LC (in USD)"},{"$f":"IF($C249>D252,0,IF(NPV($B261,E258:$BB258)>D255,D255,NPV($B261,E258:$BB258)))","v":0},{"$f":"IF($C249>E252,0,IF(NPV($B261,F258:$BB258)>E255,E255,NPV($B261,F258:$BB258)))","v":0},{"$f":"IF($C249>F252,0,IF(NPV($B261,G258:$BB258)>F255,F255,NPV($B261,G258:$BB258)))","v":0},{"$f":"IF($C249>G252,0,IF(NPV($B261,H258:$BB258)>G255,G255,NPV($B261,H258:$BB258)))","v":0},{"$f":"IF($C249>H252,0,IF(NPV($B261,I258:$BB258)>H255,H255,NPV($B261,I258:$BB258)))","v":0},{"$f":"IF($C249>I252,0,IF(NPV($B261,J258:$BB258)>I255,I255,NPV($B261,J258:$BB258)))","v":0},{"$f":"IF($C249>J252,0,IF(NPV($B261,K258:$BB258)>J255,J255,NPV($B261,K258:$BB258)))","v":0},{"$f":"IF($C249>K252,0,IF(NPV($B261,L258:$BB258)>K255,K255,NPV($B261,L258:$BB258)))","v":0},{"$f":"IF($C249>L252,0,IF(NPV($B261,M258:$BB258)>L255,L255,NPV($B261,M258:$BB258)))","v":0},{"$f":"IF($C249>M252,0,IF(NPV($B261,N258:$BB258)>M255,M255,NPV($B261,N258:$BB258)))","v":0},{"$f":"IF($C249>N252,0,IF(NPV($B261,O258:$BB258)>N255,N255,NPV($B261,O258:$BB258)))","v":0},{"$f":"IF($C249>O252,0,IF(NPV($B261,P258:$BB258)>O255,O255,NPV($B261,P258:$BB258)))","v":0},{"$f":"IF($C249>P252,0,IF(NPV($B261,Q258:$BB258)>P255,P255,NPV($B261,Q258:$BB258)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C249>Q252,0,IF(NPV($B261,R258:$BB258)>Q255,Q255,NPV($B261,R258:$BB258)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C249>R252,0,IF(NPV($B261,S258:$BB258)>R255,R255,NPV($B261,S258:$BB258)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C249>S252,0,IF(NPV($B261,T258:$BB258)>S255,S255,NPV($B261,T258:$BB258)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C249>T252,0,IF(NPV($B261,U258:$BB258)>T255,T255,NPV($B261,U258:$BB258)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C249>U252,0,IF(NPV($B261,V258:$BB258)>U255,U255,NPV($B261,V258:$BB258)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C249>V252,0,IF(NPV($B261,W258:$BB258)>V255,V255,NPV($B261,W258:$BB258)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C249>W252,0,IF(NPV($B261,X258:$BB258)>W255,W255,NPV($B261,X258:$BB258)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C249>X252,0,IF(NPV($B261,Y258:$BB258)>X255,X255,NPV($B261,Y258:$BB258)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C249>Y252,0,IF(NPV($B261,Z258:$BB258)>Y255,Y255,NPV($B261,Z258:$BB258)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C249>Z252,0,IF(NPV($B261,AA258:$BB258)>Z255,Z255,NPV($B261,AA258:$BB258)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C249>AA252,0,IF(NPV($B261,AB258:$BB258)>AA255,AA255,NPV($B261,AB258:$BB258)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C249>AB252,0,IF(NPV($B261,AC258:$BB258)>AB255,AB255,NPV($B261,AC258:$BB258)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C249>AC252,0,IF(NPV($B261,AD258:$BB258)>AC255,AC255,NPV($B261,AD258:$BB258)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C249>AD252,0,IF(NPV($B261,AE258:$BB258)>AD255,AD255,NPV($B261,AE258:$BB258)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C249>AE252,0,IF(NPV($B261,AF258:$BB258)>AE255,AE255,NPV($B261,AF258:$BB258)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":1},"Total debt service (in USD)",{"$f":"D259+D260","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":2},"Interest (in USD)",null,{"$f":"$B260*D256/E$4","v":{"$error":"#DIV/0!"}},{"$f":"$B260*E256/F$4","v":{"$error":"#DIV/0!"}},{"$f":"$B260*F256/G$4","v":{"$error":"#DIV/0!"}},{"$f":"$B260*G256/H$4","v":{"$error":"#DIV/0!"}},{"$f":"$B260*H256/I$4","v":{"$error":"#DIV/0!"}},{"$f":"$B260*I256/J$4","v":{"$error":"#DIV/0!"}},{"$f":"$B260*J256/K$4","v":{"$error":"#DIV/0!"}},{"$f":"$B260*K256/L$4","v":{"$error":"#DIV/0!"}},{"$f":"$B260*L256/M$4","v":{"$error":"#DIV/0!"}},{"$f":"$B260*M256/N$4","v":{"$error":"#DIV/0!"}},{"$f":"$B260*N256/O$4","v":{"$error":"#DIV/0!"}},{"$f":"$B260*O256/P$4","v":{"$error":"#DIV/0!"}},{"$f":"$B260*P256/Q$4","v":{"$error":"#DIV/0!"}},{"$f":"$B260*Q256/R$4","v":{"$error":"#DIV/0!"}},{"$f":"$B260*R256/S$4","v":{"$error":"#DIV/0!"}},{"$f":"$B260*S256/T$4","v":{"$error":"#DIV/0!"}},{"$f":"$B260*T256/U$4","v":{"$error":"#DIV/0!"}},{"$f":"$B260*U256/V$4","v":{"$error":"#DIV/0!"}},{"$f":"$B260*V256/W$4","v":{"$error":"#DIV/0!"}},{"$f":"$B260*W256/X$4","v":{"$error":"#DIV/0!"}},{"$f":"$B260*X256/Y$4","v":{"$error":"#DIV/0!"}},{"$f":"$B260*Y256/Z$4","v":{"$error":"#DIV/0!"}},{"$f":"$B260*Z256/AA$4","v":{"$error":"#DIV/0!"}},{"$f":"$B260*AA256/AB$4","v":{"$error":"#DIV/0!"}},{"$f":"$B260*AB256/AC$4","v":{"$error":"#DIV/0!"}},{"$f":"$B260*AC256/AD$4","v":{"$error":"#DIV/0!"}},{"$f":"$B260*AD256/AE$4","v":{"$error":"#DIV/0!"}}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C249,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D261/D$4","v":{"$error":"#DIV/0!"}},{"$f":"E261/E$4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D263-D265)/($B259-$B258))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D251-$B258>0,D251-$B258,0)","v":0},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26]
[null,null,null,{"$f":"IF(D262=0,0,CHOOSE(D262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(E262=0,0,CHOOSE(E262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(F262=0,0,CHOOSE(F262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(G262=0,0,CHOOSE(G262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(H262=0,0,CHOOSE(H262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(I262=0,0,CHOOSE(I262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(J262=0,0,CHOOSE(J262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(K262=0,0,CHOOSE(K262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(L262=0,0,CHOOSE(L262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(M262=0,0,CHOOSE(M262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(N262=0,0,CHOOSE(N262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(O262=0,0,CHOOSE(O262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(P262=0,0,CHOOSE(P262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(Q262=0,0,CHOOSE(Q262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(R262=0,0,CHOOSE(R262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(S262=0,0,CHOOSE(S262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(T262=0,0,CHOOSE(T262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(U262=0,0,CHOOSE(U262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(V262=0,0,CHOOSE(V262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(W262=0,0,CHOOSE(W262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(X262=0,0,CHOOSE(X262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(Y262=0,0,CHOOSE(Y262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(Z262=0,0,CHOOSE(Z262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(AA262=0,0,CHOOSE(AA262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(AB262=0,0,CHOOSE(AB262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(AC262=0,0,CHOOSE(AC262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(AD262=0,0,CHOOSE(AD262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(AE262=0,0,CHOOSE(AE262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0}]
[null,null,"t-m condition",{"$f":"IF(D251-$B259>0,D251-$B259,0)","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,{"$f":"IF(D264=0,0,CHOOSE(D264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(E264=0,0,CHOOSE(E264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(F264=0,0,CHOOSE(F264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(G264=0,0,CHOOSE(G264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(H264=0,0,CHOOSE(H264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(I264=0,0,CHOOSE(I264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(J264=0,0,CHOOSE(J264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(K264=0,0,CHOOSE(K264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(L264=0,0,CHOOSE(L264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(M264=0,0,CHOOSE(M264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(N264=0,0,CHOOSE(N264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(O264=0,0,CHOOSE(O264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(P264=0,0,CHOOSE(P264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(Q264=0,0,CHOOSE(Q264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(R264=0,0,CHOOSE(R264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(S264=0,0,CHOOSE(S264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(T264=0,0,CHOOSE(T264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(U264=0,0,CHOOSE(U264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(V264=0,0,CHOOSE(V264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(W264=0,0,CHOOSE(W264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(X264=0,0,CHOOSE(X264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(Y264=0,0,CHOOSE(Y264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(Z264=0,0,CHOOSE(Z264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(AA264=0,0,CHOOSE(AA264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(AB264=0,0,CHOOSE(AB264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(AC264=0,0,CHOOSE(AC264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(AD264=0,0,CHOOSE(AD264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(AE264=0,0,CHOOSE(AE264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0}]
[null,null,"Grant element",{"$f":"IF(D255=0,0,1-D257/D255)","v":0},{"$f":"IF(E255=0,0,1-E257/E255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (1 to 3 years)-LC"},null,{"$f":"C249+1","v":2032}]
[{"$f":"+\"Output \"& C268","v":"Output 2032"}]
[null,null,null,0,{"$f":"D270+1","v":1},{"$f":"E270+1","v":2},{"$f":"F270+1","v":3},{"$f":"G270+1","v":4},{"$f":"H270+1","v":5},{"$f":"I270+1","v":6},{"$f":"J270+1","v":7},{"$f":"K270+1","v":8},{"$f":"L270+1","v":9},{"$f":"M270+1","v":10},{"$f":"N270+1","v":11},{"$f":"O270+1","v":12},{"$f":"P270+1","v":13},{"$f":"Q270+1","v":14},{"$f":"R270+1","v":15},{"$f":"S270+1","v":16},{"$f":"T270+1","v":17},{"$f":"U270+1","v":18},{"$f":"V270+1","v":19},{"$f":"W270+1","v":20},{"$f":"X270+1","v":21},{"$f":"Y270+1","v":22},{"$f":"Z270+1","v":23},{"$f":"AA270+1","v":24},{"$f":"AB270+1","v":25},{"$f":"AC270+1","v":26},{"$f":"AD270+1","v":27},{"$f":"AE270+1","v":28},{"$f":"AF270+1","v":29},{"$f":"AG270+1","v":30},{"$f":"AH270+1","v":31},{"$f":"AI270+1","v":32},{"$f":"AJ270+1","v":33},{"$f":"AK270+1","v":34},{"$f":"AL270+1","v":35},{"$f":"AM270+1","v":36},{"$f":"AN270+1","v":37},{"$f":"AO270+1","v":38},{"$f":"AP270+1","v":39},{"$f":"AQ270+1","v":40},{"$f":"AR270+1","v":41},{"$f":"AS270+1","v":42},{"$f":"AT270+1","v":43},{"$f":"AU270+1","v":44},{"$f":"AV270+1","v":45},{"$f":"AW270+1","v":46},{"$f":"AX270+1","v":47},{"$f":"AY270+1","v":48},{"$f":"AZ270+1","v":49},{"$f":"BA270+1","v":50},{"$f":"BB270+1","v":51},{"$f":"BC270+1","v":52}]
[null,null,null,{"$f":"D$3","v":2019},{"$f":"D271+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D271=$C268,D$6,0)","v":0},{"$f":"IF(E271=$C268,E$6,0)","v":0},{"$f":"IF(F271=$C268,F$6,0)","v":0},{"$f":"IF(G271=$C268,G$6,0)","v":0},{"$f":"IF(H271=$C268,H$6,0)","v":0},{"$f":"IF(I271=$C268,I$6,0)","v":0},{"$f":"IF(J271=$C268,J$6,0)","v":0},{"$f":"IF(K271=$C268,K$6,0)","v":0},{"$f":"IF(L271=$C268,L$6,0)","v":0},{"$f":"IF(M271=$C268,M$6,0)","v":0},{"$f":"IF(N271=$C268,N$6,0)","v":0},{"$f":"IF(O271=$C268,O$6,0)","v":0},{"$f":"IF(P271=$C268,P$6,0)","v":0},{"$f":"IF(Q271=$C268,Q$6,0)","v":0},{"$f":"IF(R271=$C268,R$6,0)","v":0},{"$f":"IF(S271=$C268,S$6,0)","v":0},{"$f":"IF(T271=$C268,T$6,0)","v":0},{"$f":"IF(U271=$C268,U$6,0)","v":0},{"$f":"IF(V271=$C268,V$6,0)","v":0},{"$f":"IF(W271=$C268,W$6,0)","v":0},{"$f":"IF(X271=$C268,X$6,0)","v":0},{"$f":"IF(Y271=$C268,Y$6,0)","v":0},{"$f":"IF(Z271=$C268,Z$6,0)","v":0},{"$f":"IF(AA271=$C268,AA$6,0)","v":0},{"$f":"IF(AB271=$C268,AB$6,0)","v":0},{"$f":"IF(AC271=$C268,AC$6,0)","v":0},{"$f":"IF(AD271=$C268,AD$6,0)","v":0},{"$f":"IF(AE271=$C268,AE$6,0)","v":0}]
[null,null,"cumulative",{"$f":"D272","v":0},{"$f":"SUM(D272:E272)","v":0},{"$f":"SUM(D272:F272)","v":0},{"$f":"SUM(D272:G272)","v":0},{"$f":"SUM(D272:H272)","v":0},{"$f":"SUM(D272:I272)","v":0},{"$f":"SUM(D272:J272)","v":0},{"$f":"SUM(D272:K272)","v":0},{"$f":"SUM(D272:L272)","v":0},{"$f":"SUM(D272:M272)","v":0},{"$f":"SUM(D272:N272)","v":0},{"$f":"SUM(D272:O272)","v":0},{"$f":"SUM(D272:P272)","v":0},{"$f":"SUM(D272:Q272)","v":0},{"$f":"SUM(D272:R272)","v":0},{"$f":"SUM(D272:S272)","v":0},{"$f":"SUM(D272:T272)","v":0},{"$f":"SUM(D272:U272)","v":0},{"$f":"SUM(D272:V272)","v":0},{"$f":"SUM(D272:W272)","v":0},{"$f":"SUM(D272:X272)","v":0},{"$f":"SUM(D272:Y272)","v":0},{"$f":"SUM(D272:Z272)","v":0},{"$f":"SUM(D272:AA272)","v":0},{"$f":"SUM(D272:AB272)","v":0},{"$f":"SUM(D272:AC272)","v":0},{"$f":"SUM(D272:AD272)","v":0},{"$f":"SUM(D272:AE272)","v":0}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D275=0,0,D275/D$5)","v":0},{"$f":"IF(E275=0,0,E275/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E271=$C268,E272,D275-E280)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A268,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (1 to 3 years)-LC (in USD)"},{"$f":"IF($C268>D271,0,IF(NPV($B280,E277:$BB277)>D274,D274,NPV($B280,E277:$BB277)))","v":0},{"$f":"IF($C268>E271,0,IF(NPV($B280,F277:$BB277)>E274,E274,NPV($B280,F277:$BB277)))","v":0},{"$f":"IF($C268>F271,0,IF(NPV($B280,G277:$BB277)>F274,F274,NPV($B280,G277:$BB277)))","v":0},{"$f":"IF($C268>G271,0,IF(NPV($B280,H277:$BB277)>G274,G274,NPV($B280,H277:$BB277)))","v":0},{"$f":"IF($C268>H271,0,IF(NPV($B280,I277:$BB277)>H274,H274,NPV($B280,I277:$BB277)))","v":0},{"$f":"IF($C268>I271,0,IF(NPV($B280,J277:$BB277)>I274,I274,NPV($B280,J277:$BB277)))","v":0},{"$f":"IF($C268>J271,0,IF(NPV($B280,K277:$BB277)>J274,J274,NPV($B280,K277:$BB277)))","v":0},{"$f":"IF($C268>K271,0,IF(NPV($B280,L277:$BB277)>K274,K274,NPV($B280,L277:$BB277)))","v":0},{"$f":"IF($C268>L271,0,IF(NPV($B280,M277:$BB277)>L274,L274,NPV($B280,M277:$BB277)))","v":0},{"$f":"IF($C268>M271,0,IF(NPV($B280,N277:$BB277)>M274,M274,NPV($B280,N277:$BB277)))","v":0},{"$f":"IF($C268>N271,0,IF(NPV($B280,O277:$BB277)>N274,N274,NPV($B280,O277:$BB277)))","v":0},{"$f":"IF($C268>O271,0,IF(NPV($B280,P277:$BB277)>O274,O274,NPV($B280,P277:$BB277)))","v":0},{"$f":"IF($C268>P271,0,IF(NPV($B280,Q277:$BB277)>P274,P274,NPV($B280,Q277:$BB277)))","v":0},{"$f":"IF($C268>Q271,0,IF(NPV($B280,R277:$BB277)>Q274,Q274,NPV($B280,R277:$BB277)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C268>R271,0,IF(NPV($B280,S277:$BB277)>R274,R274,NPV($B280,S277:$BB277)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C268>S271,0,IF(NPV($B280,T277:$BB277)>S274,S274,NPV($B280,T277:$BB277)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C268>T271,0,IF(NPV($B280,U277:$BB277)>T274,T274,NPV($B280,U277:$BB277)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C268>U271,0,IF(NPV($B280,V277:$BB277)>U274,U274,NPV($B280,V277:$BB277)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C268>V271,0,IF(NPV($B280,W277:$BB277)>V274,V274,NPV($B280,W277:$BB277)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C268>W271,0,IF(NPV($B280,X277:$BB277)>W274,W274,NPV($B280,X277:$BB277)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C268>X271,0,IF(NPV($B280,Y277:$BB277)>X274,X274,NPV($B280,Y277:$BB277)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C268>Y271,0,IF(NPV($B280,Z277:$BB277)>Y274,Y274,NPV($B280,Z277:$BB277)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C268>Z271,0,IF(NPV($B280,AA277:$BB277)>Z274,Z274,NPV($B280,AA277:$BB277)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C268>AA271,0,IF(NPV($B280,AB277:$BB277)>AA274,AA274,NPV($B280,AB277:$BB277)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C268>AB271,0,IF(NPV($B280,AC277:$BB277)>AB274,AB274,NPV($B280,AC277:$BB277)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C268>AC271,0,IF(NPV($B280,AD277:$BB277)>AC274,AC274,NPV($B280,AD277:$BB277)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C268>AD271,0,IF(NPV($B280,AE277:$BB277)>AD274,AD274,NPV($B280,AE277:$BB277)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C268>AE271,0,IF(NPV($B280,AF277:$BB277)>AE274,AE274,NPV($B280,AF277:$BB277)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":1},"Total debt service (in USD)",{"$f":"D278+D279","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":2},"Interest (in USD)",null,{"$f":"$B279*D275/E$4","v":{"$error":"#DIV/0!"}},{"$f":"$B279*E275/F$4","v":{"$error":"#DIV/0!"}},{"$f":"$B279*F275/G$4","v":{"$error":"#DIV/0!"}},{"$f":"$B279*G275/H$4","v":{"$error":"#DIV/0!"}},{"$f":"$B279*H275/I$4","v":{"$error":"#DIV/0!"}},{"$f":"$B279*I275/J$4","v":{"$error":"#DIV/0!"}},{"$f":"$B279*J275/K$4","v":{"$error":"#DIV/0!"}},{"$f":"$B279*K275/L$4","v":{"$error":"#DIV/0!"}},{"$f":"$B279*L275/M$4","v":{"$error":"#DIV/0!"}},{"$f":"$B279*M275/N$4","v":{"$error":"#DIV/0!"}},{"$f":"$B279*N275/O$4","v":{"$error":"#DIV/0!"}},{"$f":"$B279*O275/P$4","v":{"$error":"#DIV/0!"}},{"$f":"$B279*P275/Q$4","v":{"$error":"#DIV/0!"}},{"$f":"$B279*Q275/R$4","v":{"$error":"#DIV/0!"}},{"$f":"$B279*R275/S$4","v":{"$error":"#DIV/0!"}},{"$f":"$B279*S275/T$4","v":{"$error":"#DIV/0!"}},{"$f":"$B279*T275/U$4","v":{"$error":"#DIV/0!"}},{"$f":"$B279*U275/V$4","v":{"$error":"#DIV/0!"}},{"$f":"$B279*V275/W$4","v":{"$error":"#DIV/0!"}},{"$f":"$B279*W275/X$4","v":{"$error":"#DIV/0!"}},{"$f":"$B279*X275/Y$4","v":{"$error":"#DIV/0!"}},{"$f":"$B279*Y275/Z$4","v":{"$error":"#DIV/0!"}},{"$f":"$B279*Z275/AA$4","v":{"$error":"#DIV/0!"}},{"$f":"$B279*AA275/AB$4","v":{"$error":"#DIV/0!"}},{"$f":"$B279*AB275/AC$4","v":{"$error":"#DIV/0!"}},{"$f":"$B279*AC275/AD$4","v":{"$error":"#DIV/0!"}},{"$f":"$B279*AD275/AE$4","v":{"$error":"#DIV/0!"}}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C268,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D280/D$4","v":{"$error":"#DIV/0!"}},{"$f":"E280/E$4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D282-D284)/($B278-$B277))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D270-$B277>0,D270-$B277,0)","v":0},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26]
[null,null,null,{"$f":"IF(D281=0,0,CHOOSE(D281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(E281=0,0,CHOOSE(E281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(F281=0,0,CHOOSE(F281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(G281=0,0,CHOOSE(G281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(H281=0,0,CHOOSE(H281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(I281=0,0,CHOOSE(I281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(J281=0,0,CHOOSE(J281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(K281=0,0,CHOOSE(K281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(L281=0,0,CHOOSE(L281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(M281=0,0,CHOOSE(M281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(N281=0,0,CHOOSE(N281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(O281=0,0,CHOOSE(O281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(P281=0,0,CHOOSE(P281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(Q281=0,0,CHOOSE(Q281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(R281=0,0,CHOOSE(R281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(S281=0,0,CHOOSE(S281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(T281=0,0,CHOOSE(T281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(U281=0,0,CHOOSE(U281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(V281=0,0,CHOOSE(V281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(W281=0,0,CHOOSE(W281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(X281=0,0,CHOOSE(X281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(Y281=0,0,CHOOSE(Y281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(Z281=0,0,CHOOSE(Z281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(AA281=0,0,CHOOSE(AA281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(AB281=0,0,CHOOSE(AB281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(AC281=0,0,CHOOSE(AC281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(AD281=0,0,CHOOSE(AD281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(AE281=0,0,CHOOSE(AE281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0}]
[null,null,"t-m condition",{"$f":"IF(D270-$B278>0,D270-$B278,0)","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,{"$f":"IF(D283=0,0,CHOOSE(D283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(E283=0,0,CHOOSE(E283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(F283=0,0,CHOOSE(F283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(G283=0,0,CHOOSE(G283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(H283=0,0,CHOOSE(H283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(I283=0,0,CHOOSE(I283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(J283=0,0,CHOOSE(J283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(K283=0,0,CHOOSE(K283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(L283=0,0,CHOOSE(L283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(M283=0,0,CHOOSE(M283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(N283=0,0,CHOOSE(N283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(O283=0,0,CHOOSE(O283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(P283=0,0,CHOOSE(P283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(Q283=0,0,CHOOSE(Q283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(R283=0,0,CHOOSE(R283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(S283=0,0,CHOOSE(S283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(T283=0,0,CHOOSE(T283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(U283=0,0,CHOOSE(U283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(V283=0,0,CHOOSE(V283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(W283=0,0,CHOOSE(W283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(X283=0,0,CHOOSE(X283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(Y283=0,0,CHOOSE(Y283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(Z283=0,0,CHOOSE(Z283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(AA283=0,0,CHOOSE(AA283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(AB283=0,0,CHOOSE(AB283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(AC283=0,0,CHOOSE(AC283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(AD283=0,0,CHOOSE(AD283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(AE283=0,0,CHOOSE(AE283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0}]
[null,null,"Grant element",{"$f":"IF(D274=0,0,1-D276/D274)","v":0},{"$f":"IF(E274=0,0,1-E276/E274)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (1 to 3 years)-LC"},null,{"$f":"C268+1","v":2033}]
[{"$f":"+\"Output \"& C287","v":"Output 2033"}]
[null,null,null,0,{"$f":"D289+1","v":1},{"$f":"E289+1","v":2},{"$f":"F289+1","v":3},{"$f":"G289+1","v":4},{"$f":"H289+1","v":5},{"$f":"I289+1","v":6},{"$f":"J289+1","v":7},{"$f":"K289+1","v":8},{"$f":"L289+1","v":9},{"$f":"M289+1","v":10},{"$f":"N289+1","v":11},{"$f":"O289+1","v":12},{"$f":"P289+1","v":13},{"$f":"Q289+1","v":14},{"$f":"R289+1","v":15},{"$f":"S289+1","v":16},{"$f":"T289+1","v":17},{"$f":"U289+1","v":18},{"$f":"V289+1","v":19},{"$f":"W289+1","v":20},{"$f":"X289+1","v":21},{"$f":"Y289+1","v":22},{"$f":"Z289+1","v":23},{"$f":"AA289+1","v":24},{"$f":"AB289+1","v":25},{"$f":"AC289+1","v":26},{"$f":"AD289+1","v":27},{"$f":"AE289+1","v":28},{"$f":"AF289+1","v":29},{"$f":"AG289+1","v":30},{"$f":"AH289+1","v":31},{"$f":"AI289+1","v":32},{"$f":"AJ289+1","v":33},{"$f":"AK289+1","v":34},{"$f":"AL289+1","v":35},{"$f":"AM289+1","v":36},{"$f":"AN289+1","v":37},{"$f":"AO289+1","v":38},{"$f":"AP289+1","v":39},{"$f":"AQ289+1","v":40},{"$f":"AR289+1","v":41},{"$f":"AS289+1","v":42},{"$f":"AT289+1","v":43},{"$f":"AU289+1","v":44},{"$f":"AV289+1","v":45},{"$f":"AW289+1","v":46},{"$f":"AX289+1","v":47},{"$f":"AY289+1","v":48},{"$f":"AZ289+1","v":49},{"$f":"BA289+1","v":50},{"$f":"BB289+1","v":51},{"$f":"BC289+1","v":52}]
[null,null,null,{"$f":"D$3","v":2019},{"$f":"D290+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D290=$C287,D$6,0)","v":0},{"$f":"IF(E290=$C287,E$6,0)","v":0},{"$f":"IF(F290=$C287,F$6,0)","v":0},{"$f":"IF(G290=$C287,G$6,0)","v":0},{"$f":"IF(H290=$C287,H$6,0)","v":0},{"$f":"IF(I290=$C287,I$6,0)","v":0},{"$f":"IF(J290=$C287,J$6,0)","v":0},{"$f":"IF(K290=$C287,K$6,0)","v":0},{"$f":"IF(L290=$C287,L$6,0)","v":0},{"$f":"IF(M290=$C287,M$6,0)","v":0},{"$f":"IF(N290=$C287,N$6,0)","v":0},{"$f":"IF(O290=$C287,O$6,0)","v":0},{"$f":"IF(P290=$C287,P$6,0)","v":0},{"$f":"IF(Q290=$C287,Q$6,0)","v":0},{"$f":"IF(R290=$C287,R$6,0)","v":0},{"$f":"IF(S290=$C287,S$6,0)","v":0},{"$f":"IF(T290=$C287,T$6,0)","v":0},{"$f":"IF(U290=$C287,U$6,0)","v":0},{"$f":"IF(V290=$C287,V$6,0)","v":0},{"$f":"IF(W290=$C287,W$6,0)","v":0},{"$f":"IF(X290=$C287,X$6,0)","v":0},{"$f":"IF(Y290=$C287,Y$6,0)","v":0},{"$f":"IF(Z290=$C287,Z$6,0)","v":0},{"$f":"IF(AA290=$C287,AA$6,0)","v":0},{"$f":"IF(AB290=$C287,AB$6,0)","v":0},{"$f":"IF(AC290=$C287,AC$6,0)","v":0},{"$f":"IF(AD290=$C287,AD$6,0)","v":0},{"$f":"IF(AE290=$C287,AE$6,0)","v":0}]
[null,null,"cumulative",{"$f":"D291","v":0},{"$f":"SUM(D291:E291)","v":0},{"$f":"SUM(D291:F291)","v":0},{"$f":"SUM(D291:G291)","v":0},{"$f":"SUM(D291:H291)","v":0},{"$f":"SUM(D291:I291)","v":0},{"$f":"SUM(D291:J291)","v":0},{"$f":"SUM(D291:K291)","v":0},{"$f":"SUM(D291:L291)","v":0},{"$f":"SUM(D291:M291)","v":0},{"$f":"SUM(D291:N291)","v":0},{"$f":"SUM(D291:O291)","v":0},{"$f":"SUM(D291:P291)","v":0},{"$f":"SUM(D291:Q291)","v":0},{"$f":"SUM(D291:R291)","v":0},{"$f":"SUM(D291:S291)","v":0},{"$f":"SUM(D291:T291)","v":0},{"$f":"SUM(D291:U291)","v":0},{"$f":"SUM(D291:V291)","v":0},{"$f":"SUM(D291:W291)","v":0},{"$f":"SUM(D291:X291)","v":0},{"$f":"SUM(D291:Y291)","v":0},{"$f":"SUM(D291:Z291)","v":0},{"$f":"SUM(D291:AA291)","v":0},{"$f":"SUM(D291:AB291)","v":0},{"$f":"SUM(D291:AC291)","v":0},{"$f":"SUM(D291:AD291)","v":0},{"$f":"SUM(D291:AE291)","v":0}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D294=0,0,D294/D$5)","v":0},{"$f":"IF(E294=0,0,E294/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E290=$C287,E291,D294-E299)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A287,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (1 to 3 years)-LC (in USD)"},{"$f":"IF($C287>D290,0,IF(NPV($B299,E296:$BB296)>D293,D293,NPV($B299,E296:$BB296)))","v":0},{"$f":"IF($C287>E290,0,IF(NPV($B299,F296:$BB296)>E293,E293,NPV($B299,F296:$BB296)))","v":0},{"$f":"IF($C287>F290,0,IF(NPV($B299,G296:$BB296)>F293,F293,NPV($B299,G296:$BB296)))","v":0},{"$f":"IF($C287>G290,0,IF(NPV($B299,H296:$BB296)>G293,G293,NPV($B299,H296:$BB296)))","v":0},{"$f":"IF($C287>H290,0,IF(NPV($B299,I296:$BB296)>H293,H293,NPV($B299,I296:$BB296)))","v":0},{"$f":"IF($C287>I290,0,IF(NPV($B299,J296:$BB296)>I293,I293,NPV($B299,J296:$BB296)))","v":0},{"$f":"IF($C287>J290,0,IF(NPV($B299,K296:$BB296)>J293,J293,NPV($B299,K296:$BB296)))","v":0},{"$f":"IF($C287>K290,0,IF(NPV($B299,L296:$BB296)>K293,K293,NPV($B299,L296:$BB296)))","v":0},{"$f":"IF($C287>L290,0,IF(NPV($B299,M296:$BB296)>L293,L293,NPV($B299,M296:$BB296)))","v":0},{"$f":"IF($C287>M290,0,IF(NPV($B299,N296:$BB296)>M293,M293,NPV($B299,N296:$BB296)))","v":0},{"$f":"IF($C287>N290,0,IF(NPV($B299,O296:$BB296)>N293,N293,NPV($B299,O296:$BB296)))","v":0},{"$f":"IF($C287>O290,0,IF(NPV($B299,P296:$BB296)>O293,O293,NPV($B299,P296:$BB296)))","v":0},{"$f":"IF($C287>P290,0,IF(NPV($B299,Q296:$BB296)>P293,P293,NPV($B299,Q296:$BB296)))","v":0},{"$f":"IF($C287>Q290,0,IF(NPV($B299,R296:$BB296)>Q293,Q293,NPV($B299,R296:$BB296)))","v":0},{"$f":"IF($C287>R290,0,IF(NPV($B299,S296:$BB296)>R293,R293,NPV($B299,S296:$BB296)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C287>S290,0,IF(NPV($B299,T296:$BB296)>S293,S293,NPV($B299,T296:$BB296)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C287>T290,0,IF(NPV($B299,U296:$BB296)>T293,T293,NPV($B299,U296:$BB296)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C287>U290,0,IF(NPV($B299,V296:$BB296)>U293,U293,NPV($B299,V296:$BB296)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C287>V290,0,IF(NPV($B299,W296:$BB296)>V293,V293,NPV($B299,W296:$BB296)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C287>W290,0,IF(NPV($B299,X296:$BB296)>W293,W293,NPV($B299,X296:$BB296)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C287>X290,0,IF(NPV($B299,Y296:$BB296)>X293,X293,NPV($B299,Y296:$BB296)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C287>Y290,0,IF(NPV($B299,Z296:$BB296)>Y293,Y293,NPV($B299,Z296:$BB296)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C287>Z290,0,IF(NPV($B299,AA296:$BB296)>Z293,Z293,NPV($B299,AA296:$BB296)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C287>AA290,0,IF(NPV($B299,AB296:$BB296)>AA293,AA293,NPV($B299,AB296:$BB296)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C287>AB290,0,IF(NPV($B299,AC296:$BB296)>AB293,AB293,NPV($B299,AC296:$BB296)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C287>AC290,0,IF(NPV($B299,AD296:$BB296)>AC293,AC293,NPV($B299,AD296:$BB296)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C287>AD290,0,IF(NPV($B299,AE296:$BB296)>AD293,AD293,NPV($B299,AE296:$BB296)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C287>AE290,0,IF(NPV($B299,AF296:$BB296)>AE293,AE293,NPV($B299,AF296:$BB296)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":1},"Total debt service (in USD)",{"$f":"D297+D298","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":2},"Interest (in USD)",null,{"$f":"$B298*D294/E$4","v":{"$error":"#DIV/0!"}},{"$f":"$B298*E294/F$4","v":{"$error":"#DIV/0!"}},{"$f":"$B298*F294/G$4","v":{"$error":"#DIV/0!"}},{"$f":"$B298*G294/H$4","v":{"$error":"#DIV/0!"}},{"$f":"$B298*H294/I$4","v":{"$error":"#DIV/0!"}},{"$f":"$B298*I294/J$4","v":{"$error":"#DIV/0!"}},{"$f":"$B298*J294/K$4","v":{"$error":"#DIV/0!"}},{"$f":"$B298*K294/L$4","v":{"$error":"#DIV/0!"}},{"$f":"$B298*L294/M$4","v":{"$error":"#DIV/0!"}},{"$f":"$B298*M294/N$4","v":{"$error":"#DIV/0!"}},{"$f":"$B298*N294/O$4","v":{"$error":"#DIV/0!"}},{"$f":"$B298*O294/P$4","v":{"$error":"#DIV/0!"}},{"$f":"$B298*P294/Q$4","v":{"$error":"#DIV/0!"}},{"$f":"$B298*Q294/R$4","v":{"$error":"#DIV/0!"}},{"$f":"$B298*R294/S$4","v":{"$error":"#DIV/0!"}},{"$f":"$B298*S294/T$4","v":{"$error":"#DIV/0!"}},{"$f":"$B298*T294/U$4","v":{"$error":"#DIV/0!"}},{"$f":"$B298*U294/V$4","v":{"$error":"#DIV/0!"}},{"$f":"$B298*V294/W$4","v":{"$error":"#DIV/0!"}},{"$f":"$B298*W294/X$4","v":{"$error":"#DIV/0!"}},{"$f":"$B298*X294/Y$4","v":{"$error":"#DIV/0!"}},{"$f":"$B298*Y294/Z$4","v":{"$error":"#DIV/0!"}},{"$f":"$B298*Z294/AA$4","v":{"$error":"#DIV/0!"}},{"$f":"$B298*AA294/AB$4","v":{"$error":"#DIV/0!"}},{"$f":"$B298*AB294/AC$4","v":{"$error":"#DIV/0!"}},{"$f":"$B298*AC294/AD$4","v":{"$error":"#DIV/0!"}},{"$f":"$B298*AD294/AE$4","v":{"$error":"#DIV/0!"}}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C287,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D299/D$4","v":{"$error":"#DIV/0!"}},{"$f":"E299/E$4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D301-D303)/($B297-$B296))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D289-$B296>0,D289-$B296,0)","v":0},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26]
[null,null,null,{"$f":"IF(D300=0,0,CHOOSE(D300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(E300=0,0,CHOOSE(E300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(F300=0,0,CHOOSE(F300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(G300=0,0,CHOOSE(G300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(H300=0,0,CHOOSE(H300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(I300=0,0,CHOOSE(I300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(J300=0,0,CHOOSE(J300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(K300=0,0,CHOOSE(K300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(L300=0,0,CHOOSE(L300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(M300=0,0,CHOOSE(M300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(N300=0,0,CHOOSE(N300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(O300=0,0,CHOOSE(O300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(P300=0,0,CHOOSE(P300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(Q300=0,0,CHOOSE(Q300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(R300=0,0,CHOOSE(R300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(S300=0,0,CHOOSE(S300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(T300=0,0,CHOOSE(T300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(U300=0,0,CHOOSE(U300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(V300=0,0,CHOOSE(V300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(W300=0,0,CHOOSE(W300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(X300=0,0,CHOOSE(X300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(Y300=0,0,CHOOSE(Y300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(Z300=0,0,CHOOSE(Z300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(AA300=0,0,CHOOSE(AA300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(AB300=0,0,CHOOSE(AB300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(AC300=0,0,CHOOSE(AC300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(AD300=0,0,CHOOSE(AD300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(AE300=0,0,CHOOSE(AE300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0}]
[null,null,"t-m condition",{"$f":"IF(D289-$B297>0,D289-$B297,0)","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,{"$f":"IF(D302=0,0,CHOOSE(D302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(E302=0,0,CHOOSE(E302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(F302=0,0,CHOOSE(F302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(G302=0,0,CHOOSE(G302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(H302=0,0,CHOOSE(H302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(I302=0,0,CHOOSE(I302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(J302=0,0,CHOOSE(J302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(K302=0,0,CHOOSE(K302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(L302=0,0,CHOOSE(L302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(M302=0,0,CHOOSE(M302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(N302=0,0,CHOOSE(N302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(O302=0,0,CHOOSE(O302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(P302=0,0,CHOOSE(P302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(Q302=0,0,CHOOSE(Q302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(R302=0,0,CHOOSE(R302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(S302=0,0,CHOOSE(S302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(T302=0,0,CHOOSE(T302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(U302=0,0,CHOOSE(U302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(V302=0,0,CHOOSE(V302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(W302=0,0,CHOOSE(W302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(X302=0,0,CHOOSE(X302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(Y302=0,0,CHOOSE(Y302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(Z302=0,0,CHOOSE(Z302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(AA302=0,0,CHOOSE(AA302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(AB302=0,0,CHOOSE(AB302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(AC302=0,0,CHOOSE(AC302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(AD302=0,0,CHOOSE(AD302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(AE302=0,0,CHOOSE(AE302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0}]
[null,null,"Grant element",{"$f":"IF(D293=0,0,1-D295/D293)","v":0},{"$f":"IF(E293=0,0,1-E295/E293)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (1 to 3 years)-LC"},null,{"$f":"C287+1","v":2034}]
[{"$f":"+\"Output \"& C306","v":"Output 2034"}]
[null,null,null,0,{"$f":"D308+1","v":1},{"$f":"E308+1","v":2},{"$f":"F308+1","v":3},{"$f":"G308+1","v":4},{"$f":"H308+1","v":5},{"$f":"I308+1","v":6},{"$f":"J308+1","v":7},{"$f":"K308+1","v":8},{"$f":"L308+1","v":9},{"$f":"M308+1","v":10},{"$f":"N308+1","v":11},{"$f":"O308+1","v":12},{"$f":"P308+1","v":13},{"$f":"Q308+1","v":14},{"$f":"R308+1","v":15},{"$f":"S308+1","v":16},{"$f":"T308+1","v":17},{"$f":"U308+1","v":18},{"$f":"V308+1","v":19},{"$f":"W308+1","v":20},{"$f":"X308+1","v":21},{"$f":"Y308+1","v":22},{"$f":"Z308+1","v":23},{"$f":"AA308+1","v":24},{"$f":"AB308+1","v":25},{"$f":"AC308+1","v":26},{"$f":"AD308+1","v":27},{"$f":"AE308+1","v":28},{"$f":"AF308+1","v":29},{"$f":"AG308+1","v":30},{"$f":"AH308+1","v":31},{"$f":"AI308+1","v":32},{"$f":"AJ308+1","v":33},{"$f":"AK308+1","v":34},{"$f":"AL308+1","v":35},{"$f":"AM308+1","v":36},{"$f":"AN308+1","v":37},{"$f":"AO308+1","v":38},{"$f":"AP308+1","v":39},{"$f":"AQ308+1","v":40},{"$f":"AR308+1","v":41},{"$f":"AS308+1","v":42},{"$f":"AT308+1","v":43},{"$f":"AU308+1","v":44},{"$f":"AV308+1","v":45},{"$f":"AW308+1","v":46},{"$f":"AX308+1","v":47},{"$f":"AY308+1","v":48},{"$f":"AZ308+1","v":49},{"$f":"BA308+1","v":50},{"$f":"BB308+1","v":51},{"$f":"BC308+1","v":52}]
[null,null,null,{"$f":"D$3","v":2019},{"$f":"D309+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D309=$C306,D$6,0)","v":0},{"$f":"IF(E309=$C306,E$6,0)","v":0},{"$f":"IF(F309=$C306,F$6,0)","v":0},{"$f":"IF(G309=$C306,G$6,0)","v":0},{"$f":"IF(H309=$C306,H$6,0)","v":0},{"$f":"IF(I309=$C306,I$6,0)","v":0},{"$f":"IF(J309=$C306,J$6,0)","v":0},{"$f":"IF(K309=$C306,K$6,0)","v":0},{"$f":"IF(L309=$C306,L$6,0)","v":0},{"$f":"IF(M309=$C306,M$6,0)","v":0},{"$f":"IF(N309=$C306,N$6,0)","v":0},{"$f":"IF(O309=$C306,O$6,0)","v":0},{"$f":"IF(P309=$C306,P$6,0)","v":0},{"$f":"IF(Q309=$C306,Q$6,0)","v":0},{"$f":"IF(R309=$C306,R$6,0)","v":0},{"$f":"IF(S309=$C306,S$6,0)","v":0},{"$f":"IF(T309=$C306,T$6,0)","v":0},{"$f":"IF(U309=$C306,U$6,0)","v":0},{"$f":"IF(V309=$C306,V$6,0)","v":0},{"$f":"IF(W309=$C306,W$6,0)","v":0},{"$f":"IF(X309=$C306,X$6,0)","v":0},{"$f":"IF(Y309=$C306,Y$6,0)","v":0},{"$f":"IF(Z309=$C306,Z$6,0)","v":0},{"$f":"IF(AA309=$C306,AA$6,0)","v":0},{"$f":"IF(AB309=$C306,AB$6,0)","v":0},{"$f":"IF(AC309=$C306,AC$6,0)","v":0},{"$f":"IF(AD309=$C306,AD$6,0)","v":0},{"$f":"IF(AE309=$C306,AE$6,0)","v":0}]
[null,null,"cumulative",{"$f":"D310","v":0},{"$f":"SUM(D310:E310)","v":0},{"$f":"SUM(D310:F310)","v":0},{"$f":"SUM(D310:G310)","v":0},{"$f":"SUM(D310:H310)","v":0},{"$f":"SUM(D310:I310)","v":0},{"$f":"SUM(D310:J310)","v":0},{"$f":"SUM(D310:K310)","v":0},{"$f":"SUM(D310:L310)","v":0},{"$f":"SUM(D310:M310)","v":0},{"$f":"SUM(D310:N310)","v":0},{"$f":"SUM(D310:O310)","v":0},{"$f":"SUM(D310:P310)","v":0},{"$f":"SUM(D310:Q310)","v":0},{"$f":"SUM(D310:R310)","v":0},{"$f":"SUM(D310:S310)","v":0},{"$f":"SUM(D310:T310)","v":0},{"$f":"SUM(D310:U310)","v":0},{"$f":"SUM(D310:V310)","v":0},{"$f":"SUM(D310:W310)","v":0},{"$f":"SUM(D310:X310)","v":0},{"$f":"SUM(D310:Y310)","v":0},{"$f":"SUM(D310:Z310)","v":0},{"$f":"SUM(D310:AA310)","v":0},{"$f":"SUM(D310:AB310)","v":0},{"$f":"SUM(D310:AC310)","v":0},{"$f":"SUM(D310:AD310)","v":0},{"$f":"SUM(D310:AE310)","v":0}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D313=0,0,D313/D$5)","v":0},{"$f":"IF(E313=0,0,E313/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E309=$C306,E310,D313-E318)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A306,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (1 to 3 years)-LC (in USD)"},{"$f":"IF($C306>D309,0,IF(NPV($B318,E315:$BB315)>D312,D312,NPV($B318,E315:$BB315)))","v":0},{"$f":"IF($C306>E309,0,IF(NPV($B318,F315:$BB315)>E312,E312,NPV($B318,F315:$BB315)))","v":0},{"$f":"IF($C306>F309,0,IF(NPV($B318,G315:$BB315)>F312,F312,NPV($B318,G315:$BB315)))","v":0},{"$f":"IF($C306>G309,0,IF(NPV($B318,H315:$BB315)>G312,G312,NPV($B318,H315:$BB315)))","v":0},{"$f":"IF($C306>H309,0,IF(NPV($B318,I315:$BB315)>H312,H312,NPV($B318,I315:$BB315)))","v":0},{"$f":"IF($C306>I309,0,IF(NPV($B318,J315:$BB315)>I312,I312,NPV($B318,J315:$BB315)))","v":0},{"$f":"IF($C306>J309,0,IF(NPV($B318,K315:$BB315)>J312,J312,NPV($B318,K315:$BB315)))","v":0},{"$f":"IF($C306>K309,0,IF(NPV($B318,L315:$BB315)>K312,K312,NPV($B318,L315:$BB315)))","v":0},{"$f":"IF($C306>L309,0,IF(NPV($B318,M315:$BB315)>L312,L312,NPV($B318,M315:$BB315)))","v":0},{"$f":"IF($C306>M309,0,IF(NPV($B318,N315:$BB315)>M312,M312,NPV($B318,N315:$BB315)))","v":0},{"$f":"IF($C306>N309,0,IF(NPV($B318,O315:$BB315)>N312,N312,NPV($B318,O315:$BB315)))","v":0},{"$f":"IF($C306>O309,0,IF(NPV($B318,P315:$BB315)>O312,O312,NPV($B318,P315:$BB315)))","v":0},{"$f":"IF($C306>P309,0,IF(NPV($B318,Q315:$BB315)>P312,P312,NPV($B318,Q315:$BB315)))","v":0},{"$f":"IF($C306>Q309,0,IF(NPV($B318,R315:$BB315)>Q312,Q312,NPV($B318,R315:$BB315)))","v":0},{"$f":"IF($C306>R309,0,IF(NPV($B318,S315:$BB315)>R312,R312,NPV($B318,S315:$BB315)))","v":0},{"$f":"IF($C306>S309,0,IF(NPV($B318,T315:$BB315)>S312,S312,NPV($B318,T315:$BB315)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C306>T309,0,IF(NPV($B318,U315:$BB315)>T312,T312,NPV($B318,U315:$BB315)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C306>U309,0,IF(NPV($B318,V315:$BB315)>U312,U312,NPV($B318,V315:$BB315)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C306>V309,0,IF(NPV($B318,W315:$BB315)>V312,V312,NPV($B318,W315:$BB315)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C306>W309,0,IF(NPV($B318,X315:$BB315)>W312,W312,NPV($B318,X315:$BB315)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C306>X309,0,IF(NPV($B318,Y315:$BB315)>X312,X312,NPV($B318,Y315:$BB315)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C306>Y309,0,IF(NPV($B318,Z315:$BB315)>Y312,Y312,NPV($B318,Z315:$BB315)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C306>Z309,0,IF(NPV($B318,AA315:$BB315)>Z312,Z312,NPV($B318,AA315:$BB315)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C306>AA309,0,IF(NPV($B318,AB315:$BB315)>AA312,AA312,NPV($B318,AB315:$BB315)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C306>AB309,0,IF(NPV($B318,AC315:$BB315)>AB312,AB312,NPV($B318,AC315:$BB315)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C306>AC309,0,IF(NPV($B318,AD315:$BB315)>AC312,AC312,NPV($B318,AD315:$BB315)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C306>AD309,0,IF(NPV($B318,AE315:$BB315)>AD312,AD312,NPV($B318,AE315:$BB315)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C306>AE309,0,IF(NPV($B318,AF315:$BB315)>AE312,AE312,NPV($B318,AF315:$BB315)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":1},"Total debt service (in USD)",{"$f":"D316+D317","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":2},"Interest (in USD)",null,{"$f":"$B317*D313/E$4","v":{"$error":"#DIV/0!"}},{"$f":"$B317*E313/F$4","v":{"$error":"#DIV/0!"}},{"$f":"$B317*F313/G$4","v":{"$error":"#DIV/0!"}},{"$f":"$B317*G313/H$4","v":{"$error":"#DIV/0!"}},{"$f":"$B317*H313/I$4","v":{"$error":"#DIV/0!"}},{"$f":"$B317*I313/J$4","v":{"$error":"#DIV/0!"}},{"$f":"$B317*J313/K$4","v":{"$error":"#DIV/0!"}},{"$f":"$B317*K313/L$4","v":{"$error":"#DIV/0!"}},{"$f":"$B317*L313/M$4","v":{"$error":"#DIV/0!"}},{"$f":"$B317*M313/N$4","v":{"$error":"#DIV/0!"}},{"$f":"$B317*N313/O$4","v":{"$error":"#DIV/0!"}},{"$f":"$B317*O313/P$4","v":{"$error":"#DIV/0!"}},{"$f":"$B317*P313/Q$4","v":{"$error":"#DIV/0!"}},{"$f":"$B317*Q313/R$4","v":{"$error":"#DIV/0!"}},{"$f":"$B317*R313/S$4","v":{"$error":"#DIV/0!"}},{"$f":"$B317*S313/T$4","v":{"$error":"#DIV/0!"}},{"$f":"$B317*T313/U$4","v":{"$error":"#DIV/0!"}},{"$f":"$B317*U313/V$4","v":{"$error":"#DIV/0!"}},{"$f":"$B317*V313/W$4","v":{"$error":"#DIV/0!"}},{"$f":"$B317*W313/X$4","v":{"$error":"#DIV/0!"}},{"$f":"$B317*X313/Y$4","v":{"$error":"#DIV/0!"}},{"$f":"$B317*Y313/Z$4","v":{"$error":"#DIV/0!"}},{"$f":"$B317*Z313/AA$4","v":{"$error":"#DIV/0!"}},{"$f":"$B317*AA313/AB$4","v":{"$error":"#DIV/0!"}},{"$f":"$B317*AB313/AC$4","v":{"$error":"#DIV/0!"}},{"$f":"$B317*AC313/AD$4","v":{"$error":"#DIV/0!"}},{"$f":"$B317*AD313/AE$4","v":{"$error":"#DIV/0!"}}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C306,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D318/D$4","v":{"$error":"#DIV/0!"}},{"$f":"E318/E$4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D320-D322)/($B316-$B315))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D308-$B315>0,D308-$B315,0)","v":0},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26]
[null,null,null,{"$f":"IF(D319=0,0,CHOOSE(D319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(E319=0,0,CHOOSE(E319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(F319=0,0,CHOOSE(F319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(G319=0,0,CHOOSE(G319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(H319=0,0,CHOOSE(H319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(I319=0,0,CHOOSE(I319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(J319=0,0,CHOOSE(J319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(K319=0,0,CHOOSE(K319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(L319=0,0,CHOOSE(L319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(M319=0,0,CHOOSE(M319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(N319=0,0,CHOOSE(N319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(O319=0,0,CHOOSE(O319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(P319=0,0,CHOOSE(P319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(Q319=0,0,CHOOSE(Q319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(R319=0,0,CHOOSE(R319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(S319=0,0,CHOOSE(S319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(T319=0,0,CHOOSE(T319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(U319=0,0,CHOOSE(U319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(V319=0,0,CHOOSE(V319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(W319=0,0,CHOOSE(W319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(X319=0,0,CHOOSE(X319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(Y319=0,0,CHOOSE(Y319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(Z319=0,0,CHOOSE(Z319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(AA319=0,0,CHOOSE(AA319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(AB319=0,0,CHOOSE(AB319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(AC319=0,0,CHOOSE(AC319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(AD319=0,0,CHOOSE(AD319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(AE319=0,0,CHOOSE(AE319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0}]
[null,null,"t-m condition",{"$f":"IF(D308-$B316>0,D308-$B316,0)","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,{"$f":"IF(D321=0,0,CHOOSE(D321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(E321=0,0,CHOOSE(E321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(F321=0,0,CHOOSE(F321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(G321=0,0,CHOOSE(G321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(H321=0,0,CHOOSE(H321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(I321=0,0,CHOOSE(I321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(J321=0,0,CHOOSE(J321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(K321=0,0,CHOOSE(K321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(L321=0,0,CHOOSE(L321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(M321=0,0,CHOOSE(M321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(N321=0,0,CHOOSE(N321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(O321=0,0,CHOOSE(O321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(P321=0,0,CHOOSE(P321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(Q321=0,0,CHOOSE(Q321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(R321=0,0,CHOOSE(R321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(S321=0,0,CHOOSE(S321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(T321=0,0,CHOOSE(T321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(U321=0,0,CHOOSE(U321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(V321=0,0,CHOOSE(V321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(W321=0,0,CHOOSE(W321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(X321=0,0,CHOOSE(X321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(Y321=0,0,CHOOSE(Y321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(Z321=0,0,CHOOSE(Z321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(AA321=0,0,CHOOSE(AA321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(AB321=0,0,CHOOSE(AB321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(AC321=0,0,CHOOSE(AC321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(AD321=0,0,CHOOSE(AD321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(AE321=0,0,CHOOSE(AE321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0}]
[null,null,"Grant element",{"$f":"IF(D312=0,0,1-D314/D312)","v":0},{"$f":"IF(E312=0,0,1-E314/E312)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (1 to 3 years)-LC"},null,{"$f":"C306+1","v":2035}]
[{"$f":"+\"Output \"& C325","v":"Output 2035"}]
[null,null,null,0,{"$f":"D327+1","v":1},{"$f":"E327+1","v":2},{"$f":"F327+1","v":3},{"$f":"G327+1","v":4},{"$f":"H327+1","v":5},{"$f":"I327+1","v":6},{"$f":"J327+1","v":7},{"$f":"K327+1","v":8},{"$f":"L327+1","v":9},{"$f":"M327+1","v":10},{"$f":"N327+1","v":11},{"$f":"O327+1","v":12},{"$f":"P327+1","v":13},{"$f":"Q327+1","v":14},{"$f":"R327+1","v":15},{"$f":"S327+1","v":16},{"$f":"T327+1","v":17},{"$f":"U327+1","v":18},{"$f":"V327+1","v":19},{"$f":"W327+1","v":20},{"$f":"X327+1","v":21},{"$f":"Y327+1","v":22},{"$f":"Z327+1","v":23},{"$f":"AA327+1","v":24},{"$f":"AB327+1","v":25},{"$f":"AC327+1","v":26},{"$f":"AD327+1","v":27},{"$f":"AE327+1","v":28},{"$f":"AF327+1","v":29},{"$f":"AG327+1","v":30},{"$f":"AH327+1","v":31},{"$f":"AI327+1","v":32},{"$f":"AJ327+1","v":33},{"$f":"AK327+1","v":34},{"$f":"AL327+1","v":35},{"$f":"AM327+1","v":36},{"$f":"AN327+1","v":37},{"$f":"AO327+1","v":38},{"$f":"AP327+1","v":39},{"$f":"AQ327+1","v":40},{"$f":"AR327+1","v":41},{"$f":"AS327+1","v":42},{"$f":"AT327+1","v":43},{"$f":"AU327+1","v":44},{"$f":"AV327+1","v":45},{"$f":"AW327+1","v":46},{"$f":"AX327+1","v":47},{"$f":"AY327+1","v":48},{"$f":"AZ327+1","v":49},{"$f":"BA327+1","v":50},{"$f":"BB327+1","v":51},{"$f":"BC327+1","v":52}]
[null,null,null,{"$f":"D$3","v":2019},{"$f":"D328+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D328=$C325,D$6,0)","v":0},{"$f":"IF(E328=$C325,E$6,0)","v":0},{"$f":"IF(F328=$C325,F$6,0)","v":0},{"$f":"IF(G328=$C325,G$6,0)","v":0},{"$f":"IF(H328=$C325,H$6,0)","v":0},{"$f":"IF(I328=$C325,I$6,0)","v":0},{"$f":"IF(J328=$C325,J$6,0)","v":0},{"$f":"IF(K328=$C325,K$6,0)","v":0},{"$f":"IF(L328=$C325,L$6,0)","v":0},{"$f":"IF(M328=$C325,M$6,0)","v":0},{"$f":"IF(N328=$C325,N$6,0)","v":0},{"$f":"IF(O328=$C325,O$6,0)","v":0},{"$f":"IF(P328=$C325,P$6,0)","v":0},{"$f":"IF(Q328=$C325,Q$6,0)","v":0},{"$f":"IF(R328=$C325,R$6,0)","v":0},{"$f":"IF(S328=$C325,S$6,0)","v":0},{"$f":"IF(T328=$C325,T$6,0)","v":0},{"$f":"IF(U328=$C325,U$6,0)","v":0},{"$f":"IF(V328=$C325,V$6,0)","v":0},{"$f":"IF(W328=$C325,W$6,0)","v":0},{"$f":"IF(X328=$C325,X$6,0)","v":0},{"$f":"IF(Y328=$C325,Y$6,0)","v":0},{"$f":"IF(Z328=$C325,Z$6,0)","v":0},{"$f":"IF(AA328=$C325,AA$6,0)","v":0},{"$f":"IF(AB328=$C325,AB$6,0)","v":0},{"$f":"IF(AC328=$C325,AC$6,0)","v":0},{"$f":"IF(AD328=$C325,AD$6,0)","v":0},{"$f":"IF(AE328=$C325,AE$6,0)","v":0}]
[null,null,"cumulative",{"$f":"D329","v":0},{"$f":"SUM(D329:E329)","v":0},{"$f":"SUM(D329:F329)","v":0},{"$f":"SUM(D329:G329)","v":0},{"$f":"SUM(D329:H329)","v":0},{"$f":"SUM(D329:I329)","v":0},{"$f":"SUM(D329:J329)","v":0},{"$f":"SUM(D329:K329)","v":0},{"$f":"SUM(D329:L329)","v":0},{"$f":"SUM(D329:M329)","v":0},{"$f":"SUM(D329:N329)","v":0},{"$f":"SUM(D329:O329)","v":0},{"$f":"SUM(D329:P329)","v":0},{"$f":"SUM(D329:Q329)","v":0},{"$f":"SUM(D329:R329)","v":0},{"$f":"SUM(D329:S329)","v":0},{"$f":"SUM(D329:T329)","v":0},{"$f":"SUM(D329:U329)","v":0},{"$f":"SUM(D329:V329)","v":0},{"$f":"SUM(D329:W329)","v":0},{"$f":"SUM(D329:X329)","v":0},{"$f":"SUM(D329:Y329)","v":0},{"$f":"SUM(D329:Z329)","v":0},{"$f":"SUM(D329:AA329)","v":0},{"$f":"SUM(D329:AB329)","v":0},{"$f":"SUM(D329:AC329)","v":0},{"$f":"SUM(D329:AD329)","v":0},{"$f":"SUM(D329:AE329)","v":0}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D332=0,0,D332/D$5)","v":0},{"$f":"IF(E332=0,0,E332/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E328=$C325,E329,D332-E337)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A325,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (1 to 3 years)-LC (in USD)"},{"$f":"IF($C325>D328,0,IF(NPV($B337,E334:$BB334)>D331,D331,NPV($B337,E334:$BB334)))","v":0},{"$f":"IF($C325>E328,0,IF(NPV($B337,F334:$BB334)>E331,E331,NPV($B337,F334:$BB334)))","v":0},{"$f":"IF($C325>F328,0,IF(NPV($B337,G334:$BB334)>F331,F331,NPV($B337,G334:$BB334)))","v":0},{"$f":"IF($C325>G328,0,IF(NPV($B337,H334:$BB334)>G331,G331,NPV($B337,H334:$BB334)))","v":0},{"$f":"IF($C325>H328,0,IF(NPV($B337,I334:$BB334)>H331,H331,NPV($B337,I334:$BB334)))","v":0},{"$f":"IF($C325>I328,0,IF(NPV($B337,J334:$BB334)>I331,I331,NPV($B337,J334:$BB334)))","v":0},{"$f":"IF($C325>J328,0,IF(NPV($B337,K334:$BB334)>J331,J331,NPV($B337,K334:$BB334)))","v":0},{"$f":"IF($C325>K328,0,IF(NPV($B337,L334:$BB334)>K331,K331,NPV($B337,L334:$BB334)))","v":0},{"$f":"IF($C325>L328,0,IF(NPV($B337,M334:$BB334)>L331,L331,NPV($B337,M334:$BB334)))","v":0},{"$f":"IF($C325>M328,0,IF(NPV($B337,N334:$BB334)>M331,M331,NPV($B337,N334:$BB334)))","v":0},{"$f":"IF($C325>N328,0,IF(NPV($B337,O334:$BB334)>N331,N331,NPV($B337,O334:$BB334)))","v":0},{"$f":"IF($C325>O328,0,IF(NPV($B337,P334:$BB334)>O331,O331,NPV($B337,P334:$BB334)))","v":0},{"$f":"IF($C325>P328,0,IF(NPV($B337,Q334:$BB334)>P331,P331,NPV($B337,Q334:$BB334)))","v":0},{"$f":"IF($C325>Q328,0,IF(NPV($B337,R334:$BB334)>Q331,Q331,NPV($B337,R334:$BB334)))","v":0},{"$f":"IF($C325>R328,0,IF(NPV($B337,S334:$BB334)>R331,R331,NPV($B337,S334:$BB334)))","v":0},{"$f":"IF($C325>S328,0,IF(NPV($B337,T334:$BB334)>S331,S331,NPV($B337,T334:$BB334)))","v":0},{"$f":"IF($C325>T328,0,IF(NPV($B337,U334:$BB334)>T331,T331,NPV($B337,U334:$BB334)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C325>U328,0,IF(NPV($B337,V334:$BB334)>U331,U331,NPV($B337,V334:$BB334)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C325>V328,0,IF(NPV($B337,W334:$BB334)>V331,V331,NPV($B337,W334:$BB334)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C325>W328,0,IF(NPV($B337,X334:$BB334)>W331,W331,NPV($B337,X334:$BB334)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C325>X328,0,IF(NPV($B337,Y334:$BB334)>X331,X331,NPV($B337,Y334:$BB334)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C325>Y328,0,IF(NPV($B337,Z334:$BB334)>Y331,Y331,NPV($B337,Z334:$BB334)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C325>Z328,0,IF(NPV($B337,AA334:$BB334)>Z331,Z331,NPV($B337,AA334:$BB334)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C325>AA328,0,IF(NPV($B337,AB334:$BB334)>AA331,AA331,NPV($B337,AB334:$BB334)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C325>AB328,0,IF(NPV($B337,AC334:$BB334)>AB331,AB331,NPV($B337,AC334:$BB334)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C325>AC328,0,IF(NPV($B337,AD334:$BB334)>AC331,AC331,NPV($B337,AD334:$BB334)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C325>AD328,0,IF(NPV($B337,AE334:$BB334)>AD331,AD331,NPV($B337,AE334:$BB334)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C325>AE328,0,IF(NPV($B337,AF334:$BB334)>AE331,AE331,NPV($B337,AF334:$BB334)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":1},"Total debt service (in USD)",{"$f":"D335+D336","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":2},"Interest (in USD)",null,{"$f":"$B336*D332/E$4","v":{"$error":"#DIV/0!"}},{"$f":"$B336*E332/F$4","v":{"$error":"#DIV/0!"}},{"$f":"$B336*F332/G$4","v":{"$error":"#DIV/0!"}},{"$f":"$B336*G332/H$4","v":{"$error":"#DIV/0!"}},{"$f":"$B336*H332/I$4","v":{"$error":"#DIV/0!"}},{"$f":"$B336*I332/J$4","v":{"$error":"#DIV/0!"}},{"$f":"$B336*J332/K$4","v":{"$error":"#DIV/0!"}},{"$f":"$B336*K332/L$4","v":{"$error":"#DIV/0!"}},{"$f":"$B336*L332/M$4","v":{"$error":"#DIV/0!"}},{"$f":"$B336*M332/N$4","v":{"$error":"#DIV/0!"}},{"$f":"$B336*N332/O$4","v":{"$error":"#DIV/0!"}},{"$f":"$B336*O332/P$4","v":{"$error":"#DIV/0!"}},{"$f":"$B336*P332/Q$4","v":{"$error":"#DIV/0!"}},{"$f":"$B336*Q332/R$4","v":{"$error":"#DIV/0!"}},{"$f":"$B336*R332/S$4","v":{"$error":"#DIV/0!"}},{"$f":"$B336*S332/T$4","v":{"$error":"#DIV/0!"}},{"$f":"$B336*T332/U$4","v":{"$error":"#DIV/0!"}},{"$f":"$B336*U332/V$4","v":{"$error":"#DIV/0!"}},{"$f":"$B336*V332/W$4","v":{"$error":"#DIV/0!"}},{"$f":"$B336*W332/X$4","v":{"$error":"#DIV/0!"}},{"$f":"$B336*X332/Y$4","v":{"$error":"#DIV/0!"}},{"$f":"$B336*Y332/Z$4","v":{"$error":"#DIV/0!"}},{"$f":"$B336*Z332/AA$4","v":{"$error":"#DIV/0!"}},{"$f":"$B336*AA332/AB$4","v":{"$error":"#DIV/0!"}},{"$f":"$B336*AB332/AC$4","v":{"$error":"#DIV/0!"}},{"$f":"$B336*AC332/AD$4","v":{"$error":"#DIV/0!"}},{"$f":"$B336*AD332/AE$4","v":{"$error":"#DIV/0!"}}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C325,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D337/D$4","v":{"$error":"#DIV/0!"}},{"$f":"E337/E$4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D339-D341)/($B335-$B334))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D327-$B334>0,D327-$B334,0)","v":0},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26]
[null,null,null,{"$f":"IF(D338=0,0,CHOOSE(D338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(E338=0,0,CHOOSE(E338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(F338=0,0,CHOOSE(F338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(G338=0,0,CHOOSE(G338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(H338=0,0,CHOOSE(H338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(I338=0,0,CHOOSE(I338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(J338=0,0,CHOOSE(J338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(K338=0,0,CHOOSE(K338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(L338=0,0,CHOOSE(L338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(M338=0,0,CHOOSE(M338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(N338=0,0,CHOOSE(N338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(O338=0,0,CHOOSE(O338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(P338=0,0,CHOOSE(P338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(Q338=0,0,CHOOSE(Q338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(R338=0,0,CHOOSE(R338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(S338=0,0,CHOOSE(S338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(T338=0,0,CHOOSE(T338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(U338=0,0,CHOOSE(U338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(V338=0,0,CHOOSE(V338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(W338=0,0,CHOOSE(W338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(X338=0,0,CHOOSE(X338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(Y338=0,0,CHOOSE(Y338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(Z338=0,0,CHOOSE(Z338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(AA338=0,0,CHOOSE(AA338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(AB338=0,0,CHOOSE(AB338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(AC338=0,0,CHOOSE(AC338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(AD338=0,0,CHOOSE(AD338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(AE338=0,0,CHOOSE(AE338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0}]
[null,null,"t-m condition",{"$f":"IF(D327-$B335>0,D327-$B335,0)","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,{"$f":"IF(D340=0,0,CHOOSE(D340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(E340=0,0,CHOOSE(E340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(F340=0,0,CHOOSE(F340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(G340=0,0,CHOOSE(G340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(H340=0,0,CHOOSE(H340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(I340=0,0,CHOOSE(I340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(J340=0,0,CHOOSE(J340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(K340=0,0,CHOOSE(K340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(L340=0,0,CHOOSE(L340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(M340=0,0,CHOOSE(M340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(N340=0,0,CHOOSE(N340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(O340=0,0,CHOOSE(O340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(P340=0,0,CHOOSE(P340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(Q340=0,0,CHOOSE(Q340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(R340=0,0,CHOOSE(R340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(S340=0,0,CHOOSE(S340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(T340=0,0,CHOOSE(T340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(U340=0,0,CHOOSE(U340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(V340=0,0,CHOOSE(V340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(W340=0,0,CHOOSE(W340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(X340=0,0,CHOOSE(X340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(Y340=0,0,CHOOSE(Y340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(Z340=0,0,CHOOSE(Z340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(AA340=0,0,CHOOSE(AA340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(AB340=0,0,CHOOSE(AB340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(AC340=0,0,CHOOSE(AC340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(AD340=0,0,CHOOSE(AD340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(AE340=0,0,CHOOSE(AE340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0}]
[null,null,"Grant element",{"$f":"IF(D331=0,0,1-D333/D331)","v":0},{"$f":"IF(E331=0,0,1-E333/E331)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (1 to 3 years)-LC"},null,{"$f":"C325+1","v":2036}]
[{"$f":"+\"Output \"& C344","v":"Output 2036"}]
[null,null,null,0,{"$f":"D346+1","v":1},{"$f":"E346+1","v":2},{"$f":"F346+1","v":3},{"$f":"G346+1","v":4},{"$f":"H346+1","v":5},{"$f":"I346+1","v":6},{"$f":"J346+1","v":7},{"$f":"K346+1","v":8},{"$f":"L346+1","v":9},{"$f":"M346+1","v":10},{"$f":"N346+1","v":11},{"$f":"O346+1","v":12},{"$f":"P346+1","v":13},{"$f":"Q346+1","v":14},{"$f":"R346+1","v":15},{"$f":"S346+1","v":16},{"$f":"T346+1","v":17},{"$f":"U346+1","v":18},{"$f":"V346+1","v":19},{"$f":"W346+1","v":20},{"$f":"X346+1","v":21},{"$f":"Y346+1","v":22},{"$f":"Z346+1","v":23},{"$f":"AA346+1","v":24},{"$f":"AB346+1","v":25},{"$f":"AC346+1","v":26},{"$f":"AD346+1","v":27},{"$f":"AE346+1","v":28},{"$f":"AF346+1","v":29},{"$f":"AG346+1","v":30},{"$f":"AH346+1","v":31},{"$f":"AI346+1","v":32},{"$f":"AJ346+1","v":33},{"$f":"AK346+1","v":34},{"$f":"AL346+1","v":35},{"$f":"AM346+1","v":36},{"$f":"AN346+1","v":37},{"$f":"AO346+1","v":38},{"$f":"AP346+1","v":39},{"$f":"AQ346+1","v":40},{"$f":"AR346+1","v":41},{"$f":"AS346+1","v":42},{"$f":"AT346+1","v":43},{"$f":"AU346+1","v":44},{"$f":"AV346+1","v":45},{"$f":"AW346+1","v":46},{"$f":"AX346+1","v":47},{"$f":"AY346+1","v":48},{"$f":"AZ346+1","v":49},{"$f":"BA346+1","v":50},{"$f":"BB346+1","v":51},{"$f":"BC346+1","v":52}]
[null,null,null,{"$f":"D$3","v":2019},{"$f":"D347+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D347=$C344,D$6,0)","v":0},{"$f":"IF(E347=$C344,E$6,0)","v":0},{"$f":"IF(F347=$C344,F$6,0)","v":0},{"$f":"IF(G347=$C344,G$6,0)","v":0},{"$f":"IF(H347=$C344,H$6,0)","v":0},{"$f":"IF(I347=$C344,I$6,0)","v":0},{"$f":"IF(J347=$C344,J$6,0)","v":0},{"$f":"IF(K347=$C344,K$6,0)","v":0},{"$f":"IF(L347=$C344,L$6,0)","v":0},{"$f":"IF(M347=$C344,M$6,0)","v":0},{"$f":"IF(N347=$C344,N$6,0)","v":0},{"$f":"IF(O347=$C344,O$6,0)","v":0},{"$f":"IF(P347=$C344,P$6,0)","v":0},{"$f":"IF(Q347=$C344,Q$6,0)","v":0},{"$f":"IF(R347=$C344,R$6,0)","v":0},{"$f":"IF(S347=$C344,S$6,0)","v":0},{"$f":"IF(T347=$C344,T$6,0)","v":0},{"$f":"IF(U347=$C344,U$6,0)","v":0},{"$f":"IF(V347=$C344,V$6,0)","v":0},{"$f":"IF(W347=$C344,W$6,0)","v":0},{"$f":"IF(X347=$C344,X$6,0)","v":0},{"$f":"IF(Y347=$C344,Y$6,0)","v":0},{"$f":"IF(Z347=$C344,Z$6,0)","v":0},{"$f":"IF(AA347=$C344,AA$6,0)","v":0},{"$f":"IF(AB347=$C344,AB$6,0)","v":0},{"$f":"IF(AC347=$C344,AC$6,0)","v":0},{"$f":"IF(AD347=$C344,AD$6,0)","v":0},{"$f":"IF(AE347=$C344,AE$6,0)","v":0}]
[null,null,"cumulative",{"$f":"D348","v":0},{"$f":"SUM(D348:E348)","v":0},{"$f":"SUM(D348:F348)","v":0},{"$f":"SUM(D348:G348)","v":0},{"$f":"SUM(D348:H348)","v":0},{"$f":"SUM(D348:I348)","v":0},{"$f":"SUM(D348:J348)","v":0},{"$f":"SUM(D348:K348)","v":0},{"$f":"SUM(D348:L348)","v":0},{"$f":"SUM(D348:M348)","v":0},{"$f":"SUM(D348:N348)","v":0},{"$f":"SUM(D348:O348)","v":0},{"$f":"SUM(D348:P348)","v":0},{"$f":"SUM(D348:Q348)","v":0},{"$f":"SUM(D348:R348)","v":0},{"$f":"SUM(D348:S348)","v":0},{"$f":"SUM(D348:T348)","v":0},{"$f":"SUM(D348:U348)","v":0},{"$f":"SUM(D348:V348)","v":0},{"$f":"SUM(D348:W348)","v":0},{"$f":"SUM(D348:X348)","v":0},{"$f":"SUM(D348:Y348)","v":0},{"$f":"SUM(D348:Z348)","v":0},{"$f":"SUM(D348:AA348)","v":0},{"$f":"SUM(D348:AB348)","v":0},{"$f":"SUM(D348:AC348)","v":0},{"$f":"SUM(D348:AD348)","v":0},{"$f":"SUM(D348:AE348)","v":0}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D351=0,0,D351/D$5)","v":0},{"$f":"IF(E351=0,0,E351/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E347=$C344,E348,D351-E356)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A344,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (1 to 3 years)-LC (in USD)"},{"$f":"IF($C344>D347,0,IF(NPV($B356,E353:$BB353)>D350,D350,NPV($B356,E353:$BB353)))","v":0},{"$f":"IF($C344>E347,0,IF(NPV($B356,F353:$BB353)>E350,E350,NPV($B356,F353:$BB353)))","v":0},{"$f":"IF($C344>F347,0,IF(NPV($B356,G353:$BB353)>F350,F350,NPV($B356,G353:$BB353)))","v":0},{"$f":"IF($C344>G347,0,IF(NPV($B356,H353:$BB353)>G350,G350,NPV($B356,H353:$BB353)))","v":0},{"$f":"IF($C344>H347,0,IF(NPV($B356,I353:$BB353)>H350,H350,NPV($B356,I353:$BB353)))","v":0},{"$f":"IF($C344>I347,0,IF(NPV($B356,J353:$BB353)>I350,I350,NPV($B356,J353:$BB353)))","v":0},{"$f":"IF($C344>J347,0,IF(NPV($B356,K353:$BB353)>J350,J350,NPV($B356,K353:$BB353)))","v":0},{"$f":"IF($C344>K347,0,IF(NPV($B356,L353:$BB353)>K350,K350,NPV($B356,L353:$BB353)))","v":0},{"$f":"IF($C344>L347,0,IF(NPV($B356,M353:$BB353)>L350,L350,NPV($B356,M353:$BB353)))","v":0},{"$f":"IF($C344>M347,0,IF(NPV($B356,N353:$BB353)>M350,M350,NPV($B356,N353:$BB353)))","v":0},{"$f":"IF($C344>N347,0,IF(NPV($B356,O353:$BB353)>N350,N350,NPV($B356,O353:$BB353)))","v":0},{"$f":"IF($C344>O347,0,IF(NPV($B356,P353:$BB353)>O350,O350,NPV($B356,P353:$BB353)))","v":0},{"$f":"IF($C344>P347,0,IF(NPV($B356,Q353:$BB353)>P350,P350,NPV($B356,Q353:$BB353)))","v":0},{"$f":"IF($C344>Q347,0,IF(NPV($B356,R353:$BB353)>Q350,Q350,NPV($B356,R353:$BB353)))","v":0},{"$f":"IF($C344>R347,0,IF(NPV($B356,S353:$BB353)>R350,R350,NPV($B356,S353:$BB353)))","v":0},{"$f":"IF($C344>S347,0,IF(NPV($B356,T353:$BB353)>S350,S350,NPV($B356,T353:$BB353)))","v":0},{"$f":"IF($C344>T347,0,IF(NPV($B356,U353:$BB353)>T350,T350,NPV($B356,U353:$BB353)))","v":0},{"$f":"IF($C344>U347,0,IF(NPV($B356,V353:$BB353)>U350,U350,NPV($B356,V353:$BB353)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C344>V347,0,IF(NPV($B356,W353:$BB353)>V350,V350,NPV($B356,W353:$BB353)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C344>W347,0,IF(NPV($B356,X353:$BB353)>W350,W350,NPV($B356,X353:$BB353)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C344>X347,0,IF(NPV($B356,Y353:$BB353)>X350,X350,NPV($B356,Y353:$BB353)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C344>Y347,0,IF(NPV($B356,Z353:$BB353)>Y350,Y350,NPV($B356,Z353:$BB353)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C344>Z347,0,IF(NPV($B356,AA353:$BB353)>Z350,Z350,NPV($B356,AA353:$BB353)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C344>AA347,0,IF(NPV($B356,AB353:$BB353)>AA350,AA350,NPV($B356,AB353:$BB353)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C344>AB347,0,IF(NPV($B356,AC353:$BB353)>AB350,AB350,NPV($B356,AC353:$BB353)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C344>AC347,0,IF(NPV($B356,AD353:$BB353)>AC350,AC350,NPV($B356,AD353:$BB353)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C344>AD347,0,IF(NPV($B356,AE353:$BB353)>AD350,AD350,NPV($B356,AE353:$BB353)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C344>AE347,0,IF(NPV($B356,AF353:$BB353)>AE350,AE350,NPV($B356,AF353:$BB353)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":1},"Total debt service (in USD)",{"$f":"D354+D355","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":2},"Interest (in USD)",null,{"$f":"$B355*D351/E$4","v":{"$error":"#DIV/0!"}},{"$f":"$B355*E351/F$4","v":{"$error":"#DIV/0!"}},{"$f":"$B355*F351/G$4","v":{"$error":"#DIV/0!"}},{"$f":"$B355*G351/H$4","v":{"$error":"#DIV/0!"}},{"$f":"$B355*H351/I$4","v":{"$error":"#DIV/0!"}},{"$f":"$B355*I351/J$4","v":{"$error":"#DIV/0!"}},{"$f":"$B355*J351/K$4","v":{"$error":"#DIV/0!"}},{"$f":"$B355*K351/L$4","v":{"$error":"#DIV/0!"}},{"$f":"$B355*L351/M$4","v":{"$error":"#DIV/0!"}},{"$f":"$B355*M351/N$4","v":{"$error":"#DIV/0!"}},{"$f":"$B355*N351/O$4","v":{"$error":"#DIV/0!"}},{"$f":"$B355*O351/P$4","v":{"$error":"#DIV/0!"}},{"$f":"$B355*P351/Q$4","v":{"$error":"#DIV/0!"}},{"$f":"$B355*Q351/R$4","v":{"$error":"#DIV/0!"}},{"$f":"$B355*R351/S$4","v":{"$error":"#DIV/0!"}},{"$f":"$B355*S351/T$4","v":{"$error":"#DIV/0!"}},{"$f":"$B355*T351/U$4","v":{"$error":"#DIV/0!"}},{"$f":"$B355*U351/V$4","v":{"$error":"#DIV/0!"}},{"$f":"$B355*V351/W$4","v":{"$error":"#DIV/0!"}},{"$f":"$B355*W351/X$4","v":{"$error":"#DIV/0!"}},{"$f":"$B355*X351/Y$4","v":{"$error":"#DIV/0!"}},{"$f":"$B355*Y351/Z$4","v":{"$error":"#DIV/0!"}},{"$f":"$B355*Z351/AA$4","v":{"$error":"#DIV/0!"}},{"$f":"$B355*AA351/AB$4","v":{"$error":"#DIV/0!"}},{"$f":"$B355*AB351/AC$4","v":{"$error":"#DIV/0!"}},{"$f":"$B355*AC351/AD$4","v":{"$error":"#DIV/0!"}},{"$f":"$B355*AD351/AE$4","v":{"$error":"#DIV/0!"}}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C344,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D356/D$4","v":{"$error":"#DIV/0!"}},{"$f":"E356/E$4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D358-D360)/($B354-$B353))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D346-$B353>0,D346-$B353,0)","v":0},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26]
[null,null,null,{"$f":"IF(D357=0,0,CHOOSE(D357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(E357=0,0,CHOOSE(E357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(F357=0,0,CHOOSE(F357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(G357=0,0,CHOOSE(G357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(H357=0,0,CHOOSE(H357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(I357=0,0,CHOOSE(I357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(J357=0,0,CHOOSE(J357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(K357=0,0,CHOOSE(K357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(L357=0,0,CHOOSE(L357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(M357=0,0,CHOOSE(M357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(N357=0,0,CHOOSE(N357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(O357=0,0,CHOOSE(O357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(P357=0,0,CHOOSE(P357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(Q357=0,0,CHOOSE(Q357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(R357=0,0,CHOOSE(R357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(S357=0,0,CHOOSE(S357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(T357=0,0,CHOOSE(T357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(U357=0,0,CHOOSE(U357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(V357=0,0,CHOOSE(V357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(W357=0,0,CHOOSE(W357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(X357=0,0,CHOOSE(X357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(Y357=0,0,CHOOSE(Y357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(Z357=0,0,CHOOSE(Z357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(AA357=0,0,CHOOSE(AA357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(AB357=0,0,CHOOSE(AB357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(AC357=0,0,CHOOSE(AC357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(AD357=0,0,CHOOSE(AD357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(AE357=0,0,CHOOSE(AE357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0}]
[null,null,"t-m condition",{"$f":"IF(D346-$B354>0,D346-$B354,0)","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,{"$f":"IF(D359=0,0,CHOOSE(D359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(E359=0,0,CHOOSE(E359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(F359=0,0,CHOOSE(F359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(G359=0,0,CHOOSE(G359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(H359=0,0,CHOOSE(H359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(I359=0,0,CHOOSE(I359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(J359=0,0,CHOOSE(J359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(K359=0,0,CHOOSE(K359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(L359=0,0,CHOOSE(L359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(M359=0,0,CHOOSE(M359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(N359=0,0,CHOOSE(N359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(O359=0,0,CHOOSE(O359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(P359=0,0,CHOOSE(P359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(Q359=0,0,CHOOSE(Q359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(R359=0,0,CHOOSE(R359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(S359=0,0,CHOOSE(S359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(T359=0,0,CHOOSE(T359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(U359=0,0,CHOOSE(U359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(V359=0,0,CHOOSE(V359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(W359=0,0,CHOOSE(W359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(X359=0,0,CHOOSE(X359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(Y359=0,0,CHOOSE(Y359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(Z359=0,0,CHOOSE(Z359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(AA359=0,0,CHOOSE(AA359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(AB359=0,0,CHOOSE(AB359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(AC359=0,0,CHOOSE(AC359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(AD359=0,0,CHOOSE(AD359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(AE359=0,0,CHOOSE(AE359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0}]
[null,null,"Grant element",{"$f":"IF(D350=0,0,1-D352/D350)","v":0},{"$f":"IF(E350=0,0,1-E352/E350)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (1 to 3 years)-LC"},null,{"$f":"C344+1","v":2037}]
[{"$f":"+\"Output \"& C363","v":"Output 2037"}]
[null,null,null,0,{"$f":"D365+1","v":1},{"$f":"E365+1","v":2},{"$f":"F365+1","v":3},{"$f":"G365+1","v":4},{"$f":"H365+1","v":5},{"$f":"I365+1","v":6},{"$f":"J365+1","v":7},{"$f":"K365+1","v":8},{"$f":"L365+1","v":9},{"$f":"M365+1","v":10},{"$f":"N365+1","v":11},{"$f":"O365+1","v":12},{"$f":"P365+1","v":13},{"$f":"Q365+1","v":14},{"$f":"R365+1","v":15},{"$f":"S365+1","v":16},{"$f":"T365+1","v":17},{"$f":"U365+1","v":18},{"$f":"V365+1","v":19},{"$f":"W365+1","v":20},{"$f":"X365+1","v":21},{"$f":"Y365+1","v":22},{"$f":"Z365+1","v":23},{"$f":"AA365+1","v":24},{"$f":"AB365+1","v":25},{"$f":"AC365+1","v":26},{"$f":"AD365+1","v":27},{"$f":"AE365+1","v":28},{"$f":"AF365+1","v":29},{"$f":"AG365+1","v":30},{"$f":"AH365+1","v":31},{"$f":"AI365+1","v":32},{"$f":"AJ365+1","v":33},{"$f":"AK365+1","v":34},{"$f":"AL365+1","v":35},{"$f":"AM365+1","v":36},{"$f":"AN365+1","v":37},{"$f":"AO365+1","v":38},{"$f":"AP365+1","v":39},{"$f":"AQ365+1","v":40},{"$f":"AR365+1","v":41},{"$f":"AS365+1","v":42},{"$f":"AT365+1","v":43},{"$f":"AU365+1","v":44},{"$f":"AV365+1","v":45},{"$f":"AW365+1","v":46},{"$f":"AX365+1","v":47},{"$f":"AY365+1","v":48},{"$f":"AZ365+1","v":49},{"$f":"BA365+1","v":50},{"$f":"BB365+1","v":51},{"$f":"BC365+1","v":52}]
[null,null,null,{"$f":"D$3","v":2019},{"$f":"D366+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D366=$C363,D$6,0)","v":0},{"$f":"IF(E366=$C363,E$6,0)","v":0},{"$f":"IF(F366=$C363,F$6,0)","v":0},{"$f":"IF(G366=$C363,G$6,0)","v":0},{"$f":"IF(H366=$C363,H$6,0)","v":0},{"$f":"IF(I366=$C363,I$6,0)","v":0},{"$f":"IF(J366=$C363,J$6,0)","v":0},{"$f":"IF(K366=$C363,K$6,0)","v":0},{"$f":"IF(L366=$C363,L$6,0)","v":0},{"$f":"IF(M366=$C363,M$6,0)","v":0},{"$f":"IF(N366=$C363,N$6,0)","v":0},{"$f":"IF(O366=$C363,O$6,0)","v":0},{"$f":"IF(P366=$C363,P$6,0)","v":0},{"$f":"IF(Q366=$C363,Q$6,0)","v":0},{"$f":"IF(R366=$C363,R$6,0)","v":0},{"$f":"IF(S366=$C363,S$6,0)","v":0},{"$f":"IF(T366=$C363,T$6,0)","v":0},{"$f":"IF(U366=$C363,U$6,0)","v":0},{"$f":"IF(V366=$C363,V$6,0)","v":0},{"$f":"IF(W366=$C363,W$6,0)","v":0},{"$f":"IF(X366=$C363,X$6,0)","v":0},{"$f":"IF(Y366=$C363,Y$6,0)","v":0},{"$f":"IF(Z366=$C363,Z$6,0)","v":0},{"$f":"IF(AA366=$C363,AA$6,0)","v":0},{"$f":"IF(AB366=$C363,AB$6,0)","v":0},{"$f":"IF(AC366=$C363,AC$6,0)","v":0},{"$f":"IF(AD366=$C363,AD$6,0)","v":0},{"$f":"IF(AE366=$C363,AE$6,0)","v":0}]
[null,null,"cumulative",{"$f":"D367","v":0},{"$f":"SUM(D367:E367)","v":0},{"$f":"SUM(D367:F367)","v":0},{"$f":"SUM(D367:G367)","v":0},{"$f":"SUM(D367:H367)","v":0},{"$f":"SUM(D367:I367)","v":0},{"$f":"SUM(D367:J367)","v":0},{"$f":"SUM(D367:K367)","v":0},{"$f":"SUM(D367:L367)","v":0},{"$f":"SUM(D367:M367)","v":0},{"$f":"SUM(D367:N367)","v":0},{"$f":"SUM(D367:O367)","v":0},{"$f":"SUM(D367:P367)","v":0},{"$f":"SUM(D367:Q367)","v":0},{"$f":"SUM(D367:R367)","v":0},{"$f":"SUM(D367:S367)","v":0},{"$f":"SUM(D367:T367)","v":0},{"$f":"SUM(D367:U367)","v":0},{"$f":"SUM(D367:V367)","v":0},{"$f":"SUM(D367:W367)","v":0},{"$f":"SUM(D367:X367)","v":0},{"$f":"SUM(D367:Y367)","v":0},{"$f":"SUM(D367:Z367)","v":0},{"$f":"SUM(D367:AA367)","v":0},{"$f":"SUM(D367:AB367)","v":0},{"$f":"SUM(D367:AC367)","v":0},{"$f":"SUM(D367:AD367)","v":0},{"$f":"SUM(D367:AE367)","v":0}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D370=0,0,D370/D$5)","v":0},{"$f":"IF(E370=0,0,E370/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E366=$C363,E367,D370-E375)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A363,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (1 to 3 years)-LC (in USD)"},{"$f":"IF($C363>D366,0,IF(NPV($B375,E372:$BB372)>D369,D369,NPV($B375,E372:$BB372)))","v":0},{"$f":"IF($C363>E366,0,IF(NPV($B375,F372:$BB372)>E369,E369,NPV($B375,F372:$BB372)))","v":0},{"$f":"IF($C363>F366,0,IF(NPV($B375,G372:$BB372)>F369,F369,NPV($B375,G372:$BB372)))","v":0},{"$f":"IF($C363>G366,0,IF(NPV($B375,H372:$BB372)>G369,G369,NPV($B375,H372:$BB372)))","v":0},{"$f":"IF($C363>H366,0,IF(NPV($B375,I372:$BB372)>H369,H369,NPV($B375,I372:$BB372)))","v":0},{"$f":"IF($C363>I366,0,IF(NPV($B375,J372:$BB372)>I369,I369,NPV($B375,J372:$BB372)))","v":0},{"$f":"IF($C363>J366,0,IF(NPV($B375,K372:$BB372)>J369,J369,NPV($B375,K372:$BB372)))","v":0},{"$f":"IF($C363>K366,0,IF(NPV($B375,L372:$BB372)>K369,K369,NPV($B375,L372:$BB372)))","v":0},{"$f":"IF($C363>L366,0,IF(NPV($B375,M372:$BB372)>L369,L369,NPV($B375,M372:$BB372)))","v":0},{"$f":"IF($C363>M366,0,IF(NPV($B375,N372:$BB372)>M369,M369,NPV($B375,N372:$BB372)))","v":0},{"$f":"IF($C363>N366,0,IF(NPV($B375,O372:$BB372)>N369,N369,NPV($B375,O372:$BB372)))","v":0},{"$f":"IF($C363>O366,0,IF(NPV($B375,P372:$BB372)>O369,O369,NPV($B375,P372:$BB372)))","v":0},{"$f":"IF($C363>P366,0,IF(NPV($B375,Q372:$BB372)>P369,P369,NPV($B375,Q372:$BB372)))","v":0},{"$f":"IF($C363>Q366,0,IF(NPV($B375,R372:$BB372)>Q369,Q369,NPV($B375,R372:$BB372)))","v":0},{"$f":"IF($C363>R366,0,IF(NPV($B375,S372:$BB372)>R369,R369,NPV($B375,S372:$BB372)))","v":0},{"$f":"IF($C363>S366,0,IF(NPV($B375,T372:$BB372)>S369,S369,NPV($B375,T372:$BB372)))","v":0},{"$f":"IF($C363>T366,0,IF(NPV($B375,U372:$BB372)>T369,T369,NPV($B375,U372:$BB372)))","v":0},{"$f":"IF($C363>U366,0,IF(NPV($B375,V372:$BB372)>U369,U369,NPV($B375,V372:$BB372)))","v":0},{"$f":"IF($C363>V366,0,IF(NPV($B375,W372:$BB372)>V369,V369,NPV($B375,W372:$BB372)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C363>W366,0,IF(NPV($B375,X372:$BB372)>W369,W369,NPV($B375,X372:$BB372)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C363>X366,0,IF(NPV($B375,Y372:$BB372)>X369,X369,NPV($B375,Y372:$BB372)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C363>Y366,0,IF(NPV($B375,Z372:$BB372)>Y369,Y369,NPV($B375,Z372:$BB372)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C363>Z366,0,IF(NPV($B375,AA372:$BB372)>Z369,Z369,NPV($B375,AA372:$BB372)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C363>AA366,0,IF(NPV($B375,AB372:$BB372)>AA369,AA369,NPV($B375,AB372:$BB372)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C363>AB366,0,IF(NPV($B375,AC372:$BB372)>AB369,AB369,NPV($B375,AC372:$BB372)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C363>AC366,0,IF(NPV($B375,AD372:$BB372)>AC369,AC369,NPV($B375,AD372:$BB372)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C363>AD366,0,IF(NPV($B375,AE372:$BB372)>AD369,AD369,NPV($B375,AE372:$BB372)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C363>AE366,0,IF(NPV($B375,AF372:$BB372)>AE369,AE369,NPV($B375,AF372:$BB372)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":1},"Total debt service (in USD)",{"$f":"D373+D374","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":2},"Interest (in USD)",null,{"$f":"$B374*D370/E$4","v":{"$error":"#DIV/0!"}},{"$f":"$B374*E370/F$4","v":{"$error":"#DIV/0!"}},{"$f":"$B374*F370/G$4","v":{"$error":"#DIV/0!"}},{"$f":"$B374*G370/H$4","v":{"$error":"#DIV/0!"}},{"$f":"$B374*H370/I$4","v":{"$error":"#DIV/0!"}},{"$f":"$B374*I370/J$4","v":{"$error":"#DIV/0!"}},{"$f":"$B374*J370/K$4","v":{"$error":"#DIV/0!"}},{"$f":"$B374*K370/L$4","v":{"$error":"#DIV/0!"}},{"$f":"$B374*L370/M$4","v":{"$error":"#DIV/0!"}},{"$f":"$B374*M370/N$4","v":{"$error":"#DIV/0!"}},{"$f":"$B374*N370/O$4","v":{"$error":"#DIV/0!"}},{"$f":"$B374*O370/P$4","v":{"$error":"#DIV/0!"}},{"$f":"$B374*P370/Q$4","v":{"$error":"#DIV/0!"}},{"$f":"$B374*Q370/R$4","v":{"$error":"#DIV/0!"}},{"$f":"$B374*R370/S$4","v":{"$error":"#DIV/0!"}},{"$f":"$B374*S370/T$4","v":{"$error":"#DIV/0!"}},{"$f":"$B374*T370/U$4","v":{"$error":"#DIV/0!"}},{"$f":"$B374*U370/V$4","v":{"$error":"#DIV/0!"}},{"$f":"$B374*V370/W$4","v":{"$error":"#DIV/0!"}},{"$f":"$B374*W370/X$4","v":{"$error":"#DIV/0!"}},{"$f":"$B374*X370/Y$4","v":{"$error":"#DIV/0!"}},{"$f":"$B374*Y370/Z$4","v":{"$error":"#DIV/0!"}},{"$f":"$B374*Z370/AA$4","v":{"$error":"#DIV/0!"}},{"$f":"$B374*AA370/AB$4","v":{"$error":"#DIV/0!"}},{"$f":"$B374*AB370/AC$4","v":{"$error":"#DIV/0!"}},{"$f":"$B374*AC370/AD$4","v":{"$error":"#DIV/0!"}},{"$f":"$B374*AD370/AE$4","v":{"$error":"#DIV/0!"}}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C363,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D375/D$4","v":{"$error":"#DIV/0!"}},{"$f":"E375/E$4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D377-D379)/($B373-$B372))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D365-$B372>0,D365-$B372,0)","v":0},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26]
[null,null,null,{"$f":"IF(D376=0,0,CHOOSE(D376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(E376=0,0,CHOOSE(E376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(F376=0,0,CHOOSE(F376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(G376=0,0,CHOOSE(G376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(H376=0,0,CHOOSE(H376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(I376=0,0,CHOOSE(I376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(J376=0,0,CHOOSE(J376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(K376=0,0,CHOOSE(K376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(L376=0,0,CHOOSE(L376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(M376=0,0,CHOOSE(M376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(N376=0,0,CHOOSE(N376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(O376=0,0,CHOOSE(O376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(P376=0,0,CHOOSE(P376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(Q376=0,0,CHOOSE(Q376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(R376=0,0,CHOOSE(R376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(S376=0,0,CHOOSE(S376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(T376=0,0,CHOOSE(T376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(U376=0,0,CHOOSE(U376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(V376=0,0,CHOOSE(V376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(W376=0,0,CHOOSE(W376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(X376=0,0,CHOOSE(X376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(Y376=0,0,CHOOSE(Y376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(Z376=0,0,CHOOSE(Z376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(AA376=0,0,CHOOSE(AA376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(AB376=0,0,CHOOSE(AB376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(AC376=0,0,CHOOSE(AC376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(AD376=0,0,CHOOSE(AD376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(AE376=0,0,CHOOSE(AE376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0}]
[null,null,"t-m condition",{"$f":"IF(D365-$B373>0,D365-$B373,0)","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,{"$f":"IF(D378=0,0,CHOOSE(D378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(E378=0,0,CHOOSE(E378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(F378=0,0,CHOOSE(F378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(G378=0,0,CHOOSE(G378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(H378=0,0,CHOOSE(H378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(I378=0,0,CHOOSE(I378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(J378=0,0,CHOOSE(J378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(K378=0,0,CHOOSE(K378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(L378=0,0,CHOOSE(L378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(M378=0,0,CHOOSE(M378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(N378=0,0,CHOOSE(N378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(O378=0,0,CHOOSE(O378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(P378=0,0,CHOOSE(P378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(Q378=0,0,CHOOSE(Q378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(R378=0,0,CHOOSE(R378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(S378=0,0,CHOOSE(S378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(T378=0,0,CHOOSE(T378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(U378=0,0,CHOOSE(U378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(V378=0,0,CHOOSE(V378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(W378=0,0,CHOOSE(W378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(X378=0,0,CHOOSE(X378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(Y378=0,0,CHOOSE(Y378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(Z378=0,0,CHOOSE(Z378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(AA378=0,0,CHOOSE(AA378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(AB378=0,0,CHOOSE(AB378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(AC378=0,0,CHOOSE(AC378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(AD378=0,0,CHOOSE(AD378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(AE378=0,0,CHOOSE(AE378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0}]
[null,null,"Grant element",{"$f":"IF(D369=0,0,1-D371/D369)","v":0},{"$f":"IF(E369=0,0,1-E371/E369)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (1 to 3 years)-LC"},null,{"$f":"C363+1","v":2038}]
[{"$f":"+\"Output \"& C382","v":"Output 2038"}]
[null,null,null,0,{"$f":"D384+1","v":1},{"$f":"E384+1","v":2},{"$f":"F384+1","v":3},{"$f":"G384+1","v":4},{"$f":"H384+1","v":5},{"$f":"I384+1","v":6},{"$f":"J384+1","v":7},{"$f":"K384+1","v":8},{"$f":"L384+1","v":9},{"$f":"M384+1","v":10},{"$f":"N384+1","v":11},{"$f":"O384+1","v":12},{"$f":"P384+1","v":13},{"$f":"Q384+1","v":14},{"$f":"R384+1","v":15},{"$f":"S384+1","v":16},{"$f":"T384+1","v":17},{"$f":"U384+1","v":18},{"$f":"V384+1","v":19},{"$f":"W384+1","v":20},{"$f":"X384+1","v":21},{"$f":"Y384+1","v":22},{"$f":"Z384+1","v":23},{"$f":"AA384+1","v":24},{"$f":"AB384+1","v":25},{"$f":"AC384+1","v":26},{"$f":"AD384+1","v":27},{"$f":"AE384+1","v":28},{"$f":"AF384+1","v":29},{"$f":"AG384+1","v":30},{"$f":"AH384+1","v":31},{"$f":"AI384+1","v":32},{"$f":"AJ384+1","v":33},{"$f":"AK384+1","v":34},{"$f":"AL384+1","v":35},{"$f":"AM384+1","v":36},{"$f":"AN384+1","v":37},{"$f":"AO384+1","v":38},{"$f":"AP384+1","v":39},{"$f":"AQ384+1","v":40},{"$f":"AR384+1","v":41},{"$f":"AS384+1","v":42},{"$f":"AT384+1","v":43},{"$f":"AU384+1","v":44},{"$f":"AV384+1","v":45},{"$f":"AW384+1","v":46},{"$f":"AX384+1","v":47},{"$f":"AY384+1","v":48},{"$f":"AZ384+1","v":49},{"$f":"BA384+1","v":50},{"$f":"BB384+1","v":51},{"$f":"BC384+1","v":52}]
[null,null,null,{"$f":"D$3","v":2019},{"$f":"D385+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D385=$C382,D$6,0)","v":0},{"$f":"IF(E385=$C382,E$6,0)","v":0},{"$f":"IF(F385=$C382,F$6,0)","v":0},{"$f":"IF(G385=$C382,G$6,0)","v":0},{"$f":"IF(H385=$C382,H$6,0)","v":0},{"$f":"IF(I385=$C382,I$6,0)","v":0},{"$f":"IF(J385=$C382,J$6,0)","v":0},{"$f":"IF(K385=$C382,K$6,0)","v":0},{"$f":"IF(L385=$C382,L$6,0)","v":0},{"$f":"IF(M385=$C382,M$6,0)","v":0},{"$f":"IF(N385=$C382,N$6,0)","v":0},{"$f":"IF(O385=$C382,O$6,0)","v":0},{"$f":"IF(P385=$C382,P$6,0)","v":0},{"$f":"IF(Q385=$C382,Q$6,0)","v":0},{"$f":"IF(R385=$C382,R$6,0)","v":0},{"$f":"IF(S385=$C382,S$6,0)","v":0},{"$f":"IF(T385=$C382,T$6,0)","v":0},{"$f":"IF(U385=$C382,U$6,0)","v":0},{"$f":"IF(V385=$C382,V$6,0)","v":0},{"$f":"IF(W385=$C382,W$6,0)","v":0},{"$f":"IF(X385=$C382,X$6,0)","v":0},{"$f":"IF(Y385=$C382,Y$6,0)","v":0},{"$f":"IF(Z385=$C382,Z$6,0)","v":0},{"$f":"IF(AA385=$C382,AA$6,0)","v":0},{"$f":"IF(AB385=$C382,AB$6,0)","v":0},{"$f":"IF(AC385=$C382,AC$6,0)","v":0},{"$f":"IF(AD385=$C382,AD$6,0)","v":0},{"$f":"IF(AE385=$C382,AE$6,0)","v":0}]
[null,null,"cumulative",{"$f":"D386","v":0},{"$f":"SUM(D386:E386)","v":0},{"$f":"SUM(D386:F386)","v":0},{"$f":"SUM(D386:G386)","v":0},{"$f":"SUM(D386:H386)","v":0},{"$f":"SUM(D386:I386)","v":0},{"$f":"SUM(D386:J386)","v":0},{"$f":"SUM(D386:K386)","v":0},{"$f":"SUM(D386:L386)","v":0},{"$f":"SUM(D386:M386)","v":0},{"$f":"SUM(D386:N386)","v":0},{"$f":"SUM(D386:O386)","v":0},{"$f":"SUM(D386:P386)","v":0},{"$f":"SUM(D386:Q386)","v":0},{"$f":"SUM(D386:R386)","v":0},{"$f":"SUM(D386:S386)","v":0},{"$f":"SUM(D386:T386)","v":0},{"$f":"SUM(D386:U386)","v":0},{"$f":"SUM(D386:V386)","v":0},{"$f":"SUM(D386:W386)","v":0},{"$f":"SUM(D386:X386)","v":0},{"$f":"SUM(D386:Y386)","v":0},{"$f":"SUM(D386:Z386)","v":0},{"$f":"SUM(D386:AA386)","v":0},{"$f":"SUM(D386:AB386)","v":0},{"$f":"SUM(D386:AC386)","v":0},{"$f":"SUM(D386:AD386)","v":0},{"$f":"SUM(D386:AE386)","v":0}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D389=0,0,D389/D$5)","v":0},{"$f":"IF(E389=0,0,E389/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E385=$C382,E386,D389-E394)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A382,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (1 to 3 years)-LC (in USD)"},{"$f":"IF($C382>D385,0,IF(NPV($B394,E391:$BB391)>D388,D388,NPV($B394,E391:$BB391)))","v":0},{"$f":"IF($C382>E385,0,IF(NPV($B394,F391:$BB391)>E388,E388,NPV($B394,F391:$BB391)))","v":0},{"$f":"IF($C382>F385,0,IF(NPV($B394,G391:$BB391)>F388,F388,NPV($B394,G391:$BB391)))","v":0},{"$f":"IF($C382>G385,0,IF(NPV($B394,H391:$BB391)>G388,G388,NPV($B394,H391:$BB391)))","v":0},{"$f":"IF($C382>H385,0,IF(NPV($B394,I391:$BB391)>H388,H388,NPV($B394,I391:$BB391)))","v":0},{"$f":"IF($C382>I385,0,IF(NPV($B394,J391:$BB391)>I388,I388,NPV($B394,J391:$BB391)))","v":0},{"$f":"IF($C382>J385,0,IF(NPV($B394,K391:$BB391)>J388,J388,NPV($B394,K391:$BB391)))","v":0},{"$f":"IF($C382>K385,0,IF(NPV($B394,L391:$BB391)>K388,K388,NPV($B394,L391:$BB391)))","v":0},{"$f":"IF($C382>L385,0,IF(NPV($B394,M391:$BB391)>L388,L388,NPV($B394,M391:$BB391)))","v":0},{"$f":"IF($C382>M385,0,IF(NPV($B394,N391:$BB391)>M388,M388,NPV($B394,N391:$BB391)))","v":0},{"$f":"IF($C382>N385,0,IF(NPV($B394,O391:$BB391)>N388,N388,NPV($B394,O391:$BB391)))","v":0},{"$f":"IF($C382>O385,0,IF(NPV($B394,P391:$BB391)>O388,O388,NPV($B394,P391:$BB391)))","v":0},{"$f":"IF($C382>P385,0,IF(NPV($B394,Q391:$BB391)>P388,P388,NPV($B394,Q391:$BB391)))","v":0},{"$f":"IF($C382>Q385,0,IF(NPV($B394,R391:$BB391)>Q388,Q388,NPV($B394,R391:$BB391)))","v":0},{"$f":"IF($C382>R385,0,IF(NPV($B394,S391:$BB391)>R388,R388,NPV($B394,S391:$BB391)))","v":0},{"$f":"IF($C382>S385,0,IF(NPV($B394,T391:$BB391)>S388,S388,NPV($B394,T391:$BB391)))","v":0},{"$f":"IF($C382>T385,0,IF(NPV($B394,U391:$BB391)>T388,T388,NPV($B394,U391:$BB391)))","v":0},{"$f":"IF($C382>U385,0,IF(NPV($B394,V391:$BB391)>U388,U388,NPV($B394,V391:$BB391)))","v":0},{"$f":"IF($C382>V385,0,IF(NPV($B394,W391:$BB391)>V388,V388,NPV($B394,W391:$BB391)))","v":0},{"$f":"IF($C382>W385,0,IF(NPV($B394,X391:$BB391)>W388,W388,NPV($B394,X391:$BB391)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C382>X385,0,IF(NPV($B394,Y391:$BB391)>X388,X388,NPV($B394,Y391:$BB391)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C382>Y385,0,IF(NPV($B394,Z391:$BB391)>Y388,Y388,NPV($B394,Z391:$BB391)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C382>Z385,0,IF(NPV($B394,AA391:$BB391)>Z388,Z388,NPV($B394,AA391:$BB391)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C382>AA385,0,IF(NPV($B394,AB391:$BB391)>AA388,AA388,NPV($B394,AB391:$BB391)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C382>AB385,0,IF(NPV($B394,AC391:$BB391)>AB388,AB388,NPV($B394,AC391:$BB391)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C382>AC385,0,IF(NPV($B394,AD391:$BB391)>AC388,AC388,NPV($B394,AD391:$BB391)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C382>AD385,0,IF(NPV($B394,AE391:$BB391)>AD388,AD388,NPV($B394,AE391:$BB391)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C382>AE385,0,IF(NPV($B394,AF391:$BB391)>AE388,AE388,NPV($B394,AF391:$BB391)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":1},"Total debt service (in USD)",{"$f":"D392+D393","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":2},"Interest (in USD)",null,{"$f":"$B393*D389/E$4","v":{"$error":"#DIV/0!"}},{"$f":"$B393*E389/F$4","v":{"$error":"#DIV/0!"}},{"$f":"$B393*F389/G$4","v":{"$error":"#DIV/0!"}},{"$f":"$B393*G389/H$4","v":{"$error":"#DIV/0!"}},{"$f":"$B393*H389/I$4","v":{"$error":"#DIV/0!"}},{"$f":"$B393*I389/J$4","v":{"$error":"#DIV/0!"}},{"$f":"$B393*J389/K$4","v":{"$error":"#DIV/0!"}},{"$f":"$B393*K389/L$4","v":{"$error":"#DIV/0!"}},{"$f":"$B393*L389/M$4","v":{"$error":"#DIV/0!"}},{"$f":"$B393*M389/N$4","v":{"$error":"#DIV/0!"}},{"$f":"$B393*N389/O$4","v":{"$error":"#DIV/0!"}},{"$f":"$B393*O389/P$4","v":{"$error":"#DIV/0!"}},{"$f":"$B393*P389/Q$4","v":{"$error":"#DIV/0!"}},{"$f":"$B393*Q389/R$4","v":{"$error":"#DIV/0!"}},{"$f":"$B393*R389/S$4","v":{"$error":"#DIV/0!"}},{"$f":"$B393*S389/T$4","v":{"$error":"#DIV/0!"}},{"$f":"$B393*T389/U$4","v":{"$error":"#DIV/0!"}},{"$f":"$B393*U389/V$4","v":{"$error":"#DIV/0!"}},{"$f":"$B393*V389/W$4","v":{"$error":"#DIV/0!"}},{"$f":"$B393*W389/X$4","v":{"$error":"#DIV/0!"}},{"$f":"$B393*X389/Y$4","v":{"$error":"#DIV/0!"}},{"$f":"$B393*Y389/Z$4","v":{"$error":"#DIV/0!"}},{"$f":"$B393*Z389/AA$4","v":{"$error":"#DIV/0!"}},{"$f":"$B393*AA389/AB$4","v":{"$error":"#DIV/0!"}},{"$f":"$B393*AB389/AC$4","v":{"$error":"#DIV/0!"}},{"$f":"$B393*AC389/AD$4","v":{"$error":"#DIV/0!"}},{"$f":"$B393*AD389/AE$4","v":{"$error":"#DIV/0!"}}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C382,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D394/D$4","v":{"$error":"#DIV/0!"}},{"$f":"E394/E$4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D396-D398)/($B392-$B391))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D384-$B391>0,D384-$B391,0)","v":0},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26]
[null,null,null,{"$f":"IF(D395=0,0,CHOOSE(D395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(E395=0,0,CHOOSE(E395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(F395=0,0,CHOOSE(F395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(G395=0,0,CHOOSE(G395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(H395=0,0,CHOOSE(H395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(I395=0,0,CHOOSE(I395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(J395=0,0,CHOOSE(J395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(K395=0,0,CHOOSE(K395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(L395=0,0,CHOOSE(L395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(M395=0,0,CHOOSE(M395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(N395=0,0,CHOOSE(N395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(O395=0,0,CHOOSE(O395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(P395=0,0,CHOOSE(P395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(Q395=0,0,CHOOSE(Q395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(R395=0,0,CHOOSE(R395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(S395=0,0,CHOOSE(S395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(T395=0,0,CHOOSE(T395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(U395=0,0,CHOOSE(U395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(V395=0,0,CHOOSE(V395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(W395=0,0,CHOOSE(W395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(X395=0,0,CHOOSE(X395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(Y395=0,0,CHOOSE(Y395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(Z395=0,0,CHOOSE(Z395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(AA395=0,0,CHOOSE(AA395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(AB395=0,0,CHOOSE(AB395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(AC395=0,0,CHOOSE(AC395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(AD395=0,0,CHOOSE(AD395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(AE395=0,0,CHOOSE(AE395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0}]
[null,null,"t-m condition",{"$f":"IF(D384-$B392>0,D384-$B392,0)","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,{"$f":"IF(D397=0,0,CHOOSE(D397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(E397=0,0,CHOOSE(E397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(F397=0,0,CHOOSE(F397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(G397=0,0,CHOOSE(G397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(H397=0,0,CHOOSE(H397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(I397=0,0,CHOOSE(I397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(J397=0,0,CHOOSE(J397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(K397=0,0,CHOOSE(K397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(L397=0,0,CHOOSE(L397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(M397=0,0,CHOOSE(M397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(N397=0,0,CHOOSE(N397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(O397=0,0,CHOOSE(O397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(P397=0,0,CHOOSE(P397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(Q397=0,0,CHOOSE(Q397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(R397=0,0,CHOOSE(R397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(S397=0,0,CHOOSE(S397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(T397=0,0,CHOOSE(T397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(U397=0,0,CHOOSE(U397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(V397=0,0,CHOOSE(V397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(W397=0,0,CHOOSE(W397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(X397=0,0,CHOOSE(X397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(Y397=0,0,CHOOSE(Y397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(Z397=0,0,CHOOSE(Z397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(AA397=0,0,CHOOSE(AA397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(AB397=0,0,CHOOSE(AB397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(AC397=0,0,CHOOSE(AC397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(AD397=0,0,CHOOSE(AD397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(AE397=0,0,CHOOSE(AE397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0}]
[null,null,"Grant element",{"$f":"IF(D388=0,0,1-D390/D388)","v":0},{"$f":"IF(E388=0,0,1-E390/E388)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (1 to 3 years)-LC"},null,{"$f":"C382+1","v":2039}]
[{"$f":"+\"Output \"& C401","v":"Output 2039"}]
[null,null,null,0,{"$f":"D403+1","v":1},{"$f":"E403+1","v":2},{"$f":"F403+1","v":3},{"$f":"G403+1","v":4},{"$f":"H403+1","v":5},{"$f":"I403+1","v":6},{"$f":"J403+1","v":7},{"$f":"K403+1","v":8},{"$f":"L403+1","v":9},{"$f":"M403+1","v":10},{"$f":"N403+1","v":11},{"$f":"O403+1","v":12},{"$f":"P403+1","v":13},{"$f":"Q403+1","v":14},{"$f":"R403+1","v":15},{"$f":"S403+1","v":16},{"$f":"T403+1","v":17},{"$f":"U403+1","v":18},{"$f":"V403+1","v":19},{"$f":"W403+1","v":20},{"$f":"X403+1","v":21},{"$f":"Y403+1","v":22},{"$f":"Z403+1","v":23},{"$f":"AA403+1","v":24},{"$f":"AB403+1","v":25},{"$f":"AC403+1","v":26},{"$f":"AD403+1","v":27},{"$f":"AE403+1","v":28},{"$f":"AF403+1","v":29},{"$f":"AG403+1","v":30},{"$f":"AH403+1","v":31},{"$f":"AI403+1","v":32},{"$f":"AJ403+1","v":33},{"$f":"AK403+1","v":34},{"$f":"AL403+1","v":35},{"$f":"AM403+1","v":36},{"$f":"AN403+1","v":37},{"$f":"AO403+1","v":38},{"$f":"AP403+1","v":39},{"$f":"AQ403+1","v":40},{"$f":"AR403+1","v":41},{"$f":"AS403+1","v":42},{"$f":"AT403+1","v":43},{"$f":"AU403+1","v":44},{"$f":"AV403+1","v":45},{"$f":"AW403+1","v":46},{"$f":"AX403+1","v":47},{"$f":"AY403+1","v":48},{"$f":"AZ403+1","v":49},{"$f":"BA403+1","v":50},{"$f":"BB403+1","v":51},{"$f":"BC403+1","v":52}]
[null,null,null,{"$f":"D$3","v":2019},{"$f":"D404+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D404=$C401,D$6,0)","v":0},{"$f":"IF(E404=$C401,E$6,0)","v":0},{"$f":"IF(F404=$C401,F$6,0)","v":0},{"$f":"IF(G404=$C401,G$6,0)","v":0},{"$f":"IF(H404=$C401,H$6,0)","v":0},{"$f":"IF(I404=$C401,I$6,0)","v":0},{"$f":"IF(J404=$C401,J$6,0)","v":0},{"$f":"IF(K404=$C401,K$6,0)","v":0},{"$f":"IF(L404=$C401,L$6,0)","v":0},{"$f":"IF(M404=$C401,M$6,0)","v":0},{"$f":"IF(N404=$C401,N$6,0)","v":0},{"$f":"IF(O404=$C401,O$6,0)","v":0},{"$f":"IF(P404=$C401,P$6,0)","v":0},{"$f":"IF(Q404=$C401,Q$6,0)","v":0},{"$f":"IF(R404=$C401,R$6,0)","v":0},{"$f":"IF(S404=$C401,S$6,0)","v":0},{"$f":"IF(T404=$C401,T$6,0)","v":0},{"$f":"IF(U404=$C401,U$6,0)","v":0},{"$f":"IF(V404=$C401,V$6,0)","v":0},{"$f":"IF(W404=$C401,W$6,0)","v":0},{"$f":"IF(X404=$C401,X$6,0)","v":0},{"$f":"IF(Y404=$C401,Y$6,0)","v":0},{"$f":"IF(Z404=$C401,Z$6,0)","v":0},{"$f":"IF(AA404=$C401,AA$6,0)","v":0},{"$f":"IF(AB404=$C401,AB$6,0)","v":0},{"$f":"IF(AC404=$C401,AC$6,0)","v":0},{"$f":"IF(AD404=$C401,AD$6,0)","v":0},{"$f":"IF(AE404=$C401,AE$6,0)","v":0}]
[null,null,"cumulative",{"$f":"D405","v":0},{"$f":"SUM(D405:E405)","v":0},{"$f":"SUM(D405:F405)","v":0},{"$f":"SUM(D405:G405)","v":0},{"$f":"SUM(D405:H405)","v":0},{"$f":"SUM(D405:I405)","v":0},{"$f":"SUM(D405:J405)","v":0},{"$f":"SUM(D405:K405)","v":0},{"$f":"SUM(D405:L405)","v":0},{"$f":"SUM(D405:M405)","v":0},{"$f":"SUM(D405:N405)","v":0},{"$f":"SUM(D405:O405)","v":0},{"$f":"SUM(D405:P405)","v":0},{"$f":"SUM(D405:Q405)","v":0},{"$f":"SUM(D405:R405)","v":0},{"$f":"SUM(D405:S405)","v":0},{"$f":"SUM(D405:T405)","v":0},{"$f":"SUM(D405:U405)","v":0},{"$f":"SUM(D405:V405)","v":0},{"$f":"SUM(D405:W405)","v":0},{"$f":"SUM(D405:X405)","v":0},{"$f":"SUM(D405:Y405)","v":0},{"$f":"SUM(D405:Z405)","v":0},{"$f":"SUM(D405:AA405)","v":0},{"$f":"SUM(D405:AB405)","v":0},{"$f":"SUM(D405:AC405)","v":0},{"$f":"SUM(D405:AD405)","v":0},{"$f":"SUM(D405:AE405)","v":0}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D408=0,0,D408/D$5)","v":0},{"$f":"IF(E408=0,0,E408/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E404=$C401,E405,D408-E413)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A401,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (1 to 3 years)-LC (in USD)"},{"$f":"IF($C401>D404,0,IF(NPV($B413,E410:$BB410)>D407,D407,NPV($B413,E410:$BB410)))","v":0},{"$f":"IF($C401>E404,0,IF(NPV($B413,F410:$BB410)>E407,E407,NPV($B413,F410:$BB410)))","v":0},{"$f":"IF($C401>F404,0,IF(NPV($B413,G410:$BB410)>F407,F407,NPV($B413,G410:$BB410)))","v":0},{"$f":"IF($C401>G404,0,IF(NPV($B413,H410:$BB410)>G407,G407,NPV($B413,H410:$BB410)))","v":0},{"$f":"IF($C401>H404,0,IF(NPV($B413,I410:$BB410)>H407,H407,NPV($B413,I410:$BB410)))","v":0},{"$f":"IF($C401>I404,0,IF(NPV($B413,J410:$BB410)>I407,I407,NPV($B413,J410:$BB410)))","v":0},{"$f":"IF($C401>J404,0,IF(NPV($B413,K410:$BB410)>J407,J407,NPV($B413,K410:$BB410)))","v":0},{"$f":"IF($C401>K404,0,IF(NPV($B413,L410:$BB410)>K407,K407,NPV($B413,L410:$BB410)))","v":0},{"$f":"IF($C401>L404,0,IF(NPV($B413,M410:$BB410)>L407,L407,NPV($B413,M410:$BB410)))","v":0},{"$f":"IF($C401>M404,0,IF(NPV($B413,N410:$BB410)>M407,M407,NPV($B413,N410:$BB410)))","v":0},{"$f":"IF($C401>N404,0,IF(NPV($B413,O410:$BB410)>N407,N407,NPV($B413,O410:$BB410)))","v":0},{"$f":"IF($C401>O404,0,IF(NPV($B413,P410:$BB410)>O407,O407,NPV($B413,P410:$BB410)))","v":0},{"$f":"IF($C401>P404,0,IF(NPV($B413,Q410:$BB410)>P407,P407,NPV($B413,Q410:$BB410)))","v":0},{"$f":"IF($C401>Q404,0,IF(NPV($B413,R410:$BB410)>Q407,Q407,NPV($B413,R410:$BB410)))","v":0},{"$f":"IF($C401>R404,0,IF(NPV($B413,S410:$BB410)>R407,R407,NPV($B413,S410:$BB410)))","v":0},{"$f":"IF($C401>S404,0,IF(NPV($B413,T410:$BB410)>S407,S407,NPV($B413,T410:$BB410)))","v":0},{"$f":"IF($C401>T404,0,IF(NPV($B413,U410:$BB410)>T407,T407,NPV($B413,U410:$BB410)))","v":0},{"$f":"IF($C401>U404,0,IF(NPV($B413,V410:$BB410)>U407,U407,NPV($B413,V410:$BB410)))","v":0},{"$f":"IF($C401>V404,0,IF(NPV($B413,W410:$BB410)>V407,V407,NPV($B413,W410:$BB410)))","v":0},{"$f":"IF($C401>W404,0,IF(NPV($B413,X410:$BB410)>W407,W407,NPV($B413,X410:$BB410)))","v":0},{"$f":"IF($C401>X404,0,IF(NPV($B413,Y410:$BB410)>X407,X407,NPV($B413,Y410:$BB410)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C401>Y404,0,IF(NPV($B413,Z410:$BB410)>Y407,Y407,NPV($B413,Z410:$BB410)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C401>Z404,0,IF(NPV($B413,AA410:$BB410)>Z407,Z407,NPV($B413,AA410:$BB410)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C401>AA404,0,IF(NPV($B413,AB410:$BB410)>AA407,AA407,NPV($B413,AB410:$BB410)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C401>AB404,0,IF(NPV($B413,AC410:$BB410)>AB407,AB407,NPV($B413,AC410:$BB410)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C401>AC404,0,IF(NPV($B413,AD410:$BB410)>AC407,AC407,NPV($B413,AD410:$BB410)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C401>AD404,0,IF(NPV($B413,AE410:$BB410)>AD407,AD407,NPV($B413,AE410:$BB410)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C401>AE404,0,IF(NPV($B413,AF410:$BB410)>AE407,AE407,NPV($B413,AF410:$BB410)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":1},"Total debt service (in USD)",{"$f":"D411+D412","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":2},"Interest (in USD)",null,{"$f":"$B412*D408/E$4","v":{"$error":"#DIV/0!"}},{"$f":"$B412*E408/F$4","v":{"$error":"#DIV/0!"}},{"$f":"$B412*F408/G$4","v":{"$error":"#DIV/0!"}},{"$f":"$B412*G408/H$4","v":{"$error":"#DIV/0!"}},{"$f":"$B412*H408/I$4","v":{"$error":"#DIV/0!"}},{"$f":"$B412*I408/J$4","v":{"$error":"#DIV/0!"}},{"$f":"$B412*J408/K$4","v":{"$error":"#DIV/0!"}},{"$f":"$B412*K408/L$4","v":{"$error":"#DIV/0!"}},{"$f":"$B412*L408/M$4","v":{"$error":"#DIV/0!"}},{"$f":"$B412*M408/N$4","v":{"$error":"#DIV/0!"}},{"$f":"$B412*N408/O$4","v":{"$error":"#DIV/0!"}},{"$f":"$B412*O408/P$4","v":{"$error":"#DIV/0!"}},{"$f":"$B412*P408/Q$4","v":{"$error":"#DIV/0!"}},{"$f":"$B412*Q408/R$4","v":{"$error":"#DIV/0!"}},{"$f":"$B412*R408/S$4","v":{"$error":"#DIV/0!"}},{"$f":"$B412*S408/T$4","v":{"$error":"#DIV/0!"}},{"$f":"$B412*T408/U$4","v":{"$error":"#DIV/0!"}},{"$f":"$B412*U408/V$4","v":{"$error":"#DIV/0!"}},{"$f":"$B412*V408/W$4","v":{"$error":"#DIV/0!"}},{"$f":"$B412*W408/X$4","v":{"$error":"#DIV/0!"}},{"$f":"$B412*X408/Y$4","v":{"$error":"#DIV/0!"}},{"$f":"$B412*Y408/Z$4","v":{"$error":"#DIV/0!"}},{"$f":"$B412*Z408/AA$4","v":{"$error":"#DIV/0!"}},{"$f":"$B412*AA408/AB$4","v":{"$error":"#DIV/0!"}},{"$f":"$B412*AB408/AC$4","v":{"$error":"#DIV/0!"}},{"$f":"$B412*AC408/AD$4","v":{"$error":"#DIV/0!"}},{"$f":"$B412*AD408/AE$4","v":{"$error":"#DIV/0!"}}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C401,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D413/D$4","v":{"$error":"#DIV/0!"}},{"$f":"E413/E$4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D415-D417)/($B411-$B410))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D403-$B410>0,D403-$B410,0)","v":0},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26]
[null,null,null,{"$f":"IF(D414=0,0,CHOOSE(D414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(E414=0,0,CHOOSE(E414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(F414=0,0,CHOOSE(F414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(G414=0,0,CHOOSE(G414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(H414=0,0,CHOOSE(H414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(I414=0,0,CHOOSE(I414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(J414=0,0,CHOOSE(J414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(K414=0,0,CHOOSE(K414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(L414=0,0,CHOOSE(L414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(M414=0,0,CHOOSE(M414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(N414=0,0,CHOOSE(N414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(O414=0,0,CHOOSE(O414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(P414=0,0,CHOOSE(P414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(Q414=0,0,CHOOSE(Q414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(R414=0,0,CHOOSE(R414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(S414=0,0,CHOOSE(S414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(T414=0,0,CHOOSE(T414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(U414=0,0,CHOOSE(U414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(V414=0,0,CHOOSE(V414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(W414=0,0,CHOOSE(W414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(X414=0,0,CHOOSE(X414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(Y414=0,0,CHOOSE(Y414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(Z414=0,0,CHOOSE(Z414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(AA414=0,0,CHOOSE(AA414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(AB414=0,0,CHOOSE(AB414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(AC414=0,0,CHOOSE(AC414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(AD414=0,0,CHOOSE(AD414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(AE414=0,0,CHOOSE(AE414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0}]
[null,null,"t-m condition",{"$f":"IF(D403-$B411>0,D403-$B411,0)","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,{"$f":"IF(D416=0,0,CHOOSE(D416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(E416=0,0,CHOOSE(E416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(F416=0,0,CHOOSE(F416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(G416=0,0,CHOOSE(G416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(H416=0,0,CHOOSE(H416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(I416=0,0,CHOOSE(I416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(J416=0,0,CHOOSE(J416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(K416=0,0,CHOOSE(K416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(L416=0,0,CHOOSE(L416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(M416=0,0,CHOOSE(M416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(N416=0,0,CHOOSE(N416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(O416=0,0,CHOOSE(O416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(P416=0,0,CHOOSE(P416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(Q416=0,0,CHOOSE(Q416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(R416=0,0,CHOOSE(R416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(S416=0,0,CHOOSE(S416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(T416=0,0,CHOOSE(T416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(U416=0,0,CHOOSE(U416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(V416=0,0,CHOOSE(V416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(W416=0,0,CHOOSE(W416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(X416=0,0,CHOOSE(X416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(Y416=0,0,CHOOSE(Y416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(Z416=0,0,CHOOSE(Z416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(AA416=0,0,CHOOSE(AA416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(AB416=0,0,CHOOSE(AB416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(AC416=0,0,CHOOSE(AC416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(AD416=0,0,CHOOSE(AD416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(AE416=0,0,CHOOSE(AE416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0}]
[null,null,"Grant element",{"$f":"IF(D407=0,0,1-D409/D407)","v":0},{"$f":"IF(E407=0,0,1-E409/E407)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"PV_LC_NR2","index":36,"n_rows":418,"n_cols":56,"rows_kept":418,"cut":false,"hidden":true,"merged":[[1,0,1,2]]}
[{"$f":"PV_LC_NR1!A1","v":"Debt dynamics on LC-denominated locally-issued debt held by non-residents"}]
[{"$f":"PV_LC_NR1!A2","v":"(This worksheet takes account of the effects of exchange rates on LC-denominated debt)"}]
[{"$f":"'Input 5 - Local-debt Financing'!A32","v":"Bonds (4 to 7 years)-LC"},null,null,{"$f":"ProjectionYear","v":2019},{"$f":"D3+1","v":2020},{"$f":"E3+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
[null,null,"FX (pa)",{"$f":"PV_LC_NR1!D4","v":0},{"$f":"PV_LC_NR1!E4","v":0},{"$f":"PV_LC_NR1!F4","v":0},{"$f":"PV_LC_NR1!G4","v":0},{"$f":"PV_LC_NR1!H4","v":0},{"$f":"PV_LC_NR1!I4","v":0},{"$f":"PV_LC_NR1!J4","v":0},{"$f":"PV_LC_NR1!K4","v":0},{"$f":"PV_LC_NR1!L4","v":0},{"$f":"PV_LC_NR1!M4","v":0},{"$f":"PV_LC_NR1!N4","v":0},{"$f":"PV_LC_NR1!O4","v":0},{"$f":"PV_LC_NR1!P4","v":0},{"$f":"PV_LC_NR1!Q4","v":0},{"$f":"PV_LC_NR1!R4","v":0},{"$f":"PV_LC_NR1!S4","v":0},{"$f":"PV_LC_NR1!T4","v":0},{"$f":"PV_LC_NR1!U4","v":0},{"$f":"PV_LC_NR1!V4","v":0},{"$f":"PV_LC_NR1!W4","v":0},{"$f":"PV_LC_NR1!X4","v":0},{"$f":"PV_LC_NR1!Y4","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!Z4","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!AA4","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!AB4","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!AC4","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!AD4","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!AE4","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!AF4","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!AG4","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!AH4","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!AI4","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!AJ4","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!AK4","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!AL4","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!AM4","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!AN4","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!AO4","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!AP4","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!AQ4","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!AR4","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!AS4","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!AT4","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!AU4","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!AV4","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!AW4","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!AX4","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!AY4","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!AZ4","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!BA4","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!BB4","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!BC4","v":0},{"$f":"PV_LC_NR1!BD4","v":0}]
[null,null,"FX (eop)",{"$f":"PV_LC_NR1!D5","v":0},{"$f":"PV_LC_NR1!E5","v":0},{"$f":"PV_LC_NR1!F5","v":0},{"$f":"PV_LC_NR1!G5","v":0},{"$f":"PV_LC_NR1!H5","v":0},{"$f":"PV_LC_NR1!I5","v":0},{"$f":"PV_LC_NR1!J5","v":0},{"$f":"PV_LC_NR1!K5","v":0},{"$f":"PV_LC_NR1!L5","v":0},{"$f":"PV_LC_NR1!M5","v":0},{"$f":"PV_LC_NR1!N5","v":0},{"$f":"PV_LC_NR1!O5","v":0},{"$f":"PV_LC_NR1!P5","v":0},{"$f":"PV_LC_NR1!Q5","v":0},{"$f":"PV_LC_NR1!R5","v":0},{"$f":"PV_LC_NR1!S5","v":0},{"$f":"PV_LC_NR1!T5","v":0},{"$f":"PV_LC_NR1!U5","v":0},{"$f":"PV_LC_NR1!V5","v":0},{"$f":"PV_LC_NR1!W5","v":0},{"$f":"PV_LC_NR1!X5","v":0},{"$f":"PV_LC_NR1!Y5","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!Z5","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!AA5","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!AB5","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!AC5","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!AD5","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!AE5","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!AF5","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!AG5","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!AH5","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!AI5","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!AJ5","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!AK5","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!AL5","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!AM5","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!AN5","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!AO5","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!AP5","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!AQ5","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!AR5","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!AS5","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!AT5","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!AU5","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!AV5","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!AW5","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!AX5","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!AY5","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!AZ5","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!BA5","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!BB5","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!BC5","v":0},{"$f":"PV_LC_NR1!BD5","v":0}]
[null,null,"Gross financing (in LC)",{"$f":"Ext_Debt_Data!F104*D4","v":0},{"$f":"Ext_Debt_Data!G104*E4","v":0},{"$f":"Ext_Debt_Data!H104*F4","v":0},{"$f":"Ext_Debt_Data!I104*G4","v":0},{"$f":"Ext_Debt_Data!J104*H4","v":0},{"$f":"Ext_Debt_Data!K104*I4","v":0},{"$f":"Ext_Debt_Data!L104*J4","v":0},{"$f":"Ext_Debt_Data!M104*K4","v":0},{"$f":"Ext_Debt_Data!N104*L4","v":0},{"$f":"Ext_Debt_Data!O104*M4","v":0},{"$f":"Ext_Debt_Data!P104*N4","v":0},{"$f":"Ext_Debt_Data!Q104*O4","v":0},{"$f":"Ext_Debt_Data!R104*P4","v":0},{"$f":"Ext_Debt_Data!S104*Q4","v":0},{"$f":"Ext_Debt_Data!T104*R4","v":0},{"$f":"Ext_Debt_Data!U104*S4","v":0},{"$f":"Ext_Debt_Data!V104*T4","v":0},{"$f":"Ext_Debt_Data!W104*U4","v":0},{"$f":"Ext_Debt_Data!X104*V4","v":0},{"$f":"Ext_Debt_Data!Y104*W4","v":0},{"$f":"Ext_Debt_Data!Z104*X4","v":0}]
[null,null,"Interest rate (local currency)",{"$f":"'Input 5 - Local-debt Financing'!I32","v":0.15},{"$f":"'Input 5 - Local-debt Financing'!J32","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!K32","v":0.13},{"$f":"'Input 5 - Local-debt Financing'!L32","v":0.11},{"$f":"'Input 5 - Local-debt Financing'!M32","v":0.1},{"$f":"'Input 5 - Local-debt Financing'!N32","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!O32","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!P32","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!Q32","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!R32","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!S32","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!T32","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!U32","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!V32","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!W32","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!X32","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!Y32","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!Z32","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!AA32","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!AB32","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!AC32","v":0.09}]
[null,null,"(average)",{"$f":"AVERAGE(D7:X7)","v":9.8571428571428601E-2}]
[null,null,"Nominal GDP (in USD)",{"$f":"'Macro-Debt_Data'!U56","v":0},{"$f":"'Macro-Debt_Data'!V56","v":0},{"$f":"'Macro-Debt_Data'!W56","v":0},{"$f":"'Macro-Debt_Data'!X56","v":0},{"$f":"'Macro-Debt_Data'!Y56","v":0},{"$f":"'Macro-Debt_Data'!Z56","v":0},{"$f":"'Macro-Debt_Data'!AA56","v":0},{"$f":"'Macro-Debt_Data'!AB56","v":0},{"$f":"'Macro-Debt_Data'!AC56","v":0},{"$f":"'Macro-Debt_Data'!AD56","v":0},{"$f":"'Macro-Debt_Data'!AE56","v":0},{"$f":"'Macro-Debt_Data'!AF56","v":0},{"$f":"'Macro-Debt_Data'!AG56","v":0},{"$f":"'Macro-Debt_Data'!AH56","v":0},{"$f":"'Macro-Debt_Data'!AI56","v":0},{"$f":"'Macro-Debt_Data'!AJ56","v":0},{"$f":"'Macro-Debt_Data'!AK56","v":0},{"$f":"'Macro-Debt_Data'!AL56","v":0},{"$f":"'Macro-Debt_Data'!AM56","v":0},{"$f":"'Macro-Debt_Data'!AN56","v":0},{"$f":"'Macro-Debt_Data'!AO56","v":0}]
["Summary table"]
[null,null,null,{"$f":"D3","v":2019},{"$f":"D11+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046]
[null,null,"New borrowing (gross, in local currency)",{"$f":"D6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D12","v":0},{"$f":"SUM(D12:E12)","v":0},{"$f":"SUM(D12:F12)","v":0},{"$f":"SUM(D12:G12)","v":0},{"$f":"SUM(D12:H12)","v":0},{"$f":"SUM(D12:I12)","v":0},{"$f":"SUM(D12:J12)","v":0},{"$f":"SUM(D12:K12)","v":0},{"$f":"SUM(D12:L12)","v":0},{"$f":"SUM(D12:M12)","v":0},{"$f":"SUM(D12:N12)","v":0},{"$f":"SUM(D12:O12)","v":0},{"$f":"SUM(D12:P12)","v":0},{"$f":"SUM(D12:Q12)","v":0},{"$f":"SUM(D12:R12)","v":0},{"$f":"SUM(D12:S12)","v":0},{"$f":"SUM(D12:T12)","v":0},{"$f":"SUM(D12:U12)","v":0},{"$f":"SUM(D12:V12)","v":0},{"$f":"SUM(D12:W12)","v":0},{"$f":"SUM(D12:X12)","v":0},{"$f":"SUM(D12:Y12)","v":0},{"$f":"SUM(D12:Z12)","v":0},{"$f":"SUM(D12:AA12)","v":0},{"$f":"SUM(D12:AB12)","v":0},{"$f":"SUM(D12:AC12)","v":0},{"$f":"SUM(D12:AD12)","v":0},{"$f":"SUM(D12:AE12)","v":0}]
[null,null,"Stock of new forex debt (in USD)",{"$f":"D27+D46+D65+D84+D103+D122+D141+D160+D179+D198+D217+D236+D255+D274+D293+D312+D331+D350+D369+D388+D407","v":0},{"$f":"E27+E46+E65+E84+E103+E122+E141+E160+E179+E198+E217+E236+E255+E274+E293+E312+E331+E350+E369+E388+E407","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A21,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (4 to 7 years)-LC (in USD)"},{"$f":"D29+D48+D67+D86+D105+D124+D143+D162+D181+D200+D219+D238+D257+D276+D295+D314+D333+D352+D371+D390+D409","v":{"$error":"#DIV/0!"}},{"$f":"E29+E48+E67+E86+E105+E124+E143+E162+E181+E200+E219+E238+E257+E276+E295+E314+E333+E352+E371+E390+E409","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0]
["Grace",{"$f":"'Input 5 - Local-debt Financing'!C17","v":3},"Total debt service (in USD)",{"$f":"D30+D49+D68+D87+D106+D125+D144+D163+D182+D201+D220+D239+D258+D277+D296+D315+D334+D353+D372+D391+D410","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Maturity",{"$f":"'Input 5 - Local-debt Financing'!D17","v":5},"Interest",{"$f":"D31+D50+D69+D88+D107+D126+D145+D164+D183+D202+D221+D240+D259+D278+D297+D316+D335+D354+D373+D392+D411","v":0},{"$f":"E31+E50+E69+E88+E107+E126+E145+E164+E183+E202+E221+E240+E259+E278+E297+E316+E335+E354+E373+E392+E411","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Interest","-","Amortization",{"$f":"D32+D51+D70+D89+D108+D127+D146+D165+D184+D203+D222+D241+D260+D279+D298+D317+D336+D355+D374+D393+D412","v":{"$error":"#DIV/0!"}},{"$f":"E32+E51+E70+E89+E108+E127+E146+E165+E184+E203+E222+E241+E260+E279+E298+E317+E336+E355+E374+E393+E412","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Discount",{"$f":"Discount_Rate_GE","v":0.05},{"$f":"+TEXT(\"PV to GDP\",\"#\")&\" - \"&TEXT(A21,\"#\")","v":"PV to GDP - Bonds (4 to 7 years)-LC"},{"$f":"D15/D9*100","v":{"$error":"#DIV/0!"}},{"$f":"E15/E9*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[{"$f":"$A$3","v":"Bonds (4 to 7 years)-LC"},null,{"$f":"D3","v":2019}]
[{"$f":"+\"Output \"& C21","v":"Output 2019"}]
[null,null,null,0,{"$f":"D23+1","v":1},{"$f":"E23+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U23+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK23+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA23+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2019},{"$f":"D24+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D24=$C21,D$6,0)","v":0},{"$f":"IF(E24=$C21,E$6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D25","v":0},{"$f":"SUM(D25:E25)","v":0},{"$f":"SUM(D25:F25)","v":0},{"$f":"SUM(D25:G25)","v":0},{"$f":"SUM(D25:H25)","v":0},{"$f":"SUM(D25:I25)","v":0},{"$f":"SUM(D25:J25)","v":0},{"$f":"SUM(D25:K25)","v":0},{"$f":"SUM(D25:L25)","v":0},{"$f":"SUM(D25:M25)","v":0},{"$f":"SUM(D25:N25)","v":0},{"$f":"SUM(D25:O25)","v":0},{"$f":"SUM(D25:P25)","v":0},{"$f":"SUM(D25:Q25)","v":0},{"$f":"SUM(D25:R25)","v":0},{"$f":"SUM(D25:S25)","v":0},{"$f":"SUM(D25:T25)","v":0},{"$f":"SUM(D25:U25)","v":0},{"$f":"SUM(D25:V25)","v":0},{"$f":"SUM(D25:W25)","v":0},{"$f":"SUM(D25:X25)","v":0},{"$f":"SUM(D25:Y25)","v":0},{"$f":"SUM(D25:Z25)","v":0},{"$f":"SUM(D25:AA25)","v":0},{"$f":"SUM(D25:AB25)","v":0},{"$f":"SUM(D25:AC25)","v":0},{"$f":"SUM(D25:AD25)","v":0},{"$f":"SUM(D25:AE25)","v":0}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D28=0,0,D28/D$5)","v":0},{"$f":"IF(E28=0,0,E28/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",{"$f":"IF(D24=$C21,D25,C28-D33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A40,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (4 to 7 years)-LC (in USD)"},{"$f":"IF($C21>D24,0,IF(NPV($B33,E30:$BB30)>D27,D27,NPV($B33,E30:$BB30)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C21>E24,0,IF(NPV($B33,F30:$BB30)>E27,E27,NPV($B33,F30:$BB30)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C21>F24,0,IF(NPV($B33,G30:$BB30)>F27,F27,NPV($B33,G30:$BB30)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C21>G24,0,IF(NPV($B33,H30:$BB30)>G27,G27,NPV($B33,H30:$BB30)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C21>H24,0,IF(NPV($B33,I30:$BB30)>H27,H27,NPV($B33,I30:$BB30)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C21>I24,0,IF(NPV($B33,J30:$BB30)>I27,I27,NPV($B33,J30:$BB30)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C21>J24,0,IF(NPV($B33,K30:$BB30)>J27,J27,NPV($B33,K30:$BB30)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C21>K24,0,IF(NPV($B33,L30:$BB30)>K27,K27,NPV($B33,L30:$BB30)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C21>L24,0,IF(NPV($B33,M30:$BB30)>L27,L27,NPV($B33,M30:$BB30)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C21>M24,0,IF(NPV($B33,N30:$BB30)>M27,M27,NPV($B33,N30:$BB30)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C21>N24,0,IF(NPV($B33,O30:$BB30)>N27,N27,NPV($B33,O30:$BB30)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C21>O24,0,IF(NPV($B33,P30:$BB30)>O27,O27,NPV($B33,P30:$BB30)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C21>P24,0,IF(NPV($B33,Q30:$BB30)>P27,P27,NPV($B33,Q30:$BB30)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C21>Q24,0,IF(NPV($B33,R30:$BB30)>Q27,Q27,NPV($B33,R30:$BB30)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C21>R24,0,IF(NPV($B33,S30:$BB30)>R27,R27,NPV($B33,S30:$BB30)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C21>S24,0,IF(NPV($B33,T30:$BB30)>S27,S27,NPV($B33,T30:$BB30)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C21>T24,0,IF(NPV($B33,U30:$BB30)>T27,T27,NPV($B33,U30:$BB30)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C21>U24,0,IF(NPV($B33,V30:$BB30)>U27,U27,NPV($B33,V30:$BB30)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C21>V24,0,IF(NPV($B33,W30:$BB30)>V27,V27,NPV($B33,W30:$BB30)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C21>W24,0,IF(NPV($B33,X30:$BB30)>W27,W27,NPV($B33,X30:$BB30)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C21>X24,0,IF(NPV($B33,Y30:$BB30)>X27,X27,NPV($B33,Y30:$BB30)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C21>Y24,0,IF(NPV($B33,Z30:$BB30)>Y27,Y27,NPV($B33,Z30:$BB30)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C21>Z24,0,IF(NPV($B33,AA30:$BB30)>Z27,Z27,NPV($B33,AA30:$BB30)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C21>AA24,0,IF(NPV($B33,AB30:$BB30)>AA27,AA27,NPV($B33,AB30:$BB30)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C21>AB24,0,IF(NPV($B33,AC30:$BB30)>AB27,AB27,NPV($B33,AC30:$BB30)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C21>AC24,0,IF(NPV($B33,AD30:$BB30)>AC27,AC27,NPV($B33,AD30:$BB30)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C21>AD24,0,IF(NPV($B33,AE30:$BB30)>AD27,AD27,NPV($B33,AE30:$BB30)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C21>AE24,0,IF(NPV($B33,AF30:$BB30)>AE27,AE27,NPV($B33,AF30:$BB30)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":3},"Total debt service (in USD)",{"$f":"D31+D32","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":5},"Interest (in USD)",null,{"$f":"$B32*D28/E$4","v":{"$error":"#DIV/0!"}},{"$f":"$B32*E28/F$4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C21,$D$3:$BD$7,5,FALSE)","v":0.15},"Amortization (in USD)",{"$f":"D33/D$4","v":{"$error":"#DIV/0!"}},{"$f":"E33/E$4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D35-D37)/($B31-$B30))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D23-$B30>0,D23-$B30,0)","v":0},0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,null,{"$f":"IF(D34=0,0,CHOOSE(D34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0},{"$f":"IF(E34=0,0,CHOOSE(E34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0},{"$f":"IF(F34=0,0,CHOOSE(F34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0},{"$f":"IF(G34=0,0,CHOOSE(G34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0},{"$f":"IF(H34=0,0,CHOOSE(H34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0},{"$f":"IF(I34=0,0,CHOOSE(I34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0},{"$f":"IF(J34=0,0,CHOOSE(J34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0},{"$f":"IF(K34=0,0,CHOOSE(K34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0},{"$f":"IF(L34=0,0,CHOOSE(L34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0},{"$f":"IF(M34=0,0,CHOOSE(M34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0},{"$f":"IF(N34=0,0,CHOOSE(N34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0},{"$f":"IF(O34=0,0,CHOOSE(O34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0},{"$f":"IF(P34=0,0,CHOOSE(P34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0},{"$f":"IF(Q34=0,0,CHOOSE(Q34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0},{"$f":"IF(R34=0,0,CHOOSE(R34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0},{"$f":"IF(S34=0,0,CHOOSE(S34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0},{"$f":"IF(T34=0,0,CHOOSE(T34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0},{"$f":"IF(U34=0,0,CHOOSE(U34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0},{"$f":"IF(V34=0,0,CHOOSE(V34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0},{"$f":"IF(W34=0,0,CHOOSE(W34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0},{"$f":"IF(X34=0,0,CHOOSE(X34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0},{"$f":"IF(Y34=0,0,CHOOSE(Y34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0},{"$f":"IF(Z34=0,0,CHOOSE(Z34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0},{"$f":"IF(AA34=0,0,CHOOSE(AA34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0},{"$f":"IF(AB34=0,0,CHOOSE(AB34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0},{"$f":"IF(AC34=0,0,CHOOSE(AC34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0},{"$f":"IF(AD34=0,0,CHOOSE(AD34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0},{"$f":"IF(AE34=0,0,CHOOSE(AE34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0}]
[null,null,"t-m condition",{"$f":"IF(D23-$B31>0,D23-$B31,0)","v":0},0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,null,null,{"$f":"IF(D36=0,0,CHOOSE(D36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(E36=0,0,CHOOSE(E36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(F36=0,0,CHOOSE(F36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(G36=0,0,CHOOSE(G36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(H36=0,0,CHOOSE(H36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(I36=0,0,CHOOSE(I36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(J36=0,0,CHOOSE(J36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(K36=0,0,CHOOSE(K36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(L36=0,0,CHOOSE(L36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(M36=0,0,CHOOSE(M36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(N36=0,0,CHOOSE(N36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(O36=0,0,CHOOSE(O36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(P36=0,0,CHOOSE(P36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(Q36=0,0,CHOOSE(Q36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(R36=0,0,CHOOSE(R36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(S36=0,0,CHOOSE(S36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(T36=0,0,CHOOSE(T36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(U36=0,0,CHOOSE(U36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(V36=0,0,CHOOSE(V36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(W36=0,0,CHOOSE(W36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(X36=0,0,CHOOSE(X36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(Y36=0,0,CHOOSE(Y36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(Z36=0,0,CHOOSE(Z36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(AA36=0,0,CHOOSE(AA36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(AB36=0,0,CHOOSE(AB36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(AC36=0,0,CHOOSE(AC36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(AD36=0,0,CHOOSE(AD36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(AE36=0,0,CHOOSE(AE36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0}]
[null,null,"Grant element",{"$f":"IF(D27=0,0,1-D29/D27)","v":0},{"$f":"IF(E27=0,0,1-E29/E27)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (4 to 7 years)-LC"},null,{"$f":"C21+1","v":2020}]
[{"$f":"+\"Output \"& C40","v":"Output 2020"}]
[null,null,null,0,{"$f":"D42+1","v":1},{"$f":"E42+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U42+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK42+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA42+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2019},{"$f":"D43+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D43=$C40,D$6,0)","v":0},{"$f":"IF(E43=$C40,E$6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D44","v":0},{"$f":"SUM(D44:E44)","v":0},{"$f":"SUM(D44:F44)","v":0},{"$f":"SUM(D44:G44)","v":0},{"$f":"SUM(D44:H44)","v":0},{"$f":"SUM(D44:I44)","v":0},{"$f":"SUM(D44:J44)","v":0},{"$f":"SUM(D44:K44)","v":0},{"$f":"SUM(D44:L44)","v":0},{"$f":"SUM(D44:M44)","v":0},{"$f":"SUM(D44:N44)","v":0},{"$f":"SUM(D44:O44)","v":0},{"$f":"SUM(D44:P44)","v":0},{"$f":"SUM(D44:Q44)","v":0},{"$f":"SUM(D44:R44)","v":0},{"$f":"SUM(D44:S44)","v":0},{"$f":"SUM(D44:T44)","v":0},{"$f":"SUM(D44:U44)","v":0},{"$f":"SUM(D44:V44)","v":0},{"$f":"SUM(D44:W44)","v":0},{"$f":"SUM(D44:X44)","v":0},{"$f":"SUM(D44:Y44)","v":0},{"$f":"SUM(D44:Z44)","v":0},{"$f":"SUM(D44:AA44)","v":0},{"$f":"SUM(D44:AB44)","v":0},{"$f":"SUM(D44:AC44)","v":0},{"$f":"SUM(D44:AD44)","v":0},{"$f":"SUM(D44:AE44)","v":0}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D47=0,0,D47/D$5)","v":0},{"$f":"IF(E47=0,0,E47/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E43=$C40,E44,D47-E52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A40,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (4 to 7 years)-LC (in USD)"},{"$f":"IF($C40>D43,0,IF(NPV($B52,E49:$BB49)>D46,D46,NPV($B52,E49:$BB49)))","v":0},{"$f":"IF($C40>E43,0,IF(NPV($B52,F49:$BB49)>E46,E46,NPV($B52,F49:$BB49)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C40>F43,0,IF(NPV($B52,G49:$BB49)>F46,F46,NPV($B52,G49:$BB49)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C40>G43,0,IF(NPV($B52,H49:$BB49)>G46,G46,NPV($B52,H49:$BB49)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C40>H43,0,IF(NPV($B52,I49:$BB49)>H46,H46,NPV($B52,I49:$BB49)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C40>I43,0,IF(NPV($B52,J49:$BB49)>I46,I46,NPV($B52,J49:$BB49)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C40>J43,0,IF(NPV($B52,K49:$BB49)>J46,J46,NPV($B52,K49:$BB49)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C40>K43,0,IF(NPV($B52,L49:$BB49)>K46,K46,NPV($B52,L49:$BB49)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C40>L43,0,IF(NPV($B52,M49:$BB49)>L46,L46,NPV($B52,M49:$BB49)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C40>M43,0,IF(NPV($B52,N49:$BB49)>M46,M46,NPV($B52,N49:$BB49)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C40>N43,0,IF(NPV($B52,O49:$BB49)>N46,N46,NPV($B52,O49:$BB49)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C40>O43,0,IF(NPV($B52,P49:$BB49)>O46,O46,NPV($B52,P49:$BB49)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C40>P43,0,IF(NPV($B52,Q49:$BB49)>P46,P46,NPV($B52,Q49:$BB49)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C40>Q43,0,IF(NPV($B52,R49:$BB49)>Q46,Q46,NPV($B52,R49:$BB49)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C40>R43,0,IF(NPV($B52,S49:$BB49)>R46,R46,NPV($B52,S49:$BB49)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C40>S43,0,IF(NPV($B52,T49:$BB49)>S46,S46,NPV($B52,T49:$BB49)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C40>T43,0,IF(NPV($B52,U49:$BB49)>T46,T46,NPV($B52,U49:$BB49)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C40>U43,0,IF(NPV($B52,V49:$BB49)>U46,U46,NPV($B52,V49:$BB49)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C40>V43,0,IF(NPV($B52,W49:$BB49)>V46,V46,NPV($B52,W49:$BB49)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C40>W43,0,IF(NPV($B52,X49:$BB49)>W46,W46,NPV($B52,X49:$BB49)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C40>X43,0,IF(NPV($B52,Y49:$BB49)>X46,X46,NPV($B52,Y49:$BB49)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C40>Y43,0,IF(NPV($B52,Z49:$BB49)>Y46,Y46,NPV($B52,Z49:$BB49)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C40>Z43,0,IF(NPV($B52,AA49:$BB49)>Z46,Z46,NPV($B52,AA49:$BB49)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C40>AA43,0,IF(NPV($B52,AB49:$BB49)>AA46,AA46,NPV($B52,AB49:$BB49)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C40>AB43,0,IF(NPV($B52,AC49:$BB49)>AB46,AB46,NPV($B52,AC49:$BB49)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C40>AC43,0,IF(NPV($B52,AD49:$BB49)>AC46,AC46,NPV($B52,AD49:$BB49)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C40>AD43,0,IF(NPV($B52,AE49:$BB49)>AD46,AD46,NPV($B52,AE49:$BB49)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C40>AE43,0,IF(NPV($B52,AF49:$BB49)>AE46,AE46,NPV($B52,AF49:$BB49)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":3},"Total debt service (in USD)",{"$f":"D50+D51","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":5},"Interest (in USD)",null,{"$f":"$B51*D47/E$4","v":{"$error":"#DIV/0!"}},{"$f":"$B51*E47/F$4","v":{"$error":"#DIV/0!"}},{"$f":"$B51*F47/G$4","v":{"$error":"#DIV/0!"}},{"$f":"$B51*G47/H$4","v":{"$error":"#DIV/0!"}},{"$f":"$B51*H47/I$4","v":{"$error":"#DIV/0!"}},{"$f":"$B51*I47/J$4","v":{"$error":"#DIV/0!"}},{"$f":"$B51*J47/K$4","v":{"$error":"#DIV/0!"}},{"$f":"$B51*K47/L$4","v":{"$error":"#DIV/0!"}},{"$f":"$B51*L47/M$4","v":{"$error":"#DIV/0!"}},{"$f":"$B51*M47/N$4","v":{"$error":"#DIV/0!"}},{"$f":"$B51*N47/O$4","v":{"$error":"#DIV/0!"}},{"$f":"$B51*O47/P$4","v":{"$error":"#DIV/0!"}},{"$f":"$B51*P47/Q$4","v":{"$error":"#DIV/0!"}},{"$f":"$B51*Q47/R$4","v":{"$error":"#DIV/0!"}},{"$f":"$B51*R47/S$4","v":{"$error":"#DIV/0!"}},{"$f":"$B51*S47/T$4","v":{"$error":"#DIV/0!"}},{"$f":"$B51*T47/U$4","v":{"$error":"#DIV/0!"}},{"$f":"$B51*U47/V$4","v":{"$error":"#DIV/0!"}},{"$f":"$B51*V47/W$4","v":{"$error":"#DIV/0!"}},{"$f":"$B51*W47/X$4","v":{"$error":"#DIV/0!"}},{"$f":"$B51*X47/Y$4","v":{"$error":"#DIV/0!"}},{"$f":"$B51*Y47/Z$4","v":{"$error":"#DIV/0!"}},{"$f":"$B51*Z47/AA$4","v":{"$error":"#DIV/0!"}},{"$f":"$B51*AA47/AB$4","v":{"$error":"#DIV/0!"}},{"$f":"$B51*AB47/AC$4","v":{"$error":"#DIV/0!"}},{"$f":"$B51*AC47/AD$4","v":{"$error":"#DIV/0!"}},{"$f":"$B51*AD47/AE$4","v":{"$error":"#DIV/0!"}}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C40,$D$3:$BD$7,5,FALSE)","v":0.14000000000000001},"Amortization (in USD)",{"$f":"D52/D$4","v":{"$error":"#DIV/0!"}},{"$f":"E52/E$4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D54-D56)/($B50-$B49))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D42-$B49>0,D42-$B49,0)","v":0},0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,null,{"$f":"IF(D53=0,0,CHOOSE(D53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(E53=0,0,CHOOSE(E53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(F53=0,0,CHOOSE(F53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(G53=0,0,CHOOSE(G53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(H53=0,0,CHOOSE(H53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(I53=0,0,CHOOSE(I53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(J53=0,0,CHOOSE(J53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(K53=0,0,CHOOSE(K53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(L53=0,0,CHOOSE(L53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(M53=0,0,CHOOSE(M53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(N53=0,0,CHOOSE(N53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(O53=0,0,CHOOSE(O53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(P53=0,0,CHOOSE(P53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(Q53=0,0,CHOOSE(Q53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(R53=0,0,CHOOSE(R53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(S53=0,0,CHOOSE(S53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(T53=0,0,CHOOSE(T53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(U53=0,0,CHOOSE(U53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(V53=0,0,CHOOSE(V53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(W53=0,0,CHOOSE(W53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(X53=0,0,CHOOSE(X53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(Y53=0,0,CHOOSE(Y53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(Z53=0,0,CHOOSE(Z53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(AA53=0,0,CHOOSE(AA53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(AB53=0,0,CHOOSE(AB53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(AC53=0,0,CHOOSE(AC53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(AD53=0,0,CHOOSE(AD53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(AE53=0,0,CHOOSE(AE53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0}]
[null,null,"t-m condition",{"$f":"IF(D42-$B50>0,D42-$B50,0)","v":0},0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,null,null,{"$f":"IF(D55=0,0,CHOOSE(D55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(E55=0,0,CHOOSE(E55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(F55=0,0,CHOOSE(F55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(G55=0,0,CHOOSE(G55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(H55=0,0,CHOOSE(H55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(I55=0,0,CHOOSE(I55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(J55=0,0,CHOOSE(J55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(K55=0,0,CHOOSE(K55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(L55=0,0,CHOOSE(L55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(M55=0,0,CHOOSE(M55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(N55=0,0,CHOOSE(N55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(O55=0,0,CHOOSE(O55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(P55=0,0,CHOOSE(P55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(Q55=0,0,CHOOSE(Q55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(R55=0,0,CHOOSE(R55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(S55=0,0,CHOOSE(S55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(T55=0,0,CHOOSE(T55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(U55=0,0,CHOOSE(U55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(V55=0,0,CHOOSE(V55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(W55=0,0,CHOOSE(W55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(X55=0,0,CHOOSE(X55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(Y55=0,0,CHOOSE(Y55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(Z55=0,0,CHOOSE(Z55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(AA55=0,0,CHOOSE(AA55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(AB55=0,0,CHOOSE(AB55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(AC55=0,0,CHOOSE(AC55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(AD55=0,0,CHOOSE(AD55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(AE55=0,0,CHOOSE(AE55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0}]
[null,null,"Grant element",{"$f":"IF(D46=0,0,1-D48/D46)","v":0},{"$f":"IF(E46=0,0,1-E48/E46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (4 to 7 years)-LC"},null,{"$f":"C40+1","v":2021}]
[{"$f":"+\"Output \"& C59","v":"Output 2021"}]
[null,null,null,0,{"$f":"D61+1","v":1},{"$f":"E61+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U61+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK61+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA61+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2019},{"$f":"D62+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D62=$C59,D$6,0)","v":0},{"$f":"IF(E62=$C59,E$6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D63","v":0},{"$f":"SUM(D63:E63)","v":0},{"$f":"SUM(D63:F63)","v":0},{"$f":"SUM(D63:G63)","v":0},{"$f":"SUM(D63:H63)","v":0},{"$f":"SUM(D63:I63)","v":0},{"$f":"SUM(D63:J63)","v":0},{"$f":"SUM(D63:K63)","v":0},{"$f":"SUM(D63:L63)","v":0},{"$f":"SUM(D63:M63)","v":0},{"$f":"SUM(D63:N63)","v":0},{"$f":"SUM(D63:O63)","v":0},{"$f":"SUM(D63:P63)","v":0},{"$f":"SUM(D63:Q63)","v":0},{"$f":"SUM(D63:R63)","v":0},{"$f":"SUM(D63:S63)","v":0},{"$f":"SUM(D63:T63)","v":0},{"$f":"SUM(D63:U63)","v":0},{"$f":"SUM(D63:V63)","v":0},{"$f":"SUM(D63:W63)","v":0},{"$f":"SUM(D63:X63)","v":0},{"$f":"SUM(D63:Y63)","v":0},{"$f":"SUM(D63:Z63)","v":0},{"$f":"SUM(D63:AA63)","v":0},{"$f":"SUM(D63:AB63)","v":0},{"$f":"SUM(D63:AC63)","v":0},{"$f":"SUM(D63:AD63)","v":0},{"$f":"SUM(D63:AE63)","v":0}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D66=0,0,D66/D$5)","v":0},{"$f":"IF(E66=0,0,E66/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E62=$C59,E63,D66-E71)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A59,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (4 to 7 years)-LC (in USD)"},{"$f":"IF($C59>D62,0,IF(NPV($B71,E68:$BB68)>D65,D65,NPV($B71,E68:$BB68)))","v":0},{"$f":"IF($C59>E62,0,IF(NPV($B71,F68:$BB68)>E65,E65,NPV($B71,F68:$BB68)))","v":0},{"$f":"IF($C59>F62,0,IF(NPV($B71,G68:$BB68)>F65,F65,NPV($B71,G68:$BB68)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C59>G62,0,IF(NPV($B71,H68:$BB68)>G65,G65,NPV($B71,H68:$BB68)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C59>H62,0,IF(NPV($B71,I68:$BB68)>H65,H65,NPV($B71,I68:$BB68)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C59>I62,0,IF(NPV($B71,J68:$BB68)>I65,I65,NPV($B71,J68:$BB68)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C59>J62,0,IF(NPV($B71,K68:$BB68)>J65,J65,NPV($B71,K68:$BB68)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C59>K62,0,IF(NPV($B71,L68:$BB68)>K65,K65,NPV($B71,L68:$BB68)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C59>L62,0,IF(NPV($B71,M68:$BB68)>L65,L65,NPV($B71,M68:$BB68)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C59>M62,0,IF(NPV($B71,N68:$BB68)>M65,M65,NPV($B71,N68:$BB68)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C59>N62,0,IF(NPV($B71,O68:$BB68)>N65,N65,NPV($B71,O68:$BB68)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C59>O62,0,IF(NPV($B71,P68:$BB68)>O65,O65,NPV($B71,P68:$BB68)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C59>P62,0,IF(NPV($B71,Q68:$BB68)>P65,P65,NPV($B71,Q68:$BB68)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C59>Q62,0,IF(NPV($B71,R68:$BB68)>Q65,Q65,NPV($B71,R68:$BB68)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C59>R62,0,IF(NPV($B71,S68:$BB68)>R65,R65,NPV($B71,S68:$BB68)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C59>S62,0,IF(NPV($B71,T68:$BB68)>S65,S65,NPV($B71,T68:$BB68)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C59>T62,0,IF(NPV($B71,U68:$BB68)>T65,T65,NPV($B71,U68:$BB68)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C59>U62,0,IF(NPV($B71,V68:$BB68)>U65,U65,NPV($B71,V68:$BB68)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C59>V62,0,IF(NPV($B71,W68:$BB68)>V65,V65,NPV($B71,W68:$BB68)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C59>W62,0,IF(NPV($B71,X68:$BB68)>W65,W65,NPV($B71,X68:$BB68)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C59>X62,0,IF(NPV($B71,Y68:$BB68)>X65,X65,NPV($B71,Y68:$BB68)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C59>Y62,0,IF(NPV($B71,Z68:$BB68)>Y65,Y65,NPV($B71,Z68:$BB68)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C59>Z62,0,IF(NPV($B71,AA68:$BB68)>Z65,Z65,NPV($B71,AA68:$BB68)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C59>AA62,0,IF(NPV($B71,AB68:$BB68)>AA65,AA65,NPV($B71,AB68:$BB68)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C59>AB62,0,IF(NPV($B71,AC68:$BB68)>AB65,AB65,NPV($B71,AC68:$BB68)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C59>AC62,0,IF(NPV($B71,AD68:$BB68)>AC65,AC65,NPV($B71,AD68:$BB68)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C59>AD62,0,IF(NPV($B71,AE68:$BB68)>AD65,AD65,NPV($B71,AE68:$BB68)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C59>AE62,0,IF(NPV($B71,AF68:$BB68)>AE65,AE65,NPV($B71,AF68:$BB68)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":3},"Total debt service (in USD)",{"$f":"D69+D70","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":5},"Interest (in USD)",null,{"$f":"$B70*D66/E$4","v":{"$error":"#DIV/0!"}},{"$f":"$B70*E66/F$4","v":{"$error":"#DIV/0!"}},{"$f":"$B70*F66/G$4","v":{"$error":"#DIV/0!"}},{"$f":"$B70*G66/H$4","v":{"$error":"#DIV/0!"}},{"$f":"$B70*H66/I$4","v":{"$error":"#DIV/0!"}},{"$f":"$B70*I66/J$4","v":{"$error":"#DIV/0!"}},{"$f":"$B70*J66/K$4","v":{"$error":"#DIV/0!"}},{"$f":"$B70*K66/L$4","v":{"$error":"#DIV/0!"}},{"$f":"$B70*L66/M$4","v":{"$error":"#DIV/0!"}},{"$f":"$B70*M66/N$4","v":{"$error":"#DIV/0!"}},{"$f":"$B70*N66/O$4","v":{"$error":"#DIV/0!"}},{"$f":"$B70*O66/P$4","v":{"$error":"#DIV/0!"}},{"$f":"$B70*P66/Q$4","v":{"$error":"#DIV/0!"}},{"$f":"$B70*Q66/R$4","v":{"$error":"#DIV/0!"}},{"$f":"$B70*R66/S$4","v":{"$error":"#DIV/0!"}},{"$f":"$B70*S66/T$4","v":{"$error":"#DIV/0!"}},{"$f":"$B70*T66/U$4","v":{"$error":"#DIV/0!"}},{"$f":"$B70*U66/V$4","v":{"$error":"#DIV/0!"}},{"$f":"$B70*V66/W$4","v":{"$error":"#DIV/0!"}},{"$f":"$B70*W66/X$4","v":{"$error":"#DIV/0!"}},{"$f":"$B70*X66/Y$4","v":{"$error":"#DIV/0!"}},{"$f":"$B70*Y66/Z$4","v":{"$error":"#DIV/0!"}},{"$f":"$B70*Z66/AA$4","v":{"$error":"#DIV/0!"}},{"$f":"$B70*AA66/AB$4","v":{"$error":"#DIV/0!"}},{"$f":"$B70*AB66/AC$4","v":{"$error":"#DIV/0!"}},{"$f":"$B70*AC66/AD$4","v":{"$error":"#DIV/0!"}},{"$f":"$B70*AD66/AE$4","v":{"$error":"#DIV/0!"}}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C59,$D$3:$BD$7,5,FALSE)","v":0.13},"Amortization (in USD)",{"$f":"D71/D$4","v":{"$error":"#DIV/0!"}},{"$f":"E71/E$4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D73-D75)/($B69-$B68))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D61-$B68>0,D61-$B68,0)","v":0},0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,null,{"$f":"IF(D72=0,0,CHOOSE(D72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(E72=0,0,CHOOSE(E72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(F72=0,0,CHOOSE(F72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(G72=0,0,CHOOSE(G72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(H72=0,0,CHOOSE(H72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(I72=0,0,CHOOSE(I72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(J72=0,0,CHOOSE(J72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(K72=0,0,CHOOSE(K72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(L72=0,0,CHOOSE(L72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(M72=0,0,CHOOSE(M72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(N72=0,0,CHOOSE(N72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(O72=0,0,CHOOSE(O72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(P72=0,0,CHOOSE(P72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(Q72=0,0,CHOOSE(Q72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(R72=0,0,CHOOSE(R72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(S72=0,0,CHOOSE(S72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(T72=0,0,CHOOSE(T72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(U72=0,0,CHOOSE(U72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(V72=0,0,CHOOSE(V72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(W72=0,0,CHOOSE(W72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(X72=0,0,CHOOSE(X72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(Y72=0,0,CHOOSE(Y72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(Z72=0,0,CHOOSE(Z72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(AA72=0,0,CHOOSE(AA72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(AB72=0,0,CHOOSE(AB72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(AC72=0,0,CHOOSE(AC72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(AD72=0,0,CHOOSE(AD72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(AE72=0,0,CHOOSE(AE72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0}]
[null,null,"t-m condition",{"$f":"IF(D61-$B69>0,D61-$B69,0)","v":0},0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,null,null,{"$f":"IF(D74=0,0,CHOOSE(D74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(E74=0,0,CHOOSE(E74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(F74=0,0,CHOOSE(F74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(G74=0,0,CHOOSE(G74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(H74=0,0,CHOOSE(H74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(I74=0,0,CHOOSE(I74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(J74=0,0,CHOOSE(J74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(K74=0,0,CHOOSE(K74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(L74=0,0,CHOOSE(L74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(M74=0,0,CHOOSE(M74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(N74=0,0,CHOOSE(N74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(O74=0,0,CHOOSE(O74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(P74=0,0,CHOOSE(P74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(Q74=0,0,CHOOSE(Q74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(R74=0,0,CHOOSE(R74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(S74=0,0,CHOOSE(S74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(T74=0,0,CHOOSE(T74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(U74=0,0,CHOOSE(U74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(V74=0,0,CHOOSE(V74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(W74=0,0,CHOOSE(W74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(X74=0,0,CHOOSE(X74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(Y74=0,0,CHOOSE(Y74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(Z74=0,0,CHOOSE(Z74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(AA74=0,0,CHOOSE(AA74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(AB74=0,0,CHOOSE(AB74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(AC74=0,0,CHOOSE(AC74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(AD74=0,0,CHOOSE(AD74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(AE74=0,0,CHOOSE(AE74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0}]
[null,null,"Grant element",{"$f":"IF(D65=0,0,1-D67/D65)","v":0},{"$f":"IF(E65=0,0,1-E67/E65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (4 to 7 years)-LC"},null,{"$f":"C59+1","v":2022}]
[{"$f":"+\"Output \"& C78","v":"Output 2022"}]
[null,null,null,0,{"$f":"D80+1","v":1},{"$f":"E80+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U80+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK80+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA80+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2019},{"$f":"D81+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D81=$C78,D$6,0)","v":0},{"$f":"IF(E81=$C78,E$6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D82","v":0},{"$f":"SUM(D82:E82)","v":0},{"$f":"SUM(D82:F82)","v":0},{"$f":"SUM(D82:G82)","v":0},{"$f":"SUM(D82:H82)","v":0},{"$f":"SUM(D82:I82)","v":0},{"$f":"SUM(D82:J82)","v":0},{"$f":"SUM(D82:K82)","v":0},{"$f":"SUM(D82:L82)","v":0},{"$f":"SUM(D82:M82)","v":0},{"$f":"SUM(D82:N82)","v":0},{"$f":"SUM(D82:O82)","v":0},{"$f":"SUM(D82:P82)","v":0},{"$f":"SUM(D82:Q82)","v":0},{"$f":"SUM(D82:R82)","v":0},{"$f":"SUM(D82:S82)","v":0},{"$f":"SUM(D82:T82)","v":0},{"$f":"SUM(D82:U82)","v":0},{"$f":"SUM(D82:V82)","v":0},{"$f":"SUM(D82:W82)","v":0},{"$f":"SUM(D82:X82)","v":0},{"$f":"SUM(D82:Y82)","v":0},{"$f":"SUM(D82:Z82)","v":0},{"$f":"SUM(D82:AA82)","v":0},{"$f":"SUM(D82:AB82)","v":0},{"$f":"SUM(D82:AC82)","v":0},{"$f":"SUM(D82:AD82)","v":0},{"$f":"SUM(D82:AE82)","v":0}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D85=0,0,D85/D$5)","v":0},{"$f":"IF(E85=0,0,E85/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E81=$C78,E82,D85-E90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A78,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (4 to 7 years)-LC (in USD)"},{"$f":"IF($C78>D81,0,IF(NPV($B90,E87:$BB87)>D84,D84,NPV($B90,E87:$BB87)))","v":0},{"$f":"IF($C78>E81,0,IF(NPV($B90,F87:$BB87)>E84,E84,NPV($B90,F87:$BB87)))","v":0},{"$f":"IF($C78>F81,0,IF(NPV($B90,G87:$BB87)>F84,F84,NPV($B90,G87:$BB87)))","v":0},{"$f":"IF($C78>G81,0,IF(NPV($B90,H87:$BB87)>G84,G84,NPV($B90,H87:$BB87)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C78>H81,0,IF(NPV($B90,I87:$BB87)>H84,H84,NPV($B90,I87:$BB87)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C78>I81,0,IF(NPV($B90,J87:$BB87)>I84,I84,NPV($B90,J87:$BB87)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C78>J81,0,IF(NPV($B90,K87:$BB87)>J84,J84,NPV($B90,K87:$BB87)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C78>K81,0,IF(NPV($B90,L87:$BB87)>K84,K84,NPV($B90,L87:$BB87)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C78>L81,0,IF(NPV($B90,M87:$BB87)>L84,L84,NPV($B90,M87:$BB87)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C78>M81,0,IF(NPV($B90,N87:$BB87)>M84,M84,NPV($B90,N87:$BB87)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C78>N81,0,IF(NPV($B90,O87:$BB87)>N84,N84,NPV($B90,O87:$BB87)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C78>O81,0,IF(NPV($B90,P87:$BB87)>O84,O84,NPV($B90,P87:$BB87)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C78>P81,0,IF(NPV($B90,Q87:$BB87)>P84,P84,NPV($B90,Q87:$BB87)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C78>Q81,0,IF(NPV($B90,R87:$BB87)>Q84,Q84,NPV($B90,R87:$BB87)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C78>R81,0,IF(NPV($B90,S87:$BB87)>R84,R84,NPV($B90,S87:$BB87)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C78>S81,0,IF(NPV($B90,T87:$BB87)>S84,S84,NPV($B90,T87:$BB87)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C78>T81,0,IF(NPV($B90,U87:$BB87)>T84,T84,NPV($B90,U87:$BB87)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C78>U81,0,IF(NPV($B90,V87:$BB87)>U84,U84,NPV($B90,V87:$BB87)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C78>V81,0,IF(NPV($B90,W87:$BB87)>V84,V84,NPV($B90,W87:$BB87)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C78>W81,0,IF(NPV($B90,X87:$BB87)>W84,W84,NPV($B90,X87:$BB87)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C78>X81,0,IF(NPV($B90,Y87:$BB87)>X84,X84,NPV($B90,Y87:$BB87)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C78>Y81,0,IF(NPV($B90,Z87:$BB87)>Y84,Y84,NPV($B90,Z87:$BB87)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C78>Z81,0,IF(NPV($B90,AA87:$BB87)>Z84,Z84,NPV($B90,AA87:$BB87)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C78>AA81,0,IF(NPV($B90,AB87:$BB87)>AA84,AA84,NPV($B90,AB87:$BB87)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C78>AB81,0,IF(NPV($B90,AC87:$BB87)>AB84,AB84,NPV($B90,AC87:$BB87)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C78>AC81,0,IF(NPV($B90,AD87:$BB87)>AC84,AC84,NPV($B90,AD87:$BB87)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C78>AD81,0,IF(NPV($B90,AE87:$BB87)>AD84,AD84,NPV($B90,AE87:$BB87)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C78>AE81,0,IF(NPV($B90,AF87:$BB87)>AE84,AE84,NPV($B90,AF87:$BB87)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":3},"Total debt service (in USD)",{"$f":"D88+D89","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":5},"Interest (in USD)",null,{"$f":"$B89*D85/E$4","v":{"$error":"#DIV/0!"}},{"$f":"$B89*E85/F$4","v":{"$error":"#DIV/0!"}},{"$f":"$B89*F85/G$4","v":{"$error":"#DIV/0!"}},{"$f":"$B89*G85/H$4","v":{"$error":"#DIV/0!"}},{"$f":"$B89*H85/I$4","v":{"$error":"#DIV/0!"}},{"$f":"$B89*I85/J$4","v":{"$error":"#DIV/0!"}},{"$f":"$B89*J85/K$4","v":{"$error":"#DIV/0!"}},{"$f":"$B89*K85/L$4","v":{"$error":"#DIV/0!"}},{"$f":"$B89*L85/M$4","v":{"$error":"#DIV/0!"}},{"$f":"$B89*M85/N$4","v":{"$error":"#DIV/0!"}},{"$f":"$B89*N85/O$4","v":{"$error":"#DIV/0!"}},{"$f":"$B89*O85/P$4","v":{"$error":"#DIV/0!"}},{"$f":"$B89*P85/Q$4","v":{"$error":"#DIV/0!"}},{"$f":"$B89*Q85/R$4","v":{"$error":"#DIV/0!"}},{"$f":"$B89*R85/S$4","v":{"$error":"#DIV/0!"}},{"$f":"$B89*S85/T$4","v":{"$error":"#DIV/0!"}},{"$f":"$B89*T85/U$4","v":{"$error":"#DIV/0!"}},{"$f":"$B89*U85/V$4","v":{"$error":"#DIV/0!"}},{"$f":"$B89*V85/W$4","v":{"$error":"#DIV/0!"}},{"$f":"$B89*W85/X$4","v":{"$error":"#DIV/0!"}},{"$f":"$B89*X85/Y$4","v":{"$error":"#DIV/0!"}},{"$f":"$B89*Y85/Z$4","v":{"$error":"#DIV/0!"}},{"$f":"$B89*Z85/AA$4","v":{"$error":"#DIV/0!"}},{"$f":"$B89*AA85/AB$4","v":{"$error":"#DIV/0!"}},{"$f":"$B89*AB85/AC$4","v":{"$error":"#DIV/0!"}},{"$f":"$B89*AC85/AD$4","v":{"$error":"#DIV/0!"}},{"$f":"$B89*AD85/AE$4","v":{"$error":"#DIV/0!"}}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C78,$D$3:$BD$7,5,FALSE)","v":0.11},"Amortization (in USD)",{"$f":"D90/D$4","v":{"$error":"#DIV/0!"}},{"$f":"E90/E$4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D92-D94)/($B88-$B87))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D80-$B87>0,D80-$B87,0)","v":0},0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,null,{"$f":"IF(D91=0,0,CHOOSE(D91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(E91=0,0,CHOOSE(E91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(F91=0,0,CHOOSE(F91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(G91=0,0,CHOOSE(G91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(H91=0,0,CHOOSE(H91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(I91=0,0,CHOOSE(I91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(J91=0,0,CHOOSE(J91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(K91=0,0,CHOOSE(K91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(L91=0,0,CHOOSE(L91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(M91=0,0,CHOOSE(M91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(N91=0,0,CHOOSE(N91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(O91=0,0,CHOOSE(O91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(P91=0,0,CHOOSE(P91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(Q91=0,0,CHOOSE(Q91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(R91=0,0,CHOOSE(R91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(S91=0,0,CHOOSE(S91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(T91=0,0,CHOOSE(T91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(U91=0,0,CHOOSE(U91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(V91=0,0,CHOOSE(V91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(W91=0,0,CHOOSE(W91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(X91=0,0,CHOOSE(X91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(Y91=0,0,CHOOSE(Y91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(Z91=0,0,CHOOSE(Z91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(AA91=0,0,CHOOSE(AA91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(AB91=0,0,CHOOSE(AB91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(AC91=0,0,CHOOSE(AC91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(AD91=0,0,CHOOSE(AD91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(AE91=0,0,CHOOSE(AE91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0}]
[null,null,"t-m condition",{"$f":"IF(D80-$B88>0,D80-$B88,0)","v":0},0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,null,null,{"$f":"IF(D93=0,0,CHOOSE(D93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(E93=0,0,CHOOSE(E93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(F93=0,0,CHOOSE(F93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(G93=0,0,CHOOSE(G93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(H93=0,0,CHOOSE(H93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(I93=0,0,CHOOSE(I93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(J93=0,0,CHOOSE(J93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(K93=0,0,CHOOSE(K93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(L93=0,0,CHOOSE(L93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(M93=0,0,CHOOSE(M93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(N93=0,0,CHOOSE(N93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(O93=0,0,CHOOSE(O93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(P93=0,0,CHOOSE(P93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(Q93=0,0,CHOOSE(Q93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(R93=0,0,CHOOSE(R93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(S93=0,0,CHOOSE(S93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(T93=0,0,CHOOSE(T93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(U93=0,0,CHOOSE(U93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(V93=0,0,CHOOSE(V93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(W93=0,0,CHOOSE(W93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(X93=0,0,CHOOSE(X93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(Y93=0,0,CHOOSE(Y93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(Z93=0,0,CHOOSE(Z93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(AA93=0,0,CHOOSE(AA93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(AB93=0,0,CHOOSE(AB93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(AC93=0,0,CHOOSE(AC93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(AD93=0,0,CHOOSE(AD93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(AE93=0,0,CHOOSE(AE93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0}]
[null,null,"Grant element",{"$f":"IF(D84=0,0,1-D86/D84)","v":0},{"$f":"IF(E84=0,0,1-E86/E84)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (4 to 7 years)-LC"},null,{"$f":"C78+1","v":2023}]
[{"$f":"+\"Output \"& C97","v":"Output 2023"}]
[null,null,null,0,{"$f":"D99+1","v":1},{"$f":"E99+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U99+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK99+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA99+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2019},{"$f":"D100+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D100=$C97,D$6,0)","v":0},{"$f":"IF(E100=$C97,E$6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D101","v":0},{"$f":"SUM(D101:E101)","v":0},{"$f":"SUM(D101:F101)","v":0},{"$f":"SUM(D101:G101)","v":0},{"$f":"SUM(D101:H101)","v":0},{"$f":"SUM(D101:I101)","v":0},{"$f":"SUM(D101:J101)","v":0},{"$f":"SUM(D101:K101)","v":0},{"$f":"SUM(D101:L101)","v":0},{"$f":"SUM(D101:M101)","v":0},{"$f":"SUM(D101:N101)","v":0},{"$f":"SUM(D101:O101)","v":0},{"$f":"SUM(D101:P101)","v":0},{"$f":"SUM(D101:Q101)","v":0},{"$f":"SUM(D101:R101)","v":0},{"$f":"SUM(D101:S101)","v":0},{"$f":"SUM(D101:T101)","v":0},{"$f":"SUM(D101:U101)","v":0},{"$f":"SUM(D101:V101)","v":0},{"$f":"SUM(D101:W101)","v":0},{"$f":"SUM(D101:X101)","v":0},{"$f":"SUM(D101:Y101)","v":0},{"$f":"SUM(D101:Z101)","v":0},{"$f":"SUM(D101:AA101)","v":0},{"$f":"SUM(D101:AB101)","v":0},{"$f":"SUM(D101:AC101)","v":0},{"$f":"SUM(D101:AD101)","v":0},{"$f":"SUM(D101:AE101)","v":0}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D104=0,0,D104/D$5)","v":0},{"$f":"IF(E104=0,0,E104/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E100=$C97,E101,D104-E109)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A97,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (4 to 7 years)-LC (in USD)"},{"$f":"IF($C97>D100,0,IF(NPV($B109,E106:$BB106)>D103,D103,NPV($B109,E106:$BB106)))","v":0},{"$f":"IF($C97>E100,0,IF(NPV($B109,F106:$BB106)>E103,E103,NPV($B109,F106:$BB106)))","v":0},{"$f":"IF($C97>F100,0,IF(NPV($B109,G106:$BB106)>F103,F103,NPV($B109,G106:$BB106)))","v":0},{"$f":"IF($C97>G100,0,IF(NPV($B109,H106:$BB106)>G103,G103,NPV($B109,H106:$BB106)))","v":0},{"$f":"IF($C97>H100,0,IF(NPV($B109,I106:$BB106)>H103,H103,NPV($B109,I106:$BB106)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C97>I100,0,IF(NPV($B109,J106:$BB106)>I103,I103,NPV($B109,J106:$BB106)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C97>J100,0,IF(NPV($B109,K106:$BB106)>J103,J103,NPV($B109,K106:$BB106)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C97>K100,0,IF(NPV($B109,L106:$BB106)>K103,K103,NPV($B109,L106:$BB106)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C97>L100,0,IF(NPV($B109,M106:$BB106)>L103,L103,NPV($B109,M106:$BB106)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C97>M100,0,IF(NPV($B109,N106:$BB106)>M103,M103,NPV($B109,N106:$BB106)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C97>N100,0,IF(NPV($B109,O106:$BB106)>N103,N103,NPV($B109,O106:$BB106)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C97>O100,0,IF(NPV($B109,P106:$BB106)>O103,O103,NPV($B109,P106:$BB106)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C97>P100,0,IF(NPV($B109,Q106:$BB106)>P103,P103,NPV($B109,Q106:$BB106)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C97>Q100,0,IF(NPV($B109,R106:$BB106)>Q103,Q103,NPV($B109,R106:$BB106)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C97>R100,0,IF(NPV($B109,S106:$BB106)>R103,R103,NPV($B109,S106:$BB106)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C97>S100,0,IF(NPV($B109,T106:$BB106)>S103,S103,NPV($B109,T106:$BB106)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C97>T100,0,IF(NPV($B109,U106:$BB106)>T103,T103,NPV($B109,U106:$BB106)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C97>U100,0,IF(NPV($B109,V106:$BB106)>U103,U103,NPV($B109,V106:$BB106)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C97>V100,0,IF(NPV($B109,W106:$BB106)>V103,V103,NPV($B109,W106:$BB106)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C97>W100,0,IF(NPV($B109,X106:$BB106)>W103,W103,NPV($B109,X106:$BB106)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C97>X100,0,IF(NPV($B109,Y106:$BB106)>X103,X103,NPV($B109,Y106:$BB106)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C97>Y100,0,IF(NPV($B109,Z106:$BB106)>Y103,Y103,NPV($B109,Z106:$BB106)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C97>Z100,0,IF(NPV($B109,AA106:$BB106)>Z103,Z103,NPV($B109,AA106:$BB106)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C97>AA100,0,IF(NPV($B109,AB106:$BB106)>AA103,AA103,NPV($B109,AB106:$BB106)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C97>AB100,0,IF(NPV($B109,AC106:$BB106)>AB103,AB103,NPV($B109,AC106:$BB106)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C97>AC100,0,IF(NPV($B109,AD106:$BB106)>AC103,AC103,NPV($B109,AD106:$BB106)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C97>AD100,0,IF(NPV($B109,AE106:$BB106)>AD103,AD103,NPV($B109,AE106:$BB106)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C97>AE100,0,IF(NPV($B109,AF106:$BB106)>AE103,AE103,NPV($B109,AF106:$BB106)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":3},"Total debt service (in USD)",{"$f":"D107+D108","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":5},"Interest (in USD)",null,{"$f":"$B108*D104/E$4","v":{"$error":"#DIV/0!"}},{"$f":"$B108*E104/F$4","v":{"$error":"#DIV/0!"}},{"$f":"$B108*F104/G$4","v":{"$error":"#DIV/0!"}},{"$f":"$B108*G104/H$4","v":{"$error":"#DIV/0!"}},{"$f":"$B108*H104/I$4","v":{"$error":"#DIV/0!"}},{"$f":"$B108*I104/J$4","v":{"$error":"#DIV/0!"}},{"$f":"$B108*J104/K$4","v":{"$error":"#DIV/0!"}},{"$f":"$B108*K104/L$4","v":{"$error":"#DIV/0!"}},{"$f":"$B108*L104/M$4","v":{"$error":"#DIV/0!"}},{"$f":"$B108*M104/N$4","v":{"$error":"#DIV/0!"}},{"$f":"$B108*N104/O$4","v":{"$error":"#DIV/0!"}},{"$f":"$B108*O104/P$4","v":{"$error":"#DIV/0!"}},{"$f":"$B108*P104/Q$4","v":{"$error":"#DIV/0!"}},{"$f":"$B108*Q104/R$4","v":{"$error":"#DIV/0!"}},{"$f":"$B108*R104/S$4","v":{"$error":"#DIV/0!"}},{"$f":"$B108*S104/T$4","v":{"$error":"#DIV/0!"}},{"$f":"$B108*T104/U$4","v":{"$error":"#DIV/0!"}},{"$f":"$B108*U104/V$4","v":{"$error":"#DIV/0!"}},{"$f":"$B108*V104/W$4","v":{"$error":"#DIV/0!"}},{"$f":"$B108*W104/X$4","v":{"$error":"#DIV/0!"}},{"$f":"$B108*X104/Y$4","v":{"$error":"#DIV/0!"}},{"$f":"$B108*Y104/Z$4","v":{"$error":"#DIV/0!"}},{"$f":"$B108*Z104/AA$4","v":{"$error":"#DIV/0!"}},{"$f":"$B108*AA104/AB$4","v":{"$error":"#DIV/0!"}},{"$f":"$B108*AB104/AC$4","v":{"$error":"#DIV/0!"}},{"$f":"$B108*AC104/AD$4","v":{"$error":"#DIV/0!"}},{"$f":"$B108*AD104/AE$4","v":{"$error":"#DIV/0!"}}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C97,$D$3:$BD$7,5,FALSE)","v":0.1},"Amortization (in USD)",{"$f":"D109/D$4","v":{"$error":"#DIV/0!"}},{"$f":"E109/E$4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D111-D113)/($B107-$B106))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D99-$B106>0,D99-$B106,0)","v":0},0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,null,{"$f":"IF(D110=0,0,CHOOSE(D110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(E110=0,0,CHOOSE(E110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(F110=0,0,CHOOSE(F110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(G110=0,0,CHOOSE(G110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(H110=0,0,CHOOSE(H110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(I110=0,0,CHOOSE(I110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(J110=0,0,CHOOSE(J110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(K110=0,0,CHOOSE(K110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(L110=0,0,CHOOSE(L110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(M110=0,0,CHOOSE(M110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(N110=0,0,CHOOSE(N110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(O110=0,0,CHOOSE(O110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(P110=0,0,CHOOSE(P110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(Q110=0,0,CHOOSE(Q110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(R110=0,0,CHOOSE(R110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(S110=0,0,CHOOSE(S110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(T110=0,0,CHOOSE(T110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(U110=0,0,CHOOSE(U110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(V110=0,0,CHOOSE(V110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(W110=0,0,CHOOSE(W110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(X110=0,0,CHOOSE(X110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(Y110=0,0,CHOOSE(Y110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(Z110=0,0,CHOOSE(Z110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(AA110=0,0,CHOOSE(AA110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(AB110=0,0,CHOOSE(AB110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(AC110=0,0,CHOOSE(AC110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(AD110=0,0,CHOOSE(AD110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(AE110=0,0,CHOOSE(AE110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0}]
[null,null,"t-m condition",{"$f":"IF(D99-$B107>0,D99-$B107,0)","v":0},0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,null,null,{"$f":"IF(D112=0,0,CHOOSE(D112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(E112=0,0,CHOOSE(E112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(F112=0,0,CHOOSE(F112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(G112=0,0,CHOOSE(G112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(H112=0,0,CHOOSE(H112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(I112=0,0,CHOOSE(I112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(J112=0,0,CHOOSE(J112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(K112=0,0,CHOOSE(K112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(L112=0,0,CHOOSE(L112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(M112=0,0,CHOOSE(M112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(N112=0,0,CHOOSE(N112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(O112=0,0,CHOOSE(O112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(P112=0,0,CHOOSE(P112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(Q112=0,0,CHOOSE(Q112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(R112=0,0,CHOOSE(R112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(S112=0,0,CHOOSE(S112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(T112=0,0,CHOOSE(T112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(U112=0,0,CHOOSE(U112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(V112=0,0,CHOOSE(V112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(W112=0,0,CHOOSE(W112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(X112=0,0,CHOOSE(X112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(Y112=0,0,CHOOSE(Y112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(Z112=0,0,CHOOSE(Z112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(AA112=0,0,CHOOSE(AA112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(AB112=0,0,CHOOSE(AB112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(AC112=0,0,CHOOSE(AC112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(AD112=0,0,CHOOSE(AD112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(AE112=0,0,CHOOSE(AE112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0}]
[null,null,"Grant element",{"$f":"IF(D103=0,0,1-D105/D103)","v":0},{"$f":"IF(E103=0,0,1-E105/E103)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (4 to 7 years)-LC"},null,{"$f":"C97+1","v":2024}]
[{"$f":"+\"Output \"& C116","v":"Output 2024"}]
[null,null,null,0,{"$f":"D118+1","v":1},{"$f":"E118+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U118+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK118+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA118+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2019},{"$f":"D119+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D119=$C116,D$6,0)","v":0},{"$f":"IF(E119=$C116,E$6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D120","v":0},{"$f":"SUM(D120:E120)","v":0},{"$f":"SUM(D120:F120)","v":0},{"$f":"SUM(D120:G120)","v":0},{"$f":"SUM(D120:H120)","v":0},{"$f":"SUM(D120:I120)","v":0},{"$f":"SUM(D120:J120)","v":0},{"$f":"SUM(D120:K120)","v":0},{"$f":"SUM(D120:L120)","v":0},{"$f":"SUM(D120:M120)","v":0},{"$f":"SUM(D120:N120)","v":0},{"$f":"SUM(D120:O120)","v":0},{"$f":"SUM(D120:P120)","v":0},{"$f":"SUM(D120:Q120)","v":0},{"$f":"SUM(D120:R120)","v":0},{"$f":"SUM(D120:S120)","v":0},{"$f":"SUM(D120:T120)","v":0},{"$f":"SUM(D120:U120)","v":0},{"$f":"SUM(D120:V120)","v":0},{"$f":"SUM(D120:W120)","v":0},{"$f":"SUM(D120:X120)","v":0},{"$f":"SUM(D120:Y120)","v":0},{"$f":"SUM(D120:Z120)","v":0},{"$f":"SUM(D120:AA120)","v":0},{"$f":"SUM(D120:AB120)","v":0},{"$f":"SUM(D120:AC120)","v":0},{"$f":"SUM(D120:AD120)","v":0},{"$f":"SUM(D120:AE120)","v":0}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D123=0,0,D123/D$5)","v":0},{"$f":"IF(E123=0,0,E123/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E119=$C116,E120,D123-E128)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A116,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (4 to 7 years)-LC (in USD)"},{"$f":"IF($C116>D119,0,IF(NPV($B128,E125:$BB125)>D122,D122,NPV($B128,E125:$BB125)))","v":0},{"$f":"IF($C116>E119,0,IF(NPV($B128,F125:$BB125)>E122,E122,NPV($B128,F125:$BB125)))","v":0},{"$f":"IF($C116>F119,0,IF(NPV($B128,G125:$BB125)>F122,F122,NPV($B128,G125:$BB125)))","v":0},{"$f":"IF($C116>G119,0,IF(NPV($B128,H125:$BB125)>G122,G122,NPV($B128,H125:$BB125)))","v":0},{"$f":"IF($C116>H119,0,IF(NPV($B128,I125:$BB125)>H122,H122,NPV($B128,I125:$BB125)))","v":0},{"$f":"IF($C116>I119,0,IF(NPV($B128,J125:$BB125)>I122,I122,NPV($B128,J125:$BB125)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C116>J119,0,IF(NPV($B128,K125:$BB125)>J122,J122,NPV($B128,K125:$BB125)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C116>K119,0,IF(NPV($B128,L125:$BB125)>K122,K122,NPV($B128,L125:$BB125)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C116>L119,0,IF(NPV($B128,M125:$BB125)>L122,L122,NPV($B128,M125:$BB125)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C116>M119,0,IF(NPV($B128,N125:$BB125)>M122,M122,NPV($B128,N125:$BB125)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C116>N119,0,IF(NPV($B128,O125:$BB125)>N122,N122,NPV($B128,O125:$BB125)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C116>O119,0,IF(NPV($B128,P125:$BB125)>O122,O122,NPV($B128,P125:$BB125)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C116>P119,0,IF(NPV($B128,Q125:$BB125)>P122,P122,NPV($B128,Q125:$BB125)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C116>Q119,0,IF(NPV($B128,R125:$BB125)>Q122,Q122,NPV($B128,R125:$BB125)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C116>R119,0,IF(NPV($B128,S125:$BB125)>R122,R122,NPV($B128,S125:$BB125)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C116>S119,0,IF(NPV($B128,T125:$BB125)>S122,S122,NPV($B128,T125:$BB125)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C116>T119,0,IF(NPV($B128,U125:$BB125)>T122,T122,NPV($B128,U125:$BB125)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C116>U119,0,IF(NPV($B128,V125:$BB125)>U122,U122,NPV($B128,V125:$BB125)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C116>V119,0,IF(NPV($B128,W125:$BB125)>V122,V122,NPV($B128,W125:$BB125)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C116>W119,0,IF(NPV($B128,X125:$BB125)>W122,W122,NPV($B128,X125:$BB125)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C116>X119,0,IF(NPV($B128,Y125:$BB125)>X122,X122,NPV($B128,Y125:$BB125)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C116>Y119,0,IF(NPV($B128,Z125:$BB125)>Y122,Y122,NPV($B128,Z125:$BB125)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C116>Z119,0,IF(NPV($B128,AA125:$BB125)>Z122,Z122,NPV($B128,AA125:$BB125)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C116>AA119,0,IF(NPV($B128,AB125:$BB125)>AA122,AA122,NPV($B128,AB125:$BB125)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C116>AB119,0,IF(NPV($B128,AC125:$BB125)>AB122,AB122,NPV($B128,AC125:$BB125)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C116>AC119,0,IF(NPV($B128,AD125:$BB125)>AC122,AC122,NPV($B128,AD125:$BB125)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C116>AD119,0,IF(NPV($B128,AE125:$BB125)>AD122,AD122,NPV($B128,AE125:$BB125)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C116>AE119,0,IF(NPV($B128,AF125:$BB125)>AE122,AE122,NPV($B128,AF125:$BB125)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":3},"Total debt service (in USD)",{"$f":"D126+D127","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":5},"Interest (in USD)",null,{"$f":"$B127*D123/E$4","v":{"$error":"#DIV/0!"}},{"$f":"$B127*E123/F$4","v":{"$error":"#DIV/0!"}},{"$f":"$B127*F123/G$4","v":{"$error":"#DIV/0!"}},{"$f":"$B127*G123/H$4","v":{"$error":"#DIV/0!"}},{"$f":"$B127*H123/I$4","v":{"$error":"#DIV/0!"}},{"$f":"$B127*I123/J$4","v":{"$error":"#DIV/0!"}},{"$f":"$B127*J123/K$4","v":{"$error":"#DIV/0!"}},{"$f":"$B127*K123/L$4","v":{"$error":"#DIV/0!"}},{"$f":"$B127*L123/M$4","v":{"$error":"#DIV/0!"}},{"$f":"$B127*M123/N$4","v":{"$error":"#DIV/0!"}},{"$f":"$B127*N123/O$4","v":{"$error":"#DIV/0!"}},{"$f":"$B127*O123/P$4","v":{"$error":"#DIV/0!"}},{"$f":"$B127*P123/Q$4","v":{"$error":"#DIV/0!"}},{"$f":"$B127*Q123/R$4","v":{"$error":"#DIV/0!"}},{"$f":"$B127*R123/S$4","v":{"$error":"#DIV/0!"}},{"$f":"$B127*S123/T$4","v":{"$error":"#DIV/0!"}},{"$f":"$B127*T123/U$4","v":{"$error":"#DIV/0!"}},{"$f":"$B127*U123/V$4","v":{"$error":"#DIV/0!"}},{"$f":"$B127*V123/W$4","v":{"$error":"#DIV/0!"}},{"$f":"$B127*W123/X$4","v":{"$error":"#DIV/0!"}},{"$f":"$B127*X123/Y$4","v":{"$error":"#DIV/0!"}},{"$f":"$B127*Y123/Z$4","v":{"$error":"#DIV/0!"}},{"$f":"$B127*Z123/AA$4","v":{"$error":"#DIV/0!"}},{"$f":"$B127*AA123/AB$4","v":{"$error":"#DIV/0!"}},{"$f":"$B127*AB123/AC$4","v":{"$error":"#DIV/0!"}},{"$f":"$B127*AC123/AD$4","v":{"$error":"#DIV/0!"}},{"$f":"$B127*AD123/AE$4","v":{"$error":"#DIV/0!"}}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C116,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D128/D$4","v":{"$error":"#DIV/0!"}},{"$f":"E128/E$4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D130-D132)/($B126-$B125))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D118-$B125>0,D118-$B125,0)","v":0},0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,null,{"$f":"IF(D129=0,0,CHOOSE(D129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(E129=0,0,CHOOSE(E129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(F129=0,0,CHOOSE(F129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(G129=0,0,CHOOSE(G129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(H129=0,0,CHOOSE(H129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(I129=0,0,CHOOSE(I129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(J129=0,0,CHOOSE(J129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(K129=0,0,CHOOSE(K129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(L129=0,0,CHOOSE(L129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(M129=0,0,CHOOSE(M129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(N129=0,0,CHOOSE(N129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(O129=0,0,CHOOSE(O129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(P129=0,0,CHOOSE(P129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(Q129=0,0,CHOOSE(Q129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(R129=0,0,CHOOSE(R129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(S129=0,0,CHOOSE(S129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(T129=0,0,CHOOSE(T129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(U129=0,0,CHOOSE(U129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(V129=0,0,CHOOSE(V129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(W129=0,0,CHOOSE(W129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(X129=0,0,CHOOSE(X129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(Y129=0,0,CHOOSE(Y129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(Z129=0,0,CHOOSE(Z129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(AA129=0,0,CHOOSE(AA129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(AB129=0,0,CHOOSE(AB129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(AC129=0,0,CHOOSE(AC129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(AD129=0,0,CHOOSE(AD129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(AE129=0,0,CHOOSE(AE129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0}]
[null,null,"t-m condition",{"$f":"IF(D118-$B126>0,D118-$B126,0)","v":0},0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,null,null,{"$f":"IF(D131=0,0,CHOOSE(D131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(E131=0,0,CHOOSE(E131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(F131=0,0,CHOOSE(F131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(G131=0,0,CHOOSE(G131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(H131=0,0,CHOOSE(H131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(I131=0,0,CHOOSE(I131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(J131=0,0,CHOOSE(J131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(K131=0,0,CHOOSE(K131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(L131=0,0,CHOOSE(L131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(M131=0,0,CHOOSE(M131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(N131=0,0,CHOOSE(N131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(O131=0,0,CHOOSE(O131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(P131=0,0,CHOOSE(P131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(Q131=0,0,CHOOSE(Q131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(R131=0,0,CHOOSE(R131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(S131=0,0,CHOOSE(S131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(T131=0,0,CHOOSE(T131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(U131=0,0,CHOOSE(U131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(V131=0,0,CHOOSE(V131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(W131=0,0,CHOOSE(W131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(X131=0,0,CHOOSE(X131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(Y131=0,0,CHOOSE(Y131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(Z131=0,0,CHOOSE(Z131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(AA131=0,0,CHOOSE(AA131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(AB131=0,0,CHOOSE(AB131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(AC131=0,0,CHOOSE(AC131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(AD131=0,0,CHOOSE(AD131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(AE131=0,0,CHOOSE(AE131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0}]
[null,null,"Grant element",{"$f":"IF(D122=0,0,1-D124/D122)","v":0},{"$f":"IF(E122=0,0,1-E124/E122)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (4 to 7 years)-LC"},null,{"$f":"C116+1","v":2025}]
[{"$f":"+\"Output \"& C135","v":"Output 2025"}]
[null,null,null,0,{"$f":"D137+1","v":1},{"$f":"E137+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U137+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK137+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA137+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2019},{"$f":"D138+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D138=$C135,D$6,0)","v":0},{"$f":"IF(E138=$C135,E$6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D139","v":0},{"$f":"SUM(D139:E139)","v":0},{"$f":"SUM(D139:F139)","v":0},{"$f":"SUM(D139:G139)","v":0},{"$f":"SUM(D139:H139)","v":0},{"$f":"SUM(D139:I139)","v":0},{"$f":"SUM(D139:J139)","v":0},{"$f":"SUM(D139:K139)","v":0},{"$f":"SUM(D139:L139)","v":0},{"$f":"SUM(D139:M139)","v":0},{"$f":"SUM(D139:N139)","v":0},{"$f":"SUM(D139:O139)","v":0},{"$f":"SUM(D139:P139)","v":0},{"$f":"SUM(D139:Q139)","v":0},{"$f":"SUM(D139:R139)","v":0},{"$f":"SUM(D139:S139)","v":0},{"$f":"SUM(D139:T139)","v":0},{"$f":"SUM(D139:U139)","v":0},{"$f":"SUM(D139:V139)","v":0},{"$f":"SUM(D139:W139)","v":0},{"$f":"SUM(D139:X139)","v":0},{"$f":"SUM(D139:Y139)","v":0},{"$f":"SUM(D139:Z139)","v":0},{"$f":"SUM(D139:AA139)","v":0},{"$f":"SUM(D139:AB139)","v":0},{"$f":"SUM(D139:AC139)","v":0},{"$f":"SUM(D139:AD139)","v":0},{"$f":"SUM(D139:AE139)","v":0}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D142=0,0,D142/D$5)","v":0},{"$f":"IF(E142=0,0,E142/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E138=$C135,E139,D142-E147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A135,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (4 to 7 years)-LC (in USD)"},{"$f":"IF($C135>D138,0,IF(NPV($B147,E144:$BB144)>D141,D141,NPV($B147,E144:$BB144)))","v":0},{"$f":"IF($C135>E138,0,IF(NPV($B147,F144:$BB144)>E141,E141,NPV($B147,F144:$BB144)))","v":0},{"$f":"IF($C135>F138,0,IF(NPV($B147,G144:$BB144)>F141,F141,NPV($B147,G144:$BB144)))","v":0},{"$f":"IF($C135>G138,0,IF(NPV($B147,H144:$BB144)>G141,G141,NPV($B147,H144:$BB144)))","v":0},{"$f":"IF($C135>H138,0,IF(NPV($B147,I144:$BB144)>H141,H141,NPV($B147,I144:$BB144)))","v":0},{"$f":"IF($C135>I138,0,IF(NPV($B147,J144:$BB144)>I141,I141,NPV($B147,J144:$BB144)))","v":0},{"$f":"IF($C135>J138,0,IF(NPV($B147,K144:$BB144)>J141,J141,NPV($B147,K144:$BB144)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>K138,0,IF(NPV($B147,L144:$BB144)>K141,K141,NPV($B147,L144:$BB144)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>L138,0,IF(NPV($B147,M144:$BB144)>L141,L141,NPV($B147,M144:$BB144)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>M138,0,IF(NPV($B147,N144:$BB144)>M141,M141,NPV($B147,N144:$BB144)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>N138,0,IF(NPV($B147,O144:$BB144)>N141,N141,NPV($B147,O144:$BB144)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>O138,0,IF(NPV($B147,P144:$BB144)>O141,O141,NPV($B147,P144:$BB144)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>P138,0,IF(NPV($B147,Q144:$BB144)>P141,P141,NPV($B147,Q144:$BB144)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>Q138,0,IF(NPV($B147,R144:$BB144)>Q141,Q141,NPV($B147,R144:$BB144)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>R138,0,IF(NPV($B147,S144:$BB144)>R141,R141,NPV($B147,S144:$BB144)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>S138,0,IF(NPV($B147,T144:$BB144)>S141,S141,NPV($B147,T144:$BB144)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>T138,0,IF(NPV($B147,U144:$BB144)>T141,T141,NPV($B147,U144:$BB144)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>U138,0,IF(NPV($B147,V144:$BB144)>U141,U141,NPV($B147,V144:$BB144)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>V138,0,IF(NPV($B147,W144:$BB144)>V141,V141,NPV($B147,W144:$BB144)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>W138,0,IF(NPV($B147,X144:$BB144)>W141,W141,NPV($B147,X144:$BB144)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>X138,0,IF(NPV($B147,Y144:$BB144)>X141,X141,NPV($B147,Y144:$BB144)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>Y138,0,IF(NPV($B147,Z144:$BB144)>Y141,Y141,NPV($B147,Z144:$BB144)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>Z138,0,IF(NPV($B147,AA144:$BB144)>Z141,Z141,NPV($B147,AA144:$BB144)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>AA138,0,IF(NPV($B147,AB144:$BB144)>AA141,AA141,NPV($B147,AB144:$BB144)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>AB138,0,IF(NPV($B147,AC144:$BB144)>AB141,AB141,NPV($B147,AC144:$BB144)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>AC138,0,IF(NPV($B147,AD144:$BB144)>AC141,AC141,NPV($B147,AD144:$BB144)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>AD138,0,IF(NPV($B147,AE144:$BB144)>AD141,AD141,NPV($B147,AE144:$BB144)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>AE138,0,IF(NPV($B147,AF144:$BB144)>AE141,AE141,NPV($B147,AF144:$BB144)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":3},"Total debt service (in USD)",{"$f":"D145+D146","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":5},"Interest (in USD)",null,{"$f":"$B146*D142/E$4","v":{"$error":"#DIV/0!"}},{"$f":"$B146*E142/F$4","v":{"$error":"#DIV/0!"}},{"$f":"$B146*F142/G$4","v":{"$error":"#DIV/0!"}},{"$f":"$B146*G142/H$4","v":{"$error":"#DIV/0!"}},{"$f":"$B146*H142/I$4","v":{"$error":"#DIV/0!"}},{"$f":"$B146*I142/J$4","v":{"$error":"#DIV/0!"}},{"$f":"$B146*J142/K$4","v":{"$error":"#DIV/0!"}},{"$f":"$B146*K142/L$4","v":{"$error":"#DIV/0!"}},{"$f":"$B146*L142/M$4","v":{"$error":"#DIV/0!"}},{"$f":"$B146*M142/N$4","v":{"$error":"#DIV/0!"}},{"$f":"$B146*N142/O$4","v":{"$error":"#DIV/0!"}},{"$f":"$B146*O142/P$4","v":{"$error":"#DIV/0!"}},{"$f":"$B146*P142/Q$4","v":{"$error":"#DIV/0!"}},{"$f":"$B146*Q142/R$4","v":{"$error":"#DIV/0!"}},{"$f":"$B146*R142/S$4","v":{"$error":"#DIV/0!"}},{"$f":"$B146*S142/T$4","v":{"$error":"#DIV/0!"}},{"$f":"$B146*T142/U$4","v":{"$error":"#DIV/0!"}},{"$f":"$B146*U142/V$4","v":{"$error":"#DIV/0!"}},{"$f":"$B146*V142/W$4","v":{"$error":"#DIV/0!"}},{"$f":"$B146*W142/X$4","v":{"$error":"#DIV/0!"}},{"$f":"$B146*X142/Y$4","v":{"$error":"#DIV/0!"}},{"$f":"$B146*Y142/Z$4","v":{"$error":"#DIV/0!"}},{"$f":"$B146*Z142/AA$4","v":{"$error":"#DIV/0!"}},{"$f":"$B146*AA142/AB$4","v":{"$error":"#DIV/0!"}},{"$f":"$B146*AB142/AC$4","v":{"$error":"#DIV/0!"}},{"$f":"$B146*AC142/AD$4","v":{"$error":"#DIV/0!"}},{"$f":"$B146*AD142/AE$4","v":{"$error":"#DIV/0!"}}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C135,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D147/D$4","v":{"$error":"#DIV/0!"}},{"$f":"E147/E$4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D149-D151)/($B145-$B144))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D137-$B144>0,D137-$B144,0)","v":0},0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,null,{"$f":"IF(D148=0,0,CHOOSE(D148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(E148=0,0,CHOOSE(E148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(F148=0,0,CHOOSE(F148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(G148=0,0,CHOOSE(G148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(H148=0,0,CHOOSE(H148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(I148=0,0,CHOOSE(I148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(J148=0,0,CHOOSE(J148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(K148=0,0,CHOOSE(K148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(L148=0,0,CHOOSE(L148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(M148=0,0,CHOOSE(M148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(N148=0,0,CHOOSE(N148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(O148=0,0,CHOOSE(O148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(P148=0,0,CHOOSE(P148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(Q148=0,0,CHOOSE(Q148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(R148=0,0,CHOOSE(R148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(S148=0,0,CHOOSE(S148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(T148=0,0,CHOOSE(T148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(U148=0,0,CHOOSE(U148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(V148=0,0,CHOOSE(V148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(W148=0,0,CHOOSE(W148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(X148=0,0,CHOOSE(X148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(Y148=0,0,CHOOSE(Y148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(Z148=0,0,CHOOSE(Z148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(AA148=0,0,CHOOSE(AA148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(AB148=0,0,CHOOSE(AB148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(AC148=0,0,CHOOSE(AC148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(AD148=0,0,CHOOSE(AD148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(AE148=0,0,CHOOSE(AE148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0}]
[null,null,"t-m condition",{"$f":"IF(D137-$B145>0,D137-$B145,0)","v":0},0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,null,null,{"$f":"IF(D150=0,0,CHOOSE(D150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(E150=0,0,CHOOSE(E150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(F150=0,0,CHOOSE(F150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(G150=0,0,CHOOSE(G150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(H150=0,0,CHOOSE(H150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(I150=0,0,CHOOSE(I150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(J150=0,0,CHOOSE(J150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(K150=0,0,CHOOSE(K150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(L150=0,0,CHOOSE(L150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(M150=0,0,CHOOSE(M150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(N150=0,0,CHOOSE(N150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(O150=0,0,CHOOSE(O150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(P150=0,0,CHOOSE(P150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(Q150=0,0,CHOOSE(Q150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(R150=0,0,CHOOSE(R150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(S150=0,0,CHOOSE(S150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(T150=0,0,CHOOSE(T150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(U150=0,0,CHOOSE(U150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(V150=0,0,CHOOSE(V150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(W150=0,0,CHOOSE(W150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(X150=0,0,CHOOSE(X150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(Y150=0,0,CHOOSE(Y150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(Z150=0,0,CHOOSE(Z150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(AA150=0,0,CHOOSE(AA150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(AB150=0,0,CHOOSE(AB150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(AC150=0,0,CHOOSE(AC150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(AD150=0,0,CHOOSE(AD150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(AE150=0,0,CHOOSE(AE150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0}]
[null,null,"Grant element",{"$f":"IF(D141=0,0,1-D143/D141)","v":0},{"$f":"IF(E141=0,0,1-E143/E141)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (4 to 7 years)-LC"},null,{"$f":"C135+1","v":2026}]
[{"$f":"+\"Output \"& C154","v":"Output 2026"}]
[null,null,null,0,{"$f":"D156+1","v":1},{"$f":"E156+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U156+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK156+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA156+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2019},{"$f":"D157+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D157=$C154,D$6,0)","v":0},{"$f":"IF(E157=$C154,E$6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D158","v":0},{"$f":"SUM(D158:E158)","v":0},{"$f":"SUM(D158:F158)","v":0},{"$f":"SUM(D158:G158)","v":0},{"$f":"SUM(D158:H158)","v":0},{"$f":"SUM(D158:I158)","v":0},{"$f":"SUM(D158:J158)","v":0},{"$f":"SUM(D158:K158)","v":0},{"$f":"SUM(D158:L158)","v":0},{"$f":"SUM(D158:M158)","v":0},{"$f":"SUM(D158:N158)","v":0},{"$f":"SUM(D158:O158)","v":0},{"$f":"SUM(D158:P158)","v":0},{"$f":"SUM(D158:Q158)","v":0},{"$f":"SUM(D158:R158)","v":0},{"$f":"SUM(D158:S158)","v":0},{"$f":"SUM(D158:T158)","v":0},{"$f":"SUM(D158:U158)","v":0},{"$f":"SUM(D158:V158)","v":0},{"$f":"SUM(D158:W158)","v":0},{"$f":"SUM(D158:X158)","v":0},{"$f":"SUM(D158:Y158)","v":0},{"$f":"SUM(D158:Z158)","v":0},{"$f":"SUM(D158:AA158)","v":0},{"$f":"SUM(D158:AB158)","v":0},{"$f":"SUM(D158:AC158)","v":0},{"$f":"SUM(D158:AD158)","v":0},{"$f":"SUM(D158:AE158)","v":0}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D161=0,0,D161/D$5)","v":0},{"$f":"IF(E161=0,0,E161/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E157=$C154,E158,D161-E166)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A154,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (4 to 7 years)-LC (in USD)"},{"$f":"IF($C154>D157,0,IF(NPV($B166,E163:$BB163)>D160,D160,NPV($B166,E163:$BB163)))","v":0},{"$f":"IF($C154>E157,0,IF(NPV($B166,F163:$BB163)>E160,E160,NPV($B166,F163:$BB163)))","v":0},{"$f":"IF($C154>F157,0,IF(NPV($B166,G163:$BB163)>F160,F160,NPV($B166,G163:$BB163)))","v":0},{"$f":"IF($C154>G157,0,IF(NPV($B166,H163:$BB163)>G160,G160,NPV($B166,H163:$BB163)))","v":0},{"$f":"IF($C154>H157,0,IF(NPV($B166,I163:$BB163)>H160,H160,NPV($B166,I163:$BB163)))","v":0},{"$f":"IF($C154>I157,0,IF(NPV($B166,J163:$BB163)>I160,I160,NPV($B166,J163:$BB163)))","v":0},{"$f":"IF($C154>J157,0,IF(NPV($B166,K163:$BB163)>J160,J160,NPV($B166,K163:$BB163)))","v":0},{"$f":"IF($C154>K157,0,IF(NPV($B166,L163:$BB163)>K160,K160,NPV($B166,L163:$BB163)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C154>L157,0,IF(NPV($B166,M163:$BB163)>L160,L160,NPV($B166,M163:$BB163)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C154>M157,0,IF(NPV($B166,N163:$BB163)>M160,M160,NPV($B166,N163:$BB163)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C154>N157,0,IF(NPV($B166,O163:$BB163)>N160,N160,NPV($B166,O163:$BB163)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C154>O157,0,IF(NPV($B166,P163:$BB163)>O160,O160,NPV($B166,P163:$BB163)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C154>P157,0,IF(NPV($B166,Q163:$BB163)>P160,P160,NPV($B166,Q163:$BB163)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C154>Q157,0,IF(NPV($B166,R163:$BB163)>Q160,Q160,NPV($B166,R163:$BB163)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C154>R157,0,IF(NPV($B166,S163:$BB163)>R160,R160,NPV($B166,S163:$BB163)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C154>S157,0,IF(NPV($B166,T163:$BB163)>S160,S160,NPV($B166,T163:$BB163)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C154>T157,0,IF(NPV($B166,U163:$BB163)>T160,T160,NPV($B166,U163:$BB163)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C154>U157,0,IF(NPV($B166,V163:$BB163)>U160,U160,NPV($B166,V163:$BB163)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C154>V157,0,IF(NPV($B166,W163:$BB163)>V160,V160,NPV($B166,W163:$BB163)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C154>W157,0,IF(NPV($B166,X163:$BB163)>W160,W160,NPV($B166,X163:$BB163)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C154>X157,0,IF(NPV($B166,Y163:$BB163)>X160,X160,NPV($B166,Y163:$BB163)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C154>Y157,0,IF(NPV($B166,Z163:$BB163)>Y160,Y160,NPV($B166,Z163:$BB163)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C154>Z157,0,IF(NPV($B166,AA163:$BB163)>Z160,Z160,NPV($B166,AA163:$BB163)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C154>AA157,0,IF(NPV($B166,AB163:$BB163)>AA160,AA160,NPV($B166,AB163:$BB163)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C154>AB157,0,IF(NPV($B166,AC163:$BB163)>AB160,AB160,NPV($B166,AC163:$BB163)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C154>AC157,0,IF(NPV($B166,AD163:$BB163)>AC160,AC160,NPV($B166,AD163:$BB163)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C154>AD157,0,IF(NPV($B166,AE163:$BB163)>AD160,AD160,NPV($B166,AE163:$BB163)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C154>AE157,0,IF(NPV($B166,AF163:$BB163)>AE160,AE160,NPV($B166,AF163:$BB163)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":3},"Total debt service (in USD)",{"$f":"D164+D165","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":5},"Interest (in USD)",null,{"$f":"$B165*D161/E$4","v":{"$error":"#DIV/0!"}},{"$f":"$B165*E161/F$4","v":{"$error":"#DIV/0!"}},{"$f":"$B165*F161/G$4","v":{"$error":"#DIV/0!"}},{"$f":"$B165*G161/H$4","v":{"$error":"#DIV/0!"}},{"$f":"$B165*H161/I$4","v":{"$error":"#DIV/0!"}},{"$f":"$B165*I161/J$4","v":{"$error":"#DIV/0!"}},{"$f":"$B165*J161/K$4","v":{"$error":"#DIV/0!"}},{"$f":"$B165*K161/L$4","v":{"$error":"#DIV/0!"}},{"$f":"$B165*L161/M$4","v":{"$error":"#DIV/0!"}},{"$f":"$B165*M161/N$4","v":{"$error":"#DIV/0!"}},{"$f":"$B165*N161/O$4","v":{"$error":"#DIV/0!"}},{"$f":"$B165*O161/P$4","v":{"$error":"#DIV/0!"}},{"$f":"$B165*P161/Q$4","v":{"$error":"#DIV/0!"}},{"$f":"$B165*Q161/R$4","v":{"$error":"#DIV/0!"}},{"$f":"$B165*R161/S$4","v":{"$error":"#DIV/0!"}},{"$f":"$B165*S161/T$4","v":{"$error":"#DIV/0!"}},{"$f":"$B165*T161/U$4","v":{"$error":"#DIV/0!"}},{"$f":"$B165*U161/V$4","v":{"$error":"#DIV/0!"}},{"$f":"$B165*V161/W$4","v":{"$error":"#DIV/0!"}},{"$f":"$B165*W161/X$4","v":{"$error":"#DIV/0!"}},{"$f":"$B165*X161/Y$4","v":{"$error":"#DIV/0!"}},{"$f":"$B165*Y161/Z$4","v":{"$error":"#DIV/0!"}},{"$f":"$B165*Z161/AA$4","v":{"$error":"#DIV/0!"}},{"$f":"$B165*AA161/AB$4","v":{"$error":"#DIV/0!"}},{"$f":"$B165*AB161/AC$4","v":{"$error":"#DIV/0!"}},{"$f":"$B165*AC161/AD$4","v":{"$error":"#DIV/0!"}},{"$f":"$B165*AD161/AE$4","v":{"$error":"#DIV/0!"}}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C154,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D166/D$4","v":{"$error":"#DIV/0!"}},{"$f":"E166/E$4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D168-D170)/($B164-$B163))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D156-$B163>0,D156-$B163,0)","v":0},0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,null,{"$f":"IF(D167=0,0,CHOOSE(D167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(E167=0,0,CHOOSE(E167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(F167=0,0,CHOOSE(F167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(G167=0,0,CHOOSE(G167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(H167=0,0,CHOOSE(H167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(I167=0,0,CHOOSE(I167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(J167=0,0,CHOOSE(J167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(K167=0,0,CHOOSE(K167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(L167=0,0,CHOOSE(L167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(M167=0,0,CHOOSE(M167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(N167=0,0,CHOOSE(N167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(O167=0,0,CHOOSE(O167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(P167=0,0,CHOOSE(P167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(Q167=0,0,CHOOSE(Q167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(R167=0,0,CHOOSE(R167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(S167=0,0,CHOOSE(S167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(T167=0,0,CHOOSE(T167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(U167=0,0,CHOOSE(U167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(V167=0,0,CHOOSE(V167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(W167=0,0,CHOOSE(W167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(X167=0,0,CHOOSE(X167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(Y167=0,0,CHOOSE(Y167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(Z167=0,0,CHOOSE(Z167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(AA167=0,0,CHOOSE(AA167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(AB167=0,0,CHOOSE(AB167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(AC167=0,0,CHOOSE(AC167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(AD167=0,0,CHOOSE(AD167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(AE167=0,0,CHOOSE(AE167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0}]
[null,null,"t-m condition",{"$f":"IF(D156-$B164>0,D156-$B164,0)","v":0},0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,null,null,{"$f":"IF(D169=0,0,CHOOSE(D169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(E169=0,0,CHOOSE(E169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(F169=0,0,CHOOSE(F169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(G169=0,0,CHOOSE(G169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(H169=0,0,CHOOSE(H169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(I169=0,0,CHOOSE(I169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(J169=0,0,CHOOSE(J169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(K169=0,0,CHOOSE(K169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(L169=0,0,CHOOSE(L169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(M169=0,0,CHOOSE(M169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(N169=0,0,CHOOSE(N169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(O169=0,0,CHOOSE(O169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(P169=0,0,CHOOSE(P169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(Q169=0,0,CHOOSE(Q169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(R169=0,0,CHOOSE(R169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(S169=0,0,CHOOSE(S169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(T169=0,0,CHOOSE(T169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(U169=0,0,CHOOSE(U169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(V169=0,0,CHOOSE(V169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(W169=0,0,CHOOSE(W169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(X169=0,0,CHOOSE(X169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(Y169=0,0,CHOOSE(Y169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(Z169=0,0,CHOOSE(Z169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(AA169=0,0,CHOOSE(AA169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(AB169=0,0,CHOOSE(AB169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(AC169=0,0,CHOOSE(AC169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(AD169=0,0,CHOOSE(AD169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(AE169=0,0,CHOOSE(AE169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0}]
[null,null,"Grant element",{"$f":"IF(D160=0,0,1-D162/D160)","v":0},{"$f":"IF(E160=0,0,1-E162/E160)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (4 to 7 years)-LC"},null,{"$f":"C154+1","v":2027}]
[{"$f":"+\"Output \"& C173","v":"Output 2027"}]
[null,null,null,0,{"$f":"D175+1","v":1},{"$f":"E175+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U175+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK175+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA175+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2019},{"$f":"D176+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D176=$C173,D$6,0)","v":0},{"$f":"IF(E176=$C173,E$6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D177","v":0},{"$f":"SUM(D177:E177)","v":0},{"$f":"SUM(D177:F177)","v":0},{"$f":"SUM(D177:G177)","v":0},{"$f":"SUM(D177:H177)","v":0},{"$f":"SUM(D177:I177)","v":0},{"$f":"SUM(D177:J177)","v":0},{"$f":"SUM(D177:K177)","v":0},{"$f":"SUM(D177:L177)","v":0},{"$f":"SUM(D177:M177)","v":0},{"$f":"SUM(D177:N177)","v":0},{"$f":"SUM(D177:O177)","v":0},{"$f":"SUM(D177:P177)","v":0},{"$f":"SUM(D177:Q177)","v":0},{"$f":"SUM(D177:R177)","v":0},{"$f":"SUM(D177:S177)","v":0},{"$f":"SUM(D177:T177)","v":0},{"$f":"SUM(D177:U177)","v":0},{"$f":"SUM(D177:V177)","v":0},{"$f":"SUM(D177:W177)","v":0},{"$f":"SUM(D177:X177)","v":0},{"$f":"SUM(D177:Y177)","v":0},{"$f":"SUM(D177:Z177)","v":0},{"$f":"SUM(D177:AA177)","v":0},{"$f":"SUM(D177:AB177)","v":0},{"$f":"SUM(D177:AC177)","v":0},{"$f":"SUM(D177:AD177)","v":0},{"$f":"SUM(D177:AE177)","v":0}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D180=0,0,D180/D$5)","v":0},{"$f":"IF(E180=0,0,E180/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E176=$C173,E177,D180-E185)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A173,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (4 to 7 years)-LC (in USD)"},{"$f":"IF($C173>D176,0,IF(NPV($B185,E182:$BB182)>D179,D179,NPV($B185,E182:$BB182)))","v":0},{"$f":"IF($C173>E176,0,IF(NPV($B185,F182:$BB182)>E179,E179,NPV($B185,F182:$BB182)))","v":0},{"$f":"IF($C173>F176,0,IF(NPV($B185,G182:$BB182)>F179,F179,NPV($B185,G182:$BB182)))","v":0},{"$f":"IF($C173>G176,0,IF(NPV($B185,H182:$BB182)>G179,G179,NPV($B185,H182:$BB182)))","v":0},{"$f":"IF($C173>H176,0,IF(NPV($B185,I182:$BB182)>H179,H179,NPV($B185,I182:$BB182)))","v":0},{"$f":"IF($C173>I176,0,IF(NPV($B185,J182:$BB182)>I179,I179,NPV($B185,J182:$BB182)))","v":0},{"$f":"IF($C173>J176,0,IF(NPV($B185,K182:$BB182)>J179,J179,NPV($B185,K182:$BB182)))","v":0},{"$f":"IF($C173>K176,0,IF(NPV($B185,L182:$BB182)>K179,K179,NPV($B185,L182:$BB182)))","v":0},{"$f":"IF($C173>L176,0,IF(NPV($B185,M182:$BB182)>L179,L179,NPV($B185,M182:$BB182)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C173>M176,0,IF(NPV($B185,N182:$BB182)>M179,M179,NPV($B185,N182:$BB182)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C173>N176,0,IF(NPV($B185,O182:$BB182)>N179,N179,NPV($B185,O182:$BB182)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C173>O176,0,IF(NPV($B185,P182:$BB182)>O179,O179,NPV($B185,P182:$BB182)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C173>P176,0,IF(NPV($B185,Q182:$BB182)>P179,P179,NPV($B185,Q182:$BB182)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C173>Q176,0,IF(NPV($B185,R182:$BB182)>Q179,Q179,NPV($B185,R182:$BB182)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C173>R176,0,IF(NPV($B185,S182:$BB182)>R179,R179,NPV($B185,S182:$BB182)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C173>S176,0,IF(NPV($B185,T182:$BB182)>S179,S179,NPV($B185,T182:$BB182)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C173>T176,0,IF(NPV($B185,U182:$BB182)>T179,T179,NPV($B185,U182:$BB182)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C173>U176,0,IF(NPV($B185,V182:$BB182)>U179,U179,NPV($B185,V182:$BB182)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C173>V176,0,IF(NPV($B185,W182:$BB182)>V179,V179,NPV($B185,W182:$BB182)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C173>W176,0,IF(NPV($B185,X182:$BB182)>W179,W179,NPV($B185,X182:$BB182)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C173>X176,0,IF(NPV($B185,Y182:$BB182)>X179,X179,NPV($B185,Y182:$BB182)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C173>Y176,0,IF(NPV($B185,Z182:$BB182)>Y179,Y179,NPV($B185,Z182:$BB182)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C173>Z176,0,IF(NPV($B185,AA182:$BB182)>Z179,Z179,NPV($B185,AA182:$BB182)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C173>AA176,0,IF(NPV($B185,AB182:$BB182)>AA179,AA179,NPV($B185,AB182:$BB182)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C173>AB176,0,IF(NPV($B185,AC182:$BB182)>AB179,AB179,NPV($B185,AC182:$BB182)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C173>AC176,0,IF(NPV($B185,AD182:$BB182)>AC179,AC179,NPV($B185,AD182:$BB182)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C173>AD176,0,IF(NPV($B185,AE182:$BB182)>AD179,AD179,NPV($B185,AE182:$BB182)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C173>AE176,0,IF(NPV($B185,AF182:$BB182)>AE179,AE179,NPV($B185,AF182:$BB182)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":3},"Total debt service (in USD)",{"$f":"D183+D184","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":5},"Interest (in USD)",null,{"$f":"$B184*D180/E$4","v":{"$error":"#DIV/0!"}},{"$f":"$B184*E180/F$4","v":{"$error":"#DIV/0!"}},{"$f":"$B184*F180/G$4","v":{"$error":"#DIV/0!"}},{"$f":"$B184*G180/H$4","v":{"$error":"#DIV/0!"}},{"$f":"$B184*H180/I$4","v":{"$error":"#DIV/0!"}},{"$f":"$B184*I180/J$4","v":{"$error":"#DIV/0!"}},{"$f":"$B184*J180/K$4","v":{"$error":"#DIV/0!"}},{"$f":"$B184*K180/L$4","v":{"$error":"#DIV/0!"}},{"$f":"$B184*L180/M$4","v":{"$error":"#DIV/0!"}},{"$f":"$B184*M180/N$4","v":{"$error":"#DIV/0!"}},{"$f":"$B184*N180/O$4","v":{"$error":"#DIV/0!"}},{"$f":"$B184*O180/P$4","v":{"$error":"#DIV/0!"}},{"$f":"$B184*P180/Q$4","v":{"$error":"#DIV/0!"}},{"$f":"$B184*Q180/R$4","v":{"$error":"#DIV/0!"}},{"$f":"$B184*R180/S$4","v":{"$error":"#DIV/0!"}},{"$f":"$B184*S180/T$4","v":{"$error":"#DIV/0!"}},{"$f":"$B184*T180/U$4","v":{"$error":"#DIV/0!"}},{"$f":"$B184*U180/V$4","v":{"$error":"#DIV/0!"}},{"$f":"$B184*V180/W$4","v":{"$error":"#DIV/0!"}},{"$f":"$B184*W180/X$4","v":{"$error":"#DIV/0!"}},{"$f":"$B184*X180/Y$4","v":{"$error":"#DIV/0!"}},{"$f":"$B184*Y180/Z$4","v":{"$error":"#DIV/0!"}},{"$f":"$B184*Z180/AA$4","v":{"$error":"#DIV/0!"}},{"$f":"$B184*AA180/AB$4","v":{"$error":"#DIV/0!"}},{"$f":"$B184*AB180/AC$4","v":{"$error":"#DIV/0!"}},{"$f":"$B184*AC180/AD$4","v":{"$error":"#DIV/0!"}},{"$f":"$B184*AD180/AE$4","v":{"$error":"#DIV/0!"}}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C173,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D185/D$4","v":{"$error":"#DIV/0!"}},{"$f":"E185/E$4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D187-D189)/($B183-$B182))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D175-$B182>0,D175-$B182,0)","v":0},0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,null,{"$f":"IF(D186=0,0,CHOOSE(D186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(E186=0,0,CHOOSE(E186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(F186=0,0,CHOOSE(F186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(G186=0,0,CHOOSE(G186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(H186=0,0,CHOOSE(H186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(I186=0,0,CHOOSE(I186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(J186=0,0,CHOOSE(J186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(K186=0,0,CHOOSE(K186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(L186=0,0,CHOOSE(L186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(M186=0,0,CHOOSE(M186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(N186=0,0,CHOOSE(N186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(O186=0,0,CHOOSE(O186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(P186=0,0,CHOOSE(P186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(Q186=0,0,CHOOSE(Q186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(R186=0,0,CHOOSE(R186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(S186=0,0,CHOOSE(S186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(T186=0,0,CHOOSE(T186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(U186=0,0,CHOOSE(U186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(V186=0,0,CHOOSE(V186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(W186=0,0,CHOOSE(W186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(X186=0,0,CHOOSE(X186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(Y186=0,0,CHOOSE(Y186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(Z186=0,0,CHOOSE(Z186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(AA186=0,0,CHOOSE(AA186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(AB186=0,0,CHOOSE(AB186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(AC186=0,0,CHOOSE(AC186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(AD186=0,0,CHOOSE(AD186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(AE186=0,0,CHOOSE(AE186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0}]
[null,null,"t-m condition",{"$f":"IF(D175-$B183>0,D175-$B183,0)","v":0},0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,null,null,{"$f":"IF(D188=0,0,CHOOSE(D188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(E188=0,0,CHOOSE(E188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(F188=0,0,CHOOSE(F188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(G188=0,0,CHOOSE(G188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(H188=0,0,CHOOSE(H188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(I188=0,0,CHOOSE(I188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(J188=0,0,CHOOSE(J188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(K188=0,0,CHOOSE(K188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(L188=0,0,CHOOSE(L188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(M188=0,0,CHOOSE(M188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(N188=0,0,CHOOSE(N188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(O188=0,0,CHOOSE(O188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(P188=0,0,CHOOSE(P188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(Q188=0,0,CHOOSE(Q188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(R188=0,0,CHOOSE(R188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(S188=0,0,CHOOSE(S188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(T188=0,0,CHOOSE(T188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(U188=0,0,CHOOSE(U188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(V188=0,0,CHOOSE(V188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(W188=0,0,CHOOSE(W188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(X188=0,0,CHOOSE(X188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(Y188=0,0,CHOOSE(Y188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(Z188=0,0,CHOOSE(Z188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(AA188=0,0,CHOOSE(AA188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(AB188=0,0,CHOOSE(AB188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(AC188=0,0,CHOOSE(AC188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(AD188=0,0,CHOOSE(AD188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(AE188=0,0,CHOOSE(AE188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0}]
[null,null,"Grant element",{"$f":"IF(D179=0,0,1-D181/D179)","v":0},{"$f":"IF(E179=0,0,1-E181/E179)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (4 to 7 years)-LC"},null,{"$f":"C173+1","v":2028}]
[{"$f":"+\"Output \"& C192","v":"Output 2028"}]
[null,null,null,0,{"$f":"D194+1","v":1},{"$f":"E194+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U194+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK194+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA194+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2019},{"$f":"D195+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D195=$C192,D$6,0)","v":0},{"$f":"IF(E195=$C192,E$6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D196","v":0},{"$f":"SUM(D196:E196)","v":0},{"$f":"SUM(D196:F196)","v":0},{"$f":"SUM(D196:G196)","v":0},{"$f":"SUM(D196:H196)","v":0},{"$f":"SUM(D196:I196)","v":0},{"$f":"SUM(D196:J196)","v":0},{"$f":"SUM(D196:K196)","v":0},{"$f":"SUM(D196:L196)","v":0},{"$f":"SUM(D196:M196)","v":0},{"$f":"SUM(D196:N196)","v":0},{"$f":"SUM(D196:O196)","v":0},{"$f":"SUM(D196:P196)","v":0},{"$f":"SUM(D196:Q196)","v":0},{"$f":"SUM(D196:R196)","v":0},{"$f":"SUM(D196:S196)","v":0},{"$f":"SUM(D196:T196)","v":0},{"$f":"SUM(D196:U196)","v":0},{"$f":"SUM(D196:V196)","v":0},{"$f":"SUM(D196:W196)","v":0},{"$f":"SUM(D196:X196)","v":0},{"$f":"SUM(D196:Y196)","v":0},{"$f":"SUM(D196:Z196)","v":0},{"$f":"SUM(D196:AA196)","v":0},{"$f":"SUM(D196:AB196)","v":0},{"$f":"SUM(D196:AC196)","v":0},{"$f":"SUM(D196:AD196)","v":0},{"$f":"SUM(D196:AE196)","v":0}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D199=0,0,D199/D$5)","v":0},{"$f":"IF(E199=0,0,E199/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E195=$C192,E196,D199-E204)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A192,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (4 to 7 years)-LC (in USD)"},{"$f":"IF($C192>D195,0,IF(NPV($B204,E201:$BB201)>D198,D198,NPV($B204,E201:$BB201)))","v":0},{"$f":"IF($C192>E195,0,IF(NPV($B204,F201:$BB201)>E198,E198,NPV($B204,F201:$BB201)))","v":0},{"$f":"IF($C192>F195,0,IF(NPV($B204,G201:$BB201)>F198,F198,NPV($B204,G201:$BB201)))","v":0},{"$f":"IF($C192>G195,0,IF(NPV($B204,H201:$BB201)>G198,G198,NPV($B204,H201:$BB201)))","v":0},{"$f":"IF($C192>H195,0,IF(NPV($B204,I201:$BB201)>H198,H198,NPV($B204,I201:$BB201)))","v":0},{"$f":"IF($C192>I195,0,IF(NPV($B204,J201:$BB201)>I198,I198,NPV($B204,J201:$BB201)))","v":0},{"$f":"IF($C192>J195,0,IF(NPV($B204,K201:$BB201)>J198,J198,NPV($B204,K201:$BB201)))","v":0},{"$f":"IF($C192>K195,0,IF(NPV($B204,L201:$BB201)>K198,K198,NPV($B204,L201:$BB201)))","v":0},{"$f":"IF($C192>L195,0,IF(NPV($B204,M201:$BB201)>L198,L198,NPV($B204,M201:$BB201)))","v":0},{"$f":"IF($C192>M195,0,IF(NPV($B204,N201:$BB201)>M198,M198,NPV($B204,N201:$BB201)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C192>N195,0,IF(NPV($B204,O201:$BB201)>N198,N198,NPV($B204,O201:$BB201)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C192>O195,0,IF(NPV($B204,P201:$BB201)>O198,O198,NPV($B204,P201:$BB201)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C192>P195,0,IF(NPV($B204,Q201:$BB201)>P198,P198,NPV($B204,Q201:$BB201)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C192>Q195,0,IF(NPV($B204,R201:$BB201)>Q198,Q198,NPV($B204,R201:$BB201)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C192>R195,0,IF(NPV($B204,S201:$BB201)>R198,R198,NPV($B204,S201:$BB201)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C192>S195,0,IF(NPV($B204,T201:$BB201)>S198,S198,NPV($B204,T201:$BB201)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C192>T195,0,IF(NPV($B204,U201:$BB201)>T198,T198,NPV($B204,U201:$BB201)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C192>U195,0,IF(NPV($B204,V201:$BB201)>U198,U198,NPV($B204,V201:$BB201)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C192>V195,0,IF(NPV($B204,W201:$BB201)>V198,V198,NPV($B204,W201:$BB201)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C192>W195,0,IF(NPV($B204,X201:$BB201)>W198,W198,NPV($B204,X201:$BB201)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C192>X195,0,IF(NPV($B204,Y201:$BB201)>X198,X198,NPV($B204,Y201:$BB201)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C192>Y195,0,IF(NPV($B204,Z201:$BB201)>Y198,Y198,NPV($B204,Z201:$BB201)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C192>Z195,0,IF(NPV($B204,AA201:$BB201)>Z198,Z198,NPV($B204,AA201:$BB201)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C192>AA195,0,IF(NPV($B204,AB201:$BB201)>AA198,AA198,NPV($B204,AB201:$BB201)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C192>AB195,0,IF(NPV($B204,AC201:$BB201)>AB198,AB198,NPV($B204,AC201:$BB201)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C192>AC195,0,IF(NPV($B204,AD201:$BB201)>AC198,AC198,NPV($B204,AD201:$BB201)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C192>AD195,0,IF(NPV($B204,AE201:$BB201)>AD198,AD198,NPV($B204,AE201:$BB201)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C192>AE195,0,IF(NPV($B204,AF201:$BB201)>AE198,AE198,NPV($B204,AF201:$BB201)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":3},"Total debt service (in USD)",{"$f":"D202+D203","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":5},"Interest (in USD)",null,{"$f":"$B203*D199/E$4","v":{"$error":"#DIV/0!"}},{"$f":"$B203*E199/F$4","v":{"$error":"#DIV/0!"}},{"$f":"$B203*F199/G$4","v":{"$error":"#DIV/0!"}},{"$f":"$B203*G199/H$4","v":{"$error":"#DIV/0!"}},{"$f":"$B203*H199/I$4","v":{"$error":"#DIV/0!"}},{"$f":"$B203*I199/J$4","v":{"$error":"#DIV/0!"}},{"$f":"$B203*J199/K$4","v":{"$error":"#DIV/0!"}},{"$f":"$B203*K199/L$4","v":{"$error":"#DIV/0!"}},{"$f":"$B203*L199/M$4","v":{"$error":"#DIV/0!"}},{"$f":"$B203*M199/N$4","v":{"$error":"#DIV/0!"}},{"$f":"$B203*N199/O$4","v":{"$error":"#DIV/0!"}},{"$f":"$B203*O199/P$4","v":{"$error":"#DIV/0!"}},{"$f":"$B203*P199/Q$4","v":{"$error":"#DIV/0!"}},{"$f":"$B203*Q199/R$4","v":{"$error":"#DIV/0!"}},{"$f":"$B203*R199/S$4","v":{"$error":"#DIV/0!"}},{"$f":"$B203*S199/T$4","v":{"$error":"#DIV/0!"}},{"$f":"$B203*T199/U$4","v":{"$error":"#DIV/0!"}},{"$f":"$B203*U199/V$4","v":{"$error":"#DIV/0!"}},{"$f":"$B203*V199/W$4","v":{"$error":"#DIV/0!"}},{"$f":"$B203*W199/X$4","v":{"$error":"#DIV/0!"}},{"$f":"$B203*X199/Y$4","v":{"$error":"#DIV/0!"}},{"$f":"$B203*Y199/Z$4","v":{"$error":"#DIV/0!"}},{"$f":"$B203*Z199/AA$4","v":{"$error":"#DIV/0!"}},{"$f":"$B203*AA199/AB$4","v":{"$error":"#DIV/0!"}},{"$f":"$B203*AB199/AC$4","v":{"$error":"#DIV/0!"}},{"$f":"$B203*AC199/AD$4","v":{"$error":"#DIV/0!"}},{"$f":"$B203*AD199/AE$4","v":{"$error":"#DIV/0!"}}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C192,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D204/D$4","v":{"$error":"#DIV/0!"}},{"$f":"E204/E$4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D206-D208)/($B202-$B201))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D194-$B201>0,D194-$B201,0)","v":0},0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,null,{"$f":"IF(D205=0,0,CHOOSE(D205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(E205=0,0,CHOOSE(E205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(F205=0,0,CHOOSE(F205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(G205=0,0,CHOOSE(G205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(H205=0,0,CHOOSE(H205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(I205=0,0,CHOOSE(I205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(J205=0,0,CHOOSE(J205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(K205=0,0,CHOOSE(K205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(L205=0,0,CHOOSE(L205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(M205=0,0,CHOOSE(M205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(N205=0,0,CHOOSE(N205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(O205=0,0,CHOOSE(O205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(P205=0,0,CHOOSE(P205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(Q205=0,0,CHOOSE(Q205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(R205=0,0,CHOOSE(R205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(S205=0,0,CHOOSE(S205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(T205=0,0,CHOOSE(T205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(U205=0,0,CHOOSE(U205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(V205=0,0,CHOOSE(V205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(W205=0,0,CHOOSE(W205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(X205=0,0,CHOOSE(X205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(Y205=0,0,CHOOSE(Y205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(Z205=0,0,CHOOSE(Z205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(AA205=0,0,CHOOSE(AA205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(AB205=0,0,CHOOSE(AB205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(AC205=0,0,CHOOSE(AC205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(AD205=0,0,CHOOSE(AD205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(AE205=0,0,CHOOSE(AE205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0}]
[null,null,"t-m condition",{"$f":"IF(D194-$B202>0,D194-$B202,0)","v":0},0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,null,null,{"$f":"IF(D207=0,0,CHOOSE(D207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(E207=0,0,CHOOSE(E207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(F207=0,0,CHOOSE(F207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(G207=0,0,CHOOSE(G207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(H207=0,0,CHOOSE(H207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(I207=0,0,CHOOSE(I207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(J207=0,0,CHOOSE(J207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(K207=0,0,CHOOSE(K207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(L207=0,0,CHOOSE(L207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(M207=0,0,CHOOSE(M207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(N207=0,0,CHOOSE(N207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(O207=0,0,CHOOSE(O207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(P207=0,0,CHOOSE(P207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(Q207=0,0,CHOOSE(Q207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(R207=0,0,CHOOSE(R207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(S207=0,0,CHOOSE(S207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(T207=0,0,CHOOSE(T207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(U207=0,0,CHOOSE(U207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(V207=0,0,CHOOSE(V207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(W207=0,0,CHOOSE(W207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(X207=0,0,CHOOSE(X207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(Y207=0,0,CHOOSE(Y207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(Z207=0,0,CHOOSE(Z207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(AA207=0,0,CHOOSE(AA207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(AB207=0,0,CHOOSE(AB207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(AC207=0,0,CHOOSE(AC207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(AD207=0,0,CHOOSE(AD207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(AE207=0,0,CHOOSE(AE207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0}]
[null,null,"Grant element",{"$f":"IF(D198=0,0,1-D200/D198)","v":0},{"$f":"IF(E198=0,0,1-E200/E198)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (4 to 7 years)-LC"},null,{"$f":"C192+1","v":2029}]
[{"$f":"+\"Output \"& C211","v":"Output 2029"}]
[null,null,null,0,{"$f":"D213+1","v":1},{"$f":"E213+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U213+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK213+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA213+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2019},{"$f":"D214+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D214=$C211,D$6,0)","v":0},{"$f":"IF(E214=$C211,E$6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D215","v":0},{"$f":"SUM(D215:E215)","v":0},{"$f":"SUM(D215:F215)","v":0},{"$f":"SUM(D215:G215)","v":0},{"$f":"SUM(D215:H215)","v":0},{"$f":"SUM(D215:I215)","v":0},{"$f":"SUM(D215:J215)","v":0},{"$f":"SUM(D215:K215)","v":0},{"$f":"SUM(D215:L215)","v":0},{"$f":"SUM(D215:M215)","v":0},{"$f":"SUM(D215:N215)","v":0},{"$f":"SUM(D215:O215)","v":0},{"$f":"SUM(D215:P215)","v":0},{"$f":"SUM(D215:Q215)","v":0},{"$f":"SUM(D215:R215)","v":0},{"$f":"SUM(D215:S215)","v":0},{"$f":"SUM(D215:T215)","v":0},{"$f":"SUM(D215:U215)","v":0},{"$f":"SUM(D215:V215)","v":0},{"$f":"SUM(D215:W215)","v":0},{"$f":"SUM(D215:X215)","v":0},{"$f":"SUM(D215:Y215)","v":0},{"$f":"SUM(D215:Z215)","v":0},{"$f":"SUM(D215:AA215)","v":0},{"$f":"SUM(D215:AB215)","v":0},{"$f":"SUM(D215:AC215)","v":0},{"$f":"SUM(D215:AD215)","v":0},{"$f":"SUM(D215:AE215)","v":0}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D218=0,0,D218/D$5)","v":0},{"$f":"IF(E218=0,0,E218/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E214=$C211,E215,D218-E223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A211,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (4 to 7 years)-LC (in USD)"},{"$f":"IF($C211>D214,0,IF(NPV($B223,E220:$BB220)>D217,D217,NPV($B223,E220:$BB220)))","v":0},{"$f":"IF($C211>E214,0,IF(NPV($B223,F220:$BB220)>E217,E217,NPV($B223,F220:$BB220)))","v":0},{"$f":"IF($C211>F214,0,IF(NPV($B223,G220:$BB220)>F217,F217,NPV($B223,G220:$BB220)))","v":0},{"$f":"IF($C211>G214,0,IF(NPV($B223,H220:$BB220)>G217,G217,NPV($B223,H220:$BB220)))","v":0},{"$f":"IF($C211>H214,0,IF(NPV($B223,I220:$BB220)>H217,H217,NPV($B223,I220:$BB220)))","v":0},{"$f":"IF($C211>I214,0,IF(NPV($B223,J220:$BB220)>I217,I217,NPV($B223,J220:$BB220)))","v":0},{"$f":"IF($C211>J214,0,IF(NPV($B223,K220:$BB220)>J217,J217,NPV($B223,K220:$BB220)))","v":0},{"$f":"IF($C211>K214,0,IF(NPV($B223,L220:$BB220)>K217,K217,NPV($B223,L220:$BB220)))","v":0},{"$f":"IF($C211>L214,0,IF(NPV($B223,M220:$BB220)>L217,L217,NPV($B223,M220:$BB220)))","v":0},{"$f":"IF($C211>M214,0,IF(NPV($B223,N220:$BB220)>M217,M217,NPV($B223,N220:$BB220)))","v":0},{"$f":"IF($C211>N214,0,IF(NPV($B223,O220:$BB220)>N217,N217,NPV($B223,O220:$BB220)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C211>O214,0,IF(NPV($B223,P220:$BB220)>O217,O217,NPV($B223,P220:$BB220)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C211>P214,0,IF(NPV($B223,Q220:$BB220)>P217,P217,NPV($B223,Q220:$BB220)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C211>Q214,0,IF(NPV($B223,R220:$BB220)>Q217,Q217,NPV($B223,R220:$BB220)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C211>R214,0,IF(NPV($B223,S220:$BB220)>R217,R217,NPV($B223,S220:$BB220)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C211>S214,0,IF(NPV($B223,T220:$BB220)>S217,S217,NPV($B223,T220:$BB220)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C211>T214,0,IF(NPV($B223,U220:$BB220)>T217,T217,NPV($B223,U220:$BB220)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C211>U214,0,IF(NPV($B223,V220:$BB220)>U217,U217,NPV($B223,V220:$BB220)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C211>V214,0,IF(NPV($B223,W220:$BB220)>V217,V217,NPV($B223,W220:$BB220)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C211>W214,0,IF(NPV($B223,X220:$BB220)>W217,W217,NPV($B223,X220:$BB220)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C211>X214,0,IF(NPV($B223,Y220:$BB220)>X217,X217,NPV($B223,Y220:$BB220)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C211>Y214,0,IF(NPV($B223,Z220:$BB220)>Y217,Y217,NPV($B223,Z220:$BB220)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C211>Z214,0,IF(NPV($B223,AA220:$BB220)>Z217,Z217,NPV($B223,AA220:$BB220)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C211>AA214,0,IF(NPV($B223,AB220:$BB220)>AA217,AA217,NPV($B223,AB220:$BB220)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C211>AB214,0,IF(NPV($B223,AC220:$BB220)>AB217,AB217,NPV($B223,AC220:$BB220)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C211>AC214,0,IF(NPV($B223,AD220:$BB220)>AC217,AC217,NPV($B223,AD220:$BB220)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C211>AD214,0,IF(NPV($B223,AE220:$BB220)>AD217,AD217,NPV($B223,AE220:$BB220)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C211>AE214,0,IF(NPV($B223,AF220:$BB220)>AE217,AE217,NPV($B223,AF220:$BB220)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":3},"Total debt service (in USD)",{"$f":"D221+D222","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":5},"Interest (in USD)",null,{"$f":"$B222*D218/E$4","v":{"$error":"#DIV/0!"}},{"$f":"$B222*E218/F$4","v":{"$error":"#DIV/0!"}},{"$f":"$B222*F218/G$4","v":{"$error":"#DIV/0!"}},{"$f":"$B222*G218/H$4","v":{"$error":"#DIV/0!"}},{"$f":"$B222*H218/I$4","v":{"$error":"#DIV/0!"}},{"$f":"$B222*I218/J$4","v":{"$error":"#DIV/0!"}},{"$f":"$B222*J218/K$4","v":{"$error":"#DIV/0!"}},{"$f":"$B222*K218/L$4","v":{"$error":"#DIV/0!"}},{"$f":"$B222*L218/M$4","v":{"$error":"#DIV/0!"}},{"$f":"$B222*M218/N$4","v":{"$error":"#DIV/0!"}},{"$f":"$B222*N218/O$4","v":{"$error":"#DIV/0!"}},{"$f":"$B222*O218/P$4","v":{"$error":"#DIV/0!"}},{"$f":"$B222*P218/Q$4","v":{"$error":"#DIV/0!"}},{"$f":"$B222*Q218/R$4","v":{"$error":"#DIV/0!"}},{"$f":"$B222*R218/S$4","v":{"$error":"#DIV/0!"}},{"$f":"$B222*S218/T$4","v":{"$error":"#DIV/0!"}},{"$f":"$B222*T218/U$4","v":{"$error":"#DIV/0!"}},{"$f":"$B222*U218/V$4","v":{"$error":"#DIV/0!"}},{"$f":"$B222*V218/W$4","v":{"$error":"#DIV/0!"}},{"$f":"$B222*W218/X$4","v":{"$error":"#DIV/0!"}},{"$f":"$B222*X218/Y$4","v":{"$error":"#DIV/0!"}},{"$f":"$B222*Y218/Z$4","v":{"$error":"#DIV/0!"}},{"$f":"$B222*Z218/AA$4","v":{"$error":"#DIV/0!"}},{"$f":"$B222*AA218/AB$4","v":{"$error":"#DIV/0!"}},{"$f":"$B222*AB218/AC$4","v":{"$error":"#DIV/0!"}},{"$f":"$B222*AC218/AD$4","v":{"$error":"#DIV/0!"}},{"$f":"$B222*AD218/AE$4","v":{"$error":"#DIV/0!"}}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C211,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D223/D$4","v":{"$error":"#DIV/0!"}},{"$f":"E223/E$4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D225-D227)/($B221-$B220))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D213-$B220>0,D213-$B220,0)","v":0},0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,null,{"$f":"IF(D224=0,0,CHOOSE(D224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(E224=0,0,CHOOSE(E224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(F224=0,0,CHOOSE(F224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(G224=0,0,CHOOSE(G224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(H224=0,0,CHOOSE(H224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(I224=0,0,CHOOSE(I224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(J224=0,0,CHOOSE(J224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(K224=0,0,CHOOSE(K224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(L224=0,0,CHOOSE(L224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(M224=0,0,CHOOSE(M224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(N224=0,0,CHOOSE(N224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(O224=0,0,CHOOSE(O224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(P224=0,0,CHOOSE(P224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(Q224=0,0,CHOOSE(Q224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(R224=0,0,CHOOSE(R224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(S224=0,0,CHOOSE(S224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(T224=0,0,CHOOSE(T224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(U224=0,0,CHOOSE(U224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(V224=0,0,CHOOSE(V224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(W224=0,0,CHOOSE(W224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(X224=0,0,CHOOSE(X224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(Y224=0,0,CHOOSE(Y224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(Z224=0,0,CHOOSE(Z224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(AA224=0,0,CHOOSE(AA224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(AB224=0,0,CHOOSE(AB224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(AC224=0,0,CHOOSE(AC224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(AD224=0,0,CHOOSE(AD224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(AE224=0,0,CHOOSE(AE224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0}]
[null,null,"t-m condition",{"$f":"IF(D213-$B221>0,D213-$B221,0)","v":0},0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,null,null,{"$f":"IF(D226=0,0,CHOOSE(D226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(E226=0,0,CHOOSE(E226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(F226=0,0,CHOOSE(F226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(G226=0,0,CHOOSE(G226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(H226=0,0,CHOOSE(H226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(I226=0,0,CHOOSE(I226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(J226=0,0,CHOOSE(J226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(K226=0,0,CHOOSE(K226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(L226=0,0,CHOOSE(L226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(M226=0,0,CHOOSE(M226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(N226=0,0,CHOOSE(N226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(O226=0,0,CHOOSE(O226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(P226=0,0,CHOOSE(P226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(Q226=0,0,CHOOSE(Q226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(R226=0,0,CHOOSE(R226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(S226=0,0,CHOOSE(S226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(T226=0,0,CHOOSE(T226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(U226=0,0,CHOOSE(U226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(V226=0,0,CHOOSE(V226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(W226=0,0,CHOOSE(W226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(X226=0,0,CHOOSE(X226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(Y226=0,0,CHOOSE(Y226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(Z226=0,0,CHOOSE(Z226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(AA226=0,0,CHOOSE(AA226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(AB226=0,0,CHOOSE(AB226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(AC226=0,0,CHOOSE(AC226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(AD226=0,0,CHOOSE(AD226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(AE226=0,0,CHOOSE(AE226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0}]
[null,null,"Grant element",{"$f":"IF(D217=0,0,1-D219/D217)","v":0},{"$f":"IF(E217=0,0,1-E219/E217)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (4 to 7 years)-LC"},null,{"$f":"C211+1","v":2030}]
[{"$f":"+\"Output \"& C230","v":"Output 2030"}]
[null,null,null,0,{"$f":"D232+1","v":1},{"$f":"E232+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U232+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK232+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA232+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2019},{"$f":"D233+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D233=$C230,D$6,0)","v":0},{"$f":"IF(E233=$C230,E$6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D234","v":0},{"$f":"SUM(D234:E234)","v":0},{"$f":"SUM(D234:F234)","v":0},{"$f":"SUM(D234:G234)","v":0},{"$f":"SUM(D234:H234)","v":0},{"$f":"SUM(D234:I234)","v":0},{"$f":"SUM(D234:J234)","v":0},{"$f":"SUM(D234:K234)","v":0},{"$f":"SUM(D234:L234)","v":0},{"$f":"SUM(D234:M234)","v":0},{"$f":"SUM(D234:N234)","v":0},{"$f":"SUM(D234:O234)","v":0},{"$f":"SUM(D234:P234)","v":0},{"$f":"SUM(D234:Q234)","v":0},{"$f":"SUM(D234:R234)","v":0},{"$f":"SUM(D234:S234)","v":0},{"$f":"SUM(D234:T234)","v":0},{"$f":"SUM(D234:U234)","v":0},{"$f":"SUM(D234:V234)","v":0},{"$f":"SUM(D234:W234)","v":0},{"$f":"SUM(D234:X234)","v":0},{"$f":"SUM(D234:Y234)","v":0},{"$f":"SUM(D234:Z234)","v":0},{"$f":"SUM(D234:AA234)","v":0},{"$f":"SUM(D234:AB234)","v":0},{"$f":"SUM(D234:AC234)","v":0},{"$f":"SUM(D234:AD234)","v":0},{"$f":"SUM(D234:AE234)","v":0}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D237=0,0,D237/D$5)","v":0},{"$f":"IF(E237=0,0,E237/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E233=$C230,E234,D237-E242)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A230,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (4 to 7 years)-LC (in USD)"},{"$f":"IF($C230>D233,0,IF(NPV($B242,E239:$BB239)>D236,D236,NPV($B242,E239:$BB239)))","v":0},{"$f":"IF($C230>E233,0,IF(NPV($B242,F239:$BB239)>E236,E236,NPV($B242,F239:$BB239)))","v":0},{"$f":"IF($C230>F233,0,IF(NPV($B242,G239:$BB239)>F236,F236,NPV($B242,G239:$BB239)))","v":0},{"$f":"IF($C230>G233,0,IF(NPV($B242,H239:$BB239)>G236,G236,NPV($B242,H239:$BB239)))","v":0},{"$f":"IF($C230>H233,0,IF(NPV($B242,I239:$BB239)>H236,H236,NPV($B242,I239:$BB239)))","v":0},{"$f":"IF($C230>I233,0,IF(NPV($B242,J239:$BB239)>I236,I236,NPV($B242,J239:$BB239)))","v":0},{"$f":"IF($C230>J233,0,IF(NPV($B242,K239:$BB239)>J236,J236,NPV($B242,K239:$BB239)))","v":0},{"$f":"IF($C230>K233,0,IF(NPV($B242,L239:$BB239)>K236,K236,NPV($B242,L239:$BB239)))","v":0},{"$f":"IF($C230>L233,0,IF(NPV($B242,M239:$BB239)>L236,L236,NPV($B242,M239:$BB239)))","v":0},{"$f":"IF($C230>M233,0,IF(NPV($B242,N239:$BB239)>M236,M236,NPV($B242,N239:$BB239)))","v":0},{"$f":"IF($C230>N233,0,IF(NPV($B242,O239:$BB239)>N236,N236,NPV($B242,O239:$BB239)))","v":0},{"$f":"IF($C230>O233,0,IF(NPV($B242,P239:$BB239)>O236,O236,NPV($B242,P239:$BB239)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C230>P233,0,IF(NPV($B242,Q239:$BB239)>P236,P236,NPV($B242,Q239:$BB239)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C230>Q233,0,IF(NPV($B242,R239:$BB239)>Q236,Q236,NPV($B242,R239:$BB239)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C230>R233,0,IF(NPV($B242,S239:$BB239)>R236,R236,NPV($B242,S239:$BB239)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C230>S233,0,IF(NPV($B242,T239:$BB239)>S236,S236,NPV($B242,T239:$BB239)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C230>T233,0,IF(NPV($B242,U239:$BB239)>T236,T236,NPV($B242,U239:$BB239)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C230>U233,0,IF(NPV($B242,V239:$BB239)>U236,U236,NPV($B242,V239:$BB239)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C230>V233,0,IF(NPV($B242,W239:$BB239)>V236,V236,NPV($B242,W239:$BB239)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C230>W233,0,IF(NPV($B242,X239:$BB239)>W236,W236,NPV($B242,X239:$BB239)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C230>X233,0,IF(NPV($B242,Y239:$BB239)>X236,X236,NPV($B242,Y239:$BB239)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C230>Y233,0,IF(NPV($B242,Z239:$BB239)>Y236,Y236,NPV($B242,Z239:$BB239)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C230>Z233,0,IF(NPV($B242,AA239:$BB239)>Z236,Z236,NPV($B242,AA239:$BB239)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C230>AA233,0,IF(NPV($B242,AB239:$BB239)>AA236,AA236,NPV($B242,AB239:$BB239)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C230>AB233,0,IF(NPV($B242,AC239:$BB239)>AB236,AB236,NPV($B242,AC239:$BB239)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C230>AC233,0,IF(NPV($B242,AD239:$BB239)>AC236,AC236,NPV($B242,AD239:$BB239)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C230>AD233,0,IF(NPV($B242,AE239:$BB239)>AD236,AD236,NPV($B242,AE239:$BB239)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C230>AE233,0,IF(NPV($B242,AF239:$BB239)>AE236,AE236,NPV($B242,AF239:$BB239)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":3},"Total debt service (in USD)",{"$f":"D240+D241","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":5},"Interest (in USD)",null,{"$f":"$B241*D237/E$4","v":{"$error":"#DIV/0!"}},{"$f":"$B241*E237/F$4","v":{"$error":"#DIV/0!"}},{"$f":"$B241*F237/G$4","v":{"$error":"#DIV/0!"}},{"$f":"$B241*G237/H$4","v":{"$error":"#DIV/0!"}},{"$f":"$B241*H237/I$4","v":{"$error":"#DIV/0!"}},{"$f":"$B241*I237/J$4","v":{"$error":"#DIV/0!"}},{"$f":"$B241*J237/K$4","v":{"$error":"#DIV/0!"}},{"$f":"$B241*K237/L$4","v":{"$error":"#DIV/0!"}},{"$f":"$B241*L237/M$4","v":{"$error":"#DIV/0!"}},{"$f":"$B241*M237/N$4","v":{"$error":"#DIV/0!"}},{"$f":"$B241*N237/O$4","v":{"$error":"#DIV/0!"}},{"$f":"$B241*O237/P$4","v":{"$error":"#DIV/0!"}},{"$f":"$B241*P237/Q$4","v":{"$error":"#DIV/0!"}},{"$f":"$B241*Q237/R$4","v":{"$error":"#DIV/0!"}},{"$f":"$B241*R237/S$4","v":{"$error":"#DIV/0!"}},{"$f":"$B241*S237/T$4","v":{"$error":"#DIV/0!"}},{"$f":"$B241*T237/U$4","v":{"$error":"#DIV/0!"}},{"$f":"$B241*U237/V$4","v":{"$error":"#DIV/0!"}},{"$f":"$B241*V237/W$4","v":{"$error":"#DIV/0!"}},{"$f":"$B241*W237/X$4","v":{"$error":"#DIV/0!"}},{"$f":"$B241*X237/Y$4","v":{"$error":"#DIV/0!"}},{"$f":"$B241*Y237/Z$4","v":{"$error":"#DIV/0!"}},{"$f":"$B241*Z237/AA$4","v":{"$error":"#DIV/0!"}},{"$f":"$B241*AA237/AB$4","v":{"$error":"#DIV/0!"}},{"$f":"$B241*AB237/AC$4","v":{"$error":"#DIV/0!"}},{"$f":"$B241*AC237/AD$4","v":{"$error":"#DIV/0!"}},{"$f":"$B241*AD237/AE$4","v":{"$error":"#DIV/0!"}}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C230,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D242/D$4","v":{"$error":"#DIV/0!"}},{"$f":"E242/E$4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D244-D246)/($B240-$B239))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D232-$B239>0,D232-$B239,0)","v":0},0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,null,{"$f":"IF(D243=0,0,CHOOSE(D243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(E243=0,0,CHOOSE(E243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(F243=0,0,CHOOSE(F243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(G243=0,0,CHOOSE(G243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(H243=0,0,CHOOSE(H243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(I243=0,0,CHOOSE(I243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(J243=0,0,CHOOSE(J243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(K243=0,0,CHOOSE(K243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(L243=0,0,CHOOSE(L243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(M243=0,0,CHOOSE(M243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(N243=0,0,CHOOSE(N243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(O243=0,0,CHOOSE(O243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(P243=0,0,CHOOSE(P243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(Q243=0,0,CHOOSE(Q243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(R243=0,0,CHOOSE(R243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(S243=0,0,CHOOSE(S243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(T243=0,0,CHOOSE(T243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(U243=0,0,CHOOSE(U243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(V243=0,0,CHOOSE(V243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(W243=0,0,CHOOSE(W243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(X243=0,0,CHOOSE(X243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(Y243=0,0,CHOOSE(Y243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(Z243=0,0,CHOOSE(Z243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(AA243=0,0,CHOOSE(AA243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(AB243=0,0,CHOOSE(AB243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(AC243=0,0,CHOOSE(AC243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(AD243=0,0,CHOOSE(AD243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(AE243=0,0,CHOOSE(AE243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0}]
[null,null,"t-m condition",{"$f":"IF(D232-$B240>0,D232-$B240,0)","v":0},0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,null,null,{"$f":"IF(D245=0,0,CHOOSE(D245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(E245=0,0,CHOOSE(E245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(F245=0,0,CHOOSE(F245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(G245=0,0,CHOOSE(G245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(H245=0,0,CHOOSE(H245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(I245=0,0,CHOOSE(I245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(J245=0,0,CHOOSE(J245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(K245=0,0,CHOOSE(K245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(L245=0,0,CHOOSE(L245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(M245=0,0,CHOOSE(M245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(N245=0,0,CHOOSE(N245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(O245=0,0,CHOOSE(O245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(P245=0,0,CHOOSE(P245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(Q245=0,0,CHOOSE(Q245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(R245=0,0,CHOOSE(R245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(S245=0,0,CHOOSE(S245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(T245=0,0,CHOOSE(T245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(U245=0,0,CHOOSE(U245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(V245=0,0,CHOOSE(V245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(W245=0,0,CHOOSE(W245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(X245=0,0,CHOOSE(X245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(Y245=0,0,CHOOSE(Y245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(Z245=0,0,CHOOSE(Z245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(AA245=0,0,CHOOSE(AA245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(AB245=0,0,CHOOSE(AB245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(AC245=0,0,CHOOSE(AC245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(AD245=0,0,CHOOSE(AD245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(AE245=0,0,CHOOSE(AE245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0}]
[null,null,"Grant element",{"$f":"IF(D236=0,0,1-D238/D236)","v":0},{"$f":"IF(E236=0,0,1-E238/E236)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (4 to 7 years)-LC"},null,{"$f":"C230+1","v":2031}]
[{"$f":"+\"Output \"& C249","v":"Output 2031"}]
[null,null,null,0,{"$f":"D251+1","v":1},{"$f":"E251+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U251+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK251+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA251+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2019},{"$f":"D252+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D252=$C249,D$6,0)","v":0},{"$f":"IF(E252=$C249,E$6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D253","v":0},{"$f":"SUM(D253:E253)","v":0},{"$f":"SUM(D253:F253)","v":0},{"$f":"SUM(D253:G253)","v":0},{"$f":"SUM(D253:H253)","v":0},{"$f":"SUM(D253:I253)","v":0},{"$f":"SUM(D253:J253)","v":0},{"$f":"SUM(D253:K253)","v":0},{"$f":"SUM(D253:L253)","v":0},{"$f":"SUM(D253:M253)","v":0},{"$f":"SUM(D253:N253)","v":0},{"$f":"SUM(D253:O253)","v":0},{"$f":"SUM(D253:P253)","v":0},{"$f":"SUM(D253:Q253)","v":0},{"$f":"SUM(D253:R253)","v":0},{"$f":"SUM(D253:S253)","v":0},{"$f":"SUM(D253:T253)","v":0},{"$f":"SUM(D253:U253)","v":0},{"$f":"SUM(D253:V253)","v":0},{"$f":"SUM(D253:W253)","v":0},{"$f":"SUM(D253:X253)","v":0},{"$f":"SUM(D253:Y253)","v":0},{"$f":"SUM(D253:Z253)","v":0},{"$f":"SUM(D253:AA253)","v":0},{"$f":"SUM(D253:AB253)","v":0},{"$f":"SUM(D253:AC253)","v":0},{"$f":"SUM(D253:AD253)","v":0},{"$f":"SUM(D253:AE253)","v":0}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D256=0,0,D256/D$5)","v":0},{"$f":"IF(E256=0,0,E256/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E252=$C249,E253,D256-E261)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A249,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (4 to 7 years)-LC (in USD)"},{"$f":"IF($C249>D252,0,IF(NPV($B261,E258:$BB258)>D255,D255,NPV($B261,E258:$BB258)))","v":0},{"$f":"IF($C249>E252,0,IF(NPV($B261,F258:$BB258)>E255,E255,NPV($B261,F258:$BB258)))","v":0},{"$f":"IF($C249>F252,0,IF(NPV($B261,G258:$BB258)>F255,F255,NPV($B261,G258:$BB258)))","v":0},{"$f":"IF($C249>G252,0,IF(NPV($B261,H258:$BB258)>G255,G255,NPV($B261,H258:$BB258)))","v":0},{"$f":"IF($C249>H252,0,IF(NPV($B261,I258:$BB258)>H255,H255,NPV($B261,I258:$BB258)))","v":0},{"$f":"IF($C249>I252,0,IF(NPV($B261,J258:$BB258)>I255,I255,NPV($B261,J258:$BB258)))","v":0},{"$f":"IF($C249>J252,0,IF(NPV($B261,K258:$BB258)>J255,J255,NPV($B261,K258:$BB258)))","v":0},{"$f":"IF($C249>K252,0,IF(NPV($B261,L258:$BB258)>K255,K255,NPV($B261,L258:$BB258)))","v":0},{"$f":"IF($C249>L252,0,IF(NPV($B261,M258:$BB258)>L255,L255,NPV($B261,M258:$BB258)))","v":0},{"$f":"IF($C249>M252,0,IF(NPV($B261,N258:$BB258)>M255,M255,NPV($B261,N258:$BB258)))","v":0},{"$f":"IF($C249>N252,0,IF(NPV($B261,O258:$BB258)>N255,N255,NPV($B261,O258:$BB258)))","v":0},{"$f":"IF($C249>O252,0,IF(NPV($B261,P258:$BB258)>O255,O255,NPV($B261,P258:$BB258)))","v":0},{"$f":"IF($C249>P252,0,IF(NPV($B261,Q258:$BB258)>P255,P255,NPV($B261,Q258:$BB258)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C249>Q252,0,IF(NPV($B261,R258:$BB258)>Q255,Q255,NPV($B261,R258:$BB258)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C249>R252,0,IF(NPV($B261,S258:$BB258)>R255,R255,NPV($B261,S258:$BB258)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C249>S252,0,IF(NPV($B261,T258:$BB258)>S255,S255,NPV($B261,T258:$BB258)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C249>T252,0,IF(NPV($B261,U258:$BB258)>T255,T255,NPV($B261,U258:$BB258)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C249>U252,0,IF(NPV($B261,V258:$BB258)>U255,U255,NPV($B261,V258:$BB258)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C249>V252,0,IF(NPV($B261,W258:$BB258)>V255,V255,NPV($B261,W258:$BB258)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C249>W252,0,IF(NPV($B261,X258:$BB258)>W255,W255,NPV($B261,X258:$BB258)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C249>X252,0,IF(NPV($B261,Y258:$BB258)>X255,X255,NPV($B261,Y258:$BB258)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C249>Y252,0,IF(NPV($B261,Z258:$BB258)>Y255,Y255,NPV($B261,Z258:$BB258)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C249>Z252,0,IF(NPV($B261,AA258:$BB258)>Z255,Z255,NPV($B261,AA258:$BB258)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C249>AA252,0,IF(NPV($B261,AB258:$BB258)>AA255,AA255,NPV($B261,AB258:$BB258)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C249>AB252,0,IF(NPV($B261,AC258:$BB258)>AB255,AB255,NPV($B261,AC258:$BB258)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C249>AC252,0,IF(NPV($B261,AD258:$BB258)>AC255,AC255,NPV($B261,AD258:$BB258)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C249>AD252,0,IF(NPV($B261,AE258:$BB258)>AD255,AD255,NPV($B261,AE258:$BB258)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C249>AE252,0,IF(NPV($B261,AF258:$BB258)>AE255,AE255,NPV($B261,AF258:$BB258)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":3},"Total debt service (in USD)",{"$f":"D259+D260","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":5},"Interest (in USD)",null,{"$f":"$B260*D256/E$4","v":{"$error":"#DIV/0!"}},{"$f":"$B260*E256/F$4","v":{"$error":"#DIV/0!"}},{"$f":"$B260*F256/G$4","v":{"$error":"#DIV/0!"}},{"$f":"$B260*G256/H$4","v":{"$error":"#DIV/0!"}},{"$f":"$B260*H256/I$4","v":{"$error":"#DIV/0!"}},{"$f":"$B260*I256/J$4","v":{"$error":"#DIV/0!"}},{"$f":"$B260*J256/K$4","v":{"$error":"#DIV/0!"}},{"$f":"$B260*K256/L$4","v":{"$error":"#DIV/0!"}},{"$f":"$B260*L256/M$4","v":{"$error":"#DIV/0!"}},{"$f":"$B260*M256/N$4","v":{"$error":"#DIV/0!"}},{"$f":"$B260*N256/O$4","v":{"$error":"#DIV/0!"}},{"$f":"$B260*O256/P$4","v":{"$error":"#DIV/0!"}},{"$f":"$B260*P256/Q$4","v":{"$error":"#DIV/0!"}},{"$f":"$B260*Q256/R$4","v":{"$error":"#DIV/0!"}},{"$f":"$B260*R256/S$4","v":{"$error":"#DIV/0!"}},{"$f":"$B260*S256/T$4","v":{"$error":"#DIV/0!"}},{"$f":"$B260*T256/U$4","v":{"$error":"#DIV/0!"}},{"$f":"$B260*U256/V$4","v":{"$error":"#DIV/0!"}},{"$f":"$B260*V256/W$4","v":{"$error":"#DIV/0!"}},{"$f":"$B260*W256/X$4","v":{"$error":"#DIV/0!"}},{"$f":"$B260*X256/Y$4","v":{"$error":"#DIV/0!"}},{"$f":"$B260*Y256/Z$4","v":{"$error":"#DIV/0!"}},{"$f":"$B260*Z256/AA$4","v":{"$error":"#DIV/0!"}},{"$f":"$B260*AA256/AB$4","v":{"$error":"#DIV/0!"}},{"$f":"$B260*AB256/AC$4","v":{"$error":"#DIV/0!"}},{"$f":"$B260*AC256/AD$4","v":{"$error":"#DIV/0!"}},{"$f":"$B260*AD256/AE$4","v":{"$error":"#DIV/0!"}}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C249,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D261/D$4","v":{"$error":"#DIV/0!"}},{"$f":"E261/E$4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D263-D265)/($B259-$B258))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D251-$B258>0,D251-$B258,0)","v":0},0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,null,{"$f":"IF(D262=0,0,CHOOSE(D262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(E262=0,0,CHOOSE(E262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(F262=0,0,CHOOSE(F262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(G262=0,0,CHOOSE(G262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(H262=0,0,CHOOSE(H262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(I262=0,0,CHOOSE(I262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(J262=0,0,CHOOSE(J262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(K262=0,0,CHOOSE(K262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(L262=0,0,CHOOSE(L262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(M262=0,0,CHOOSE(M262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(N262=0,0,CHOOSE(N262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(O262=0,0,CHOOSE(O262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(P262=0,0,CHOOSE(P262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(Q262=0,0,CHOOSE(Q262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(R262=0,0,CHOOSE(R262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(S262=0,0,CHOOSE(S262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(T262=0,0,CHOOSE(T262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(U262=0,0,CHOOSE(U262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(V262=0,0,CHOOSE(V262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(W262=0,0,CHOOSE(W262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(X262=0,0,CHOOSE(X262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(Y262=0,0,CHOOSE(Y262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(Z262=0,0,CHOOSE(Z262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(AA262=0,0,CHOOSE(AA262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(AB262=0,0,CHOOSE(AB262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(AC262=0,0,CHOOSE(AC262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(AD262=0,0,CHOOSE(AD262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(AE262=0,0,CHOOSE(AE262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0}]
[null,null,"t-m condition",{"$f":"IF(D251-$B259>0,D251-$B259,0)","v":0},0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,null,null,{"$f":"IF(D264=0,0,CHOOSE(D264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(E264=0,0,CHOOSE(E264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(F264=0,0,CHOOSE(F264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(G264=0,0,CHOOSE(G264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(H264=0,0,CHOOSE(H264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(I264=0,0,CHOOSE(I264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(J264=0,0,CHOOSE(J264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(K264=0,0,CHOOSE(K264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(L264=0,0,CHOOSE(L264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(M264=0,0,CHOOSE(M264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(N264=0,0,CHOOSE(N264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(O264=0,0,CHOOSE(O264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(P264=0,0,CHOOSE(P264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(Q264=0,0,CHOOSE(Q264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(R264=0,0,CHOOSE(R264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(S264=0,0,CHOOSE(S264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(T264=0,0,CHOOSE(T264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(U264=0,0,CHOOSE(U264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(V264=0,0,CHOOSE(V264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(W264=0,0,CHOOSE(W264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(X264=0,0,CHOOSE(X264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(Y264=0,0,CHOOSE(Y264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(Z264=0,0,CHOOSE(Z264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(AA264=0,0,CHOOSE(AA264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(AB264=0,0,CHOOSE(AB264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(AC264=0,0,CHOOSE(AC264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(AD264=0,0,CHOOSE(AD264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(AE264=0,0,CHOOSE(AE264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0}]
[null,null,"Grant element",{"$f":"IF(D255=0,0,1-D257/D255)","v":0},{"$f":"IF(E255=0,0,1-E257/E255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (4 to 7 years)-LC"},null,{"$f":"C249+1","v":2032}]
[{"$f":"+\"Output \"& C268","v":"Output 2032"}]
[null,null,null,0,{"$f":"D270+1","v":1},{"$f":"E270+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U270+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK270+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA270+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2019},{"$f":"D271+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D271=$C268,D$6,0)","v":0},{"$f":"IF(E271=$C268,E$6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D272","v":0},{"$f":"SUM(D272:E272)","v":0},{"$f":"SUM(D272:F272)","v":0},{"$f":"SUM(D272:G272)","v":0},{"$f":"SUM(D272:H272)","v":0},{"$f":"SUM(D272:I272)","v":0},{"$f":"SUM(D272:J272)","v":0},{"$f":"SUM(D272:K272)","v":0},{"$f":"SUM(D272:L272)","v":0},{"$f":"SUM(D272:M272)","v":0},{"$f":"SUM(D272:N272)","v":0},{"$f":"SUM(D272:O272)","v":0},{"$f":"SUM(D272:P272)","v":0},{"$f":"SUM(D272:Q272)","v":0},{"$f":"SUM(D272:R272)","v":0},{"$f":"SUM(D272:S272)","v":0},{"$f":"SUM(D272:T272)","v":0},{"$f":"SUM(D272:U272)","v":0},{"$f":"SUM(D272:V272)","v":0},{"$f":"SUM(D272:W272)","v":0},{"$f":"SUM(D272:X272)","v":0},{"$f":"SUM(D272:Y272)","v":0},{"$f":"SUM(D272:Z272)","v":0},{"$f":"SUM(D272:AA272)","v":0},{"$f":"SUM(D272:AB272)","v":0},{"$f":"SUM(D272:AC272)","v":0},{"$f":"SUM(D272:AD272)","v":0},{"$f":"SUM(D272:AE272)","v":0}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D275=0,0,D275/D$5)","v":0},{"$f":"IF(E275=0,0,E275/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E271=$C268,E272,D275-E280)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A268,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (4 to 7 years)-LC (in USD)"},{"$f":"IF($C268>D271,0,IF(NPV($B280,E277:$BB277)>D274,D274,NPV($B280,E277:$BB277)))","v":0},{"$f":"IF($C268>E271,0,IF(NPV($B280,F277:$BB277)>E274,E274,NPV($B280,F277:$BB277)))","v":0},{"$f":"IF($C268>F271,0,IF(NPV($B280,G277:$BB277)>F274,F274,NPV($B280,G277:$BB277)))","v":0},{"$f":"IF($C268>G271,0,IF(NPV($B280,H277:$BB277)>G274,G274,NPV($B280,H277:$BB277)))","v":0},{"$f":"IF($C268>H271,0,IF(NPV($B280,I277:$BB277)>H274,H274,NPV($B280,I277:$BB277)))","v":0},{"$f":"IF($C268>I271,0,IF(NPV($B280,J277:$BB277)>I274,I274,NPV($B280,J277:$BB277)))","v":0},{"$f":"IF($C268>J271,0,IF(NPV($B280,K277:$BB277)>J274,J274,NPV($B280,K277:$BB277)))","v":0},{"$f":"IF($C268>K271,0,IF(NPV($B280,L277:$BB277)>K274,K274,NPV($B280,L277:$BB277)))","v":0},{"$f":"IF($C268>L271,0,IF(NPV($B280,M277:$BB277)>L274,L274,NPV($B280,M277:$BB277)))","v":0},{"$f":"IF($C268>M271,0,IF(NPV($B280,N277:$BB277)>M274,M274,NPV($B280,N277:$BB277)))","v":0},{"$f":"IF($C268>N271,0,IF(NPV($B280,O277:$BB277)>N274,N274,NPV($B280,O277:$BB277)))","v":0},{"$f":"IF($C268>O271,0,IF(NPV($B280,P277:$BB277)>O274,O274,NPV($B280,P277:$BB277)))","v":0},{"$f":"IF($C268>P271,0,IF(NPV($B280,Q277:$BB277)>P274,P274,NPV($B280,Q277:$BB277)))","v":0},{"$f":"IF($C268>Q271,0,IF(NPV($B280,R277:$BB277)>Q274,Q274,NPV($B280,R277:$BB277)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C268>R271,0,IF(NPV($B280,S277:$BB277)>R274,R274,NPV($B280,S277:$BB277)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C268>S271,0,IF(NPV($B280,T277:$BB277)>S274,S274,NPV($B280,T277:$BB277)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C268>T271,0,IF(NPV($B280,U277:$BB277)>T274,T274,NPV($B280,U277:$BB277)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C268>U271,0,IF(NPV($B280,V277:$BB277)>U274,U274,NPV($B280,V277:$BB277)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C268>V271,0,IF(NPV($B280,W277:$BB277)>V274,V274,NPV($B280,W277:$BB277)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C268>W271,0,IF(NPV($B280,X277:$BB277)>W274,W274,NPV($B280,X277:$BB277)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C268>X271,0,IF(NPV($B280,Y277:$BB277)>X274,X274,NPV($B280,Y277:$BB277)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C268>Y271,0,IF(NPV($B280,Z277:$BB277)>Y274,Y274,NPV($B280,Z277:$BB277)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C268>Z271,0,IF(NPV($B280,AA277:$BB277)>Z274,Z274,NPV($B280,AA277:$BB277)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C268>AA271,0,IF(NPV($B280,AB277:$BB277)>AA274,AA274,NPV($B280,AB277:$BB277)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C268>AB271,0,IF(NPV($B280,AC277:$BB277)>AB274,AB274,NPV($B280,AC277:$BB277)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C268>AC271,0,IF(NPV($B280,AD277:$BB277)>AC274,AC274,NPV($B280,AD277:$BB277)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C268>AD271,0,IF(NPV($B280,AE277:$BB277)>AD274,AD274,NPV($B280,AE277:$BB277)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C268>AE271,0,IF(NPV($B280,AF277:$BB277)>AE274,AE274,NPV($B280,AF277:$BB277)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":3},"Total debt service (in USD)",{"$f":"D278+D279","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":5},"Interest (in USD)",null,{"$f":"$B279*D275/E$4","v":{"$error":"#DIV/0!"}},{"$f":"$B279*E275/F$4","v":{"$error":"#DIV/0!"}},{"$f":"$B279*F275/G$4","v":{"$error":"#DIV/0!"}},{"$f":"$B279*G275/H$4","v":{"$error":"#DIV/0!"}},{"$f":"$B279*H275/I$4","v":{"$error":"#DIV/0!"}},{"$f":"$B279*I275/J$4","v":{"$error":"#DIV/0!"}},{"$f":"$B279*J275/K$4","v":{"$error":"#DIV/0!"}},{"$f":"$B279*K275/L$4","v":{"$error":"#DIV/0!"}},{"$f":"$B279*L275/M$4","v":{"$error":"#DIV/0!"}},{"$f":"$B279*M275/N$4","v":{"$error":"#DIV/0!"}},{"$f":"$B279*N275/O$4","v":{"$error":"#DIV/0!"}},{"$f":"$B279*O275/P$4","v":{"$error":"#DIV/0!"}},{"$f":"$B279*P275/Q$4","v":{"$error":"#DIV/0!"}},{"$f":"$B279*Q275/R$4","v":{"$error":"#DIV/0!"}},{"$f":"$B279*R275/S$4","v":{"$error":"#DIV/0!"}},{"$f":"$B279*S275/T$4","v":{"$error":"#DIV/0!"}},{"$f":"$B279*T275/U$4","v":{"$error":"#DIV/0!"}},{"$f":"$B279*U275/V$4","v":{"$error":"#DIV/0!"}},{"$f":"$B279*V275/W$4","v":{"$error":"#DIV/0!"}},{"$f":"$B279*W275/X$4","v":{"$error":"#DIV/0!"}},{"$f":"$B279*X275/Y$4","v":{"$error":"#DIV/0!"}},{"$f":"$B279*Y275/Z$4","v":{"$error":"#DIV/0!"}},{"$f":"$B279*Z275/AA$4","v":{"$error":"#DIV/0!"}},{"$f":"$B279*AA275/AB$4","v":{"$error":"#DIV/0!"}},{"$f":"$B279*AB275/AC$4","v":{"$error":"#DIV/0!"}},{"$f":"$B279*AC275/AD$4","v":{"$error":"#DIV/0!"}},{"$f":"$B279*AD275/AE$4","v":{"$error":"#DIV/0!"}}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C268,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D280/D$4","v":{"$error":"#DIV/0!"}},{"$f":"E280/E$4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D282-D284)/($B278-$B277))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D270-$B277>0,D270-$B277,0)","v":0},0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,null,{"$f":"IF(D281=0,0,CHOOSE(D281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(E281=0,0,CHOOSE(E281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(F281=0,0,CHOOSE(F281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(G281=0,0,CHOOSE(G281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(H281=0,0,CHOOSE(H281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(I281=0,0,CHOOSE(I281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(J281=0,0,CHOOSE(J281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(K281=0,0,CHOOSE(K281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(L281=0,0,CHOOSE(L281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(M281=0,0,CHOOSE(M281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(N281=0,0,CHOOSE(N281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(O281=0,0,CHOOSE(O281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(P281=0,0,CHOOSE(P281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(Q281=0,0,CHOOSE(Q281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(R281=0,0,CHOOSE(R281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(S281=0,0,CHOOSE(S281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(T281=0,0,CHOOSE(T281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(U281=0,0,CHOOSE(U281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(V281=0,0,CHOOSE(V281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(W281=0,0,CHOOSE(W281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(X281=0,0,CHOOSE(X281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(Y281=0,0,CHOOSE(Y281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(Z281=0,0,CHOOSE(Z281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(AA281=0,0,CHOOSE(AA281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(AB281=0,0,CHOOSE(AB281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(AC281=0,0,CHOOSE(AC281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(AD281=0,0,CHOOSE(AD281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(AE281=0,0,CHOOSE(AE281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0}]
[null,null,"t-m condition",{"$f":"IF(D270-$B278>0,D270-$B278,0)","v":0},0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,null,null,{"$f":"IF(D283=0,0,CHOOSE(D283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(E283=0,0,CHOOSE(E283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(F283=0,0,CHOOSE(F283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(G283=0,0,CHOOSE(G283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(H283=0,0,CHOOSE(H283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(I283=0,0,CHOOSE(I283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(J283=0,0,CHOOSE(J283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(K283=0,0,CHOOSE(K283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(L283=0,0,CHOOSE(L283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(M283=0,0,CHOOSE(M283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(N283=0,0,CHOOSE(N283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(O283=0,0,CHOOSE(O283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(P283=0,0,CHOOSE(P283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(Q283=0,0,CHOOSE(Q283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(R283=0,0,CHOOSE(R283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(S283=0,0,CHOOSE(S283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(T283=0,0,CHOOSE(T283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(U283=0,0,CHOOSE(U283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(V283=0,0,CHOOSE(V283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(W283=0,0,CHOOSE(W283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(X283=0,0,CHOOSE(X283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(Y283=0,0,CHOOSE(Y283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(Z283=0,0,CHOOSE(Z283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(AA283=0,0,CHOOSE(AA283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(AB283=0,0,CHOOSE(AB283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(AC283=0,0,CHOOSE(AC283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(AD283=0,0,CHOOSE(AD283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(AE283=0,0,CHOOSE(AE283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0}]
[null,null,"Grant element",{"$f":"IF(D274=0,0,1-D276/D274)","v":0},{"$f":"IF(E274=0,0,1-E276/E274)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (4 to 7 years)-LC"},null,{"$f":"C268+1","v":2033}]
[{"$f":"+\"Output \"& C287","v":"Output 2033"}]
[null,null,null,0,{"$f":"D289+1","v":1},{"$f":"E289+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U289+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK289+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA289+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2019},{"$f":"D290+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D290=$C287,D$6,0)","v":0},{"$f":"IF(E290=$C287,E$6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D291","v":0},{"$f":"SUM(D291:E291)","v":0},{"$f":"SUM(D291:F291)","v":0},{"$f":"SUM(D291:G291)","v":0},{"$f":"SUM(D291:H291)","v":0},{"$f":"SUM(D291:I291)","v":0},{"$f":"SUM(D291:J291)","v":0},{"$f":"SUM(D291:K291)","v":0},{"$f":"SUM(D291:L291)","v":0},{"$f":"SUM(D291:M291)","v":0},{"$f":"SUM(D291:N291)","v":0},{"$f":"SUM(D291:O291)","v":0},{"$f":"SUM(D291:P291)","v":0},{"$f":"SUM(D291:Q291)","v":0},{"$f":"SUM(D291:R291)","v":0},{"$f":"SUM(D291:S291)","v":0},{"$f":"SUM(D291:T291)","v":0},{"$f":"SUM(D291:U291)","v":0},{"$f":"SUM(D291:V291)","v":0},{"$f":"SUM(D291:W291)","v":0},{"$f":"SUM(D291:X291)","v":0},{"$f":"SUM(D291:Y291)","v":0},{"$f":"SUM(D291:Z291)","v":0},{"$f":"SUM(D291:AA291)","v":0},{"$f":"SUM(D291:AB291)","v":0},{"$f":"SUM(D291:AC291)","v":0},{"$f":"SUM(D291:AD291)","v":0},{"$f":"SUM(D291:AE291)","v":0}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D294=0,0,D294/D$5)","v":0},{"$f":"IF(E294=0,0,E294/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E290=$C287,E291,D294-E299)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A287,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (4 to 7 years)-LC (in USD)"},{"$f":"IF($C287>D290,0,IF(NPV($B299,E296:$BB296)>D293,D293,NPV($B299,E296:$BB296)))","v":0},{"$f":"IF($C287>E290,0,IF(NPV($B299,F296:$BB296)>E293,E293,NPV($B299,F296:$BB296)))","v":0},{"$f":"IF($C287>F290,0,IF(NPV($B299,G296:$BB296)>F293,F293,NPV($B299,G296:$BB296)))","v":0},{"$f":"IF($C287>G290,0,IF(NPV($B299,H296:$BB296)>G293,G293,NPV($B299,H296:$BB296)))","v":0},{"$f":"IF($C287>H290,0,IF(NPV($B299,I296:$BB296)>H293,H293,NPV($B299,I296:$BB296)))","v":0},{"$f":"IF($C287>I290,0,IF(NPV($B299,J296:$BB296)>I293,I293,NPV($B299,J296:$BB296)))","v":0},{"$f":"IF($C287>J290,0,IF(NPV($B299,K296:$BB296)>J293,J293,NPV($B299,K296:$BB296)))","v":0},{"$f":"IF($C287>K290,0,IF(NPV($B299,L296:$BB296)>K293,K293,NPV($B299,L296:$BB296)))","v":0},{"$f":"IF($C287>L290,0,IF(NPV($B299,M296:$BB296)>L293,L293,NPV($B299,M296:$BB296)))","v":0},{"$f":"IF($C287>M290,0,IF(NPV($B299,N296:$BB296)>M293,M293,NPV($B299,N296:$BB296)))","v":0},{"$f":"IF($C287>N290,0,IF(NPV($B299,O296:$BB296)>N293,N293,NPV($B299,O296:$BB296)))","v":0},{"$f":"IF($C287>O290,0,IF(NPV($B299,P296:$BB296)>O293,O293,NPV($B299,P296:$BB296)))","v":0},{"$f":"IF($C287>P290,0,IF(NPV($B299,Q296:$BB296)>P293,P293,NPV($B299,Q296:$BB296)))","v":0},{"$f":"IF($C287>Q290,0,IF(NPV($B299,R296:$BB296)>Q293,Q293,NPV($B299,R296:$BB296)))","v":0},{"$f":"IF($C287>R290,0,IF(NPV($B299,S296:$BB296)>R293,R293,NPV($B299,S296:$BB296)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C287>S290,0,IF(NPV($B299,T296:$BB296)>S293,S293,NPV($B299,T296:$BB296)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C287>T290,0,IF(NPV($B299,U296:$BB296)>T293,T293,NPV($B299,U296:$BB296)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C287>U290,0,IF(NPV($B299,V296:$BB296)>U293,U293,NPV($B299,V296:$BB296)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C287>V290,0,IF(NPV($B299,W296:$BB296)>V293,V293,NPV($B299,W296:$BB296)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C287>W290,0,IF(NPV($B299,X296:$BB296)>W293,W293,NPV($B299,X296:$BB296)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C287>X290,0,IF(NPV($B299,Y296:$BB296)>X293,X293,NPV($B299,Y296:$BB296)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C287>Y290,0,IF(NPV($B299,Z296:$BB296)>Y293,Y293,NPV($B299,Z296:$BB296)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C287>Z290,0,IF(NPV($B299,AA296:$BB296)>Z293,Z293,NPV($B299,AA296:$BB296)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C287>AA290,0,IF(NPV($B299,AB296:$BB296)>AA293,AA293,NPV($B299,AB296:$BB296)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C287>AB290,0,IF(NPV($B299,AC296:$BB296)>AB293,AB293,NPV($B299,AC296:$BB296)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C287>AC290,0,IF(NPV($B299,AD296:$BB296)>AC293,AC293,NPV($B299,AD296:$BB296)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C287>AD290,0,IF(NPV($B299,AE296:$BB296)>AD293,AD293,NPV($B299,AE296:$BB296)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C287>AE290,0,IF(NPV($B299,AF296:$BB296)>AE293,AE293,NPV($B299,AF296:$BB296)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":3},"Total debt service (in USD)",{"$f":"D297+D298","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":5},"Interest (in USD)",null,{"$f":"$B298*D294/E$4","v":{"$error":"#DIV/0!"}},{"$f":"$B298*E294/F$4","v":{"$error":"#DIV/0!"}},{"$f":"$B298*F294/G$4","v":{"$error":"#DIV/0!"}},{"$f":"$B298*G294/H$4","v":{"$error":"#DIV/0!"}},{"$f":"$B298*H294/I$4","v":{"$error":"#DIV/0!"}},{"$f":"$B298*I294/J$4","v":{"$error":"#DIV/0!"}},{"$f":"$B298*J294/K$4","v":{"$error":"#DIV/0!"}},{"$f":"$B298*K294/L$4","v":{"$error":"#DIV/0!"}},{"$f":"$B298*L294/M$4","v":{"$error":"#DIV/0!"}},{"$f":"$B298*M294/N$4","v":{"$error":"#DIV/0!"}},{"$f":"$B298*N294/O$4","v":{"$error":"#DIV/0!"}},{"$f":"$B298*O294/P$4","v":{"$error":"#DIV/0!"}},{"$f":"$B298*P294/Q$4","v":{"$error":"#DIV/0!"}},{"$f":"$B298*Q294/R$4","v":{"$error":"#DIV/0!"}},{"$f":"$B298*R294/S$4","v":{"$error":"#DIV/0!"}},{"$f":"$B298*S294/T$4","v":{"$error":"#DIV/0!"}},{"$f":"$B298*T294/U$4","v":{"$error":"#DIV/0!"}},{"$f":"$B298*U294/V$4","v":{"$error":"#DIV/0!"}},{"$f":"$B298*V294/W$4","v":{"$error":"#DIV/0!"}},{"$f":"$B298*W294/X$4","v":{"$error":"#DIV/0!"}},{"$f":"$B298*X294/Y$4","v":{"$error":"#DIV/0!"}},{"$f":"$B298*Y294/Z$4","v":{"$error":"#DIV/0!"}},{"$f":"$B298*Z294/AA$4","v":{"$error":"#DIV/0!"}},{"$f":"$B298*AA294/AB$4","v":{"$error":"#DIV/0!"}},{"$f":"$B298*AB294/AC$4","v":{"$error":"#DIV/0!"}},{"$f":"$B298*AC294/AD$4","v":{"$error":"#DIV/0!"}},{"$f":"$B298*AD294/AE$4","v":{"$error":"#DIV/0!"}}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C287,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D299/D$4","v":{"$error":"#DIV/0!"}},{"$f":"E299/E$4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D301-D303)/($B297-$B296))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D289-$B296>0,D289-$B296,0)","v":0},0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,null,{"$f":"IF(D300=0,0,CHOOSE(D300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(E300=0,0,CHOOSE(E300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(F300=0,0,CHOOSE(F300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(G300=0,0,CHOOSE(G300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(H300=0,0,CHOOSE(H300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(I300=0,0,CHOOSE(I300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(J300=0,0,CHOOSE(J300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(K300=0,0,CHOOSE(K300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(L300=0,0,CHOOSE(L300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(M300=0,0,CHOOSE(M300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(N300=0,0,CHOOSE(N300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(O300=0,0,CHOOSE(O300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(P300=0,0,CHOOSE(P300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(Q300=0,0,CHOOSE(Q300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(R300=0,0,CHOOSE(R300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(S300=0,0,CHOOSE(S300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(T300=0,0,CHOOSE(T300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(U300=0,0,CHOOSE(U300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(V300=0,0,CHOOSE(V300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(W300=0,0,CHOOSE(W300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(X300=0,0,CHOOSE(X300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(Y300=0,0,CHOOSE(Y300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(Z300=0,0,CHOOSE(Z300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(AA300=0,0,CHOOSE(AA300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(AB300=0,0,CHOOSE(AB300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(AC300=0,0,CHOOSE(AC300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(AD300=0,0,CHOOSE(AD300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(AE300=0,0,CHOOSE(AE300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0}]
[null,null,"t-m condition",{"$f":"IF(D289-$B297>0,D289-$B297,0)","v":0},0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,null,null,{"$f":"IF(D302=0,0,CHOOSE(D302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(E302=0,0,CHOOSE(E302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(F302=0,0,CHOOSE(F302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(G302=0,0,CHOOSE(G302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(H302=0,0,CHOOSE(H302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(I302=0,0,CHOOSE(I302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(J302=0,0,CHOOSE(J302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(K302=0,0,CHOOSE(K302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(L302=0,0,CHOOSE(L302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(M302=0,0,CHOOSE(M302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(N302=0,0,CHOOSE(N302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(O302=0,0,CHOOSE(O302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(P302=0,0,CHOOSE(P302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(Q302=0,0,CHOOSE(Q302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(R302=0,0,CHOOSE(R302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(S302=0,0,CHOOSE(S302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(T302=0,0,CHOOSE(T302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(U302=0,0,CHOOSE(U302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(V302=0,0,CHOOSE(V302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(W302=0,0,CHOOSE(W302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(X302=0,0,CHOOSE(X302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(Y302=0,0,CHOOSE(Y302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(Z302=0,0,CHOOSE(Z302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(AA302=0,0,CHOOSE(AA302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(AB302=0,0,CHOOSE(AB302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(AC302=0,0,CHOOSE(AC302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(AD302=0,0,CHOOSE(AD302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(AE302=0,0,CHOOSE(AE302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0}]
[null,null,"Grant element",{"$f":"IF(D293=0,0,1-D295/D293)","v":0},{"$f":"IF(E293=0,0,1-E295/E293)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (4 to 7 years)-LC"},null,{"$f":"C287+1","v":2034}]
[{"$f":"+\"Output \"& C306","v":"Output 2034"}]
[null,null,null,0,{"$f":"D308+1","v":1},{"$f":"E308+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U308+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK308+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA308+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2019},{"$f":"D309+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D309=$C306,D$6,0)","v":0},{"$f":"IF(E309=$C306,E$6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D310","v":0},{"$f":"SUM(D310:E310)","v":0},{"$f":"SUM(D310:F310)","v":0},{"$f":"SUM(D310:G310)","v":0},{"$f":"SUM(D310:H310)","v":0},{"$f":"SUM(D310:I310)","v":0},{"$f":"SUM(D310:J310)","v":0},{"$f":"SUM(D310:K310)","v":0},{"$f":"SUM(D310:L310)","v":0},{"$f":"SUM(D310:M310)","v":0},{"$f":"SUM(D310:N310)","v":0},{"$f":"SUM(D310:O310)","v":0},{"$f":"SUM(D310:P310)","v":0},{"$f":"SUM(D310:Q310)","v":0},{"$f":"SUM(D310:R310)","v":0},{"$f":"SUM(D310:S310)","v":0},{"$f":"SUM(D310:T310)","v":0},{"$f":"SUM(D310:U310)","v":0},{"$f":"SUM(D310:V310)","v":0},{"$f":"SUM(D310:W310)","v":0},{"$f":"SUM(D310:X310)","v":0},{"$f":"SUM(D310:Y310)","v":0},{"$f":"SUM(D310:Z310)","v":0},{"$f":"SUM(D310:AA310)","v":0},{"$f":"SUM(D310:AB310)","v":0},{"$f":"SUM(D310:AC310)","v":0},{"$f":"SUM(D310:AD310)","v":0},{"$f":"SUM(D310:AE310)","v":0}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D313=0,0,D313/D$5)","v":0},{"$f":"IF(E313=0,0,E313/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E309=$C306,E310,D313-E318)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A306,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (4 to 7 years)-LC (in USD)"},{"$f":"IF($C306>D309,0,IF(NPV($B318,E315:$BB315)>D312,D312,NPV($B318,E315:$BB315)))","v":0},{"$f":"IF($C306>E309,0,IF(NPV($B318,F315:$BB315)>E312,E312,NPV($B318,F315:$BB315)))","v":0},{"$f":"IF($C306>F309,0,IF(NPV($B318,G315:$BB315)>F312,F312,NPV($B318,G315:$BB315)))","v":0},{"$f":"IF($C306>G309,0,IF(NPV($B318,H315:$BB315)>G312,G312,NPV($B318,H315:$BB315)))","v":0},{"$f":"IF($C306>H309,0,IF(NPV($B318,I315:$BB315)>H312,H312,NPV($B318,I315:$BB315)))","v":0},{"$f":"IF($C306>I309,0,IF(NPV($B318,J315:$BB315)>I312,I312,NPV($B318,J315:$BB315)))","v":0},{"$f":"IF($C306>J309,0,IF(NPV($B318,K315:$BB315)>J312,J312,NPV($B318,K315:$BB315)))","v":0},{"$f":"IF($C306>K309,0,IF(NPV($B318,L315:$BB315)>K312,K312,NPV($B318,L315:$BB315)))","v":0},{"$f":"IF($C306>L309,0,IF(NPV($B318,M315:$BB315)>L312,L312,NPV($B318,M315:$BB315)))","v":0},{"$f":"IF($C306>M309,0,IF(NPV($B318,N315:$BB315)>M312,M312,NPV($B318,N315:$BB315)))","v":0},{"$f":"IF($C306>N309,0,IF(NPV($B318,O315:$BB315)>N312,N312,NPV($B318,O315:$BB315)))","v":0},{"$f":"IF($C306>O309,0,IF(NPV($B318,P315:$BB315)>O312,O312,NPV($B318,P315:$BB315)))","v":0},{"$f":"IF($C306>P309,0,IF(NPV($B318,Q315:$BB315)>P312,P312,NPV($B318,Q315:$BB315)))","v":0},{"$f":"IF($C306>Q309,0,IF(NPV($B318,R315:$BB315)>Q312,Q312,NPV($B318,R315:$BB315)))","v":0},{"$f":"IF($C306>R309,0,IF(NPV($B318,S315:$BB315)>R312,R312,NPV($B318,S315:$BB315)))","v":0},{"$f":"IF($C306>S309,0,IF(NPV($B318,T315:$BB315)>S312,S312,NPV($B318,T315:$BB315)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C306>T309,0,IF(NPV($B318,U315:$BB315)>T312,T312,NPV($B318,U315:$BB315)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C306>U309,0,IF(NPV($B318,V315:$BB315)>U312,U312,NPV($B318,V315:$BB315)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C306>V309,0,IF(NPV($B318,W315:$BB315)>V312,V312,NPV($B318,W315:$BB315)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C306>W309,0,IF(NPV($B318,X315:$BB315)>W312,W312,NPV($B318,X315:$BB315)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C306>X309,0,IF(NPV($B318,Y315:$BB315)>X312,X312,NPV($B318,Y315:$BB315)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C306>Y309,0,IF(NPV($B318,Z315:$BB315)>Y312,Y312,NPV($B318,Z315:$BB315)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C306>Z309,0,IF(NPV($B318,AA315:$BB315)>Z312,Z312,NPV($B318,AA315:$BB315)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C306>AA309,0,IF(NPV($B318,AB315:$BB315)>AA312,AA312,NPV($B318,AB315:$BB315)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C306>AB309,0,IF(NPV($B318,AC315:$BB315)>AB312,AB312,NPV($B318,AC315:$BB315)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C306>AC309,0,IF(NPV($B318,AD315:$BB315)>AC312,AC312,NPV($B318,AD315:$BB315)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C306>AD309,0,IF(NPV($B318,AE315:$BB315)>AD312,AD312,NPV($B318,AE315:$BB315)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C306>AE309,0,IF(NPV($B318,AF315:$BB315)>AE312,AE312,NPV($B318,AF315:$BB315)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":3},"Total debt service (in USD)",{"$f":"D316+D317","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":5},"Interest (in USD)",null,{"$f":"$B317*D313/E$4","v":{"$error":"#DIV/0!"}},{"$f":"$B317*E313/F$4","v":{"$error":"#DIV/0!"}},{"$f":"$B317*F313/G$4","v":{"$error":"#DIV/0!"}},{"$f":"$B317*G313/H$4","v":{"$error":"#DIV/0!"}},{"$f":"$B317*H313/I$4","v":{"$error":"#DIV/0!"}},{"$f":"$B317*I313/J$4","v":{"$error":"#DIV/0!"}},{"$f":"$B317*J313/K$4","v":{"$error":"#DIV/0!"}},{"$f":"$B317*K313/L$4","v":{"$error":"#DIV/0!"}},{"$f":"$B317*L313/M$4","v":{"$error":"#DIV/0!"}},{"$f":"$B317*M313/N$4","v":{"$error":"#DIV/0!"}},{"$f":"$B317*N313/O$4","v":{"$error":"#DIV/0!"}},{"$f":"$B317*O313/P$4","v":{"$error":"#DIV/0!"}},{"$f":"$B317*P313/Q$4","v":{"$error":"#DIV/0!"}},{"$f":"$B317*Q313/R$4","v":{"$error":"#DIV/0!"}},{"$f":"$B317*R313/S$4","v":{"$error":"#DIV/0!"}},{"$f":"$B317*S313/T$4","v":{"$error":"#DIV/0!"}},{"$f":"$B317*T313/U$4","v":{"$error":"#DIV/0!"}},{"$f":"$B317*U313/V$4","v":{"$error":"#DIV/0!"}},{"$f":"$B317*V313/W$4","v":{"$error":"#DIV/0!"}},{"$f":"$B317*W313/X$4","v":{"$error":"#DIV/0!"}},{"$f":"$B317*X313/Y$4","v":{"$error":"#DIV/0!"}},{"$f":"$B317*Y313/Z$4","v":{"$error":"#DIV/0!"}},{"$f":"$B317*Z313/AA$4","v":{"$error":"#DIV/0!"}},{"$f":"$B317*AA313/AB$4","v":{"$error":"#DIV/0!"}},{"$f":"$B317*AB313/AC$4","v":{"$error":"#DIV/0!"}},{"$f":"$B317*AC313/AD$4","v":{"$error":"#DIV/0!"}},{"$f":"$B317*AD313/AE$4","v":{"$error":"#DIV/0!"}}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C306,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D318/D$4","v":{"$error":"#DIV/0!"}},{"$f":"E318/E$4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D320-D322)/($B316-$B315))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D308-$B315>0,D308-$B315,0)","v":0},0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,null,{"$f":"IF(D319=0,0,CHOOSE(D319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(E319=0,0,CHOOSE(E319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(F319=0,0,CHOOSE(F319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(G319=0,0,CHOOSE(G319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(H319=0,0,CHOOSE(H319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(I319=0,0,CHOOSE(I319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(J319=0,0,CHOOSE(J319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(K319=0,0,CHOOSE(K319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(L319=0,0,CHOOSE(L319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(M319=0,0,CHOOSE(M319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(N319=0,0,CHOOSE(N319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(O319=0,0,CHOOSE(O319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(P319=0,0,CHOOSE(P319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(Q319=0,0,CHOOSE(Q319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(R319=0,0,CHOOSE(R319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(S319=0,0,CHOOSE(S319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(T319=0,0,CHOOSE(T319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(U319=0,0,CHOOSE(U319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(V319=0,0,CHOOSE(V319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(W319=0,0,CHOOSE(W319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(X319=0,0,CHOOSE(X319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(Y319=0,0,CHOOSE(Y319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(Z319=0,0,CHOOSE(Z319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(AA319=0,0,CHOOSE(AA319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(AB319=0,0,CHOOSE(AB319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(AC319=0,0,CHOOSE(AC319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(AD319=0,0,CHOOSE(AD319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(AE319=0,0,CHOOSE(AE319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0}]
[null,null,"t-m condition",{"$f":"IF(D308-$B316>0,D308-$B316,0)","v":0},0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,null,null,{"$f":"IF(D321=0,0,CHOOSE(D321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(E321=0,0,CHOOSE(E321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(F321=0,0,CHOOSE(F321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(G321=0,0,CHOOSE(G321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(H321=0,0,CHOOSE(H321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(I321=0,0,CHOOSE(I321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(J321=0,0,CHOOSE(J321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(K321=0,0,CHOOSE(K321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(L321=0,0,CHOOSE(L321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(M321=0,0,CHOOSE(M321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(N321=0,0,CHOOSE(N321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(O321=0,0,CHOOSE(O321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(P321=0,0,CHOOSE(P321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(Q321=0,0,CHOOSE(Q321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(R321=0,0,CHOOSE(R321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(S321=0,0,CHOOSE(S321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(T321=0,0,CHOOSE(T321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(U321=0,0,CHOOSE(U321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(V321=0,0,CHOOSE(V321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(W321=0,0,CHOOSE(W321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(X321=0,0,CHOOSE(X321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(Y321=0,0,CHOOSE(Y321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(Z321=0,0,CHOOSE(Z321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(AA321=0,0,CHOOSE(AA321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(AB321=0,0,CHOOSE(AB321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(AC321=0,0,CHOOSE(AC321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(AD321=0,0,CHOOSE(AD321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(AE321=0,0,CHOOSE(AE321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0}]
[null,null,"Grant element",{"$f":"IF(D312=0,0,1-D314/D312)","v":0},{"$f":"IF(E312=0,0,1-E314/E312)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (4 to 7 years)-LC"},null,{"$f":"C306+1","v":2035}]
[{"$f":"+\"Output \"& C325","v":"Output 2035"}]
[null,null,null,0,{"$f":"D327+1","v":1},{"$f":"E327+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U327+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK327+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA327+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2019},{"$f":"D328+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D328=$C325,D$6,0)","v":0},{"$f":"IF(E328=$C325,E$6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D329","v":0},{"$f":"SUM(D329:E329)","v":0},{"$f":"SUM(D329:F329)","v":0},{"$f":"SUM(D329:G329)","v":0},{"$f":"SUM(D329:H329)","v":0},{"$f":"SUM(D329:I329)","v":0},{"$f":"SUM(D329:J329)","v":0},{"$f":"SUM(D329:K329)","v":0},{"$f":"SUM(D329:L329)","v":0},{"$f":"SUM(D329:M329)","v":0},{"$f":"SUM(D329:N329)","v":0},{"$f":"SUM(D329:O329)","v":0},{"$f":"SUM(D329:P329)","v":0},{"$f":"SUM(D329:Q329)","v":0},{"$f":"SUM(D329:R329)","v":0},{"$f":"SUM(D329:S329)","v":0},{"$f":"SUM(D329:T329)","v":0},{"$f":"SUM(D329:U329)","v":0},{"$f":"SUM(D329:V329)","v":0},{"$f":"SUM(D329:W329)","v":0},{"$f":"SUM(D329:X329)","v":0},{"$f":"SUM(D329:Y329)","v":0},{"$f":"SUM(D329:Z329)","v":0},{"$f":"SUM(D329:AA329)","v":0},{"$f":"SUM(D329:AB329)","v":0},{"$f":"SUM(D329:AC329)","v":0},{"$f":"SUM(D329:AD329)","v":0},{"$f":"SUM(D329:AE329)","v":0}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D332=0,0,D332/D$5)","v":0},{"$f":"IF(E332=0,0,E332/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E328=$C325,E329,D332-E337)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A325,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (4 to 7 years)-LC (in USD)"},{"$f":"IF($C325>D328,0,IF(NPV($B337,E334:$BB334)>D331,D331,NPV($B337,E334:$BB334)))","v":0},{"$f":"IF($C325>E328,0,IF(NPV($B337,F334:$BB334)>E331,E331,NPV($B337,F334:$BB334)))","v":0},{"$f":"IF($C325>F328,0,IF(NPV($B337,G334:$BB334)>F331,F331,NPV($B337,G334:$BB334)))","v":0},{"$f":"IF($C325>G328,0,IF(NPV($B337,H334:$BB334)>G331,G331,NPV($B337,H334:$BB334)))","v":0},{"$f":"IF($C325>H328,0,IF(NPV($B337,I334:$BB334)>H331,H331,NPV($B337,I334:$BB334)))","v":0},{"$f":"IF($C325>I328,0,IF(NPV($B337,J334:$BB334)>I331,I331,NPV($B337,J334:$BB334)))","v":0},{"$f":"IF($C325>J328,0,IF(NPV($B337,K334:$BB334)>J331,J331,NPV($B337,K334:$BB334)))","v":0},{"$f":"IF($C325>K328,0,IF(NPV($B337,L334:$BB334)>K331,K331,NPV($B337,L334:$BB334)))","v":0},{"$f":"IF($C325>L328,0,IF(NPV($B337,M334:$BB334)>L331,L331,NPV($B337,M334:$BB334)))","v":0},{"$f":"IF($C325>M328,0,IF(NPV($B337,N334:$BB334)>M331,M331,NPV($B337,N334:$BB334)))","v":0},{"$f":"IF($C325>N328,0,IF(NPV($B337,O334:$BB334)>N331,N331,NPV($B337,O334:$BB334)))","v":0},{"$f":"IF($C325>O328,0,IF(NPV($B337,P334:$BB334)>O331,O331,NPV($B337,P334:$BB334)))","v":0},{"$f":"IF($C325>P328,0,IF(NPV($B337,Q334:$BB334)>P331,P331,NPV($B337,Q334:$BB334)))","v":0},{"$f":"IF($C325>Q328,0,IF(NPV($B337,R334:$BB334)>Q331,Q331,NPV($B337,R334:$BB334)))","v":0},{"$f":"IF($C325>R328,0,IF(NPV($B337,S334:$BB334)>R331,R331,NPV($B337,S334:$BB334)))","v":0},{"$f":"IF($C325>S328,0,IF(NPV($B337,T334:$BB334)>S331,S331,NPV($B337,T334:$BB334)))","v":0},{"$f":"IF($C325>T328,0,IF(NPV($B337,U334:$BB334)>T331,T331,NPV($B337,U334:$BB334)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C325>U328,0,IF(NPV($B337,V334:$BB334)>U331,U331,NPV($B337,V334:$BB334)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C325>V328,0,IF(NPV($B337,W334:$BB334)>V331,V331,NPV($B337,W334:$BB334)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C325>W328,0,IF(NPV($B337,X334:$BB334)>W331,W331,NPV($B337,X334:$BB334)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C325>X328,0,IF(NPV($B337,Y334:$BB334)>X331,X331,NPV($B337,Y334:$BB334)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C325>Y328,0,IF(NPV($B337,Z334:$BB334)>Y331,Y331,NPV($B337,Z334:$BB334)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C325>Z328,0,IF(NPV($B337,AA334:$BB334)>Z331,Z331,NPV($B337,AA334:$BB334)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C325>AA328,0,IF(NPV($B337,AB334:$BB334)>AA331,AA331,NPV($B337,AB334:$BB334)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C325>AB328,0,IF(NPV($B337,AC334:$BB334)>AB331,AB331,NPV($B337,AC334:$BB334)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C325>AC328,0,IF(NPV($B337,AD334:$BB334)>AC331,AC331,NPV($B337,AD334:$BB334)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C325>AD328,0,IF(NPV($B337,AE334:$BB334)>AD331,AD331,NPV($B337,AE334:$BB334)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C325>AE328,0,IF(NPV($B337,AF334:$BB334)>AE331,AE331,NPV($B337,AF334:$BB334)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":3},"Total debt service (in USD)",{"$f":"D335+D336","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":5},"Interest (in USD)",null,{"$f":"$B336*D332/E$4","v":{"$error":"#DIV/0!"}},{"$f":"$B336*E332/F$4","v":{"$error":"#DIV/0!"}},{"$f":"$B336*F332/G$4","v":{"$error":"#DIV/0!"}},{"$f":"$B336*G332/H$4","v":{"$error":"#DIV/0!"}},{"$f":"$B336*H332/I$4","v":{"$error":"#DIV/0!"}},{"$f":"$B336*I332/J$4","v":{"$error":"#DIV/0!"}},{"$f":"$B336*J332/K$4","v":{"$error":"#DIV/0!"}},{"$f":"$B336*K332/L$4","v":{"$error":"#DIV/0!"}},{"$f":"$B336*L332/M$4","v":{"$error":"#DIV/0!"}},{"$f":"$B336*M332/N$4","v":{"$error":"#DIV/0!"}},{"$f":"$B336*N332/O$4","v":{"$error":"#DIV/0!"}},{"$f":"$B336*O332/P$4","v":{"$error":"#DIV/0!"}},{"$f":"$B336*P332/Q$4","v":{"$error":"#DIV/0!"}},{"$f":"$B336*Q332/R$4","v":{"$error":"#DIV/0!"}},{"$f":"$B336*R332/S$4","v":{"$error":"#DIV/0!"}},{"$f":"$B336*S332/T$4","v":{"$error":"#DIV/0!"}},{"$f":"$B336*T332/U$4","v":{"$error":"#DIV/0!"}},{"$f":"$B336*U332/V$4","v":{"$error":"#DIV/0!"}},{"$f":"$B336*V332/W$4","v":{"$error":"#DIV/0!"}},{"$f":"$B336*W332/X$4","v":{"$error":"#DIV/0!"}},{"$f":"$B336*X332/Y$4","v":{"$error":"#DIV/0!"}},{"$f":"$B336*Y332/Z$4","v":{"$error":"#DIV/0!"}},{"$f":"$B336*Z332/AA$4","v":{"$error":"#DIV/0!"}},{"$f":"$B336*AA332/AB$4","v":{"$error":"#DIV/0!"}},{"$f":"$B336*AB332/AC$4","v":{"$error":"#DIV/0!"}},{"$f":"$B336*AC332/AD$4","v":{"$error":"#DIV/0!"}},{"$f":"$B336*AD332/AE$4","v":{"$error":"#DIV/0!"}}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C325,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D337/D$4","v":{"$error":"#DIV/0!"}},{"$f":"E337/E$4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D339-D341)/($B335-$B334))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D327-$B334>0,D327-$B334,0)","v":0},0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,null,{"$f":"IF(D338=0,0,CHOOSE(D338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(E338=0,0,CHOOSE(E338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(F338=0,0,CHOOSE(F338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(G338=0,0,CHOOSE(G338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(H338=0,0,CHOOSE(H338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(I338=0,0,CHOOSE(I338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(J338=0,0,CHOOSE(J338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(K338=0,0,CHOOSE(K338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(L338=0,0,CHOOSE(L338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(M338=0,0,CHOOSE(M338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(N338=0,0,CHOOSE(N338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(O338=0,0,CHOOSE(O338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(P338=0,0,CHOOSE(P338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(Q338=0,0,CHOOSE(Q338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(R338=0,0,CHOOSE(R338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(S338=0,0,CHOOSE(S338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(T338=0,0,CHOOSE(T338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(U338=0,0,CHOOSE(U338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(V338=0,0,CHOOSE(V338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(W338=0,0,CHOOSE(W338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(X338=0,0,CHOOSE(X338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(Y338=0,0,CHOOSE(Y338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(Z338=0,0,CHOOSE(Z338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(AA338=0,0,CHOOSE(AA338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(AB338=0,0,CHOOSE(AB338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(AC338=0,0,CHOOSE(AC338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(AD338=0,0,CHOOSE(AD338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(AE338=0,0,CHOOSE(AE338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0}]
[null,null,"t-m condition",{"$f":"IF(D327-$B335>0,D327-$B335,0)","v":0},0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,null,null,{"$f":"IF(D340=0,0,CHOOSE(D340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(E340=0,0,CHOOSE(E340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(F340=0,0,CHOOSE(F340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(G340=0,0,CHOOSE(G340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(H340=0,0,CHOOSE(H340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(I340=0,0,CHOOSE(I340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(J340=0,0,CHOOSE(J340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(K340=0,0,CHOOSE(K340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(L340=0,0,CHOOSE(L340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(M340=0,0,CHOOSE(M340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(N340=0,0,CHOOSE(N340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(O340=0,0,CHOOSE(O340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(P340=0,0,CHOOSE(P340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(Q340=0,0,CHOOSE(Q340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(R340=0,0,CHOOSE(R340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(S340=0,0,CHOOSE(S340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(T340=0,0,CHOOSE(T340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(U340=0,0,CHOOSE(U340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(V340=0,0,CHOOSE(V340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(W340=0,0,CHOOSE(W340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(X340=0,0,CHOOSE(X340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(Y340=0,0,CHOOSE(Y340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(Z340=0,0,CHOOSE(Z340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(AA340=0,0,CHOOSE(AA340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(AB340=0,0,CHOOSE(AB340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(AC340=0,0,CHOOSE(AC340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(AD340=0,0,CHOOSE(AD340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(AE340=0,0,CHOOSE(AE340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0}]
[null,null,"Grant element",{"$f":"IF(D331=0,0,1-D333/D331)","v":0},{"$f":"IF(E331=0,0,1-E333/E331)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (4 to 7 years)-LC"},null,{"$f":"C325+1","v":2036}]
[{"$f":"+\"Output \"& C344","v":"Output 2036"}]
[null,null,null,0,{"$f":"D346+1","v":1},{"$f":"E346+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U346+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK346+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA346+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2019},{"$f":"D347+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D347=$C344,D$6,0)","v":0},{"$f":"IF(E347=$C344,E$6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D348","v":0},{"$f":"SUM(D348:E348)","v":0},{"$f":"SUM(D348:F348)","v":0},{"$f":"SUM(D348:G348)","v":0},{"$f":"SUM(D348:H348)","v":0},{"$f":"SUM(D348:I348)","v":0},{"$f":"SUM(D348:J348)","v":0},{"$f":"SUM(D348:K348)","v":0},{"$f":"SUM(D348:L348)","v":0},{"$f":"SUM(D348:M348)","v":0},{"$f":"SUM(D348:N348)","v":0},{"$f":"SUM(D348:O348)","v":0},{"$f":"SUM(D348:P348)","v":0},{"$f":"SUM(D348:Q348)","v":0},{"$f":"SUM(D348:R348)","v":0},{"$f":"SUM(D348:S348)","v":0},{"$f":"SUM(D348:T348)","v":0},{"$f":"SUM(D348:U348)","v":0},{"$f":"SUM(D348:V348)","v":0},{"$f":"SUM(D348:W348)","v":0},{"$f":"SUM(D348:X348)","v":0},{"$f":"SUM(D348:Y348)","v":0},{"$f":"SUM(D348:Z348)","v":0},{"$f":"SUM(D348:AA348)","v":0},{"$f":"SUM(D348:AB348)","v":0},{"$f":"SUM(D348:AC348)","v":0},{"$f":"SUM(D348:AD348)","v":0},{"$f":"SUM(D348:AE348)","v":0}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D351=0,0,D351/D$5)","v":0},{"$f":"IF(E351=0,0,E351/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E347=$C344,E348,D351-E356)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A344,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (4 to 7 years)-LC (in USD)"},{"$f":"IF($C344>D347,0,IF(NPV($B356,E353:$BB353)>D350,D350,NPV($B356,E353:$BB353)))","v":0},{"$f":"IF($C344>E347,0,IF(NPV($B356,F353:$BB353)>E350,E350,NPV($B356,F353:$BB353)))","v":0},{"$f":"IF($C344>F347,0,IF(NPV($B356,G353:$BB353)>F350,F350,NPV($B356,G353:$BB353)))","v":0},{"$f":"IF($C344>G347,0,IF(NPV($B356,H353:$BB353)>G350,G350,NPV($B356,H353:$BB353)))","v":0},{"$f":"IF($C344>H347,0,IF(NPV($B356,I353:$BB353)>H350,H350,NPV($B356,I353:$BB353)))","v":0},{"$f":"IF($C344>I347,0,IF(NPV($B356,J353:$BB353)>I350,I350,NPV($B356,J353:$BB353)))","v":0},{"$f":"IF($C344>J347,0,IF(NPV($B356,K353:$BB353)>J350,J350,NPV($B356,K353:$BB353)))","v":0},{"$f":"IF($C344>K347,0,IF(NPV($B356,L353:$BB353)>K350,K350,NPV($B356,L353:$BB353)))","v":0},{"$f":"IF($C344>L347,0,IF(NPV($B356,M353:$BB353)>L350,L350,NPV($B356,M353:$BB353)))","v":0},{"$f":"IF($C344>M347,0,IF(NPV($B356,N353:$BB353)>M350,M350,NPV($B356,N353:$BB353)))","v":0},{"$f":"IF($C344>N347,0,IF(NPV($B356,O353:$BB353)>N350,N350,NPV($B356,O353:$BB353)))","v":0},{"$f":"IF($C344>O347,0,IF(NPV($B356,P353:$BB353)>O350,O350,NPV($B356,P353:$BB353)))","v":0},{"$f":"IF($C344>P347,0,IF(NPV($B356,Q353:$BB353)>P350,P350,NPV($B356,Q353:$BB353)))","v":0},{"$f":"IF($C344>Q347,0,IF(NPV($B356,R353:$BB353)>Q350,Q350,NPV($B356,R353:$BB353)))","v":0},{"$f":"IF($C344>R347,0,IF(NPV($B356,S353:$BB353)>R350,R350,NPV($B356,S353:$BB353)))","v":0},{"$f":"IF($C344>S347,0,IF(NPV($B356,T353:$BB353)>S350,S350,NPV($B356,T353:$BB353)))","v":0},{"$f":"IF($C344>T347,0,IF(NPV($B356,U353:$BB353)>T350,T350,NPV($B356,U353:$BB353)))","v":0},{"$f":"IF($C344>U347,0,IF(NPV($B356,V353:$BB353)>U350,U350,NPV($B356,V353:$BB353)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C344>V347,0,IF(NPV($B356,W353:$BB353)>V350,V350,NPV($B356,W353:$BB353)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C344>W347,0,IF(NPV($B356,X353:$BB353)>W350,W350,NPV($B356,X353:$BB353)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C344>X347,0,IF(NPV($B356,Y353:$BB353)>X350,X350,NPV($B356,Y353:$BB353)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C344>Y347,0,IF(NPV($B356,Z353:$BB353)>Y350,Y350,NPV($B356,Z353:$BB353)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C344>Z347,0,IF(NPV($B356,AA353:$BB353)>Z350,Z350,NPV($B356,AA353:$BB353)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C344>AA347,0,IF(NPV($B356,AB353:$BB353)>AA350,AA350,NPV($B356,AB353:$BB353)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C344>AB347,0,IF(NPV($B356,AC353:$BB353)>AB350,AB350,NPV($B356,AC353:$BB353)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C344>AC347,0,IF(NPV($B356,AD353:$BB353)>AC350,AC350,NPV($B356,AD353:$BB353)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C344>AD347,0,IF(NPV($B356,AE353:$BB353)>AD350,AD350,NPV($B356,AE353:$BB353)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C344>AE347,0,IF(NPV($B356,AF353:$BB353)>AE350,AE350,NPV($B356,AF353:$BB353)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":3},"Total debt service (in USD)",{"$f":"D354+D355","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":5},"Interest (in USD)",null,{"$f":"$B355*D351/E$4","v":{"$error":"#DIV/0!"}},{"$f":"$B355*E351/F$4","v":{"$error":"#DIV/0!"}},{"$f":"$B355*F351/G$4","v":{"$error":"#DIV/0!"}},{"$f":"$B355*G351/H$4","v":{"$error":"#DIV/0!"}},{"$f":"$B355*H351/I$4","v":{"$error":"#DIV/0!"}},{"$f":"$B355*I351/J$4","v":{"$error":"#DIV/0!"}},{"$f":"$B355*J351/K$4","v":{"$error":"#DIV/0!"}},{"$f":"$B355*K351/L$4","v":{"$error":"#DIV/0!"}},{"$f":"$B355*L351/M$4","v":{"$error":"#DIV/0!"}},{"$f":"$B355*M351/N$4","v":{"$error":"#DIV/0!"}},{"$f":"$B355*N351/O$4","v":{"$error":"#DIV/0!"}},{"$f":"$B355*O351/P$4","v":{"$error":"#DIV/0!"}},{"$f":"$B355*P351/Q$4","v":{"$error":"#DIV/0!"}},{"$f":"$B355*Q351/R$4","v":{"$error":"#DIV/0!"}},{"$f":"$B355*R351/S$4","v":{"$error":"#DIV/0!"}},{"$f":"$B355*S351/T$4","v":{"$error":"#DIV/0!"}},{"$f":"$B355*T351/U$4","v":{"$error":"#DIV/0!"}},{"$f":"$B355*U351/V$4","v":{"$error":"#DIV/0!"}},{"$f":"$B355*V351/W$4","v":{"$error":"#DIV/0!"}},{"$f":"$B355*W351/X$4","v":{"$error":"#DIV/0!"}},{"$f":"$B355*X351/Y$4","v":{"$error":"#DIV/0!"}},{"$f":"$B355*Y351/Z$4","v":{"$error":"#DIV/0!"}},{"$f":"$B355*Z351/AA$4","v":{"$error":"#DIV/0!"}},{"$f":"$B355*AA351/AB$4","v":{"$error":"#DIV/0!"}},{"$f":"$B355*AB351/AC$4","v":{"$error":"#DIV/0!"}},{"$f":"$B355*AC351/AD$4","v":{"$error":"#DIV/0!"}},{"$f":"$B355*AD351/AE$4","v":{"$error":"#DIV/0!"}}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C344,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D356/D$4","v":{"$error":"#DIV/0!"}},{"$f":"E356/E$4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D358-D360)/($B354-$B353))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D346-$B353>0,D346-$B353,0)","v":0},0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,null,{"$f":"IF(D357=0,0,CHOOSE(D357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(E357=0,0,CHOOSE(E357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(F357=0,0,CHOOSE(F357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(G357=0,0,CHOOSE(G357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(H357=0,0,CHOOSE(H357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(I357=0,0,CHOOSE(I357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(J357=0,0,CHOOSE(J357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(K357=0,0,CHOOSE(K357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(L357=0,0,CHOOSE(L357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(M357=0,0,CHOOSE(M357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(N357=0,0,CHOOSE(N357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(O357=0,0,CHOOSE(O357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(P357=0,0,CHOOSE(P357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(Q357=0,0,CHOOSE(Q357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(R357=0,0,CHOOSE(R357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(S357=0,0,CHOOSE(S357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(T357=0,0,CHOOSE(T357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(U357=0,0,CHOOSE(U357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(V357=0,0,CHOOSE(V357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(W357=0,0,CHOOSE(W357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(X357=0,0,CHOOSE(X357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(Y357=0,0,CHOOSE(Y357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(Z357=0,0,CHOOSE(Z357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(AA357=0,0,CHOOSE(AA357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(AB357=0,0,CHOOSE(AB357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(AC357=0,0,CHOOSE(AC357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(AD357=0,0,CHOOSE(AD357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(AE357=0,0,CHOOSE(AE357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0}]
[null,null,"t-m condition",{"$f":"IF(D346-$B354>0,D346-$B354,0)","v":0},0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,null,null,{"$f":"IF(D359=0,0,CHOOSE(D359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(E359=0,0,CHOOSE(E359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(F359=0,0,CHOOSE(F359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(G359=0,0,CHOOSE(G359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(H359=0,0,CHOOSE(H359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(I359=0,0,CHOOSE(I359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(J359=0,0,CHOOSE(J359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(K359=0,0,CHOOSE(K359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(L359=0,0,CHOOSE(L359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(M359=0,0,CHOOSE(M359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(N359=0,0,CHOOSE(N359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(O359=0,0,CHOOSE(O359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(P359=0,0,CHOOSE(P359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(Q359=0,0,CHOOSE(Q359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(R359=0,0,CHOOSE(R359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(S359=0,0,CHOOSE(S359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(T359=0,0,CHOOSE(T359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(U359=0,0,CHOOSE(U359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(V359=0,0,CHOOSE(V359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(W359=0,0,CHOOSE(W359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(X359=0,0,CHOOSE(X359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(Y359=0,0,CHOOSE(Y359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(Z359=0,0,CHOOSE(Z359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(AA359=0,0,CHOOSE(AA359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(AB359=0,0,CHOOSE(AB359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(AC359=0,0,CHOOSE(AC359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(AD359=0,0,CHOOSE(AD359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(AE359=0,0,CHOOSE(AE359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0}]
[null,null,"Grant element",{"$f":"IF(D350=0,0,1-D352/D350)","v":0},{"$f":"IF(E350=0,0,1-E352/E350)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (4 to 7 years)-LC"},null,{"$f":"C344+1","v":2037}]
[{"$f":"+\"Output \"& C363","v":"Output 2037"}]
[null,null,null,0,{"$f":"D365+1","v":1},{"$f":"E365+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U365+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK365+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA365+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2019},{"$f":"D366+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D366=$C363,D$6,0)","v":0},{"$f":"IF(E366=$C363,E$6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D367","v":0},{"$f":"SUM(D367:E367)","v":0},{"$f":"SUM(D367:F367)","v":0},{"$f":"SUM(D367:G367)","v":0},{"$f":"SUM(D367:H367)","v":0},{"$f":"SUM(D367:I367)","v":0},{"$f":"SUM(D367:J367)","v":0},{"$f":"SUM(D367:K367)","v":0},{"$f":"SUM(D367:L367)","v":0},{"$f":"SUM(D367:M367)","v":0},{"$f":"SUM(D367:N367)","v":0},{"$f":"SUM(D367:O367)","v":0},{"$f":"SUM(D367:P367)","v":0},{"$f":"SUM(D367:Q367)","v":0},{"$f":"SUM(D367:R367)","v":0},{"$f":"SUM(D367:S367)","v":0},{"$f":"SUM(D367:T367)","v":0},{"$f":"SUM(D367:U367)","v":0},{"$f":"SUM(D367:V367)","v":0},{"$f":"SUM(D367:W367)","v":0},{"$f":"SUM(D367:X367)","v":0},{"$f":"SUM(D367:Y367)","v":0},{"$f":"SUM(D367:Z367)","v":0},{"$f":"SUM(D367:AA367)","v":0},{"$f":"SUM(D367:AB367)","v":0},{"$f":"SUM(D367:AC367)","v":0},{"$f":"SUM(D367:AD367)","v":0},{"$f":"SUM(D367:AE367)","v":0}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D370=0,0,D370/D$5)","v":0},{"$f":"IF(E370=0,0,E370/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E366=$C363,E367,D370-E375)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A363,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (4 to 7 years)-LC (in USD)"},{"$f":"IF($C363>D366,0,IF(NPV($B375,E372:$BB372)>D369,D369,NPV($B375,E372:$BB372)))","v":0},{"$f":"IF($C363>E366,0,IF(NPV($B375,F372:$BB372)>E369,E369,NPV($B375,F372:$BB372)))","v":0},{"$f":"IF($C363>F366,0,IF(NPV($B375,G372:$BB372)>F369,F369,NPV($B375,G372:$BB372)))","v":0},{"$f":"IF($C363>G366,0,IF(NPV($B375,H372:$BB372)>G369,G369,NPV($B375,H372:$BB372)))","v":0},{"$f":"IF($C363>H366,0,IF(NPV($B375,I372:$BB372)>H369,H369,NPV($B375,I372:$BB372)))","v":0},{"$f":"IF($C363>I366,0,IF(NPV($B375,J372:$BB372)>I369,I369,NPV($B375,J372:$BB372)))","v":0},{"$f":"IF($C363>J366,0,IF(NPV($B375,K372:$BB372)>J369,J369,NPV($B375,K372:$BB372)))","v":0},{"$f":"IF($C363>K366,0,IF(NPV($B375,L372:$BB372)>K369,K369,NPV($B375,L372:$BB372)))","v":0},{"$f":"IF($C363>L366,0,IF(NPV($B375,M372:$BB372)>L369,L369,NPV($B375,M372:$BB372)))","v":0},{"$f":"IF($C363>M366,0,IF(NPV($B375,N372:$BB372)>M369,M369,NPV($B375,N372:$BB372)))","v":0},{"$f":"IF($C363>N366,0,IF(NPV($B375,O372:$BB372)>N369,N369,NPV($B375,O372:$BB372)))","v":0},{"$f":"IF($C363>O366,0,IF(NPV($B375,P372:$BB372)>O369,O369,NPV($B375,P372:$BB372)))","v":0},{"$f":"IF($C363>P366,0,IF(NPV($B375,Q372:$BB372)>P369,P369,NPV($B375,Q372:$BB372)))","v":0},{"$f":"IF($C363>Q366,0,IF(NPV($B375,R372:$BB372)>Q369,Q369,NPV($B375,R372:$BB372)))","v":0},{"$f":"IF($C363>R366,0,IF(NPV($B375,S372:$BB372)>R369,R369,NPV($B375,S372:$BB372)))","v":0},{"$f":"IF($C363>S366,0,IF(NPV($B375,T372:$BB372)>S369,S369,NPV($B375,T372:$BB372)))","v":0},{"$f":"IF($C363>T366,0,IF(NPV($B375,U372:$BB372)>T369,T369,NPV($B375,U372:$BB372)))","v":0},{"$f":"IF($C363>U366,0,IF(NPV($B375,V372:$BB372)>U369,U369,NPV($B375,V372:$BB372)))","v":0},{"$f":"IF($C363>V366,0,IF(NPV($B375,W372:$BB372)>V369,V369,NPV($B375,W372:$BB372)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C363>W366,0,IF(NPV($B375,X372:$BB372)>W369,W369,NPV($B375,X372:$BB372)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C363>X366,0,IF(NPV($B375,Y372:$BB372)>X369,X369,NPV($B375,Y372:$BB372)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C363>Y366,0,IF(NPV($B375,Z372:$BB372)>Y369,Y369,NPV($B375,Z372:$BB372)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C363>Z366,0,IF(NPV($B375,AA372:$BB372)>Z369,Z369,NPV($B375,AA372:$BB372)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C363>AA366,0,IF(NPV($B375,AB372:$BB372)>AA369,AA369,NPV($B375,AB372:$BB372)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C363>AB366,0,IF(NPV($B375,AC372:$BB372)>AB369,AB369,NPV($B375,AC372:$BB372)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C363>AC366,0,IF(NPV($B375,AD372:$BB372)>AC369,AC369,NPV($B375,AD372:$BB372)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C363>AD366,0,IF(NPV($B375,AE372:$BB372)>AD369,AD369,NPV($B375,AE372:$BB372)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C363>AE366,0,IF(NPV($B375,AF372:$BB372)>AE369,AE369,NPV($B375,AF372:$BB372)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":3},"Total debt service (in USD)",{"$f":"D373+D374","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":5},"Interest (in USD)",null,{"$f":"$B374*D370/E$4","v":{"$error":"#DIV/0!"}},{"$f":"$B374*E370/F$4","v":{"$error":"#DIV/0!"}},{"$f":"$B374*F370/G$4","v":{"$error":"#DIV/0!"}},{"$f":"$B374*G370/H$4","v":{"$error":"#DIV/0!"}},{"$f":"$B374*H370/I$4","v":{"$error":"#DIV/0!"}},{"$f":"$B374*I370/J$4","v":{"$error":"#DIV/0!"}},{"$f":"$B374*J370/K$4","v":{"$error":"#DIV/0!"}},{"$f":"$B374*K370/L$4","v":{"$error":"#DIV/0!"}},{"$f":"$B374*L370/M$4","v":{"$error":"#DIV/0!"}},{"$f":"$B374*M370/N$4","v":{"$error":"#DIV/0!"}},{"$f":"$B374*N370/O$4","v":{"$error":"#DIV/0!"}},{"$f":"$B374*O370/P$4","v":{"$error":"#DIV/0!"}},{"$f":"$B374*P370/Q$4","v":{"$error":"#DIV/0!"}},{"$f":"$B374*Q370/R$4","v":{"$error":"#DIV/0!"}},{"$f":"$B374*R370/S$4","v":{"$error":"#DIV/0!"}},{"$f":"$B374*S370/T$4","v":{"$error":"#DIV/0!"}},{"$f":"$B374*T370/U$4","v":{"$error":"#DIV/0!"}},{"$f":"$B374*U370/V$4","v":{"$error":"#DIV/0!"}},{"$f":"$B374*V370/W$4","v":{"$error":"#DIV/0!"}},{"$f":"$B374*W370/X$4","v":{"$error":"#DIV/0!"}},{"$f":"$B374*X370/Y$4","v":{"$error":"#DIV/0!"}},{"$f":"$B374*Y370/Z$4","v":{"$error":"#DIV/0!"}},{"$f":"$B374*Z370/AA$4","v":{"$error":"#DIV/0!"}},{"$f":"$B374*AA370/AB$4","v":{"$error":"#DIV/0!"}},{"$f":"$B374*AB370/AC$4","v":{"$error":"#DIV/0!"}},{"$f":"$B374*AC370/AD$4","v":{"$error":"#DIV/0!"}},{"$f":"$B374*AD370/AE$4","v":{"$error":"#DIV/0!"}}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C363,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D375/D$4","v":{"$error":"#DIV/0!"}},{"$f":"E375/E$4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D377-D379)/($B373-$B372))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D365-$B372>0,D365-$B372,0)","v":0},0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,null,{"$f":"IF(D376=0,0,CHOOSE(D376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(E376=0,0,CHOOSE(E376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(F376=0,0,CHOOSE(F376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(G376=0,0,CHOOSE(G376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(H376=0,0,CHOOSE(H376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(I376=0,0,CHOOSE(I376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(J376=0,0,CHOOSE(J376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(K376=0,0,CHOOSE(K376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(L376=0,0,CHOOSE(L376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(M376=0,0,CHOOSE(M376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(N376=0,0,CHOOSE(N376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(O376=0,0,CHOOSE(O376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(P376=0,0,CHOOSE(P376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(Q376=0,0,CHOOSE(Q376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(R376=0,0,CHOOSE(R376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(S376=0,0,CHOOSE(S376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(T376=0,0,CHOOSE(T376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(U376=0,0,CHOOSE(U376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(V376=0,0,CHOOSE(V376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(W376=0,0,CHOOSE(W376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(X376=0,0,CHOOSE(X376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(Y376=0,0,CHOOSE(Y376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(Z376=0,0,CHOOSE(Z376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(AA376=0,0,CHOOSE(AA376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(AB376=0,0,CHOOSE(AB376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(AC376=0,0,CHOOSE(AC376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(AD376=0,0,CHOOSE(AD376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(AE376=0,0,CHOOSE(AE376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0}]
[null,null,"t-m condition",{"$f":"IF(D365-$B373>0,D365-$B373,0)","v":0},0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,null,null,{"$f":"IF(D378=0,0,CHOOSE(D378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(E378=0,0,CHOOSE(E378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(F378=0,0,CHOOSE(F378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(G378=0,0,CHOOSE(G378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(H378=0,0,CHOOSE(H378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(I378=0,0,CHOOSE(I378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(J378=0,0,CHOOSE(J378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(K378=0,0,CHOOSE(K378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(L378=0,0,CHOOSE(L378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(M378=0,0,CHOOSE(M378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(N378=0,0,CHOOSE(N378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(O378=0,0,CHOOSE(O378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(P378=0,0,CHOOSE(P378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(Q378=0,0,CHOOSE(Q378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(R378=0,0,CHOOSE(R378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(S378=0,0,CHOOSE(S378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(T378=0,0,CHOOSE(T378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(U378=0,0,CHOOSE(U378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(V378=0,0,CHOOSE(V378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(W378=0,0,CHOOSE(W378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(X378=0,0,CHOOSE(X378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(Y378=0,0,CHOOSE(Y378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(Z378=0,0,CHOOSE(Z378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(AA378=0,0,CHOOSE(AA378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(AB378=0,0,CHOOSE(AB378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(AC378=0,0,CHOOSE(AC378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(AD378=0,0,CHOOSE(AD378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(AE378=0,0,CHOOSE(AE378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0}]
[null,null,"Grant element",{"$f":"IF(D369=0,0,1-D371/D369)","v":0},{"$f":"IF(E369=0,0,1-E371/E369)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (4 to 7 years)-LC"},null,{"$f":"C363+1","v":2038}]
[{"$f":"+\"Output \"& C382","v":"Output 2038"}]
[null,null,null,0,{"$f":"D384+1","v":1},{"$f":"E384+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U384+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK384+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA384+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2019},{"$f":"D385+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D385=$C382,D$6,0)","v":0},{"$f":"IF(E385=$C382,E$6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D386","v":0},{"$f":"SUM(D386:E386)","v":0},{"$f":"SUM(D386:F386)","v":0},{"$f":"SUM(D386:G386)","v":0},{"$f":"SUM(D386:H386)","v":0},{"$f":"SUM(D386:I386)","v":0},{"$f":"SUM(D386:J386)","v":0},{"$f":"SUM(D386:K386)","v":0},{"$f":"SUM(D386:L386)","v":0},{"$f":"SUM(D386:M386)","v":0},{"$f":"SUM(D386:N386)","v":0},{"$f":"SUM(D386:O386)","v":0},{"$f":"SUM(D386:P386)","v":0},{"$f":"SUM(D386:Q386)","v":0},{"$f":"SUM(D386:R386)","v":0},{"$f":"SUM(D386:S386)","v":0},{"$f":"SUM(D386:T386)","v":0},{"$f":"SUM(D386:U386)","v":0},{"$f":"SUM(D386:V386)","v":0},{"$f":"SUM(D386:W386)","v":0},{"$f":"SUM(D386:X386)","v":0},{"$f":"SUM(D386:Y386)","v":0},{"$f":"SUM(D386:Z386)","v":0},{"$f":"SUM(D386:AA386)","v":0},{"$f":"SUM(D386:AB386)","v":0},{"$f":"SUM(D386:AC386)","v":0},{"$f":"SUM(D386:AD386)","v":0},{"$f":"SUM(D386:AE386)","v":0}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D389=0,0,D389/D$5)","v":0},{"$f":"IF(E389=0,0,E389/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E385=$C382,E386,D389-E394)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A382,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (4 to 7 years)-LC (in USD)"},{"$f":"IF($C382>D385,0,IF(NPV($B394,E391:$BB391)>D388,D388,NPV($B394,E391:$BB391)))","v":0},{"$f":"IF($C382>E385,0,IF(NPV($B394,F391:$BB391)>E388,E388,NPV($B394,F391:$BB391)))","v":0},{"$f":"IF($C382>F385,0,IF(NPV($B394,G391:$BB391)>F388,F388,NPV($B394,G391:$BB391)))","v":0},{"$f":"IF($C382>G385,0,IF(NPV($B394,H391:$BB391)>G388,G388,NPV($B394,H391:$BB391)))","v":0},{"$f":"IF($C382>H385,0,IF(NPV($B394,I391:$BB391)>H388,H388,NPV($B394,I391:$BB391)))","v":0},{"$f":"IF($C382>I385,0,IF(NPV($B394,J391:$BB391)>I388,I388,NPV($B394,J391:$BB391)))","v":0},{"$f":"IF($C382>J385,0,IF(NPV($B394,K391:$BB391)>J388,J388,NPV($B394,K391:$BB391)))","v":0},{"$f":"IF($C382>K385,0,IF(NPV($B394,L391:$BB391)>K388,K388,NPV($B394,L391:$BB391)))","v":0},{"$f":"IF($C382>L385,0,IF(NPV($B394,M391:$BB391)>L388,L388,NPV($B394,M391:$BB391)))","v":0},{"$f":"IF($C382>M385,0,IF(NPV($B394,N391:$BB391)>M388,M388,NPV($B394,N391:$BB391)))","v":0},{"$f":"IF($C382>N385,0,IF(NPV($B394,O391:$BB391)>N388,N388,NPV($B394,O391:$BB391)))","v":0},{"$f":"IF($C382>O385,0,IF(NPV($B394,P391:$BB391)>O388,O388,NPV($B394,P391:$BB391)))","v":0},{"$f":"IF($C382>P385,0,IF(NPV($B394,Q391:$BB391)>P388,P388,NPV($B394,Q391:$BB391)))","v":0},{"$f":"IF($C382>Q385,0,IF(NPV($B394,R391:$BB391)>Q388,Q388,NPV($B394,R391:$BB391)))","v":0},{"$f":"IF($C382>R385,0,IF(NPV($B394,S391:$BB391)>R388,R388,NPV($B394,S391:$BB391)))","v":0},{"$f":"IF($C382>S385,0,IF(NPV($B394,T391:$BB391)>S388,S388,NPV($B394,T391:$BB391)))","v":0},{"$f":"IF($C382>T385,0,IF(NPV($B394,U391:$BB391)>T388,T388,NPV($B394,U391:$BB391)))","v":0},{"$f":"IF($C382>U385,0,IF(NPV($B394,V391:$BB391)>U388,U388,NPV($B394,V391:$BB391)))","v":0},{"$f":"IF($C382>V385,0,IF(NPV($B394,W391:$BB391)>V388,V388,NPV($B394,W391:$BB391)))","v":0},{"$f":"IF($C382>W385,0,IF(NPV($B394,X391:$BB391)>W388,W388,NPV($B394,X391:$BB391)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C382>X385,0,IF(NPV($B394,Y391:$BB391)>X388,X388,NPV($B394,Y391:$BB391)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C382>Y385,0,IF(NPV($B394,Z391:$BB391)>Y388,Y388,NPV($B394,Z391:$BB391)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C382>Z385,0,IF(NPV($B394,AA391:$BB391)>Z388,Z388,NPV($B394,AA391:$BB391)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C382>AA385,0,IF(NPV($B394,AB391:$BB391)>AA388,AA388,NPV($B394,AB391:$BB391)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C382>AB385,0,IF(NPV($B394,AC391:$BB391)>AB388,AB388,NPV($B394,AC391:$BB391)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C382>AC385,0,IF(NPV($B394,AD391:$BB391)>AC388,AC388,NPV($B394,AD391:$BB391)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C382>AD385,0,IF(NPV($B394,AE391:$BB391)>AD388,AD388,NPV($B394,AE391:$BB391)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C382>AE385,0,IF(NPV($B394,AF391:$BB391)>AE388,AE388,NPV($B394,AF391:$BB391)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":3},"Total debt service (in USD)",{"$f":"D392+D393","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":5},"Interest (in USD)",null,{"$f":"$B393*D389/E$4","v":{"$error":"#DIV/0!"}},{"$f":"$B393*E389/F$4","v":{"$error":"#DIV/0!"}},{"$f":"$B393*F389/G$4","v":{"$error":"#DIV/0!"}},{"$f":"$B393*G389/H$4","v":{"$error":"#DIV/0!"}},{"$f":"$B393*H389/I$4","v":{"$error":"#DIV/0!"}},{"$f":"$B393*I389/J$4","v":{"$error":"#DIV/0!"}},{"$f":"$B393*J389/K$4","v":{"$error":"#DIV/0!"}},{"$f":"$B393*K389/L$4","v":{"$error":"#DIV/0!"}},{"$f":"$B393*L389/M$4","v":{"$error":"#DIV/0!"}},{"$f":"$B393*M389/N$4","v":{"$error":"#DIV/0!"}},{"$f":"$B393*N389/O$4","v":{"$error":"#DIV/0!"}},{"$f":"$B393*O389/P$4","v":{"$error":"#DIV/0!"}},{"$f":"$B393*P389/Q$4","v":{"$error":"#DIV/0!"}},{"$f":"$B393*Q389/R$4","v":{"$error":"#DIV/0!"}},{"$f":"$B393*R389/S$4","v":{"$error":"#DIV/0!"}},{"$f":"$B393*S389/T$4","v":{"$error":"#DIV/0!"}},{"$f":"$B393*T389/U$4","v":{"$error":"#DIV/0!"}},{"$f":"$B393*U389/V$4","v":{"$error":"#DIV/0!"}},{"$f":"$B393*V389/W$4","v":{"$error":"#DIV/0!"}},{"$f":"$B393*W389/X$4","v":{"$error":"#DIV/0!"}},{"$f":"$B393*X389/Y$4","v":{"$error":"#DIV/0!"}},{"$f":"$B393*Y389/Z$4","v":{"$error":"#DIV/0!"}},{"$f":"$B393*Z389/AA$4","v":{"$error":"#DIV/0!"}},{"$f":"$B393*AA389/AB$4","v":{"$error":"#DIV/0!"}},{"$f":"$B393*AB389/AC$4","v":{"$error":"#DIV/0!"}},{"$f":"$B393*AC389/AD$4","v":{"$error":"#DIV/0!"}},{"$f":"$B393*AD389/AE$4","v":{"$error":"#DIV/0!"}}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C382,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D394/D$4","v":{"$error":"#DIV/0!"}},{"$f":"E394/E$4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D396-D398)/($B392-$B391))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D384-$B391>0,D384-$B391,0)","v":0},0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,null,{"$f":"IF(D395=0,0,CHOOSE(D395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(E395=0,0,CHOOSE(E395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(F395=0,0,CHOOSE(F395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(G395=0,0,CHOOSE(G395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(H395=0,0,CHOOSE(H395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(I395=0,0,CHOOSE(I395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(J395=0,0,CHOOSE(J395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(K395=0,0,CHOOSE(K395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(L395=0,0,CHOOSE(L395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(M395=0,0,CHOOSE(M395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(N395=0,0,CHOOSE(N395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(O395=0,0,CHOOSE(O395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(P395=0,0,CHOOSE(P395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(Q395=0,0,CHOOSE(Q395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(R395=0,0,CHOOSE(R395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(S395=0,0,CHOOSE(S395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(T395=0,0,CHOOSE(T395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(U395=0,0,CHOOSE(U395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(V395=0,0,CHOOSE(V395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(W395=0,0,CHOOSE(W395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(X395=0,0,CHOOSE(X395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(Y395=0,0,CHOOSE(Y395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(Z395=0,0,CHOOSE(Z395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(AA395=0,0,CHOOSE(AA395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(AB395=0,0,CHOOSE(AB395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(AC395=0,0,CHOOSE(AC395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(AD395=0,0,CHOOSE(AD395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(AE395=0,0,CHOOSE(AE395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0}]
[null,null,"t-m condition",{"$f":"IF(D384-$B392>0,D384-$B392,0)","v":0},0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,null,null,{"$f":"IF(D397=0,0,CHOOSE(D397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(E397=0,0,CHOOSE(E397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(F397=0,0,CHOOSE(F397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(G397=0,0,CHOOSE(G397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(H397=0,0,CHOOSE(H397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(I397=0,0,CHOOSE(I397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(J397=0,0,CHOOSE(J397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(K397=0,0,CHOOSE(K397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(L397=0,0,CHOOSE(L397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(M397=0,0,CHOOSE(M397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(N397=0,0,CHOOSE(N397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(O397=0,0,CHOOSE(O397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(P397=0,0,CHOOSE(P397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(Q397=0,0,CHOOSE(Q397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(R397=0,0,CHOOSE(R397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(S397=0,0,CHOOSE(S397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(T397=0,0,CHOOSE(T397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(U397=0,0,CHOOSE(U397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(V397=0,0,CHOOSE(V397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(W397=0,0,CHOOSE(W397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(X397=0,0,CHOOSE(X397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(Y397=0,0,CHOOSE(Y397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(Z397=0,0,CHOOSE(Z397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(AA397=0,0,CHOOSE(AA397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(AB397=0,0,CHOOSE(AB397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(AC397=0,0,CHOOSE(AC397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(AD397=0,0,CHOOSE(AD397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(AE397=0,0,CHOOSE(AE397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0}]
[null,null,"Grant element",{"$f":"IF(D388=0,0,1-D390/D388)","v":0},{"$f":"IF(E388=0,0,1-E390/E388)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (4 to 7 years)-LC"},null,{"$f":"C382+1","v":2039}]
[{"$f":"+\"Output \"& C401","v":"Output 2039"}]
[null,null,null,0,{"$f":"D403+1","v":1},{"$f":"E403+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U403+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK403+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA403+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2019},{"$f":"D404+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D404=$C401,D$6,0)","v":0},{"$f":"IF(E404=$C401,E$6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D405","v":0},{"$f":"SUM(D405:E405)","v":0},{"$f":"SUM(D405:F405)","v":0},{"$f":"SUM(D405:G405)","v":0},{"$f":"SUM(D405:H405)","v":0},{"$f":"SUM(D405:I405)","v":0},{"$f":"SUM(D405:J405)","v":0},{"$f":"SUM(D405:K405)","v":0},{"$f":"SUM(D405:L405)","v":0},{"$f":"SUM(D405:M405)","v":0},{"$f":"SUM(D405:N405)","v":0},{"$f":"SUM(D405:O405)","v":0},{"$f":"SUM(D405:P405)","v":0},{"$f":"SUM(D405:Q405)","v":0},{"$f":"SUM(D405:R405)","v":0},{"$f":"SUM(D405:S405)","v":0},{"$f":"SUM(D405:T405)","v":0},{"$f":"SUM(D405:U405)","v":0},{"$f":"SUM(D405:V405)","v":0},{"$f":"SUM(D405:W405)","v":0},{"$f":"SUM(D405:X405)","v":0},{"$f":"SUM(D405:Y405)","v":0},{"$f":"SUM(D405:Z405)","v":0},{"$f":"SUM(D405:AA405)","v":0},{"$f":"SUM(D405:AB405)","v":0},{"$f":"SUM(D405:AC405)","v":0},{"$f":"SUM(D405:AD405)","v":0},{"$f":"SUM(D405:AE405)","v":0}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D408=0,0,D408/D$5)","v":0},{"$f":"IF(E408=0,0,E408/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E404=$C401,E405,D408-E413)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A401,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (4 to 7 years)-LC (in USD)"},{"$f":"IF($C401>D404,0,IF(NPV($B413,E410:$BB410)>D407,D407,NPV($B413,E410:$BB410)))","v":0},{"$f":"IF($C401>E404,0,IF(NPV($B413,F410:$BB410)>E407,E407,NPV($B413,F410:$BB410)))","v":0},{"$f":"IF($C401>F404,0,IF(NPV($B413,G410:$BB410)>F407,F407,NPV($B413,G410:$BB410)))","v":0},{"$f":"IF($C401>G404,0,IF(NPV($B413,H410:$BB410)>G407,G407,NPV($B413,H410:$BB410)))","v":0},{"$f":"IF($C401>H404,0,IF(NPV($B413,I410:$BB410)>H407,H407,NPV($B413,I410:$BB410)))","v":0},{"$f":"IF($C401>I404,0,IF(NPV($B413,J410:$BB410)>I407,I407,NPV($B413,J410:$BB410)))","v":0},{"$f":"IF($C401>J404,0,IF(NPV($B413,K410:$BB410)>J407,J407,NPV($B413,K410:$BB410)))","v":0},{"$f":"IF($C401>K404,0,IF(NPV($B413,L410:$BB410)>K407,K407,NPV($B413,L410:$BB410)))","v":0},{"$f":"IF($C401>L404,0,IF(NPV($B413,M410:$BB410)>L407,L407,NPV($B413,M410:$BB410)))","v":0},{"$f":"IF($C401>M404,0,IF(NPV($B413,N410:$BB410)>M407,M407,NPV($B413,N410:$BB410)))","v":0},{"$f":"IF($C401>N404,0,IF(NPV($B413,O410:$BB410)>N407,N407,NPV($B413,O410:$BB410)))","v":0},{"$f":"IF($C401>O404,0,IF(NPV($B413,P410:$BB410)>O407,O407,NPV($B413,P410:$BB410)))","v":0},{"$f":"IF($C401>P404,0,IF(NPV($B413,Q410:$BB410)>P407,P407,NPV($B413,Q410:$BB410)))","v":0},{"$f":"IF($C401>Q404,0,IF(NPV($B413,R410:$BB410)>Q407,Q407,NPV($B413,R410:$BB410)))","v":0},{"$f":"IF($C401>R404,0,IF(NPV($B413,S410:$BB410)>R407,R407,NPV($B413,S410:$BB410)))","v":0},{"$f":"IF($C401>S404,0,IF(NPV($B413,T410:$BB410)>S407,S407,NPV($B413,T410:$BB410)))","v":0},{"$f":"IF($C401>T404,0,IF(NPV($B413,U410:$BB410)>T407,T407,NPV($B413,U410:$BB410)))","v":0},{"$f":"IF($C401>U404,0,IF(NPV($B413,V410:$BB410)>U407,U407,NPV($B413,V410:$BB410)))","v":0},{"$f":"IF($C401>V404,0,IF(NPV($B413,W410:$BB410)>V407,V407,NPV($B413,W410:$BB410)))","v":0},{"$f":"IF($C401>W404,0,IF(NPV($B413,X410:$BB410)>W407,W407,NPV($B413,X410:$BB410)))","v":0},{"$f":"IF($C401>X404,0,IF(NPV($B413,Y410:$BB410)>X407,X407,NPV($B413,Y410:$BB410)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C401>Y404,0,IF(NPV($B413,Z410:$BB410)>Y407,Y407,NPV($B413,Z410:$BB410)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C401>Z404,0,IF(NPV($B413,AA410:$BB410)>Z407,Z407,NPV($B413,AA410:$BB410)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C401>AA404,0,IF(NPV($B413,AB410:$BB410)>AA407,AA407,NPV($B413,AB410:$BB410)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C401>AB404,0,IF(NPV($B413,AC410:$BB410)>AB407,AB407,NPV($B413,AC410:$BB410)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C401>AC404,0,IF(NPV($B413,AD410:$BB410)>AC407,AC407,NPV($B413,AD410:$BB410)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C401>AD404,0,IF(NPV($B413,AE410:$BB410)>AD407,AD407,NPV($B413,AE410:$BB410)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C401>AE404,0,IF(NPV($B413,AF410:$BB410)>AE407,AE407,NPV($B413,AF410:$BB410)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":3},"Total debt service (in USD)",{"$f":"D411+D412","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":5},"Interest (in USD)",null,{"$f":"$B412*D408/E$4","v":{"$error":"#DIV/0!"}},{"$f":"$B412*E408/F$4","v":{"$error":"#DIV/0!"}},{"$f":"$B412*F408/G$4","v":{"$error":"#DIV/0!"}},{"$f":"$B412*G408/H$4","v":{"$error":"#DIV/0!"}},{"$f":"$B412*H408/I$4","v":{"$error":"#DIV/0!"}},{"$f":"$B412*I408/J$4","v":{"$error":"#DIV/0!"}},{"$f":"$B412*J408/K$4","v":{"$error":"#DIV/0!"}},{"$f":"$B412*K408/L$4","v":{"$error":"#DIV/0!"}},{"$f":"$B412*L408/M$4","v":{"$error":"#DIV/0!"}},{"$f":"$B412*M408/N$4","v":{"$error":"#DIV/0!"}},{"$f":"$B412*N408/O$4","v":{"$error":"#DIV/0!"}},{"$f":"$B412*O408/P$4","v":{"$error":"#DIV/0!"}},{"$f":"$B412*P408/Q$4","v":{"$error":"#DIV/0!"}},{"$f":"$B412*Q408/R$4","v":{"$error":"#DIV/0!"}},{"$f":"$B412*R408/S$4","v":{"$error":"#DIV/0!"}},{"$f":"$B412*S408/T$4","v":{"$error":"#DIV/0!"}},{"$f":"$B412*T408/U$4","v":{"$error":"#DIV/0!"}},{"$f":"$B412*U408/V$4","v":{"$error":"#DIV/0!"}},{"$f":"$B412*V408/W$4","v":{"$error":"#DIV/0!"}},{"$f":"$B412*W408/X$4","v":{"$error":"#DIV/0!"}},{"$f":"$B412*X408/Y$4","v":{"$error":"#DIV/0!"}},{"$f":"$B412*Y408/Z$4","v":{"$error":"#DIV/0!"}},{"$f":"$B412*Z408/AA$4","v":{"$error":"#DIV/0!"}},{"$f":"$B412*AA408/AB$4","v":{"$error":"#DIV/0!"}},{"$f":"$B412*AB408/AC$4","v":{"$error":"#DIV/0!"}},{"$f":"$B412*AC408/AD$4","v":{"$error":"#DIV/0!"}},{"$f":"$B412*AD408/AE$4","v":{"$error":"#DIV/0!"}}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C401,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D413/D$4","v":{"$error":"#DIV/0!"}},{"$f":"E413/E$4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D415-D417)/($B411-$B410))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D403-$B410>0,D403-$B410,0)","v":0},0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,null,{"$f":"IF(D414=0,0,CHOOSE(D414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(E414=0,0,CHOOSE(E414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(F414=0,0,CHOOSE(F414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(G414=0,0,CHOOSE(G414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(H414=0,0,CHOOSE(H414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(I414=0,0,CHOOSE(I414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(J414=0,0,CHOOSE(J414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(K414=0,0,CHOOSE(K414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(L414=0,0,CHOOSE(L414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(M414=0,0,CHOOSE(M414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(N414=0,0,CHOOSE(N414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(O414=0,0,CHOOSE(O414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(P414=0,0,CHOOSE(P414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(Q414=0,0,CHOOSE(Q414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(R414=0,0,CHOOSE(R414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(S414=0,0,CHOOSE(S414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(T414=0,0,CHOOSE(T414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(U414=0,0,CHOOSE(U414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(V414=0,0,CHOOSE(V414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(W414=0,0,CHOOSE(W414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(X414=0,0,CHOOSE(X414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(Y414=0,0,CHOOSE(Y414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(Z414=0,0,CHOOSE(Z414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(AA414=0,0,CHOOSE(AA414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(AB414=0,0,CHOOSE(AB414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(AC414=0,0,CHOOSE(AC414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(AD414=0,0,CHOOSE(AD414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(AE414=0,0,CHOOSE(AE414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0}]
[null,null,"t-m condition",{"$f":"IF(D403-$B411>0,D403-$B411,0)","v":0},0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,null,null,{"$f":"IF(D416=0,0,CHOOSE(D416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(E416=0,0,CHOOSE(E416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(F416=0,0,CHOOSE(F416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(G416=0,0,CHOOSE(G416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(H416=0,0,CHOOSE(H416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(I416=0,0,CHOOSE(I416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(J416=0,0,CHOOSE(J416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(K416=0,0,CHOOSE(K416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(L416=0,0,CHOOSE(L416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(M416=0,0,CHOOSE(M416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(N416=0,0,CHOOSE(N416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(O416=0,0,CHOOSE(O416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(P416=0,0,CHOOSE(P416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(Q416=0,0,CHOOSE(Q416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(R416=0,0,CHOOSE(R416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(S416=0,0,CHOOSE(S416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(T416=0,0,CHOOSE(T416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(U416=0,0,CHOOSE(U416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(V416=0,0,CHOOSE(V416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(W416=0,0,CHOOSE(W416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(X416=0,0,CHOOSE(X416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(Y416=0,0,CHOOSE(Y416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(Z416=0,0,CHOOSE(Z416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(AA416=0,0,CHOOSE(AA416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(AB416=0,0,CHOOSE(AB416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(AC416=0,0,CHOOSE(AC416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(AD416=0,0,CHOOSE(AD416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(AE416=0,0,CHOOSE(AE416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0}]
[null,null,"Grant element",{"$f":"IF(D407=0,0,1-D409/D407)","v":0},{"$f":"IF(E407=0,0,1-E409/E407)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"PV_LC_NR3","index":37,"n_rows":418,"n_cols":56,"rows_kept":418,"cut":false,"hidden":true,"merged":[[1,0,1,2]]}
[{"$f":"PV_LC_NR1!A1","v":"Debt dynamics on LC-denominated locally-issued debt held by non-residents"}]
[{"$f":"PV_LC_NR1!A2","v":"(This worksheet takes account of the effects of exchange rates on LC-denominated debt)"}]
[{"$f":"'Input 5 - Local-debt Financing'!A33","v":"Bonds (beyond 7 years)-LC"},null,null,{"$f":"ProjectionYear","v":2019},{"$f":"D3+1","v":2020},{"$f":"E3+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
[null,null,"FX (pa)",{"$f":"PV_LC_NR1!D4","v":0},{"$f":"PV_LC_NR1!E4","v":0},{"$f":"PV_LC_NR1!F4","v":0},{"$f":"PV_LC_NR1!G4","v":0},{"$f":"PV_LC_NR1!H4","v":0},{"$f":"PV_LC_NR1!I4","v":0},{"$f":"PV_LC_NR1!J4","v":0},{"$f":"PV_LC_NR1!K4","v":0},{"$f":"PV_LC_NR1!L4","v":0},{"$f":"PV_LC_NR1!M4","v":0},{"$f":"PV_LC_NR1!N4","v":0},{"$f":"PV_LC_NR1!O4","v":0},{"$f":"PV_LC_NR1!P4","v":0},{"$f":"PV_LC_NR1!Q4","v":0},{"$f":"PV_LC_NR1!R4","v":0},{"$f":"PV_LC_NR1!S4","v":0},{"$f":"PV_LC_NR1!T4","v":0},{"$f":"PV_LC_NR1!U4","v":0},{"$f":"PV_LC_NR1!V4","v":0},{"$f":"PV_LC_NR1!W4","v":0},{"$f":"PV_LC_NR1!X4","v":0},{"$f":"PV_LC_NR1!Y4","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!Z4","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!AA4","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!AB4","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!AC4","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!AD4","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!AE4","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!AF4","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!AG4","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!AH4","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!AI4","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!AJ4","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!AK4","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!AL4","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!AM4","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!AN4","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!AO4","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!AP4","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!AQ4","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!AR4","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!AS4","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!AT4","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!AU4","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!AV4","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!AW4","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!AX4","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!AY4","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!AZ4","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!BA4","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!BB4","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!BC4","v":0},{"$f":"PV_LC_NR1!BD4","v":0}]
[null,null,"FX (eop)",{"$f":"PV_LC_NR1!D5","v":0},{"$f":"PV_LC_NR1!E5","v":0},{"$f":"PV_LC_NR1!F5","v":0},{"$f":"PV_LC_NR1!G5","v":0},{"$f":"PV_LC_NR1!H5","v":0},{"$f":"PV_LC_NR1!I5","v":0},{"$f":"PV_LC_NR1!J5","v":0},{"$f":"PV_LC_NR1!K5","v":0},{"$f":"PV_LC_NR1!L5","v":0},{"$f":"PV_LC_NR1!M5","v":0},{"$f":"PV_LC_NR1!N5","v":0},{"$f":"PV_LC_NR1!O5","v":0},{"$f":"PV_LC_NR1!P5","v":0},{"$f":"PV_LC_NR1!Q5","v":0},{"$f":"PV_LC_NR1!R5","v":0},{"$f":"PV_LC_NR1!S5","v":0},{"$f":"PV_LC_NR1!T5","v":0},{"$f":"PV_LC_NR1!U5","v":0},{"$f":"PV_LC_NR1!V5","v":0},{"$f":"PV_LC_NR1!W5","v":0},{"$f":"PV_LC_NR1!X5","v":0},{"$f":"PV_LC_NR1!Y5","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!Z5","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!AA5","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!AB5","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!AC5","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!AD5","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!AE5","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!AF5","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!AG5","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!AH5","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!AI5","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!AJ5","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!AK5","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!AL5","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!AM5","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!AN5","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!AO5","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!AP5","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!AQ5","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!AR5","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!AS5","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!AT5","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!AU5","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!AV5","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!AW5","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!AX5","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!AY5","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!AZ5","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!BA5","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!BB5","v":{"$error":"#DIV/0!"}},{"$f":"PV_LC_NR1!BC5","v":0},{"$f":"PV_LC_NR1!BD5","v":0}]
[null,null,"Gross financing (in LC)",{"$f":"Ext_Debt_Data!F105*D4","v":0},{"$f":"Ext_Debt_Data!G105*E4","v":0},{"$f":"Ext_Debt_Data!H105*F4","v":0},{"$f":"Ext_Debt_Data!I105*G4","v":0},{"$f":"Ext_Debt_Data!J105*H4","v":0},{"$f":"Ext_Debt_Data!K105*I4","v":0},{"$f":"Ext_Debt_Data!L105*J4","v":0},{"$f":"Ext_Debt_Data!M105*K4","v":0},{"$f":"Ext_Debt_Data!N105*L4","v":0},{"$f":"Ext_Debt_Data!O105*M4","v":0},{"$f":"Ext_Debt_Data!P105*N4","v":0},{"$f":"Ext_Debt_Data!Q105*O4","v":0},{"$f":"Ext_Debt_Data!R105*P4","v":0},{"$f":"Ext_Debt_Data!S105*Q4","v":0},{"$f":"Ext_Debt_Data!T105*R4","v":0},{"$f":"Ext_Debt_Data!U105*S4","v":0},{"$f":"Ext_Debt_Data!V105*T4","v":0},{"$f":"Ext_Debt_Data!W105*U4","v":0},{"$f":"Ext_Debt_Data!X105*V4","v":0},{"$f":"Ext_Debt_Data!Y105*W4","v":0},{"$f":"Ext_Debt_Data!Z105*X4","v":0}]
[null,null,"Interest rate (local currency)",{"$f":"'Input 5 - Local-debt Financing'!I33","v":0.15},{"$f":"'Input 5 - Local-debt Financing'!J33","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!K33","v":0.13},{"$f":"'Input 5 - Local-debt Financing'!L33","v":0.11},{"$f":"'Input 5 - Local-debt Financing'!M33","v":0.1},{"$f":"'Input 5 - Local-debt Financing'!N33","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!O33","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!P33","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!Q33","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!R33","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!S33","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!T33","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!U33","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!V33","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!W33","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!X33","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!Y33","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!Z33","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!AA33","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!AB33","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!AC33","v":0.09}]
[null,null,"(average)",{"$f":"AVERAGE(D7:X7)","v":9.8571428571428601E-2}]
[null,null,"Nominal GDP (in USD)",{"$f":"PV_LC_NR1!D9","v":0},{"$f":"PV_LC_NR1!E9","v":0},{"$f":"PV_LC_NR1!F9","v":0},{"$f":"PV_LC_NR1!G9","v":0},{"$f":"PV_LC_NR1!H9","v":0},{"$f":"PV_LC_NR1!I9","v":0},{"$f":"PV_LC_NR1!J9","v":0},{"$f":"PV_LC_NR1!K9","v":0},{"$f":"PV_LC_NR1!L9","v":0},{"$f":"PV_LC_NR1!M9","v":0},{"$f":"PV_LC_NR1!N9","v":0},{"$f":"PV_LC_NR1!O9","v":0},{"$f":"PV_LC_NR1!P9","v":0},{"$f":"PV_LC_NR1!Q9","v":0},{"$f":"PV_LC_NR1!R9","v":0},{"$f":"PV_LC_NR1!S9","v":0},{"$f":"PV_LC_NR1!T9","v":0},{"$f":"PV_LC_NR1!U9","v":0},{"$f":"PV_LC_NR1!V9","v":0},{"$f":"PV_LC_NR1!W9","v":0},{"$f":"PV_LC_NR1!X9","v":0}]
["Summary table"]
[null,null,null,{"$f":"D3","v":2019},{"$f":"D11+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046]
[null,null,"New borrowing (gross, in local currency)",{"$f":"D6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D12","v":0},{"$f":"SUM(D12:E12)","v":0},{"$f":"SUM(D12:F12)","v":0},{"$f":"SUM(D12:G12)","v":0},{"$f":"SUM(D12:H12)","v":0},{"$f":"SUM(D12:I12)","v":0},{"$f":"SUM(D12:J12)","v":0},{"$f":"SUM(D12:K12)","v":0},{"$f":"SUM(D12:L12)","v":0},{"$f":"SUM(D12:M12)","v":0},{"$f":"SUM(D12:N12)","v":0},{"$f":"SUM(D12:O12)","v":0},{"$f":"SUM(D12:P12)","v":0},{"$f":"SUM(D12:Q12)","v":0},{"$f":"SUM(D12:R12)","v":0},{"$f":"SUM(D12:S12)","v":0},{"$f":"SUM(D12:T12)","v":0},{"$f":"SUM(D12:U12)","v":0},{"$f":"SUM(D12:V12)","v":0},{"$f":"SUM(D12:W12)","v":0},{"$f":"SUM(D12:X12)","v":0},{"$f":"SUM(D12:Y12)","v":0},{"$f":"SUM(D12:Z12)","v":0},{"$f":"SUM(D12:AA12)","v":0},{"$f":"SUM(D12:AB12)","v":0},{"$f":"SUM(D12:AC12)","v":0},{"$f":"SUM(D12:AD12)","v":0},{"$f":"SUM(D12:AE12)","v":0}]
[null,null,"Stock of new forex debt (in USD)",{"$f":"D27+D46+D65+D84+D103+D122+D141+D160+D179+D198+D217+D236+D255+D274+D293+D312+D331+D350+D369+D388+D407","v":0},{"$f":"E27+E46+E65+E84+E103+E122+E141+E160+E179+E198+E217+E236+E255+E274+E293+E312+E331+E350+E369+E388+E407","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A21,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (beyond 7 years)-LC (in USD)"},{"$f":"D29+D48+D67+D86+D105+D124+D143+D162+D181+D200+D219+D238+D257+D276+D295+D314+D333+D352+D371+D390+D409","v":{"$error":"#DIV/0!"}},{"$f":"E29+E48+E67+E86+E105+E124+E143+E162+E181+E200+E219+E238+E257+E276+E295+E314+E333+E352+E371+E390+E409","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0]
["Grace",{"$f":"'Input 5 - Local-debt Financing'!C18","v":6},"Total debt service (in USD)",{"$f":"D30+D49+D68+D87+D106+D125+D144+D163+D182+D201+D220+D239+D258+D277+D296+D315+D334+D353+D372+D391+D410","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Maturity",{"$f":"'Input 5 - Local-debt Financing'!D18","v":7},"Interest",{"$f":"D31+D50+D69+D88+D107+D126+D145+D164+D183+D202+D221+D240+D259+D278+D297+D316+D335+D354+D373+D392+D411","v":0},{"$f":"E31+E50+E69+E88+E107+E126+E145+E164+E183+E202+E221+E240+E259+E278+E297+E316+E335+E354+E373+E392+E411","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Interest","-","Amortization",{"$f":"D32+D51+D70+D89+D108+D127+D146+D165+D184+D203+D222+D241+D260+D279+D298+D317+D336+D355+D374+D393+D412","v":{"$error":"#DIV/0!"}},{"$f":"E32+E51+E70+E89+E108+E127+E146+E165+E184+E203+E222+E241+E260+E279+E298+E317+E336+E355+E374+E393+E412","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Discount",{"$f":"Discount_Rate_GE","v":0.05},{"$f":"+TEXT(\"PV to GDP\",\"#\")&\" - \"&TEXT(A21,\"#\")","v":"PV to GDP - Bonds (beyond 7 years)-LC"},{"$f":"D15/D9*100","v":{"$error":"#DIV/0!"}},{"$f":"E15/E9*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[{"$f":"$A$3","v":"Bonds (beyond 7 years)-LC"},null,{"$f":"D3","v":2019}]
[{"$f":"+\"Output \"& C21","v":"Output 2019"}]
[null,null,null,0,{"$f":"D23+1","v":1},{"$f":"E23+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U23+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK23+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA23+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2019},{"$f":"D24+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D24=$C21,D$6,0)","v":0},{"$f":"IF(E24=$C21,E$6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D25","v":0},{"$f":"SUM(D25:E25)","v":0},{"$f":"SUM(D25:F25)","v":0},{"$f":"SUM(D25:G25)","v":0},{"$f":"SUM(D25:H25)","v":0},{"$f":"SUM(D25:I25)","v":0},{"$f":"SUM(D25:J25)","v":0},{"$f":"SUM(D25:K25)","v":0},{"$f":"SUM(D25:L25)","v":0},{"$f":"SUM(D25:M25)","v":0},{"$f":"SUM(D25:N25)","v":0},{"$f":"SUM(D25:O25)","v":0},{"$f":"SUM(D25:P25)","v":0},{"$f":"SUM(D25:Q25)","v":0},{"$f":"SUM(D25:R25)","v":0},{"$f":"SUM(D25:S25)","v":0},{"$f":"SUM(D25:T25)","v":0},{"$f":"SUM(D25:U25)","v":0},{"$f":"SUM(D25:V25)","v":0},{"$f":"SUM(D25:W25)","v":0},{"$f":"SUM(D25:X25)","v":0},{"$f":"SUM(D25:Y25)","v":0},{"$f":"SUM(D25:Z25)","v":0},{"$f":"SUM(D25:AA25)","v":0},{"$f":"SUM(D25:AB25)","v":0},{"$f":"SUM(D25:AC25)","v":0},{"$f":"SUM(D25:AD25)","v":0},{"$f":"SUM(D25:AE25)","v":0}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D28=0,0,D28/D$5)","v":0},{"$f":"IF(E28=0,0,E28/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",{"$f":"IF(D24=$C21,D25,C28-D33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A40,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (beyond 7 years)-LC (in USD)"},{"$f":"IF($C21>D24,0,IF(NPV($B33,E30:$BB30)>D27,D27,NPV($B33,E30:$BB30)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C21>E24,0,IF(NPV($B33,F30:$BB30)>E27,E27,NPV($B33,F30:$BB30)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C21>F24,0,IF(NPV($B33,G30:$BB30)>F27,F27,NPV($B33,G30:$BB30)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C21>G24,0,IF(NPV($B33,H30:$BB30)>G27,G27,NPV($B33,H30:$BB30)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C21>H24,0,IF(NPV($B33,I30:$BB30)>H27,H27,NPV($B33,I30:$BB30)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C21>I24,0,IF(NPV($B33,J30:$BB30)>I27,I27,NPV($B33,J30:$BB30)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C21>J24,0,IF(NPV($B33,K30:$BB30)>J27,J27,NPV($B33,K30:$BB30)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C21>K24,0,IF(NPV($B33,L30:$BB30)>K27,K27,NPV($B33,L30:$BB30)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C21>L24,0,IF(NPV($B33,M30:$BB30)>L27,L27,NPV($B33,M30:$BB30)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C21>M24,0,IF(NPV($B33,N30:$BB30)>M27,M27,NPV($B33,N30:$BB30)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C21>N24,0,IF(NPV($B33,O30:$BB30)>N27,N27,NPV($B33,O30:$BB30)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C21>O24,0,IF(NPV($B33,P30:$BB30)>O27,O27,NPV($B33,P30:$BB30)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C21>P24,0,IF(NPV($B33,Q30:$BB30)>P27,P27,NPV($B33,Q30:$BB30)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C21>Q24,0,IF(NPV($B33,R30:$BB30)>Q27,Q27,NPV($B33,R30:$BB30)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C21>R24,0,IF(NPV($B33,S30:$BB30)>R27,R27,NPV($B33,S30:$BB30)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C21>S24,0,IF(NPV($B33,T30:$BB30)>S27,S27,NPV($B33,T30:$BB30)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C21>T24,0,IF(NPV($B33,U30:$BB30)>T27,T27,NPV($B33,U30:$BB30)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C21>U24,0,IF(NPV($B33,V30:$BB30)>U27,U27,NPV($B33,V30:$BB30)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C21>V24,0,IF(NPV($B33,W30:$BB30)>V27,V27,NPV($B33,W30:$BB30)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C21>W24,0,IF(NPV($B33,X30:$BB30)>W27,W27,NPV($B33,X30:$BB30)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C21>X24,0,IF(NPV($B33,Y30:$BB30)>X27,X27,NPV($B33,Y30:$BB30)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C21>Y24,0,IF(NPV($B33,Z30:$BB30)>Y27,Y27,NPV($B33,Z30:$BB30)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C21>Z24,0,IF(NPV($B33,AA30:$BB30)>Z27,Z27,NPV($B33,AA30:$BB30)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C21>AA24,0,IF(NPV($B33,AB30:$BB30)>AA27,AA27,NPV($B33,AB30:$BB30)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C21>AB24,0,IF(NPV($B33,AC30:$BB30)>AB27,AB27,NPV($B33,AC30:$BB30)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C21>AC24,0,IF(NPV($B33,AD30:$BB30)>AC27,AC27,NPV($B33,AD30:$BB30)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C21>AD24,0,IF(NPV($B33,AE30:$BB30)>AD27,AD27,NPV($B33,AE30:$BB30)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C21>AE24,0,IF(NPV($B33,AF30:$BB30)>AE27,AE27,NPV($B33,AF30:$BB30)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":6},"Total debt service (in USD)",{"$f":"D31+D32","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":7},"Interest (in USD)",null,{"$f":"$B32*D28/E$4","v":{"$error":"#DIV/0!"}},{"$f":"$B32*E28/F$4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C21,$D$3:$BD$7,5,FALSE)","v":0.15},"Amortization (in USD)",{"$f":"D33/D$4","v":{"$error":"#DIV/0!"}},{"$f":"E33/E$4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D35-D37)/($B31-$B30))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D23-$B30>0,D23-$B30,0)","v":0},0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[null,null,null,{"$f":"IF(D34=0,0,CHOOSE(D34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0},{"$f":"IF(E34=0,0,CHOOSE(E34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0},{"$f":"IF(F34=0,0,CHOOSE(F34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0},{"$f":"IF(G34=0,0,CHOOSE(G34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0},{"$f":"IF(H34=0,0,CHOOSE(H34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0},{"$f":"IF(I34=0,0,CHOOSE(I34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0},{"$f":"IF(J34=0,0,CHOOSE(J34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0},{"$f":"IF(K34=0,0,CHOOSE(K34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0},{"$f":"IF(L34=0,0,CHOOSE(L34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0},{"$f":"IF(M34=0,0,CHOOSE(M34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0},{"$f":"IF(N34=0,0,CHOOSE(N34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0},{"$f":"IF(O34=0,0,CHOOSE(O34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0},{"$f":"IF(P34=0,0,CHOOSE(P34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0},{"$f":"IF(Q34=0,0,CHOOSE(Q34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0},{"$f":"IF(R34=0,0,CHOOSE(R34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0},{"$f":"IF(S34=0,0,CHOOSE(S34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0},{"$f":"IF(T34=0,0,CHOOSE(T34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0},{"$f":"IF(U34=0,0,CHOOSE(U34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0},{"$f":"IF(V34=0,0,CHOOSE(V34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0},{"$f":"IF(W34=0,0,CHOOSE(W34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0},{"$f":"IF(X34=0,0,CHOOSE(X34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0},{"$f":"IF(Y34=0,0,CHOOSE(Y34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0},{"$f":"IF(Z34=0,0,CHOOSE(Z34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0},{"$f":"IF(AA34=0,0,CHOOSE(AA34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0},{"$f":"IF(AB34=0,0,CHOOSE(AB34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0},{"$f":"IF(AC34=0,0,CHOOSE(AC34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0},{"$f":"IF(AD34=0,0,CHOOSE(AD34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0},{"$f":"IF(AE34=0,0,CHOOSE(AE34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0}]
[null,null,"t-m condition",{"$f":"IF(D23-$B31>0,D23-$B31,0)","v":0},0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,{"$f":"IF(D36=0,0,CHOOSE(D36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(E36=0,0,CHOOSE(E36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(F36=0,0,CHOOSE(F36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(G36=0,0,CHOOSE(G36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(H36=0,0,CHOOSE(H36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(I36=0,0,CHOOSE(I36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(J36=0,0,CHOOSE(J36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(K36=0,0,CHOOSE(K36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(L36=0,0,CHOOSE(L36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(M36=0,0,CHOOSE(M36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(N36=0,0,CHOOSE(N36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(O36=0,0,CHOOSE(O36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(P36=0,0,CHOOSE(P36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(Q36=0,0,CHOOSE(Q36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(R36=0,0,CHOOSE(R36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(S36=0,0,CHOOSE(S36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(T36=0,0,CHOOSE(T36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(U36=0,0,CHOOSE(U36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(V36=0,0,CHOOSE(V36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(W36=0,0,CHOOSE(W36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(X36=0,0,CHOOSE(X36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(Y36=0,0,CHOOSE(Y36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(Z36=0,0,CHOOSE(Z36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(AA36=0,0,CHOOSE(AA36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(AB36=0,0,CHOOSE(AB36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(AC36=0,0,CHOOSE(AC36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(AD36=0,0,CHOOSE(AD36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(AE36=0,0,CHOOSE(AE36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0}]
[null,null,"Grant element",{"$f":"IF(D27=0,0,1-D29/D27)","v":0},{"$f":"IF(E27=0,0,1-E29/E27)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (beyond 7 years)-LC"},null,{"$f":"C21+1","v":2020}]
[{"$f":"+\"Output \"& C40","v":"Output 2020"}]
[null,null,null,0,{"$f":"D42+1","v":1},{"$f":"E42+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U42+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK42+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA42+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2019},{"$f":"D43+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D43=$C40,D$6,0)","v":0},{"$f":"IF(E43=$C40,E$6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D44","v":0},{"$f":"SUM(D44:E44)","v":0},{"$f":"SUM(D44:F44)","v":0},{"$f":"SUM(D44:G44)","v":0},{"$f":"SUM(D44:H44)","v":0},{"$f":"SUM(D44:I44)","v":0},{"$f":"SUM(D44:J44)","v":0},{"$f":"SUM(D44:K44)","v":0},{"$f":"SUM(D44:L44)","v":0},{"$f":"SUM(D44:M44)","v":0},{"$f":"SUM(D44:N44)","v":0},{"$f":"SUM(D44:O44)","v":0},{"$f":"SUM(D44:P44)","v":0},{"$f":"SUM(D44:Q44)","v":0},{"$f":"SUM(D44:R44)","v":0},{"$f":"SUM(D44:S44)","v":0},{"$f":"SUM(D44:T44)","v":0},{"$f":"SUM(D44:U44)","v":0},{"$f":"SUM(D44:V44)","v":0},{"$f":"SUM(D44:W44)","v":0},{"$f":"SUM(D44:X44)","v":0},{"$f":"SUM(D44:Y44)","v":0},{"$f":"SUM(D44:Z44)","v":0},{"$f":"SUM(D44:AA44)","v":0},{"$f":"SUM(D44:AB44)","v":0},{"$f":"SUM(D44:AC44)","v":0},{"$f":"SUM(D44:AD44)","v":0},{"$f":"SUM(D44:AE44)","v":0}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D47=0,0,D47/D$5)","v":0},{"$f":"IF(E47=0,0,E47/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E43=$C40,E44,D47-E52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A40,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (beyond 7 years)-LC (in USD)"},{"$f":"IF($C40>D43,0,IF(NPV($B52,E49:$BB49)>D46,D46,NPV($B52,E49:$BB49)))","v":0},{"$f":"IF($C40>E43,0,IF(NPV($B52,F49:$BB49)>E46,E46,NPV($B52,F49:$BB49)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C40>F43,0,IF(NPV($B52,G49:$BB49)>F46,F46,NPV($B52,G49:$BB49)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C40>G43,0,IF(NPV($B52,H49:$BB49)>G46,G46,NPV($B52,H49:$BB49)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C40>H43,0,IF(NPV($B52,I49:$BB49)>H46,H46,NPV($B52,I49:$BB49)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C40>I43,0,IF(NPV($B52,J49:$BB49)>I46,I46,NPV($B52,J49:$BB49)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C40>J43,0,IF(NPV($B52,K49:$BB49)>J46,J46,NPV($B52,K49:$BB49)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C40>K43,0,IF(NPV($B52,L49:$BB49)>K46,K46,NPV($B52,L49:$BB49)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C40>L43,0,IF(NPV($B52,M49:$BB49)>L46,L46,NPV($B52,M49:$BB49)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C40>M43,0,IF(NPV($B52,N49:$BB49)>M46,M46,NPV($B52,N49:$BB49)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C40>N43,0,IF(NPV($B52,O49:$BB49)>N46,N46,NPV($B52,O49:$BB49)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C40>O43,0,IF(NPV($B52,P49:$BB49)>O46,O46,NPV($B52,P49:$BB49)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C40>P43,0,IF(NPV($B52,Q49:$BB49)>P46,P46,NPV($B52,Q49:$BB49)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C40>Q43,0,IF(NPV($B52,R49:$BB49)>Q46,Q46,NPV($B52,R49:$BB49)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C40>R43,0,IF(NPV($B52,S49:$BB49)>R46,R46,NPV($B52,S49:$BB49)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C40>S43,0,IF(NPV($B52,T49:$BB49)>S46,S46,NPV($B52,T49:$BB49)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C40>T43,0,IF(NPV($B52,U49:$BB49)>T46,T46,NPV($B52,U49:$BB49)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C40>U43,0,IF(NPV($B52,V49:$BB49)>U46,U46,NPV($B52,V49:$BB49)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C40>V43,0,IF(NPV($B52,W49:$BB49)>V46,V46,NPV($B52,W49:$BB49)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C40>W43,0,IF(NPV($B52,X49:$BB49)>W46,W46,NPV($B52,X49:$BB49)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C40>X43,0,IF(NPV($B52,Y49:$BB49)>X46,X46,NPV($B52,Y49:$BB49)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C40>Y43,0,IF(NPV($B52,Z49:$BB49)>Y46,Y46,NPV($B52,Z49:$BB49)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C40>Z43,0,IF(NPV($B52,AA49:$BB49)>Z46,Z46,NPV($B52,AA49:$BB49)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C40>AA43,0,IF(NPV($B52,AB49:$BB49)>AA46,AA46,NPV($B52,AB49:$BB49)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C40>AB43,0,IF(NPV($B52,AC49:$BB49)>AB46,AB46,NPV($B52,AC49:$BB49)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C40>AC43,0,IF(NPV($B52,AD49:$BB49)>AC46,AC46,NPV($B52,AD49:$BB49)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C40>AD43,0,IF(NPV($B52,AE49:$BB49)>AD46,AD46,NPV($B52,AE49:$BB49)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C40>AE43,0,IF(NPV($B52,AF49:$BB49)>AE46,AE46,NPV($B52,AF49:$BB49)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":6},"Total debt service (in USD)",{"$f":"D50+D51","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":7},"Interest (in USD)",null,{"$f":"$B51*D47/E$4","v":{"$error":"#DIV/0!"}},{"$f":"$B51*E47/F$4","v":{"$error":"#DIV/0!"}},{"$f":"$B51*F47/G$4","v":{"$error":"#DIV/0!"}},{"$f":"$B51*G47/H$4","v":{"$error":"#DIV/0!"}},{"$f":"$B51*H47/I$4","v":{"$error":"#DIV/0!"}},{"$f":"$B51*I47/J$4","v":{"$error":"#DIV/0!"}},{"$f":"$B51*J47/K$4","v":{"$error":"#DIV/0!"}},{"$f":"$B51*K47/L$4","v":{"$error":"#DIV/0!"}},{"$f":"$B51*L47/M$4","v":{"$error":"#DIV/0!"}},{"$f":"$B51*M47/N$4","v":{"$error":"#DIV/0!"}},{"$f":"$B51*N47/O$4","v":{"$error":"#DIV/0!"}},{"$f":"$B51*O47/P$4","v":{"$error":"#DIV/0!"}},{"$f":"$B51*P47/Q$4","v":{"$error":"#DIV/0!"}},{"$f":"$B51*Q47/R$4","v":{"$error":"#DIV/0!"}},{"$f":"$B51*R47/S$4","v":{"$error":"#DIV/0!"}},{"$f":"$B51*S47/T$4","v":{"$error":"#DIV/0!"}},{"$f":"$B51*T47/U$4","v":{"$error":"#DIV/0!"}},{"$f":"$B51*U47/V$4","v":{"$error":"#DIV/0!"}},{"$f":"$B51*V47/W$4","v":{"$error":"#DIV/0!"}},{"$f":"$B51*W47/X$4","v":{"$error":"#DIV/0!"}},{"$f":"$B51*X47/Y$4","v":{"$error":"#DIV/0!"}},{"$f":"$B51*Y47/Z$4","v":{"$error":"#DIV/0!"}},{"$f":"$B51*Z47/AA$4","v":{"$error":"#DIV/0!"}},{"$f":"$B51*AA47/AB$4","v":{"$error":"#DIV/0!"}},{"$f":"$B51*AB47/AC$4","v":{"$error":"#DIV/0!"}},{"$f":"$B51*AC47/AD$4","v":{"$error":"#DIV/0!"}},{"$f":"$B51*AD47/AE$4","v":{"$error":"#DIV/0!"}}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C40,$D$3:$BD$7,5,FALSE)","v":0.14000000000000001},"Amortization (in USD)",{"$f":"D52/D$4","v":{"$error":"#DIV/0!"}},{"$f":"E52/E$4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D54-D56)/($B50-$B49))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D42-$B49>0,D42-$B49,0)","v":0},0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[null,null,null,{"$f":"IF(D53=0,0,CHOOSE(D53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(E53=0,0,CHOOSE(E53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(F53=0,0,CHOOSE(F53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(G53=0,0,CHOOSE(G53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(H53=0,0,CHOOSE(H53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(I53=0,0,CHOOSE(I53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(J53=0,0,CHOOSE(J53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(K53=0,0,CHOOSE(K53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(L53=0,0,CHOOSE(L53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(M53=0,0,CHOOSE(M53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(N53=0,0,CHOOSE(N53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(O53=0,0,CHOOSE(O53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(P53=0,0,CHOOSE(P53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(Q53=0,0,CHOOSE(Q53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(R53=0,0,CHOOSE(R53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(S53=0,0,CHOOSE(S53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(T53=0,0,CHOOSE(T53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(U53=0,0,CHOOSE(U53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(V53=0,0,CHOOSE(V53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(W53=0,0,CHOOSE(W53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(X53=0,0,CHOOSE(X53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(Y53=0,0,CHOOSE(Y53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(Z53=0,0,CHOOSE(Z53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(AA53=0,0,CHOOSE(AA53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(AB53=0,0,CHOOSE(AB53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(AC53=0,0,CHOOSE(AC53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(AD53=0,0,CHOOSE(AD53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(AE53=0,0,CHOOSE(AE53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0}]
[null,null,"t-m condition",{"$f":"IF(D42-$B50>0,D42-$B50,0)","v":0},0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,{"$f":"IF(D55=0,0,CHOOSE(D55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(E55=0,0,CHOOSE(E55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(F55=0,0,CHOOSE(F55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(G55=0,0,CHOOSE(G55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(H55=0,0,CHOOSE(H55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(I55=0,0,CHOOSE(I55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(J55=0,0,CHOOSE(J55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(K55=0,0,CHOOSE(K55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(L55=0,0,CHOOSE(L55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(M55=0,0,CHOOSE(M55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(N55=0,0,CHOOSE(N55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(O55=0,0,CHOOSE(O55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(P55=0,0,CHOOSE(P55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(Q55=0,0,CHOOSE(Q55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(R55=0,0,CHOOSE(R55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(S55=0,0,CHOOSE(S55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(T55=0,0,CHOOSE(T55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(U55=0,0,CHOOSE(U55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(V55=0,0,CHOOSE(V55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(W55=0,0,CHOOSE(W55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(X55=0,0,CHOOSE(X55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(Y55=0,0,CHOOSE(Y55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(Z55=0,0,CHOOSE(Z55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(AA55=0,0,CHOOSE(AA55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(AB55=0,0,CHOOSE(AB55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(AC55=0,0,CHOOSE(AC55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(AD55=0,0,CHOOSE(AD55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(AE55=0,0,CHOOSE(AE55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0}]
[null,null,"Grant element",{"$f":"IF(D46=0,0,1-D48/D46)","v":0},{"$f":"IF(E46=0,0,1-E48/E46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (beyond 7 years)-LC"},null,{"$f":"C40+1","v":2021}]
[{"$f":"+\"Output \"& C59","v":"Output 2021"}]
[null,null,null,0,{"$f":"D61+1","v":1},{"$f":"E61+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U61+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK61+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA61+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2019},{"$f":"D62+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D62=$C59,D$6,0)","v":0},{"$f":"IF(E62=$C59,E$6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D63","v":0},{"$f":"SUM(D63:E63)","v":0},{"$f":"SUM(D63:F63)","v":0},{"$f":"SUM(D63:G63)","v":0},{"$f":"SUM(D63:H63)","v":0},{"$f":"SUM(D63:I63)","v":0},{"$f":"SUM(D63:J63)","v":0},{"$f":"SUM(D63:K63)","v":0},{"$f":"SUM(D63:L63)","v":0},{"$f":"SUM(D63:M63)","v":0},{"$f":"SUM(D63:N63)","v":0},{"$f":"SUM(D63:O63)","v":0},{"$f":"SUM(D63:P63)","v":0},{"$f":"SUM(D63:Q63)","v":0},{"$f":"SUM(D63:R63)","v":0},{"$f":"SUM(D63:S63)","v":0},{"$f":"SUM(D63:T63)","v":0},{"$f":"SUM(D63:U63)","v":0},{"$f":"SUM(D63:V63)","v":0},{"$f":"SUM(D63:W63)","v":0},{"$f":"SUM(D63:X63)","v":0},{"$f":"SUM(D63:Y63)","v":0},{"$f":"SUM(D63:Z63)","v":0},{"$f":"SUM(D63:AA63)","v":0},{"$f":"SUM(D63:AB63)","v":0},{"$f":"SUM(D63:AC63)","v":0},{"$f":"SUM(D63:AD63)","v":0},{"$f":"SUM(D63:AE63)","v":0}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D66=0,0,D66/D$5)","v":0},{"$f":"IF(E66=0,0,E66/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E62=$C59,E63,D66-E71)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A59,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (beyond 7 years)-LC (in USD)"},{"$f":"IF($C59>D62,0,IF(NPV($B71,E68:$BB68)>D65,D65,NPV($B71,E68:$BB68)))","v":0},{"$f":"IF($C59>E62,0,IF(NPV($B71,F68:$BB68)>E65,E65,NPV($B71,F68:$BB68)))","v":0},{"$f":"IF($C59>F62,0,IF(NPV($B71,G68:$BB68)>F65,F65,NPV($B71,G68:$BB68)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C59>G62,0,IF(NPV($B71,H68:$BB68)>G65,G65,NPV($B71,H68:$BB68)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C59>H62,0,IF(NPV($B71,I68:$BB68)>H65,H65,NPV($B71,I68:$BB68)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C59>I62,0,IF(NPV($B71,J68:$BB68)>I65,I65,NPV($B71,J68:$BB68)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C59>J62,0,IF(NPV($B71,K68:$BB68)>J65,J65,NPV($B71,K68:$BB68)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C59>K62,0,IF(NPV($B71,L68:$BB68)>K65,K65,NPV($B71,L68:$BB68)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C59>L62,0,IF(NPV($B71,M68:$BB68)>L65,L65,NPV($B71,M68:$BB68)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C59>M62,0,IF(NPV($B71,N68:$BB68)>M65,M65,NPV($B71,N68:$BB68)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C59>N62,0,IF(NPV($B71,O68:$BB68)>N65,N65,NPV($B71,O68:$BB68)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C59>O62,0,IF(NPV($B71,P68:$BB68)>O65,O65,NPV($B71,P68:$BB68)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C59>P62,0,IF(NPV($B71,Q68:$BB68)>P65,P65,NPV($B71,Q68:$BB68)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C59>Q62,0,IF(NPV($B71,R68:$BB68)>Q65,Q65,NPV($B71,R68:$BB68)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C59>R62,0,IF(NPV($B71,S68:$BB68)>R65,R65,NPV($B71,S68:$BB68)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C59>S62,0,IF(NPV($B71,T68:$BB68)>S65,S65,NPV($B71,T68:$BB68)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C59>T62,0,IF(NPV($B71,U68:$BB68)>T65,T65,NPV($B71,U68:$BB68)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C59>U62,0,IF(NPV($B71,V68:$BB68)>U65,U65,NPV($B71,V68:$BB68)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C59>V62,0,IF(NPV($B71,W68:$BB68)>V65,V65,NPV($B71,W68:$BB68)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C59>W62,0,IF(NPV($B71,X68:$BB68)>W65,W65,NPV($B71,X68:$BB68)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C59>X62,0,IF(NPV($B71,Y68:$BB68)>X65,X65,NPV($B71,Y68:$BB68)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C59>Y62,0,IF(NPV($B71,Z68:$BB68)>Y65,Y65,NPV($B71,Z68:$BB68)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C59>Z62,0,IF(NPV($B71,AA68:$BB68)>Z65,Z65,NPV($B71,AA68:$BB68)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C59>AA62,0,IF(NPV($B71,AB68:$BB68)>AA65,AA65,NPV($B71,AB68:$BB68)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C59>AB62,0,IF(NPV($B71,AC68:$BB68)>AB65,AB65,NPV($B71,AC68:$BB68)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C59>AC62,0,IF(NPV($B71,AD68:$BB68)>AC65,AC65,NPV($B71,AD68:$BB68)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C59>AD62,0,IF(NPV($B71,AE68:$BB68)>AD65,AD65,NPV($B71,AE68:$BB68)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C59>AE62,0,IF(NPV($B71,AF68:$BB68)>AE65,AE65,NPV($B71,AF68:$BB68)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":6},"Total debt service (in USD)",{"$f":"D69+D70","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":7},"Interest (in USD)",null,{"$f":"$B70*D66/E$4","v":{"$error":"#DIV/0!"}},{"$f":"$B70*E66/F$4","v":{"$error":"#DIV/0!"}},{"$f":"$B70*F66/G$4","v":{"$error":"#DIV/0!"}},{"$f":"$B70*G66/H$4","v":{"$error":"#DIV/0!"}},{"$f":"$B70*H66/I$4","v":{"$error":"#DIV/0!"}},{"$f":"$B70*I66/J$4","v":{"$error":"#DIV/0!"}},{"$f":"$B70*J66/K$4","v":{"$error":"#DIV/0!"}},{"$f":"$B70*K66/L$4","v":{"$error":"#DIV/0!"}},{"$f":"$B70*L66/M$4","v":{"$error":"#DIV/0!"}},{"$f":"$B70*M66/N$4","v":{"$error":"#DIV/0!"}},{"$f":"$B70*N66/O$4","v":{"$error":"#DIV/0!"}},{"$f":"$B70*O66/P$4","v":{"$error":"#DIV/0!"}},{"$f":"$B70*P66/Q$4","v":{"$error":"#DIV/0!"}},{"$f":"$B70*Q66/R$4","v":{"$error":"#DIV/0!"}},{"$f":"$B70*R66/S$4","v":{"$error":"#DIV/0!"}},{"$f":"$B70*S66/T$4","v":{"$error":"#DIV/0!"}},{"$f":"$B70*T66/U$4","v":{"$error":"#DIV/0!"}},{"$f":"$B70*U66/V$4","v":{"$error":"#DIV/0!"}},{"$f":"$B70*V66/W$4","v":{"$error":"#DIV/0!"}},{"$f":"$B70*W66/X$4","v":{"$error":"#DIV/0!"}},{"$f":"$B70*X66/Y$4","v":{"$error":"#DIV/0!"}},{"$f":"$B70*Y66/Z$4","v":{"$error":"#DIV/0!"}},{"$f":"$B70*Z66/AA$4","v":{"$error":"#DIV/0!"}},{"$f":"$B70*AA66/AB$4","v":{"$error":"#DIV/0!"}},{"$f":"$B70*AB66/AC$4","v":{"$error":"#DIV/0!"}},{"$f":"$B70*AC66/AD$4","v":{"$error":"#DIV/0!"}},{"$f":"$B70*AD66/AE$4","v":{"$error":"#DIV/0!"}}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C59,$D$3:$BD$7,5,FALSE)","v":0.13},"Amortization (in USD)",{"$f":"D71/D$4","v":{"$error":"#DIV/0!"}},{"$f":"E71/E$4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D73-D75)/($B69-$B68))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D61-$B68>0,D61-$B68,0)","v":0},0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[null,null,null,{"$f":"IF(D72=0,0,CHOOSE(D72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(E72=0,0,CHOOSE(E72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(F72=0,0,CHOOSE(F72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(G72=0,0,CHOOSE(G72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(H72=0,0,CHOOSE(H72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(I72=0,0,CHOOSE(I72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(J72=0,0,CHOOSE(J72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(K72=0,0,CHOOSE(K72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(L72=0,0,CHOOSE(L72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(M72=0,0,CHOOSE(M72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(N72=0,0,CHOOSE(N72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(O72=0,0,CHOOSE(O72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(P72=0,0,CHOOSE(P72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(Q72=0,0,CHOOSE(Q72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(R72=0,0,CHOOSE(R72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(S72=0,0,CHOOSE(S72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(T72=0,0,CHOOSE(T72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(U72=0,0,CHOOSE(U72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(V72=0,0,CHOOSE(V72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(W72=0,0,CHOOSE(W72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(X72=0,0,CHOOSE(X72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(Y72=0,0,CHOOSE(Y72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(Z72=0,0,CHOOSE(Z72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(AA72=0,0,CHOOSE(AA72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(AB72=0,0,CHOOSE(AB72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(AC72=0,0,CHOOSE(AC72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(AD72=0,0,CHOOSE(AD72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(AE72=0,0,CHOOSE(AE72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0}]
[null,null,"t-m condition",{"$f":"IF(D61-$B69>0,D61-$B69,0)","v":0},0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,{"$f":"IF(D74=0,0,CHOOSE(D74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(E74=0,0,CHOOSE(E74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(F74=0,0,CHOOSE(F74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(G74=0,0,CHOOSE(G74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(H74=0,0,CHOOSE(H74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(I74=0,0,CHOOSE(I74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(J74=0,0,CHOOSE(J74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(K74=0,0,CHOOSE(K74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(L74=0,0,CHOOSE(L74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(M74=0,0,CHOOSE(M74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(N74=0,0,CHOOSE(N74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(O74=0,0,CHOOSE(O74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(P74=0,0,CHOOSE(P74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(Q74=0,0,CHOOSE(Q74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(R74=0,0,CHOOSE(R74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(S74=0,0,CHOOSE(S74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(T74=0,0,CHOOSE(T74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(U74=0,0,CHOOSE(U74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(V74=0,0,CHOOSE(V74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(W74=0,0,CHOOSE(W74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(X74=0,0,CHOOSE(X74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(Y74=0,0,CHOOSE(Y74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(Z74=0,0,CHOOSE(Z74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(AA74=0,0,CHOOSE(AA74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(AB74=0,0,CHOOSE(AB74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(AC74=0,0,CHOOSE(AC74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(AD74=0,0,CHOOSE(AD74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(AE74=0,0,CHOOSE(AE74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0}]
[null,null,"Grant element",{"$f":"IF(D65=0,0,1-D67/D65)","v":0},{"$f":"IF(E65=0,0,1-E67/E65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (beyond 7 years)-LC"},null,{"$f":"C59+1","v":2022}]
[{"$f":"+\"Output \"& C78","v":"Output 2022"}]
[null,null,null,0,{"$f":"D80+1","v":1},{"$f":"E80+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U80+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK80+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA80+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2019},{"$f":"D81+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D81=$C78,D$6,0)","v":0},{"$f":"IF(E81=$C78,E$6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D82","v":0},{"$f":"SUM(D82:E82)","v":0},{"$f":"SUM(D82:F82)","v":0},{"$f":"SUM(D82:G82)","v":0},{"$f":"SUM(D82:H82)","v":0},{"$f":"SUM(D82:I82)","v":0},{"$f":"SUM(D82:J82)","v":0},{"$f":"SUM(D82:K82)","v":0},{"$f":"SUM(D82:L82)","v":0},{"$f":"SUM(D82:M82)","v":0},{"$f":"SUM(D82:N82)","v":0},{"$f":"SUM(D82:O82)","v":0},{"$f":"SUM(D82:P82)","v":0},{"$f":"SUM(D82:Q82)","v":0},{"$f":"SUM(D82:R82)","v":0},{"$f":"SUM(D82:S82)","v":0},{"$f":"SUM(D82:T82)","v":0},{"$f":"SUM(D82:U82)","v":0},{"$f":"SUM(D82:V82)","v":0},{"$f":"SUM(D82:W82)","v":0},{"$f":"SUM(D82:X82)","v":0},{"$f":"SUM(D82:Y82)","v":0},{"$f":"SUM(D82:Z82)","v":0},{"$f":"SUM(D82:AA82)","v":0},{"$f":"SUM(D82:AB82)","v":0},{"$f":"SUM(D82:AC82)","v":0},{"$f":"SUM(D82:AD82)","v":0},{"$f":"SUM(D82:AE82)","v":0}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D85=0,0,D85/D$5)","v":0},{"$f":"IF(E85=0,0,E85/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E81=$C78,E82,D85-E90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A78,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (beyond 7 years)-LC (in USD)"},{"$f":"IF($C78>D81,0,IF(NPV($B90,E87:$BB87)>D84,D84,NPV($B90,E87:$BB87)))","v":0},{"$f":"IF($C78>E81,0,IF(NPV($B90,F87:$BB87)>E84,E84,NPV($B90,F87:$BB87)))","v":0},{"$f":"IF($C78>F81,0,IF(NPV($B90,G87:$BB87)>F84,F84,NPV($B90,G87:$BB87)))","v":0},{"$f":"IF($C78>G81,0,IF(NPV($B90,H87:$BB87)>G84,G84,NPV($B90,H87:$BB87)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C78>H81,0,IF(NPV($B90,I87:$BB87)>H84,H84,NPV($B90,I87:$BB87)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C78>I81,0,IF(NPV($B90,J87:$BB87)>I84,I84,NPV($B90,J87:$BB87)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C78>J81,0,IF(NPV($B90,K87:$BB87)>J84,J84,NPV($B90,K87:$BB87)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C78>K81,0,IF(NPV($B90,L87:$BB87)>K84,K84,NPV($B90,L87:$BB87)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C78>L81,0,IF(NPV($B90,M87:$BB87)>L84,L84,NPV($B90,M87:$BB87)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C78>M81,0,IF(NPV($B90,N87:$BB87)>M84,M84,NPV($B90,N87:$BB87)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C78>N81,0,IF(NPV($B90,O87:$BB87)>N84,N84,NPV($B90,O87:$BB87)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C78>O81,0,IF(NPV($B90,P87:$BB87)>O84,O84,NPV($B90,P87:$BB87)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C78>P81,0,IF(NPV($B90,Q87:$BB87)>P84,P84,NPV($B90,Q87:$BB87)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C78>Q81,0,IF(NPV($B90,R87:$BB87)>Q84,Q84,NPV($B90,R87:$BB87)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C78>R81,0,IF(NPV($B90,S87:$BB87)>R84,R84,NPV($B90,S87:$BB87)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C78>S81,0,IF(NPV($B90,T87:$BB87)>S84,S84,NPV($B90,T87:$BB87)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C78>T81,0,IF(NPV($B90,U87:$BB87)>T84,T84,NPV($B90,U87:$BB87)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C78>U81,0,IF(NPV($B90,V87:$BB87)>U84,U84,NPV($B90,V87:$BB87)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C78>V81,0,IF(NPV($B90,W87:$BB87)>V84,V84,NPV($B90,W87:$BB87)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C78>W81,0,IF(NPV($B90,X87:$BB87)>W84,W84,NPV($B90,X87:$BB87)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C78>X81,0,IF(NPV($B90,Y87:$BB87)>X84,X84,NPV($B90,Y87:$BB87)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C78>Y81,0,IF(NPV($B90,Z87:$BB87)>Y84,Y84,NPV($B90,Z87:$BB87)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C78>Z81,0,IF(NPV($B90,AA87:$BB87)>Z84,Z84,NPV($B90,AA87:$BB87)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C78>AA81,0,IF(NPV($B90,AB87:$BB87)>AA84,AA84,NPV($B90,AB87:$BB87)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C78>AB81,0,IF(NPV($B90,AC87:$BB87)>AB84,AB84,NPV($B90,AC87:$BB87)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C78>AC81,0,IF(NPV($B90,AD87:$BB87)>AC84,AC84,NPV($B90,AD87:$BB87)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C78>AD81,0,IF(NPV($B90,AE87:$BB87)>AD84,AD84,NPV($B90,AE87:$BB87)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C78>AE81,0,IF(NPV($B90,AF87:$BB87)>AE84,AE84,NPV($B90,AF87:$BB87)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":6},"Total debt service (in USD)",{"$f":"D88+D89","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":7},"Interest (in USD)",null,{"$f":"$B89*D85/E$4","v":{"$error":"#DIV/0!"}},{"$f":"$B89*E85/F$4","v":{"$error":"#DIV/0!"}},{"$f":"$B89*F85/G$4","v":{"$error":"#DIV/0!"}},{"$f":"$B89*G85/H$4","v":{"$error":"#DIV/0!"}},{"$f":"$B89*H85/I$4","v":{"$error":"#DIV/0!"}},{"$f":"$B89*I85/J$4","v":{"$error":"#DIV/0!"}},{"$f":"$B89*J85/K$4","v":{"$error":"#DIV/0!"}},{"$f":"$B89*K85/L$4","v":{"$error":"#DIV/0!"}},{"$f":"$B89*L85/M$4","v":{"$error":"#DIV/0!"}},{"$f":"$B89*M85/N$4","v":{"$error":"#DIV/0!"}},{"$f":"$B89*N85/O$4","v":{"$error":"#DIV/0!"}},{"$f":"$B89*O85/P$4","v":{"$error":"#DIV/0!"}},{"$f":"$B89*P85/Q$4","v":{"$error":"#DIV/0!"}},{"$f":"$B89*Q85/R$4","v":{"$error":"#DIV/0!"}},{"$f":"$B89*R85/S$4","v":{"$error":"#DIV/0!"}},{"$f":"$B89*S85/T$4","v":{"$error":"#DIV/0!"}},{"$f":"$B89*T85/U$4","v":{"$error":"#DIV/0!"}},{"$f":"$B89*U85/V$4","v":{"$error":"#DIV/0!"}},{"$f":"$B89*V85/W$4","v":{"$error":"#DIV/0!"}},{"$f":"$B89*W85/X$4","v":{"$error":"#DIV/0!"}},{"$f":"$B89*X85/Y$4","v":{"$error":"#DIV/0!"}},{"$f":"$B89*Y85/Z$4","v":{"$error":"#DIV/0!"}},{"$f":"$B89*Z85/AA$4","v":{"$error":"#DIV/0!"}},{"$f":"$B89*AA85/AB$4","v":{"$error":"#DIV/0!"}},{"$f":"$B89*AB85/AC$4","v":{"$error":"#DIV/0!"}},{"$f":"$B89*AC85/AD$4","v":{"$error":"#DIV/0!"}},{"$f":"$B89*AD85/AE$4","v":{"$error":"#DIV/0!"}}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C78,$D$3:$BD$7,5,FALSE)","v":0.11},"Amortization (in USD)",{"$f":"D90/D$4","v":{"$error":"#DIV/0!"}},{"$f":"E90/E$4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D92-D94)/($B88-$B87))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D80-$B87>0,D80-$B87,0)","v":0},0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[null,null,null,{"$f":"IF(D91=0,0,CHOOSE(D91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(E91=0,0,CHOOSE(E91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(F91=0,0,CHOOSE(F91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(G91=0,0,CHOOSE(G91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(H91=0,0,CHOOSE(H91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(I91=0,0,CHOOSE(I91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(J91=0,0,CHOOSE(J91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(K91=0,0,CHOOSE(K91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(L91=0,0,CHOOSE(L91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(M91=0,0,CHOOSE(M91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(N91=0,0,CHOOSE(N91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(O91=0,0,CHOOSE(O91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(P91=0,0,CHOOSE(P91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(Q91=0,0,CHOOSE(Q91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(R91=0,0,CHOOSE(R91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(S91=0,0,CHOOSE(S91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(T91=0,0,CHOOSE(T91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(U91=0,0,CHOOSE(U91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(V91=0,0,CHOOSE(V91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(W91=0,0,CHOOSE(W91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(X91=0,0,CHOOSE(X91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(Y91=0,0,CHOOSE(Y91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(Z91=0,0,CHOOSE(Z91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(AA91=0,0,CHOOSE(AA91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(AB91=0,0,CHOOSE(AB91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(AC91=0,0,CHOOSE(AC91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(AD91=0,0,CHOOSE(AD91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(AE91=0,0,CHOOSE(AE91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0}]
[null,null,"t-m condition",{"$f":"IF(D80-$B88>0,D80-$B88,0)","v":0},0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,{"$f":"IF(D93=0,0,CHOOSE(D93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(E93=0,0,CHOOSE(E93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(F93=0,0,CHOOSE(F93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(G93=0,0,CHOOSE(G93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(H93=0,0,CHOOSE(H93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(I93=0,0,CHOOSE(I93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(J93=0,0,CHOOSE(J93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(K93=0,0,CHOOSE(K93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(L93=0,0,CHOOSE(L93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(M93=0,0,CHOOSE(M93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(N93=0,0,CHOOSE(N93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(O93=0,0,CHOOSE(O93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(P93=0,0,CHOOSE(P93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(Q93=0,0,CHOOSE(Q93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(R93=0,0,CHOOSE(R93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(S93=0,0,CHOOSE(S93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(T93=0,0,CHOOSE(T93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(U93=0,0,CHOOSE(U93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(V93=0,0,CHOOSE(V93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(W93=0,0,CHOOSE(W93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(X93=0,0,CHOOSE(X93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(Y93=0,0,CHOOSE(Y93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(Z93=0,0,CHOOSE(Z93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(AA93=0,0,CHOOSE(AA93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(AB93=0,0,CHOOSE(AB93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(AC93=0,0,CHOOSE(AC93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(AD93=0,0,CHOOSE(AD93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(AE93=0,0,CHOOSE(AE93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0}]
[null,null,"Grant element",{"$f":"IF(D84=0,0,1-D86/D84)","v":0},{"$f":"IF(E84=0,0,1-E86/E84)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (beyond 7 years)-LC"},null,{"$f":"C78+1","v":2023}]
[{"$f":"+\"Output \"& C97","v":"Output 2023"}]
[null,null,null,0,{"$f":"D99+1","v":1},{"$f":"E99+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U99+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK99+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA99+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2019},{"$f":"D100+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D100=$C97,D$6,0)","v":0},{"$f":"IF(E100=$C97,E$6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D101","v":0},{"$f":"SUM(D101:E101)","v":0},{"$f":"SUM(D101:F101)","v":0},{"$f":"SUM(D101:G101)","v":0},{"$f":"SUM(D101:H101)","v":0},{"$f":"SUM(D101:I101)","v":0},{"$f":"SUM(D101:J101)","v":0},{"$f":"SUM(D101:K101)","v":0},{"$f":"SUM(D101:L101)","v":0},{"$f":"SUM(D101:M101)","v":0},{"$f":"SUM(D101:N101)","v":0},{"$f":"SUM(D101:O101)","v":0},{"$f":"SUM(D101:P101)","v":0},{"$f":"SUM(D101:Q101)","v":0},{"$f":"SUM(D101:R101)","v":0},{"$f":"SUM(D101:S101)","v":0},{"$f":"SUM(D101:T101)","v":0},{"$f":"SUM(D101:U101)","v":0},{"$f":"SUM(D101:V101)","v":0},{"$f":"SUM(D101:W101)","v":0},{"$f":"SUM(D101:X101)","v":0},{"$f":"SUM(D101:Y101)","v":0},{"$f":"SUM(D101:Z101)","v":0},{"$f":"SUM(D101:AA101)","v":0},{"$f":"SUM(D101:AB101)","v":0},{"$f":"SUM(D101:AC101)","v":0},{"$f":"SUM(D101:AD101)","v":0},{"$f":"SUM(D101:AE101)","v":0}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D104=0,0,D104/D$5)","v":0},{"$f":"IF(E104=0,0,E104/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E100=$C97,E101,D104-E109)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A97,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (beyond 7 years)-LC (in USD)"},{"$f":"IF($C97>D100,0,IF(NPV($B109,E106:$BB106)>D103,D103,NPV($B109,E106:$BB106)))","v":0},{"$f":"IF($C97>E100,0,IF(NPV($B109,F106:$BB106)>E103,E103,NPV($B109,F106:$BB106)))","v":0},{"$f":"IF($C97>F100,0,IF(NPV($B109,G106:$BB106)>F103,F103,NPV($B109,G106:$BB106)))","v":0},{"$f":"IF($C97>G100,0,IF(NPV($B109,H106:$BB106)>G103,G103,NPV($B109,H106:$BB106)))","v":0},{"$f":"IF($C97>H100,0,IF(NPV($B109,I106:$BB106)>H103,H103,NPV($B109,I106:$BB106)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C97>I100,0,IF(NPV($B109,J106:$BB106)>I103,I103,NPV($B109,J106:$BB106)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C97>J100,0,IF(NPV($B109,K106:$BB106)>J103,J103,NPV($B109,K106:$BB106)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C97>K100,0,IF(NPV($B109,L106:$BB106)>K103,K103,NPV($B109,L106:$BB106)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C97>L100,0,IF(NPV($B109,M106:$BB106)>L103,L103,NPV($B109,M106:$BB106)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C97>M100,0,IF(NPV($B109,N106:$BB106)>M103,M103,NPV($B109,N106:$BB106)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C97>N100,0,IF(NPV($B109,O106:$BB106)>N103,N103,NPV($B109,O106:$BB106)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C97>O100,0,IF(NPV($B109,P106:$BB106)>O103,O103,NPV($B109,P106:$BB106)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C97>P100,0,IF(NPV($B109,Q106:$BB106)>P103,P103,NPV($B109,Q106:$BB106)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C97>Q100,0,IF(NPV($B109,R106:$BB106)>Q103,Q103,NPV($B109,R106:$BB106)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C97>R100,0,IF(NPV($B109,S106:$BB106)>R103,R103,NPV($B109,S106:$BB106)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C97>S100,0,IF(NPV($B109,T106:$BB106)>S103,S103,NPV($B109,T106:$BB106)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C97>T100,0,IF(NPV($B109,U106:$BB106)>T103,T103,NPV($B109,U106:$BB106)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C97>U100,0,IF(NPV($B109,V106:$BB106)>U103,U103,NPV($B109,V106:$BB106)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C97>V100,0,IF(NPV($B109,W106:$BB106)>V103,V103,NPV($B109,W106:$BB106)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C97>W100,0,IF(NPV($B109,X106:$BB106)>W103,W103,NPV($B109,X106:$BB106)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C97>X100,0,IF(NPV($B109,Y106:$BB106)>X103,X103,NPV($B109,Y106:$BB106)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C97>Y100,0,IF(NPV($B109,Z106:$BB106)>Y103,Y103,NPV($B109,Z106:$BB106)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C97>Z100,0,IF(NPV($B109,AA106:$BB106)>Z103,Z103,NPV($B109,AA106:$BB106)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C97>AA100,0,IF(NPV($B109,AB106:$BB106)>AA103,AA103,NPV($B109,AB106:$BB106)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C97>AB100,0,IF(NPV($B109,AC106:$BB106)>AB103,AB103,NPV($B109,AC106:$BB106)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C97>AC100,0,IF(NPV($B109,AD106:$BB106)>AC103,AC103,NPV($B109,AD106:$BB106)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C97>AD100,0,IF(NPV($B109,AE106:$BB106)>AD103,AD103,NPV($B109,AE106:$BB106)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C97>AE100,0,IF(NPV($B109,AF106:$BB106)>AE103,AE103,NPV($B109,AF106:$BB106)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":6},"Total debt service (in USD)",{"$f":"D107+D108","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":7},"Interest (in USD)",null,{"$f":"$B108*D104/E$4","v":{"$error":"#DIV/0!"}},{"$f":"$B108*E104/F$4","v":{"$error":"#DIV/0!"}},{"$f":"$B108*F104/G$4","v":{"$error":"#DIV/0!"}},{"$f":"$B108*G104/H$4","v":{"$error":"#DIV/0!"}},{"$f":"$B108*H104/I$4","v":{"$error":"#DIV/0!"}},{"$f":"$B108*I104/J$4","v":{"$error":"#DIV/0!"}},{"$f":"$B108*J104/K$4","v":{"$error":"#DIV/0!"}},{"$f":"$B108*K104/L$4","v":{"$error":"#DIV/0!"}},{"$f":"$B108*L104/M$4","v":{"$error":"#DIV/0!"}},{"$f":"$B108*M104/N$4","v":{"$error":"#DIV/0!"}},{"$f":"$B108*N104/O$4","v":{"$error":"#DIV/0!"}},{"$f":"$B108*O104/P$4","v":{"$error":"#DIV/0!"}},{"$f":"$B108*P104/Q$4","v":{"$error":"#DIV/0!"}},{"$f":"$B108*Q104/R$4","v":{"$error":"#DIV/0!"}},{"$f":"$B108*R104/S$4","v":{"$error":"#DIV/0!"}},{"$f":"$B108*S104/T$4","v":{"$error":"#DIV/0!"}},{"$f":"$B108*T104/U$4","v":{"$error":"#DIV/0!"}},{"$f":"$B108*U104/V$4","v":{"$error":"#DIV/0!"}},{"$f":"$B108*V104/W$4","v":{"$error":"#DIV/0!"}},{"$f":"$B108*W104/X$4","v":{"$error":"#DIV/0!"}},{"$f":"$B108*X104/Y$4","v":{"$error":"#DIV/0!"}},{"$f":"$B108*Y104/Z$4","v":{"$error":"#DIV/0!"}},{"$f":"$B108*Z104/AA$4","v":{"$error":"#DIV/0!"}},{"$f":"$B108*AA104/AB$4","v":{"$error":"#DIV/0!"}},{"$f":"$B108*AB104/AC$4","v":{"$error":"#DIV/0!"}},{"$f":"$B108*AC104/AD$4","v":{"$error":"#DIV/0!"}},{"$f":"$B108*AD104/AE$4","v":{"$error":"#DIV/0!"}}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C97,$D$3:$BD$7,5,FALSE)","v":0.1},"Amortization (in USD)",{"$f":"D109/D$4","v":{"$error":"#DIV/0!"}},{"$f":"E109/E$4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D111-D113)/($B107-$B106))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D99-$B106>0,D99-$B106,0)","v":0},0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[null,null,null,{"$f":"IF(D110=0,0,CHOOSE(D110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(E110=0,0,CHOOSE(E110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(F110=0,0,CHOOSE(F110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(G110=0,0,CHOOSE(G110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(H110=0,0,CHOOSE(H110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(I110=0,0,CHOOSE(I110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(J110=0,0,CHOOSE(J110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(K110=0,0,CHOOSE(K110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(L110=0,0,CHOOSE(L110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(M110=0,0,CHOOSE(M110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(N110=0,0,CHOOSE(N110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(O110=0,0,CHOOSE(O110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(P110=0,0,CHOOSE(P110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(Q110=0,0,CHOOSE(Q110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(R110=0,0,CHOOSE(R110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(S110=0,0,CHOOSE(S110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(T110=0,0,CHOOSE(T110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(U110=0,0,CHOOSE(U110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(V110=0,0,CHOOSE(V110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(W110=0,0,CHOOSE(W110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(X110=0,0,CHOOSE(X110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(Y110=0,0,CHOOSE(Y110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(Z110=0,0,CHOOSE(Z110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(AA110=0,0,CHOOSE(AA110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(AB110=0,0,CHOOSE(AB110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(AC110=0,0,CHOOSE(AC110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(AD110=0,0,CHOOSE(AD110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(AE110=0,0,CHOOSE(AE110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0}]
[null,null,"t-m condition",{"$f":"IF(D99-$B107>0,D99-$B107,0)","v":0},0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,{"$f":"IF(D112=0,0,CHOOSE(D112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(E112=0,0,CHOOSE(E112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(F112=0,0,CHOOSE(F112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(G112=0,0,CHOOSE(G112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(H112=0,0,CHOOSE(H112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(I112=0,0,CHOOSE(I112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(J112=0,0,CHOOSE(J112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(K112=0,0,CHOOSE(K112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(L112=0,0,CHOOSE(L112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(M112=0,0,CHOOSE(M112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(N112=0,0,CHOOSE(N112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(O112=0,0,CHOOSE(O112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(P112=0,0,CHOOSE(P112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(Q112=0,0,CHOOSE(Q112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(R112=0,0,CHOOSE(R112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(S112=0,0,CHOOSE(S112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(T112=0,0,CHOOSE(T112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(U112=0,0,CHOOSE(U112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(V112=0,0,CHOOSE(V112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(W112=0,0,CHOOSE(W112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(X112=0,0,CHOOSE(X112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(Y112=0,0,CHOOSE(Y112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(Z112=0,0,CHOOSE(Z112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(AA112=0,0,CHOOSE(AA112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(AB112=0,0,CHOOSE(AB112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(AC112=0,0,CHOOSE(AC112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(AD112=0,0,CHOOSE(AD112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(AE112=0,0,CHOOSE(AE112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0}]
[null,null,"Grant element",{"$f":"IF(D103=0,0,1-D105/D103)","v":0},{"$f":"IF(E103=0,0,1-E105/E103)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (beyond 7 years)-LC"},null,{"$f":"C97+1","v":2024}]
[{"$f":"+\"Output \"& C116","v":"Output 2024"}]
[null,null,null,0,{"$f":"D118+1","v":1},{"$f":"E118+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U118+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK118+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA118+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2019},{"$f":"D119+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D119=$C116,D$6,0)","v":0},{"$f":"IF(E119=$C116,E$6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D120","v":0},{"$f":"SUM(D120:E120)","v":0},{"$f":"SUM(D120:F120)","v":0},{"$f":"SUM(D120:G120)","v":0},{"$f":"SUM(D120:H120)","v":0},{"$f":"SUM(D120:I120)","v":0},{"$f":"SUM(D120:J120)","v":0},{"$f":"SUM(D120:K120)","v":0},{"$f":"SUM(D120:L120)","v":0},{"$f":"SUM(D120:M120)","v":0},{"$f":"SUM(D120:N120)","v":0},{"$f":"SUM(D120:O120)","v":0},{"$f":"SUM(D120:P120)","v":0},{"$f":"SUM(D120:Q120)","v":0},{"$f":"SUM(D120:R120)","v":0},{"$f":"SUM(D120:S120)","v":0},{"$f":"SUM(D120:T120)","v":0},{"$f":"SUM(D120:U120)","v":0},{"$f":"SUM(D120:V120)","v":0},{"$f":"SUM(D120:W120)","v":0},{"$f":"SUM(D120:X120)","v":0},{"$f":"SUM(D120:Y120)","v":0},{"$f":"SUM(D120:Z120)","v":0},{"$f":"SUM(D120:AA120)","v":0},{"$f":"SUM(D120:AB120)","v":0},{"$f":"SUM(D120:AC120)","v":0},{"$f":"SUM(D120:AD120)","v":0},{"$f":"SUM(D120:AE120)","v":0}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D123=0,0,D123/D$5)","v":0},{"$f":"IF(E123=0,0,E123/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E119=$C116,E120,D123-E128)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A116,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (beyond 7 years)-LC (in USD)"},{"$f":"IF($C116>D119,0,IF(NPV($B128,E125:$BB125)>D122,D122,NPV($B128,E125:$BB125)))","v":0},{"$f":"IF($C116>E119,0,IF(NPV($B128,F125:$BB125)>E122,E122,NPV($B128,F125:$BB125)))","v":0},{"$f":"IF($C116>F119,0,IF(NPV($B128,G125:$BB125)>F122,F122,NPV($B128,G125:$BB125)))","v":0},{"$f":"IF($C116>G119,0,IF(NPV($B128,H125:$BB125)>G122,G122,NPV($B128,H125:$BB125)))","v":0},{"$f":"IF($C116>H119,0,IF(NPV($B128,I125:$BB125)>H122,H122,NPV($B128,I125:$BB125)))","v":0},{"$f":"IF($C116>I119,0,IF(NPV($B128,J125:$BB125)>I122,I122,NPV($B128,J125:$BB125)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C116>J119,0,IF(NPV($B128,K125:$BB125)>J122,J122,NPV($B128,K125:$BB125)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C116>K119,0,IF(NPV($B128,L125:$BB125)>K122,K122,NPV($B128,L125:$BB125)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C116>L119,0,IF(NPV($B128,M125:$BB125)>L122,L122,NPV($B128,M125:$BB125)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C116>M119,0,IF(NPV($B128,N125:$BB125)>M122,M122,NPV($B128,N125:$BB125)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C116>N119,0,IF(NPV($B128,O125:$BB125)>N122,N122,NPV($B128,O125:$BB125)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C116>O119,0,IF(NPV($B128,P125:$BB125)>O122,O122,NPV($B128,P125:$BB125)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C116>P119,0,IF(NPV($B128,Q125:$BB125)>P122,P122,NPV($B128,Q125:$BB125)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C116>Q119,0,IF(NPV($B128,R125:$BB125)>Q122,Q122,NPV($B128,R125:$BB125)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C116>R119,0,IF(NPV($B128,S125:$BB125)>R122,R122,NPV($B128,S125:$BB125)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C116>S119,0,IF(NPV($B128,T125:$BB125)>S122,S122,NPV($B128,T125:$BB125)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C116>T119,0,IF(NPV($B128,U125:$BB125)>T122,T122,NPV($B128,U125:$BB125)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C116>U119,0,IF(NPV($B128,V125:$BB125)>U122,U122,NPV($B128,V125:$BB125)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C116>V119,0,IF(NPV($B128,W125:$BB125)>V122,V122,NPV($B128,W125:$BB125)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C116>W119,0,IF(NPV($B128,X125:$BB125)>W122,W122,NPV($B128,X125:$BB125)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C116>X119,0,IF(NPV($B128,Y125:$BB125)>X122,X122,NPV($B128,Y125:$BB125)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C116>Y119,0,IF(NPV($B128,Z125:$BB125)>Y122,Y122,NPV($B128,Z125:$BB125)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C116>Z119,0,IF(NPV($B128,AA125:$BB125)>Z122,Z122,NPV($B128,AA125:$BB125)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C116>AA119,0,IF(NPV($B128,AB125:$BB125)>AA122,AA122,NPV($B128,AB125:$BB125)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C116>AB119,0,IF(NPV($B128,AC125:$BB125)>AB122,AB122,NPV($B128,AC125:$BB125)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C116>AC119,0,IF(NPV($B128,AD125:$BB125)>AC122,AC122,NPV($B128,AD125:$BB125)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C116>AD119,0,IF(NPV($B128,AE125:$BB125)>AD122,AD122,NPV($B128,AE125:$BB125)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C116>AE119,0,IF(NPV($B128,AF125:$BB125)>AE122,AE122,NPV($B128,AF125:$BB125)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":6},"Total debt service (in USD)",{"$f":"D126+D127","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":7},"Interest (in USD)",null,{"$f":"$B127*D123/E$4","v":{"$error":"#DIV/0!"}},{"$f":"$B127*E123/F$4","v":{"$error":"#DIV/0!"}},{"$f":"$B127*F123/G$4","v":{"$error":"#DIV/0!"}},{"$f":"$B127*G123/H$4","v":{"$error":"#DIV/0!"}},{"$f":"$B127*H123/I$4","v":{"$error":"#DIV/0!"}},{"$f":"$B127*I123/J$4","v":{"$error":"#DIV/0!"}},{"$f":"$B127*J123/K$4","v":{"$error":"#DIV/0!"}},{"$f":"$B127*K123/L$4","v":{"$error":"#DIV/0!"}},{"$f":"$B127*L123/M$4","v":{"$error":"#DIV/0!"}},{"$f":"$B127*M123/N$4","v":{"$error":"#DIV/0!"}},{"$f":"$B127*N123/O$4","v":{"$error":"#DIV/0!"}},{"$f":"$B127*O123/P$4","v":{"$error":"#DIV/0!"}},{"$f":"$B127*P123/Q$4","v":{"$error":"#DIV/0!"}},{"$f":"$B127*Q123/R$4","v":{"$error":"#DIV/0!"}},{"$f":"$B127*R123/S$4","v":{"$error":"#DIV/0!"}},{"$f":"$B127*S123/T$4","v":{"$error":"#DIV/0!"}},{"$f":"$B127*T123/U$4","v":{"$error":"#DIV/0!"}},{"$f":"$B127*U123/V$4","v":{"$error":"#DIV/0!"}},{"$f":"$B127*V123/W$4","v":{"$error":"#DIV/0!"}},{"$f":"$B127*W123/X$4","v":{"$error":"#DIV/0!"}},{"$f":"$B127*X123/Y$4","v":{"$error":"#DIV/0!"}},{"$f":"$B127*Y123/Z$4","v":{"$error":"#DIV/0!"}},{"$f":"$B127*Z123/AA$4","v":{"$error":"#DIV/0!"}},{"$f":"$B127*AA123/AB$4","v":{"$error":"#DIV/0!"}},{"$f":"$B127*AB123/AC$4","v":{"$error":"#DIV/0!"}},{"$f":"$B127*AC123/AD$4","v":{"$error":"#DIV/0!"}},{"$f":"$B127*AD123/AE$4","v":{"$error":"#DIV/0!"}}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C116,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D128/D$4","v":{"$error":"#DIV/0!"}},{"$f":"E128/E$4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D130-D132)/($B126-$B125))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D118-$B125>0,D118-$B125,0)","v":0},0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[null,null,null,{"$f":"IF(D129=0,0,CHOOSE(D129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(E129=0,0,CHOOSE(E129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(F129=0,0,CHOOSE(F129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(G129=0,0,CHOOSE(G129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(H129=0,0,CHOOSE(H129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(I129=0,0,CHOOSE(I129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(J129=0,0,CHOOSE(J129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(K129=0,0,CHOOSE(K129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(L129=0,0,CHOOSE(L129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(M129=0,0,CHOOSE(M129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(N129=0,0,CHOOSE(N129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(O129=0,0,CHOOSE(O129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(P129=0,0,CHOOSE(P129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(Q129=0,0,CHOOSE(Q129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(R129=0,0,CHOOSE(R129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(S129=0,0,CHOOSE(S129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(T129=0,0,CHOOSE(T129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(U129=0,0,CHOOSE(U129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(V129=0,0,CHOOSE(V129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(W129=0,0,CHOOSE(W129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(X129=0,0,CHOOSE(X129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(Y129=0,0,CHOOSE(Y129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(Z129=0,0,CHOOSE(Z129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(AA129=0,0,CHOOSE(AA129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(AB129=0,0,CHOOSE(AB129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(AC129=0,0,CHOOSE(AC129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(AD129=0,0,CHOOSE(AD129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(AE129=0,0,CHOOSE(AE129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0}]
[null,null,"t-m condition",{"$f":"IF(D118-$B126>0,D118-$B126,0)","v":0},0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,{"$f":"IF(D131=0,0,CHOOSE(D131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(E131=0,0,CHOOSE(E131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(F131=0,0,CHOOSE(F131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(G131=0,0,CHOOSE(G131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(H131=0,0,CHOOSE(H131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(I131=0,0,CHOOSE(I131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(J131=0,0,CHOOSE(J131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(K131=0,0,CHOOSE(K131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(L131=0,0,CHOOSE(L131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(M131=0,0,CHOOSE(M131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(N131=0,0,CHOOSE(N131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(O131=0,0,CHOOSE(O131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(P131=0,0,CHOOSE(P131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(Q131=0,0,CHOOSE(Q131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(R131=0,0,CHOOSE(R131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(S131=0,0,CHOOSE(S131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(T131=0,0,CHOOSE(T131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(U131=0,0,CHOOSE(U131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(V131=0,0,CHOOSE(V131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(W131=0,0,CHOOSE(W131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(X131=0,0,CHOOSE(X131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(Y131=0,0,CHOOSE(Y131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(Z131=0,0,CHOOSE(Z131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(AA131=0,0,CHOOSE(AA131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(AB131=0,0,CHOOSE(AB131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(AC131=0,0,CHOOSE(AC131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(AD131=0,0,CHOOSE(AD131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(AE131=0,0,CHOOSE(AE131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0}]
[null,null,"Grant element",{"$f":"IF(D122=0,0,1-D124/D122)","v":0},{"$f":"IF(E122=0,0,1-E124/E122)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (beyond 7 years)-LC"},null,{"$f":"C116+1","v":2025}]
[{"$f":"+\"Output \"& C135","v":"Output 2025"}]
[null,null,null,0,{"$f":"D137+1","v":1},{"$f":"E137+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U137+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK137+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA137+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2019},{"$f":"D138+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D138=$C135,D$6,0)","v":0},{"$f":"IF(E138=$C135,E$6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D139","v":0},{"$f":"SUM(D139:E139)","v":0},{"$f":"SUM(D139:F139)","v":0},{"$f":"SUM(D139:G139)","v":0},{"$f":"SUM(D139:H139)","v":0},{"$f":"SUM(D139:I139)","v":0},{"$f":"SUM(D139:J139)","v":0},{"$f":"SUM(D139:K139)","v":0},{"$f":"SUM(D139:L139)","v":0},{"$f":"SUM(D139:M139)","v":0},{"$f":"SUM(D139:N139)","v":0},{"$f":"SUM(D139:O139)","v":0},{"$f":"SUM(D139:P139)","v":0},{"$f":"SUM(D139:Q139)","v":0},{"$f":"SUM(D139:R139)","v":0},{"$f":"SUM(D139:S139)","v":0},{"$f":"SUM(D139:T139)","v":0},{"$f":"SUM(D139:U139)","v":0},{"$f":"SUM(D139:V139)","v":0},{"$f":"SUM(D139:W139)","v":0},{"$f":"SUM(D139:X139)","v":0},{"$f":"SUM(D139:Y139)","v":0},{"$f":"SUM(D139:Z139)","v":0},{"$f":"SUM(D139:AA139)","v":0},{"$f":"SUM(D139:AB139)","v":0},{"$f":"SUM(D139:AC139)","v":0},{"$f":"SUM(D139:AD139)","v":0},{"$f":"SUM(D139:AE139)","v":0}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D142=0,0,D142/D$5)","v":0},{"$f":"IF(E142=0,0,E142/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E138=$C135,E139,D142-E147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A135,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (beyond 7 years)-LC (in USD)"},{"$f":"IF($C135>D138,0,IF(NPV($B147,E144:$BB144)>D141,D141,NPV($B147,E144:$BB144)))","v":0},{"$f":"IF($C135>E138,0,IF(NPV($B147,F144:$BB144)>E141,E141,NPV($B147,F144:$BB144)))","v":0},{"$f":"IF($C135>F138,0,IF(NPV($B147,G144:$BB144)>F141,F141,NPV($B147,G144:$BB144)))","v":0},{"$f":"IF($C135>G138,0,IF(NPV($B147,H144:$BB144)>G141,G141,NPV($B147,H144:$BB144)))","v":0},{"$f":"IF($C135>H138,0,IF(NPV($B147,I144:$BB144)>H141,H141,NPV($B147,I144:$BB144)))","v":0},{"$f":"IF($C135>I138,0,IF(NPV($B147,J144:$BB144)>I141,I141,NPV($B147,J144:$BB144)))","v":0},{"$f":"IF($C135>J138,0,IF(NPV($B147,K144:$BB144)>J141,J141,NPV($B147,K144:$BB144)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>K138,0,IF(NPV($B147,L144:$BB144)>K141,K141,NPV($B147,L144:$BB144)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>L138,0,IF(NPV($B147,M144:$BB144)>L141,L141,NPV($B147,M144:$BB144)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>M138,0,IF(NPV($B147,N144:$BB144)>M141,M141,NPV($B147,N144:$BB144)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>N138,0,IF(NPV($B147,O144:$BB144)>N141,N141,NPV($B147,O144:$BB144)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>O138,0,IF(NPV($B147,P144:$BB144)>O141,O141,NPV($B147,P144:$BB144)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>P138,0,IF(NPV($B147,Q144:$BB144)>P141,P141,NPV($B147,Q144:$BB144)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>Q138,0,IF(NPV($B147,R144:$BB144)>Q141,Q141,NPV($B147,R144:$BB144)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>R138,0,IF(NPV($B147,S144:$BB144)>R141,R141,NPV($B147,S144:$BB144)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>S138,0,IF(NPV($B147,T144:$BB144)>S141,S141,NPV($B147,T144:$BB144)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>T138,0,IF(NPV($B147,U144:$BB144)>T141,T141,NPV($B147,U144:$BB144)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>U138,0,IF(NPV($B147,V144:$BB144)>U141,U141,NPV($B147,V144:$BB144)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>V138,0,IF(NPV($B147,W144:$BB144)>V141,V141,NPV($B147,W144:$BB144)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>W138,0,IF(NPV($B147,X144:$BB144)>W141,W141,NPV($B147,X144:$BB144)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>X138,0,IF(NPV($B147,Y144:$BB144)>X141,X141,NPV($B147,Y144:$BB144)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>Y138,0,IF(NPV($B147,Z144:$BB144)>Y141,Y141,NPV($B147,Z144:$BB144)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>Z138,0,IF(NPV($B147,AA144:$BB144)>Z141,Z141,NPV($B147,AA144:$BB144)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>AA138,0,IF(NPV($B147,AB144:$BB144)>AA141,AA141,NPV($B147,AB144:$BB144)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>AB138,0,IF(NPV($B147,AC144:$BB144)>AB141,AB141,NPV($B147,AC144:$BB144)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>AC138,0,IF(NPV($B147,AD144:$BB144)>AC141,AC141,NPV($B147,AD144:$BB144)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>AD138,0,IF(NPV($B147,AE144:$BB144)>AD141,AD141,NPV($B147,AE144:$BB144)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C135>AE138,0,IF(NPV($B147,AF144:$BB144)>AE141,AE141,NPV($B147,AF144:$BB144)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":6},"Total debt service (in USD)",{"$f":"D145+D146","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":7},"Interest (in USD)",null,{"$f":"$B146*D142/E$4","v":{"$error":"#DIV/0!"}},{"$f":"$B146*E142/F$4","v":{"$error":"#DIV/0!"}},{"$f":"$B146*F142/G$4","v":{"$error":"#DIV/0!"}},{"$f":"$B146*G142/H$4","v":{"$error":"#DIV/0!"}},{"$f":"$B146*H142/I$4","v":{"$error":"#DIV/0!"}},{"$f":"$B146*I142/J$4","v":{"$error":"#DIV/0!"}},{"$f":"$B146*J142/K$4","v":{"$error":"#DIV/0!"}},{"$f":"$B146*K142/L$4","v":{"$error":"#DIV/0!"}},{"$f":"$B146*L142/M$4","v":{"$error":"#DIV/0!"}},{"$f":"$B146*M142/N$4","v":{"$error":"#DIV/0!"}},{"$f":"$B146*N142/O$4","v":{"$error":"#DIV/0!"}},{"$f":"$B146*O142/P$4","v":{"$error":"#DIV/0!"}},{"$f":"$B146*P142/Q$4","v":{"$error":"#DIV/0!"}},{"$f":"$B146*Q142/R$4","v":{"$error":"#DIV/0!"}},{"$f":"$B146*R142/S$4","v":{"$error":"#DIV/0!"}},{"$f":"$B146*S142/T$4","v":{"$error":"#DIV/0!"}},{"$f":"$B146*T142/U$4","v":{"$error":"#DIV/0!"}},{"$f":"$B146*U142/V$4","v":{"$error":"#DIV/0!"}},{"$f":"$B146*V142/W$4","v":{"$error":"#DIV/0!"}},{"$f":"$B146*W142/X$4","v":{"$error":"#DIV/0!"}},{"$f":"$B146*X142/Y$4","v":{"$error":"#DIV/0!"}},{"$f":"$B146*Y142/Z$4","v":{"$error":"#DIV/0!"}},{"$f":"$B146*Z142/AA$4","v":{"$error":"#DIV/0!"}},{"$f":"$B146*AA142/AB$4","v":{"$error":"#DIV/0!"}},{"$f":"$B146*AB142/AC$4","v":{"$error":"#DIV/0!"}},{"$f":"$B146*AC142/AD$4","v":{"$error":"#DIV/0!"}},{"$f":"$B146*AD142/AE$4","v":{"$error":"#DIV/0!"}}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C135,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D147/D$4","v":{"$error":"#DIV/0!"}},{"$f":"E147/E$4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D149-D151)/($B145-$B144))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D137-$B144>0,D137-$B144,0)","v":0},0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[null,null,null,{"$f":"IF(D148=0,0,CHOOSE(D148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(E148=0,0,CHOOSE(E148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(F148=0,0,CHOOSE(F148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(G148=0,0,CHOOSE(G148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(H148=0,0,CHOOSE(H148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(I148=0,0,CHOOSE(I148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(J148=0,0,CHOOSE(J148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(K148=0,0,CHOOSE(K148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(L148=0,0,CHOOSE(L148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(M148=0,0,CHOOSE(M148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(N148=0,0,CHOOSE(N148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(O148=0,0,CHOOSE(O148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(P148=0,0,CHOOSE(P148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(Q148=0,0,CHOOSE(Q148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(R148=0,0,CHOOSE(R148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(S148=0,0,CHOOSE(S148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(T148=0,0,CHOOSE(T148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(U148=0,0,CHOOSE(U148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(V148=0,0,CHOOSE(V148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(W148=0,0,CHOOSE(W148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(X148=0,0,CHOOSE(X148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(Y148=0,0,CHOOSE(Y148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(Z148=0,0,CHOOSE(Z148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(AA148=0,0,CHOOSE(AA148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(AB148=0,0,CHOOSE(AB148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(AC148=0,0,CHOOSE(AC148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(AD148=0,0,CHOOSE(AD148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(AE148=0,0,CHOOSE(AE148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0}]
[null,null,"t-m condition",{"$f":"IF(D137-$B145>0,D137-$B145,0)","v":0},0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,{"$f":"IF(D150=0,0,CHOOSE(D150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(E150=0,0,CHOOSE(E150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(F150=0,0,CHOOSE(F150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(G150=0,0,CHOOSE(G150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(H150=0,0,CHOOSE(H150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(I150=0,0,CHOOSE(I150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(J150=0,0,CHOOSE(J150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(K150=0,0,CHOOSE(K150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(L150=0,0,CHOOSE(L150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(M150=0,0,CHOOSE(M150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(N150=0,0,CHOOSE(N150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(O150=0,0,CHOOSE(O150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(P150=0,0,CHOOSE(P150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(Q150=0,0,CHOOSE(Q150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(R150=0,0,CHOOSE(R150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(S150=0,0,CHOOSE(S150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(T150=0,0,CHOOSE(T150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(U150=0,0,CHOOSE(U150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(V150=0,0,CHOOSE(V150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(W150=0,0,CHOOSE(W150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(X150=0,0,CHOOSE(X150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(Y150=0,0,CHOOSE(Y150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(Z150=0,0,CHOOSE(Z150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(AA150=0,0,CHOOSE(AA150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(AB150=0,0,CHOOSE(AB150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(AC150=0,0,CHOOSE(AC150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(AD150=0,0,CHOOSE(AD150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(AE150=0,0,CHOOSE(AE150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0}]
[null,null,"Grant element",{"$f":"IF(D141=0,0,1-D143/D141)","v":0},{"$f":"IF(E141=0,0,1-E143/E141)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (beyond 7 years)-LC"},null,{"$f":"C135+1","v":2026}]
[{"$f":"+\"Output \"& C154","v":"Output 2026"}]
[null,null,null,0,{"$f":"D156+1","v":1},{"$f":"E156+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U156+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK156+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA156+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2019},{"$f":"D157+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D157=$C154,D$6,0)","v":0},{"$f":"IF(E157=$C154,E$6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D158","v":0},{"$f":"SUM(D158:E158)","v":0},{"$f":"SUM(D158:F158)","v":0},{"$f":"SUM(D158:G158)","v":0},{"$f":"SUM(D158:H158)","v":0},{"$f":"SUM(D158:I158)","v":0},{"$f":"SUM(D158:J158)","v":0},{"$f":"SUM(D158:K158)","v":0},{"$f":"SUM(D158:L158)","v":0},{"$f":"SUM(D158:M158)","v":0},{"$f":"SUM(D158:N158)","v":0},{"$f":"SUM(D158:O158)","v":0},{"$f":"SUM(D158:P158)","v":0},{"$f":"SUM(D158:Q158)","v":0},{"$f":"SUM(D158:R158)","v":0},{"$f":"SUM(D158:S158)","v":0},{"$f":"SUM(D158:T158)","v":0},{"$f":"SUM(D158:U158)","v":0},{"$f":"SUM(D158:V158)","v":0},{"$f":"SUM(D158:W158)","v":0},{"$f":"SUM(D158:X158)","v":0},{"$f":"SUM(D158:Y158)","v":0},{"$f":"SUM(D158:Z158)","v":0},{"$f":"SUM(D158:AA158)","v":0},{"$f":"SUM(D158:AB158)","v":0},{"$f":"SUM(D158:AC158)","v":0},{"$f":"SUM(D158:AD158)","v":0},{"$f":"SUM(D158:AE158)","v":0}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D161=0,0,D161/D$5)","v":0},{"$f":"IF(E161=0,0,E161/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E157=$C154,E158,D161-E166)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A154,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (beyond 7 years)-LC (in USD)"},{"$f":"IF($C154>D157,0,IF(NPV($B166,E163:$BB163)>D160,D160,NPV($B166,E163:$BB163)))","v":0},{"$f":"IF($C154>E157,0,IF(NPV($B166,F163:$BB163)>E160,E160,NPV($B166,F163:$BB163)))","v":0},{"$f":"IF($C154>F157,0,IF(NPV($B166,G163:$BB163)>F160,F160,NPV($B166,G163:$BB163)))","v":0},{"$f":"IF($C154>G157,0,IF(NPV($B166,H163:$BB163)>G160,G160,NPV($B166,H163:$BB163)))","v":0},{"$f":"IF($C154>H157,0,IF(NPV($B166,I163:$BB163)>H160,H160,NPV($B166,I163:$BB163)))","v":0},{"$f":"IF($C154>I157,0,IF(NPV($B166,J163:$BB163)>I160,I160,NPV($B166,J163:$BB163)))","v":0},{"$f":"IF($C154>J157,0,IF(NPV($B166,K163:$BB163)>J160,J160,NPV($B166,K163:$BB163)))","v":0},{"$f":"IF($C154>K157,0,IF(NPV($B166,L163:$BB163)>K160,K160,NPV($B166,L163:$BB163)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C154>L157,0,IF(NPV($B166,M163:$BB163)>L160,L160,NPV($B166,M163:$BB163)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C154>M157,0,IF(NPV($B166,N163:$BB163)>M160,M160,NPV($B166,N163:$BB163)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C154>N157,0,IF(NPV($B166,O163:$BB163)>N160,N160,NPV($B166,O163:$BB163)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C154>O157,0,IF(NPV($B166,P163:$BB163)>O160,O160,NPV($B166,P163:$BB163)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C154>P157,0,IF(NPV($B166,Q163:$BB163)>P160,P160,NPV($B166,Q163:$BB163)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C154>Q157,0,IF(NPV($B166,R163:$BB163)>Q160,Q160,NPV($B166,R163:$BB163)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C154>R157,0,IF(NPV($B166,S163:$BB163)>R160,R160,NPV($B166,S163:$BB163)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C154>S157,0,IF(NPV($B166,T163:$BB163)>S160,S160,NPV($B166,T163:$BB163)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C154>T157,0,IF(NPV($B166,U163:$BB163)>T160,T160,NPV($B166,U163:$BB163)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C154>U157,0,IF(NPV($B166,V163:$BB163)>U160,U160,NPV($B166,V163:$BB163)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C154>V157,0,IF(NPV($B166,W163:$BB163)>V160,V160,NPV($B166,W163:$BB163)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C154>W157,0,IF(NPV($B166,X163:$BB163)>W160,W160,NPV($B166,X163:$BB163)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C154>X157,0,IF(NPV($B166,Y163:$BB163)>X160,X160,NPV($B166,Y163:$BB163)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C154>Y157,0,IF(NPV($B166,Z163:$BB163)>Y160,Y160,NPV($B166,Z163:$BB163)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C154>Z157,0,IF(NPV($B166,AA163:$BB163)>Z160,Z160,NPV($B166,AA163:$BB163)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C154>AA157,0,IF(NPV($B166,AB163:$BB163)>AA160,AA160,NPV($B166,AB163:$BB163)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C154>AB157,0,IF(NPV($B166,AC163:$BB163)>AB160,AB160,NPV($B166,AC163:$BB163)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C154>AC157,0,IF(NPV($B166,AD163:$BB163)>AC160,AC160,NPV($B166,AD163:$BB163)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C154>AD157,0,IF(NPV($B166,AE163:$BB163)>AD160,AD160,NPV($B166,AE163:$BB163)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C154>AE157,0,IF(NPV($B166,AF163:$BB163)>AE160,AE160,NPV($B166,AF163:$BB163)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":6},"Total debt service (in USD)",{"$f":"D164+D165","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":7},"Interest (in USD)",null,{"$f":"$B165*D161/E$4","v":{"$error":"#DIV/0!"}},{"$f":"$B165*E161/F$4","v":{"$error":"#DIV/0!"}},{"$f":"$B165*F161/G$4","v":{"$error":"#DIV/0!"}},{"$f":"$B165*G161/H$4","v":{"$error":"#DIV/0!"}},{"$f":"$B165*H161/I$4","v":{"$error":"#DIV/0!"}},{"$f":"$B165*I161/J$4","v":{"$error":"#DIV/0!"}},{"$f":"$B165*J161/K$4","v":{"$error":"#DIV/0!"}},{"$f":"$B165*K161/L$4","v":{"$error":"#DIV/0!"}},{"$f":"$B165*L161/M$4","v":{"$error":"#DIV/0!"}},{"$f":"$B165*M161/N$4","v":{"$error":"#DIV/0!"}},{"$f":"$B165*N161/O$4","v":{"$error":"#DIV/0!"}},{"$f":"$B165*O161/P$4","v":{"$error":"#DIV/0!"}},{"$f":"$B165*P161/Q$4","v":{"$error":"#DIV/0!"}},{"$f":"$B165*Q161/R$4","v":{"$error":"#DIV/0!"}},{"$f":"$B165*R161/S$4","v":{"$error":"#DIV/0!"}},{"$f":"$B165*S161/T$4","v":{"$error":"#DIV/0!"}},{"$f":"$B165*T161/U$4","v":{"$error":"#DIV/0!"}},{"$f":"$B165*U161/V$4","v":{"$error":"#DIV/0!"}},{"$f":"$B165*V161/W$4","v":{"$error":"#DIV/0!"}},{"$f":"$B165*W161/X$4","v":{"$error":"#DIV/0!"}},{"$f":"$B165*X161/Y$4","v":{"$error":"#DIV/0!"}},{"$f":"$B165*Y161/Z$4","v":{"$error":"#DIV/0!"}},{"$f":"$B165*Z161/AA$4","v":{"$error":"#DIV/0!"}},{"$f":"$B165*AA161/AB$4","v":{"$error":"#DIV/0!"}},{"$f":"$B165*AB161/AC$4","v":{"$error":"#DIV/0!"}},{"$f":"$B165*AC161/AD$4","v":{"$error":"#DIV/0!"}},{"$f":"$B165*AD161/AE$4","v":{"$error":"#DIV/0!"}}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C154,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D166/D$4","v":{"$error":"#DIV/0!"}},{"$f":"E166/E$4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D168-D170)/($B164-$B163))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D156-$B163>0,D156-$B163,0)","v":0},0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[null,null,null,{"$f":"IF(D167=0,0,CHOOSE(D167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(E167=0,0,CHOOSE(E167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(F167=0,0,CHOOSE(F167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(G167=0,0,CHOOSE(G167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(H167=0,0,CHOOSE(H167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(I167=0,0,CHOOSE(I167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(J167=0,0,CHOOSE(J167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(K167=0,0,CHOOSE(K167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(L167=0,0,CHOOSE(L167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(M167=0,0,CHOOSE(M167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(N167=0,0,CHOOSE(N167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(O167=0,0,CHOOSE(O167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(P167=0,0,CHOOSE(P167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(Q167=0,0,CHOOSE(Q167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(R167=0,0,CHOOSE(R167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(S167=0,0,CHOOSE(S167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(T167=0,0,CHOOSE(T167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(U167=0,0,CHOOSE(U167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(V167=0,0,CHOOSE(V167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(W167=0,0,CHOOSE(W167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(X167=0,0,CHOOSE(X167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(Y167=0,0,CHOOSE(Y167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(Z167=0,0,CHOOSE(Z167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(AA167=0,0,CHOOSE(AA167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(AB167=0,0,CHOOSE(AB167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(AC167=0,0,CHOOSE(AC167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(AD167=0,0,CHOOSE(AD167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(AE167=0,0,CHOOSE(AE167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0}]
[null,null,"t-m condition",{"$f":"IF(D156-$B164>0,D156-$B164,0)","v":0},0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,{"$f":"IF(D169=0,0,CHOOSE(D169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(E169=0,0,CHOOSE(E169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(F169=0,0,CHOOSE(F169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(G169=0,0,CHOOSE(G169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(H169=0,0,CHOOSE(H169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(I169=0,0,CHOOSE(I169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(J169=0,0,CHOOSE(J169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(K169=0,0,CHOOSE(K169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(L169=0,0,CHOOSE(L169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(M169=0,0,CHOOSE(M169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(N169=0,0,CHOOSE(N169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(O169=0,0,CHOOSE(O169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(P169=0,0,CHOOSE(P169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(Q169=0,0,CHOOSE(Q169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(R169=0,0,CHOOSE(R169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(S169=0,0,CHOOSE(S169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(T169=0,0,CHOOSE(T169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(U169=0,0,CHOOSE(U169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(V169=0,0,CHOOSE(V169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(W169=0,0,CHOOSE(W169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(X169=0,0,CHOOSE(X169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(Y169=0,0,CHOOSE(Y169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(Z169=0,0,CHOOSE(Z169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(AA169=0,0,CHOOSE(AA169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(AB169=0,0,CHOOSE(AB169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(AC169=0,0,CHOOSE(AC169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(AD169=0,0,CHOOSE(AD169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(AE169=0,0,CHOOSE(AE169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0}]
[null,null,"Grant element",{"$f":"IF(D160=0,0,1-D162/D160)","v":0},{"$f":"IF(E160=0,0,1-E162/E160)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (beyond 7 years)-LC"},null,{"$f":"C154+1","v":2027}]
[{"$f":"+\"Output \"& C173","v":"Output 2027"}]
[null,null,null,0,{"$f":"D175+1","v":1},{"$f":"E175+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U175+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK175+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA175+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2019},{"$f":"D176+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D176=$C173,D$6,0)","v":0},{"$f":"IF(E176=$C173,E$6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D177","v":0},{"$f":"SUM(D177:E177)","v":0},{"$f":"SUM(D177:F177)","v":0},{"$f":"SUM(D177:G177)","v":0},{"$f":"SUM(D177:H177)","v":0},{"$f":"SUM(D177:I177)","v":0},{"$f":"SUM(D177:J177)","v":0},{"$f":"SUM(D177:K177)","v":0},{"$f":"SUM(D177:L177)","v":0},{"$f":"SUM(D177:M177)","v":0},{"$f":"SUM(D177:N177)","v":0},{"$f":"SUM(D177:O177)","v":0},{"$f":"SUM(D177:P177)","v":0},{"$f":"SUM(D177:Q177)","v":0},{"$f":"SUM(D177:R177)","v":0},{"$f":"SUM(D177:S177)","v":0},{"$f":"SUM(D177:T177)","v":0},{"$f":"SUM(D177:U177)","v":0},{"$f":"SUM(D177:V177)","v":0},{"$f":"SUM(D177:W177)","v":0},{"$f":"SUM(D177:X177)","v":0},{"$f":"SUM(D177:Y177)","v":0},{"$f":"SUM(D177:Z177)","v":0},{"$f":"SUM(D177:AA177)","v":0},{"$f":"SUM(D177:AB177)","v":0},{"$f":"SUM(D177:AC177)","v":0},{"$f":"SUM(D177:AD177)","v":0},{"$f":"SUM(D177:AE177)","v":0}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D180=0,0,D180/D$5)","v":0},{"$f":"IF(E180=0,0,E180/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E176=$C173,E177,D180-E185)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A173,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (beyond 7 years)-LC (in USD)"},{"$f":"IF($C173>D176,0,IF(NPV($B185,E182:$BB182)>D179,D179,NPV($B185,E182:$BB182)))","v":0},{"$f":"IF($C173>E176,0,IF(NPV($B185,F182:$BB182)>E179,E179,NPV($B185,F182:$BB182)))","v":0},{"$f":"IF($C173>F176,0,IF(NPV($B185,G182:$BB182)>F179,F179,NPV($B185,G182:$BB182)))","v":0},{"$f":"IF($C173>G176,0,IF(NPV($B185,H182:$BB182)>G179,G179,NPV($B185,H182:$BB182)))","v":0},{"$f":"IF($C173>H176,0,IF(NPV($B185,I182:$BB182)>H179,H179,NPV($B185,I182:$BB182)))","v":0},{"$f":"IF($C173>I176,0,IF(NPV($B185,J182:$BB182)>I179,I179,NPV($B185,J182:$BB182)))","v":0},{"$f":"IF($C173>J176,0,IF(NPV($B185,K182:$BB182)>J179,J179,NPV($B185,K182:$BB182)))","v":0},{"$f":"IF($C173>K176,0,IF(NPV($B185,L182:$BB182)>K179,K179,NPV($B185,L182:$BB182)))","v":0},{"$f":"IF($C173>L176,0,IF(NPV($B185,M182:$BB182)>L179,L179,NPV($B185,M182:$BB182)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C173>M176,0,IF(NPV($B185,N182:$BB182)>M179,M179,NPV($B185,N182:$BB182)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C173>N176,0,IF(NPV($B185,O182:$BB182)>N179,N179,NPV($B185,O182:$BB182)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C173>O176,0,IF(NPV($B185,P182:$BB182)>O179,O179,NPV($B185,P182:$BB182)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C173>P176,0,IF(NPV($B185,Q182:$BB182)>P179,P179,NPV($B185,Q182:$BB182)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C173>Q176,0,IF(NPV($B185,R182:$BB182)>Q179,Q179,NPV($B185,R182:$BB182)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C173>R176,0,IF(NPV($B185,S182:$BB182)>R179,R179,NPV($B185,S182:$BB182)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C173>S176,0,IF(NPV($B185,T182:$BB182)>S179,S179,NPV($B185,T182:$BB182)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C173>T176,0,IF(NPV($B185,U182:$BB182)>T179,T179,NPV($B185,U182:$BB182)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C173>U176,0,IF(NPV($B185,V182:$BB182)>U179,U179,NPV($B185,V182:$BB182)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C173>V176,0,IF(NPV($B185,W182:$BB182)>V179,V179,NPV($B185,W182:$BB182)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C173>W176,0,IF(NPV($B185,X182:$BB182)>W179,W179,NPV($B185,X182:$BB182)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C173>X176,0,IF(NPV($B185,Y182:$BB182)>X179,X179,NPV($B185,Y182:$BB182)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C173>Y176,0,IF(NPV($B185,Z182:$BB182)>Y179,Y179,NPV($B185,Z182:$BB182)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C173>Z176,0,IF(NPV($B185,AA182:$BB182)>Z179,Z179,NPV($B185,AA182:$BB182)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C173>AA176,0,IF(NPV($B185,AB182:$BB182)>AA179,AA179,NPV($B185,AB182:$BB182)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C173>AB176,0,IF(NPV($B185,AC182:$BB182)>AB179,AB179,NPV($B185,AC182:$BB182)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C173>AC176,0,IF(NPV($B185,AD182:$BB182)>AC179,AC179,NPV($B185,AD182:$BB182)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C173>AD176,0,IF(NPV($B185,AE182:$BB182)>AD179,AD179,NPV($B185,AE182:$BB182)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C173>AE176,0,IF(NPV($B185,AF182:$BB182)>AE179,AE179,NPV($B185,AF182:$BB182)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":6},"Total debt service (in USD)",{"$f":"D183+D184","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":7},"Interest (in USD)",null,{"$f":"$B184*D180/E$4","v":{"$error":"#DIV/0!"}},{"$f":"$B184*E180/F$4","v":{"$error":"#DIV/0!"}},{"$f":"$B184*F180/G$4","v":{"$error":"#DIV/0!"}},{"$f":"$B184*G180/H$4","v":{"$error":"#DIV/0!"}},{"$f":"$B184*H180/I$4","v":{"$error":"#DIV/0!"}},{"$f":"$B184*I180/J$4","v":{"$error":"#DIV/0!"}},{"$f":"$B184*J180/K$4","v":{"$error":"#DIV/0!"}},{"$f":"$B184*K180/L$4","v":{"$error":"#DIV/0!"}},{"$f":"$B184*L180/M$4","v":{"$error":"#DIV/0!"}},{"$f":"$B184*M180/N$4","v":{"$error":"#DIV/0!"}},{"$f":"$B184*N180/O$4","v":{"$error":"#DIV/0!"}},{"$f":"$B184*O180/P$4","v":{"$error":"#DIV/0!"}},{"$f":"$B184*P180/Q$4","v":{"$error":"#DIV/0!"}},{"$f":"$B184*Q180/R$4","v":{"$error":"#DIV/0!"}},{"$f":"$B184*R180/S$4","v":{"$error":"#DIV/0!"}},{"$f":"$B184*S180/T$4","v":{"$error":"#DIV/0!"}},{"$f":"$B184*T180/U$4","v":{"$error":"#DIV/0!"}},{"$f":"$B184*U180/V$4","v":{"$error":"#DIV/0!"}},{"$f":"$B184*V180/W$4","v":{"$error":"#DIV/0!"}},{"$f":"$B184*W180/X$4","v":{"$error":"#DIV/0!"}},{"$f":"$B184*X180/Y$4","v":{"$error":"#DIV/0!"}},{"$f":"$B184*Y180/Z$4","v":{"$error":"#DIV/0!"}},{"$f":"$B184*Z180/AA$4","v":{"$error":"#DIV/0!"}},{"$f":"$B184*AA180/AB$4","v":{"$error":"#DIV/0!"}},{"$f":"$B184*AB180/AC$4","v":{"$error":"#DIV/0!"}},{"$f":"$B184*AC180/AD$4","v":{"$error":"#DIV/0!"}},{"$f":"$B184*AD180/AE$4","v":{"$error":"#DIV/0!"}}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C173,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D185/D$4","v":{"$error":"#DIV/0!"}},{"$f":"E185/E$4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D187-D189)/($B183-$B182))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D175-$B182>0,D175-$B182,0)","v":0},0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[null,null,null,{"$f":"IF(D186=0,0,CHOOSE(D186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(E186=0,0,CHOOSE(E186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(F186=0,0,CHOOSE(F186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(G186=0,0,CHOOSE(G186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(H186=0,0,CHOOSE(H186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(I186=0,0,CHOOSE(I186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(J186=0,0,CHOOSE(J186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(K186=0,0,CHOOSE(K186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(L186=0,0,CHOOSE(L186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(M186=0,0,CHOOSE(M186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(N186=0,0,CHOOSE(N186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(O186=0,0,CHOOSE(O186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(P186=0,0,CHOOSE(P186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(Q186=0,0,CHOOSE(Q186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(R186=0,0,CHOOSE(R186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(S186=0,0,CHOOSE(S186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(T186=0,0,CHOOSE(T186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(U186=0,0,CHOOSE(U186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(V186=0,0,CHOOSE(V186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(W186=0,0,CHOOSE(W186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(X186=0,0,CHOOSE(X186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(Y186=0,0,CHOOSE(Y186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(Z186=0,0,CHOOSE(Z186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(AA186=0,0,CHOOSE(AA186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(AB186=0,0,CHOOSE(AB186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(AC186=0,0,CHOOSE(AC186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(AD186=0,0,CHOOSE(AD186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(AE186=0,0,CHOOSE(AE186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0}]
[null,null,"t-m condition",{"$f":"IF(D175-$B183>0,D175-$B183,0)","v":0},0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,{"$f":"IF(D188=0,0,CHOOSE(D188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(E188=0,0,CHOOSE(E188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(F188=0,0,CHOOSE(F188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(G188=0,0,CHOOSE(G188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(H188=0,0,CHOOSE(H188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(I188=0,0,CHOOSE(I188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(J188=0,0,CHOOSE(J188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(K188=0,0,CHOOSE(K188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(L188=0,0,CHOOSE(L188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(M188=0,0,CHOOSE(M188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(N188=0,0,CHOOSE(N188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(O188=0,0,CHOOSE(O188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(P188=0,0,CHOOSE(P188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(Q188=0,0,CHOOSE(Q188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(R188=0,0,CHOOSE(R188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(S188=0,0,CHOOSE(S188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(T188=0,0,CHOOSE(T188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(U188=0,0,CHOOSE(U188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(V188=0,0,CHOOSE(V188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(W188=0,0,CHOOSE(W188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(X188=0,0,CHOOSE(X188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(Y188=0,0,CHOOSE(Y188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(Z188=0,0,CHOOSE(Z188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(AA188=0,0,CHOOSE(AA188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(AB188=0,0,CHOOSE(AB188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(AC188=0,0,CHOOSE(AC188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(AD188=0,0,CHOOSE(AD188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(AE188=0,0,CHOOSE(AE188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0}]
[null,null,"Grant element",{"$f":"IF(D179=0,0,1-D181/D179)","v":0},{"$f":"IF(E179=0,0,1-E181/E179)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (beyond 7 years)-LC"},null,{"$f":"C173+1","v":2028}]
[{"$f":"+\"Output \"& C192","v":"Output 2028"}]
[null,null,null,0,{"$f":"D194+1","v":1},{"$f":"E194+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U194+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK194+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA194+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2019},{"$f":"D195+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D195=$C192,D$6,0)","v":0},{"$f":"IF(E195=$C192,E$6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D196","v":0},{"$f":"SUM(D196:E196)","v":0},{"$f":"SUM(D196:F196)","v":0},{"$f":"SUM(D196:G196)","v":0},{"$f":"SUM(D196:H196)","v":0},{"$f":"SUM(D196:I196)","v":0},{"$f":"SUM(D196:J196)","v":0},{"$f":"SUM(D196:K196)","v":0},{"$f":"SUM(D196:L196)","v":0},{"$f":"SUM(D196:M196)","v":0},{"$f":"SUM(D196:N196)","v":0},{"$f":"SUM(D196:O196)","v":0},{"$f":"SUM(D196:P196)","v":0},{"$f":"SUM(D196:Q196)","v":0},{"$f":"SUM(D196:R196)","v":0},{"$f":"SUM(D196:S196)","v":0},{"$f":"SUM(D196:T196)","v":0},{"$f":"SUM(D196:U196)","v":0},{"$f":"SUM(D196:V196)","v":0},{"$f":"SUM(D196:W196)","v":0},{"$f":"SUM(D196:X196)","v":0},{"$f":"SUM(D196:Y196)","v":0},{"$f":"SUM(D196:Z196)","v":0},{"$f":"SUM(D196:AA196)","v":0},{"$f":"SUM(D196:AB196)","v":0},{"$f":"SUM(D196:AC196)","v":0},{"$f":"SUM(D196:AD196)","v":0},{"$f":"SUM(D196:AE196)","v":0}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D199=0,0,D199/D$5)","v":0},{"$f":"IF(E199=0,0,E199/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E195=$C192,E196,D199-E204)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A192,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (beyond 7 years)-LC (in USD)"},{"$f":"IF($C192>D195,0,IF(NPV($B204,E201:$BB201)>D198,D198,NPV($B204,E201:$BB201)))","v":0},{"$f":"IF($C192>E195,0,IF(NPV($B204,F201:$BB201)>E198,E198,NPV($B204,F201:$BB201)))","v":0},{"$f":"IF($C192>F195,0,IF(NPV($B204,G201:$BB201)>F198,F198,NPV($B204,G201:$BB201)))","v":0},{"$f":"IF($C192>G195,0,IF(NPV($B204,H201:$BB201)>G198,G198,NPV($B204,H201:$BB201)))","v":0},{"$f":"IF($C192>H195,0,IF(NPV($B204,I201:$BB201)>H198,H198,NPV($B204,I201:$BB201)))","v":0},{"$f":"IF($C192>I195,0,IF(NPV($B204,J201:$BB201)>I198,I198,NPV($B204,J201:$BB201)))","v":0},{"$f":"IF($C192>J195,0,IF(NPV($B204,K201:$BB201)>J198,J198,NPV($B204,K201:$BB201)))","v":0},{"$f":"IF($C192>K195,0,IF(NPV($B204,L201:$BB201)>K198,K198,NPV($B204,L201:$BB201)))","v":0},{"$f":"IF($C192>L195,0,IF(NPV($B204,M201:$BB201)>L198,L198,NPV($B204,M201:$BB201)))","v":0},{"$f":"IF($C192>M195,0,IF(NPV($B204,N201:$BB201)>M198,M198,NPV($B204,N201:$BB201)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C192>N195,0,IF(NPV($B204,O201:$BB201)>N198,N198,NPV($B204,O201:$BB201)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C192>O195,0,IF(NPV($B204,P201:$BB201)>O198,O198,NPV($B204,P201:$BB201)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C192>P195,0,IF(NPV($B204,Q201:$BB201)>P198,P198,NPV($B204,Q201:$BB201)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C192>Q195,0,IF(NPV($B204,R201:$BB201)>Q198,Q198,NPV($B204,R201:$BB201)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C192>R195,0,IF(NPV($B204,S201:$BB201)>R198,R198,NPV($B204,S201:$BB201)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C192>S195,0,IF(NPV($B204,T201:$BB201)>S198,S198,NPV($B204,T201:$BB201)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C192>T195,0,IF(NPV($B204,U201:$BB201)>T198,T198,NPV($B204,U201:$BB201)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C192>U195,0,IF(NPV($B204,V201:$BB201)>U198,U198,NPV($B204,V201:$BB201)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C192>V195,0,IF(NPV($B204,W201:$BB201)>V198,V198,NPV($B204,W201:$BB201)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C192>W195,0,IF(NPV($B204,X201:$BB201)>W198,W198,NPV($B204,X201:$BB201)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C192>X195,0,IF(NPV($B204,Y201:$BB201)>X198,X198,NPV($B204,Y201:$BB201)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C192>Y195,0,IF(NPV($B204,Z201:$BB201)>Y198,Y198,NPV($B204,Z201:$BB201)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C192>Z195,0,IF(NPV($B204,AA201:$BB201)>Z198,Z198,NPV($B204,AA201:$BB201)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C192>AA195,0,IF(NPV($B204,AB201:$BB201)>AA198,AA198,NPV($B204,AB201:$BB201)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C192>AB195,0,IF(NPV($B204,AC201:$BB201)>AB198,AB198,NPV($B204,AC201:$BB201)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C192>AC195,0,IF(NPV($B204,AD201:$BB201)>AC198,AC198,NPV($B204,AD201:$BB201)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C192>AD195,0,IF(NPV($B204,AE201:$BB201)>AD198,AD198,NPV($B204,AE201:$BB201)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C192>AE195,0,IF(NPV($B204,AF201:$BB201)>AE198,AE198,NPV($B204,AF201:$BB201)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":6},"Total debt service (in USD)",{"$f":"D202+D203","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":7},"Interest (in USD)",null,{"$f":"$B203*D199/E$4","v":{"$error":"#DIV/0!"}},{"$f":"$B203*E199/F$4","v":{"$error":"#DIV/0!"}},{"$f":"$B203*F199/G$4","v":{"$error":"#DIV/0!"}},{"$f":"$B203*G199/H$4","v":{"$error":"#DIV/0!"}},{"$f":"$B203*H199/I$4","v":{"$error":"#DIV/0!"}},{"$f":"$B203*I199/J$4","v":{"$error":"#DIV/0!"}},{"$f":"$B203*J199/K$4","v":{"$error":"#DIV/0!"}},{"$f":"$B203*K199/L$4","v":{"$error":"#DIV/0!"}},{"$f":"$B203*L199/M$4","v":{"$error":"#DIV/0!"}},{"$f":"$B203*M199/N$4","v":{"$error":"#DIV/0!"}},{"$f":"$B203*N199/O$4","v":{"$error":"#DIV/0!"}},{"$f":"$B203*O199/P$4","v":{"$error":"#DIV/0!"}},{"$f":"$B203*P199/Q$4","v":{"$error":"#DIV/0!"}},{"$f":"$B203*Q199/R$4","v":{"$error":"#DIV/0!"}},{"$f":"$B203*R199/S$4","v":{"$error":"#DIV/0!"}},{"$f":"$B203*S199/T$4","v":{"$error":"#DIV/0!"}},{"$f":"$B203*T199/U$4","v":{"$error":"#DIV/0!"}},{"$f":"$B203*U199/V$4","v":{"$error":"#DIV/0!"}},{"$f":"$B203*V199/W$4","v":{"$error":"#DIV/0!"}},{"$f":"$B203*W199/X$4","v":{"$error":"#DIV/0!"}},{"$f":"$B203*X199/Y$4","v":{"$error":"#DIV/0!"}},{"$f":"$B203*Y199/Z$4","v":{"$error":"#DIV/0!"}},{"$f":"$B203*Z199/AA$4","v":{"$error":"#DIV/0!"}},{"$f":"$B203*AA199/AB$4","v":{"$error":"#DIV/0!"}},{"$f":"$B203*AB199/AC$4","v":{"$error":"#DIV/0!"}},{"$f":"$B203*AC199/AD$4","v":{"$error":"#DIV/0!"}},{"$f":"$B203*AD199/AE$4","v":{"$error":"#DIV/0!"}}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C192,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D204/D$4","v":{"$error":"#DIV/0!"}},{"$f":"E204/E$4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D206-D208)/($B202-$B201))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D194-$B201>0,D194-$B201,0)","v":0},0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[null,null,null,{"$f":"IF(D205=0,0,CHOOSE(D205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(E205=0,0,CHOOSE(E205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(F205=0,0,CHOOSE(F205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(G205=0,0,CHOOSE(G205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(H205=0,0,CHOOSE(H205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(I205=0,0,CHOOSE(I205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(J205=0,0,CHOOSE(J205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(K205=0,0,CHOOSE(K205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(L205=0,0,CHOOSE(L205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(M205=0,0,CHOOSE(M205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(N205=0,0,CHOOSE(N205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(O205=0,0,CHOOSE(O205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(P205=0,0,CHOOSE(P205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(Q205=0,0,CHOOSE(Q205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(R205=0,0,CHOOSE(R205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(S205=0,0,CHOOSE(S205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(T205=0,0,CHOOSE(T205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(U205=0,0,CHOOSE(U205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(V205=0,0,CHOOSE(V205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(W205=0,0,CHOOSE(W205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(X205=0,0,CHOOSE(X205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(Y205=0,0,CHOOSE(Y205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(Z205=0,0,CHOOSE(Z205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(AA205=0,0,CHOOSE(AA205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(AB205=0,0,CHOOSE(AB205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(AC205=0,0,CHOOSE(AC205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(AD205=0,0,CHOOSE(AD205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(AE205=0,0,CHOOSE(AE205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0}]
[null,null,"t-m condition",{"$f":"IF(D194-$B202>0,D194-$B202,0)","v":0},0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,{"$f":"IF(D207=0,0,CHOOSE(D207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(E207=0,0,CHOOSE(E207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(F207=0,0,CHOOSE(F207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(G207=0,0,CHOOSE(G207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(H207=0,0,CHOOSE(H207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(I207=0,0,CHOOSE(I207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(J207=0,0,CHOOSE(J207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(K207=0,0,CHOOSE(K207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(L207=0,0,CHOOSE(L207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(M207=0,0,CHOOSE(M207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(N207=0,0,CHOOSE(N207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(O207=0,0,CHOOSE(O207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(P207=0,0,CHOOSE(P207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(Q207=0,0,CHOOSE(Q207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(R207=0,0,CHOOSE(R207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(S207=0,0,CHOOSE(S207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(T207=0,0,CHOOSE(T207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(U207=0,0,CHOOSE(U207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(V207=0,0,CHOOSE(V207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(W207=0,0,CHOOSE(W207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(X207=0,0,CHOOSE(X207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(Y207=0,0,CHOOSE(Y207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(Z207=0,0,CHOOSE(Z207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(AA207=0,0,CHOOSE(AA207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(AB207=0,0,CHOOSE(AB207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(AC207=0,0,CHOOSE(AC207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(AD207=0,0,CHOOSE(AD207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(AE207=0,0,CHOOSE(AE207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0}]
[null,null,"Grant element",{"$f":"IF(D198=0,0,1-D200/D198)","v":0},{"$f":"IF(E198=0,0,1-E200/E198)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (beyond 7 years)-LC"},null,{"$f":"C192+1","v":2029}]
[{"$f":"+\"Output \"& C211","v":"Output 2029"}]
[null,null,null,0,{"$f":"D213+1","v":1},{"$f":"E213+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U213+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK213+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA213+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2019},{"$f":"D214+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D214=$C211,D$6,0)","v":0},{"$f":"IF(E214=$C211,E$6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D215","v":0},{"$f":"SUM(D215:E215)","v":0},{"$f":"SUM(D215:F215)","v":0},{"$f":"SUM(D215:G215)","v":0},{"$f":"SUM(D215:H215)","v":0},{"$f":"SUM(D215:I215)","v":0},{"$f":"SUM(D215:J215)","v":0},{"$f":"SUM(D215:K215)","v":0},{"$f":"SUM(D215:L215)","v":0},{"$f":"SUM(D215:M215)","v":0},{"$f":"SUM(D215:N215)","v":0},{"$f":"SUM(D215:O215)","v":0},{"$f":"SUM(D215:P215)","v":0},{"$f":"SUM(D215:Q215)","v":0},{"$f":"SUM(D215:R215)","v":0},{"$f":"SUM(D215:S215)","v":0},{"$f":"SUM(D215:T215)","v":0},{"$f":"SUM(D215:U215)","v":0},{"$f":"SUM(D215:V215)","v":0},{"$f":"SUM(D215:W215)","v":0},{"$f":"SUM(D215:X215)","v":0},{"$f":"SUM(D215:Y215)","v":0},{"$f":"SUM(D215:Z215)","v":0},{"$f":"SUM(D215:AA215)","v":0},{"$f":"SUM(D215:AB215)","v":0},{"$f":"SUM(D215:AC215)","v":0},{"$f":"SUM(D215:AD215)","v":0},{"$f":"SUM(D215:AE215)","v":0}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D218=0,0,D218/D$5)","v":0},{"$f":"IF(E218=0,0,E218/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E214=$C211,E215,D218-E223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A211,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (beyond 7 years)-LC (in USD)"},{"$f":"IF($C211>D214,0,IF(NPV($B223,E220:$BB220)>D217,D217,NPV($B223,E220:$BB220)))","v":0},{"$f":"IF($C211>E214,0,IF(NPV($B223,F220:$BB220)>E217,E217,NPV($B223,F220:$BB220)))","v":0},{"$f":"IF($C211>F214,0,IF(NPV($B223,G220:$BB220)>F217,F217,NPV($B223,G220:$BB220)))","v":0},{"$f":"IF($C211>G214,0,IF(NPV($B223,H220:$BB220)>G217,G217,NPV($B223,H220:$BB220)))","v":0},{"$f":"IF($C211>H214,0,IF(NPV($B223,I220:$BB220)>H217,H217,NPV($B223,I220:$BB220)))","v":0},{"$f":"IF($C211>I214,0,IF(NPV($B223,J220:$BB220)>I217,I217,NPV($B223,J220:$BB220)))","v":0},{"$f":"IF($C211>J214,0,IF(NPV($B223,K220:$BB220)>J217,J217,NPV($B223,K220:$BB220)))","v":0},{"$f":"IF($C211>K214,0,IF(NPV($B223,L220:$BB220)>K217,K217,NPV($B223,L220:$BB220)))","v":0},{"$f":"IF($C211>L214,0,IF(NPV($B223,M220:$BB220)>L217,L217,NPV($B223,M220:$BB220)))","v":0},{"$f":"IF($C211>M214,0,IF(NPV($B223,N220:$BB220)>M217,M217,NPV($B223,N220:$BB220)))","v":0},{"$f":"IF($C211>N214,0,IF(NPV($B223,O220:$BB220)>N217,N217,NPV($B223,O220:$BB220)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C211>O214,0,IF(NPV($B223,P220:$BB220)>O217,O217,NPV($B223,P220:$BB220)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C211>P214,0,IF(NPV($B223,Q220:$BB220)>P217,P217,NPV($B223,Q220:$BB220)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C211>Q214,0,IF(NPV($B223,R220:$BB220)>Q217,Q217,NPV($B223,R220:$BB220)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C211>R214,0,IF(NPV($B223,S220:$BB220)>R217,R217,NPV($B223,S220:$BB220)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C211>S214,0,IF(NPV($B223,T220:$BB220)>S217,S217,NPV($B223,T220:$BB220)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C211>T214,0,IF(NPV($B223,U220:$BB220)>T217,T217,NPV($B223,U220:$BB220)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C211>U214,0,IF(NPV($B223,V220:$BB220)>U217,U217,NPV($B223,V220:$BB220)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C211>V214,0,IF(NPV($B223,W220:$BB220)>V217,V217,NPV($B223,W220:$BB220)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C211>W214,0,IF(NPV($B223,X220:$BB220)>W217,W217,NPV($B223,X220:$BB220)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C211>X214,0,IF(NPV($B223,Y220:$BB220)>X217,X217,NPV($B223,Y220:$BB220)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C211>Y214,0,IF(NPV($B223,Z220:$BB220)>Y217,Y217,NPV($B223,Z220:$BB220)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C211>Z214,0,IF(NPV($B223,AA220:$BB220)>Z217,Z217,NPV($B223,AA220:$BB220)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C211>AA214,0,IF(NPV($B223,AB220:$BB220)>AA217,AA217,NPV($B223,AB220:$BB220)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C211>AB214,0,IF(NPV($B223,AC220:$BB220)>AB217,AB217,NPV($B223,AC220:$BB220)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C211>AC214,0,IF(NPV($B223,AD220:$BB220)>AC217,AC217,NPV($B223,AD220:$BB220)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C211>AD214,0,IF(NPV($B223,AE220:$BB220)>AD217,AD217,NPV($B223,AE220:$BB220)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C211>AE214,0,IF(NPV($B223,AF220:$BB220)>AE217,AE217,NPV($B223,AF220:$BB220)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":6},"Total debt service (in USD)",{"$f":"D221+D222","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":7},"Interest (in USD)",null,{"$f":"$B222*D218/E$4","v":{"$error":"#DIV/0!"}},{"$f":"$B222*E218/F$4","v":{"$error":"#DIV/0!"}},{"$f":"$B222*F218/G$4","v":{"$error":"#DIV/0!"}},{"$f":"$B222*G218/H$4","v":{"$error":"#DIV/0!"}},{"$f":"$B222*H218/I$4","v":{"$error":"#DIV/0!"}},{"$f":"$B222*I218/J$4","v":{"$error":"#DIV/0!"}},{"$f":"$B222*J218/K$4","v":{"$error":"#DIV/0!"}},{"$f":"$B222*K218/L$4","v":{"$error":"#DIV/0!"}},{"$f":"$B222*L218/M$4","v":{"$error":"#DIV/0!"}},{"$f":"$B222*M218/N$4","v":{"$error":"#DIV/0!"}},{"$f":"$B222*N218/O$4","v":{"$error":"#DIV/0!"}},{"$f":"$B222*O218/P$4","v":{"$error":"#DIV/0!"}},{"$f":"$B222*P218/Q$4","v":{"$error":"#DIV/0!"}},{"$f":"$B222*Q218/R$4","v":{"$error":"#DIV/0!"}},{"$f":"$B222*R218/S$4","v":{"$error":"#DIV/0!"}},{"$f":"$B222*S218/T$4","v":{"$error":"#DIV/0!"}},{"$f":"$B222*T218/U$4","v":{"$error":"#DIV/0!"}},{"$f":"$B222*U218/V$4","v":{"$error":"#DIV/0!"}},{"$f":"$B222*V218/W$4","v":{"$error":"#DIV/0!"}},{"$f":"$B222*W218/X$4","v":{"$error":"#DIV/0!"}},{"$f":"$B222*X218/Y$4","v":{"$error":"#DIV/0!"}},{"$f":"$B222*Y218/Z$4","v":{"$error":"#DIV/0!"}},{"$f":"$B222*Z218/AA$4","v":{"$error":"#DIV/0!"}},{"$f":"$B222*AA218/AB$4","v":{"$error":"#DIV/0!"}},{"$f":"$B222*AB218/AC$4","v":{"$error":"#DIV/0!"}},{"$f":"$B222*AC218/AD$4","v":{"$error":"#DIV/0!"}},{"$f":"$B222*AD218/AE$4","v":{"$error":"#DIV/0!"}}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C211,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D223/D$4","v":{"$error":"#DIV/0!"}},{"$f":"E223/E$4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D225-D227)/($B221-$B220))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D213-$B220>0,D213-$B220,0)","v":0},0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[null,null,null,{"$f":"IF(D224=0,0,CHOOSE(D224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(E224=0,0,CHOOSE(E224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(F224=0,0,CHOOSE(F224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(G224=0,0,CHOOSE(G224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(H224=0,0,CHOOSE(H224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(I224=0,0,CHOOSE(I224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(J224=0,0,CHOOSE(J224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(K224=0,0,CHOOSE(K224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(L224=0,0,CHOOSE(L224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(M224=0,0,CHOOSE(M224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(N224=0,0,CHOOSE(N224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(O224=0,0,CHOOSE(O224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(P224=0,0,CHOOSE(P224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(Q224=0,0,CHOOSE(Q224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(R224=0,0,CHOOSE(R224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(S224=0,0,CHOOSE(S224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(T224=0,0,CHOOSE(T224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(U224=0,0,CHOOSE(U224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(V224=0,0,CHOOSE(V224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(W224=0,0,CHOOSE(W224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(X224=0,0,CHOOSE(X224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(Y224=0,0,CHOOSE(Y224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(Z224=0,0,CHOOSE(Z224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(AA224=0,0,CHOOSE(AA224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(AB224=0,0,CHOOSE(AB224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(AC224=0,0,CHOOSE(AC224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(AD224=0,0,CHOOSE(AD224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(AE224=0,0,CHOOSE(AE224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0}]
[null,null,"t-m condition",{"$f":"IF(D213-$B221>0,D213-$B221,0)","v":0},0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,{"$f":"IF(D226=0,0,CHOOSE(D226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(E226=0,0,CHOOSE(E226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(F226=0,0,CHOOSE(F226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(G226=0,0,CHOOSE(G226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(H226=0,0,CHOOSE(H226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(I226=0,0,CHOOSE(I226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(J226=0,0,CHOOSE(J226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(K226=0,0,CHOOSE(K226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(L226=0,0,CHOOSE(L226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(M226=0,0,CHOOSE(M226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(N226=0,0,CHOOSE(N226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(O226=0,0,CHOOSE(O226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(P226=0,0,CHOOSE(P226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(Q226=0,0,CHOOSE(Q226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(R226=0,0,CHOOSE(R226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(S226=0,0,CHOOSE(S226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(T226=0,0,CHOOSE(T226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(U226=0,0,CHOOSE(U226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(V226=0,0,CHOOSE(V226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(W226=0,0,CHOOSE(W226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(X226=0,0,CHOOSE(X226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(Y226=0,0,CHOOSE(Y226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(Z226=0,0,CHOOSE(Z226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(AA226=0,0,CHOOSE(AA226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(AB226=0,0,CHOOSE(AB226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(AC226=0,0,CHOOSE(AC226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(AD226=0,0,CHOOSE(AD226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(AE226=0,0,CHOOSE(AE226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0}]
[null,null,"Grant element",{"$f":"IF(D217=0,0,1-D219/D217)","v":0},{"$f":"IF(E217=0,0,1-E219/E217)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (beyond 7 years)-LC"},null,{"$f":"C211+1","v":2030}]
[{"$f":"+\"Output \"& C230","v":"Output 2030"}]
[null,null,null,0,{"$f":"D232+1","v":1},{"$f":"E232+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U232+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK232+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA232+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2019},{"$f":"D233+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D233=$C230,D$6,0)","v":0},{"$f":"IF(E233=$C230,E$6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D234","v":0},{"$f":"SUM(D234:E234)","v":0},{"$f":"SUM(D234:F234)","v":0},{"$f":"SUM(D234:G234)","v":0},{"$f":"SUM(D234:H234)","v":0},{"$f":"SUM(D234:I234)","v":0},{"$f":"SUM(D234:J234)","v":0},{"$f":"SUM(D234:K234)","v":0},{"$f":"SUM(D234:L234)","v":0},{"$f":"SUM(D234:M234)","v":0},{"$f":"SUM(D234:N234)","v":0},{"$f":"SUM(D234:O234)","v":0},{"$f":"SUM(D234:P234)","v":0},{"$f":"SUM(D234:Q234)","v":0},{"$f":"SUM(D234:R234)","v":0},{"$f":"SUM(D234:S234)","v":0},{"$f":"SUM(D234:T234)","v":0},{"$f":"SUM(D234:U234)","v":0},{"$f":"SUM(D234:V234)","v":0},{"$f":"SUM(D234:W234)","v":0},{"$f":"SUM(D234:X234)","v":0},{"$f":"SUM(D234:Y234)","v":0},{"$f":"SUM(D234:Z234)","v":0},{"$f":"SUM(D234:AA234)","v":0},{"$f":"SUM(D234:AB234)","v":0},{"$f":"SUM(D234:AC234)","v":0},{"$f":"SUM(D234:AD234)","v":0},{"$f":"SUM(D234:AE234)","v":0}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D237=0,0,D237/D$5)","v":0},{"$f":"IF(E237=0,0,E237/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E233=$C230,E234,D237-E242)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A230,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (beyond 7 years)-LC (in USD)"},{"$f":"IF($C230>D233,0,IF(NPV($B242,E239:$BB239)>D236,D236,NPV($B242,E239:$BB239)))","v":0},{"$f":"IF($C230>E233,0,IF(NPV($B242,F239:$BB239)>E236,E236,NPV($B242,F239:$BB239)))","v":0},{"$f":"IF($C230>F233,0,IF(NPV($B242,G239:$BB239)>F236,F236,NPV($B242,G239:$BB239)))","v":0},{"$f":"IF($C230>G233,0,IF(NPV($B242,H239:$BB239)>G236,G236,NPV($B242,H239:$BB239)))","v":0},{"$f":"IF($C230>H233,0,IF(NPV($B242,I239:$BB239)>H236,H236,NPV($B242,I239:$BB239)))","v":0},{"$f":"IF($C230>I233,0,IF(NPV($B242,J239:$BB239)>I236,I236,NPV($B242,J239:$BB239)))","v":0},{"$f":"IF($C230>J233,0,IF(NPV($B242,K239:$BB239)>J236,J236,NPV($B242,K239:$BB239)))","v":0},{"$f":"IF($C230>K233,0,IF(NPV($B242,L239:$BB239)>K236,K236,NPV($B242,L239:$BB239)))","v":0},{"$f":"IF($C230>L233,0,IF(NPV($B242,M239:$BB239)>L236,L236,NPV($B242,M239:$BB239)))","v":0},{"$f":"IF($C230>M233,0,IF(NPV($B242,N239:$BB239)>M236,M236,NPV($B242,N239:$BB239)))","v":0},{"$f":"IF($C230>N233,0,IF(NPV($B242,O239:$BB239)>N236,N236,NPV($B242,O239:$BB239)))","v":0},{"$f":"IF($C230>O233,0,IF(NPV($B242,P239:$BB239)>O236,O236,NPV($B242,P239:$BB239)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C230>P233,0,IF(NPV($B242,Q239:$BB239)>P236,P236,NPV($B242,Q239:$BB239)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C230>Q233,0,IF(NPV($B242,R239:$BB239)>Q236,Q236,NPV($B242,R239:$BB239)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C230>R233,0,IF(NPV($B242,S239:$BB239)>R236,R236,NPV($B242,S239:$BB239)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C230>S233,0,IF(NPV($B242,T239:$BB239)>S236,S236,NPV($B242,T239:$BB239)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C230>T233,0,IF(NPV($B242,U239:$BB239)>T236,T236,NPV($B242,U239:$BB239)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C230>U233,0,IF(NPV($B242,V239:$BB239)>U236,U236,NPV($B242,V239:$BB239)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C230>V233,0,IF(NPV($B242,W239:$BB239)>V236,V236,NPV($B242,W239:$BB239)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C230>W233,0,IF(NPV($B242,X239:$BB239)>W236,W236,NPV($B242,X239:$BB239)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C230>X233,0,IF(NPV($B242,Y239:$BB239)>X236,X236,NPV($B242,Y239:$BB239)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C230>Y233,0,IF(NPV($B242,Z239:$BB239)>Y236,Y236,NPV($B242,Z239:$BB239)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C230>Z233,0,IF(NPV($B242,AA239:$BB239)>Z236,Z236,NPV($B242,AA239:$BB239)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C230>AA233,0,IF(NPV($B242,AB239:$BB239)>AA236,AA236,NPV($B242,AB239:$BB239)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C230>AB233,0,IF(NPV($B242,AC239:$BB239)>AB236,AB236,NPV($B242,AC239:$BB239)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C230>AC233,0,IF(NPV($B242,AD239:$BB239)>AC236,AC236,NPV($B242,AD239:$BB239)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C230>AD233,0,IF(NPV($B242,AE239:$BB239)>AD236,AD236,NPV($B242,AE239:$BB239)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C230>AE233,0,IF(NPV($B242,AF239:$BB239)>AE236,AE236,NPV($B242,AF239:$BB239)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":6},"Total debt service (in USD)",{"$f":"D240+D241","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":7},"Interest (in USD)",null,{"$f":"$B241*D237/E$4","v":{"$error":"#DIV/0!"}},{"$f":"$B241*E237/F$4","v":{"$error":"#DIV/0!"}},{"$f":"$B241*F237/G$4","v":{"$error":"#DIV/0!"}},{"$f":"$B241*G237/H$4","v":{"$error":"#DIV/0!"}},{"$f":"$B241*H237/I$4","v":{"$error":"#DIV/0!"}},{"$f":"$B241*I237/J$4","v":{"$error":"#DIV/0!"}},{"$f":"$B241*J237/K$4","v":{"$error":"#DIV/0!"}},{"$f":"$B241*K237/L$4","v":{"$error":"#DIV/0!"}},{"$f":"$B241*L237/M$4","v":{"$error":"#DIV/0!"}},{"$f":"$B241*M237/N$4","v":{"$error":"#DIV/0!"}},{"$f":"$B241*N237/O$4","v":{"$error":"#DIV/0!"}},{"$f":"$B241*O237/P$4","v":{"$error":"#DIV/0!"}},{"$f":"$B241*P237/Q$4","v":{"$error":"#DIV/0!"}},{"$f":"$B241*Q237/R$4","v":{"$error":"#DIV/0!"}},{"$f":"$B241*R237/S$4","v":{"$error":"#DIV/0!"}},{"$f":"$B241*S237/T$4","v":{"$error":"#DIV/0!"}},{"$f":"$B241*T237/U$4","v":{"$error":"#DIV/0!"}},{"$f":"$B241*U237/V$4","v":{"$error":"#DIV/0!"}},{"$f":"$B241*V237/W$4","v":{"$error":"#DIV/0!"}},{"$f":"$B241*W237/X$4","v":{"$error":"#DIV/0!"}},{"$f":"$B241*X237/Y$4","v":{"$error":"#DIV/0!"}},{"$f":"$B241*Y237/Z$4","v":{"$error":"#DIV/0!"}},{"$f":"$B241*Z237/AA$4","v":{"$error":"#DIV/0!"}},{"$f":"$B241*AA237/AB$4","v":{"$error":"#DIV/0!"}},{"$f":"$B241*AB237/AC$4","v":{"$error":"#DIV/0!"}},{"$f":"$B241*AC237/AD$4","v":{"$error":"#DIV/0!"}},{"$f":"$B241*AD237/AE$4","v":{"$error":"#DIV/0!"}}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C230,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D242/D$4","v":{"$error":"#DIV/0!"}},{"$f":"E242/E$4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D244-D246)/($B240-$B239))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D232-$B239>0,D232-$B239,0)","v":0},0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[null,null,null,{"$f":"IF(D243=0,0,CHOOSE(D243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(E243=0,0,CHOOSE(E243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(F243=0,0,CHOOSE(F243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(G243=0,0,CHOOSE(G243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(H243=0,0,CHOOSE(H243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(I243=0,0,CHOOSE(I243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(J243=0,0,CHOOSE(J243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(K243=0,0,CHOOSE(K243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(L243=0,0,CHOOSE(L243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(M243=0,0,CHOOSE(M243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(N243=0,0,CHOOSE(N243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(O243=0,0,CHOOSE(O243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(P243=0,0,CHOOSE(P243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(Q243=0,0,CHOOSE(Q243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(R243=0,0,CHOOSE(R243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(S243=0,0,CHOOSE(S243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(T243=0,0,CHOOSE(T243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(U243=0,0,CHOOSE(U243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(V243=0,0,CHOOSE(V243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(W243=0,0,CHOOSE(W243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(X243=0,0,CHOOSE(X243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(Y243=0,0,CHOOSE(Y243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(Z243=0,0,CHOOSE(Z243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(AA243=0,0,CHOOSE(AA243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(AB243=0,0,CHOOSE(AB243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(AC243=0,0,CHOOSE(AC243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(AD243=0,0,CHOOSE(AD243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(AE243=0,0,CHOOSE(AE243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0}]
[null,null,"t-m condition",{"$f":"IF(D232-$B240>0,D232-$B240,0)","v":0},0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,{"$f":"IF(D245=0,0,CHOOSE(D245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(E245=0,0,CHOOSE(E245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(F245=0,0,CHOOSE(F245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(G245=0,0,CHOOSE(G245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(H245=0,0,CHOOSE(H245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(I245=0,0,CHOOSE(I245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(J245=0,0,CHOOSE(J245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(K245=0,0,CHOOSE(K245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(L245=0,0,CHOOSE(L245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(M245=0,0,CHOOSE(M245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(N245=0,0,CHOOSE(N245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(O245=0,0,CHOOSE(O245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(P245=0,0,CHOOSE(P245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(Q245=0,0,CHOOSE(Q245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(R245=0,0,CHOOSE(R245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(S245=0,0,CHOOSE(S245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(T245=0,0,CHOOSE(T245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(U245=0,0,CHOOSE(U245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(V245=0,0,CHOOSE(V245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(W245=0,0,CHOOSE(W245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(X245=0,0,CHOOSE(X245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(Y245=0,0,CHOOSE(Y245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(Z245=0,0,CHOOSE(Z245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(AA245=0,0,CHOOSE(AA245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(AB245=0,0,CHOOSE(AB245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(AC245=0,0,CHOOSE(AC245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(AD245=0,0,CHOOSE(AD245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(AE245=0,0,CHOOSE(AE245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0}]
[null,null,"Grant element",{"$f":"IF(D236=0,0,1-D238/D236)","v":0},{"$f":"IF(E236=0,0,1-E238/E236)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (beyond 7 years)-LC"},null,{"$f":"C230+1","v":2031}]
[{"$f":"+\"Output \"& C249","v":"Output 2031"}]
[null,null,null,0,{"$f":"D251+1","v":1},{"$f":"E251+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U251+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK251+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA251+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2019},{"$f":"D252+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D252=$C249,D$6,0)","v":0},{"$f":"IF(E252=$C249,E$6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D253","v":0},{"$f":"SUM(D253:E253)","v":0},{"$f":"SUM(D253:F253)","v":0},{"$f":"SUM(D253:G253)","v":0},{"$f":"SUM(D253:H253)","v":0},{"$f":"SUM(D253:I253)","v":0},{"$f":"SUM(D253:J253)","v":0},{"$f":"SUM(D253:K253)","v":0},{"$f":"SUM(D253:L253)","v":0},{"$f":"SUM(D253:M253)","v":0},{"$f":"SUM(D253:N253)","v":0},{"$f":"SUM(D253:O253)","v":0},{"$f":"SUM(D253:P253)","v":0},{"$f":"SUM(D253:Q253)","v":0},{"$f":"SUM(D253:R253)","v":0},{"$f":"SUM(D253:S253)","v":0},{"$f":"SUM(D253:T253)","v":0},{"$f":"SUM(D253:U253)","v":0},{"$f":"SUM(D253:V253)","v":0},{"$f":"SUM(D253:W253)","v":0},{"$f":"SUM(D253:X253)","v":0},{"$f":"SUM(D253:Y253)","v":0},{"$f":"SUM(D253:Z253)","v":0},{"$f":"SUM(D253:AA253)","v":0},{"$f":"SUM(D253:AB253)","v":0},{"$f":"SUM(D253:AC253)","v":0},{"$f":"SUM(D253:AD253)","v":0},{"$f":"SUM(D253:AE253)","v":0}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D256=0,0,D256/D$5)","v":0},{"$f":"IF(E256=0,0,E256/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E252=$C249,E253,D256-E261)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A249,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (beyond 7 years)-LC (in USD)"},{"$f":"IF($C249>D252,0,IF(NPV($B261,E258:$BB258)>D255,D255,NPV($B261,E258:$BB258)))","v":0},{"$f":"IF($C249>E252,0,IF(NPV($B261,F258:$BB258)>E255,E255,NPV($B261,F258:$BB258)))","v":0},{"$f":"IF($C249>F252,0,IF(NPV($B261,G258:$BB258)>F255,F255,NPV($B261,G258:$BB258)))","v":0},{"$f":"IF($C249>G252,0,IF(NPV($B261,H258:$BB258)>G255,G255,NPV($B261,H258:$BB258)))","v":0},{"$f":"IF($C249>H252,0,IF(NPV($B261,I258:$BB258)>H255,H255,NPV($B261,I258:$BB258)))","v":0},{"$f":"IF($C249>I252,0,IF(NPV($B261,J258:$BB258)>I255,I255,NPV($B261,J258:$BB258)))","v":0},{"$f":"IF($C249>J252,0,IF(NPV($B261,K258:$BB258)>J255,J255,NPV($B261,K258:$BB258)))","v":0},{"$f":"IF($C249>K252,0,IF(NPV($B261,L258:$BB258)>K255,K255,NPV($B261,L258:$BB258)))","v":0},{"$f":"IF($C249>L252,0,IF(NPV($B261,M258:$BB258)>L255,L255,NPV($B261,M258:$BB258)))","v":0},{"$f":"IF($C249>M252,0,IF(NPV($B261,N258:$BB258)>M255,M255,NPV($B261,N258:$BB258)))","v":0},{"$f":"IF($C249>N252,0,IF(NPV($B261,O258:$BB258)>N255,N255,NPV($B261,O258:$BB258)))","v":0},{"$f":"IF($C249>O252,0,IF(NPV($B261,P258:$BB258)>O255,O255,NPV($B261,P258:$BB258)))","v":0},{"$f":"IF($C249>P252,0,IF(NPV($B261,Q258:$BB258)>P255,P255,NPV($B261,Q258:$BB258)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C249>Q252,0,IF(NPV($B261,R258:$BB258)>Q255,Q255,NPV($B261,R258:$BB258)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C249>R252,0,IF(NPV($B261,S258:$BB258)>R255,R255,NPV($B261,S258:$BB258)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C249>S252,0,IF(NPV($B261,T258:$BB258)>S255,S255,NPV($B261,T258:$BB258)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C249>T252,0,IF(NPV($B261,U258:$BB258)>T255,T255,NPV($B261,U258:$BB258)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C249>U252,0,IF(NPV($B261,V258:$BB258)>U255,U255,NPV($B261,V258:$BB258)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C249>V252,0,IF(NPV($B261,W258:$BB258)>V255,V255,NPV($B261,W258:$BB258)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C249>W252,0,IF(NPV($B261,X258:$BB258)>W255,W255,NPV($B261,X258:$BB258)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C249>X252,0,IF(NPV($B261,Y258:$BB258)>X255,X255,NPV($B261,Y258:$BB258)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C249>Y252,0,IF(NPV($B261,Z258:$BB258)>Y255,Y255,NPV($B261,Z258:$BB258)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C249>Z252,0,IF(NPV($B261,AA258:$BB258)>Z255,Z255,NPV($B261,AA258:$BB258)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C249>AA252,0,IF(NPV($B261,AB258:$BB258)>AA255,AA255,NPV($B261,AB258:$BB258)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C249>AB252,0,IF(NPV($B261,AC258:$BB258)>AB255,AB255,NPV($B261,AC258:$BB258)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C249>AC252,0,IF(NPV($B261,AD258:$BB258)>AC255,AC255,NPV($B261,AD258:$BB258)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C249>AD252,0,IF(NPV($B261,AE258:$BB258)>AD255,AD255,NPV($B261,AE258:$BB258)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C249>AE252,0,IF(NPV($B261,AF258:$BB258)>AE255,AE255,NPV($B261,AF258:$BB258)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":6},"Total debt service (in USD)",{"$f":"D259+D260","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":7},"Interest (in USD)",null,{"$f":"$B260*D256/E$4","v":{"$error":"#DIV/0!"}},{"$f":"$B260*E256/F$4","v":{"$error":"#DIV/0!"}},{"$f":"$B260*F256/G$4","v":{"$error":"#DIV/0!"}},{"$f":"$B260*G256/H$4","v":{"$error":"#DIV/0!"}},{"$f":"$B260*H256/I$4","v":{"$error":"#DIV/0!"}},{"$f":"$B260*I256/J$4","v":{"$error":"#DIV/0!"}},{"$f":"$B260*J256/K$4","v":{"$error":"#DIV/0!"}},{"$f":"$B260*K256/L$4","v":{"$error":"#DIV/0!"}},{"$f":"$B260*L256/M$4","v":{"$error":"#DIV/0!"}},{"$f":"$B260*M256/N$4","v":{"$error":"#DIV/0!"}},{"$f":"$B260*N256/O$4","v":{"$error":"#DIV/0!"}},{"$f":"$B260*O256/P$4","v":{"$error":"#DIV/0!"}},{"$f":"$B260*P256/Q$4","v":{"$error":"#DIV/0!"}},{"$f":"$B260*Q256/R$4","v":{"$error":"#DIV/0!"}},{"$f":"$B260*R256/S$4","v":{"$error":"#DIV/0!"}},{"$f":"$B260*S256/T$4","v":{"$error":"#DIV/0!"}},{"$f":"$B260*T256/U$4","v":{"$error":"#DIV/0!"}},{"$f":"$B260*U256/V$4","v":{"$error":"#DIV/0!"}},{"$f":"$B260*V256/W$4","v":{"$error":"#DIV/0!"}},{"$f":"$B260*W256/X$4","v":{"$error":"#DIV/0!"}},{"$f":"$B260*X256/Y$4","v":{"$error":"#DIV/0!"}},{"$f":"$B260*Y256/Z$4","v":{"$error":"#DIV/0!"}},{"$f":"$B260*Z256/AA$4","v":{"$error":"#DIV/0!"}},{"$f":"$B260*AA256/AB$4","v":{"$error":"#DIV/0!"}},{"$f":"$B260*AB256/AC$4","v":{"$error":"#DIV/0!"}},{"$f":"$B260*AC256/AD$4","v":{"$error":"#DIV/0!"}},{"$f":"$B260*AD256/AE$4","v":{"$error":"#DIV/0!"}}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C249,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D261/D$4","v":{"$error":"#DIV/0!"}},{"$f":"E261/E$4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D263-D265)/($B259-$B258))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D251-$B258>0,D251-$B258,0)","v":0},0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[null,null,null,{"$f":"IF(D262=0,0,CHOOSE(D262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(E262=0,0,CHOOSE(E262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(F262=0,0,CHOOSE(F262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(G262=0,0,CHOOSE(G262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(H262=0,0,CHOOSE(H262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(I262=0,0,CHOOSE(I262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(J262=0,0,CHOOSE(J262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(K262=0,0,CHOOSE(K262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(L262=0,0,CHOOSE(L262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(M262=0,0,CHOOSE(M262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(N262=0,0,CHOOSE(N262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(O262=0,0,CHOOSE(O262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(P262=0,0,CHOOSE(P262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(Q262=0,0,CHOOSE(Q262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(R262=0,0,CHOOSE(R262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(S262=0,0,CHOOSE(S262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(T262=0,0,CHOOSE(T262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(U262=0,0,CHOOSE(U262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(V262=0,0,CHOOSE(V262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(W262=0,0,CHOOSE(W262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(X262=0,0,CHOOSE(X262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(Y262=0,0,CHOOSE(Y262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(Z262=0,0,CHOOSE(Z262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(AA262=0,0,CHOOSE(AA262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(AB262=0,0,CHOOSE(AB262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(AC262=0,0,CHOOSE(AC262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(AD262=0,0,CHOOSE(AD262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(AE262=0,0,CHOOSE(AE262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0}]
[null,null,"t-m condition",{"$f":"IF(D251-$B259>0,D251-$B259,0)","v":0},0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,{"$f":"IF(D264=0,0,CHOOSE(D264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(E264=0,0,CHOOSE(E264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(F264=0,0,CHOOSE(F264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(G264=0,0,CHOOSE(G264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(H264=0,0,CHOOSE(H264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(I264=0,0,CHOOSE(I264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(J264=0,0,CHOOSE(J264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(K264=0,0,CHOOSE(K264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(L264=0,0,CHOOSE(L264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(M264=0,0,CHOOSE(M264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(N264=0,0,CHOOSE(N264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(O264=0,0,CHOOSE(O264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(P264=0,0,CHOOSE(P264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(Q264=0,0,CHOOSE(Q264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(R264=0,0,CHOOSE(R264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(S264=0,0,CHOOSE(S264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(T264=0,0,CHOOSE(T264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(U264=0,0,CHOOSE(U264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(V264=0,0,CHOOSE(V264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(W264=0,0,CHOOSE(W264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(X264=0,0,CHOOSE(X264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(Y264=0,0,CHOOSE(Y264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(Z264=0,0,CHOOSE(Z264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(AA264=0,0,CHOOSE(AA264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(AB264=0,0,CHOOSE(AB264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(AC264=0,0,CHOOSE(AC264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(AD264=0,0,CHOOSE(AD264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(AE264=0,0,CHOOSE(AE264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0}]
[null,null,"Grant element",{"$f":"IF(D255=0,0,1-D257/D255)","v":0},{"$f":"IF(E255=0,0,1-E257/E255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (beyond 7 years)-LC"},null,{"$f":"C249+1","v":2032}]
[{"$f":"+\"Output \"& C268","v":"Output 2032"}]
[null,null,null,0,{"$f":"D270+1","v":1},{"$f":"E270+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U270+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK270+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA270+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2019},{"$f":"D271+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D271=$C268,D$6,0)","v":0},{"$f":"IF(E271=$C268,E$6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D272","v":0},{"$f":"SUM(D272:E272)","v":0},{"$f":"SUM(D272:F272)","v":0},{"$f":"SUM(D272:G272)","v":0},{"$f":"SUM(D272:H272)","v":0},{"$f":"SUM(D272:I272)","v":0},{"$f":"SUM(D272:J272)","v":0},{"$f":"SUM(D272:K272)","v":0},{"$f":"SUM(D272:L272)","v":0},{"$f":"SUM(D272:M272)","v":0},{"$f":"SUM(D272:N272)","v":0},{"$f":"SUM(D272:O272)","v":0},{"$f":"SUM(D272:P272)","v":0},{"$f":"SUM(D272:Q272)","v":0},{"$f":"SUM(D272:R272)","v":0},{"$f":"SUM(D272:S272)","v":0},{"$f":"SUM(D272:T272)","v":0},{"$f":"SUM(D272:U272)","v":0},{"$f":"SUM(D272:V272)","v":0},{"$f":"SUM(D272:W272)","v":0},{"$f":"SUM(D272:X272)","v":0},{"$f":"SUM(D272:Y272)","v":0},{"$f":"SUM(D272:Z272)","v":0},{"$f":"SUM(D272:AA272)","v":0},{"$f":"SUM(D272:AB272)","v":0},{"$f":"SUM(D272:AC272)","v":0},{"$f":"SUM(D272:AD272)","v":0},{"$f":"SUM(D272:AE272)","v":0}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D275=0,0,D275/D$5)","v":0},{"$f":"IF(E275=0,0,E275/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E271=$C268,E272,D275-E280)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A268,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (beyond 7 years)-LC (in USD)"},{"$f":"IF($C268>D271,0,IF(NPV($B280,E277:$BB277)>D274,D274,NPV($B280,E277:$BB277)))","v":0},{"$f":"IF($C268>E271,0,IF(NPV($B280,F277:$BB277)>E274,E274,NPV($B280,F277:$BB277)))","v":0},{"$f":"IF($C268>F271,0,IF(NPV($B280,G277:$BB277)>F274,F274,NPV($B280,G277:$BB277)))","v":0},{"$f":"IF($C268>G271,0,IF(NPV($B280,H277:$BB277)>G274,G274,NPV($B280,H277:$BB277)))","v":0},{"$f":"IF($C268>H271,0,IF(NPV($B280,I277:$BB277)>H274,H274,NPV($B280,I277:$BB277)))","v":0},{"$f":"IF($C268>I271,0,IF(NPV($B280,J277:$BB277)>I274,I274,NPV($B280,J277:$BB277)))","v":0},{"$f":"IF($C268>J271,0,IF(NPV($B280,K277:$BB277)>J274,J274,NPV($B280,K277:$BB277)))","v":0},{"$f":"IF($C268>K271,0,IF(NPV($B280,L277:$BB277)>K274,K274,NPV($B280,L277:$BB277)))","v":0},{"$f":"IF($C268>L271,0,IF(NPV($B280,M277:$BB277)>L274,L274,NPV($B280,M277:$BB277)))","v":0},{"$f":"IF($C268>M271,0,IF(NPV($B280,N277:$BB277)>M274,M274,NPV($B280,N277:$BB277)))","v":0},{"$f":"IF($C268>N271,0,IF(NPV($B280,O277:$BB277)>N274,N274,NPV($B280,O277:$BB277)))","v":0},{"$f":"IF($C268>O271,0,IF(NPV($B280,P277:$BB277)>O274,O274,NPV($B280,P277:$BB277)))","v":0},{"$f":"IF($C268>P271,0,IF(NPV($B280,Q277:$BB277)>P274,P274,NPV($B280,Q277:$BB277)))","v":0},{"$f":"IF($C268>Q271,0,IF(NPV($B280,R277:$BB277)>Q274,Q274,NPV($B280,R277:$BB277)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C268>R271,0,IF(NPV($B280,S277:$BB277)>R274,R274,NPV($B280,S277:$BB277)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C268>S271,0,IF(NPV($B280,T277:$BB277)>S274,S274,NPV($B280,T277:$BB277)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C268>T271,0,IF(NPV($B280,U277:$BB277)>T274,T274,NPV($B280,U277:$BB277)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C268>U271,0,IF(NPV($B280,V277:$BB277)>U274,U274,NPV($B280,V277:$BB277)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C268>V271,0,IF(NPV($B280,W277:$BB277)>V274,V274,NPV($B280,W277:$BB277)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C268>W271,0,IF(NPV($B280,X277:$BB277)>W274,W274,NPV($B280,X277:$BB277)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C268>X271,0,IF(NPV($B280,Y277:$BB277)>X274,X274,NPV($B280,Y277:$BB277)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C268>Y271,0,IF(NPV($B280,Z277:$BB277)>Y274,Y274,NPV($B280,Z277:$BB277)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C268>Z271,0,IF(NPV($B280,AA277:$BB277)>Z274,Z274,NPV($B280,AA277:$BB277)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C268>AA271,0,IF(NPV($B280,AB277:$BB277)>AA274,AA274,NPV($B280,AB277:$BB277)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C268>AB271,0,IF(NPV($B280,AC277:$BB277)>AB274,AB274,NPV($B280,AC277:$BB277)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C268>AC271,0,IF(NPV($B280,AD277:$BB277)>AC274,AC274,NPV($B280,AD277:$BB277)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C268>AD271,0,IF(NPV($B280,AE277:$BB277)>AD274,AD274,NPV($B280,AE277:$BB277)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C268>AE271,0,IF(NPV($B280,AF277:$BB277)>AE274,AE274,NPV($B280,AF277:$BB277)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":6},"Total debt service (in USD)",{"$f":"D278+D279","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":7},"Interest (in USD)",null,{"$f":"$B279*D275/E$4","v":{"$error":"#DIV/0!"}},{"$f":"$B279*E275/F$4","v":{"$error":"#DIV/0!"}},{"$f":"$B279*F275/G$4","v":{"$error":"#DIV/0!"}},{"$f":"$B279*G275/H$4","v":{"$error":"#DIV/0!"}},{"$f":"$B279*H275/I$4","v":{"$error":"#DIV/0!"}},{"$f":"$B279*I275/J$4","v":{"$error":"#DIV/0!"}},{"$f":"$B279*J275/K$4","v":{"$error":"#DIV/0!"}},{"$f":"$B279*K275/L$4","v":{"$error":"#DIV/0!"}},{"$f":"$B279*L275/M$4","v":{"$error":"#DIV/0!"}},{"$f":"$B279*M275/N$4","v":{"$error":"#DIV/0!"}},{"$f":"$B279*N275/O$4","v":{"$error":"#DIV/0!"}},{"$f":"$B279*O275/P$4","v":{"$error":"#DIV/0!"}},{"$f":"$B279*P275/Q$4","v":{"$error":"#DIV/0!"}},{"$f":"$B279*Q275/R$4","v":{"$error":"#DIV/0!"}},{"$f":"$B279*R275/S$4","v":{"$error":"#DIV/0!"}},{"$f":"$B279*S275/T$4","v":{"$error":"#DIV/0!"}},{"$f":"$B279*T275/U$4","v":{"$error":"#DIV/0!"}},{"$f":"$B279*U275/V$4","v":{"$error":"#DIV/0!"}},{"$f":"$B279*V275/W$4","v":{"$error":"#DIV/0!"}},{"$f":"$B279*W275/X$4","v":{"$error":"#DIV/0!"}},{"$f":"$B279*X275/Y$4","v":{"$error":"#DIV/0!"}},{"$f":"$B279*Y275/Z$4","v":{"$error":"#DIV/0!"}},{"$f":"$B279*Z275/AA$4","v":{"$error":"#DIV/0!"}},{"$f":"$B279*AA275/AB$4","v":{"$error":"#DIV/0!"}},{"$f":"$B279*AB275/AC$4","v":{"$error":"#DIV/0!"}},{"$f":"$B279*AC275/AD$4","v":{"$error":"#DIV/0!"}},{"$f":"$B279*AD275/AE$4","v":{"$error":"#DIV/0!"}}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C268,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D280/D$4","v":{"$error":"#DIV/0!"}},{"$f":"E280/E$4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D282-D284)/($B278-$B277))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D270-$B277>0,D270-$B277,0)","v":0},0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[null,null,null,{"$f":"IF(D281=0,0,CHOOSE(D281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(E281=0,0,CHOOSE(E281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(F281=0,0,CHOOSE(F281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(G281=0,0,CHOOSE(G281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(H281=0,0,CHOOSE(H281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(I281=0,0,CHOOSE(I281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(J281=0,0,CHOOSE(J281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(K281=0,0,CHOOSE(K281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(L281=0,0,CHOOSE(L281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(M281=0,0,CHOOSE(M281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(N281=0,0,CHOOSE(N281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(O281=0,0,CHOOSE(O281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(P281=0,0,CHOOSE(P281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(Q281=0,0,CHOOSE(Q281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(R281=0,0,CHOOSE(R281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(S281=0,0,CHOOSE(S281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(T281=0,0,CHOOSE(T281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(U281=0,0,CHOOSE(U281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(V281=0,0,CHOOSE(V281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(W281=0,0,CHOOSE(W281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(X281=0,0,CHOOSE(X281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(Y281=0,0,CHOOSE(Y281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(Z281=0,0,CHOOSE(Z281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(AA281=0,0,CHOOSE(AA281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(AB281=0,0,CHOOSE(AB281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(AC281=0,0,CHOOSE(AC281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(AD281=0,0,CHOOSE(AD281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(AE281=0,0,CHOOSE(AE281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0}]
[null,null,"t-m condition",{"$f":"IF(D270-$B278>0,D270-$B278,0)","v":0},0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,{"$f":"IF(D283=0,0,CHOOSE(D283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(E283=0,0,CHOOSE(E283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(F283=0,0,CHOOSE(F283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(G283=0,0,CHOOSE(G283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(H283=0,0,CHOOSE(H283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(I283=0,0,CHOOSE(I283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(J283=0,0,CHOOSE(J283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(K283=0,0,CHOOSE(K283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(L283=0,0,CHOOSE(L283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(M283=0,0,CHOOSE(M283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(N283=0,0,CHOOSE(N283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(O283=0,0,CHOOSE(O283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(P283=0,0,CHOOSE(P283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(Q283=0,0,CHOOSE(Q283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(R283=0,0,CHOOSE(R283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(S283=0,0,CHOOSE(S283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(T283=0,0,CHOOSE(T283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(U283=0,0,CHOOSE(U283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(V283=0,0,CHOOSE(V283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(W283=0,0,CHOOSE(W283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(X283=0,0,CHOOSE(X283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(Y283=0,0,CHOOSE(Y283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(Z283=0,0,CHOOSE(Z283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(AA283=0,0,CHOOSE(AA283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(AB283=0,0,CHOOSE(AB283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(AC283=0,0,CHOOSE(AC283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(AD283=0,0,CHOOSE(AD283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(AE283=0,0,CHOOSE(AE283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0}]
[null,null,"Grant element",{"$f":"IF(D274=0,0,1-D276/D274)","v":0},{"$f":"IF(E274=0,0,1-E276/E274)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (beyond 7 years)-LC"},null,{"$f":"C268+1","v":2033}]
[{"$f":"+\"Output \"& C287","v":"Output 2033"}]
[null,null,null,0,{"$f":"D289+1","v":1},{"$f":"E289+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U289+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK289+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA289+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2019},{"$f":"D290+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D290=$C287,D$6,0)","v":0},{"$f":"IF(E290=$C287,E$6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D291","v":0},{"$f":"SUM(D291:E291)","v":0},{"$f":"SUM(D291:F291)","v":0},{"$f":"SUM(D291:G291)","v":0},{"$f":"SUM(D291:H291)","v":0},{"$f":"SUM(D291:I291)","v":0},{"$f":"SUM(D291:J291)","v":0},{"$f":"SUM(D291:K291)","v":0},{"$f":"SUM(D291:L291)","v":0},{"$f":"SUM(D291:M291)","v":0},{"$f":"SUM(D291:N291)","v":0},{"$f":"SUM(D291:O291)","v":0},{"$f":"SUM(D291:P291)","v":0},{"$f":"SUM(D291:Q291)","v":0},{"$f":"SUM(D291:R291)","v":0},{"$f":"SUM(D291:S291)","v":0},{"$f":"SUM(D291:T291)","v":0},{"$f":"SUM(D291:U291)","v":0},{"$f":"SUM(D291:V291)","v":0},{"$f":"SUM(D291:W291)","v":0},{"$f":"SUM(D291:X291)","v":0},{"$f":"SUM(D291:Y291)","v":0},{"$f":"SUM(D291:Z291)","v":0},{"$f":"SUM(D291:AA291)","v":0},{"$f":"SUM(D291:AB291)","v":0},{"$f":"SUM(D291:AC291)","v":0},{"$f":"SUM(D291:AD291)","v":0},{"$f":"SUM(D291:AE291)","v":0}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D294=0,0,D294/D$5)","v":0},{"$f":"IF(E294=0,0,E294/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E290=$C287,E291,D294-E299)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A287,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (beyond 7 years)-LC (in USD)"},{"$f":"IF($C287>D290,0,IF(NPV($B299,E296:$BB296)>D293,D293,NPV($B299,E296:$BB296)))","v":0},{"$f":"IF($C287>E290,0,IF(NPV($B299,F296:$BB296)>E293,E293,NPV($B299,F296:$BB296)))","v":0},{"$f":"IF($C287>F290,0,IF(NPV($B299,G296:$BB296)>F293,F293,NPV($B299,G296:$BB296)))","v":0},{"$f":"IF($C287>G290,0,IF(NPV($B299,H296:$BB296)>G293,G293,NPV($B299,H296:$BB296)))","v":0},{"$f":"IF($C287>H290,0,IF(NPV($B299,I296:$BB296)>H293,H293,NPV($B299,I296:$BB296)))","v":0},{"$f":"IF($C287>I290,0,IF(NPV($B299,J296:$BB296)>I293,I293,NPV($B299,J296:$BB296)))","v":0},{"$f":"IF($C287>J290,0,IF(NPV($B299,K296:$BB296)>J293,J293,NPV($B299,K296:$BB296)))","v":0},{"$f":"IF($C287>K290,0,IF(NPV($B299,L296:$BB296)>K293,K293,NPV($B299,L296:$BB296)))","v":0},{"$f":"IF($C287>L290,0,IF(NPV($B299,M296:$BB296)>L293,L293,NPV($B299,M296:$BB296)))","v":0},{"$f":"IF($C287>M290,0,IF(NPV($B299,N296:$BB296)>M293,M293,NPV($B299,N296:$BB296)))","v":0},{"$f":"IF($C287>N290,0,IF(NPV($B299,O296:$BB296)>N293,N293,NPV($B299,O296:$BB296)))","v":0},{"$f":"IF($C287>O290,0,IF(NPV($B299,P296:$BB296)>O293,O293,NPV($B299,P296:$BB296)))","v":0},{"$f":"IF($C287>P290,0,IF(NPV($B299,Q296:$BB296)>P293,P293,NPV($B299,Q296:$BB296)))","v":0},{"$f":"IF($C287>Q290,0,IF(NPV($B299,R296:$BB296)>Q293,Q293,NPV($B299,R296:$BB296)))","v":0},{"$f":"IF($C287>R290,0,IF(NPV($B299,S296:$BB296)>R293,R293,NPV($B299,S296:$BB296)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C287>S290,0,IF(NPV($B299,T296:$BB296)>S293,S293,NPV($B299,T296:$BB296)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C287>T290,0,IF(NPV($B299,U296:$BB296)>T293,T293,NPV($B299,U296:$BB296)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C287>U290,0,IF(NPV($B299,V296:$BB296)>U293,U293,NPV($B299,V296:$BB296)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C287>V290,0,IF(NPV($B299,W296:$BB296)>V293,V293,NPV($B299,W296:$BB296)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C287>W290,0,IF(NPV($B299,X296:$BB296)>W293,W293,NPV($B299,X296:$BB296)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C287>X290,0,IF(NPV($B299,Y296:$BB296)>X293,X293,NPV($B299,Y296:$BB296)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C287>Y290,0,IF(NPV($B299,Z296:$BB296)>Y293,Y293,NPV($B299,Z296:$BB296)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C287>Z290,0,IF(NPV($B299,AA296:$BB296)>Z293,Z293,NPV($B299,AA296:$BB296)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C287>AA290,0,IF(NPV($B299,AB296:$BB296)>AA293,AA293,NPV($B299,AB296:$BB296)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C287>AB290,0,IF(NPV($B299,AC296:$BB296)>AB293,AB293,NPV($B299,AC296:$BB296)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C287>AC290,0,IF(NPV($B299,AD296:$BB296)>AC293,AC293,NPV($B299,AD296:$BB296)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C287>AD290,0,IF(NPV($B299,AE296:$BB296)>AD293,AD293,NPV($B299,AE296:$BB296)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C287>AE290,0,IF(NPV($B299,AF296:$BB296)>AE293,AE293,NPV($B299,AF296:$BB296)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":6},"Total debt service (in USD)",{"$f":"D297+D298","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":7},"Interest (in USD)",null,{"$f":"$B298*D294/E$4","v":{"$error":"#DIV/0!"}},{"$f":"$B298*E294/F$4","v":{"$error":"#DIV/0!"}},{"$f":"$B298*F294/G$4","v":{"$error":"#DIV/0!"}},{"$f":"$B298*G294/H$4","v":{"$error":"#DIV/0!"}},{"$f":"$B298*H294/I$4","v":{"$error":"#DIV/0!"}},{"$f":"$B298*I294/J$4","v":{"$error":"#DIV/0!"}},{"$f":"$B298*J294/K$4","v":{"$error":"#DIV/0!"}},{"$f":"$B298*K294/L$4","v":{"$error":"#DIV/0!"}},{"$f":"$B298*L294/M$4","v":{"$error":"#DIV/0!"}},{"$f":"$B298*M294/N$4","v":{"$error":"#DIV/0!"}},{"$f":"$B298*N294/O$4","v":{"$error":"#DIV/0!"}},{"$f":"$B298*O294/P$4","v":{"$error":"#DIV/0!"}},{"$f":"$B298*P294/Q$4","v":{"$error":"#DIV/0!"}},{"$f":"$B298*Q294/R$4","v":{"$error":"#DIV/0!"}},{"$f":"$B298*R294/S$4","v":{"$error":"#DIV/0!"}},{"$f":"$B298*S294/T$4","v":{"$error":"#DIV/0!"}},{"$f":"$B298*T294/U$4","v":{"$error":"#DIV/0!"}},{"$f":"$B298*U294/V$4","v":{"$error":"#DIV/0!"}},{"$f":"$B298*V294/W$4","v":{"$error":"#DIV/0!"}},{"$f":"$B298*W294/X$4","v":{"$error":"#DIV/0!"}},{"$f":"$B298*X294/Y$4","v":{"$error":"#DIV/0!"}},{"$f":"$B298*Y294/Z$4","v":{"$error":"#DIV/0!"}},{"$f":"$B298*Z294/AA$4","v":{"$error":"#DIV/0!"}},{"$f":"$B298*AA294/AB$4","v":{"$error":"#DIV/0!"}},{"$f":"$B298*AB294/AC$4","v":{"$error":"#DIV/0!"}},{"$f":"$B298*AC294/AD$4","v":{"$error":"#DIV/0!"}},{"$f":"$B298*AD294/AE$4","v":{"$error":"#DIV/0!"}}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C287,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D299/D$4","v":{"$error":"#DIV/0!"}},{"$f":"E299/E$4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D301-D303)/($B297-$B296))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D289-$B296>0,D289-$B296,0)","v":0},0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[null,null,null,{"$f":"IF(D300=0,0,CHOOSE(D300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(E300=0,0,CHOOSE(E300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(F300=0,0,CHOOSE(F300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(G300=0,0,CHOOSE(G300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(H300=0,0,CHOOSE(H300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(I300=0,0,CHOOSE(I300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(J300=0,0,CHOOSE(J300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(K300=0,0,CHOOSE(K300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(L300=0,0,CHOOSE(L300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(M300=0,0,CHOOSE(M300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(N300=0,0,CHOOSE(N300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(O300=0,0,CHOOSE(O300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(P300=0,0,CHOOSE(P300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(Q300=0,0,CHOOSE(Q300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(R300=0,0,CHOOSE(R300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(S300=0,0,CHOOSE(S300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(T300=0,0,CHOOSE(T300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(U300=0,0,CHOOSE(U300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(V300=0,0,CHOOSE(V300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(W300=0,0,CHOOSE(W300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(X300=0,0,CHOOSE(X300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(Y300=0,0,CHOOSE(Y300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(Z300=0,0,CHOOSE(Z300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(AA300=0,0,CHOOSE(AA300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(AB300=0,0,CHOOSE(AB300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(AC300=0,0,CHOOSE(AC300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(AD300=0,0,CHOOSE(AD300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(AE300=0,0,CHOOSE(AE300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0}]
[null,null,"t-m condition",{"$f":"IF(D289-$B297>0,D289-$B297,0)","v":0},0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,{"$f":"IF(D302=0,0,CHOOSE(D302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(E302=0,0,CHOOSE(E302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(F302=0,0,CHOOSE(F302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(G302=0,0,CHOOSE(G302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(H302=0,0,CHOOSE(H302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(I302=0,0,CHOOSE(I302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(J302=0,0,CHOOSE(J302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(K302=0,0,CHOOSE(K302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(L302=0,0,CHOOSE(L302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(M302=0,0,CHOOSE(M302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(N302=0,0,CHOOSE(N302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(O302=0,0,CHOOSE(O302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(P302=0,0,CHOOSE(P302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(Q302=0,0,CHOOSE(Q302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(R302=0,0,CHOOSE(R302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(S302=0,0,CHOOSE(S302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(T302=0,0,CHOOSE(T302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(U302=0,0,CHOOSE(U302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(V302=0,0,CHOOSE(V302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(W302=0,0,CHOOSE(W302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(X302=0,0,CHOOSE(X302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(Y302=0,0,CHOOSE(Y302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(Z302=0,0,CHOOSE(Z302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(AA302=0,0,CHOOSE(AA302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(AB302=0,0,CHOOSE(AB302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(AC302=0,0,CHOOSE(AC302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(AD302=0,0,CHOOSE(AD302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(AE302=0,0,CHOOSE(AE302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0}]
[null,null,"Grant element",{"$f":"IF(D293=0,0,1-D295/D293)","v":0},{"$f":"IF(E293=0,0,1-E295/E293)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (beyond 7 years)-LC"},null,{"$f":"C287+1","v":2034}]
[{"$f":"+\"Output \"& C306","v":"Output 2034"}]
[null,null,null,0,{"$f":"D308+1","v":1},{"$f":"E308+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U308+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK308+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA308+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2019},{"$f":"D309+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D309=$C306,D$6,0)","v":0},{"$f":"IF(E309=$C306,E$6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D310","v":0},{"$f":"SUM(D310:E310)","v":0},{"$f":"SUM(D310:F310)","v":0},{"$f":"SUM(D310:G310)","v":0},{"$f":"SUM(D310:H310)","v":0},{"$f":"SUM(D310:I310)","v":0},{"$f":"SUM(D310:J310)","v":0},{"$f":"SUM(D310:K310)","v":0},{"$f":"SUM(D310:L310)","v":0},{"$f":"SUM(D310:M310)","v":0},{"$f":"SUM(D310:N310)","v":0},{"$f":"SUM(D310:O310)","v":0},{"$f":"SUM(D310:P310)","v":0},{"$f":"SUM(D310:Q310)","v":0},{"$f":"SUM(D310:R310)","v":0},{"$f":"SUM(D310:S310)","v":0},{"$f":"SUM(D310:T310)","v":0},{"$f":"SUM(D310:U310)","v":0},{"$f":"SUM(D310:V310)","v":0},{"$f":"SUM(D310:W310)","v":0},{"$f":"SUM(D310:X310)","v":0},{"$f":"SUM(D310:Y310)","v":0},{"$f":"SUM(D310:Z310)","v":0},{"$f":"SUM(D310:AA310)","v":0},{"$f":"SUM(D310:AB310)","v":0},{"$f":"SUM(D310:AC310)","v":0},{"$f":"SUM(D310:AD310)","v":0},{"$f":"SUM(D310:AE310)","v":0}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D313=0,0,D313/D$5)","v":0},{"$f":"IF(E313=0,0,E313/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E309=$C306,E310,D313-E318)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A306,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (beyond 7 years)-LC (in USD)"},{"$f":"IF($C306>D309,0,IF(NPV($B318,E315:$BB315)>D312,D312,NPV($B318,E315:$BB315)))","v":0},{"$f":"IF($C306>E309,0,IF(NPV($B318,F315:$BB315)>E312,E312,NPV($B318,F315:$BB315)))","v":0},{"$f":"IF($C306>F309,0,IF(NPV($B318,G315:$BB315)>F312,F312,NPV($B318,G315:$BB315)))","v":0},{"$f":"IF($C306>G309,0,IF(NPV($B318,H315:$BB315)>G312,G312,NPV($B318,H315:$BB315)))","v":0},{"$f":"IF($C306>H309,0,IF(NPV($B318,I315:$BB315)>H312,H312,NPV($B318,I315:$BB315)))","v":0},{"$f":"IF($C306>I309,0,IF(NPV($B318,J315:$BB315)>I312,I312,NPV($B318,J315:$BB315)))","v":0},{"$f":"IF($C306>J309,0,IF(NPV($B318,K315:$BB315)>J312,J312,NPV($B318,K315:$BB315)))","v":0},{"$f":"IF($C306>K309,0,IF(NPV($B318,L315:$BB315)>K312,K312,NPV($B318,L315:$BB315)))","v":0},{"$f":"IF($C306>L309,0,IF(NPV($B318,M315:$BB315)>L312,L312,NPV($B318,M315:$BB315)))","v":0},{"$f":"IF($C306>M309,0,IF(NPV($B318,N315:$BB315)>M312,M312,NPV($B318,N315:$BB315)))","v":0},{"$f":"IF($C306>N309,0,IF(NPV($B318,O315:$BB315)>N312,N312,NPV($B318,O315:$BB315)))","v":0},{"$f":"IF($C306>O309,0,IF(NPV($B318,P315:$BB315)>O312,O312,NPV($B318,P315:$BB315)))","v":0},{"$f":"IF($C306>P309,0,IF(NPV($B318,Q315:$BB315)>P312,P312,NPV($B318,Q315:$BB315)))","v":0},{"$f":"IF($C306>Q309,0,IF(NPV($B318,R315:$BB315)>Q312,Q312,NPV($B318,R315:$BB315)))","v":0},{"$f":"IF($C306>R309,0,IF(NPV($B318,S315:$BB315)>R312,R312,NPV($B318,S315:$BB315)))","v":0},{"$f":"IF($C306>S309,0,IF(NPV($B318,T315:$BB315)>S312,S312,NPV($B318,T315:$BB315)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C306>T309,0,IF(NPV($B318,U315:$BB315)>T312,T312,NPV($B318,U315:$BB315)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C306>U309,0,IF(NPV($B318,V315:$BB315)>U312,U312,NPV($B318,V315:$BB315)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C306>V309,0,IF(NPV($B318,W315:$BB315)>V312,V312,NPV($B318,W315:$BB315)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C306>W309,0,IF(NPV($B318,X315:$BB315)>W312,W312,NPV($B318,X315:$BB315)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C306>X309,0,IF(NPV($B318,Y315:$BB315)>X312,X312,NPV($B318,Y315:$BB315)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C306>Y309,0,IF(NPV($B318,Z315:$BB315)>Y312,Y312,NPV($B318,Z315:$BB315)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C306>Z309,0,IF(NPV($B318,AA315:$BB315)>Z312,Z312,NPV($B318,AA315:$BB315)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C306>AA309,0,IF(NPV($B318,AB315:$BB315)>AA312,AA312,NPV($B318,AB315:$BB315)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C306>AB309,0,IF(NPV($B318,AC315:$BB315)>AB312,AB312,NPV($B318,AC315:$BB315)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C306>AC309,0,IF(NPV($B318,AD315:$BB315)>AC312,AC312,NPV($B318,AD315:$BB315)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C306>AD309,0,IF(NPV($B318,AE315:$BB315)>AD312,AD312,NPV($B318,AE315:$BB315)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C306>AE309,0,IF(NPV($B318,AF315:$BB315)>AE312,AE312,NPV($B318,AF315:$BB315)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":6},"Total debt service (in USD)",{"$f":"D316+D317","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":7},"Interest (in USD)",null,{"$f":"$B317*D313/E$4","v":{"$error":"#DIV/0!"}},{"$f":"$B317*E313/F$4","v":{"$error":"#DIV/0!"}},{"$f":"$B317*F313/G$4","v":{"$error":"#DIV/0!"}},{"$f":"$B317*G313/H$4","v":{"$error":"#DIV/0!"}},{"$f":"$B317*H313/I$4","v":{"$error":"#DIV/0!"}},{"$f":"$B317*I313/J$4","v":{"$error":"#DIV/0!"}},{"$f":"$B317*J313/K$4","v":{"$error":"#DIV/0!"}},{"$f":"$B317*K313/L$4","v":{"$error":"#DIV/0!"}},{"$f":"$B317*L313/M$4","v":{"$error":"#DIV/0!"}},{"$f":"$B317*M313/N$4","v":{"$error":"#DIV/0!"}},{"$f":"$B317*N313/O$4","v":{"$error":"#DIV/0!"}},{"$f":"$B317*O313/P$4","v":{"$error":"#DIV/0!"}},{"$f":"$B317*P313/Q$4","v":{"$error":"#DIV/0!"}},{"$f":"$B317*Q313/R$4","v":{"$error":"#DIV/0!"}},{"$f":"$B317*R313/S$4","v":{"$error":"#DIV/0!"}},{"$f":"$B317*S313/T$4","v":{"$error":"#DIV/0!"}},{"$f":"$B317*T313/U$4","v":{"$error":"#DIV/0!"}},{"$f":"$B317*U313/V$4","v":{"$error":"#DIV/0!"}},{"$f":"$B317*V313/W$4","v":{"$error":"#DIV/0!"}},{"$f":"$B317*W313/X$4","v":{"$error":"#DIV/0!"}},{"$f":"$B317*X313/Y$4","v":{"$error":"#DIV/0!"}},{"$f":"$B317*Y313/Z$4","v":{"$error":"#DIV/0!"}},{"$f":"$B317*Z313/AA$4","v":{"$error":"#DIV/0!"}},{"$f":"$B317*AA313/AB$4","v":{"$error":"#DIV/0!"}},{"$f":"$B317*AB313/AC$4","v":{"$error":"#DIV/0!"}},{"$f":"$B317*AC313/AD$4","v":{"$error":"#DIV/0!"}},{"$f":"$B317*AD313/AE$4","v":{"$error":"#DIV/0!"}}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C306,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D318/D$4","v":{"$error":"#DIV/0!"}},{"$f":"E318/E$4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D320-D322)/($B316-$B315))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D308-$B315>0,D308-$B315,0)","v":0},0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[null,null,null,{"$f":"IF(D319=0,0,CHOOSE(D319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(E319=0,0,CHOOSE(E319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(F319=0,0,CHOOSE(F319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(G319=0,0,CHOOSE(G319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(H319=0,0,CHOOSE(H319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(I319=0,0,CHOOSE(I319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(J319=0,0,CHOOSE(J319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(K319=0,0,CHOOSE(K319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(L319=0,0,CHOOSE(L319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(M319=0,0,CHOOSE(M319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(N319=0,0,CHOOSE(N319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(O319=0,0,CHOOSE(O319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(P319=0,0,CHOOSE(P319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(Q319=0,0,CHOOSE(Q319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(R319=0,0,CHOOSE(R319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(S319=0,0,CHOOSE(S319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(T319=0,0,CHOOSE(T319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(U319=0,0,CHOOSE(U319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(V319=0,0,CHOOSE(V319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(W319=0,0,CHOOSE(W319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(X319=0,0,CHOOSE(X319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(Y319=0,0,CHOOSE(Y319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(Z319=0,0,CHOOSE(Z319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(AA319=0,0,CHOOSE(AA319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(AB319=0,0,CHOOSE(AB319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(AC319=0,0,CHOOSE(AC319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(AD319=0,0,CHOOSE(AD319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(AE319=0,0,CHOOSE(AE319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0}]
[null,null,"t-m condition",{"$f":"IF(D308-$B316>0,D308-$B316,0)","v":0},0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,{"$f":"IF(D321=0,0,CHOOSE(D321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(E321=0,0,CHOOSE(E321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(F321=0,0,CHOOSE(F321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(G321=0,0,CHOOSE(G321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(H321=0,0,CHOOSE(H321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(I321=0,0,CHOOSE(I321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(J321=0,0,CHOOSE(J321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(K321=0,0,CHOOSE(K321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(L321=0,0,CHOOSE(L321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(M321=0,0,CHOOSE(M321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(N321=0,0,CHOOSE(N321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(O321=0,0,CHOOSE(O321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(P321=0,0,CHOOSE(P321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(Q321=0,0,CHOOSE(Q321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(R321=0,0,CHOOSE(R321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(S321=0,0,CHOOSE(S321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(T321=0,0,CHOOSE(T321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(U321=0,0,CHOOSE(U321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(V321=0,0,CHOOSE(V321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(W321=0,0,CHOOSE(W321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(X321=0,0,CHOOSE(X321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(Y321=0,0,CHOOSE(Y321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(Z321=0,0,CHOOSE(Z321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(AA321=0,0,CHOOSE(AA321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(AB321=0,0,CHOOSE(AB321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(AC321=0,0,CHOOSE(AC321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(AD321=0,0,CHOOSE(AD321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(AE321=0,0,CHOOSE(AE321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0}]
[null,null,"Grant element",{"$f":"IF(D312=0,0,1-D314/D312)","v":0},{"$f":"IF(E312=0,0,1-E314/E312)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (beyond 7 years)-LC"},null,{"$f":"C306+1","v":2035}]
[{"$f":"+\"Output \"& C325","v":"Output 2035"}]
[null,null,null,0,{"$f":"D327+1","v":1},{"$f":"E327+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U327+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK327+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA327+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2019},{"$f":"D328+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D328=$C325,D$6,0)","v":0},{"$f":"IF(E328=$C325,E$6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D329","v":0},{"$f":"SUM(D329:E329)","v":0},{"$f":"SUM(D329:F329)","v":0},{"$f":"SUM(D329:G329)","v":0},{"$f":"SUM(D329:H329)","v":0},{"$f":"SUM(D329:I329)","v":0},{"$f":"SUM(D329:J329)","v":0},{"$f":"SUM(D329:K329)","v":0},{"$f":"SUM(D329:L329)","v":0},{"$f":"SUM(D329:M329)","v":0},{"$f":"SUM(D329:N329)","v":0},{"$f":"SUM(D329:O329)","v":0},{"$f":"SUM(D329:P329)","v":0},{"$f":"SUM(D329:Q329)","v":0},{"$f":"SUM(D329:R329)","v":0},{"$f":"SUM(D329:S329)","v":0},{"$f":"SUM(D329:T329)","v":0},{"$f":"SUM(D329:U329)","v":0},{"$f":"SUM(D329:V329)","v":0},{"$f":"SUM(D329:W329)","v":0},{"$f":"SUM(D329:X329)","v":0},{"$f":"SUM(D329:Y329)","v":0},{"$f":"SUM(D329:Z329)","v":0},{"$f":"SUM(D329:AA329)","v":0},{"$f":"SUM(D329:AB329)","v":0},{"$f":"SUM(D329:AC329)","v":0},{"$f":"SUM(D329:AD329)","v":0},{"$f":"SUM(D329:AE329)","v":0}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D332=0,0,D332/D$5)","v":0},{"$f":"IF(E332=0,0,E332/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E328=$C325,E329,D332-E337)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A325,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (beyond 7 years)-LC (in USD)"},{"$f":"IF($C325>D328,0,IF(NPV($B337,E334:$BB334)>D331,D331,NPV($B337,E334:$BB334)))","v":0},{"$f":"IF($C325>E328,0,IF(NPV($B337,F334:$BB334)>E331,E331,NPV($B337,F334:$BB334)))","v":0},{"$f":"IF($C325>F328,0,IF(NPV($B337,G334:$BB334)>F331,F331,NPV($B337,G334:$BB334)))","v":0},{"$f":"IF($C325>G328,0,IF(NPV($B337,H334:$BB334)>G331,G331,NPV($B337,H334:$BB334)))","v":0},{"$f":"IF($C325>H328,0,IF(NPV($B337,I334:$BB334)>H331,H331,NPV($B337,I334:$BB334)))","v":0},{"$f":"IF($C325>I328,0,IF(NPV($B337,J334:$BB334)>I331,I331,NPV($B337,J334:$BB334)))","v":0},{"$f":"IF($C325>J328,0,IF(NPV($B337,K334:$BB334)>J331,J331,NPV($B337,K334:$BB334)))","v":0},{"$f":"IF($C325>K328,0,IF(NPV($B337,L334:$BB334)>K331,K331,NPV($B337,L334:$BB334)))","v":0},{"$f":"IF($C325>L328,0,IF(NPV($B337,M334:$BB334)>L331,L331,NPV($B337,M334:$BB334)))","v":0},{"$f":"IF($C325>M328,0,IF(NPV($B337,N334:$BB334)>M331,M331,NPV($B337,N334:$BB334)))","v":0},{"$f":"IF($C325>N328,0,IF(NPV($B337,O334:$BB334)>N331,N331,NPV($B337,O334:$BB334)))","v":0},{"$f":"IF($C325>O328,0,IF(NPV($B337,P334:$BB334)>O331,O331,NPV($B337,P334:$BB334)))","v":0},{"$f":"IF($C325>P328,0,IF(NPV($B337,Q334:$BB334)>P331,P331,NPV($B337,Q334:$BB334)))","v":0},{"$f":"IF($C325>Q328,0,IF(NPV($B337,R334:$BB334)>Q331,Q331,NPV($B337,R334:$BB334)))","v":0},{"$f":"IF($C325>R328,0,IF(NPV($B337,S334:$BB334)>R331,R331,NPV($B337,S334:$BB334)))","v":0},{"$f":"IF($C325>S328,0,IF(NPV($B337,T334:$BB334)>S331,S331,NPV($B337,T334:$BB334)))","v":0},{"$f":"IF($C325>T328,0,IF(NPV($B337,U334:$BB334)>T331,T331,NPV($B337,U334:$BB334)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C325>U328,0,IF(NPV($B337,V334:$BB334)>U331,U331,NPV($B337,V334:$BB334)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C325>V328,0,IF(NPV($B337,W334:$BB334)>V331,V331,NPV($B337,W334:$BB334)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C325>W328,0,IF(NPV($B337,X334:$BB334)>W331,W331,NPV($B337,X334:$BB334)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C325>X328,0,IF(NPV($B337,Y334:$BB334)>X331,X331,NPV($B337,Y334:$BB334)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C325>Y328,0,IF(NPV($B337,Z334:$BB334)>Y331,Y331,NPV($B337,Z334:$BB334)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C325>Z328,0,IF(NPV($B337,AA334:$BB334)>Z331,Z331,NPV($B337,AA334:$BB334)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C325>AA328,0,IF(NPV($B337,AB334:$BB334)>AA331,AA331,NPV($B337,AB334:$BB334)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C325>AB328,0,IF(NPV($B337,AC334:$BB334)>AB331,AB331,NPV($B337,AC334:$BB334)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C325>AC328,0,IF(NPV($B337,AD334:$BB334)>AC331,AC331,NPV($B337,AD334:$BB334)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C325>AD328,0,IF(NPV($B337,AE334:$BB334)>AD331,AD331,NPV($B337,AE334:$BB334)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C325>AE328,0,IF(NPV($B337,AF334:$BB334)>AE331,AE331,NPV($B337,AF334:$BB334)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":6},"Total debt service (in USD)",{"$f":"D335+D336","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":7},"Interest (in USD)",null,{"$f":"$B336*D332/E$4","v":{"$error":"#DIV/0!"}},{"$f":"$B336*E332/F$4","v":{"$error":"#DIV/0!"}},{"$f":"$B336*F332/G$4","v":{"$error":"#DIV/0!"}},{"$f":"$B336*G332/H$4","v":{"$error":"#DIV/0!"}},{"$f":"$B336*H332/I$4","v":{"$error":"#DIV/0!"}},{"$f":"$B336*I332/J$4","v":{"$error":"#DIV/0!"}},{"$f":"$B336*J332/K$4","v":{"$error":"#DIV/0!"}},{"$f":"$B336*K332/L$4","v":{"$error":"#DIV/0!"}},{"$f":"$B336*L332/M$4","v":{"$error":"#DIV/0!"}},{"$f":"$B336*M332/N$4","v":{"$error":"#DIV/0!"}},{"$f":"$B336*N332/O$4","v":{"$error":"#DIV/0!"}},{"$f":"$B336*O332/P$4","v":{"$error":"#DIV/0!"}},{"$f":"$B336*P332/Q$4","v":{"$error":"#DIV/0!"}},{"$f":"$B336*Q332/R$4","v":{"$error":"#DIV/0!"}},{"$f":"$B336*R332/S$4","v":{"$error":"#DIV/0!"}},{"$f":"$B336*S332/T$4","v":{"$error":"#DIV/0!"}},{"$f":"$B336*T332/U$4","v":{"$error":"#DIV/0!"}},{"$f":"$B336*U332/V$4","v":{"$error":"#DIV/0!"}},{"$f":"$B336*V332/W$4","v":{"$error":"#DIV/0!"}},{"$f":"$B336*W332/X$4","v":{"$error":"#DIV/0!"}},{"$f":"$B336*X332/Y$4","v":{"$error":"#DIV/0!"}},{"$f":"$B336*Y332/Z$4","v":{"$error":"#DIV/0!"}},{"$f":"$B336*Z332/AA$4","v":{"$error":"#DIV/0!"}},{"$f":"$B336*AA332/AB$4","v":{"$error":"#DIV/0!"}},{"$f":"$B336*AB332/AC$4","v":{"$error":"#DIV/0!"}},{"$f":"$B336*AC332/AD$4","v":{"$error":"#DIV/0!"}},{"$f":"$B336*AD332/AE$4","v":{"$error":"#DIV/0!"}}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C325,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D337/D$4","v":{"$error":"#DIV/0!"}},{"$f":"E337/E$4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D339-D341)/($B335-$B334))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D327-$B334>0,D327-$B334,0)","v":0},0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[null,null,null,{"$f":"IF(D338=0,0,CHOOSE(D338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(E338=0,0,CHOOSE(E338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(F338=0,0,CHOOSE(F338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(G338=0,0,CHOOSE(G338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(H338=0,0,CHOOSE(H338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(I338=0,0,CHOOSE(I338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(J338=0,0,CHOOSE(J338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(K338=0,0,CHOOSE(K338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(L338=0,0,CHOOSE(L338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(M338=0,0,CHOOSE(M338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(N338=0,0,CHOOSE(N338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(O338=0,0,CHOOSE(O338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(P338=0,0,CHOOSE(P338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(Q338=0,0,CHOOSE(Q338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(R338=0,0,CHOOSE(R338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(S338=0,0,CHOOSE(S338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(T338=0,0,CHOOSE(T338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(U338=0,0,CHOOSE(U338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(V338=0,0,CHOOSE(V338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(W338=0,0,CHOOSE(W338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(X338=0,0,CHOOSE(X338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(Y338=0,0,CHOOSE(Y338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(Z338=0,0,CHOOSE(Z338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(AA338=0,0,CHOOSE(AA338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(AB338=0,0,CHOOSE(AB338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(AC338=0,0,CHOOSE(AC338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(AD338=0,0,CHOOSE(AD338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(AE338=0,0,CHOOSE(AE338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0}]
[null,null,"t-m condition",{"$f":"IF(D327-$B335>0,D327-$B335,0)","v":0},0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,{"$f":"IF(D340=0,0,CHOOSE(D340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(E340=0,0,CHOOSE(E340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(F340=0,0,CHOOSE(F340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(G340=0,0,CHOOSE(G340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(H340=0,0,CHOOSE(H340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(I340=0,0,CHOOSE(I340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(J340=0,0,CHOOSE(J340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(K340=0,0,CHOOSE(K340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(L340=0,0,CHOOSE(L340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(M340=0,0,CHOOSE(M340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(N340=0,0,CHOOSE(N340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(O340=0,0,CHOOSE(O340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(P340=0,0,CHOOSE(P340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(Q340=0,0,CHOOSE(Q340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(R340=0,0,CHOOSE(R340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(S340=0,0,CHOOSE(S340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(T340=0,0,CHOOSE(T340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(U340=0,0,CHOOSE(U340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(V340=0,0,CHOOSE(V340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(W340=0,0,CHOOSE(W340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(X340=0,0,CHOOSE(X340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(Y340=0,0,CHOOSE(Y340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(Z340=0,0,CHOOSE(Z340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(AA340=0,0,CHOOSE(AA340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(AB340=0,0,CHOOSE(AB340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(AC340=0,0,CHOOSE(AC340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(AD340=0,0,CHOOSE(AD340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(AE340=0,0,CHOOSE(AE340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0}]
[null,null,"Grant element",{"$f":"IF(D331=0,0,1-D333/D331)","v":0},{"$f":"IF(E331=0,0,1-E333/E331)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (beyond 7 years)-LC"},null,{"$f":"C325+1","v":2036}]
[{"$f":"+\"Output \"& C344","v":"Output 2036"}]
[null,null,null,0,{"$f":"D346+1","v":1},{"$f":"E346+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U346+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK346+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA346+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2019},{"$f":"D347+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D347=$C344,D$6,0)","v":0},{"$f":"IF(E347=$C344,E$6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D348","v":0},{"$f":"SUM(D348:E348)","v":0},{"$f":"SUM(D348:F348)","v":0},{"$f":"SUM(D348:G348)","v":0},{"$f":"SUM(D348:H348)","v":0},{"$f":"SUM(D348:I348)","v":0},{"$f":"SUM(D348:J348)","v":0},{"$f":"SUM(D348:K348)","v":0},{"$f":"SUM(D348:L348)","v":0},{"$f":"SUM(D348:M348)","v":0},{"$f":"SUM(D348:N348)","v":0},{"$f":"SUM(D348:O348)","v":0},{"$f":"SUM(D348:P348)","v":0},{"$f":"SUM(D348:Q348)","v":0},{"$f":"SUM(D348:R348)","v":0},{"$f":"SUM(D348:S348)","v":0},{"$f":"SUM(D348:T348)","v":0},{"$f":"SUM(D348:U348)","v":0},{"$f":"SUM(D348:V348)","v":0},{"$f":"SUM(D348:W348)","v":0},{"$f":"SUM(D348:X348)","v":0},{"$f":"SUM(D348:Y348)","v":0},{"$f":"SUM(D348:Z348)","v":0},{"$f":"SUM(D348:AA348)","v":0},{"$f":"SUM(D348:AB348)","v":0},{"$f":"SUM(D348:AC348)","v":0},{"$f":"SUM(D348:AD348)","v":0},{"$f":"SUM(D348:AE348)","v":0}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D351=0,0,D351/D$5)","v":0},{"$f":"IF(E351=0,0,E351/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E347=$C344,E348,D351-E356)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A344,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (beyond 7 years)-LC (in USD)"},{"$f":"IF($C344>D347,0,IF(NPV($B356,E353:$BB353)>D350,D350,NPV($B356,E353:$BB353)))","v":0},{"$f":"IF($C344>E347,0,IF(NPV($B356,F353:$BB353)>E350,E350,NPV($B356,F353:$BB353)))","v":0},{"$f":"IF($C344>F347,0,IF(NPV($B356,G353:$BB353)>F350,F350,NPV($B356,G353:$BB353)))","v":0},{"$f":"IF($C344>G347,0,IF(NPV($B356,H353:$BB353)>G350,G350,NPV($B356,H353:$BB353)))","v":0},{"$f":"IF($C344>H347,0,IF(NPV($B356,I353:$BB353)>H350,H350,NPV($B356,I353:$BB353)))","v":0},{"$f":"IF($C344>I347,0,IF(NPV($B356,J353:$BB353)>I350,I350,NPV($B356,J353:$BB353)))","v":0},{"$f":"IF($C344>J347,0,IF(NPV($B356,K353:$BB353)>J350,J350,NPV($B356,K353:$BB353)))","v":0},{"$f":"IF($C344>K347,0,IF(NPV($B356,L353:$BB353)>K350,K350,NPV($B356,L353:$BB353)))","v":0},{"$f":"IF($C344>L347,0,IF(NPV($B356,M353:$BB353)>L350,L350,NPV($B356,M353:$BB353)))","v":0},{"$f":"IF($C344>M347,0,IF(NPV($B356,N353:$BB353)>M350,M350,NPV($B356,N353:$BB353)))","v":0},{"$f":"IF($C344>N347,0,IF(NPV($B356,O353:$BB353)>N350,N350,NPV($B356,O353:$BB353)))","v":0},{"$f":"IF($C344>O347,0,IF(NPV($B356,P353:$BB353)>O350,O350,NPV($B356,P353:$BB353)))","v":0},{"$f":"IF($C344>P347,0,IF(NPV($B356,Q353:$BB353)>P350,P350,NPV($B356,Q353:$BB353)))","v":0},{"$f":"IF($C344>Q347,0,IF(NPV($B356,R353:$BB353)>Q350,Q350,NPV($B356,R353:$BB353)))","v":0},{"$f":"IF($C344>R347,0,IF(NPV($B356,S353:$BB353)>R350,R350,NPV($B356,S353:$BB353)))","v":0},{"$f":"IF($C344>S347,0,IF(NPV($B356,T353:$BB353)>S350,S350,NPV($B356,T353:$BB353)))","v":0},{"$f":"IF($C344>T347,0,IF(NPV($B356,U353:$BB353)>T350,T350,NPV($B356,U353:$BB353)))","v":0},{"$f":"IF($C344>U347,0,IF(NPV($B356,V353:$BB353)>U350,U350,NPV($B356,V353:$BB353)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C344>V347,0,IF(NPV($B356,W353:$BB353)>V350,V350,NPV($B356,W353:$BB353)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C344>W347,0,IF(NPV($B356,X353:$BB353)>W350,W350,NPV($B356,X353:$BB353)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C344>X347,0,IF(NPV($B356,Y353:$BB353)>X350,X350,NPV($B356,Y353:$BB353)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C344>Y347,0,IF(NPV($B356,Z353:$BB353)>Y350,Y350,NPV($B356,Z353:$BB353)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C344>Z347,0,IF(NPV($B356,AA353:$BB353)>Z350,Z350,NPV($B356,AA353:$BB353)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C344>AA347,0,IF(NPV($B356,AB353:$BB353)>AA350,AA350,NPV($B356,AB353:$BB353)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C344>AB347,0,IF(NPV($B356,AC353:$BB353)>AB350,AB350,NPV($B356,AC353:$BB353)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C344>AC347,0,IF(NPV($B356,AD353:$BB353)>AC350,AC350,NPV($B356,AD353:$BB353)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C344>AD347,0,IF(NPV($B356,AE353:$BB353)>AD350,AD350,NPV($B356,AE353:$BB353)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C344>AE347,0,IF(NPV($B356,AF353:$BB353)>AE350,AE350,NPV($B356,AF353:$BB353)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":6},"Total debt service (in USD)",{"$f":"D354+D355","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":7},"Interest (in USD)",null,{"$f":"$B355*D351/E$4","v":{"$error":"#DIV/0!"}},{"$f":"$B355*E351/F$4","v":{"$error":"#DIV/0!"}},{"$f":"$B355*F351/G$4","v":{"$error":"#DIV/0!"}},{"$f":"$B355*G351/H$4","v":{"$error":"#DIV/0!"}},{"$f":"$B355*H351/I$4","v":{"$error":"#DIV/0!"}},{"$f":"$B355*I351/J$4","v":{"$error":"#DIV/0!"}},{"$f":"$B355*J351/K$4","v":{"$error":"#DIV/0!"}},{"$f":"$B355*K351/L$4","v":{"$error":"#DIV/0!"}},{"$f":"$B355*L351/M$4","v":{"$error":"#DIV/0!"}},{"$f":"$B355*M351/N$4","v":{"$error":"#DIV/0!"}},{"$f":"$B355*N351/O$4","v":{"$error":"#DIV/0!"}},{"$f":"$B355*O351/P$4","v":{"$error":"#DIV/0!"}},{"$f":"$B355*P351/Q$4","v":{"$error":"#DIV/0!"}},{"$f":"$B355*Q351/R$4","v":{"$error":"#DIV/0!"}},{"$f":"$B355*R351/S$4","v":{"$error":"#DIV/0!"}},{"$f":"$B355*S351/T$4","v":{"$error":"#DIV/0!"}},{"$f":"$B355*T351/U$4","v":{"$error":"#DIV/0!"}},{"$f":"$B355*U351/V$4","v":{"$error":"#DIV/0!"}},{"$f":"$B355*V351/W$4","v":{"$error":"#DIV/0!"}},{"$f":"$B355*W351/X$4","v":{"$error":"#DIV/0!"}},{"$f":"$B355*X351/Y$4","v":{"$error":"#DIV/0!"}},{"$f":"$B355*Y351/Z$4","v":{"$error":"#DIV/0!"}},{"$f":"$B355*Z351/AA$4","v":{"$error":"#DIV/0!"}},{"$f":"$B355*AA351/AB$4","v":{"$error":"#DIV/0!"}},{"$f":"$B355*AB351/AC$4","v":{"$error":"#DIV/0!"}},{"$f":"$B355*AC351/AD$4","v":{"$error":"#DIV/0!"}},{"$f":"$B355*AD351/AE$4","v":{"$error":"#DIV/0!"}}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C344,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D356/D$4","v":{"$error":"#DIV/0!"}},{"$f":"E356/E$4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D358-D360)/($B354-$B353))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D346-$B353>0,D346-$B353,0)","v":0},0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[null,null,null,{"$f":"IF(D357=0,0,CHOOSE(D357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(E357=0,0,CHOOSE(E357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(F357=0,0,CHOOSE(F357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(G357=0,0,CHOOSE(G357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(H357=0,0,CHOOSE(H357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(I357=0,0,CHOOSE(I357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(J357=0,0,CHOOSE(J357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(K357=0,0,CHOOSE(K357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(L357=0,0,CHOOSE(L357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(M357=0,0,CHOOSE(M357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(N357=0,0,CHOOSE(N357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(O357=0,0,CHOOSE(O357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(P357=0,0,CHOOSE(P357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(Q357=0,0,CHOOSE(Q357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(R357=0,0,CHOOSE(R357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(S357=0,0,CHOOSE(S357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(T357=0,0,CHOOSE(T357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(U357=0,0,CHOOSE(U357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(V357=0,0,CHOOSE(V357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(W357=0,0,CHOOSE(W357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(X357=0,0,CHOOSE(X357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(Y357=0,0,CHOOSE(Y357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(Z357=0,0,CHOOSE(Z357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(AA357=0,0,CHOOSE(AA357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(AB357=0,0,CHOOSE(AB357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(AC357=0,0,CHOOSE(AC357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(AD357=0,0,CHOOSE(AD357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(AE357=0,0,CHOOSE(AE357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0}]
[null,null,"t-m condition",{"$f":"IF(D346-$B354>0,D346-$B354,0)","v":0},0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,{"$f":"IF(D359=0,0,CHOOSE(D359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(E359=0,0,CHOOSE(E359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(F359=0,0,CHOOSE(F359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(G359=0,0,CHOOSE(G359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(H359=0,0,CHOOSE(H359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(I359=0,0,CHOOSE(I359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(J359=0,0,CHOOSE(J359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(K359=0,0,CHOOSE(K359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(L359=0,0,CHOOSE(L359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(M359=0,0,CHOOSE(M359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(N359=0,0,CHOOSE(N359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(O359=0,0,CHOOSE(O359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(P359=0,0,CHOOSE(P359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(Q359=0,0,CHOOSE(Q359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(R359=0,0,CHOOSE(R359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(S359=0,0,CHOOSE(S359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(T359=0,0,CHOOSE(T359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(U359=0,0,CHOOSE(U359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(V359=0,0,CHOOSE(V359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(W359=0,0,CHOOSE(W359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(X359=0,0,CHOOSE(X359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(Y359=0,0,CHOOSE(Y359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(Z359=0,0,CHOOSE(Z359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(AA359=0,0,CHOOSE(AA359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(AB359=0,0,CHOOSE(AB359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(AC359=0,0,CHOOSE(AC359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(AD359=0,0,CHOOSE(AD359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(AE359=0,0,CHOOSE(AE359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0}]
[null,null,"Grant element",{"$f":"IF(D350=0,0,1-D352/D350)","v":0},{"$f":"IF(E350=0,0,1-E352/E350)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (beyond 7 years)-LC"},null,{"$f":"C344+1","v":2037}]
[{"$f":"+\"Output \"& C363","v":"Output 2037"}]
[null,null,null,0,{"$f":"D365+1","v":1},{"$f":"E365+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U365+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK365+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA365+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2019},{"$f":"D366+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D366=$C363,D$6,0)","v":0},{"$f":"IF(E366=$C363,E$6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D367","v":0},{"$f":"SUM(D367:E367)","v":0},{"$f":"SUM(D367:F367)","v":0},{"$f":"SUM(D367:G367)","v":0},{"$f":"SUM(D367:H367)","v":0},{"$f":"SUM(D367:I367)","v":0},{"$f":"SUM(D367:J367)","v":0},{"$f":"SUM(D367:K367)","v":0},{"$f":"SUM(D367:L367)","v":0},{"$f":"SUM(D367:M367)","v":0},{"$f":"SUM(D367:N367)","v":0},{"$f":"SUM(D367:O367)","v":0},{"$f":"SUM(D367:P367)","v":0},{"$f":"SUM(D367:Q367)","v":0},{"$f":"SUM(D367:R367)","v":0},{"$f":"SUM(D367:S367)","v":0},{"$f":"SUM(D367:T367)","v":0},{"$f":"SUM(D367:U367)","v":0},{"$f":"SUM(D367:V367)","v":0},{"$f":"SUM(D367:W367)","v":0},{"$f":"SUM(D367:X367)","v":0},{"$f":"SUM(D367:Y367)","v":0},{"$f":"SUM(D367:Z367)","v":0},{"$f":"SUM(D367:AA367)","v":0},{"$f":"SUM(D367:AB367)","v":0},{"$f":"SUM(D367:AC367)","v":0},{"$f":"SUM(D367:AD367)","v":0},{"$f":"SUM(D367:AE367)","v":0}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D370=0,0,D370/D$5)","v":0},{"$f":"IF(E370=0,0,E370/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E366=$C363,E367,D370-E375)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A363,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (beyond 7 years)-LC (in USD)"},{"$f":"IF($C363>D366,0,IF(NPV($B375,E372:$BB372)>D369,D369,NPV($B375,E372:$BB372)))","v":0},{"$f":"IF($C363>E366,0,IF(NPV($B375,F372:$BB372)>E369,E369,NPV($B375,F372:$BB372)))","v":0},{"$f":"IF($C363>F366,0,IF(NPV($B375,G372:$BB372)>F369,F369,NPV($B375,G372:$BB372)))","v":0},{"$f":"IF($C363>G366,0,IF(NPV($B375,H372:$BB372)>G369,G369,NPV($B375,H372:$BB372)))","v":0},{"$f":"IF($C363>H366,0,IF(NPV($B375,I372:$BB372)>H369,H369,NPV($B375,I372:$BB372)))","v":0},{"$f":"IF($C363>I366,0,IF(NPV($B375,J372:$BB372)>I369,I369,NPV($B375,J372:$BB372)))","v":0},{"$f":"IF($C363>J366,0,IF(NPV($B375,K372:$BB372)>J369,J369,NPV($B375,K372:$BB372)))","v":0},{"$f":"IF($C363>K366,0,IF(NPV($B375,L372:$BB372)>K369,K369,NPV($B375,L372:$BB372)))","v":0},{"$f":"IF($C363>L366,0,IF(NPV($B375,M372:$BB372)>L369,L369,NPV($B375,M372:$BB372)))","v":0},{"$f":"IF($C363>M366,0,IF(NPV($B375,N372:$BB372)>M369,M369,NPV($B375,N372:$BB372)))","v":0},{"$f":"IF($C363>N366,0,IF(NPV($B375,O372:$BB372)>N369,N369,NPV($B375,O372:$BB372)))","v":0},{"$f":"IF($C363>O366,0,IF(NPV($B375,P372:$BB372)>O369,O369,NPV($B375,P372:$BB372)))","v":0},{"$f":"IF($C363>P366,0,IF(NPV($B375,Q372:$BB372)>P369,P369,NPV($B375,Q372:$BB372)))","v":0},{"$f":"IF($C363>Q366,0,IF(NPV($B375,R372:$BB372)>Q369,Q369,NPV($B375,R372:$BB372)))","v":0},{"$f":"IF($C363>R366,0,IF(NPV($B375,S372:$BB372)>R369,R369,NPV($B375,S372:$BB372)))","v":0},{"$f":"IF($C363>S366,0,IF(NPV($B375,T372:$BB372)>S369,S369,NPV($B375,T372:$BB372)))","v":0},{"$f":"IF($C363>T366,0,IF(NPV($B375,U372:$BB372)>T369,T369,NPV($B375,U372:$BB372)))","v":0},{"$f":"IF($C363>U366,0,IF(NPV($B375,V372:$BB372)>U369,U369,NPV($B375,V372:$BB372)))","v":0},{"$f":"IF($C363>V366,0,IF(NPV($B375,W372:$BB372)>V369,V369,NPV($B375,W372:$BB372)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C363>W366,0,IF(NPV($B375,X372:$BB372)>W369,W369,NPV($B375,X372:$BB372)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C363>X366,0,IF(NPV($B375,Y372:$BB372)>X369,X369,NPV($B375,Y372:$BB372)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C363>Y366,0,IF(NPV($B375,Z372:$BB372)>Y369,Y369,NPV($B375,Z372:$BB372)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C363>Z366,0,IF(NPV($B375,AA372:$BB372)>Z369,Z369,NPV($B375,AA372:$BB372)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C363>AA366,0,IF(NPV($B375,AB372:$BB372)>AA369,AA369,NPV($B375,AB372:$BB372)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C363>AB366,0,IF(NPV($B375,AC372:$BB372)>AB369,AB369,NPV($B375,AC372:$BB372)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C363>AC366,0,IF(NPV($B375,AD372:$BB372)>AC369,AC369,NPV($B375,AD372:$BB372)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C363>AD366,0,IF(NPV($B375,AE372:$BB372)>AD369,AD369,NPV($B375,AE372:$BB372)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C363>AE366,0,IF(NPV($B375,AF372:$BB372)>AE369,AE369,NPV($B375,AF372:$BB372)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":6},"Total debt service (in USD)",{"$f":"D373+D374","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":7},"Interest (in USD)",null,{"$f":"$B374*D370/E$4","v":{"$error":"#DIV/0!"}},{"$f":"$B374*E370/F$4","v":{"$error":"#DIV/0!"}},{"$f":"$B374*F370/G$4","v":{"$error":"#DIV/0!"}},{"$f":"$B374*G370/H$4","v":{"$error":"#DIV/0!"}},{"$f":"$B374*H370/I$4","v":{"$error":"#DIV/0!"}},{"$f":"$B374*I370/J$4","v":{"$error":"#DIV/0!"}},{"$f":"$B374*J370/K$4","v":{"$error":"#DIV/0!"}},{"$f":"$B374*K370/L$4","v":{"$error":"#DIV/0!"}},{"$f":"$B374*L370/M$4","v":{"$error":"#DIV/0!"}},{"$f":"$B374*M370/N$4","v":{"$error":"#DIV/0!"}},{"$f":"$B374*N370/O$4","v":{"$error":"#DIV/0!"}},{"$f":"$B374*O370/P$4","v":{"$error":"#DIV/0!"}},{"$f":"$B374*P370/Q$4","v":{"$error":"#DIV/0!"}},{"$f":"$B374*Q370/R$4","v":{"$error":"#DIV/0!"}},{"$f":"$B374*R370/S$4","v":{"$error":"#DIV/0!"}},{"$f":"$B374*S370/T$4","v":{"$error":"#DIV/0!"}},{"$f":"$B374*T370/U$4","v":{"$error":"#DIV/0!"}},{"$f":"$B374*U370/V$4","v":{"$error":"#DIV/0!"}},{"$f":"$B374*V370/W$4","v":{"$error":"#DIV/0!"}},{"$f":"$B374*W370/X$4","v":{"$error":"#DIV/0!"}},{"$f":"$B374*X370/Y$4","v":{"$error":"#DIV/0!"}},{"$f":"$B374*Y370/Z$4","v":{"$error":"#DIV/0!"}},{"$f":"$B374*Z370/AA$4","v":{"$error":"#DIV/0!"}},{"$f":"$B374*AA370/AB$4","v":{"$error":"#DIV/0!"}},{"$f":"$B374*AB370/AC$4","v":{"$error":"#DIV/0!"}},{"$f":"$B374*AC370/AD$4","v":{"$error":"#DIV/0!"}},{"$f":"$B374*AD370/AE$4","v":{"$error":"#DIV/0!"}}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C363,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D375/D$4","v":{"$error":"#DIV/0!"}},{"$f":"E375/E$4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D377-D379)/($B373-$B372))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D365-$B372>0,D365-$B372,0)","v":0},0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[null,null,null,{"$f":"IF(D376=0,0,CHOOSE(D376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(E376=0,0,CHOOSE(E376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(F376=0,0,CHOOSE(F376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(G376=0,0,CHOOSE(G376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(H376=0,0,CHOOSE(H376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(I376=0,0,CHOOSE(I376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(J376=0,0,CHOOSE(J376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(K376=0,0,CHOOSE(K376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(L376=0,0,CHOOSE(L376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(M376=0,0,CHOOSE(M376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(N376=0,0,CHOOSE(N376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(O376=0,0,CHOOSE(O376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(P376=0,0,CHOOSE(P376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(Q376=0,0,CHOOSE(Q376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(R376=0,0,CHOOSE(R376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(S376=0,0,CHOOSE(S376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(T376=0,0,CHOOSE(T376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(U376=0,0,CHOOSE(U376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(V376=0,0,CHOOSE(V376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(W376=0,0,CHOOSE(W376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(X376=0,0,CHOOSE(X376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(Y376=0,0,CHOOSE(Y376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(Z376=0,0,CHOOSE(Z376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(AA376=0,0,CHOOSE(AA376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(AB376=0,0,CHOOSE(AB376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(AC376=0,0,CHOOSE(AC376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(AD376=0,0,CHOOSE(AD376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(AE376=0,0,CHOOSE(AE376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0}]
[null,null,"t-m condition",{"$f":"IF(D365-$B373>0,D365-$B373,0)","v":0},0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,{"$f":"IF(D378=0,0,CHOOSE(D378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(E378=0,0,CHOOSE(E378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(F378=0,0,CHOOSE(F378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(G378=0,0,CHOOSE(G378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(H378=0,0,CHOOSE(H378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(I378=0,0,CHOOSE(I378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(J378=0,0,CHOOSE(J378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(K378=0,0,CHOOSE(K378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(L378=0,0,CHOOSE(L378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(M378=0,0,CHOOSE(M378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(N378=0,0,CHOOSE(N378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(O378=0,0,CHOOSE(O378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(P378=0,0,CHOOSE(P378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(Q378=0,0,CHOOSE(Q378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(R378=0,0,CHOOSE(R378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(S378=0,0,CHOOSE(S378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(T378=0,0,CHOOSE(T378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(U378=0,0,CHOOSE(U378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(V378=0,0,CHOOSE(V378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(W378=0,0,CHOOSE(W378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(X378=0,0,CHOOSE(X378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(Y378=0,0,CHOOSE(Y378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(Z378=0,0,CHOOSE(Z378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(AA378=0,0,CHOOSE(AA378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(AB378=0,0,CHOOSE(AB378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(AC378=0,0,CHOOSE(AC378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(AD378=0,0,CHOOSE(AD378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(AE378=0,0,CHOOSE(AE378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0}]
[null,null,"Grant element",{"$f":"IF(D369=0,0,1-D371/D369)","v":0},{"$f":"IF(E369=0,0,1-E371/E369)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (beyond 7 years)-LC"},null,{"$f":"C363+1","v":2038}]
[{"$f":"+\"Output \"& C382","v":"Output 2038"}]
[null,null,null,0,{"$f":"D384+1","v":1},{"$f":"E384+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U384+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK384+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA384+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2019},{"$f":"D385+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D385=$C382,D$6,0)","v":0},{"$f":"IF(E385=$C382,E$6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D386","v":0},{"$f":"SUM(D386:E386)","v":0},{"$f":"SUM(D386:F386)","v":0},{"$f":"SUM(D386:G386)","v":0},{"$f":"SUM(D386:H386)","v":0},{"$f":"SUM(D386:I386)","v":0},{"$f":"SUM(D386:J386)","v":0},{"$f":"SUM(D386:K386)","v":0},{"$f":"SUM(D386:L386)","v":0},{"$f":"SUM(D386:M386)","v":0},{"$f":"SUM(D386:N386)","v":0},{"$f":"SUM(D386:O386)","v":0},{"$f":"SUM(D386:P386)","v":0},{"$f":"SUM(D386:Q386)","v":0},{"$f":"SUM(D386:R386)","v":0},{"$f":"SUM(D386:S386)","v":0},{"$f":"SUM(D386:T386)","v":0},{"$f":"SUM(D386:U386)","v":0},{"$f":"SUM(D386:V386)","v":0},{"$f":"SUM(D386:W386)","v":0},{"$f":"SUM(D386:X386)","v":0},{"$f":"SUM(D386:Y386)","v":0},{"$f":"SUM(D386:Z386)","v":0},{"$f":"SUM(D386:AA386)","v":0},{"$f":"SUM(D386:AB386)","v":0},{"$f":"SUM(D386:AC386)","v":0},{"$f":"SUM(D386:AD386)","v":0},{"$f":"SUM(D386:AE386)","v":0}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D389=0,0,D389/D$5)","v":0},{"$f":"IF(E389=0,0,E389/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E385=$C382,E386,D389-E394)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A382,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (beyond 7 years)-LC (in USD)"},{"$f":"IF($C382>D385,0,IF(NPV($B394,E391:$BB391)>D388,D388,NPV($B394,E391:$BB391)))","v":0},{"$f":"IF($C382>E385,0,IF(NPV($B394,F391:$BB391)>E388,E388,NPV($B394,F391:$BB391)))","v":0},{"$f":"IF($C382>F385,0,IF(NPV($B394,G391:$BB391)>F388,F388,NPV($B394,G391:$BB391)))","v":0},{"$f":"IF($C382>G385,0,IF(NPV($B394,H391:$BB391)>G388,G388,NPV($B394,H391:$BB391)))","v":0},{"$f":"IF($C382>H385,0,IF(NPV($B394,I391:$BB391)>H388,H388,NPV($B394,I391:$BB391)))","v":0},{"$f":"IF($C382>I385,0,IF(NPV($B394,J391:$BB391)>I388,I388,NPV($B394,J391:$BB391)))","v":0},{"$f":"IF($C382>J385,0,IF(NPV($B394,K391:$BB391)>J388,J388,NPV($B394,K391:$BB391)))","v":0},{"$f":"IF($C382>K385,0,IF(NPV($B394,L391:$BB391)>K388,K388,NPV($B394,L391:$BB391)))","v":0},{"$f":"IF($C382>L385,0,IF(NPV($B394,M391:$BB391)>L388,L388,NPV($B394,M391:$BB391)))","v":0},{"$f":"IF($C382>M385,0,IF(NPV($B394,N391:$BB391)>M388,M388,NPV($B394,N391:$BB391)))","v":0},{"$f":"IF($C382>N385,0,IF(NPV($B394,O391:$BB391)>N388,N388,NPV($B394,O391:$BB391)))","v":0},{"$f":"IF($C382>O385,0,IF(NPV($B394,P391:$BB391)>O388,O388,NPV($B394,P391:$BB391)))","v":0},{"$f":"IF($C382>P385,0,IF(NPV($B394,Q391:$BB391)>P388,P388,NPV($B394,Q391:$BB391)))","v":0},{"$f":"IF($C382>Q385,0,IF(NPV($B394,R391:$BB391)>Q388,Q388,NPV($B394,R391:$BB391)))","v":0},{"$f":"IF($C382>R385,0,IF(NPV($B394,S391:$BB391)>R388,R388,NPV($B394,S391:$BB391)))","v":0},{"$f":"IF($C382>S385,0,IF(NPV($B394,T391:$BB391)>S388,S388,NPV($B394,T391:$BB391)))","v":0},{"$f":"IF($C382>T385,0,IF(NPV($B394,U391:$BB391)>T388,T388,NPV($B394,U391:$BB391)))","v":0},{"$f":"IF($C382>U385,0,IF(NPV($B394,V391:$BB391)>U388,U388,NPV($B394,V391:$BB391)))","v":0},{"$f":"IF($C382>V385,0,IF(NPV($B394,W391:$BB391)>V388,V388,NPV($B394,W391:$BB391)))","v":0},{"$f":"IF($C382>W385,0,IF(NPV($B394,X391:$BB391)>W388,W388,NPV($B394,X391:$BB391)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C382>X385,0,IF(NPV($B394,Y391:$BB391)>X388,X388,NPV($B394,Y391:$BB391)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C382>Y385,0,IF(NPV($B394,Z391:$BB391)>Y388,Y388,NPV($B394,Z391:$BB391)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C382>Z385,0,IF(NPV($B394,AA391:$BB391)>Z388,Z388,NPV($B394,AA391:$BB391)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C382>AA385,0,IF(NPV($B394,AB391:$BB391)>AA388,AA388,NPV($B394,AB391:$BB391)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C382>AB385,0,IF(NPV($B394,AC391:$BB391)>AB388,AB388,NPV($B394,AC391:$BB391)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C382>AC385,0,IF(NPV($B394,AD391:$BB391)>AC388,AC388,NPV($B394,AD391:$BB391)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C382>AD385,0,IF(NPV($B394,AE391:$BB391)>AD388,AD388,NPV($B394,AE391:$BB391)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C382>AE385,0,IF(NPV($B394,AF391:$BB391)>AE388,AE388,NPV($B394,AF391:$BB391)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":6},"Total debt service (in USD)",{"$f":"D392+D393","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":7},"Interest (in USD)",null,{"$f":"$B393*D389/E$4","v":{"$error":"#DIV/0!"}},{"$f":"$B393*E389/F$4","v":{"$error":"#DIV/0!"}},{"$f":"$B393*F389/G$4","v":{"$error":"#DIV/0!"}},{"$f":"$B393*G389/H$4","v":{"$error":"#DIV/0!"}},{"$f":"$B393*H389/I$4","v":{"$error":"#DIV/0!"}},{"$f":"$B393*I389/J$4","v":{"$error":"#DIV/0!"}},{"$f":"$B393*J389/K$4","v":{"$error":"#DIV/0!"}},{"$f":"$B393*K389/L$4","v":{"$error":"#DIV/0!"}},{"$f":"$B393*L389/M$4","v":{"$error":"#DIV/0!"}},{"$f":"$B393*M389/N$4","v":{"$error":"#DIV/0!"}},{"$f":"$B393*N389/O$4","v":{"$error":"#DIV/0!"}},{"$f":"$B393*O389/P$4","v":{"$error":"#DIV/0!"}},{"$f":"$B393*P389/Q$4","v":{"$error":"#DIV/0!"}},{"$f":"$B393*Q389/R$4","v":{"$error":"#DIV/0!"}},{"$f":"$B393*R389/S$4","v":{"$error":"#DIV/0!"}},{"$f":"$B393*S389/T$4","v":{"$error":"#DIV/0!"}},{"$f":"$B393*T389/U$4","v":{"$error":"#DIV/0!"}},{"$f":"$B393*U389/V$4","v":{"$error":"#DIV/0!"}},{"$f":"$B393*V389/W$4","v":{"$error":"#DIV/0!"}},{"$f":"$B393*W389/X$4","v":{"$error":"#DIV/0!"}},{"$f":"$B393*X389/Y$4","v":{"$error":"#DIV/0!"}},{"$f":"$B393*Y389/Z$4","v":{"$error":"#DIV/0!"}},{"$f":"$B393*Z389/AA$4","v":{"$error":"#DIV/0!"}},{"$f":"$B393*AA389/AB$4","v":{"$error":"#DIV/0!"}},{"$f":"$B393*AB389/AC$4","v":{"$error":"#DIV/0!"}},{"$f":"$B393*AC389/AD$4","v":{"$error":"#DIV/0!"}},{"$f":"$B393*AD389/AE$4","v":{"$error":"#DIV/0!"}}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C382,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D394/D$4","v":{"$error":"#DIV/0!"}},{"$f":"E394/E$4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D396-D398)/($B392-$B391))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D384-$B391>0,D384-$B391,0)","v":0},0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[null,null,null,{"$f":"IF(D395=0,0,CHOOSE(D395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(E395=0,0,CHOOSE(E395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(F395=0,0,CHOOSE(F395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(G395=0,0,CHOOSE(G395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(H395=0,0,CHOOSE(H395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(I395=0,0,CHOOSE(I395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(J395=0,0,CHOOSE(J395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(K395=0,0,CHOOSE(K395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(L395=0,0,CHOOSE(L395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(M395=0,0,CHOOSE(M395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(N395=0,0,CHOOSE(N395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(O395=0,0,CHOOSE(O395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(P395=0,0,CHOOSE(P395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(Q395=0,0,CHOOSE(Q395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(R395=0,0,CHOOSE(R395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(S395=0,0,CHOOSE(S395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(T395=0,0,CHOOSE(T395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(U395=0,0,CHOOSE(U395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(V395=0,0,CHOOSE(V395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(W395=0,0,CHOOSE(W395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(X395=0,0,CHOOSE(X395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(Y395=0,0,CHOOSE(Y395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(Z395=0,0,CHOOSE(Z395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(AA395=0,0,CHOOSE(AA395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(AB395=0,0,CHOOSE(AB395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(AC395=0,0,CHOOSE(AC395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(AD395=0,0,CHOOSE(AD395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(AE395=0,0,CHOOSE(AE395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0}]
[null,null,"t-m condition",{"$f":"IF(D384-$B392>0,D384-$B392,0)","v":0},0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,{"$f":"IF(D397=0,0,CHOOSE(D397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(E397=0,0,CHOOSE(E397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(F397=0,0,CHOOSE(F397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(G397=0,0,CHOOSE(G397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(H397=0,0,CHOOSE(H397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(I397=0,0,CHOOSE(I397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(J397=0,0,CHOOSE(J397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(K397=0,0,CHOOSE(K397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(L397=0,0,CHOOSE(L397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(M397=0,0,CHOOSE(M397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(N397=0,0,CHOOSE(N397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(O397=0,0,CHOOSE(O397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(P397=0,0,CHOOSE(P397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(Q397=0,0,CHOOSE(Q397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(R397=0,0,CHOOSE(R397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(S397=0,0,CHOOSE(S397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(T397=0,0,CHOOSE(T397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(U397=0,0,CHOOSE(U397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(V397=0,0,CHOOSE(V397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(W397=0,0,CHOOSE(W397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(X397=0,0,CHOOSE(X397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(Y397=0,0,CHOOSE(Y397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(Z397=0,0,CHOOSE(Z397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(AA397=0,0,CHOOSE(AA397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(AB397=0,0,CHOOSE(AB397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(AC397=0,0,CHOOSE(AC397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(AD397=0,0,CHOOSE(AD397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(AE397=0,0,CHOOSE(AE397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0}]
[null,null,"Grant element",{"$f":"IF(D388=0,0,1-D390/D388)","v":0},{"$f":"IF(E388=0,0,1-E390/E388)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (beyond 7 years)-LC"},null,{"$f":"C382+1","v":2039}]
[{"$f":"+\"Output \"& C401","v":"Output 2039"}]
[null,null,null,0,{"$f":"D403+1","v":1},{"$f":"E403+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U403+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK403+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA403+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2019},{"$f":"D404+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D404=$C401,D$6,0)","v":0},{"$f":"IF(E404=$C401,E$6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D405","v":0},{"$f":"SUM(D405:E405)","v":0},{"$f":"SUM(D405:F405)","v":0},{"$f":"SUM(D405:G405)","v":0},{"$f":"SUM(D405:H405)","v":0},{"$f":"SUM(D405:I405)","v":0},{"$f":"SUM(D405:J405)","v":0},{"$f":"SUM(D405:K405)","v":0},{"$f":"SUM(D405:L405)","v":0},{"$f":"SUM(D405:M405)","v":0},{"$f":"SUM(D405:N405)","v":0},{"$f":"SUM(D405:O405)","v":0},{"$f":"SUM(D405:P405)","v":0},{"$f":"SUM(D405:Q405)","v":0},{"$f":"SUM(D405:R405)","v":0},{"$f":"SUM(D405:S405)","v":0},{"$f":"SUM(D405:T405)","v":0},{"$f":"SUM(D405:U405)","v":0},{"$f":"SUM(D405:V405)","v":0},{"$f":"SUM(D405:W405)","v":0},{"$f":"SUM(D405:X405)","v":0},{"$f":"SUM(D405:Y405)","v":0},{"$f":"SUM(D405:Z405)","v":0},{"$f":"SUM(D405:AA405)","v":0},{"$f":"SUM(D405:AB405)","v":0},{"$f":"SUM(D405:AC405)","v":0},{"$f":"SUM(D405:AD405)","v":0},{"$f":"SUM(D405:AE405)","v":0}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D408=0,0,D408/D$5)","v":0},{"$f":"IF(E408=0,0,E408/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E404=$C401,E405,D408-E413)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A401,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (beyond 7 years)-LC (in USD)"},{"$f":"IF($C401>D404,0,IF(NPV($B413,E410:$BB410)>D407,D407,NPV($B413,E410:$BB410)))","v":0},{"$f":"IF($C401>E404,0,IF(NPV($B413,F410:$BB410)>E407,E407,NPV($B413,F410:$BB410)))","v":0},{"$f":"IF($C401>F404,0,IF(NPV($B413,G410:$BB410)>F407,F407,NPV($B413,G410:$BB410)))","v":0},{"$f":"IF($C401>G404,0,IF(NPV($B413,H410:$BB410)>G407,G407,NPV($B413,H410:$BB410)))","v":0},{"$f":"IF($C401>H404,0,IF(NPV($B413,I410:$BB410)>H407,H407,NPV($B413,I410:$BB410)))","v":0},{"$f":"IF($C401>I404,0,IF(NPV($B413,J410:$BB410)>I407,I407,NPV($B413,J410:$BB410)))","v":0},{"$f":"IF($C401>J404,0,IF(NPV($B413,K410:$BB410)>J407,J407,NPV($B413,K410:$BB410)))","v":0},{"$f":"IF($C401>K404,0,IF(NPV($B413,L410:$BB410)>K407,K407,NPV($B413,L410:$BB410)))","v":0},{"$f":"IF($C401>L404,0,IF(NPV($B413,M410:$BB410)>L407,L407,NPV($B413,M410:$BB410)))","v":0},{"$f":"IF($C401>M404,0,IF(NPV($B413,N410:$BB410)>M407,M407,NPV($B413,N410:$BB410)))","v":0},{"$f":"IF($C401>N404,0,IF(NPV($B413,O410:$BB410)>N407,N407,NPV($B413,O410:$BB410)))","v":0},{"$f":"IF($C401>O404,0,IF(NPV($B413,P410:$BB410)>O407,O407,NPV($B413,P410:$BB410)))","v":0},{"$f":"IF($C401>P404,0,IF(NPV($B413,Q410:$BB410)>P407,P407,NPV($B413,Q410:$BB410)))","v":0},{"$f":"IF($C401>Q404,0,IF(NPV($B413,R410:$BB410)>Q407,Q407,NPV($B413,R410:$BB410)))","v":0},{"$f":"IF($C401>R404,0,IF(NPV($B413,S410:$BB410)>R407,R407,NPV($B413,S410:$BB410)))","v":0},{"$f":"IF($C401>S404,0,IF(NPV($B413,T410:$BB410)>S407,S407,NPV($B413,T410:$BB410)))","v":0},{"$f":"IF($C401>T404,0,IF(NPV($B413,U410:$BB410)>T407,T407,NPV($B413,U410:$BB410)))","v":0},{"$f":"IF($C401>U404,0,IF(NPV($B413,V410:$BB410)>U407,U407,NPV($B413,V410:$BB410)))","v":0},{"$f":"IF($C401>V404,0,IF(NPV($B413,W410:$BB410)>V407,V407,NPV($B413,W410:$BB410)))","v":0},{"$f":"IF($C401>W404,0,IF(NPV($B413,X410:$BB410)>W407,W407,NPV($B413,X410:$BB410)))","v":0},{"$f":"IF($C401>X404,0,IF(NPV($B413,Y410:$BB410)>X407,X407,NPV($B413,Y410:$BB410)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C401>Y404,0,IF(NPV($B413,Z410:$BB410)>Y407,Y407,NPV($B413,Z410:$BB410)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C401>Z404,0,IF(NPV($B413,AA410:$BB410)>Z407,Z407,NPV($B413,AA410:$BB410)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C401>AA404,0,IF(NPV($B413,AB410:$BB410)>AA407,AA407,NPV($B413,AB410:$BB410)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C401>AB404,0,IF(NPV($B413,AC410:$BB410)>AB407,AB407,NPV($B413,AC410:$BB410)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C401>AC404,0,IF(NPV($B413,AD410:$BB410)>AC407,AC407,NPV($B413,AD410:$BB410)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C401>AD404,0,IF(NPV($B413,AE410:$BB410)>AD407,AD407,NPV($B413,AE410:$BB410)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($C401>AE404,0,IF(NPV($B413,AF410:$BB410)>AE407,AE407,NPV($B413,AF410:$BB410)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":6},"Total debt service (in USD)",{"$f":"D411+D412","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":7},"Interest (in USD)",null,{"$f":"$B412*D408/E$4","v":{"$error":"#DIV/0!"}},{"$f":"$B412*E408/F$4","v":{"$error":"#DIV/0!"}},{"$f":"$B412*F408/G$4","v":{"$error":"#DIV/0!"}},{"$f":"$B412*G408/H$4","v":{"$error":"#DIV/0!"}},{"$f":"$B412*H408/I$4","v":{"$error":"#DIV/0!"}},{"$f":"$B412*I408/J$4","v":{"$error":"#DIV/0!"}},{"$f":"$B412*J408/K$4","v":{"$error":"#DIV/0!"}},{"$f":"$B412*K408/L$4","v":{"$error":"#DIV/0!"}},{"$f":"$B412*L408/M$4","v":{"$error":"#DIV/0!"}},{"$f":"$B412*M408/N$4","v":{"$error":"#DIV/0!"}},{"$f":"$B412*N408/O$4","v":{"$error":"#DIV/0!"}},{"$f":"$B412*O408/P$4","v":{"$error":"#DIV/0!"}},{"$f":"$B412*P408/Q$4","v":{"$error":"#DIV/0!"}},{"$f":"$B412*Q408/R$4","v":{"$error":"#DIV/0!"}},{"$f":"$B412*R408/S$4","v":{"$error":"#DIV/0!"}},{"$f":"$B412*S408/T$4","v":{"$error":"#DIV/0!"}},{"$f":"$B412*T408/U$4","v":{"$error":"#DIV/0!"}},{"$f":"$B412*U408/V$4","v":{"$error":"#DIV/0!"}},{"$f":"$B412*V408/W$4","v":{"$error":"#DIV/0!"}},{"$f":"$B412*W408/X$4","v":{"$error":"#DIV/0!"}},{"$f":"$B412*X408/Y$4","v":{"$error":"#DIV/0!"}},{"$f":"$B412*Y408/Z$4","v":{"$error":"#DIV/0!"}},{"$f":"$B412*Z408/AA$4","v":{"$error":"#DIV/0!"}},{"$f":"$B412*AA408/AB$4","v":{"$error":"#DIV/0!"}},{"$f":"$B412*AB408/AC$4","v":{"$error":"#DIV/0!"}},{"$f":"$B412*AC408/AD$4","v":{"$error":"#DIV/0!"}},{"$f":"$B412*AD408/AE$4","v":{"$error":"#DIV/0!"}}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C401,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D413/D$4","v":{"$error":"#DIV/0!"}},{"$f":"E413/E$4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D415-D417)/($B411-$B410))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D403-$B410>0,D403-$B410,0)","v":0},0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[null,null,null,{"$f":"IF(D414=0,0,CHOOSE(D414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(E414=0,0,CHOOSE(E414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(F414=0,0,CHOOSE(F414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(G414=0,0,CHOOSE(G414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(H414=0,0,CHOOSE(H414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(I414=0,0,CHOOSE(I414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(J414=0,0,CHOOSE(J414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(K414=0,0,CHOOSE(K414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(L414=0,0,CHOOSE(L414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(M414=0,0,CHOOSE(M414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(N414=0,0,CHOOSE(N414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(O414=0,0,CHOOSE(O414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(P414=0,0,CHOOSE(P414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(Q414=0,0,CHOOSE(Q414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(R414=0,0,CHOOSE(R414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(S414=0,0,CHOOSE(S414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(T414=0,0,CHOOSE(T414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(U414=0,0,CHOOSE(U414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(V414=0,0,CHOOSE(V414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(W414=0,0,CHOOSE(W414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(X414=0,0,CHOOSE(X414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(Y414=0,0,CHOOSE(Y414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(Z414=0,0,CHOOSE(Z414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(AA414=0,0,CHOOSE(AA414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(AB414=0,0,CHOOSE(AB414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(AC414=0,0,CHOOSE(AC414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(AD414=0,0,CHOOSE(AD414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(AE414=0,0,CHOOSE(AE414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0}]
[null,null,"t-m condition",{"$f":"IF(D403-$B411>0,D403-$B411,0)","v":0},0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,{"$f":"IF(D416=0,0,CHOOSE(D416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(E416=0,0,CHOOSE(E416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(F416=0,0,CHOOSE(F416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(G416=0,0,CHOOSE(G416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(H416=0,0,CHOOSE(H416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(I416=0,0,CHOOSE(I416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(J416=0,0,CHOOSE(J416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(K416=0,0,CHOOSE(K416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(L416=0,0,CHOOSE(L416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(M416=0,0,CHOOSE(M416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(N416=0,0,CHOOSE(N416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(O416=0,0,CHOOSE(O416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(P416=0,0,CHOOSE(P416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(Q416=0,0,CHOOSE(Q416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(R416=0,0,CHOOSE(R416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(S416=0,0,CHOOSE(S416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(T416=0,0,CHOOSE(T416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(U416=0,0,CHOOSE(U416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(V416=0,0,CHOOSE(V416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(W416=0,0,CHOOSE(W416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(X416=0,0,CHOOSE(X416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(Y416=0,0,CHOOSE(Y416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(Z416=0,0,CHOOSE(Z416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(AA416=0,0,CHOOSE(AA416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(AB416=0,0,CHOOSE(AB416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(AC416=0,0,CHOOSE(AC416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(AD416=0,0,CHOOSE(AD416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(AE416=0,0,CHOOSE(AE416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0}]
[null,null,"Grant element",{"$f":"IF(D407=0,0,1-D409/D407)","v":0},{"$f":"IF(E407=0,0,1-E409/E407)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Output 1-1 - External DSA","index":38,"n_rows":73,"n_cols":59,"rows_kept":73,"cut":false,"hidden":false,"merged":[[66,1,66,41],[2,1,2,62],[4,39,4,40],[3,1,3,62],[4,4,4,13],[4,15,4,37],[7,42,7,57],[7,58,7,61],[8,42,10,57],[8,58,10,61]]}
[]
[null,"Go to the detailed External Baseline sheet (Baseline- external)"]
[null,{"$f":"++OFFSET(translation!C894, 0,LANG)&\" 1. \"&Country&++OFFSET(translation!C895, 0,LANG)&\" \"&L6&\"-\"&AL6","v":"Table 1. Nicaragua: External Debt Sustainability Framework, Baseline Scenario,  2016-2039"}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C896,IF(START!L10=\"French\",translation!D896,IF(START!L10=\"Portuguese\",translation!E896,translation!F896)))","v":"(In percent of GDP, unless otherwise indicated)"}]
[null,null,null,null,{"$f":"+IF(START!L10=\"English\",translation!C897,IF(START!L10=\"French\",translation!D897,IF(START!L10=\"Portuguese\",translation!E897,translation!F897)))","v":"Actual "},null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(START!L10=\"English\",translation!C898,IF(START!L10=\"French\",translation!D898,IF(START!L10=\"Portuguese\",translation!E898,translation!F898)))","v":"Projections"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(START!L10=\"English\",translation!C899,IF(START!L10=\"French\",translation!D899,IF(START!L10=\"Portuguese\",translation!E899,translation!F899)))&\" 8/\"","v":"Average 8/"}]
[null,null,{"$f":"'Baseline - external'!C8","v":2008},{"$f":"'Baseline - external'!D8","v":2009},{"$f":"'Baseline - external'!E8","v":2010},{"$f":"'Baseline - external'!F8","v":2011},{"$f":"'Baseline - external'!G8","v":2012},{"$f":"'Baseline - external'!H8","v":2013},{"$f":"'Baseline - external'!I8","v":2014},{"$f":"'Baseline - external'!J8","v":2015},null,{"$f":"'Baseline - external'!K8","v":2016},{"$f":"'Baseline - external'!L8","v":2017},{"$f":"'Baseline - external'!M8","v":2018},null,{"$f":"'Baseline - external'!N8","v":2019},{"$f":"'Baseline - external'!O8","v":2020},{"$f":"'Baseline - external'!P8","v":2021},{"$f":"'Baseline - external'!Q8","v":2022},{"$f":"'Baseline - external'!R8","v":2023},{"$f":"'Baseline - external'!S8","v":2024},null,{"$f":"'Baseline - external'!T8","v":2025},{"$f":"'Baseline - external'!U8","v":2026},{"$f":"'Baseline - external'!V8","v":2027},{"$f":"'Baseline - external'!W8","v":2028},{"$f":"'Baseline - external'!X8","v":2029},{"$f":"'Baseline - external'!Y8","v":2030},{"$f":"'Baseline - external'!Z8","v":2031},{"$f":"'Baseline - external'!AA8","v":2032},{"$f":"'Baseline - external'!AB8","v":2033},{"$f":"'Baseline - external'!AC8","v":2034},{"$f":"'Baseline - external'!AD8","v":2035},{"$f":"'Baseline - external'!AE8","v":2036},{"$f":"'Baseline - external'!AF8","v":2037},{"$f":"'Baseline - external'!AG8","v":2038},null,{"$f":"'Baseline - external'!AH8","v":2039},null,{"$f":"++OFFSET(translation!C900, 0,LANG)","v":"Historical"},{"$f":"++OFFSET(translation!C898, 0,LANG)","v":"Projections"}]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C903,IF(START!L10=\"French\",translation!D903,IF(START!L10=\"Portuguese\",translation!E903,translation!F903)))&\" 1/ \"","v":"External debt (nominal) 1/ "},{"$f":"IF(ISNUMBER('Baseline - external'!C12),'Baseline - external'!C12,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!D12),'Baseline - external'!D12,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!E12),'Baseline - external'!E12,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!F12),'Baseline - external'!F12,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!G12),'Baseline - external'!G12,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!H12),'Baseline - external'!H12,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!I12),'Baseline - external'!I12,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!J12),'Baseline - external'!J12,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!K12),'Baseline - external'!K12,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!L12),'Baseline - external'!L12,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!M12),'Baseline - external'!M12,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!N12),'Baseline - external'!N12,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!O12),'Baseline - external'!O12,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!P12),'Baseline - external'!P12,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Q12),'Baseline - external'!Q12,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!R12),'Baseline - external'!R12,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!S12),'Baseline - external'!S12,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!T12),'Baseline - external'!T12,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!U12),'Baseline - external'!U12,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!V12),'Baseline - external'!V12,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!W12),'Baseline - external'!W12,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!X12),'Baseline - external'!X12,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Y12),'Baseline - external'!Y12,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Z12),'Baseline - external'!Z12,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AA12),'Baseline - external'!AA12,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AB12),'Baseline - external'!AB12,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AC12),'Baseline - external'!AC12,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AD12),'Baseline - external'!AD12,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AE12),'Baseline - external'!AE12,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AF12),'Baseline - external'!AF12,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AG12),'Baseline - external'!AG12,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH12),'Baseline - external'!AH12,\"...\")","v":"..."},null,{"$f":"AVERAGE(D8:J8, L8:N8)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(P8:U8, W8:AA8)","v":{"$error":"#DIV/0!"}},null,{"$f":"'Input 1 - Basics'!B33","v":"Definition of external/domestic debt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 1 - Basics'!C33","v":0}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C904,IF(START!L10=\"French\",translation!D904,IF(START!L10=\"Portuguese\",translation!E904,translation!F904)))","v":"of which: public and publicly guaranteed (PPG)"},{"$f":"IF(ISNUMBER('Baseline - external'!C13),'Baseline - external'!C13,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!D13),'Baseline - external'!D13,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!E13),'Baseline - external'!E13,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!F13),'Baseline - external'!F13,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!G13),'Baseline - external'!G13,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!H13),'Baseline - external'!H13,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!I13),'Baseline - external'!I13,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!J13),'Baseline - external'!J13,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!K13),'Baseline - external'!K13,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!L13),'Baseline - external'!L13,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!M13),'Baseline - external'!M13,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!N13),'Baseline - external'!N13,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!O13),'Baseline - external'!O13,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!P13),'Baseline - external'!P13,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Q13),'Baseline - external'!Q13,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!R13),'Baseline - external'!R13,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!S13),'Baseline - external'!S13,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!T13),'Baseline - external'!T13,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!U13),'Baseline - external'!U13,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!V13),'Baseline - external'!V13,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!W13),'Baseline - external'!W13,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!X13),'Baseline - external'!X13,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Y13),'Baseline - external'!Y13,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Z13),'Baseline - external'!Z13,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AA13),'Baseline - external'!AA13,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AB13),'Baseline - external'!AB13,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AC13),'Baseline - external'!AC13,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AD13),'Baseline - external'!AD13,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AE13),'Baseline - external'!AE13,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AF13),'Baseline - external'!AF13,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AG13),'Baseline - external'!AG13,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH13),'Baseline - external'!AH13,\"...\")","v":"..."},null,{"$f":"AVERAGE(D9:J9, L9:N9)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(P9:U9, W9:AA9)","v":{"$error":"#DIV/0!"}},null,{"$f":"'Input 1 - Basics'!B34","v":"Is there a material difference between the two criteria?"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 1 - Basics'!C34","v":0}]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C905,IF(START!L10=\"French\",translation!D905,IF(START!L10=\"Portuguese\",translation!E905,translation!F905)))","v":"Change in external debt"},{"$f":"IF(ISNUMBER('Baseline - external'!C15),'Baseline - external'!C15,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!D15),'Baseline - external'!D15,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!E15),'Baseline - external'!E15,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!F15),'Baseline - external'!F15,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!G15),'Baseline - external'!G15,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!H15),'Baseline - external'!H15,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!I15),'Baseline - external'!I15,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!J15),'Baseline - external'!J15,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!K15),'Baseline - external'!K15,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!L15),'Baseline - external'!L15,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!M15),'Baseline - external'!M15,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!N15),'Baseline - external'!N15,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!O15),'Baseline - external'!O15,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!P15),'Baseline - external'!P15,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Q15),'Baseline - external'!Q15,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!R15),'Baseline - external'!R15,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!S15),'Baseline - external'!S15,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!T15),'Baseline - external'!T15,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!U15),'Baseline - external'!U15,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!V15),'Baseline - external'!V15,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!W15),'Baseline - external'!W15,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!X15),'Baseline - external'!X15,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Y15),'Baseline - external'!Y15,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Z15),'Baseline - external'!Z15,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AA15),'Baseline - external'!AA15,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AB15),'Baseline - external'!AB15,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AC15),'Baseline - external'!AC15,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AD15),'Baseline - external'!AD15,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AE15),'Baseline - external'!AE15,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AF15),'Baseline - external'!AF15,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AG15),'Baseline - external'!AG15,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH15),'Baseline - external'!AH15,\"...\")","v":"..."}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C906,IF(START!L10=\"French\",translation!D906,IF(START!L10=\"Portuguese\",translation!E906,translation!F906)))","v":"Identified net debt-creating flows "},{"$f":"IF(ISNUMBER('Baseline - external'!C16),'Baseline - external'!C16,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!D16),'Baseline - external'!D16,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!E16),'Baseline - external'!E16,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!F16),'Baseline - external'!F16,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!G16),'Baseline - external'!G16,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!H16),'Baseline - external'!H16,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!I16),'Baseline - external'!I16,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!J16),'Baseline - external'!J16,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!K16),'Baseline - external'!K16,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!L16),'Baseline - external'!L16,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!M16),'Baseline - external'!M16,\"...\")","v":"..."},null,{"$f":"P13+P20+P21","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"W13+W20+W21","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},null,{"$f":"AVERAGE(D12:J12, L12:N12)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(P12:U12, W12:AA12)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C907,IF(START!L10=\"French\",translation!D907,IF(START!L10=\"Portuguese\",translation!E907,translation!F907)))","v":"Non-interest current account deficit"},{"$f":"IF(ISNUMBER('Baseline - external'!C17),'Baseline - external'!C17,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!D17),'Baseline - external'!D17,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!E17),'Baseline - external'!E17,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!F17),'Baseline - external'!F17,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!G17),'Baseline - external'!G17,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!H17),'Baseline - external'!H17,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!I17),'Baseline - external'!I17,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!J17),'Baseline - external'!J17,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!K17),'Baseline - external'!K17,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!L17),'Baseline - external'!L17,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!M17),'Baseline - external'!M17,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!N17),'Baseline - external'!N17,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!O17),'Baseline - external'!O17,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!P17),'Baseline - external'!P17,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Q17),'Baseline - external'!Q17,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!R17),'Baseline - external'!R17,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!S17),'Baseline - external'!S17,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!T17),'Baseline - external'!T17,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!U17),'Baseline - external'!U17,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!V17),'Baseline - external'!V17,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!W17),'Baseline - external'!W17,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!X17),'Baseline - external'!X17,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Y17),'Baseline - external'!Y17,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Z17),'Baseline - external'!Z17,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AA17),'Baseline - external'!AA17,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AB17),'Baseline - external'!AB17,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AC17),'Baseline - external'!AC17,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AD17),'Baseline - external'!AD17,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AE17),'Baseline - external'!AE17,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AF17),'Baseline - external'!AF17,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AG17),'Baseline - external'!AG17,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH17),'Baseline - external'!AH17,\"...\")","v":"..."},null,{"$f":"AVERAGE(D13:J13, L13:N13)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(P13:U13, W13:AA13)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C908,IF(START!L10=\"French\",translation!D908,IF(START!L10=\"Portuguese\",translation!E908,translation!F908)))","v":"Deficit in balance of goods and services"},{"$f":"IF(ISNUMBER('Baseline - external'!C18),'Baseline - external'!C18,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!D18),'Baseline - external'!D18,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!E18),'Baseline - external'!E18,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!F18),'Baseline - external'!F18,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!G18),'Baseline - external'!G18,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!H18),'Baseline - external'!H18,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!I18),'Baseline - external'!I18,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!J18),'Baseline - external'!J18,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!K18),'Baseline - external'!K18,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!L18),'Baseline - external'!L18,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!M18),'Baseline - external'!M18,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!N18),'Baseline - external'!N18,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!O18),'Baseline - external'!O18,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!P18),'Baseline - external'!P18,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Q18),'Baseline - external'!Q18,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!R18),'Baseline - external'!R18,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!S18),'Baseline - external'!S18,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!T18),'Baseline - external'!T18,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!U18),'Baseline - external'!U18,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!V18),'Baseline - external'!V18,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!W18),'Baseline - external'!W18,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!X18),'Baseline - external'!X18,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Y18),'Baseline - external'!Y18,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Z18),'Baseline - external'!Z18,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AA18),'Baseline - external'!AA18,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AB18),'Baseline - external'!AB18,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AC18),'Baseline - external'!AC18,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AD18),'Baseline - external'!AD18,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AE18),'Baseline - external'!AE18,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AF18),'Baseline - external'!AF18,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AG18),'Baseline - external'!AG18,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH18),'Baseline - external'!AH18,\"...\")","v":"..."},null,{"$f":"AVERAGE(D14:J14, L14:N14)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(P14:U14, W14:AA14)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C909,IF(START!L10=\"French\",translation!D909,IF(START!L10=\"Portuguese\",translation!E909,translation!F909)))","v":"Exports "},{"$f":"IF(ISNUMBER('Baseline - external'!C19),'Baseline - external'!C19,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!D19),'Baseline - external'!D19,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!E19),'Baseline - external'!E19,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!F19),'Baseline - external'!F19,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!G19),'Baseline - external'!G19,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!H19),'Baseline - external'!H19,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!I19),'Baseline - external'!I19,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!J19),'Baseline - external'!J19,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!K19),'Baseline - external'!K19,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!L19),'Baseline - external'!L19,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!M19),'Baseline - external'!M19,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!N19),'Baseline - external'!N19,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!O19),'Baseline - external'!O19,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!P19),'Baseline - external'!P19,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Q19),'Baseline - external'!Q19,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!R19),'Baseline - external'!R19,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!S19),'Baseline - external'!S19,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!T19),'Baseline - external'!T19,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!U19),'Baseline - external'!U19,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!V19),'Baseline - external'!V19,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!W19),'Baseline - external'!W19,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!X19),'Baseline - external'!X19,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Y19),'Baseline - external'!Y19,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Z19),'Baseline - external'!Z19,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AA19),'Baseline - external'!AA19,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AB19),'Baseline - external'!AB19,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AC19),'Baseline - external'!AC19,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AD19),'Baseline - external'!AD19,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AE19),'Baseline - external'!AE19,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AF19),'Baseline - external'!AF19,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AG19),'Baseline - external'!AG19,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH19),'Baseline - external'!AH19,\"...\")","v":"..."}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C910,IF(START!L10=\"French\",translation!D910,IF(START!L10=\"Portuguese\",translation!E910,translation!F910)))","v":"Imports "},{"$f":"IF(ISNUMBER('Baseline - external'!C20),'Baseline - external'!C20,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!D20),'Baseline - external'!D20,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!E20),'Baseline - external'!E20,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!F20),'Baseline - external'!F20,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!G20),'Baseline - external'!G20,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!H20),'Baseline - external'!H20,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!I20),'Baseline - external'!I20,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!J20),'Baseline - external'!J20,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!K20),'Baseline - external'!K20,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!L20),'Baseline - external'!L20,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!M20),'Baseline - external'!M20,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!N20),'Baseline - external'!N20,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!O20),'Baseline - external'!O20,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!P20),'Baseline - external'!P20,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Q20),'Baseline - external'!Q20,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!R20),'Baseline - external'!R20,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!S20),'Baseline - external'!S20,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!T20),'Baseline - external'!T20,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!U20),'Baseline - external'!U20,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!V20),'Baseline - external'!V20,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!W20),'Baseline - external'!W20,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!X20),'Baseline - external'!X20,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Y20),'Baseline - external'!Y20,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Z20),'Baseline - external'!Z20,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AA20),'Baseline - external'!AA20,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AB20),'Baseline - external'!AB20,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AC20),'Baseline - external'!AC20,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AD20),'Baseline - external'!AD20,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AE20),'Baseline - external'!AE20,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AF20),'Baseline - external'!AF20,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AG20),'Baseline - external'!AG20,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH20),'Baseline - external'!AH20,\"...\")","v":"..."}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C911,IF(START!L10=\"French\",translation!D911,IF(START!L10=\"Portuguese\",translation!E911,translation!F911)))","v":"Net current transfers (negative = inflow)"},{"$f":"IF(ISNUMBER('Baseline - external'!C21),'Baseline - external'!C21,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!D21),'Baseline - external'!D21,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!E21),'Baseline - external'!E21,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!F21),'Baseline - external'!F21,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!G21),'Baseline - external'!G21,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!H21),'Baseline - external'!H21,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!I21),'Baseline - external'!I21,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!J21),'Baseline - external'!J21,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!K21),'Baseline - external'!K21,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!L21),'Baseline - external'!L21,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!M21),'Baseline - external'!M21,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!N21),'Baseline - external'!N21,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!O21),'Baseline - external'!O21,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!P21),'Baseline - external'!P21,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Q21),'Baseline - external'!Q21,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!R21),'Baseline - external'!R21,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!S21),'Baseline - external'!S21,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!T21),'Baseline - external'!T21,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!U21),'Baseline - external'!U21,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!V21),'Baseline - external'!V21,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!W21),'Baseline - external'!W21,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!X21),'Baseline - external'!X21,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Y21),'Baseline - external'!Y21,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Z21),'Baseline - external'!Z21,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AA21),'Baseline - external'!AA21,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AB21),'Baseline - external'!AB21,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AC21),'Baseline - external'!AC21,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AD21),'Baseline - external'!AD21,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AE21),'Baseline - external'!AE21,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AF21),'Baseline - external'!AF21,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AG21),'Baseline - external'!AG21,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH21),'Baseline - external'!AH21,\"...\")","v":"..."},null,{"$f":"AVERAGE(D17:J17, L17:N17)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(P17:U17, W17:AA17)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C912,IF(START!L10=\"French\",translation!D912,IF(START!L10=\"Portuguese\",translation!E912,translation!F912)))","v":"of which: official"},{"$f":"IF(ISNUMBER('Baseline - external'!C22),'Baseline - external'!C22,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!D22),'Baseline - external'!D22,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!E22),'Baseline - external'!E22,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!F22),'Baseline - external'!F22,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!G22),'Baseline - external'!G22,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!H22),'Baseline - external'!H22,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!I22),'Baseline - external'!I22,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!J22),'Baseline - external'!J22,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!K22),'Baseline - external'!K22,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!L22),'Baseline - external'!L22,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!M22),'Baseline - external'!M22,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!N22),'Baseline - external'!N22,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!O22),'Baseline - external'!O22,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!P22),'Baseline - external'!P22,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Q22),'Baseline - external'!Q22,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!R22),'Baseline - external'!R22,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!S22),'Baseline - external'!S22,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!T22),'Baseline - external'!T22,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!U22),'Baseline - external'!U22,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!V22),'Baseline - external'!V22,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!W22),'Baseline - external'!W22,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!X22),'Baseline - external'!X22,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Y22),'Baseline - external'!Y22,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Z22),'Baseline - external'!Z22,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AA22),'Baseline - external'!AA22,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AB22),'Baseline - external'!AB22,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AC22),'Baseline - external'!AC22,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AD22),'Baseline - external'!AD22,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AE22),'Baseline - external'!AE22,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AF22),'Baseline - external'!AF22,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AG22),'Baseline - external'!AG22,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH22),'Baseline - external'!AH22,\"...\")","v":"..."}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C913,IF(START!L10=\"French\",translation!D913,IF(START!L10=\"Portuguese\",translation!E913,translation!F913)))","v":"Other current account flows (negative = net inflow)"},{"$f":"IF(ISNUMBER('Baseline - external'!C23),'Baseline - external'!C23,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!D23),'Baseline - external'!D23,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!E23),'Baseline - external'!E23,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!F23),'Baseline - external'!F23,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!G23),'Baseline - external'!G23,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!H23),'Baseline - external'!H23,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!I23),'Baseline - external'!I23,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!J23),'Baseline - external'!J23,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!K23),'Baseline - external'!K23,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!L23),'Baseline - external'!L23,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!M23),'Baseline - external'!M23,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!N23),'Baseline - external'!N23,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!O23),'Baseline - external'!O23,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!P23),'Baseline - external'!P23,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Q23),'Baseline - external'!Q23,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!R23),'Baseline - external'!R23,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!S23),'Baseline - external'!S23,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!T23),'Baseline - external'!T23,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!U23),'Baseline - external'!U23,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!V23),'Baseline - external'!V23,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!W23),'Baseline - external'!W23,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!X23),'Baseline - external'!X23,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Y23),'Baseline - external'!Y23,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Z23),'Baseline - external'!Z23,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AA23),'Baseline - external'!AA23,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AB23),'Baseline - external'!AB23,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AC23),'Baseline - external'!AC23,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AD23),'Baseline - external'!AD23,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AE23),'Baseline - external'!AE23,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AF23),'Baseline - external'!AF23,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AG23),'Baseline - external'!AG23,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH23),'Baseline - external'!AH23,\"...\")","v":"..."},null,{"$f":"AVERAGE(D19:J19, L19:N19)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(P19:U19, W19:AA19)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C914,IF(START!L10=\"French\",translation!D914,IF(START!L10=\"Portuguese\",translation!E914,translation!F914)))","v":"Net FDI (negative = inflow)"},{"$f":"IF(ISNUMBER('Baseline - external'!C24),'Baseline - external'!C24,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!D24),'Baseline - external'!D24,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!E24),'Baseline - external'!E24,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!F24),'Baseline - external'!F24,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!G24),'Baseline - external'!G24,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!H24),'Baseline - external'!H24,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!I24),'Baseline - external'!I24,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!J24),'Baseline - external'!J24,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!K24),'Baseline - external'!K24,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!L24),'Baseline - external'!L24,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!M24),'Baseline - external'!M24,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!N24),'Baseline - external'!N24,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!O24),'Baseline - external'!O24,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!P24),'Baseline - external'!P24,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Q24),'Baseline - external'!Q24,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!R24),'Baseline - external'!R24,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!S24),'Baseline - external'!S24,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!T24),'Baseline - external'!T24,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!U24),'Baseline - external'!U24,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!V24),'Baseline - external'!V24,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!W24),'Baseline - external'!W24,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!X24),'Baseline - external'!X24,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Y24),'Baseline - external'!Y24,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Z24),'Baseline - external'!Z24,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AA24),'Baseline - external'!AA24,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AB24),'Baseline - external'!AB24,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AC24),'Baseline - external'!AC24,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AD24),'Baseline - external'!AD24,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AE24),'Baseline - external'!AE24,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AF24),'Baseline - external'!AF24,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AG24),'Baseline - external'!AG24,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH24),'Baseline - external'!AH24,\"...\")","v":"..."},null,{"$f":"AVERAGE(D20:J20, L20:N20)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(P20:U20, W20:AA20)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C915,IF(START!L10=\"French\",translation!D915,IF(START!L10=\"Portuguese\",translation!E915,translation!F915)))&\" 2/ \"","v":"Endogenous debt dynamics 2/ "},{"$f":"IF(ISNUMBER('Baseline - external'!C25),'Baseline - external'!C25,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!D25),'Baseline - external'!D25,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!E25),'Baseline - external'!E25,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!F25),'Baseline - external'!F25,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!G25),'Baseline - external'!G25,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!H25),'Baseline - external'!H25,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!I25),'Baseline - external'!I25,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!J25),'Baseline - external'!J25,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!K25),'Baseline - external'!K25,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!L25),'Baseline - external'!L25,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!M25),'Baseline - external'!M25,\"...\")","v":"..."},null,{"$f":"P23+P24","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"W23+W24","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"}]
["HIDE",{"$f":"+IF(START!L10=\"English\",translation!C916,IF(START!L10=\"French\",translation!D916,IF(START!L10=\"Portuguese\",translation!E916,translation!F916)))","v":"Denominator: 1+g+ρ+gρ"},{"$f":"IF(ISNUMBER('Baseline - external'!C26),'Baseline - external'!C26,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!D26),'Baseline - external'!D26,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!E26),'Baseline - external'!E26,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!F26),'Baseline - external'!F26,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!G26),'Baseline - external'!G26,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!H26),'Baseline - external'!H26,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!I26),'Baseline - external'!I26,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!J26),'Baseline - external'!J26,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!K26),'Baseline - external'!K26,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!L26),'Baseline - external'!L26,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!M26),'Baseline - external'!M26,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!N26),'Baseline - external'!N26,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!O26),'Baseline - external'!O26,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!P26),'Baseline - external'!P26,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Q26),'Baseline - external'!Q26,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!R26),'Baseline - external'!R26,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!S26),'Baseline - external'!S26,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!T26),'Baseline - external'!T26,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!U26),'Baseline - external'!U26,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!V26),'Baseline - external'!V26,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!W26),'Baseline - external'!W26,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!X26),'Baseline - external'!X26,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Y26),'Baseline - external'!Y26,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Z26),'Baseline - external'!Z26,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AA26),'Baseline - external'!AA26,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AB26),'Baseline - external'!AB26,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AC26),'Baseline - external'!AC26,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AD26),'Baseline - external'!AD26,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AE26),'Baseline - external'!AE26,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AF26),'Baseline - external'!AF26,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AG26),'Baseline - external'!AG26,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH26),'Baseline - external'!AH26,\"...\")","v":"..."}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C917,IF(START!L10=\"French\",translation!D917,IF(START!L10=\"Portuguese\",translation!E917,translation!F917)))","v":"Contribution from nominal interest rate"},{"$f":"IF(ISNUMBER('Baseline - external'!C27),'Baseline - external'!C27,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!D27),'Baseline - external'!D27,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!E27),'Baseline - external'!E27,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!F27),'Baseline - external'!F27,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!G27),'Baseline - external'!G27,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!H27),'Baseline - external'!H27,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!I27),'Baseline - external'!I27,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!J27),'Baseline - external'!J27,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!K27),'Baseline - external'!K27,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!L27),'Baseline - external'!L27,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!M27),'Baseline - external'!M27,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!N27),'Baseline - external'!N27,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!O27),'Baseline - external'!O27,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!P27),'Baseline - external'!P27,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Q27),'Baseline - external'!Q27,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!R27),'Baseline - external'!R27,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!S27),'Baseline - external'!S27,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!T27),'Baseline - external'!T27,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!U27),'Baseline - external'!U27,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!V27),'Baseline - external'!V27,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!W27),'Baseline - external'!W27,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!X27),'Baseline - external'!X27,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Y27),'Baseline - external'!Y27,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Z27),'Baseline - external'!Z27,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AA27),'Baseline - external'!AA27,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AB27),'Baseline - external'!AB27,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AC27),'Baseline - external'!AC27,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AD27),'Baseline - external'!AD27,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AE27),'Baseline - external'!AE27,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AF27),'Baseline - external'!AF27,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AG27),'Baseline - external'!AG27,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH27),'Baseline - external'!AH27,\"...\")","v":"..."}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C918,IF(START!L10=\"French\",translation!D918,IF(START!L10=\"Portuguese\",translation!E918,translation!F918)))","v":"Contribution from real GDP growth "},{"$f":"IF(ISNUMBER('Baseline - external'!C28),'Baseline - external'!C28,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!D28),'Baseline - external'!D28,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!E28),'Baseline - external'!E28,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!F28),'Baseline - external'!F28,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!G28),'Baseline - external'!G28,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!H28),'Baseline - external'!H28,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!I28),'Baseline - external'!I28,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!J28),'Baseline - external'!J28,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!K28),'Baseline - external'!K28,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!L28),'Baseline - external'!L28,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!M28),'Baseline - external'!M28,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!N28),'Baseline - external'!N28,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!O28),'Baseline - external'!O28,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!P28),'Baseline - external'!P28,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Q28),'Baseline - external'!Q28,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!R28),'Baseline - external'!R28,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!S28),'Baseline - external'!S28,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!T28),'Baseline - external'!T28,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!U28),'Baseline - external'!U28,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!V28),'Baseline - external'!V28,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!W28),'Baseline - external'!W28,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!X28),'Baseline - external'!X28,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Y28),'Baseline - external'!Y28,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Z28),'Baseline - external'!Z28,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AA28),'Baseline - external'!AA28,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AB28),'Baseline - external'!AB28,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AC28),'Baseline - external'!AC28,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AD28),'Baseline - external'!AD28,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AE28),'Baseline - external'!AE28,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AF28),'Baseline - external'!AF28,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AG28),'Baseline - external'!AG28,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH28),'Baseline - external'!AH28,\"...\")","v":"..."}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C919,IF(START!L10=\"French\",translation!D919,IF(START!L10=\"Portuguese\",translation!E919,translation!F919)))","v":"Contribution from price and exchange rate changes "},{"$f":"IF(ISNUMBER('Baseline - external'!C29),'Baseline - external'!C29,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!D29),'Baseline - external'!D29,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!E29),'Baseline - external'!E29,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!F29),'Baseline - external'!F29,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!G29),'Baseline - external'!G29,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!H29),'Baseline - external'!H29,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!I29),'Baseline - external'!I29,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!J29),'Baseline - external'!J29,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!K29),'Baseline - external'!K29,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!L29),'Baseline - external'!L29,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!M29),'Baseline - external'!M29,\"...\")","v":"..."},null,"…","…","…","…","…","…",null,"…","…","…","…","…","…","…","…","…","…","…","…","…","…",null,"…"]
[null,{"$f":"+IF(START!L10=\"English\",translation!C920,IF(START!L10=\"French\",translation!D920,IF(START!L10=\"Portuguese\",translation!E920,translation!F920)))&\" 3/ \"","v":"Residual 3/ "},{"$f":"IF(ISNUMBER('Baseline - external'!C30),'Baseline - external'!C30,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!D30),'Baseline - external'!D30,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!E30),'Baseline - external'!E30,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!F30),'Baseline - external'!F30,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!G30),'Baseline - external'!G30,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!H30),'Baseline - external'!H30,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!I30),'Baseline - external'!I30,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!J30),'Baseline - external'!J30,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!K30),'Baseline - external'!K30,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!L30),'Baseline - external'!L30,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!M30),'Baseline - external'!M30,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!N30),'Baseline - external'!N30,\"...\")+'Baseline - external'!N29","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Baseline - external'!O30),'Baseline - external'!O30,\"...\")+'Baseline - external'!O29","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Baseline - external'!P30),'Baseline - external'!P30,\"...\")+'Baseline - external'!P29","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Baseline - external'!Q30),'Baseline - external'!Q30,\"...\")+'Baseline - external'!Q29","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Baseline - external'!R30),'Baseline - external'!R30,\"...\")+'Baseline - external'!R29","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Baseline - external'!S30),'Baseline - external'!S30,\"...\")+'Baseline - external'!S29","v":{"$error":"#VALUE!"}},null,{"$f":"IF(ISNUMBER('Baseline - external'!T30),'Baseline - external'!T30,\"...\")+'Baseline - external'!T29","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Baseline - external'!U30),'Baseline - external'!U30,\"...\")+'Baseline - external'!U29","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Baseline - external'!V30),'Baseline - external'!V30,\"...\")+'Baseline - external'!V29","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Baseline - external'!W30),'Baseline - external'!W30,\"...\")+'Baseline - external'!W29","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Baseline - external'!X30),'Baseline - external'!X30,\"...\")+'Baseline - external'!X29","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Baseline - external'!Y30),'Baseline - external'!Y30,\"...\")+'Baseline - external'!Y29","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Baseline - external'!Z30),'Baseline - external'!Z30,\"...\")+'Baseline - external'!Z29","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Baseline - external'!AA30),'Baseline - external'!AA30,\"...\")+'Baseline - external'!AA29","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Baseline - external'!AB30),'Baseline - external'!AB30,\"...\")+'Baseline - external'!AB29","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Baseline - external'!AC30),'Baseline - external'!AC30,\"...\")+'Baseline - external'!AC29","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Baseline - external'!AD30),'Baseline - external'!AD30,\"...\")+'Baseline - external'!AD29","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Baseline - external'!AE30),'Baseline - external'!AE30,\"...\")+'Baseline - external'!AE29","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Baseline - external'!AF30),'Baseline - external'!AF30,\"...\")+'Baseline - external'!AF29","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Baseline - external'!AG30),'Baseline - external'!AG30,\"...\")+'Baseline - external'!AG29","v":{"$error":"#VALUE!"}},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH30),'Baseline - external'!AH30,\"...\")+'Baseline - external'!AH29","v":{"$error":"#VALUE!"}},null,{"$f":"AVERAGE(D26:J26, L26:N26)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(P26:U26, W26:AA26)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C921,IF(START!L10=\"French\",translation!D921,IF(START!L10=\"Portuguese\",translation!E921,translation!F921)))","v":"of which: exceptional financing"},{"$f":"IF(ISNUMBER('Baseline - external'!C31),'Baseline - external'!C31,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!D31),'Baseline - external'!D31,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!E31),'Baseline - external'!E31,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!F31),'Baseline - external'!F31,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!G31),'Baseline - external'!G31,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!H31),'Baseline - external'!H31,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!I31),'Baseline - external'!I31,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!J31),'Baseline - external'!J31,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!K31),'Baseline - external'!K31,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!L31),'Baseline - external'!L31,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!M31),'Baseline - external'!M31,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!N31),'Baseline - external'!N31,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!O31),'Baseline - external'!O31,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!P31),'Baseline - external'!P31,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Q31),'Baseline - external'!Q31,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!R31),'Baseline - external'!R31,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!S31),'Baseline - external'!S31,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!T31),'Baseline - external'!T31,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!U31),'Baseline - external'!U31,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!V31),'Baseline - external'!V31,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!W31),'Baseline - external'!W31,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!X31),'Baseline - external'!X31,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Y31),'Baseline - external'!Y31,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Z31),'Baseline - external'!Z31,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AA31),'Baseline - external'!AA31,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AB31),'Baseline - external'!AB31,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AC31),'Baseline - external'!AC31,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AD31),'Baseline - external'!AD31,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AE31),'Baseline - external'!AE31,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AF31),'Baseline - external'!AF31,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AG31),'Baseline - external'!AG31,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH31),'Baseline - external'!AH31,\"...\")","v":"..."}]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C925,IF(START!L10=\"French\",translation!D925,IF(START!L10=\"Portuguese\",translation!E925,translation!F925)))","v":"Sustainability indicators"}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C926,IF(START!L10=\"French\",translation!D926,IF(START!L10=\"Portuguese\",translation!E926,translation!F926)))","v":"PV of PPG external debt-to-GDP ratio"},{"$f":"IF(ISNUMBER('Baseline - external'!C35),'Baseline - external'!C35,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!D35),'Baseline - external'!D35,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!E35),'Baseline - external'!E35,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!F35),'Baseline - external'!F35,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!G35),'Baseline - external'!G35,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!H35),'Baseline - external'!H35,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!I35),'Baseline - external'!I35,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!J35),'Baseline - external'!J35,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!K35),'Baseline - external'!K35,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!L35),'Baseline - external'!L35,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!M35),'Baseline - external'!M35,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!N35),'Baseline - external'!N35,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!O35),'Baseline - external'!O35,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!P35),'Baseline - external'!P35,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Q35),'Baseline - external'!Q35,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!R35),'Baseline - external'!R35,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!S35),'Baseline - external'!S35,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!T35),'Baseline - external'!T35,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!U35),'Baseline - external'!U35,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!V35),'Baseline - external'!V35,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!W35),'Baseline - external'!W35,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!X35),'Baseline - external'!X35,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Y35),'Baseline - external'!Y35,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Z35),'Baseline - external'!Z35,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AA35),'Baseline - external'!AA35,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AB35),'Baseline - external'!AB35,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AC35),'Baseline - external'!AC35,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AD35),'Baseline - external'!AD35,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AE35),'Baseline - external'!AE35,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AF35),'Baseline - external'!AF35,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AG35),'Baseline - external'!AG35,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH35),'Baseline - external'!AH35,\"...\")","v":"..."}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C927,IF(START!L10=\"French\",translation!D927,IF(START!L10=\"Portuguese\",translation!E927,translation!F927)))","v":"PV of PPG external debt-to-exports ratio"},{"$f":"IF(ISNUMBER('Baseline - external'!C36),'Baseline - external'!C36,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!D36),'Baseline - external'!D36,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!E36),'Baseline - external'!E36,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!F36),'Baseline - external'!F36,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!G36),'Baseline - external'!G36,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!H36),'Baseline - external'!H36,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!I36),'Baseline - external'!I36,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!J36),'Baseline - external'!J36,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!K36),'Baseline - external'!K36,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!L36),'Baseline - external'!L36,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!M36),'Baseline - external'!M36,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!N36),'Baseline - external'!N36,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!O36),'Baseline - external'!O36,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!P36),'Baseline - external'!P36,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Q36),'Baseline - external'!Q36,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!R36),'Baseline - external'!R36,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!S36),'Baseline - external'!S36,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!T36),'Baseline - external'!T36,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!U36),'Baseline - external'!U36,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!V36),'Baseline - external'!V36,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!W36),'Baseline - external'!W36,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!X36),'Baseline - external'!X36,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Y36),'Baseline - external'!Y36,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Z36),'Baseline - external'!Z36,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AA36),'Baseline - external'!AA36,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AB36),'Baseline - external'!AB36,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AC36),'Baseline - external'!AC36,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AD36),'Baseline - external'!AD36,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AE36),'Baseline - external'!AE36,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AF36),'Baseline - external'!AF36,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AG36),'Baseline - external'!AG36,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH36),'Baseline - external'!AH36,\"...\")","v":"..."}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C928,IF(START!L10=\"French\",translation!D928,IF(START!L10=\"Portuguese\",translation!E928,translation!F928)))","v":"Total external debt service-to-exports ratio"},{"$f":"IF(ISNUMBER('Baseline - external'!C37),'Baseline - external'!C37,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!D37),'Baseline - external'!D37,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!E37),'Baseline - external'!E37,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!F37),'Baseline - external'!F37,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!G37),'Baseline - external'!G37,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!H37),'Baseline - external'!H37,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!I37),'Baseline - external'!I37,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!J37),'Baseline - external'!J37,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!K37),'Baseline - external'!K37,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!L37),'Baseline - external'!L37,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!M37),'Baseline - external'!M37,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!N37),'Baseline - external'!N37,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!O37),'Baseline - external'!O37,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!P37),'Baseline - external'!P37,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Q37),'Baseline - external'!Q37,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!R37),'Baseline - external'!R37,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!S37),'Baseline - external'!S37,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!T37),'Baseline - external'!T37,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!U37),'Baseline - external'!U37,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!V37),'Baseline - external'!V37,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!W37),'Baseline - external'!W37,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!X37),'Baseline - external'!X37,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Y37),'Baseline - external'!Y37,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Z37),'Baseline - external'!Z37,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AA37),'Baseline - external'!AA37,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AB37),'Baseline - external'!AB37,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AC37),'Baseline - external'!AC37,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AD37),'Baseline - external'!AD37,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AE37),'Baseline - external'!AE37,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AF37),'Baseline - external'!AF37,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AG37),'Baseline - external'!AG37,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH37),'Baseline - external'!AH37,\"...\")","v":"..."}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C929,IF(START!L10=\"French\",translation!D929,IF(START!L10=\"Portuguese\",translation!E929,translation!F929)))","v":"PPG debt service-to-exports ratio"},{"$f":"IF(ISNUMBER('Baseline - external'!C39),'Baseline - external'!C39,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!D39),'Baseline - external'!D39,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!E39),'Baseline - external'!E39,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!F39),'Baseline - external'!F39,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!G39),'Baseline - external'!G39,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!H39),'Baseline - external'!H39,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!I39),'Baseline - external'!I39,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!J39),'Baseline - external'!J39,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!K39),'Baseline - external'!K39,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!L39),'Baseline - external'!L39,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!M39),'Baseline - external'!M39,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!N39),'Baseline - external'!N39,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!O39),'Baseline - external'!O39,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!P39),'Baseline - external'!P39,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Q39),'Baseline - external'!Q39,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!R39),'Baseline - external'!R39,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!S39),'Baseline - external'!S39,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!T39),'Baseline - external'!T39,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!U39),'Baseline - external'!U39,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!V39),'Baseline - external'!V39,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!W39),'Baseline - external'!W39,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!X39),'Baseline - external'!X39,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Y39),'Baseline - external'!Y39,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Z39),'Baseline - external'!Z39,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AA39),'Baseline - external'!AA39,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AB39),'Baseline - external'!AB39,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AC39),'Baseline - external'!AC39,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AD39),'Baseline - external'!AD39,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AE39),'Baseline - external'!AE39,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AF39),'Baseline - external'!AF39,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AG39),'Baseline - external'!AG39,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH39),'Baseline - external'!AH39,\"...\")","v":"..."}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C930,IF(START!L10=\"French\",translation!D930,IF(START!L10=\"Portuguese\",translation!E930,translation!F930)))","v":"PPG debt service-to-revenue ratio"},{"$f":"IF(ISNUMBER('Baseline - external'!C40),'Baseline - external'!C40,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!D40),'Baseline - external'!D40,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!E40),'Baseline - external'!E40,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!F40),'Baseline - external'!F40,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!G40),'Baseline - external'!G40,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!H40),'Baseline - external'!H40,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!I40),'Baseline - external'!I40,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!J40),'Baseline - external'!J40,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!K40),'Baseline - external'!K40,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!L40),'Baseline - external'!L40,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!M40),'Baseline - external'!M40,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!N40),'Baseline - external'!N40,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!O40),'Baseline - external'!O40,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!P40),'Baseline - external'!P40,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Q40),'Baseline - external'!Q40,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!R40),'Baseline - external'!R40,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!S40),'Baseline - external'!S40,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!T40),'Baseline - external'!T40,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!U40),'Baseline - external'!U40,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!V40),'Baseline - external'!V40,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!W40),'Baseline - external'!W40,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!X40),'Baseline - external'!X40,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Y40),'Baseline - external'!Y40,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Z40),'Baseline - external'!Z40,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AA40),'Baseline - external'!AA40,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AB40),'Baseline - external'!AB40,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AC40),'Baseline - external'!AC40,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AD40),'Baseline - external'!AD40,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AE40),'Baseline - external'!AE40,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AF40),'Baseline - external'!AF40,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AG40),'Baseline - external'!AG40,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH40),'Baseline - external'!AH40,\"...\")","v":"..."}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C931,IF(START!L10=\"French\",translation!D931,IF(START!L10=\"Portuguese\",translation!E931,translation!F931)))","v":"Gross external financing need (Million of U.S. dollars)"},{"$f":"IF(ISNUMBER('Baseline - external'!C41),'Baseline - external'!C41,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!D41),'Baseline - external'!D41,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!E41),'Baseline - external'!E41,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!F41),'Baseline - external'!F41,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!G41),'Baseline - external'!G41,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!H41),'Baseline - external'!H41,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!I41),'Baseline - external'!I41,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!J41),'Baseline - external'!J41,\"...\")","v":0},null,{"$f":"IF(ISNUMBER('Baseline - external'!K41),'Baseline - external'!K41,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!L41),'Baseline - external'!L41,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!M41),'Baseline - external'!M41,\"...\")","v":0},null,{"$f":"IF(ISNUMBER('Baseline - external'!N41),'Baseline - external'!N41,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!O41),'Baseline - external'!O41,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!P41),'Baseline - external'!P41,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Q41),'Baseline - external'!Q41,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!R41),'Baseline - external'!R41,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!S41),'Baseline - external'!S41,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!T41),'Baseline - external'!T41,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!U41),'Baseline - external'!U41,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!V41),'Baseline - external'!V41,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!W41),'Baseline - external'!W41,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!X41),'Baseline - external'!X41,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Y41),'Baseline - external'!Y41,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Z41),'Baseline - external'!Z41,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AA41),'Baseline - external'!AA41,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AB41),'Baseline - external'!AB41,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AC41),'Baseline - external'!AC41,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AD41),'Baseline - external'!AD41,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AE41),'Baseline - external'!AE41,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AF41),'Baseline - external'!AF41,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AG41),'Baseline - external'!AG41,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH41),'Baseline - external'!AH41,\"...\")","v":"..."}]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C934,IF(START!L10=\"French\",translation!D934,IF(START!L10=\"Portuguese\",translation!E934,translation!F934)))","v":"Key macroeconomic assumptions"}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C936,IF(START!L10=\"French\",translation!D936,IF(START!L10=\"Portuguese\",translation!E936,translation!F936)))","v":"Real GDP growth (in percent)"},{"$f":"IF(ISNUMBER('Baseline - external'!C52),'Baseline - external'!C52,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!D52),'Baseline - external'!D52,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!E52),'Baseline - external'!E52,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!F52),'Baseline - external'!F52,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!G52),'Baseline - external'!G52,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!H52),'Baseline - external'!H52,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!I52),'Baseline - external'!I52,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!J52),'Baseline - external'!J52,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!K52),'Baseline - external'!K52,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!L52),'Baseline - external'!L52,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!M52),'Baseline - external'!M52,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!N52),'Baseline - external'!N52,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!O52),'Baseline - external'!O52,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!P52),'Baseline - external'!P52,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Q52),'Baseline - external'!Q52,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!R52),'Baseline - external'!R52,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!S52),'Baseline - external'!S52,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!T52),'Baseline - external'!T52,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!U52),'Baseline - external'!U52,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!V52),'Baseline - external'!V52,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!W52),'Baseline - external'!W52,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!X52),'Baseline - external'!X52,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Y52),'Baseline - external'!Y52,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Z52),'Baseline - external'!Z52,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AA52),'Baseline - external'!AA52,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AB52),'Baseline - external'!AB52,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AC52),'Baseline - external'!AC52,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AD52),'Baseline - external'!AD52,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AE52),'Baseline - external'!AE52,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AF52),'Baseline - external'!AF52,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AG52),'Baseline - external'!AG52,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH52),'Baseline - external'!AH52,\"...\")","v":"..."},null,{"$f":"AVERAGE(D38:J38, L38:N38)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(P38:U38, W38:AA38)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C937,IF(START!L10=\"French\",translation!D937,IF(START!L10=\"Portuguese\",translation!E937,translation!F937)))","v":"GDP deflator in US dollar terms (change in percent)"},{"$f":"IF(ISNUMBER('Baseline - external'!C53),'Baseline - external'!C53,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!D53),'Baseline - external'!D53,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!E53),'Baseline - external'!E53,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!F53),'Baseline - external'!F53,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!G53),'Baseline - external'!G53,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!H53),'Baseline - external'!H53,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!I53),'Baseline - external'!I53,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!J53),'Baseline - external'!J53,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!K53),'Baseline - external'!K53,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!L53),'Baseline - external'!L53,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!M53),'Baseline - external'!M53,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!N53),'Baseline - external'!N53,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!O53),'Baseline - external'!O53,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!P53),'Baseline - external'!P53,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Q53),'Baseline - external'!Q53,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!R53),'Baseline - external'!R53,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!S53),'Baseline - external'!S53,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!T53),'Baseline - external'!T53,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!U53),'Baseline - external'!U53,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!V53),'Baseline - external'!V53,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!W53),'Baseline - external'!W53,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!X53),'Baseline - external'!X53,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Y53),'Baseline - external'!Y53,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Z53),'Baseline - external'!Z53,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AA53),'Baseline - external'!AA53,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AB53),'Baseline - external'!AB53,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AC53),'Baseline - external'!AC53,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AD53),'Baseline - external'!AD53,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AE53),'Baseline - external'!AE53,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AF53),'Baseline - external'!AF53,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AG53),'Baseline - external'!AG53,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH53),'Baseline - external'!AH53,\"...\")","v":"..."},null,{"$f":"AVERAGE(D39:J39, L39:N39)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(P39:U39, W39:AA39)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C938,IF(START!L10=\"French\",translation!D938,IF(START!L10=\"Portuguese\",translation!E938,translation!F938)))&\" 4/ \"","v":"Effective interest rate (percent) 4/ "},{"$f":"IF(ISNUMBER('Baseline - external'!C54),'Baseline - external'!C54,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!D54),'Baseline - external'!D54,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!E54),'Baseline - external'!E54,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!F54),'Baseline - external'!F54,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!G54),'Baseline - external'!G54,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!H54),'Baseline - external'!H54,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!I54),'Baseline - external'!I54,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!J54),'Baseline - external'!J54,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!K54),'Baseline - external'!K54,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!L54),'Baseline - external'!L54,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!M54),'Baseline - external'!M54,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!N54),'Baseline - external'!N54,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!O54),'Baseline - external'!O54,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!P54),'Baseline - external'!P54,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Q54),'Baseline - external'!Q54,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!R54),'Baseline - external'!R54,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!S54),'Baseline - external'!S54,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!T54),'Baseline - external'!T54,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!U54),'Baseline - external'!U54,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!V54),'Baseline - external'!V54,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!W54),'Baseline - external'!W54,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!X54),'Baseline - external'!X54,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Y54),'Baseline - external'!Y54,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Z54),'Baseline - external'!Z54,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AA54),'Baseline - external'!AA54,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AB54),'Baseline - external'!AB54,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AC54),'Baseline - external'!AC54,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AD54),'Baseline - external'!AD54,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AE54),'Baseline - external'!AE54,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AF54),'Baseline - external'!AF54,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AG54),'Baseline - external'!AG54,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH54),'Baseline - external'!AH54,\"...\")","v":"..."},null,{"$f":"AVERAGE(D40:J40, L40:N40)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C939,IF(START!L10=\"French\",translation!D939,IF(START!L10=\"Portuguese\",translation!E939,translation!F939)))","v":"Growth of exports of G&S (US dollar terms, in percent)"},{"$f":"IF(ISNUMBER('Baseline - external'!C55),'Baseline - external'!C55,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!D55),'Baseline - external'!D55,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!E55),'Baseline - external'!E55,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!F55),'Baseline - external'!F55,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!G55),'Baseline - external'!G55,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!H55),'Baseline - external'!H55,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!I55),'Baseline - external'!I55,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!J55),'Baseline - external'!J55,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!K55),'Baseline - external'!K55,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!L55),'Baseline - external'!L55,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!M55),'Baseline - external'!M55,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!N55),'Baseline - external'!N55,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!O55),'Baseline - external'!O55,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!P55),'Baseline - external'!P55,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Q55),'Baseline - external'!Q55,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!R55),'Baseline - external'!R55,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!S55),'Baseline - external'!S55,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!T55),'Baseline - external'!T55,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!U55),'Baseline - external'!U55,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!V55),'Baseline - external'!V55,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!W55),'Baseline - external'!W55,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!X55),'Baseline - external'!X55,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Y55),'Baseline - external'!Y55,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Z55),'Baseline - external'!Z55,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AA55),'Baseline - external'!AA55,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AB55),'Baseline - external'!AB55,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AC55),'Baseline - external'!AC55,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AD55),'Baseline - external'!AD55,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AE55),'Baseline - external'!AE55,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AF55),'Baseline - external'!AF55,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AG55),'Baseline - external'!AG55,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH55),'Baseline - external'!AH55,\"...\")","v":"..."},null,{"$f":"AVERAGE(D41:J41, L41:N41)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C940,IF(START!L10=\"French\",translation!D940,IF(START!L10=\"Portuguese\",translation!E940,translation!F940)))","v":"Growth of imports of G&S (US dollar terms, in percent)"},{"$f":"IF(ISNUMBER('Baseline - external'!C56),'Baseline - external'!C56,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!D56),'Baseline - external'!D56,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!E56),'Baseline - external'!E56,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!F56),'Baseline - external'!F56,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!G56),'Baseline - external'!G56,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!H56),'Baseline - external'!H56,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!I56),'Baseline - external'!I56,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!J56),'Baseline - external'!J56,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!K56),'Baseline - external'!K56,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!L56),'Baseline - external'!L56,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!M56),'Baseline - external'!M56,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!N56),'Baseline - external'!N56,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!O56),'Baseline - external'!O56,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!P56),'Baseline - external'!P56,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Q56),'Baseline - external'!Q56,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!R56),'Baseline - external'!R56,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!S56),'Baseline - external'!S56,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!T56),'Baseline - external'!T56,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!U56),'Baseline - external'!U56,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!V56),'Baseline - external'!V56,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!W56),'Baseline - external'!W56,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!X56),'Baseline - external'!X56,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Y56),'Baseline - external'!Y56,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Z56),'Baseline - external'!Z56,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AA56),'Baseline - external'!AA56,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AB56),'Baseline - external'!AB56,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AC56),'Baseline - external'!AC56,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AD56),'Baseline - external'!AD56,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AE56),'Baseline - external'!AE56,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AF56),'Baseline - external'!AF56,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AG56),'Baseline - external'!AG56,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH56),'Baseline - external'!AH56,\"...\")","v":"..."},null,{"$f":"AVERAGE(D42:J42, L42:N42)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C941,IF(START!L10=\"French\",translation!D941,IF(START!L10=\"Portuguese\",translation!E941,translation!F941)))","v":"Grant element of new public sector borrowing  (in percent)"},null,"...","...","...","...","...","...","...",null,"...","...","...",null,{"$f":"Ext_Debt_Data!F388","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!G388","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!H388","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!I388","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!J388","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!K388","v":{"$error":"#DIV/0!"}},null,{"$f":"Ext_Debt_Data!L388","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!M388","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!N388","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!O388","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!P388","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!Q388","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!R388","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!S388","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!T388","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!U388","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!V388","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!W388","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!X388","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!Y388","v":{"$error":"#DIV/0!"}},null,{"$f":"Ext_Debt_Data!Z388","v":{"$error":"#DIV/0!"}},null,"...",{"$error":"#DIV/0!"}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C942,IF(START!L10=\"French\",translation!D942,IF(START!L10=\"Portuguese\",translation!E942,translation!F942)))","v":"Government revenues (excluding grants, in percent of GDP)"},{"$f":"IF(ISNUMBER('Baseline - external'!C60),'Baseline - external'!C60,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!D60),'Baseline - external'!D60,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!E60),'Baseline - external'!E60,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!F60),'Baseline - external'!F60,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!G60),'Baseline - external'!G60,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!H60),'Baseline - external'!H60,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!I60),'Baseline - external'!I60,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!J60),'Baseline - external'!J60,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!K60),'Baseline - external'!K60,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!L60),'Baseline - external'!L60,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!M60),'Baseline - external'!M60,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!N60),'Baseline - external'!N60,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!O60),'Baseline - external'!O60,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!P60),'Baseline - external'!P60,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Q60),'Baseline - external'!Q60,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!R60),'Baseline - external'!R60,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!S60),'Baseline - external'!S60,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!T60),'Baseline - external'!T60,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!U60),'Baseline - external'!U60,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!V60),'Baseline - external'!V60,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!W60),'Baseline - external'!W60,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!X60),'Baseline - external'!X60,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Y60),'Baseline - external'!Y60,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Z60),'Baseline - external'!Z60,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AA60),'Baseline - external'!AA60,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AB60),'Baseline - external'!AB60,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AC60),'Baseline - external'!AC60,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AD60),'Baseline - external'!AD60,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AE60),'Baseline - external'!AE60,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AF60),'Baseline - external'!AF60,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AG60),'Baseline - external'!AG60,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH60),'Baseline - external'!AH60,\"...\")","v":"..."},null,{"$f":"AVERAGE(D44:J44, L44:N44)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C943,IF(START!L10=\"French\",translation!D943,IF(START!L10=\"Portuguese\",translation!E943,translation!F943)))&\" 5/ \"","v":"Aid flows (in Million of US dollars) 5/ "},{"$f":"IF(ISNUMBER('Baseline - external'!C61),'Baseline - external'!C61,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!D61),'Baseline - external'!D61,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!E61),'Baseline - external'!E61,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!F61),'Baseline - external'!F61,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!G61),'Baseline - external'!G61,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!H61),'Baseline - external'!H61,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!I61),'Baseline - external'!I61,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!J61),'Baseline - external'!J61,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!K61),'Baseline - external'!K61,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!L61),'Baseline - external'!L61,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!M61),'Baseline - external'!M61,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!N61),'Baseline - external'!N61,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!O61),'Baseline - external'!O61,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!P61),'Baseline - external'!P61,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Q61),'Baseline - external'!Q61,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!R61),'Baseline - external'!R61,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!S61),'Baseline - external'!S61,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!T61),'Baseline - external'!T61,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!U61),'Baseline - external'!U61,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!V61),'Baseline - external'!V61,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!W61),'Baseline - external'!W61,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!X61),'Baseline - external'!X61,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Y61),'Baseline - external'!Y61,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Z61),'Baseline - external'!Z61,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AA61),'Baseline - external'!AA61,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AB61),'Baseline - external'!AB61,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AC61),'Baseline - external'!AC61,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AD61),'Baseline - external'!AD61,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AE61),'Baseline - external'!AE61,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AF61),'Baseline - external'!AF61,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AG61),'Baseline - external'!AG61,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH61),'Baseline - external'!AH61,\"...\")","v":"..."}]
["Hide",{"$f":"+IF(START!L10=\"English\",translation!C944,IF(START!L10=\"French\",translation!D944,IF(START!L10=\"Portuguese\",translation!E944,translation!F944)))","v":"of which: Grants"},{"$f":"IF(ISNUMBER('Baseline - external'!C62),'Baseline - external'!C62,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!D62),'Baseline - external'!D62,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!E62),'Baseline - external'!E62,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!F62),'Baseline - external'!F62,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!G62),'Baseline - external'!G62,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!H62),'Baseline - external'!H62,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!I62),'Baseline - external'!I62,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!J62),'Baseline - external'!J62,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!K62),'Baseline - external'!K62,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!L62),'Baseline - external'!L62,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!M62),'Baseline - external'!M62,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!N62),'Baseline - external'!N62,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!O62),'Baseline - external'!O62,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!P62),'Baseline - external'!P62,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Q62),'Baseline - external'!Q62,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!R62),'Baseline - external'!R62,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!S62),'Baseline - external'!S62,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!T62),'Baseline - external'!T62,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!U62),'Baseline - external'!U62,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!V62),'Baseline - external'!V62,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!W62),'Baseline - external'!W62,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!X62),'Baseline - external'!X62,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Y62),'Baseline - external'!Y62,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Z62),'Baseline - external'!Z62,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AA62),'Baseline - external'!AA62,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AB62),'Baseline - external'!AB62,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AC62),'Baseline - external'!AC62,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AD62),'Baseline - external'!AD62,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AE62),'Baseline - external'!AE62,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AF62),'Baseline - external'!AF62,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AG62),'Baseline - external'!AG62,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH62),'Baseline - external'!AH62,\"...\")","v":"..."}]
["Hide",{"$f":"+IF(START!L10=\"English\",translation!C945,IF(START!L10=\"French\",translation!D945,IF(START!L10=\"Portuguese\",translation!E945,translation!F945)))","v":"of which: Concessional loans"},{"$f":"IF(ISNUMBER('Baseline - external'!C63),'Baseline - external'!C63,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!D63),'Baseline - external'!D63,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!E63),'Baseline - external'!E63,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!F63),'Baseline - external'!F63,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!G63),'Baseline - external'!G63,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!H63),'Baseline - external'!H63,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!I63),'Baseline - external'!I63,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!J63),'Baseline - external'!J63,\"...\")","v":0},null,{"$f":"IF(ISNUMBER('Baseline - external'!K63),'Baseline - external'!K63,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!L63),'Baseline - external'!L63,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!M63),'Baseline - external'!M63,\"...\")","v":0},null,{"$f":"IF(ISNUMBER('Baseline - external'!N63),'Baseline - external'!N63,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!O63),'Baseline - external'!O63,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!P63),'Baseline - external'!P63,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!Q63),'Baseline - external'!Q63,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!R63),'Baseline - external'!R63,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!S63),'Baseline - external'!S63,\"...\")","v":0},null,{"$f":"IF(ISNUMBER('Baseline - external'!T63),'Baseline - external'!T63,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!U63),'Baseline - external'!U63,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!V63),'Baseline - external'!V63,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!W63),'Baseline - external'!W63,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!X63),'Baseline - external'!X63,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!Y63),'Baseline - external'!Y63,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!Z63),'Baseline - external'!Z63,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!AA63),'Baseline - external'!AA63,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!AB63),'Baseline - external'!AB63,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!AC63),'Baseline - external'!AC63,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!AD63),'Baseline - external'!AD63,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!AE63),'Baseline - external'!AE63,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!AF63),'Baseline - external'!AF63,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!AG63),'Baseline - external'!AG63,\"...\")","v":0},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH63),'Baseline - external'!AH63,\"...\")","v":0}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C946,IF(START!L10=\"French\",translation!D946,IF(START!L10=\"Portuguese\",translation!E946,translation!F946)))&\" 6/ \"","v":"Grant-equivalent financing (in percent of GDP) 6/ "},{"$f":"IF(ISNUMBER('Baseline - external'!C64),'Baseline - external'!C64,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!D64),'Baseline - external'!D64,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!E64),'Baseline - external'!E64,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!F64),'Baseline - external'!F64,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!G64),'Baseline - external'!G64,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!H64),'Baseline - external'!H64,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!I64),'Baseline - external'!I64,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!J64),'Baseline - external'!J64,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!K64),'Baseline - external'!K64,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!L64),'Baseline - external'!L64,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!M64),'Baseline - external'!M64,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!N64),'Baseline - external'!N64,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!O64),'Baseline - external'!O64,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!P64),'Baseline - external'!P64,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Q64),'Baseline - external'!Q64,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!R64),'Baseline - external'!R64,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!S64),'Baseline - external'!S64,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!T64),'Baseline - external'!T64,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!U64),'Baseline - external'!U64,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!V64),'Baseline - external'!V64,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!W64),'Baseline - external'!W64,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!X64),'Baseline - external'!X64,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Y64),'Baseline - external'!Y64,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Z64),'Baseline - external'!Z64,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AA64),'Baseline - external'!AA64,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AB64),'Baseline - external'!AB64,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AC64),'Baseline - external'!AC64,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AD64),'Baseline - external'!AD64,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AE64),'Baseline - external'!AE64,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AF64),'Baseline - external'!AF64,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AG64),'Baseline - external'!AG64,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH64),'Baseline - external'!AH64,\"...\")","v":"..."},null,"...",{"$f":"AVERAGE(P48:U48, W48:AA48)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C947,IF(START!L10=\"French\",translation!D947,IF(START!L10=\"Portuguese\",translation!E947,translation!F947)))&\" 6/ \"","v":"Grant-equivalent financing (in percent of external financing) 6/ "},{"$f":"IF(ISNUMBER('Baseline - external'!C65),'Baseline - external'!C65,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!D65),'Baseline - external'!D65,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!E65),'Baseline - external'!E65,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!F65),'Baseline - external'!F65,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!G65),'Baseline - external'!G65,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!H65),'Baseline - external'!H65,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!I65),'Baseline - external'!I65,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!J65),'Baseline - external'!J65,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!K65),'Baseline - external'!K65,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!L65),'Baseline - external'!L65,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!M65),'Baseline - external'!M65,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!N65),'Baseline - external'!N65,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!O65),'Baseline - external'!O65,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!P65),'Baseline - external'!P65,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Q65),'Baseline - external'!Q65,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!R65),'Baseline - external'!R65,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!S65),'Baseline - external'!S65,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!T65),'Baseline - external'!T65,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!U65),'Baseline - external'!U65,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!V65),'Baseline - external'!V65,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!W65),'Baseline - external'!W65,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!X65),'Baseline - external'!X65,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Y65),'Baseline - external'!Y65,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Z65),'Baseline - external'!Z65,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AA65),'Baseline - external'!AA65,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AB65),'Baseline - external'!AB65,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AC65),'Baseline - external'!AC65,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AD65),'Baseline - external'!AD65,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AE65),'Baseline - external'!AE65,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AF65),'Baseline - external'!AF65,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AG65),'Baseline - external'!AG65,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH65),'Baseline - external'!AH65,\"...\")","v":"..."},null,"...",{"$error":"#DIV/0!"}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C950,IF(START!L10=\"French\",translation!D950,IF(START!L10=\"Portuguese\",translation!E950,translation!F950)))","v":"Nominal GDP (Million of US dollars)  "},{"$f":"IF(ISNUMBER('Baseline - external'!C48),'Baseline - external'!C48,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!D48),'Baseline - external'!D48,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!E48),'Baseline - external'!E48,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!F48),'Baseline - external'!F48,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!G48),'Baseline - external'!G48,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!H48),'Baseline - external'!H48,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!I48),'Baseline - external'!I48,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!J48),'Baseline - external'!J48,\"...\")","v":0},null,{"$f":"IF(ISNUMBER('Baseline - external'!K48),'Baseline - external'!K48,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!L48),'Baseline - external'!L48,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!M48),'Baseline - external'!M48,\"...\")","v":0},null,{"$f":"IF(ISNUMBER('Baseline - external'!N48),'Baseline - external'!N48,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!O48),'Baseline - external'!O48,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!P48),'Baseline - external'!P48,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!Q48),'Baseline - external'!Q48,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!R48),'Baseline - external'!R48,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!S48),'Baseline - external'!S48,\"...\")","v":0},null,{"$f":"IF(ISNUMBER('Baseline - external'!T48),'Baseline - external'!T48,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!U48),'Baseline - external'!U48,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!V48),'Baseline - external'!V48,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!W48),'Baseline - external'!W48,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!X48),'Baseline - external'!X48,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!Y48),'Baseline - external'!Y48,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!Z48),'Baseline - external'!Z48,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!AA48),'Baseline - external'!AA48,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!AB48),'Baseline - external'!AB48,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!AC48),'Baseline - external'!AC48,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!AD48),'Baseline - external'!AD48,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!AE48),'Baseline - external'!AE48,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!AF48),'Baseline - external'!AF48,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!AG48),'Baseline - external'!AG48,\"...\")","v":0},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH48),'Baseline - external'!AH48,\"...\")","v":0}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C951,IF(START!L10=\"French\",translation!D951,IF(START!L10=\"Portuguese\",translation!E951,translation!F951)))","v":"Nominal dollar GDP growth  "},{"$f":"IF(ISNUMBER('Baseline - external'!C49),'Baseline - external'!C49,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!D49),'Baseline - external'!D49,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!E49),'Baseline - external'!E49,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!F49),'Baseline - external'!F49,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!G49),'Baseline - external'!G49,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!H49),'Baseline - external'!H49,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!I49),'Baseline - external'!I49,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!J49),'Baseline - external'!J49,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!K49),'Baseline - external'!K49,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!L49),'Baseline - external'!L49,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!M49),'Baseline - external'!M49,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!N49),'Baseline - external'!N49,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!O49),'Baseline - external'!O49,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!P49),'Baseline - external'!P49,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Q49),'Baseline - external'!Q49,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!R49),'Baseline - external'!R49,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!S49),'Baseline - external'!S49,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!T49),'Baseline - external'!T49,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!U49),'Baseline - external'!U49,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!V49),'Baseline - external'!V49,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!W49),'Baseline - external'!W49,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!X49),'Baseline - external'!X49,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Y49),'Baseline - external'!Y49,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Z49),'Baseline - external'!Z49,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AA49),'Baseline - external'!AA49,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AB49),'Baseline - external'!AB49,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AC49),'Baseline - external'!AC49,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AD49),'Baseline - external'!AD49,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AE49),'Baseline - external'!AE49,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AF49),'Baseline - external'!AF49,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AG49),'Baseline - external'!AG49,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH49),'Baseline - external'!AH49,\"...\")","v":"..."},null,{"$f":"AVERAGE(D51:J51, L51:N51)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C949,IF(START!L10=\"French\",translation!D949,IF(START!L10=\"Portuguese\",translation!E949,translation!F949)))","v":"Memorandum items:"}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C923,IF(START!L10=\"French\",translation!D923,IF(START!L10=\"Portuguese\",translation!E923,translation!F923)))&\" 7/ \"","v":"PV of external debt 7/ "},{"$f":"IF(ISNUMBER('Baseline - external'!C33),'Baseline - external'!C33,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!D33),'Baseline - external'!D33,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!E33),'Baseline - external'!E33,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!F33),'Baseline - external'!F33,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!G33),'Baseline - external'!G33,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!H33),'Baseline - external'!H33,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!I33),'Baseline - external'!I33,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!J33),'Baseline - external'!J33,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!K33),'Baseline - external'!K33,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!L33),'Baseline - external'!L33,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!M33),'Baseline - external'!M33,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!N33),'Baseline - external'!N33,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!O33),'Baseline - external'!O33,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!P33),'Baseline - external'!P33,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Q33),'Baseline - external'!Q33,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!R33),'Baseline - external'!R33,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!S33),'Baseline - external'!S33,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!T33),'Baseline - external'!T33,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!U33),'Baseline - external'!U33,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!V33),'Baseline - external'!V33,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!W33),'Baseline - external'!W33,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!X33),'Baseline - external'!X33,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Y33),'Baseline - external'!Y33,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Z33),'Baseline - external'!Z33,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AA33),'Baseline - external'!AA33,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AB33),'Baseline - external'!AB33,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AC33),'Baseline - external'!AC33,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AD33),'Baseline - external'!AD33,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AE33),'Baseline - external'!AE33,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AF33),'Baseline - external'!AF33,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AG33),'Baseline - external'!AG33,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH33),'Baseline - external'!AH33,\"...\")","v":"..."}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C924,IF(START!L10=\"French\",translation!D924,IF(START!L10=\"Portuguese\",translation!E924,translation!F924)))","v":"In percent of exports "},{"$f":"IF(ISNUMBER('Baseline - external'!C34),'Baseline - external'!C34,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!D34),'Baseline - external'!D34,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!E34),'Baseline - external'!E34,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!F34),'Baseline - external'!F34,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!G34),'Baseline - external'!G34,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!H34),'Baseline - external'!H34,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!I34),'Baseline - external'!I34,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!J34),'Baseline - external'!J34,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!K34),'Baseline - external'!K34,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!L34),'Baseline - external'!L34,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!M34),'Baseline - external'!M34,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!N34),'Baseline - external'!N34,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!O34),'Baseline - external'!O34,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!P34),'Baseline - external'!P34,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Q34),'Baseline - external'!Q34,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!R34),'Baseline - external'!R34,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!S34),'Baseline - external'!S34,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!T34),'Baseline - external'!T34,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!U34),'Baseline - external'!U34,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!V34),'Baseline - external'!V34,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!W34),'Baseline - external'!W34,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!X34),'Baseline - external'!X34,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Y34),'Baseline - external'!Y34,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Z34),'Baseline - external'!Z34,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AA34),'Baseline - external'!AA34,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AB34),'Baseline - external'!AB34,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AC34),'Baseline - external'!AC34,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AD34),'Baseline - external'!AD34,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AE34),'Baseline - external'!AE34,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AF34),'Baseline - external'!AF34,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AG34),'Baseline - external'!AG34,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH34),'Baseline - external'!AH34,\"...\")","v":"..."}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C928,IF(START!L10=\"French\",translation!D928,IF(START!L10=\"Portuguese\",translation!E928,translation!F928)))","v":"Total external debt service-to-exports ratio"},{"$f":"IF(ISNUMBER('Baseline - external'!C38),'Baseline - external'!C38,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!D38),'Baseline - external'!D38,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!E38),'Baseline - external'!E38,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!F38),'Baseline - external'!F38,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!G38),'Baseline - external'!G38,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!H38),'Baseline - external'!H38,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!I38),'Baseline - external'!I38,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!J38),'Baseline - external'!J38,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!K38),'Baseline - external'!K38,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!L38),'Baseline - external'!L38,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!M38),'Baseline - external'!M38,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!N38),'Baseline - external'!N38,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!O38),'Baseline - external'!O38,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!P38),'Baseline - external'!P38,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Q38),'Baseline - external'!Q38,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!R38),'Baseline - external'!R38,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!S38),'Baseline - external'!S38,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!T38),'Baseline - external'!T38,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!U38),'Baseline - external'!U38,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!V38),'Baseline - external'!V38,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!W38),'Baseline - external'!W38,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!X38),'Baseline - external'!X38,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Y38),'Baseline - external'!Y38,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Z38),'Baseline - external'!Z38,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AA38),'Baseline - external'!AA38,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AB38),'Baseline - external'!AB38,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AC38),'Baseline - external'!AC38,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AD38),'Baseline - external'!AD38,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AE38),'Baseline - external'!AE38,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AF38),'Baseline - external'!AF38,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AG38),'Baseline - external'!AG38,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH38),'Baseline - external'!AH38,\"...\")","v":"..."}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C952,IF(START!L10=\"French\",translation!D952,IF(START!L10=\"Portuguese\",translation!E952,translation!F952)))","v":"PV of PPG external debt (in Million of US dollars)"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Baseline - external'!M50),'Baseline - external'!M50,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!N50),'Baseline - external'!N50,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!O50),'Baseline - external'!O50,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!P50),'Baseline - external'!P50,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Q50),'Baseline - external'!Q50,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!R50),'Baseline - external'!R50,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!S50),'Baseline - external'!S50,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!T50),'Baseline - external'!T50,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!U50),'Baseline - external'!U50,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!V50),'Baseline - external'!V50,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!W50),'Baseline - external'!W50,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!X50),'Baseline - external'!X50,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Y50),'Baseline - external'!Y50,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Z50),'Baseline - external'!Z50,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AA50),'Baseline - external'!AA50,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AB50),'Baseline - external'!AB50,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AC50),'Baseline - external'!AC50,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AD50),'Baseline - external'!AD50,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AE50),'Baseline - external'!AE50,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AF50),'Baseline - external'!AF50,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AG50),'Baseline - external'!AG50,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH50),'Baseline - external'!AH50,\"...\")","v":"..."}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C953,IF(START!L10=\"French\",translation!D953,IF(START!L10=\"Portuguese\",translation!E953,translation!F953)))","v":"(PVt-PVt-1)/GDPt-1 (in percent)"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Baseline - external'!N51),'Baseline - external'!N51,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!O51),'Baseline - external'!O51,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!P51),'Baseline - external'!P51,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Q51),'Baseline - external'!Q51,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!R51),'Baseline - external'!R51,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!S51),'Baseline - external'!S51,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!T51),'Baseline - external'!T51,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!U51),'Baseline - external'!U51,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!V51),'Baseline - external'!V51,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!W51),'Baseline - external'!W51,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!X51),'Baseline - external'!X51,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Y51),'Baseline - external'!Y51,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Z51),'Baseline - external'!Z51,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AA51),'Baseline - external'!AA51,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AB51),'Baseline - external'!AB51,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AC51),'Baseline - external'!AC51,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AD51),'Baseline - external'!AD51,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AE51),'Baseline - external'!AE51,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AF51),'Baseline - external'!AF51,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AG51),'Baseline - external'!AG51,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH51),'Baseline - external'!AH51,\"...\")","v":"..."}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C932,IF(START!L10=\"French\",translation!D932,IF(START!L10=\"Portuguese\",translation!E932,translation!F932)))","v":"Non-interest current account deficit that stabilizes debt ratio "},{"$f":"IF(ISNUMBER('Baseline - external'!C42),'Baseline - external'!C42,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!D42),'Baseline - external'!D42,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!E42),'Baseline - external'!E42,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!F42),'Baseline - external'!F42,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!G42),'Baseline - external'!G42,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!H42),'Baseline - external'!H42,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!I42),'Baseline - external'!I42,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!J42),'Baseline - external'!J42,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!K42),'Baseline - external'!K42,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!L42),'Baseline - external'!L42,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!M42),'Baseline - external'!M42,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!N42),'Baseline - external'!N42,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!O42),'Baseline - external'!O42,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!P42),'Baseline - external'!P42,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Q42),'Baseline - external'!Q42,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!R42),'Baseline - external'!R42,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!S42),'Baseline - external'!S42,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!T42),'Baseline - external'!T42,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!U42),'Baseline - external'!U42,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!V42),'Baseline - external'!V42,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!W42),'Baseline - external'!W42,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!X42),'Baseline - external'!X42,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Y42),'Baseline - external'!Y42,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!Z42),'Baseline - external'!Z42,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AA42),'Baseline - external'!AA42,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AB42),'Baseline - external'!AB42,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AC42),'Baseline - external'!AC42,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AD42),'Baseline - external'!AD42,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AE42),'Baseline - external'!AE42,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AF42),'Baseline - external'!AF42,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!AG42),'Baseline - external'!AG42,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH42),'Baseline - external'!AH42,\"...\")","v":"..."}]
[]
[]
[]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C956,IF(START!L10=\"French\",translation!D956,IF(START!L10=\"Portuguese\",translation!E956,translation!F956)))","v":"Sources: Country authorities; and staff estimates and projections."}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C957,IF(START!L10=\"French\",translation!D957,IF(START!L10=\"Portuguese\",translation!E957,translation!F957)))","v":0}]
[null,{"$f":"\"1/ \"&+IF(START!L10=\"English\",translation!C958,IF(START!L10=\"French\",translation!D958,IF(START!L10=\"Portuguese\",translation!E958,translation!F958)))","v":"1/ Includes both public and private sector external debt."}]
[null,{"$f":"\"2/ \"&IF('Input 1 - Basics'!$C$33=lookup!$X$4,++OFFSET(translation!C960,0,LANG), ++OFFSET(translation!C959,0,LANG))","v":"2/ Derived as [r - g - ρ(1+g)]/(1+g+ρ+gρ) times previous period debt ratio, with r = nominal interest rate; g = real GDP growth rate, and ρ = growth rate of GDP deflator in U.S. dollar terms. "}]
[null,{"$f":"\"3/ \"&+IF(START!L10=\"English\",translation!C961,IF(START!L10=\"French\",translation!D961,IF(START!L10=\"Portuguese\",translation!E961,translation!F961)))","v":"3/ Includes exceptional financing (i.e., changes in arrears and debt relief); changes in gross foreign assets; and valuation adjustments. For projections also includes contribution from price and exchange rate changes."}]
[null,{"$f":"\"4/ \"&+IF(START!L10=\"English\",translation!C962,IF(START!L10=\"French\",translation!D962,IF(START!L10=\"Portuguese\",translation!E962,translation!F962)))","v":"4/ Current-year interest payments divided by previous period debt stock.  "}]
[null,{"$f":"\"5/ \"&+IF(START!L10=\"English\",translation!C964,IF(START!L10=\"French\",translation!D964,IF(START!L10=\"Portuguese\",translation!E964,translation!F964)))","v":"5/  Defined as grants, concessional loans, and debt relief."}]
[null,{"$f":"\"6/ \"&+IF(START!L10=\"English\",translation!C965,IF(START!L10=\"French\",translation!D965,IF(START!L10=\"Portuguese\",translation!E965,translation!F965)))","v":"6/  Grant-equivalent financing includes grants provided directly to the government and through new borrowing (difference between the face value and the PV of new debt)."}]
[null,{"$f":"\"7/ \"&+IF(START!L10=\"English\",translation!C968,IF(START!L10=\"French\",translation!D968,IF(START!L10=\"Portuguese\",translation!E968,translation!F968)))","v":"7/ Assumes that PV of private sector debt is equivalent to its face value."}]
[null,{"$f":"\"8/ \"& +IF(START!L10=\"English\",translation!C963,IF(START!L10=\"French\",translation!D963,IF(START!L10=\"Portuguese\",translation!E963,translation!F963)))","v":"8/ Historical averages are generally derived over the past 10 years, subject to data availability, whereas projections averages are over the first year of projection and the next 10 years."}]

{"sheet":"Output 1-2 - Public DSA","index":39,"n_rows":67,"n_cols":51,"rows_kept":67,"cut":false,"hidden":false,"merged":[[7,47,9,49],[7,50,9,51],[10,47,12,49],[10,50,12,51],[1,1,1,51],[2,1,2,51],[4,4,4,13],[4,43,4,44],[4,19,4,41]]}
[]
["Go to the detailed Public Baseline sheet (Baseline- public)",{"$f":"++OFFSET(translation!C894,0,LANG)&\" 2. \"&Country&++OFFSET(translation!C972,0,LANG)&\" \"&L6&\"-\"&AP6","v":"Table 2. Nicaragua: Public Sector Debt Sustainability Framework, Baseline Scenario, 2016-2039"}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C973,IF(START!L10=\"French\",translation!D973,IF(START!L10=\"Portuguese\",translation!E973,translation!F973)))","v":"(In percent of GDP, unless otherwise indicated)"}]
[]
[null,null,null,null,{"$f":"+IF(START!L10=\"English\",translation!C974,IF(START!L10=\"French\",translation!D974,IF(START!L10=\"Portuguese\",translation!E974,translation!F974)))","v":"Actual "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(START!L10=\"English\",translation!C976,IF(START!L10=\"French\",translation!D976,IF(START!L10=\"Portuguese\",translation!E976,translation!#REF!)))","v":"Projections"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(START!L10=\"English\",translation!C978,IF(START!L10=\"French\",translation!D978,IF(START!L10=\"Portuguese\",translation!E978,translation!F976)))&\" 6/\"","v":"Average 6/"}]
[null,null,{"$f":"D6-1","v":2008},2009,2010,2011,2012,2013,2014,{"$f":"L6-1","v":2015},null,2016,2017,{"$f":"+'Macro-Debt_Data'!T5","v":2018},null,null,null,null,null,{"$f":"N6+1","v":2019},{"$f":"T6+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,null,{"$f":"AC6+1","v":2029},{"$f":"AE6+1","v":2030},2031,2032,2033,2034,2035,2036,2037,2038,null,{"$f":"AN6+1","v":2039},null,{"$f":"++OFFSET(translation!C900, 0,LANG)","v":"Historical"},{"$f":"T5","v":"Projections"}]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C979,IF(START!L10=\"French\",translation!D979,IF(START!L10=\"Portuguese\",translation!E979,translation!F979)))&\" 1/\"","v":"Public sector debt 1/"},{"$f":"IF(ISNUMBER('Baseline - public'!D12),'Baseline - public'!D12,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!E12),'Baseline - public'!E12,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!F12),'Baseline - public'!F12,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!G12),'Baseline - public'!G12,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!H12),'Baseline - public'!H12,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!I12),'Baseline - public'!I12,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!J12),'Baseline - public'!J12,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!K12),'Baseline - public'!K12,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - public'!L12),'Baseline - public'!L12,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!M12),'Baseline - public'!M12,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!N12),'Baseline - public'!N12,\"...\")","v":"..."},null,null,null,null,null,{"$f":"IF(ISNUMBER('Baseline - public'!O12),'Baseline - public'!O12,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!P12),'Baseline - public'!P12,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!Q12),'Baseline - public'!Q12,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!R12),'Baseline - public'!R12,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!S12),'Baseline - public'!S12,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!T12),'Baseline - public'!T12,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!U12),'Baseline - public'!U12,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!V12),'Baseline - public'!V12,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!W12),'Baseline - public'!W12,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!X12),'Baseline - public'!X12,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - public'!Y12),'Baseline - public'!Y12,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!Z12),'Baseline - public'!Z12,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AA12),'Baseline - public'!AA12,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AB12),'Baseline - public'!AB12,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AC12),'Baseline - public'!AC12,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AD12),'Baseline - public'!AD12,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AE12),'Baseline - public'!AE12,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AF12),'Baseline - public'!AF12,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AG12),'Baseline - public'!AG12,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AH12),'Baseline - public'!AH12,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - public'!AI12),'Baseline - public'!AI12,\"...\")","v":"..."},null,{"$f":"AVERAGE(D8:J8, L8:N8)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(T8:AC8,AE8)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"'Input 1 - Basics'!B33","v":"Definition of external/domestic debt"},null,null,{"$f":"'Input 1 - Basics'!C33","v":0}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C980,IF(START!L10=\"French\",translation!D980,IF(START!L10=\"Portuguese\",translation!E980,translation!F980)))","v":"of which: external debt"},{"$f":"IF(ISNUMBER('Baseline - public'!D20),'Baseline - public'!D20,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!E20),'Baseline - public'!E20,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!F20),'Baseline - public'!F20,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!G20),'Baseline - public'!G20,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!H20),'Baseline - public'!H20,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!I20),'Baseline - public'!I20,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!J20),'Baseline - public'!J20,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!K20),'Baseline - public'!K20,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - public'!L20),'Baseline - public'!L20,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!M20),'Baseline - public'!M20,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!N20),'Baseline - public'!N20,\"...\")","v":"..."},null,null,null,null,null,{"$f":"IF(ISNUMBER('Baseline - public'!O20), 'Baseline - public'!O20, \"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - public'!P20), 'Baseline - public'!P20, \"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - public'!Q20), 'Baseline - public'!Q20, \"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - public'!R20), 'Baseline - public'!R20, \"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - public'!S20), 'Baseline - public'!S20, \"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - public'!T20), 'Baseline - public'!T20, \"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - public'!U20), 'Baseline - public'!U20, \"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - public'!V20), 'Baseline - public'!V20, \"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - public'!W20), 'Baseline - public'!W20, \"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - public'!X20), 'Baseline - public'!X20, \"…\")","v":"…"},null,{"$f":"IF(ISNUMBER('Baseline - public'!Y20), 'Baseline - public'!Y20, \"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - public'!Z20), 'Baseline - public'!Z20, \"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - public'!AA20), 'Baseline - public'!AA20, \"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - public'!AB20), 'Baseline - public'!AB20, \"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - public'!AC20), 'Baseline - public'!AC20, \"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - public'!AD20), 'Baseline - public'!AD20, \"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - public'!AE20), 'Baseline - public'!AE20, \"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - public'!AF20), 'Baseline - public'!AF20, \"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - public'!AG20), 'Baseline - public'!AG20, \"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - public'!AH20), 'Baseline - public'!AH20, \"…\")","v":"…"},null,{"$f":"IF(ISNUMBER('Baseline - public'!AI20), 'Baseline - public'!AI20, \"…\")","v":"…"},null,{"$f":"AVERAGE(D9:J9, L9:N9)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(T9:AC9, AE9)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C981,IF(START!L10=\"French\",translation!D981,IF(START!L10=\"Portuguese\",translation!E981,translation!F981)))","v":"of which: local-currency denominated"}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C983,IF(START!L10=\"French\",translation!D983,IF(START!L10=\"Portuguese\",translation!E983,translation!F983)))","v":"Change in public sector debt"},{"$f":"IF(ISNUMBER('Baseline - public'!D21),'Baseline - public'!D21,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!E21),'Baseline - public'!E21,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!F21),'Baseline - public'!F21,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!G21),'Baseline - public'!G21,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!H21),'Baseline - public'!H21,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!I21),'Baseline - public'!I21,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!J21),'Baseline - public'!J21,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!K21),'Baseline - public'!K21,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - public'!L21),'Baseline - public'!L21,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!M21),'Baseline - public'!M21,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!N21),'Baseline - public'!N21,\"...\")","v":"..."},null,null,null,null,null,{"$f":"IF(ISNUMBER('Baseline - public'!O21),'Baseline - public'!O21,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!P21),'Baseline - public'!P21,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!Q21),'Baseline - public'!Q21,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!R21),'Baseline - public'!R21,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!S21),'Baseline - public'!S21,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!T21),'Baseline - public'!T21,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!U21),'Baseline - public'!U21,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!V21),'Baseline - public'!V21,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!W21),'Baseline - public'!W21,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!X21),'Baseline - public'!X21,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - public'!Y21),'Baseline - public'!Y21,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!Z21),'Baseline - public'!Z21,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AA21),'Baseline - public'!AA21,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AB21),'Baseline - public'!AB21,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AC21),'Baseline - public'!AC21,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AD21),'Baseline - public'!AD21,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AE21),'Baseline - public'!AE21,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AF21),'Baseline - public'!AF21,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AG21),'Baseline - public'!AG21,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AH21),'Baseline - public'!AH21,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - public'!AI21),'Baseline - public'!AI21,\"...\")","v":"..."},null,null,null,null,null,{"$f":"'Input 1 - Basics'!B34","v":"Is there a material difference between the two criteria?"},null,null,{"$f":"'Input 1 - Basics'!C34","v":0}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C984,IF(START!L10=\"French\",translation!D984,IF(START!L10=\"Portuguese\",translation!E984,translation!F984)))","v":"Identified debt-creating flows"},null,{"$f":"IF(ISNUMBER('Baseline - public'!E22),'Baseline - public'!E22,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!F22),'Baseline - public'!F22,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!G22),'Baseline - public'!G22,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!H22),'Baseline - public'!H22,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!I22),'Baseline - public'!I22,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!J22),'Baseline - public'!J22,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!K22),'Baseline - public'!K22,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - public'!L22),'Baseline - public'!L22,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!M22),'Baseline - public'!M22,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!N22),'Baseline - public'!N22,\"...\")","v":"..."},null,null,null,null,null,{"$f":"T13+T17+T23","v":{"$error":"#VALUE!"}},{"$f":"U13+U17+U23","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"AE13+AE17+AE23","v":{"$error":"#VALUE!"}},{"$f":"AF13+AF17+AF23","v":{"$error":"#VALUE!"}},{"$f":"AG13+AG17+AG23","v":{"$error":"#VALUE!"}},{"$f":"AH13+AH17+AH23","v":{"$error":"#VALUE!"}},{"$f":"AI13+AI17+AI23","v":{"$error":"#VALUE!"}},{"$f":"AJ13+AJ17+AJ23","v":{"$error":"#VALUE!"}},{"$f":"AK13+AK17+AK23","v":{"$error":"#VALUE!"}},{"$f":"AL13+AL17+AL23","v":{"$error":"#VALUE!"}},{"$f":"AM13+AM17+AM23","v":{"$error":"#VALUE!"}},{"$f":"AN13+AN17+AN23","v":{"$error":"#VALUE!"}},null,{"$f":"AP13+AP17+AP23","v":{"$error":"#VALUE!"}},null,{"$f":"AVERAGE(D12:J12, L12:N12)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(T12:AC12,AE12)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C985,IF(START!L10=\"French\",translation!D985,IF(START!L10=\"Portuguese\",translation!E985,translation!F985)))","v":"Primary deficit"},{"$f":"IF(ISNUMBER('Baseline - public'!D23),'Baseline - public'!D23,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!E23),'Baseline - public'!E23,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!F23),'Baseline - public'!F23,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!G23),'Baseline - public'!G23,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!H23),'Baseline - public'!H23,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!I23),'Baseline - public'!I23,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!J23),'Baseline - public'!J23,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!K23),'Baseline - public'!K23,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - public'!L23),'Baseline - public'!L23,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!M23),'Baseline - public'!M23,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!N23),'Baseline - public'!N23,\"...\")","v":"..."},null,null,null,null,null,{"$f":"IF(ISNUMBER('Baseline - public'!O23),'Baseline - public'!O23,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!P23),'Baseline - public'!P23,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!Q23),'Baseline - public'!Q23,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!R23),'Baseline - public'!R23,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!S23),'Baseline - public'!S23,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!T23),'Baseline - public'!T23,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!U23),'Baseline - public'!U23,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!V23),'Baseline - public'!V23,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!W23),'Baseline - public'!W23,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!X23),'Baseline - public'!X23,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - public'!Y23),'Baseline - public'!Y23,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!Z23),'Baseline - public'!Z23,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AA23),'Baseline - public'!AA23,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AB23),'Baseline - public'!AB23,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AC23),'Baseline - public'!AC23,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AD23),'Baseline - public'!AD23,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AE23),'Baseline - public'!AE23,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AF23),'Baseline - public'!AF23,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AG23),'Baseline - public'!AG23,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AH23),'Baseline - public'!AH23,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - public'!AI23),'Baseline - public'!AI23,\"...\")","v":"..."},null,{"$f":"AVERAGE(D13:J13, L13:N13)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(T13:AC13,AE13)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C986,IF(START!L10=\"French\",translation!D986,IF(START!L10=\"Portuguese\",translation!E986,translation!F986)))","v":"Revenue and grants"},{"$f":"IF(ISNUMBER('Baseline - public'!D24),'Baseline - public'!D24,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!E24),'Baseline - public'!E24,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!F24),'Baseline - public'!F24,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!G24),'Baseline - public'!G24,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!H24),'Baseline - public'!H24,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!I24),'Baseline - public'!I24,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!J24),'Baseline - public'!J24,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!K24),'Baseline - public'!K24,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - public'!L24),'Baseline - public'!L24,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!M24),'Baseline - public'!M24,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!N24),'Baseline - public'!N24,\"...\")","v":"..."},null,null,null,null,null,{"$f":"IF(ISNUMBER('Baseline - public'!O24),'Baseline - public'!O24,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!P24),'Baseline - public'!P24,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!Q24),'Baseline - public'!Q24,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!R24),'Baseline - public'!R24,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!S24),'Baseline - public'!S24,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!T24),'Baseline - public'!T24,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!U24),'Baseline - public'!U24,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!V24),'Baseline - public'!V24,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!W24),'Baseline - public'!W24,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!X24),'Baseline - public'!X24,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - public'!Y24),'Baseline - public'!Y24,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!Z24),'Baseline - public'!Z24,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AA24),'Baseline - public'!AA24,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AB24),'Baseline - public'!AB24,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AC24),'Baseline - public'!AC24,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AD24),'Baseline - public'!AD24,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AE24),'Baseline - public'!AE24,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AF24),'Baseline - public'!AF24,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AG24),'Baseline - public'!AG24,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AH24),'Baseline - public'!AH24,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - public'!AI24),'Baseline - public'!AI24,\"...\")","v":"..."},null,{"$f":"AVERAGE(D14:J14, L14:N14)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(T14:AC14,AE14)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C987,IF(START!L10=\"French\",translation!D987,IF(START!L10=\"Portuguese\",translation!E987,translation!F987)))","v":"of which: grants"},{"$f":"IF(ISNUMBER('Baseline - public'!D25),'Baseline - public'!D25,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!E25),'Baseline - public'!E25,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!F25),'Baseline - public'!F25,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!G25),'Baseline - public'!G25,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!H25),'Baseline - public'!H25,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!I25),'Baseline - public'!I25,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!J25),'Baseline - public'!J25,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!K25),'Baseline - public'!K25,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - public'!L25),'Baseline - public'!L25,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!M25),'Baseline - public'!M25,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!N25),'Baseline - public'!N25,\"...\")","v":"..."},null,null,null,null,null,{"$f":"IF(ISNUMBER('Baseline - public'!O25),'Baseline - public'!O25,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!P25),'Baseline - public'!P25,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!Q25),'Baseline - public'!Q25,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!R25),'Baseline - public'!R25,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!S25),'Baseline - public'!S25,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!T25),'Baseline - public'!T25,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!U25),'Baseline - public'!U25,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!V25),'Baseline - public'!V25,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!W25),'Baseline - public'!W25,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!X25),'Baseline - public'!X25,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - public'!Y25),'Baseline - public'!Y25,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!Z25),'Baseline - public'!Z25,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AA25),'Baseline - public'!AA25,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AB25),'Baseline - public'!AB25,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AC25),'Baseline - public'!AC25,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AD25),'Baseline - public'!AD25,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AE25),'Baseline - public'!AE25,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AF25),'Baseline - public'!AF25,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AG25),'Baseline - public'!AG25,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AH25),'Baseline - public'!AH25,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - public'!AI25),'Baseline - public'!AI25,\"...\")","v":"..."}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C988,IF(START!L10=\"French\",translation!D988,IF(START!L10=\"Portuguese\",translation!E988,translation!F988)))","v":"Primary (noninterest) expenditure"},{"$f":"IF(ISNUMBER('Baseline - public'!D26),'Baseline - public'!D26,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!E26),'Baseline - public'!E26,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!F26),'Baseline - public'!F26,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!G26),'Baseline - public'!G26,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!H26),'Baseline - public'!H26,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!I26),'Baseline - public'!I26,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!J26),'Baseline - public'!J26,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!K26),'Baseline - public'!K26,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - public'!L26),'Baseline - public'!L26,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!M26),'Baseline - public'!M26,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!N26),'Baseline - public'!N26,\"...\")","v":"..."},null,null,null,null,null,{"$f":"IF(ISNUMBER('Baseline - public'!O26),'Baseline - public'!O26,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!P26),'Baseline - public'!P26,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!Q26),'Baseline - public'!Q26,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!R26),'Baseline - public'!R26,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!S26),'Baseline - public'!S26,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!T26),'Baseline - public'!T26,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!U26),'Baseline - public'!U26,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!V26),'Baseline - public'!V26,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!W26),'Baseline - public'!W26,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!X26),'Baseline - public'!X26,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - public'!Y26),'Baseline - public'!Y26,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!Z26),'Baseline - public'!Z26,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AA26),'Baseline - public'!AA26,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AB26),'Baseline - public'!AB26,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AC26),'Baseline - public'!AC26,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AD26),'Baseline - public'!AD26,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AE26),'Baseline - public'!AE26,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AF26),'Baseline - public'!AF26,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AG26),'Baseline - public'!AG26,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AH26),'Baseline - public'!AH26,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - public'!AI26),'Baseline - public'!AI26,\"...\")","v":"..."},null,{"$f":"AVERAGE(D16:J16, L16:N16)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(T16:AC16,AE16)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C989,IF(START!L10=\"French\",translation!D989,IF(START!L10=\"Portuguese\",translation!E989,translation!F989)))","v":"Automatic debt dynamics"},null,{"$f":"IF(ISNUMBER('Baseline - public'!E27),'Baseline - public'!E27,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!F27),'Baseline - public'!F27,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!G27),'Baseline - public'!G27,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!H27),'Baseline - public'!H27,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!I27),'Baseline - public'!I27,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!J27),'Baseline - public'!J27,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!K27),'Baseline - public'!K27,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - public'!L27),'Baseline - public'!L27,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!M27),'Baseline - public'!M27,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!N27),'Baseline - public'!N27,\"...\")","v":"..."},null,null,null,null,null,{"$f":"T18","v":"..."},{"$f":"U18","v":"..."},"...","...","...","...","...","...","...","...",null,{"$f":"AE18","v":"..."},{"$f":"AF18","v":"..."},{"$f":"AG18","v":"..."},{"$f":"AH18","v":"..."},{"$f":"AI18","v":"..."},{"$f":"AJ18","v":"..."},{"$f":"AK18","v":"..."},{"$f":"AL18","v":"..."},{"$f":"AM18","v":"..."},{"$f":"AN18","v":"..."},null,{"$f":"AP18","v":"..."}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C990,IF(START!L10=\"French\",translation!D990,IF(START!L10=\"Portuguese\",translation!E990,translation!F990)))","v":"Contribution from interest rate/growth differential"},{"$f":"IF(ISNUMBER('Baseline - public'!D28),'Baseline - public'!D28,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!E28),'Baseline - public'!E28,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!F28),'Baseline - public'!F28,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!G28),'Baseline - public'!G28,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!H28),'Baseline - public'!H28,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!I28),'Baseline - public'!I28,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!J28),'Baseline - public'!J28,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!K28),'Baseline - public'!K28,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - public'!L28),'Baseline - public'!L28,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!M28),'Baseline - public'!M28,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!N28),'Baseline - public'!N28,\"...\")","v":"..."},null,null,null,null,null,{"$f":"IF(ISNUMBER('Baseline - public'!O28),'Baseline - public'!O28,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!P28),'Baseline - public'!P28,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!Q28),'Baseline - public'!Q28,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!R28),'Baseline - public'!R28,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!S28),'Baseline - public'!S28,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!T28),'Baseline - public'!T28,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!U28),'Baseline - public'!U28,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!V28),'Baseline - public'!V28,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!W28),'Baseline - public'!W28,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!X28),'Baseline - public'!X28,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - public'!Y28),'Baseline - public'!Y28,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!Z28),'Baseline - public'!Z28,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AA28),'Baseline - public'!AA28,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AB28),'Baseline - public'!AB28,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AC28),'Baseline - public'!AC28,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AD28),'Baseline - public'!AD28,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AE28),'Baseline - public'!AE28,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AF28),'Baseline - public'!AF28,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AG28),'Baseline - public'!AG28,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AH28),'Baseline - public'!AH28,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - public'!AI28),'Baseline - public'!AI28,\"...\")","v":"..."}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C991,IF(START!L10=\"French\",translation!D991,IF(START!L10=\"Portuguese\",translation!E991,translation!F991)))","v":"of which: contribution from average real interest rate"},{"$f":"IF(ISNUMBER('Baseline - public'!D29),'Baseline - public'!D29,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!E29),'Baseline - public'!E29,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!F29),'Baseline - public'!F29,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!G29),'Baseline - public'!G29,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!H29),'Baseline - public'!H29,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!I29),'Baseline - public'!I29,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!J29),'Baseline - public'!J29,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!K29),'Baseline - public'!K29,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - public'!L29),'Baseline - public'!L29,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!M29),'Baseline - public'!M29,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!N29),'Baseline - public'!N29,\"...\")","v":"..."},null,null,null,null,null,{"$f":"IF(ISNUMBER('Baseline - public'!O29),'Baseline - public'!O29,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!P29),'Baseline - public'!P29,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!Q29),'Baseline - public'!Q29,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!R29),'Baseline - public'!R29,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!S29),'Baseline - public'!S29,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!T29),'Baseline - public'!T29,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!U29),'Baseline - public'!U29,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!V29),'Baseline - public'!V29,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!W29),'Baseline - public'!W29,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!X29),'Baseline - public'!X29,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - public'!Y29),'Baseline - public'!Y29,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!Z29),'Baseline - public'!Z29,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AA29),'Baseline - public'!AA29,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AB29),'Baseline - public'!AB29,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AC29),'Baseline - public'!AC29,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AD29),'Baseline - public'!AD29,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AE29),'Baseline - public'!AE29,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AF29),'Baseline - public'!AF29,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AG29),'Baseline - public'!AG29,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AH29),'Baseline - public'!AH29,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - public'!AI29),'Baseline - public'!AI29,\"...\")","v":"..."}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C992,IF(START!L10=\"French\",translation!D992,IF(START!L10=\"Portuguese\",translation!E992,translation!F992)))","v":"of which: contribution from real GDP growth"},{"$f":"IF(ISNUMBER('Baseline - public'!D30),'Baseline - public'!D30,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!E30),'Baseline - public'!E30,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!F30),'Baseline - public'!F30,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!G30),'Baseline - public'!G30,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!H30),'Baseline - public'!H30,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!I30),'Baseline - public'!I30,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!J30),'Baseline - public'!J30,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!K30),'Baseline - public'!K30,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - public'!L30),'Baseline - public'!L30,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!M30),'Baseline - public'!M30,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!N30),'Baseline - public'!N30,\"...\")","v":"..."},null,null,null,null,null,{"$f":"IF(ISNUMBER('Baseline - public'!O30),'Baseline - public'!O30,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!P30),'Baseline - public'!P30,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!Q30),'Baseline - public'!Q30,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!R30),'Baseline - public'!R30,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!S30),'Baseline - public'!S30,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!T30),'Baseline - public'!T30,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!U30),'Baseline - public'!U30,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!V30),'Baseline - public'!V30,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!W30),'Baseline - public'!W30,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!X30),'Baseline - public'!X30,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - public'!Y30),'Baseline - public'!Y30,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!Z30),'Baseline - public'!Z30,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AA30),'Baseline - public'!AA30,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AB30),'Baseline - public'!AB30,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AC30),'Baseline - public'!AC30,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AD30),'Baseline - public'!AD30,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AE30),'Baseline - public'!AE30,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AF30),'Baseline - public'!AF30,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AG30),'Baseline - public'!AG30,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AH30),'Baseline - public'!AH30,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - public'!AI30),'Baseline - public'!AI30,\"...\")","v":"..."}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C993,IF(START!L10=\"French\",translation!D993,IF(START!L10=\"Portuguese\",translation!E993,translation!F993)))","v":"Contribution from real exchange rate depreciation"},null,{"$f":"IF(ISNUMBER('Baseline - public'!E31),'Baseline - public'!E31,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!F31),'Baseline - public'!F31,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!G31),'Baseline - public'!G31,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!H31),'Baseline - public'!H31,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!I31),'Baseline - public'!I31,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!J31),'Baseline - public'!J31,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!K31),'Baseline - public'!K31,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - public'!L31),'Baseline - public'!L31,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!M31),'Baseline - public'!M31,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!N31),'Baseline - public'!N31,\"...\")","v":"..."},null,null,null,null,null,"...","...","...","...","...","...","...","...","...","...",null,"...","...","...","...","...","...","...","...","...","...",null,"..."]
["hide",{"$f":"+IF(START!L10=\"English\",translation!C994,IF(START!L10=\"French\",translation!D994,IF(START!L10=\"Portuguese\",translation!E994,translation!F994)))","v":"Denominator = 1+g"},null,{"$f":"IF(ISNUMBER('Baseline - public'!E32),'Baseline - public'!E32,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!F32),'Baseline - public'!F32,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!G32),'Baseline - public'!G32,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!H32),'Baseline - public'!H32,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!I32),'Baseline - public'!I32,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!J32),'Baseline - public'!J32,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!K32),'Baseline - public'!K32,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - public'!L32),'Baseline - public'!L32,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!M32),'Baseline - public'!M32,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!N32),'Baseline - public'!N32,\"...\")","v":"..."},null,null,null,null,null,{"$f":"IF(ISNUMBER('Baseline - public'!O32),'Baseline - public'!O32,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!P32),'Baseline - public'!P32,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!Q32),'Baseline - public'!Q32,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!R32),'Baseline - public'!R32,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!S32),'Baseline - public'!S32,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!T32),'Baseline - public'!T32,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!U32),'Baseline - public'!U32,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!V32),'Baseline - public'!V32,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!W32),'Baseline - public'!W32,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!X32),'Baseline - public'!X32,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - public'!Y32),'Baseline - public'!Y32,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!Z32),'Baseline - public'!Z32,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AA32),'Baseline - public'!AA32,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AB32),'Baseline - public'!AB32,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AC32),'Baseline - public'!AC32,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AD32),'Baseline - public'!AD32,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AE32),'Baseline - public'!AE32,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AF32),'Baseline - public'!AF32,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AG32),'Baseline - public'!AG32,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AH32),'Baseline - public'!AH32,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - public'!AI32),'Baseline - public'!AI32,\"...\")","v":"..."}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C995,IF(START!L10=\"French\",translation!D995,IF(START!L10=\"Portuguese\",translation!E995,translation!F995)))","v":"Other identified debt-creating flows"},null,{"$f":"IF(ISNUMBER('Baseline - public'!E33),'Baseline - public'!E33,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!F33),'Baseline - public'!F33,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!G33),'Baseline - public'!G33,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!H33),'Baseline - public'!H33,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!I33),'Baseline - public'!I33,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!J33),'Baseline - public'!J33,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!K33),'Baseline - public'!K33,\"...\")","v":0},null,{"$f":"IF(ISNUMBER('Baseline - public'!L33),'Baseline - public'!L33,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!M33),'Baseline - public'!M33,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!N33),'Baseline - public'!N33,\"...\")","v":0},null,null,null,null,null,{"$f":"IF(ISNUMBER('Baseline - public'!O33),'Baseline - public'!O33,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!P33),'Baseline - public'!P33,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Q33),'Baseline - public'!Q33,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!R33),'Baseline - public'!R33,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!S33),'Baseline - public'!S33,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!T33),'Baseline - public'!T33,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!U33),'Baseline - public'!U33,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!V33),'Baseline - public'!V33,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!W33),'Baseline - public'!W33,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!X33),'Baseline - public'!X33,\"...\")","v":0},null,{"$f":"IF(ISNUMBER('Baseline - public'!Y33),'Baseline - public'!Y33,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Z33),'Baseline - public'!Z33,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AA33),'Baseline - public'!AA33,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AB33),'Baseline - public'!AB33,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AC33),'Baseline - public'!AC33,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AD33),'Baseline - public'!AD33,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AE33),'Baseline - public'!AE33,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AF33),'Baseline - public'!AF33,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AG33),'Baseline - public'!AG33,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AH33),'Baseline - public'!AH33,\"...\")","v":0},null,{"$f":"IF(ISNUMBER('Baseline - public'!AI33),'Baseline - public'!AI33,\"...\")","v":0},null,{"$f":"AVERAGE(D23:J23, L23:N23)","v":0},{"$f":"AVERAGE(T23:AC23,AE23)","v":0}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C996,IF(START!L10=\"French\",translation!D996,IF(START!L10=\"Portuguese\",translation!E996,translation!F996)))","v":"Privatization receipts (negative)"},null,{"$f":"IF(ISNUMBER('Baseline - public'!E34),'Baseline - public'!E34,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!F34),'Baseline - public'!F34,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!G34),'Baseline - public'!G34,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!H34),'Baseline - public'!H34,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!I34),'Baseline - public'!I34,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!J34),'Baseline - public'!J34,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!K34),'Baseline - public'!K34,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - public'!L34),'Baseline - public'!L34,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!M34),'Baseline - public'!M34,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!N34),'Baseline - public'!N34,\"...\")","v":"..."},null,null,null,null,null,{"$f":"IF(ISNUMBER('Baseline - public'!O34),'Baseline - public'!O34,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!P34),'Baseline - public'!P34,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!Q34),'Baseline - public'!Q34,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!R34),'Baseline - public'!R34,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!S34),'Baseline - public'!S34,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!T34),'Baseline - public'!T34,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!U34),'Baseline - public'!U34,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!V34),'Baseline - public'!V34,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!W34),'Baseline - public'!W34,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!X34),'Baseline - public'!X34,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - public'!Y34),'Baseline - public'!Y34,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!Z34),'Baseline - public'!Z34,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AA34),'Baseline - public'!AA34,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AB34),'Baseline - public'!AB34,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AC34),'Baseline - public'!AC34,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AD34),'Baseline - public'!AD34,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AE34),'Baseline - public'!AE34,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AF34),'Baseline - public'!AF34,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AG34),'Baseline - public'!AG34,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AH34),'Baseline - public'!AH34,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - public'!AI34),'Baseline - public'!AI34,\"...\")","v":"..."}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C997,IF(START!L10=\"French\",translation!D997,IF(START!L10=\"Portuguese\",translation!E997,translation!F997)))","v":"Recognition of contingent liabilities (e.g., bank recapitalization)"},null,{"$f":"IF(ISNUMBER('Baseline - public'!E35),'Baseline - public'!E35,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!F35),'Baseline - public'!F35,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!G35),'Baseline - public'!G35,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!H35),'Baseline - public'!H35,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!I35),'Baseline - public'!I35,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!J35),'Baseline - public'!J35,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!K35),'Baseline - public'!K35,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - public'!L35),'Baseline - public'!L35,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!M35),'Baseline - public'!M35,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!N35),'Baseline - public'!N35,\"...\")","v":"..."},null,null,null,null,null,{"$f":"IF(ISNUMBER('Baseline - public'!O35),'Baseline - public'!O35,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!P35),'Baseline - public'!P35,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!Q35),'Baseline - public'!Q35,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!R35),'Baseline - public'!R35,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!S35),'Baseline - public'!S35,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!T35),'Baseline - public'!T35,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!U35),'Baseline - public'!U35,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!V35),'Baseline - public'!V35,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!W35),'Baseline - public'!W35,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!X35),'Baseline - public'!X35,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - public'!Y35),'Baseline - public'!Y35,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!Z35),'Baseline - public'!Z35,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AA35),'Baseline - public'!AA35,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AB35),'Baseline - public'!AB35,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AC35),'Baseline - public'!AC35,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AD35),'Baseline - public'!AD35,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AE35),'Baseline - public'!AE35,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AF35),'Baseline - public'!AF35,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AG35),'Baseline - public'!AG35,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AH35),'Baseline - public'!AH35,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - public'!AI35),'Baseline - public'!AI35,\"...\")","v":"..."}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C998,IF(START!L10=\"French\",translation!D998,IF(START!L10=\"Portuguese\",translation!E998,translation!F998)))","v":"Debt relief (HIPC and other)"},null,{"$f":"IF(ISNUMBER('Baseline - public'!E36),'Baseline - public'!E36,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!F36),'Baseline - public'!F36,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!G36),'Baseline - public'!G36,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!H36),'Baseline - public'!H36,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!I36),'Baseline - public'!I36,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!J36),'Baseline - public'!J36,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!K36),'Baseline - public'!K36,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - public'!L36),'Baseline - public'!L36,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!M36),'Baseline - public'!M36,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!N36),'Baseline - public'!N36,\"...\")","v":"..."},null,null,null,null,null,{"$f":"IF(ISNUMBER('Baseline - public'!O36),'Baseline - public'!O36,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!P36),'Baseline - public'!P36,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!Q36),'Baseline - public'!Q36,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!R36),'Baseline - public'!R36,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!S36),'Baseline - public'!S36,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!T36),'Baseline - public'!T36,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!U36),'Baseline - public'!U36,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!V36),'Baseline - public'!V36,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!W36),'Baseline - public'!W36,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!X36),'Baseline - public'!X36,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - public'!Y36),'Baseline - public'!Y36,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!Z36),'Baseline - public'!Z36,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AA36),'Baseline - public'!AA36,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AB36),'Baseline - public'!AB36,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AC36),'Baseline - public'!AC36,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AD36),'Baseline - public'!AD36,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AE36),'Baseline - public'!AE36,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AF36),'Baseline - public'!AF36,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AG36),'Baseline - public'!AG36,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AH36),'Baseline - public'!AH36,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - public'!AI36),'Baseline - public'!AI36,\"...\")","v":"..."}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C999,IF(START!L10=\"French\",translation!D999,IF(START!L10=\"Portuguese\",translation!E999,translation!F999)))","v":"Other debt creating or reducing flow (please specify)"},null,{"$f":"IF(ISNUMBER('Baseline - public'!E37),'Baseline - public'!E37,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!F37),'Baseline - public'!F37,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!G37),'Baseline - public'!G37,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!H37),'Baseline - public'!H37,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!I37),'Baseline - public'!I37,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!J37),'Baseline - public'!J37,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!K37),'Baseline - public'!K37,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - public'!L37),'Baseline - public'!L37,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!M37),'Baseline - public'!M37,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!N37),'Baseline - public'!N37,\"...\")","v":"..."},null,null,null,null,null,{"$f":"IF(ISNUMBER('Baseline - public'!O37),'Baseline - public'!O37,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!P37),'Baseline - public'!P37,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!Q37),'Baseline - public'!Q37,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!R37),'Baseline - public'!R37,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!S37),'Baseline - public'!S37,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!T37),'Baseline - public'!T37,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!U37),'Baseline - public'!U37,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!V37),'Baseline - public'!V37,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!W37),'Baseline - public'!W37,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!X37),'Baseline - public'!X37,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - public'!Y37),'Baseline - public'!Y37,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!Z37),'Baseline - public'!Z37,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AA37),'Baseline - public'!AA37,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AB37),'Baseline - public'!AB37,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AC37),'Baseline - public'!AC37,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AD37),'Baseline - public'!AD37,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AE37),'Baseline - public'!AE37,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AF37),'Baseline - public'!AF37,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AG37),'Baseline - public'!AG37,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AH37),'Baseline - public'!AH37,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - public'!AI37),'Baseline - public'!AI37,\"...\")","v":"..."}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1000,IF(START!L10=\"French\",translation!D1000,IF(START!L10=\"Portuguese\",translation!E1000,translation!F1000)))","v":"Residual"},null,{"$f":"IF(ISNUMBER('Baseline - public'!E38),'Baseline - public'!E38,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!F38),'Baseline - public'!F38,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!G38),'Baseline - public'!G38,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!H38),'Baseline - public'!H38,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!I38),'Baseline - public'!I38,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!J38),'Baseline - public'!J38,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!K38),'Baseline - public'!K38,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - public'!L38),'Baseline - public'!L38,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!M38),'Baseline - public'!M38,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!N38),'Baseline - public'!N38,\"...\")","v":"..."},null,null,null,null,null,{"$f":"IF(ISNUMBER('Baseline - public'!O38),'Baseline - public'!O38+IF(ISNUMBER('Baseline - public'!O31), 'Baseline - public'!O31,0),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!P38),'Baseline - public'!P38+IF(ISNUMBER('Baseline - public'!P31), 'Baseline - public'!P31,0),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!Q38),'Baseline - public'!Q38+IF(ISNUMBER('Baseline - public'!Q31), 'Baseline - public'!Q31,0),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!R38),'Baseline - public'!R38+IF(ISNUMBER('Baseline - public'!R31), 'Baseline - public'!R31,0),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!S38),'Baseline - public'!S38+IF(ISNUMBER('Baseline - public'!S31), 'Baseline - public'!S31,0),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!T38),'Baseline - public'!T38+IF(ISNUMBER('Baseline - public'!T31), 'Baseline - public'!T31,0),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!U38),'Baseline - public'!U38+IF(ISNUMBER('Baseline - public'!U31), 'Baseline - public'!U31,0),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!V38),'Baseline - public'!V38+IF(ISNUMBER('Baseline - public'!V31), 'Baseline - public'!V31,0),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!W38),'Baseline - public'!W38+IF(ISNUMBER('Baseline - public'!W31), 'Baseline - public'!W31,0),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!X38),'Baseline - public'!X38+IF(ISNUMBER('Baseline - public'!X31), 'Baseline - public'!X31,0),\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - public'!Y38),'Baseline - public'!Y38+IF(ISNUMBER('Baseline - public'!Y31), 'Baseline - public'!Y31,0),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!Z38),'Baseline - public'!Z38+IF(ISNUMBER('Baseline - public'!Z31), 'Baseline - public'!Z31,0),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AA38),'Baseline - public'!AA38+IF(ISNUMBER('Baseline - public'!AA31), 'Baseline - public'!AA31,0),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AB38),'Baseline - public'!AB38+IF(ISNUMBER('Baseline - public'!AB31), 'Baseline - public'!AB31,0),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AC38),'Baseline - public'!AC38+IF(ISNUMBER('Baseline - public'!AC31), 'Baseline - public'!AC31,0),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AD38),'Baseline - public'!AD38+IF(ISNUMBER('Baseline - public'!AD31), 'Baseline - public'!AD31,0),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AE38),'Baseline - public'!AE38+IF(ISNUMBER('Baseline - public'!AE31), 'Baseline - public'!AE31,0),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AF38),'Baseline - public'!AF38+IF(ISNUMBER('Baseline - public'!AF31), 'Baseline - public'!AF31,0),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AG38),'Baseline - public'!AG38+IF(ISNUMBER('Baseline - public'!AG31), 'Baseline - public'!AG31,0),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!AH38),'Baseline - public'!AH38+IF(ISNUMBER('Baseline - public'!AH31), 'Baseline - public'!AH31,0),\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - public'!AI38),'Baseline - public'!AI38+IF(ISNUMBER('Baseline - public'!AI31), 'Baseline - public'!AI31,0),\"...\")","v":"..."},null,{"$f":"AVERAGE(D28:J28, L28:N28)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(T28:AC28,AE28)","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1002,IF(START!L10=\"French\",translation!D1002,IF(START!L10=\"Portuguese\",translation!E1002,translation!F1002)))","v":"Sustainability indicators"}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1003,IF(START!L10=\"French\",translation!D1003,IF(START!L10=\"Portuguese\",translation!E1003,translation!F1003)))&\" 2/ \"","v":"PV of public debt-to-GDP ratio 2/ "},null,{"$f":"'Baseline - public'!E42","v":"..."},{"$f":"'Baseline - public'!F42","v":"..."},{"$f":"'Baseline - public'!G42","v":"..."},{"$f":"'Baseline - public'!H42","v":"..."},{"$f":"'Baseline - public'!I42","v":"..."},{"$f":"'Baseline - public'!J42","v":"..."},{"$f":"'Baseline - public'!K42","v":"..."},null,{"$f":"'Baseline - public'!L42","v":"..."},{"$f":"'Baseline - public'!M42","v":"..."},{"$f":"'Baseline - public'!N42","v":"..."},null,null,null,null,null,{"$f":"'Baseline - public'!O42","v":"..."},{"$f":"'Baseline - public'!P42","v":"..."},{"$f":"'Baseline - public'!Q42","v":"..."},{"$f":"'Baseline - public'!R42","v":"..."},{"$f":"'Baseline - public'!S42","v":"..."},{"$f":"'Baseline - public'!T42","v":"..."},{"$f":"'Baseline - public'!U42","v":"..."},{"$f":"'Baseline - public'!V42","v":"..."},{"$f":"'Baseline - public'!W42","v":"..."},{"$f":"'Baseline - public'!X42","v":"..."},null,{"$f":"'Baseline - public'!Y42","v":"..."},{"$f":"'Baseline - public'!Z42","v":"..."},{"$f":"'Baseline - public'!AA42","v":"..."},{"$f":"'Baseline - public'!AB42","v":"..."},{"$f":"'Baseline - public'!AC42","v":"..."},{"$f":"'Baseline - public'!AD42","v":"..."},{"$f":"'Baseline - public'!AE42","v":"..."},{"$f":"'Baseline - public'!AF42","v":"..."},{"$f":"'Baseline - public'!AG42","v":"..."},{"$f":"'Baseline - public'!AH42","v":"..."},null,{"$f":"'Baseline - public'!AI42","v":"..."}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1009,IF(START!L10=\"French\",translation!D1009,IF(START!L10=\"Portuguese\",translation!E1009,translation!F1009)))","v":"PV of public debt-to-revenue and grants ratio"},null,{"$f":"'Baseline - public'!E43","v":"…"},{"$f":"'Baseline - public'!F43","v":"…"},{"$f":"'Baseline - public'!G43","v":"…"},{"$f":"'Baseline - public'!H43","v":"…"},{"$f":"'Baseline - public'!I43","v":"…"},{"$f":"'Baseline - public'!J43","v":"…"},{"$f":"'Baseline - public'!K43","v":"…"},null,{"$f":"'Baseline - public'!L43","v":"…"},{"$f":"'Baseline - public'!M43","v":"…"},{"$f":"'Baseline - public'!N43","v":"…"},null,null,null,null,null,{"$f":"'Baseline - public'!O43","v":"…"},{"$f":"'Baseline - public'!P43","v":"…"},{"$f":"'Baseline - public'!Q43","v":"…"},{"$f":"'Baseline - public'!R43","v":"…"},{"$f":"'Baseline - public'!S43","v":"…"},{"$f":"'Baseline - public'!T43","v":"…"},{"$f":"'Baseline - public'!U43","v":"…"},{"$f":"'Baseline - public'!V43","v":"…"},{"$f":"'Baseline - public'!W43","v":"…"},{"$f":"'Baseline - public'!X43","v":"…"},null,{"$f":"'Baseline - public'!Y43","v":"…"},{"$f":"'Baseline - public'!Z43","v":"…"},{"$f":"'Baseline - public'!AA43","v":"…"},{"$f":"'Baseline - public'!AB43","v":"…"},{"$f":"'Baseline - public'!AC43","v":"…"},{"$f":"'Baseline - public'!AD43","v":"…"},{"$f":"'Baseline - public'!AE43","v":"…"},{"$f":"'Baseline - public'!AF43","v":"…"},{"$f":"'Baseline - public'!AG43","v":"…"},{"$f":"'Baseline - public'!AH43","v":"…"},null,{"$f":"'Baseline - public'!AI43","v":"…"}]
["hide",{"$f":"+IF(START!L10=\"English\",translation!C1010,IF(START!L10=\"French\",translation!D1010,IF(START!L10=\"Portuguese\",translation!E1010,translation!F1010)))","v":"PV of public debt-to-revenue ratio"},null,{"$f":"'Baseline - public'!E44","v":"…"},{"$f":"'Baseline - public'!F44","v":"…"},{"$f":"'Baseline - public'!G44","v":"…"},{"$f":"'Baseline - public'!H44","v":"…"},{"$f":"'Baseline - public'!I44","v":"…"},{"$f":"'Baseline - public'!J44","v":"…"},{"$f":"'Baseline - public'!K44","v":"…"},null,{"$f":"'Baseline - public'!L44","v":"…"},{"$f":"'Baseline - public'!M44","v":"…"},{"$f":"'Baseline - public'!N44","v":"…"},null,null,null,null,null,{"$f":"'Baseline - public'!O44","v":"…"},{"$f":"'Baseline - public'!P44","v":"…"},{"$f":"'Baseline - public'!Q44","v":"…"},{"$f":"'Baseline - public'!R44","v":"…"},{"$f":"'Baseline - public'!S44","v":"…"},{"$f":"'Baseline - public'!T44","v":"…"},{"$f":"'Baseline - public'!U44","v":"…"},{"$f":"'Baseline - public'!V44","v":"…"},{"$f":"'Baseline - public'!W44","v":"…"},{"$f":"'Baseline - public'!X44","v":"…"},null,{"$f":"'Baseline - public'!Y44","v":"…"},{"$f":"'Baseline - public'!Z44","v":"…"},{"$f":"'Baseline - public'!AA44","v":"…"},{"$f":"'Baseline - public'!AB44","v":"…"},{"$f":"'Baseline - public'!AC44","v":"…"},{"$f":"'Baseline - public'!AD44","v":"…"},{"$f":"'Baseline - public'!AE44","v":"…"},{"$f":"'Baseline - public'!AF44","v":"…"},{"$f":"'Baseline - public'!AG44","v":"…"},{"$f":"'Baseline - public'!AH44","v":"…"},null,{"$f":"'Baseline - public'!AI44","v":"…"}]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1012,IF(START!L10=\"French\",translation!D1012,IF(START!L10=\"Portuguese\",translation!E1012,translation!F1012)))&\" 3/\"","v":"Debt service-to-revenue and grants ratio 3/"},null,{"$f":"'Baseline - public'!E45","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!F45","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!G45","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!H45","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!I45","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!J45","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!K45","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - public'!L45","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!M45","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!N45","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"'Baseline - public'!O45","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!P45","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!Q45","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!R45","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!S45","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!T45","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!U45","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!V45","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!W45","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!X45","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - public'!Y45","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!Z45","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AA45","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AB45","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AC45","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AD45","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AE45","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AF45","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AG45","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AH45","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - public'!AI45","v":{"$error":"#DIV/0!"}}]
["hide",{"$f":"+IF(START!L10=\"English\",translation!C1013,IF(START!L10=\"French\",translation!D1013,IF(START!L10=\"Portuguese\",translation!E1013,translation!F1013)))&\" 3/\"","v":"Debt service-to-revenue ratio 3/"},null,{"$f":"'Baseline - public'!E46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!F46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!G46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!H46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!I46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!J46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!K46","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - public'!L46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!M46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!N46","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"'Baseline - public'!O46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!P46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!Q46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!R46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!S46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!T46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!U46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!V46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!W46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!X46","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - public'!Y46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!Z46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AA46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AB46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AC46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AD46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AE46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AF46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AG46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AH46","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - public'!AI46","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1007,IF(START!L10=\"French\",translation!D1007,IF(START!L10=\"Portuguese\",translation!E1007,translation!F1007)))&\" 4/\"","v":"Gross financing need 4/"},{"$f":"'Baseline - public'!D47","v":"…"},{"$f":"'Baseline - public'!E47","v":"…"},{"$f":"'Baseline - public'!F47","v":"…"},{"$f":"'Baseline - public'!G47","v":"…"},{"$f":"'Baseline - public'!H47","v":"…"},{"$f":"'Baseline - public'!I47","v":"…"},{"$f":"'Baseline - public'!J47","v":"…"},{"$f":"'Baseline - public'!K47","v":"…"},null,{"$f":"'Baseline - public'!L47","v":"…"},{"$f":"'Baseline - public'!M47","v":"…"},{"$f":"'Baseline - public'!N47","v":"…"},null,null,null,null,null,{"$f":"'Baseline - public'!O47","v":"…"},{"$f":"'Baseline - public'!P47","v":"…"},{"$f":"'Baseline - public'!Q47","v":"…"},{"$f":"'Baseline - public'!R47","v":"…"},{"$f":"'Baseline - public'!S47","v":"…"},{"$f":"'Baseline - public'!T47","v":"…"},{"$f":"'Baseline - public'!U47","v":"…"},{"$f":"'Baseline - public'!V47","v":"…"},{"$f":"'Baseline - public'!W47","v":"…"},{"$f":"'Baseline - public'!X47","v":"…"},null,{"$f":"'Baseline - public'!Y47","v":"…"},{"$f":"'Baseline - public'!Z47","v":"…"},{"$f":"'Baseline - public'!AA47","v":"…"},{"$f":"'Baseline - public'!AB47","v":"…"},{"$f":"'Baseline - public'!AC47","v":"…"},{"$f":"'Baseline - public'!AD47","v":"…"},{"$f":"'Baseline - public'!AE47","v":"…"},{"$f":"'Baseline - public'!AF47","v":"…"},{"$f":"'Baseline - public'!AG47","v":"…"},{"$f":"'Baseline - public'!AH47","v":"…"},null,{"$f":"'Baseline - public'!AI47","v":"…"}]
["hide",{"$f":"+IF(START!L10=\"English\",translation!C1008,IF(START!L10=\"French\",translation!D1008,IF(START!L10=\"Portuguese\",translation!E1008,translation!F1008)))","v":"in billions of U.S. dollars"},{"$f":"+'Macro-Debt_Data'!J101/'Macro-Debt_Data'!J60","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!K101/'Macro-Debt_Data'!K60","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!L101/'Macro-Debt_Data'!L60","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!M101/'Macro-Debt_Data'!M60","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!N101/'Macro-Debt_Data'!N60","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!O101/'Macro-Debt_Data'!O60","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!P101/'Macro-Debt_Data'!P60","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!Q101/'Macro-Debt_Data'!Q60","v":{"$error":"#DIV/0!"}},null,{"$f":"+'Macro-Debt_Data'!R101/'Macro-Debt_Data'!R60","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!S101/'Macro-Debt_Data'!S60","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!T101/'Macro-Debt_Data'!T60","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"+'Macro-Debt_Data'!U101/'Macro-Debt_Data'!U60","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!V101/'Macro-Debt_Data'!V60","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!W101/'Macro-Debt_Data'!W60","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!X101/'Macro-Debt_Data'!X60","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!Y101/'Macro-Debt_Data'!Y60","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!Z101/'Macro-Debt_Data'!Z60","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AA101/'Macro-Debt_Data'!AA60","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AB101/'Macro-Debt_Data'!AB60","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AC101/'Macro-Debt_Data'!AC60","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AD101/'Macro-Debt_Data'!AD60","v":{"$error":"#DIV/0!"}},null,{"$f":"+'Macro-Debt_Data'!AE101/'Macro-Debt_Data'!AE60","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AF101/'Macro-Debt_Data'!AF60","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AG101/'Macro-Debt_Data'!AG60","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AH101/'Macro-Debt_Data'!AH60","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AI101/'Macro-Debt_Data'!AI60","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AJ101/'Macro-Debt_Data'!AJ60","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AK101/'Macro-Debt_Data'!AK60","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AL101/'Macro-Debt_Data'!AL60","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AM101/'Macro-Debt_Data'!AM60","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AN101/'Macro-Debt_Data'!AN60","v":{"$error":"#DIV/0!"}},null,{"$f":"+'Macro-Debt_Data'!AO101/'Macro-Debt_Data'!AO60","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1016,IF(START!L10=\"French\",translation!D1016,IF(START!L10=\"Portuguese\",translation!E1016,translation!F1016)))","v":"Key macroeconomic and fiscal assumptions"}]
["hide",{"$f":"+IF(START!L10=\"English\",translation!C1017,IF(START!L10=\"French\",translation!D1017,IF(START!L10=\"Portuguese\",translation!E1017,translation!F1017)))","v":"Nominal GDP (local currency)"},null,{"$f":"'Baseline - public'!E52","v":0},{"$f":"'Baseline - public'!F52","v":0},{"$f":"'Baseline - public'!G52","v":0},{"$f":"'Baseline - public'!H52","v":0},{"$f":"'Baseline - public'!I52","v":0},{"$f":"'Baseline - public'!J52","v":0},{"$f":"'Baseline - public'!K52","v":0},null,{"$f":"'Baseline - public'!L52","v":0},{"$f":"'Baseline - public'!M52","v":0},{"$f":"'Baseline - public'!N52","v":0},null,null,null,null,null,{"$f":"'Baseline - public'!O52","v":0},{"$f":"'Baseline - public'!P52","v":0},{"$f":"'Baseline - public'!Q52","v":0},{"$f":"'Baseline - public'!R52","v":0},{"$f":"'Baseline - public'!S52","v":0},{"$f":"'Baseline - public'!T52","v":0},{"$f":"'Baseline - public'!U52","v":0},{"$f":"'Baseline - public'!V52","v":0},{"$f":"'Baseline - public'!W52","v":0},{"$f":"'Baseline - public'!X52","v":0},null,{"$f":"'Baseline - public'!Y52","v":0},{"$f":"'Baseline - public'!Z52","v":0},{"$f":"'Baseline - public'!AA52","v":0},{"$f":"'Baseline - public'!AB52","v":0},{"$f":"'Baseline - public'!AC52","v":0},{"$f":"'Baseline - public'!AD52","v":0},{"$f":"'Baseline - public'!AE52","v":0},{"$f":"'Baseline - public'!AF52","v":0},{"$f":"'Baseline - public'!AG52","v":0},{"$f":"'Baseline - public'!AH52","v":0},null,{"$f":"'Baseline - public'!AI52","v":0}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1018,IF(START!L10=\"French\",translation!D1018,IF(START!L10=\"Portuguese\",translation!E1018,translation!F1018)))","v":"Real GDP growth (in percent)"},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!J107*100),'Macro-Debt_Data'!J107,\"…\")","v":"…"},{"$f":"'Baseline - public'!E53","v":"…"},{"$f":"'Baseline - public'!F53","v":"…"},{"$f":"'Baseline - public'!G53","v":"…"},{"$f":"'Baseline - public'!H53","v":"…"},{"$f":"'Baseline - public'!I53","v":"…"},{"$f":"'Baseline - public'!J53","v":"…"},{"$f":"'Baseline - public'!K53","v":"…"},null,{"$f":"'Baseline - public'!L53","v":"…"},{"$f":"'Baseline - public'!M53","v":"…"},{"$f":"'Baseline - public'!N53","v":"…"},null,null,null,null,null,{"$f":"'Baseline - public'!O53","v":"…"},{"$f":"'Baseline - public'!P53","v":"…"},{"$f":"'Baseline - public'!Q53","v":"…"},{"$f":"'Baseline - public'!R53","v":"…"},{"$f":"'Baseline - public'!S53","v":"…"},{"$f":"'Baseline - public'!T53","v":"…"},{"$f":"'Baseline - public'!U53","v":"…"},{"$f":"'Baseline - public'!V53","v":"…"},{"$f":"'Baseline - public'!W53","v":"…"},{"$f":"'Baseline - public'!X53","v":"…"},null,{"$f":"'Baseline - public'!Y53","v":"…"},{"$f":"'Baseline - public'!Z53","v":"…"},{"$f":"'Baseline - public'!AA53","v":"…"},{"$f":"'Baseline - public'!AB53","v":"…"},{"$f":"'Baseline - public'!AC53","v":"…"},{"$f":"'Baseline - public'!AD53","v":"…"},{"$f":"'Baseline - public'!AE53","v":"…"},{"$f":"'Baseline - public'!AF53","v":"…"},{"$f":"'Baseline - public'!AG53","v":"…"},{"$f":"'Baseline - public'!AH53","v":"…"},null,{"$f":"'Baseline - public'!AI53","v":"…"},null,{"$f":"AVERAGE(D42:J42, L42:N42)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(T42:AC42,AE42)","v":{"$error":"#DIV/0!"}}]
["hide",{"$f":"+IF(START!L10=\"English\",translation!C1019,IF(START!L10=\"French\",translation!D1019,IF(START!L10=\"Portuguese\",translation!E1019,translation!F1019)))","v":"Average nominal interest rate on public debt (in percent)"},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!J108*100),'Macro-Debt_Data'!J108,\"…\")","v":"…"},{"$f":"'Baseline - public'!E54","v":"..."},{"$f":"'Baseline - public'!F54","v":"..."},{"$f":"'Baseline - public'!G54","v":"..."},{"$f":"'Baseline - public'!H54","v":"..."},{"$f":"'Baseline - public'!I54","v":"..."},{"$f":"'Baseline - public'!J54","v":"..."},{"$f":"'Baseline - public'!K54","v":"..."},null,{"$f":"'Baseline - public'!L54","v":"..."},{"$f":"'Baseline - public'!M54","v":"..."},{"$f":"'Baseline - public'!N54","v":"..."},null,null,null,null,null,{"$f":"'Baseline - public'!O54","v":"..."},{"$f":"'Baseline - public'!P54","v":"..."},{"$f":"'Baseline - public'!Q54","v":"..."},{"$f":"'Baseline - public'!R54","v":"..."},{"$f":"'Baseline - public'!S54","v":"..."},{"$f":"'Baseline - public'!T54","v":"..."},{"$f":"'Baseline - public'!U54","v":"..."},{"$f":"'Baseline - public'!V54","v":"..."},{"$f":"'Baseline - public'!W54","v":"..."},{"$f":"'Baseline - public'!X54","v":"..."},null,{"$f":"'Baseline - public'!Y54","v":"..."},{"$f":"'Baseline - public'!Z54","v":"..."},{"$f":"'Baseline - public'!AA54","v":"..."},{"$f":"'Baseline - public'!AB54","v":"..."},{"$f":"'Baseline - public'!AC54","v":"..."},{"$f":"'Baseline - public'!AD54","v":"..."},{"$f":"'Baseline - public'!AE54","v":"..."},{"$f":"'Baseline - public'!AF54","v":"..."},{"$f":"'Baseline - public'!AG54","v":"..."},{"$f":"'Baseline - public'!AH54","v":"..."},null,{"$f":"'Baseline - public'!AI54","v":"..."},null,{"$f":"AVERAGE(D43:J43, L43:N43)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(T43:AC43)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1020,IF(START!L10=\"French\",translation!D1020,IF(START!L10=\"Portuguese\",translation!E1020,translation!F1020)))","v":"Average nominal interest rate on external debt (in percent)"},null,{"$f":"IF(ISNUMBER('Macro-Debt_Data'!K86),'Macro-Debt_Data'!K86,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!L86),'Macro-Debt_Data'!L86,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!M86),'Macro-Debt_Data'!M86,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!N86),'Macro-Debt_Data'!N86,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!O86),'Macro-Debt_Data'!O86,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!P86),'Macro-Debt_Data'!P86,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Q86),'Macro-Debt_Data'!Q86,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Macro-Debt_Data'!R86),'Macro-Debt_Data'!R86,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S86),'Macro-Debt_Data'!S86,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T86),'Macro-Debt_Data'!T86,\"...\")","v":"..."},null,null,null,null,null,{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U86),'Macro-Debt_Data'!U86,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!V86),'Macro-Debt_Data'!V86,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!W86),'Macro-Debt_Data'!W86,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!X86),'Macro-Debt_Data'!X86,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Y86),'Macro-Debt_Data'!Y86,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Z86),'Macro-Debt_Data'!Z86,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AA86),'Macro-Debt_Data'!AA86,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AB86),'Macro-Debt_Data'!AB86,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AC86),'Macro-Debt_Data'!AC86,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AD86),'Macro-Debt_Data'!AD86,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AE86),'Macro-Debt_Data'!AE86,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AF86),'Macro-Debt_Data'!AF86,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AG86),'Macro-Debt_Data'!AG86,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AH86),'Macro-Debt_Data'!AH86,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AI86),'Macro-Debt_Data'!AI86,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AJ86),'Macro-Debt_Data'!AJ86,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AK86),'Macro-Debt_Data'!AK86,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AL86),'Macro-Debt_Data'!AL86,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AM86),'Macro-Debt_Data'!AM86,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AN86),'Macro-Debt_Data'!AN86,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AO86),'Macro-Debt_Data'!AO86,\"...\")","v":"..."},null,{"$f":"AVERAGE(D44:J44, L44:N44)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(T44:AC44,AE44)","v":{"$error":"#DIV/0!"}}]
["hide",{"$f":"+IF(START!L10=\"English\",translation!C1021,IF(START!L10=\"French\",translation!D1021,IF(START!L10=\"Portuguese\",translation!E1021,translation!F1021)))","v":"Average nominal interest rate on domestic debt (in percent)"},{"$f":"IF('Macro-Debt_Data'!J87=0,\"...\",'Macro-Debt_Data'!J87)","v":"..."},{"$f":"IF('Macro-Debt_Data'!K87=0,\"...\",'Macro-Debt_Data'!K87)","v":"..."},{"$f":"IF('Macro-Debt_Data'!L87=0,\"...\",'Macro-Debt_Data'!L87)","v":"..."},{"$f":"IF('Macro-Debt_Data'!M87=0,\"...\",'Macro-Debt_Data'!M87)","v":"..."},{"$f":"IF('Macro-Debt_Data'!N87=0,\"...\",'Macro-Debt_Data'!N87)","v":"..."},{"$f":"IF('Macro-Debt_Data'!O87=0,\"...\",'Macro-Debt_Data'!O87)","v":"..."},{"$f":"IF('Macro-Debt_Data'!P87=0,\"...\",'Macro-Debt_Data'!P87)","v":"..."},{"$f":"IF('Macro-Debt_Data'!Q87=0,\"...\",'Macro-Debt_Data'!Q87)","v":"..."},null,{"$f":"IF('Macro-Debt_Data'!R87=0,\"...\",'Macro-Debt_Data'!R87)","v":"..."},{"$f":"IF('Macro-Debt_Data'!S87=0,\"...\",'Macro-Debt_Data'!S87)","v":"..."},{"$f":"IF('Macro-Debt_Data'!T87=0,\"...\",'Macro-Debt_Data'!T87)","v":"..."},null,null,null,null,null,{"$f":"IF('Macro-Debt_Data'!U87=0,\"...\",'Macro-Debt_Data'!U87)","v":"..."},{"$f":"IF('Macro-Debt_Data'!V87=0,\"...\",'Macro-Debt_Data'!V87)","v":"..."},{"$f":"IF('Macro-Debt_Data'!W87=0,\"...\",'Macro-Debt_Data'!W87)","v":"..."},{"$f":"IF('Macro-Debt_Data'!X87=0,\"...\",'Macro-Debt_Data'!X87)","v":"..."},{"$f":"IF('Macro-Debt_Data'!Y87=0,\"...\",'Macro-Debt_Data'!Y87)","v":"..."},{"$f":"IF('Macro-Debt_Data'!Z87=0,\"...\",'Macro-Debt_Data'!Z87)","v":"..."},{"$f":"IF('Macro-Debt_Data'!AA87=0,\"...\",'Macro-Debt_Data'!AA87)","v":"..."},{"$f":"IF('Macro-Debt_Data'!AB87=0,\"...\",'Macro-Debt_Data'!AB87)","v":"..."},{"$f":"IF('Macro-Debt_Data'!AC87=0,\"...\",'Macro-Debt_Data'!AC87)","v":"..."},{"$f":"IF('Macro-Debt_Data'!AD87=0,\"...\",'Macro-Debt_Data'!AD87)","v":"..."},null,{"$f":"IF('Macro-Debt_Data'!AE87=0,\"...\",'Macro-Debt_Data'!AE87)","v":"..."},{"$f":"IF('Macro-Debt_Data'!AF87=0,\"...\",'Macro-Debt_Data'!AF87)","v":"..."},{"$f":"IF('Macro-Debt_Data'!AG87=0,\"...\",'Macro-Debt_Data'!AG87)","v":"..."},{"$f":"IF('Macro-Debt_Data'!AH87=0,\"...\",'Macro-Debt_Data'!AH87)","v":"..."},{"$f":"IF('Macro-Debt_Data'!AI87=0,\"...\",'Macro-Debt_Data'!AI87)","v":"..."},{"$f":"IF('Macro-Debt_Data'!AJ87=0,\"...\",'Macro-Debt_Data'!AJ87)","v":"..."},{"$f":"IF('Macro-Debt_Data'!AK87=0,\"...\",'Macro-Debt_Data'!AK87)","v":"..."},{"$f":"IF('Macro-Debt_Data'!AL87=0,\"...\",'Macro-Debt_Data'!AL87)","v":"..."},{"$f":"IF('Macro-Debt_Data'!AM87=0,\"...\",'Macro-Debt_Data'!AM87)","v":"..."},{"$f":"IF('Macro-Debt_Data'!AN87=0,\"...\",'Macro-Debt_Data'!AN87)","v":"..."},null,{"$f":"IF('Macro-Debt_Data'!AO87=0,\"...\",'Macro-Debt_Data'!AO87)","v":"..."},null,{"$f":"AVERAGE(D45:J45, L45:N45)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
["hide",{"$f":"+IF(START!L10=\"English\",translation!C1022,IF(START!L10=\"French\",translation!D1022,IF(START!L10=\"Portuguese\",translation!E1022,translation!F1022)))","v":"Average real interest rate (in percent)"},null,{"$f":"'Baseline - public'!E57","v":"..."},{"$f":"'Baseline - public'!F57","v":"..."},{"$f":"'Baseline - public'!G57","v":"..."},{"$f":"'Baseline - public'!H57","v":"..."},{"$f":"'Baseline - public'!I57","v":"..."},{"$f":"'Baseline - public'!J57","v":"..."},{"$f":"'Baseline - public'!K57","v":"..."},null,{"$f":"'Baseline - public'!L57","v":"..."},{"$f":"'Baseline - public'!M57","v":"..."},{"$f":"'Baseline - public'!N57","v":"..."},null,null,null,null,null,{"$f":"'Baseline - public'!O57","v":"..."},{"$f":"'Baseline - public'!P57","v":"..."},{"$f":"'Baseline - public'!Q57","v":"..."},{"$f":"'Baseline - public'!R57","v":"..."},{"$f":"'Baseline - public'!S57","v":"..."},{"$f":"'Baseline - public'!T57","v":"..."},{"$f":"'Baseline - public'!U57","v":"..."},{"$f":"'Baseline - public'!V57","v":"..."},{"$f":"'Baseline - public'!W57","v":"..."},{"$f":"'Baseline - public'!X57","v":"..."},null,{"$f":"'Baseline - public'!Y57","v":"..."},{"$f":"'Baseline - public'!Z57","v":"..."},{"$f":"'Baseline - public'!AA57","v":"..."},{"$f":"'Baseline - public'!AB57","v":"..."},{"$f":"'Baseline - public'!AC57","v":"..."},{"$f":"'Baseline - public'!AD57","v":"..."},{"$f":"'Baseline - public'!AE57","v":"..."},{"$f":"'Baseline - public'!AF57","v":"..."},{"$f":"'Baseline - public'!AG57","v":"..."},{"$f":"'Baseline - public'!AH57","v":"..."},null,{"$f":"'Baseline - public'!AI57","v":"..."},null,{"$f":"AVERAGE(D46:N46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1023,IF(START!L10=\"French\",translation!D1023,IF(START!L10=\"Portuguese\",translation!E1023,translation!F1023)))","v":"Average real interest rate on domestic debt (in percent)"},{"$f":"'Baseline - public'!D58","v":0},{"$f":"'Baseline - public'!E58","v":"..."},{"$f":"'Baseline - public'!F58","v":"..."},{"$f":"'Baseline - public'!G58","v":"..."},{"$f":"'Baseline - public'!H58","v":"..."},{"$f":"'Baseline - public'!I58","v":"..."},{"$f":"'Baseline - public'!J58","v":"..."},{"$f":"'Baseline - public'!K58","v":"..."},null,{"$f":"'Baseline - public'!L58","v":"..."},{"$f":"'Baseline - public'!M58","v":"..."},{"$f":"'Baseline - public'!N58","v":"..."},null,null,null,null,null,{"$f":"'Baseline - public'!O58","v":"..."},{"$f":"'Baseline - public'!P58","v":"..."},{"$f":"'Baseline - public'!Q58","v":"..."},{"$f":"'Baseline - public'!R58","v":"..."},{"$f":"'Baseline - public'!S58","v":"..."},{"$f":"'Baseline - public'!T58","v":"..."},{"$f":"'Baseline - public'!U58","v":"..."},{"$f":"'Baseline - public'!V58","v":"..."},{"$f":"'Baseline - public'!W58","v":"..."},{"$f":"'Baseline - public'!X58","v":"..."},null,{"$f":"'Baseline - public'!Y58","v":"..."},{"$f":"'Baseline - public'!Z58","v":"..."},{"$f":"'Baseline - public'!AA58","v":"..."},{"$f":"'Baseline - public'!AB58","v":"..."},{"$f":"'Baseline - public'!AC58","v":"..."},{"$f":"'Baseline - public'!AD58","v":"..."},{"$f":"'Baseline - public'!AE58","v":"..."},{"$f":"'Baseline - public'!AF58","v":"..."},{"$f":"'Baseline - public'!AG58","v":"..."},{"$f":"'Baseline - public'!AH58","v":"..."},null,{"$f":"'Baseline - public'!AI58","v":"..."},null,{"$f":"AVERAGE(D47:J47, L47:N47)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(T47:AC47,AE47)","v":{"$error":"#DIV/0!"}}]
["hide",{"$f":"+IF(START!L10=\"English\",translation!C1024,IF(START!L10=\"French\",translation!D1024,IF(START!L10=\"Portuguese\",translation!E1024,translation!F1024)))","v":"Average real interest rate on external debt (in percent)"},null,{"$f":"'Baseline - public'!E59","v":"..."},{"$f":"'Baseline - public'!F59","v":"..."},{"$f":"'Baseline - public'!G59","v":"..."},{"$f":"'Baseline - public'!H59","v":"..."},{"$f":"'Baseline - public'!I59","v":"..."},{"$f":"'Baseline - public'!J59","v":"..."},{"$f":"'Baseline - public'!K59","v":"..."},null,{"$f":"'Baseline - public'!L59","v":"..."},{"$f":"'Baseline - public'!M59","v":"..."},{"$f":"'Baseline - public'!N59","v":"..."},null,null,null,null,null,{"$f":"'Baseline - public'!O59","v":"..."},{"$f":"'Baseline - public'!P59","v":"..."},{"$f":"'Baseline - public'!Q59","v":"..."},{"$f":"'Baseline - public'!R59","v":"..."},{"$f":"'Baseline - public'!S59","v":"..."},{"$f":"'Baseline - public'!T59","v":"..."},{"$f":"'Baseline - public'!U59","v":"..."},{"$f":"'Baseline - public'!V59","v":"..."},{"$f":"'Baseline - public'!W59","v":"..."},{"$f":"'Baseline - public'!X59","v":"..."},null,{"$f":"'Baseline - public'!Y59","v":"..."},{"$f":"'Baseline - public'!Z59","v":"..."},{"$f":"'Baseline - public'!AA59","v":"..."},{"$f":"'Baseline - public'!AB59","v":"..."},{"$f":"'Baseline - public'!AC59","v":"..."},{"$f":"'Baseline - public'!AD59","v":"..."},{"$f":"'Baseline - public'!AE59","v":"..."},{"$f":"'Baseline - public'!AF59","v":"..."},{"$f":"'Baseline - public'!AG59","v":"..."},{"$f":"'Baseline - public'!AH59","v":"..."},null,{"$f":"'Baseline - public'!AI59","v":"..."},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["hide",{"$f":"+IF(START!L10=\"English\",translation!C1025,IF(START!L10=\"French\",translation!D1025,IF(START!L10=\"Portuguese\",translation!E1025,translation!F1025)))","v":"Exchange rate (LC per US dollar) "},{"$f":"'Baseline - public'!D60","v":0},{"$f":"'Baseline - public'!E60","v":0},{"$f":"'Baseline - public'!F60","v":0},{"$f":"'Baseline - public'!G60","v":0},{"$f":"'Baseline - public'!H60","v":0},{"$f":"'Baseline - public'!I60","v":0},{"$f":"'Baseline - public'!J60","v":0},{"$f":"'Baseline - public'!K60","v":0},null,{"$f":"'Baseline - public'!L60","v":0},{"$f":"'Baseline - public'!M60","v":0},{"$f":"'Baseline - public'!N60","v":0},null,null,null,null,null,{"$f":"'Baseline - public'!O60","v":0},{"$f":"'Baseline - public'!P60","v":0},{"$f":"'Baseline - public'!Q60","v":0},{"$f":"'Baseline - public'!R60","v":0},{"$f":"'Baseline - public'!S60","v":0},{"$f":"'Baseline - public'!T60","v":0},{"$f":"'Baseline - public'!U60","v":0},{"$f":"'Baseline - public'!V60","v":0},{"$f":"'Baseline - public'!W60","v":0},{"$f":"'Baseline - public'!X60","v":0},null,{"$f":"'Baseline - public'!Y60","v":0},{"$f":"'Baseline - public'!Z60","v":0},{"$f":"'Baseline - public'!AA60","v":0},{"$f":"'Baseline - public'!AB60","v":0},{"$f":"'Baseline - public'!AC60","v":0},{"$f":"'Baseline - public'!AD60","v":0},{"$f":"'Baseline - public'!AE60","v":0},{"$f":"'Baseline - public'!AF60","v":0},{"$f":"'Baseline - public'!AG60","v":0},{"$f":"'Baseline - public'!AH60","v":0},null,{"$f":"'Baseline - public'!AI60","v":0},null,0,0]
["hide",{"$f":"+IF(START!L10=\"English\",translation!C1026,IF(START!L10=\"French\",translation!D1026,IF(START!L10=\"Portuguese\",translation!E1026,translation!F1026)))","v":"Nominal depreciation of local currency (percentage change in LC per dollar)"},null,{"$f":"(D49/C49-1)*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"(L49/J49-1)*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,{"$f":"(T49/N49-1)*100","v":{"$error":"#DIV/0!"}},{"$f":"(U49/T49-1)*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"(AE49/AC49-1)*100","v":{"$error":"#DIV/0!"}},{"$f":"(AF49/AE49-1)*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"(AP49/AN49-1)*100","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["hide",{"$f":"+IF(START!L10=\"English\",translation!C1027,IF(START!L10=\"French\",translation!D1027,IF(START!L10=\"Portuguese\",translation!E1027,translation!F1027)))","v":"Exchange rate (US dollar per LC)"},{"$f":"1/C49","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,{"$f":"1/T49","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"1/AE49","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["hide",{"$f":"+IF(START!L10=\"English\",translation!C1028,IF(START!L10=\"French\",translation!D1028,IF(START!L10=\"Portuguese\",translation!E1028,translation!F1028)))","v":"Nominal appreciation (increase in US dollar value of local currency, in percent)"},null,{"$f":"(D51/C51-1)*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"(L51/J51-1)*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,{"$f":"(T51/N51-1)*100","v":{"$error":"#DIV/0!"}},{"$f":"(U51/T51-1)*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"(AE51/AC51-1)*100","v":{"$error":"#DIV/0!"}},{"$f":"(AF51/AE51-1)*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"(AP51/AN51-1)*100","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1029,IF(START!L10=\"French\",translation!D1029,IF(START!L10=\"Portuguese\",translation!E1029,translation!F1029)))","v":"Real exchange rate depreciation (in percent, + indicates depreciation)"},null,{"$f":"IF(ISNUMBER((100+D50)*(1+D55/100)/(1+D54/100)-100),((100+D50)*(1+D55/100)/(1+D54/100)-100),\"…\")","v":"…"},"…","…","…","…","…","…",null,"…","…",{"$f":"IF(ISNUMBER((100+N50)*(1+N55/100)/(1+N54/100)-100),((100+N50)*(1+N55/100)/(1+N54/100)-100),\"…\")","v":"…"},null,null,null,null,null,"…","...","...","...","...","...","...","...","...","...",null,"...","...","...","...","...","...","...","...","...","...",null,"...",null,{"$f":"AVERAGE(D53:J53, L53:N53)","v":{"$error":"#DIV/0!"}},"..."]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1030,IF(START!L10=\"French\",translation!D1030,IF(START!L10=\"Portuguese\",translation!E1030,translation!F1030)))","v":"Inflation rate (GDP deflator, in percent)"},{"$f":"'Baseline - public'!D65","v":"..."},{"$f":"'Baseline - public'!E65","v":"..."},{"$f":"'Baseline - public'!F65","v":"..."},{"$f":"'Baseline - public'!G65","v":"..."},{"$f":"'Baseline - public'!H65","v":"..."},{"$f":"'Baseline - public'!I65","v":"..."},{"$f":"'Baseline - public'!J65","v":"..."},{"$f":"'Baseline - public'!K65","v":"..."},null,{"$f":"'Baseline - public'!L65","v":"..."},{"$f":"'Baseline - public'!M65","v":"..."},{"$f":"'Baseline - public'!N65","v":"..."},null,null,null,null,null,{"$f":"'Baseline - public'!O65","v":"..."},{"$f":"'Baseline - public'!P65","v":"..."},{"$f":"'Baseline - public'!Q65","v":"..."},{"$f":"'Baseline - public'!R65","v":"..."},{"$f":"'Baseline - public'!S65","v":"..."},{"$f":"'Baseline - public'!T65","v":"..."},{"$f":"'Baseline - public'!U65","v":"..."},{"$f":"'Baseline - public'!V65","v":"..."},{"$f":"'Baseline - public'!W65","v":"..."},{"$f":"'Baseline - public'!X65","v":"..."},{"$f":"'Baseline - public'!Y65","v":"..."},{"$f":"'Baseline - public'!Y65","v":"..."},{"$f":"'Baseline - public'!Z65","v":"..."},{"$f":"'Baseline - public'!AA65","v":"..."},{"$f":"'Baseline - public'!AB65","v":"..."},{"$f":"'Baseline - public'!AC65","v":"..."},{"$f":"'Baseline - public'!AD65","v":"..."},{"$f":"'Baseline - public'!AE65","v":"..."},{"$f":"'Baseline - public'!AF65","v":"..."},{"$f":"'Baseline - public'!AG65","v":"..."},{"$f":"'Baseline - public'!AH65","v":"..."},null,{"$f":"'Baseline - public'!AI65","v":"..."},null,{"$f":"AVERAGE(D54:J54, L54:N54)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(T54:AC54,AE54)","v":{"$error":"#DIV/0!"}}]
["hide",{"$f":"+IF(START!L10=\"English\",translation!C1031,IF(START!L10=\"French\",translation!D1031,IF(START!L10=\"Portuguese\",translation!E1031,translation!F1031)))","v":"US Inflation rate (GDP deflator, in percent)"},{"$f":"'Baseline - public'!D66","v":"..."},{"$f":"'Baseline - public'!E66","v":"..."},{"$f":"'Baseline - public'!F66","v":"..."},{"$f":"'Baseline - public'!G66","v":"..."},{"$f":"'Baseline - public'!H66","v":"..."},{"$f":"'Baseline - public'!I66","v":"..."},{"$f":"'Baseline - public'!J66","v":"..."},{"$f":"'Baseline - public'!K66","v":"..."},null,{"$f":"'Baseline - public'!L66","v":"..."},{"$f":"'Baseline - public'!M66","v":"..."},{"$f":"'Baseline - public'!N66","v":"..."},null,null,null,null,null,{"$f":"'Baseline - public'!O66","v":"..."},{"$f":"'Baseline - public'!P66","v":"..."},{"$f":"'Baseline - public'!Q66","v":"..."},{"$f":"'Baseline - public'!R66","v":"..."},{"$f":"'Baseline - public'!S66","v":"..."},{"$f":"'Baseline - public'!T66","v":"..."},{"$f":"'Baseline - public'!U66","v":"..."},{"$f":"'Baseline - public'!V66","v":"..."},{"$f":"'Baseline - public'!W66","v":"..."},{"$f":"'Baseline - public'!X66","v":"..."},null,{"$f":"'Baseline - public'!Y66","v":"..."},{"$f":"'Baseline - public'!Z66","v":"..."},{"$f":"'Baseline - public'!AA66","v":"..."},{"$f":"'Baseline - public'!AB66","v":"..."},{"$f":"'Baseline - public'!AC66","v":"..."},{"$f":"'Baseline - public'!AD66","v":"..."},{"$f":"'Baseline - public'!AE66","v":"..."},{"$f":"'Baseline - public'!AF66","v":"..."},{"$f":"'Baseline - public'!AG66","v":"..."},{"$f":"'Baseline - public'!AH66","v":"..."},null,{"$f":"'Baseline - public'!AI66","v":"..."},null,{"$error":"#DIV/0!"},{"$f":"AVERAGE(T55:AC55)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1032,IF(START!L10=\"French\",translation!D1032,IF(START!L10=\"Portuguese\",translation!E1032,translation!F1032)))","v":"Growth of real primary spending (deflated by GDP deflator, in percent)"},null,{"$f":"'Baseline - public'!E67","v":"…"},{"$f":"'Baseline - public'!F67","v":"…"},{"$f":"'Baseline - public'!G67","v":"…"},{"$f":"'Baseline - public'!H67","v":"…"},{"$f":"'Baseline - public'!I67","v":"…"},{"$f":"'Baseline - public'!J67","v":"…"},{"$f":"'Baseline - public'!K67","v":"…"},null,{"$f":"'Baseline - public'!L67","v":"…"},{"$f":"'Baseline - public'!M67","v":"…"},{"$f":"'Baseline - public'!N67","v":"…"},null,null,null,null,null,{"$f":"'Baseline - public'!O67","v":"…"},{"$f":"'Baseline - public'!P67","v":"…"},{"$f":"'Baseline - public'!Q67","v":"…"},{"$f":"'Baseline - public'!R67","v":"…"},{"$f":"'Baseline - public'!S67","v":"…"},{"$f":"'Baseline - public'!T67","v":"…"},{"$f":"'Baseline - public'!U67","v":"…"},{"$f":"'Baseline - public'!V67","v":"…"},{"$f":"'Baseline - public'!W67","v":"…"},{"$f":"'Baseline - public'!X67","v":"…"},null,{"$f":"'Baseline - public'!Y67","v":"…"},{"$f":"'Baseline - public'!Z67","v":"…"},{"$f":"'Baseline - public'!AA67","v":"…"},{"$f":"'Baseline - public'!AB67","v":"…"},{"$f":"'Baseline - public'!AC67","v":"…"},{"$f":"'Baseline - public'!AD67","v":"…"},{"$f":"'Baseline - public'!AE67","v":"…"},{"$f":"'Baseline - public'!AF67","v":"…"},{"$f":"'Baseline - public'!AG67","v":"…"},{"$f":"'Baseline - public'!AH67","v":"…"},null,{"$f":"'Baseline - public'!AI67","v":"…"},null,{"$f":"AVERAGE(D56:J56, L56:N56)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(T56:AC56,AE56)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1014,IF(START!L10=\"French\",translation!D1014,IF(START!L10=\"Portuguese\",translation!E1014,translation!F1014)))&\" 5/\"","v":"Primary deficit that stabilizes the debt-to-GDP ratio 5/"},null,"...","...","...","...","...","...","...",null,{"$f":"-L11+L13","v":{"$error":"#VALUE!"}},{"$f":"-M11+M13","v":{"$error":"#VALUE!"}},{"$f":"-N11+N13","v":{"$error":"#VALUE!"}},null,null,null,null,null,{"$f":"-T11+T13","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"-AE11+AE13","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},null,{"$f":"AVERAGE(D57:J57, L57:N57)","v":{"$error":"#VALUE!"}},{"$f":"AVERAGE(T57:AC57,AE57)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1006,IF(START!L10=\"French\",translation!D1006,IF(START!L10=\"Portuguese\",translation!E1006,translation!F1006)))","v":"PV of contingent liabilities (not included in public sector debt)"},null,{"$f":"'Baseline - public'!E69","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!F69","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!G69","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!H69","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!I69","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!J69","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!K69","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - public'!L69","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!M69","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!N69","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!O69","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!P69","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!Q69","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!R69","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!S69","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!T69","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!U69","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!V69","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!W69","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!X69","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!Y69","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!Z69","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AA69","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AB69","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AC69","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - public'!Y69","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!Z69","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AA69","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AB69","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AC69","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AD69","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AE69","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AF69","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AG69","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AH69","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - public'!AI69","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1035,IF(START!L10=\"French\",translation!D1035,IF(START!L10=\"Portuguese\",translation!E1035,translation!F1035)))","v":"Sources: Country authorities; and staff estimates and projections."}]
[null,{"$f":"\"1/ \"&++OFFSET(translation!C1036,0,LANG)&\" \"&'Input 2 - Debt Coverage'!D19&\" \"&++OFFSET(translation!C1037,0,LANG)&\" \"&'Input 1 - Basics'!C33&\".\"","v":"1/ Coverage of debt: The central government . Definition of external debt is ."}]
[null,{"$f":"\"2/ \"&+IF(START!L10=\"English\",translation!C1038,IF(START!L10=\"French\",translation!D1038,IF(START!L10=\"Portuguese\",translation!E1038,translation!F1038)))","v":"2/ The underlying PV of external debt-to-GDP ratio under the public DSA differs from the external DSA with the size of differences depending on exchange rates projections. "}]
[null,{"$f":"\"3/ \"&+IF(START!L10=\"English\",translation!C1039,IF(START!L10=\"French\",translation!D1039,IF(START!L10=\"Portuguese\",translation!E1039,translation!F1039)))","v":"3/ Debt service is defined as the sum of interest and amortization of medium and long-term, and short-term debt."}]
[null,{"$f":"\"4/ \"&+IF(START!L10=\"English\",translation!C1040,IF(START!L10=\"French\",translation!D1040,IF(START!L10=\"Portuguese\",translation!E1040,translation!F1040)))","v":"4/ Gross financing need is defined as the primary deficit plus debt service plus the stock of short-term debt at the end of the last period and other debt creating/reducing flows."}]
[null,{"$f":"\"5/ \"&+IF(START!L$10=\"English\",translation!C1043,IF(START!L$10=\"French\",translation!D1043,IF(START!L$10=\"Portuguese\",translation!E1043,translation!F1043)))","v":"5/ Defined as a primary deficit minus a change in the public debt-to-GDP ratio ((-): a primary surplus), which would stabilizes the debt ratio only in the year in question. "}]
[null,{"$f":"\"6/ \"& +IF(START!L10=\"English\",translation!C963,IF(START!L10=\"French\",translation!D963,IF(START!L10=\"Portuguese\",translation!E963,translation!F963)))","v":"6/ Historical averages are generally derived over the past 10 years, subject to data availability, whereas projections averages are over the first year of projection and the next 10 years."}]

{"sheet":"Output 2-1 Stress_Charts_Ex","index":40,"n_rows":164,"n_cols":104,"rows_kept":164,"cut":false,"hidden":false,"merged":[[162,2,162,118],[163,2,163,118],[137,102,140,112],[152,103,152,116],[152,94,152,102],[151,94,151,102],[150,103,150,116],[149,94,149,102],[150,94,150,102],[151,103,151,116],[149,103,149,116],[147,31,147,41],[149,31,149,41],[151,26,151,30],[151,31,151,41],[147,103,147,116],[147,94,147,102],[151,45,151,93],[157,44,159,117],[155,6,155,25],[155,31,155,41],[155,26,155,30],[150,45,150,93],[151,6,151,25],[153,103,153,116],[155,103,155,116],[154,103,154,116],[153,94,153,102],[154,94,154,102],[155,94,155,102],[152,6,152,25],[153,6,153,25],[2,1,5,118],[147,6,147,25],[136,67,140,88],[149,26,149,30],[147,26,147,30],[146,6,146,41],[136,33,140,50],[141,68,143,117],[141,11,143,31],[142,58,142,65],[142,3,142,6],[149,45,149,93],[137,12,140,20],[149,6,149,25],[146,45,146,116],[148,45,148,93],[155,45,155,93],[157,5,159,42],[154,6,154,25],[152,45,152,93],[153,45,153,93],[154,45,154,93],[153,31,153,41],[154,31,154,41],[154,26,154,30],[153,26,153,30],[152,26,152,30],[152,31,152,41]]}
[]
[]
[null,{"$f":"++OFFSET(translation!C1062,0,LANG)&\" 1. \"&Country&++OFFSET(translation!C1063,0,LANG)&\" \"&'Macro-Debt_Data'!U5&\"-\"&'Macro-Debt_Data'!AE5","v":"Figure 1. Nicaragua: Indicators of Public and Publicly Guaranteed External Debt under Alternatives Scenarios, 2019-2029"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!B62","v":"Historical scenario"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!A69","v":"Most extreme shock 1/"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!B61","v":"Baseline"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!B66","v":"Threshold"}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Customized Scenario-External'!D3=\"Yes\",'Chart Data'!B177,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISNUMBER('Chart Data'!D64),ISNUMBER('Chart Data'!D106),ISNUMBER('Chart Data'!D148),ISNUMBER('Chart Data'!D190)), ++OFFSET(translation!C1750, 0,LANG), \"\")","v":""}]
[null,null,null,{"$f":"IF('Customized Scenario-External'!D3=\"yes\",1,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISNUMBER('Chart Data'!D64),ISNUMBER('Chart Data'!D106),ISNUMBER('Chart Data'!D148),ISNUMBER('Chart Data'!D190)), 1, \"\")","v":""}]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"++OFFSET(translation!C2043,0,LANG)","v":"Customization of Default Settings"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"++OFFSET(translation!C592,0,LANG)&\"*\"","v":"Borrowing assumptions on additional financing needs resulting from the stress tests*"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"++OFFSET(translation!C1571,0,LANG)","v":"Size"},null,null,null,null,{"$f":"++OFFSET(translation!C1573,0,LANG)","v":"Interactions"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 7 - Residual Financing'!C7","v":"Default"},null,null,null,null,null,null,null,null,{"$f":"'Input 7 - Residual Financing'!D7","v":"User defined"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 7 - Residual Financing'!B8","v":"Shares of marginal debt"}]
[null,null,null,null,null,null,{"$f":"IF(AND(AA150=\"No\",AF150=\"No\"), \" \", \"Standardized Tests\")","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND('Input 6(optional)-Standard Test'!C17='Input 6(optional)-Standard Test'!D17,'Input 6(optional)-Standard Test'!C18='Input 6(optional)-Standard Test'!D18,'Input 6(optional)-Standard Test'!C21='Input 6(optional)-Standard Test'!D21,'Input 6(optional)-Standard Test'!C22='Input 6(optional)-Standard Test'!D22,'Input 6(optional)-Standard Test'!C25='Input 6(optional)-Standard Test'!D25,'Input 6(optional)-Standard Test'!C26='Input 6(optional)-Standard Test'!D26,'Input 6(optional)-Standard Test'!C29='Input 6(optional)-Standard Test'!D29,'Input 6(optional)-Standard Test'!C30='Input 6(optional)-Standard Test'!D30,'Input 6(optional)-Standard Test'!C32='Input 6(optional)-Standard Test'!D32,'Input 6(optional)-Standard Test'!C33='Input 6(optional)-Standard Test'!D33,'Input 6(optional)-Standard Test'!C37='Input 6(optional)-Standard Test'!D37,'Input 6(optional)-Standard Test'!C38='Input 6(optional)-Standard Test'!D38,'Input 6(optional)-Standard Test'!C41='Input 6(optional)-Standard Test'!D41,'Input 6(optional)-Standard Test'!C42='Input 6(optional)-Standard Test'!D42,'Input 6(optional)-Standard Test'!C44='Input 6(optional)-Standard Test'!D44,'Input 6(optional)-Standard Test'!C45='Input 6(optional)-Standard Test'!D45,'Input 6(optional)-Standard Test'!C47='Input 6(optional)-Standard Test'!D47,'Input 6(optional)-Standard Test'!C48='Input 6(optional)-Standard Test'!D48,'Input 6(optional)-Standard Test'!C50='Input 6(optional)-Standard Test'!D50,'Input 6(optional)-Standard Test'!C51='Input 6(optional)-Standard Test'!D51,'Input 6(optional)-Standard Test'!C53='Input 6(optional)-Standard Test'!D53,'Input 6(optional)-Standard Test'!C54='Input 6(optional)-Standard Test'!D54,'Input 6(optional)-Standard Test'!C57='Input 6(optional)-Standard Test'!D57,'Input 6(optional)-Standard Test'!C58='Input 6(optional)-Standard Test'!D58),\"No\",\"Yes\")","v":{"$error":"#VALUE!"}},null,null,null,null,{"$f":"IF(AND('Input 6(optional)-Standard Test'!G17='Input 6(optional)-Standard Test'!H17,'Input 6(optional)-Standard Test'!G21='Input 6(optional)-Standard Test'!H21,'Input 6(optional)-Standard Test'!G22='Input 6(optional)-Standard Test'!I22,'Input 6(optional)-Standard Test'!G25='Input 6(optional)-Standard Test'!H25,'Input 6(optional)-Standard Test'!G36='Input 6(optional)-Standard Test'!H36,'Input 6(optional)-Standard Test'!G37='Input 6(optional)-Standard Test'!H37,'Input 6(optional)-Standard Test'!G38='Input 6(optional)-Standard Test'!H38,'Input 6(optional)-Standard Test'!G41='Input 6(optional)-Standard Test'!H41,'Input 6(optional)-Standard Test'!G44='Input 6(optional)-Standard Test'!H44,'Input 6(optional)-Standard Test'!G47='Input 6(optional)-Standard Test'!H47,'Input 6(optional)-Standard Test'!G48='Input 6(optional)-Standard Test'!H48,'Input 6(optional)-Standard Test'!G56='Input 6(optional)-Standard Test'!H56,'Input 6(optional)-Standard Test'!G57='Input 6(optional)-Standard Test'!H57),\"No\",\"Yes\")","v":"No"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 7 - Residual Financing'!B9","v":"External PPG MLT debt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 7 - Residual Financing'!C9","v":1}]
[]
[null,null,null,null,null,null,{"$f":"++OFFSET(translation!C2047,0,LANG)","v":"Tailored Stress"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 7 - Residual Financing'!B12","v":"Terms of marginal debt"}]
[null,null,null,null,null,null,{"$f":"++OFFSET(translation!C2048,0,LANG)","v":"Combined CL"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND('Input 2 - Debt Coverage'!D21='Input 2 - Debt Coverage'!F21,'Input 2 - Debt Coverage'!D22='Input 2 - Debt Coverage'!F22,'Input 2 - Debt Coverage'!D23/100='Input 2 - Debt Coverage'!E33,'Input 2 - Debt Coverage'!D24='Input 2 - Debt Coverage'!F24),\"No\",\"Yes\")","v":"No"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 7 - Residual Financing'!B14","v":"Avg. nominal interest rate on new borrowing in USD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 7 - Residual Financing'!C14","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,{"$f":"'Input 7 - Residual Financing'!E14","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,{"$f":"++OFFSET(translation!C2049,0,LANG)","v":"Natural disaster"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input 6 - Tailored Tests'!C9=\"Yes\",IF('Input 6 - Tailored Tests'!G21='Input 6 - Tailored Tests'!H21,\"No\",\"Yes\"),n.a.)","v":"No"},null,null,null,null,{"$f":"IF('Input 6 - Tailored Tests'!C9=\"Yes\",IF(AND('Input 6 - Tailored Tests'!K21='Input 6 - Tailored Tests'!L21,'Input 6 - Tailored Tests'!K22='Input 6 - Tailored Tests'!L22),\"No\",\"Yes\"), n.a.)","v":"No"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 7 - Residual Financing'!B15","v":"USD Discount rate"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 7 - Residual Financing'!C15","v":0.05},null,null,null,null,null,null,null,null,{"$f":"'Input 7 - Residual Financing'!E15","v":0.05}]
[null,null,null,null,null,null,{"$f":"++OFFSET(translation!C2050,0,LANG)","v":"Commodity price"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input 6 - Tailored Tests'!C10=\"Yes\",IF(AND('Input 6 - Tailored Tests'!G26='Input 6 - Tailored Tests'!H26,'Input 6 - Tailored Tests'!G32='Input 6 - Tailored Tests'!H32,'Input 6 - Tailored Tests'!G36='Input 6 - Tailored Tests'!H36,'Input 6 - Tailored Tests'!G38='Input 6 - Tailored Tests'!H38,'Input 6 - Tailored Tests'!G39='Input 6 - Tailored Tests'!H39,'Input 6 - Tailored Tests'!G40='Input 6 - Tailored Tests'!H40,'Input 6 - Tailored Tests'!G41='Input 6 - Tailored Tests'!H41,'Input 6 - Tailored Tests'!G46='Input 6 - Tailored Tests'!H46,'Input 6 - Tailored Tests'!G49='Input 6 - Tailored Tests'!H49,'Input 6 - Tailored Tests'!G50='Input 6 - Tailored Tests'!H50),\"No\",\"Yes\"), n.a.)","v":"n.a."},null,null,null,null,{"$f":"IF('Input 6 - Tailored Tests'!C10=\"Yes\",IF(AND('Input 6 - Tailored Tests'!K26='Input 6 - Tailored Tests'!L26,'Input 6 - Tailored Tests'!K27='Input 6 - Tailored Tests'!L27),\"No\",\"Yes\"),n.a.)","v":"n.a."},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 7 - Residual Financing'!B16","v":"Avg. maturity (incl. grace period)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 7 - Residual Financing'!C16","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,{"$f":"'Input 7 - Residual Financing'!E16","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,{"$f":"++OFFSET(translation!C2051,0,LANG)","v":"Market financing"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input 6 - Tailored Tests'!C11=\"Yes\",IF(AND('Input 6 - Tailored Tests'!G52='Input 6 - Tailored Tests'!H52,'Input 6 - Tailored Tests'!G54='Input 6 - Tailored Tests'!H54,'Input 6 - Tailored Tests'!G55='Input 6 - Tailored Tests'!H55,'Input 6 - Tailored Tests'!G56='Input 6 - Tailored Tests'!H56,'Input 6 - Tailored Tests'!G58='Input 6 - Tailored Tests'!H58),\"No\",\"Yes\"),n.a.)","v":"n.a."},null,null,null,null,{"$f":"IF('Input 6 - Tailored Tests'!C11=\"Yes\",IF('Input 6 - Tailored Tests'!K58='Input 6 - Tailored Tests'!L58,\"No\",\"Yes\"),n.a.)","v":"n.a."},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 7 - Residual Financing'!B17","v":"Avg. grace period"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 7 - Residual Financing'!C17","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,{"$f":"'Input 7 - Residual Financing'!E17","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,{"$f":"++OFFSET(translation!C2042, 0,LANG)","v":"Note: \"Yes\" indicates any change to the size or interactions of the default settings for the stress tests. \"n.a.\" indicates that the stress test does not apply."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 7 - Residual Financing'!B18","v":"* Note: All the additional financing needs generated by the shocks under the stress tests are assumed to be covered by PPG external MLT debt in the external DSA. Default terms of marginal debt are based on baseline 10-year projections."}]
[]
[]
[]
[null,null,{"$f":"'Output 3-1 Stress-external'!A108","v":"Sources: Country authorities; and staff estimates and projections."}]
[null,null,{"$f":"\"1/ \"&++OFFSET(translation!C1095, 0,LANG)&\" \"&'Macro-Debt_Data'!AE5&++OFFSET(translation!C1096, 0,LANG)","v":"1/ The most extreme stress test is the test that yields the highest ratio in or before 2029. The stress test with a one-off breach is also presented (if any), while the one-off breach is deemed away for mechanical signals. When a stress test with a one-off breach happens to be the most exterme shock even after disregarding the one-off breach, only that stress test (with a one-off breach) would be presented. "}]
[null,null,{"$f":"\"2/ \"&++OFFSET(translation!C1070, 0,LANG)","v":"2/ The magnitude of shocks used for the commodity price shock stress test are based on the commodity prices outlook prepared by the IMF research department."}]

{"sheet":"Output 2-2 Stress_Charts_Pub","index":41,"n_rows":50,"n_cols":6,"rows_kept":50,"cut":false,"hidden":false,"merged":[[2,1,2,6],[26,2,28,2],[30,1,30,3],[26,4,28,5],[31,1,31,3],[32,1,32,3],[33,1,33,3],[34,1,34,3],[49,1,49,5],[40,1,40,3],[41,1,41,3],[42,1,42,3],[43,1,43,3],[44,1,44,3],[45,1,45,3],[46,1,46,5],[36,1,36,3],[37,1,37,3],[38,1,38,3],[39,1,39,3],[35,1,35,2]]}
[]
[]
[null,{"$f":"++OFFSET(translation!C1098,0,LANG)&\" 2. \"&Country&++OFFSET(translation!C1099,0,LANG)&\" \"&'Macro-Debt_Data'!U5&\"-\"&'Macro-Debt_Data'!AE5","v":"Figure 2. Nicaragua: Indicators of Public Debt Under Alternative Scenarios, 2019-2029"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"'Chart Data'!B239","v":"Baseline"},null,{"$f":"'Chart Data'!A270","v":"Most extreme shock 1/"}]
[null,null,{"$f":"'Chart Data'!B267","v":"TOTAL public debt benchmark"},null,{"$f":"'Chart Data'!B240","v":"Historical scenario"}]
[null,null,{"$f":"IF('Customized Scenario - public'!C3=\"Yes\",'Chart Data'!B252,\"\")","v":""},null,{"$f":"IF(ISNUMBER('Chart Data'!D265), ++OFFSET(translation!C1750, 0,LANG), \"\")","v":""}]
[null,{"$f":"IF('Customized Scenario - public'!C3=\"Yes\", 1, \"\")","v":""},null,{"$f":"IF(ISNUMBER('Chart Data'!D265), 1, \"\")","v":""}]
[]
[]
[null,{"$f":"'Output 2-1 Stress_Charts_Ex'!AT147","v":"Borrowing assumptions on additional financing needs resulting from the stress tests*"},null,null,{"$f":"'Input 7 - Residual Financing'!H7","v":"Default"},{"$f":"'Input 7 - Residual Financing'!I7","v":"User defined"}]
[null,{"$f":"'Input 7 - Residual Financing'!G8","v":"Shares of marginal debt"}]
[null,{"$f":"'Input 7 - Residual Financing'!G9","v":"External PPG medium and long-term"},null,null,{"$f":"'Input 7 - Residual Financing'!H9","v":{"$error":"#DIV/0!"}},{"$f":"'Input 7 - Residual Financing'!J9","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"'Input 7 - Residual Financing'!G10","v":"Domestic medium and long-term"},null,null,{"$f":"'Input 7 - Residual Financing'!H10","v":{"$error":"#DIV/0!"}},{"$f":"'Input 7 - Residual Financing'!J10","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"'Input 7 - Residual Financing'!G11","v":"Domestic short-term"},null,null,{"$f":"'Input 7 - Residual Financing'!H11","v":{"$error":"#DIV/0!"}},{"$f":"'Input 7 - Residual Financing'!J11","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"'Input 7 - Residual Financing'!G12","v":"Terms of marginal debt"}]
[null,{"$f":"'Input 7 - Residual Financing'!G13","v":"External MLT debt"}]
[null,{"$f":"'Input 7 - Residual Financing'!G14","v":"Avg. nominal interest rate on new borrowing in USD"},null,null,{"$f":"'Input 7 - Residual Financing'!H14","v":{"$error":"#DIV/0!"}},{"$f":"'Input 7 - Residual Financing'!J14","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"'Input 7 - Residual Financing'!G16","v":"Avg. maturity (incl. grace period)"},null,null,{"$f":"'Input 7 - Residual Financing'!H16","v":{"$error":"#DIV/0!"}},{"$f":"'Input 7 - Residual Financing'!J16","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"'Input 7 - Residual Financing'!G17","v":"Avg. grace period"},null,null,{"$f":"'Input 7 - Residual Financing'!H17","v":{"$error":"#DIV/0!"}},{"$f":"'Input 7 - Residual Financing'!J17","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"'Input 7 - Residual Financing'!G18","v":"Domestic MLT debt"}]
[null,{"$f":"'Input 7 - Residual Financing'!G19","v":"Avg. real interest rate on new borrowing"},null,null,{"$f":"'Input 7 - Residual Financing'!H19","v":0},{"$f":"'Input 7 - Residual Financing'!J19","v":0}]
[null,{"$f":"'Input 7 - Residual Financing'!G20","v":"Avg. maturity (incl. grace period)"},null,null,{"$f":"'Input 7 - Residual Financing'!H20","v":1},{"$f":"'Input 7 - Residual Financing'!J20","v":1}]
[null,{"$f":"'Input 7 - Residual Financing'!G21","v":"Avg. grace period"},null,null,{"$f":"'Input 7 - Residual Financing'!H21","v":0},{"$f":"'Input 7 - Residual Financing'!J21","v":0}]
[null,{"$f":"'Input 7 - Residual Financing'!G22","v":"Domestic short-term debt"}]
[null,{"$f":"'Input 7 - Residual Financing'!G23","v":"Avg. real interest rate"},null,null,{"$f":"'Input 7 - Residual Financing'!H23","v":0},{"$f":"'Input 7 - Residual Financing'!J23","v":0}]
[null,{"$f":"'Input 7 - Residual Financing'!G24","v":"* Note: The public DSA allows for domestic financing to cover the additional financing needs generated by the shocks under the stress tests in the public DSA. Default terms of marginal debt are based on baseline 10-year projections."}]
[]
[null,{"$f":"'Output 3-2 Stress-public'!B102","v":"Sources: Country authorities; and staff estimates and projections."}]
[null,{"$f":"\"1/ \"&++OFFSET(translation!C1095, 0,LANG)&\" \"&'Macro-Debt_Data'!AE5&++OFFSET(translation!C1096, 0,LANG)","v":"1/ The most extreme stress test is the test that yields the highest ratio in or before 2029. The stress test with a one-off breach is also presented (if any), while the one-off breach is deemed away for mechanical signals. When a stress test with a one-off breach happens to be the most exterme shock even after disregarding the one-off breach, only that stress test (with a one-off breach) would be presented. "}]

{"sheet":"Output 3-1 Stress-external","index":42,"n_rows":111,"n_cols":23,"rows_kept":111,"cut":false,"hidden":false,"merged":[[56,0,56,22],[80,0,80,22],[57,0,57,22],[32,0,32,22],[1,0,1,22],[2,0,2,22],[4,2,4,22],[8,0,8,22]]}
[]
[{"$f":"++OFFSET(translation!C1103,0,LANG)&\" 3. \"&Country&++OFFSET(translation!C1104,0,LANG)&\" \"&'Macro-Debt_Data'!U5&\"-\"&'Macro-Debt_Data'!AE5","v":"Table 3. Nicaragua: Sensitivity Analysis for Key Indicators of Public and Publicly Guaranteed External Debt, 2019-2029"}]
[{"$f":"+IF(START!L10=\"English\",translation!C1105,IF(START!L10=\"French\",translation!D1105,IF(START!L10=\"Portuguese\",translation!E1105,translation!F1105)))","v":"(In percent)"}]
[]
[null,null,{"$f":"(+IF(START!L10=\"English\",translation!C1107,IF(START!L10=\"French\",translation!D1107,IF(START!L10=\"Portuguese\",translation!E1107,translation!F1107))))&\" 1/\"","v":"Projections 1/"}]
[null,null,{"$f":"'Baseline - external'!N8","v":2019},{"$f":"'Baseline - external'!O8","v":2020},{"$f":"'Baseline - external'!P8","v":2021},{"$f":"'Baseline - external'!Q8","v":2022},{"$f":"'Baseline - external'!R8","v":2023},{"$f":"'Baseline - external'!S8","v":2024},{"$f":"'Baseline - external'!T8","v":2025},{"$f":"'Baseline - external'!U8","v":2026},{"$f":"'Baseline - external'!V8","v":2027},{"$f":"'Baseline - external'!W8","v":2028},{"$f":"'Baseline - external'!X8","v":2029},{"$f":"'Baseline - external'!Y8","v":2030},{"$f":"'Baseline - external'!Z8","v":2031},{"$f":"'Baseline - external'!AA8","v":2032},{"$f":"'Baseline - external'!AB8","v":2033},{"$f":"'Baseline - external'!AC8","v":2034},{"$f":"'Baseline - external'!AD8","v":2035},{"$f":"'Baseline - external'!AE8","v":2036},{"$f":"'Baseline - external'!AF8","v":2037},{"$f":"'Baseline - external'!AG8","v":2038},{"$f":"'Baseline - external'!AH8","v":2039}]
[]
[]
[{"$f":"+IF(START!L10=\"English\",translation!C1111,IF(START!L10=\"French\",translation!D1111,IF(START!L10=\"Portuguese\",translation!E1111,translation!F1111)))","v":"PV of debt-to GDP ratio"}]
[]
[{"$f":"+IF(START!L10=\"English\",translation!C1113,IF(START!L10=\"French\",translation!D1113,IF(START!L10=\"Portuguese\",translation!E1113,translation!F1113)))","v":"Baseline"},null,{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A11, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!C$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A11, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!D$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A11, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!E$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A11, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!F$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A11, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!G$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A11, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!H$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A11, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!I$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A11, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!J$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A11, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!K$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A11, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!L$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A11, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!M$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A11, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!N$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A11, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!O$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A11, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!P$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A11, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!Q$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A11, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!R$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A11, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!S$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A11, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!T$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A11, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!U$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A11, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!V$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A11, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!W$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}}]
[]
[{"$f":"+IF(START!L10=\"English\",translation!C1115,IF(START!L10=\"French\",translation!D1115,IF(START!L10=\"Portuguese\",translation!E1115,translation!F1115)))","v":"A. Alternative Scenarios"}]
[{"$f":"(+IF(START!L10=\"English\",translation!C1117,IF(START!L10=\"French\",translation!D1117,IF(START!L10=\"Portuguese\",translation!E1117,translation!F1117))))&\" \"&TEXT('Macro-Debt_Data'!U5,\"#\")&\"-\"&TEXT('Macro-Debt_Data'!AE5,\"#\")&\" 2/\"","v":"A1. Key variables at their historical averages in 2019-2029 2/"},null,{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A14, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!C$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A14, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!D$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A14, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!E$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A14, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!F$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A14, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!G$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A14, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!H$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A14, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!I$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A14, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!J$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A14, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!K$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A14, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!L$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A14, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!M$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A14, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!N$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A14, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!O$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A14, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!P$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A14, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!Q$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A14, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!R$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A14, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!S$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A14, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!T$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A14, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!U$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A14, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!V$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A14, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!W$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}}]
[{"$f":"IF('Customized Scenario-External'!D3=\"Yes\", 'Customized Scenario-External'!B8, 0)","v":0},null,{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A15, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!C$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A15, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!D$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A15, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!E$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A15, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!F$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A15, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!G$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A15, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!H$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A15, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!I$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A15, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!J$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A15, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!K$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A15, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!L$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A15, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!M$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A15, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!N$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A15, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!O$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A15, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!P$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A15, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!Q$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A15, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!R$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A15, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!S$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A15, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!T$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A15, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!U$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A15, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!V$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A15, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!W$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#N/A"}}]
[]
[{"$f":"+IF(START!L10=\"English\",translation!C1120,IF(START!L10=\"French\",translation!D1120,IF(START!L10=\"Portuguese\",translation!E1120,translation!F1120)))","v":"B. Bound Tests"}]
[{"$f":"++OFFSET(translation!C1121, 0,LANG)","v":"B1. Real GDP growth"},null,{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A18, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!C$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A18, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!D$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A18, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!E$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A18, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!F$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A18, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!G$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A18, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!H$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A18, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!I$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A18, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!J$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A18, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!K$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A18, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!L$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A18, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!M$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A18, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!N$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A18, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!O$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A18, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!P$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A18, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!Q$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A18, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!R$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A18, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!S$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A18, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!T$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A18, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!U$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A18, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!V$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A18, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!W$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}}]
[{"$f":"++OFFSET(translation!C1122, 0,LANG)","v":"B2. Primary balance"},null,{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A19, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!C$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A19, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!D$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A19, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!E$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A19, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!F$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A19, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!G$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A19, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!H$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A19, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!I$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A19, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!J$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A19, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!K$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A19, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!L$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A19, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!M$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A19, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!N$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A19, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!O$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A19, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!P$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A19, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!Q$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A19, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!R$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A19, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!S$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A19, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!T$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A19, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!U$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A19, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!V$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A19, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!W$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}}]
[{"$f":"++OFFSET(translation!C1125, 0,LANG)","v":"B3. Exports"},null,{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A20, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!C$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A20, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!D$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A20, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!E$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A20, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!F$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A20, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!G$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A20, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!H$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A20, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!I$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A20, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!J$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A20, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!K$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A20, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!L$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A20, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!M$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A20, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!N$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A20, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!O$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A20, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!P$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A20, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!Q$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A20, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!R$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A20, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!S$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A20, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!T$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A20, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!U$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A20, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!V$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A20, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!W$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}}]
[{"$f":"++OFFSET(translation!C1126, 0,LANG)& \" 3/\"","v":"B4. Other flows 3/"},null,{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A21, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!C$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A21, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!D$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A21, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!E$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A21, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!F$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A21, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!G$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A21, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!H$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A21, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!I$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A21, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!J$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A21, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!K$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A21, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!L$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A21, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!M$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A21, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!N$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A21, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!O$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A21, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!P$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A21, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!Q$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A21, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!R$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A21, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!S$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A21, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!T$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A21, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!U$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A21, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!V$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A21, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!W$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}}]
[{"$f":"++OFFSET(translation!C1127, 0,LANG)","v":"B5. Depreciation"},null,{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A22, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!C$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A22, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!D$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A22, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!E$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A22, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!F$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A22, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!G$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A22, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!H$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A22, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!I$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A22, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!J$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A22, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!K$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A22, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!L$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A22, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!M$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A22, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!N$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A22, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!O$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A22, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!P$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A22, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!Q$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A22, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!R$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A22, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!S$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A22, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!T$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A22, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!U$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A22, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!V$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A22, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!W$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}}]
[{"$f":"++OFFSET(translation!C1128, 0,LANG)","v":"B6. Combination of B1-B5"},null,{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A23, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!C$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A23, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!D$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A23, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!E$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A23, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!F$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A23, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!G$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A23, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!H$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A23, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!I$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A23, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!J$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A23, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!K$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A23, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!L$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A23, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!M$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A23, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!N$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A23, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!O$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A23, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!P$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A23, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!Q$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A23, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!R$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A23, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!S$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A23, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!T$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A23, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!U$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A23, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!V$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A23, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!W$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}}]
[]
[{"$f":"++OFFSET(translation!C1131, 0,LANG)","v":"C. Tailored Tests"}]
[{"$f":"++OFFSET(translation!C1132, 0,LANG)","v":"C1. Combined contingent liabilities"},null,{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A26, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!C$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A26, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!D$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A26, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!E$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A26, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!F$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A26, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!G$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A26, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!H$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A26, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!I$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A26, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!J$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A26, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!K$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A26, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!L$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A26, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!M$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A26, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!N$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A26, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!O$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A26, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!P$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A26, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!Q$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A26, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!R$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A26, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!S$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A26, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!T$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A26, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!U$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A26, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!V$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A26, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!W$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}}]
[{"$f":"++OFFSET(translation!C1133, 0,LANG)","v":"C2. Natural disaster"},null,{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!D48, n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!E48, n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!F48, n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!G48, n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!H48, n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!I48, n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!J48, n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!K48, n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!L48, n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!M48, n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!N48, n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!O48, n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!P48, n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!Q48, n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!R48, n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!S48, n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!T48, n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!U48, n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!V48, n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!W48, n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!X48, n.a.)","v":" "}]
[{"$f":"++OFFSET(translation!C1134, 0,LANG)","v":"C3. Commodity price"},null,{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!D49, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!E49, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!F49, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!G49, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!H49, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!I49, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!J49, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!K49, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!L49, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!M49, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!N49, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!O49, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!P49, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!Q49, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!R49, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!S49, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!T49, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!U49, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!V49, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!W49, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!X49, n.a.)","v":"n.a."}]
[{"$f":"++OFFSET(translation!C1135, 0,LANG)","v":"C4. Market Financing"},null,{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!D50, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!E50, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!F50, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!G50, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!H50, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!I50, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!J50, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!K50, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!L50, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!M50, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!N50, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!O50, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!P50, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!Q50, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!R50, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!S50, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!T50, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!U50, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!V50, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!W50, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!X50, n.a.)","v":"n.a."}]
[]
[{"$f":"'Chart Data'!C66","v":"Threshold"},null,{"$f":"'Chart Data'!D66","v":40},{"$f":"'Chart Data'!E66","v":40},{"$f":"'Chart Data'!F66","v":40},{"$f":"'Chart Data'!G66","v":40},{"$f":"'Chart Data'!H66","v":40},{"$f":"'Chart Data'!I66","v":40},{"$f":"'Chart Data'!J66","v":40},{"$f":"'Chart Data'!K66","v":40},{"$f":"'Chart Data'!L66","v":40},{"$f":"'Chart Data'!M66","v":40},{"$f":"'Chart Data'!N66","v":40},{"$f":"'Chart Data'!O66","v":40},{"$f":"'Chart Data'!P66","v":40},{"$f":"'Chart Data'!Q66","v":40},{"$f":"'Chart Data'!R66","v":40},{"$f":"'Chart Data'!S66","v":40},{"$f":"'Chart Data'!T66","v":40},{"$f":"'Chart Data'!U66","v":40},{"$f":"'Chart Data'!V66","v":40},{"$f":"'Chart Data'!W66","v":40},{"$f":"'Chart Data'!X66","v":40}]
[]
[{"$f":"+IF(START!L10=\"English\",translation!C1138,IF(START!L10=\"French\",translation!D1138,IF(START!L10=\"Portuguese\",translation!E1138,translation!F1138)))","v":"PV of debt-to-exports ratio"}]
[]
[{"$f":"+A11","v":"Baseline"},null,{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A35, 'Chart Data'!$C$80:$C$93, 0), MATCH('Output 3-1 Stress-external'!C$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A35, 'Chart Data'!$C$80:$C$93, 0), MATCH('Output 3-1 Stress-external'!D$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A35, 'Chart Data'!$C$80:$C$93, 0), MATCH('Output 3-1 Stress-external'!E$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A35, 'Chart Data'!$C$80:$C$93, 0), MATCH('Output 3-1 Stress-external'!F$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A35, 'Chart Data'!$C$80:$C$93, 0), MATCH('Output 3-1 Stress-external'!G$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A35, 'Chart Data'!$C$80:$C$93, 0), MATCH('Output 3-1 Stress-external'!H$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A35, 'Chart Data'!$C$80:$C$93, 0), MATCH('Output 3-1 Stress-external'!I$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A35, 'Chart Data'!$C$80:$C$93, 0), MATCH('Output 3-1 Stress-external'!J$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A35, 'Chart Data'!$C$80:$C$93, 0), MATCH('Output 3-1 Stress-external'!K$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A35, 'Chart Data'!$C$80:$C$93, 0), MATCH('Output 3-1 Stress-external'!L$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A35, 'Chart Data'!$C$80:$C$93, 0), MATCH('Output 3-1 Stress-external'!M$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A35, 'Chart Data'!$C$80:$C$93, 0), MATCH('Output 3-1 Stress-external'!N$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A35, 'Chart Data'!$C$80:$C$93, 0), MATCH('Output 3-1 Stress-external'!O$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A35, 'Chart Data'!$C$80:$C$93, 0), MATCH('Output 3-1 Stress-external'!P$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A35, 'Chart Data'!$C$80:$C$93, 0), MATCH('Output 3-1 Stress-external'!Q$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A35, 'Chart Data'!$C$80:$C$93, 0), MATCH('Output 3-1 Stress-external'!R$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A35, 'Chart Data'!$C$80:$C$93, 0), MATCH('Output 3-1 Stress-external'!S$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A35, 'Chart Data'!$C$80:$C$93, 0), MATCH('Output 3-1 Stress-external'!T$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A35, 'Chart Data'!$C$80:$C$93, 0), MATCH('Output 3-1 Stress-external'!U$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A35, 'Chart Data'!$C$80:$C$93, 0), MATCH('Output 3-1 Stress-external'!V$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A35, 'Chart Data'!$C$80:$C$93, 0), MATCH('Output 3-1 Stress-external'!W$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}}]
[]
[{"$f":"+A13","v":"A. Alternative Scenarios"}]
[{"$f":"+A14","v":"A1. Key variables at their historical averages in 2019-2029 2/"},null,{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A38, 'Chart Data'!$C80:$C$93, 0), MATCH('Output 3-1 Stress-external'!C$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A38, 'Chart Data'!$C80:$C$93, 0), MATCH('Output 3-1 Stress-external'!D$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A38, 'Chart Data'!$C80:$C$93, 0), MATCH('Output 3-1 Stress-external'!E$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A38, 'Chart Data'!$C80:$C$93, 0), MATCH('Output 3-1 Stress-external'!F$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A38, 'Chart Data'!$C80:$C$93, 0), MATCH('Output 3-1 Stress-external'!G$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A38, 'Chart Data'!$C80:$C$93, 0), MATCH('Output 3-1 Stress-external'!H$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A38, 'Chart Data'!$C80:$C$93, 0), MATCH('Output 3-1 Stress-external'!I$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A38, 'Chart Data'!$C80:$C$93, 0), MATCH('Output 3-1 Stress-external'!J$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A38, 'Chart Data'!$C80:$C$93, 0), MATCH('Output 3-1 Stress-external'!K$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A38, 'Chart Data'!$C80:$C$93, 0), MATCH('Output 3-1 Stress-external'!L$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A38, 'Chart Data'!$C80:$C$93, 0), MATCH('Output 3-1 Stress-external'!M$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A38, 'Chart Data'!$C80:$C$93, 0), MATCH('Output 3-1 Stress-external'!N$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A38, 'Chart Data'!$C80:$C$93, 0), MATCH('Output 3-1 Stress-external'!O$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A38, 'Chart Data'!$C80:$C$93, 0), MATCH('Output 3-1 Stress-external'!P$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A38, 'Chart Data'!$C80:$C$93, 0), MATCH('Output 3-1 Stress-external'!Q$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A38, 'Chart Data'!$C80:$C$93, 0), MATCH('Output 3-1 Stress-external'!R$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A38, 'Chart Data'!$C80:$C$93, 0), MATCH('Output 3-1 Stress-external'!S$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A38, 'Chart Data'!$C80:$C$93, 0), MATCH('Output 3-1 Stress-external'!T$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A38, 'Chart Data'!$C80:$C$93, 0), MATCH('Output 3-1 Stress-external'!U$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A38, 'Chart Data'!$C80:$C$93, 0), MATCH('Output 3-1 Stress-external'!V$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A38, 'Chart Data'!$C80:$C$93, 0), MATCH('Output 3-1 Stress-external'!W$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}}]
[{"$f":"$A$15","v":0},null,{"$f":"'Customized Scenario-External'!D87","v":{"$error":"#DIV/0!"}},{"$f":"'Customized Scenario-External'!E87","v":{"$error":"#DIV/0!"}},{"$f":"'Customized Scenario-External'!F87","v":{"$error":"#DIV/0!"}},{"$f":"'Customized Scenario-External'!G87","v":{"$error":"#DIV/0!"}},{"$f":"'Customized Scenario-External'!H87","v":{"$error":"#DIV/0!"}},{"$f":"'Customized Scenario-External'!I87","v":{"$error":"#DIV/0!"}},{"$f":"'Customized Scenario-External'!J87","v":{"$error":"#DIV/0!"}},{"$f":"'Customized Scenario-External'!K87","v":{"$error":"#DIV/0!"}},{"$f":"'Customized Scenario-External'!L87","v":{"$error":"#DIV/0!"}},{"$f":"'Customized Scenario-External'!M87","v":{"$error":"#DIV/0!"}},{"$f":"'Customized Scenario-External'!N87","v":{"$error":"#DIV/0!"}},{"$f":"'Customized Scenario-External'!O87","v":{"$error":"#DIV/0!"}},{"$f":"'Customized Scenario-External'!P87","v":{"$error":"#DIV/0!"}},{"$f":"'Customized Scenario-External'!Q87","v":{"$error":"#DIV/0!"}},{"$f":"'Customized Scenario-External'!R87","v":{"$error":"#DIV/0!"}},{"$f":"'Customized Scenario-External'!S87","v":{"$error":"#DIV/0!"}},{"$f":"'Customized Scenario-External'!T87","v":{"$error":"#DIV/0!"}},{"$f":"'Customized Scenario-External'!U87","v":{"$error":"#DIV/0!"}},{"$f":"'Customized Scenario-External'!V87","v":{"$error":"#DIV/0!"}},{"$f":"'Customized Scenario-External'!W87","v":{"$error":"#DIV/0!"}},{"$f":"'Customized Scenario-External'!X87","v":{"$error":"#DIV/0!"}}]
[]
[{"$f":"+A17","v":"B. Bound Tests"}]
["B1. Real GDP growth",null,{"$f":"'Chart Data'!D82","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!E82","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!F82","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!G82","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!H82","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!I82","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!J82","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!K82","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!L82","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!M82","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!N82","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!O82","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!P82","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!Q82","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!R82","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!S82","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!T82","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!U82","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!V82","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!W82","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!X82","v":{"$error":"#DIV/0!"}}]
["B2. Primary balance",null,{"$f":"'Chart Data'!D83","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!E83","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!F83","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!G83","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!H83","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!I83","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!J83","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!K83","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!L83","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!M83","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!N83","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!O83","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!P83","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!Q83","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!R83","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!S83","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!T83","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!U83","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!V83","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!W83","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!X83","v":{"$error":"#DIV/0!"}}]
["B3. Exports",null,{"$f":"'Chart Data'!D84","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!E84","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!F84","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!G84","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!H84","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!I84","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!J84","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!K84","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!L84","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!M84","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!N84","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!O84","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!P84","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!Q84","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!R84","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!S84","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!T84","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!U84","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!V84","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!W84","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!X84","v":{"$error":"#DIV/0!"}}]
["B4. Other flows 3/",null,{"$f":"'Chart Data'!D85","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!E85","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!F85","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!G85","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!H85","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!I85","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!J85","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!K85","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!L85","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!M85","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!N85","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!O85","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!P85","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!Q85","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!R85","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!S85","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!T85","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!U85","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!V85","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!W85","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!X85","v":{"$error":"#DIV/0!"}}]
["B5. Depreciation",null,{"$f":"'Chart Data'!D86","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!E86","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!F86","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!G86","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!H86","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!I86","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!J86","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!K86","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!L86","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!M86","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!N86","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!O86","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!P86","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!Q86","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!R86","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!S86","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!T86","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!U86","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!V86","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!W86","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!X86","v":{"$error":"#DIV/0!"}}]
["B6. Combination of B1-B5",null,{"$f":"'Chart Data'!D87","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!E87","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!F87","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!G87","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!H87","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!I87","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!J87","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!K87","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!L87","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!M87","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!N87","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!O87","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!P87","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!Q87","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!R87","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!S87","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!T87","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!U87","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!V87","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!W87","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!X87","v":{"$error":"#DIV/0!"}}]
[]
[{"$f":"A25","v":"C. Tailored Tests"}]
[{"$f":"A$26","v":"C1. Combined contingent liabilities"},null,{"$f":"'Chart Data'!D89","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!E89","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!F89","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!G89","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!H89","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!I89","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!J89","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!K89","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!L89","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!M89","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!N89","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!O89","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!P89","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!Q89","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!R89","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!S89","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!T89","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!U89","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!V89","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!W89","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!X89","v":{"$error":"#DIV/0!"}}]
[{"$f":"A$27","v":"C2. Natural disaster"},null,{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!D90, n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!E90, n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!F90, n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!G90, n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!H90, n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!I90, n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!J90, n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!K90, n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!L90, n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!M90, n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!N90, n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!O90, n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!P90, n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!Q90, n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!R90, n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!S90, n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!T90, n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!U90, n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!V90, n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!W90, n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!X90, n.a.)","v":" "}]
[{"$f":"A$28","v":"C3. Commodity price"},null,{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!D91, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!E91, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!F91, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!G91, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!H91, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!I91, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!J91, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!K91, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!L91, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!M91, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!N91, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!O91, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!P91, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!Q91, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!R91, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!S91, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!T91, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!U91, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!V91, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!W91, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!X91, n.a.)","v":"n.a."}]
[{"$f":"A$29","v":"C4. Market Financing"},null,{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!D92, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!E92, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!F92, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!G92, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!H92, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!I92, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!J92, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!K92, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!L92, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!M92, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!N92, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!O92, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!P92, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!Q92, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!R92, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!S92, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!T92, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!U92, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!V92, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!W92, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!X92, n.a.)","v":"n.a."}]
[]
[{"$f":"$A$31","v":"Threshold"},null,{"$f":"'Chart Data'!D108","v":180},{"$f":"'Chart Data'!E108","v":180},{"$f":"'Chart Data'!F108","v":180},{"$f":"'Chart Data'!G108","v":180},{"$f":"'Chart Data'!H108","v":180},{"$f":"'Chart Data'!I108","v":180},{"$f":"'Chart Data'!J108","v":180},{"$f":"'Chart Data'!K108","v":180},{"$f":"'Chart Data'!L108","v":180},{"$f":"'Chart Data'!M108","v":180},{"$f":"'Chart Data'!N108","v":180},{"$f":"'Chart Data'!O108","v":180},{"$f":"'Chart Data'!P108","v":180},{"$f":"'Chart Data'!Q108","v":180},{"$f":"'Chart Data'!R108","v":180},{"$f":"'Chart Data'!S108","v":180},{"$f":"'Chart Data'!T108","v":180},{"$f":"'Chart Data'!U108","v":180},{"$f":"'Chart Data'!V108","v":180},{"$f":"'Chart Data'!W108","v":180},{"$f":"'Chart Data'!X108","v":180}]
[]
[{"$f":"+IF(START!L10=\"English\",translation!C1141,IF(START!L10=\"French\",translation!D1141,IF(START!L10=\"Portuguese\",translation!E1141,translation!F1141)))","v":"Debt service-to-exports ratio"}]
[]
[{"$f":"A11","v":"Baseline"},null,{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A59, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!C$6, 'Chart Data'!$C$35:$X$35, 0))","v":"..."},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A59, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!D$6, 'Chart Data'!$C$35:$X$35, 0))","v":"..."},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A59, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!E$6, 'Chart Data'!$C$35:$X$35, 0))","v":"..."},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A59, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!F$6, 'Chart Data'!$C$35:$X$35, 0))","v":"..."},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A59, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!G$6, 'Chart Data'!$C$35:$X$35, 0))","v":"..."},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A59, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!H$6, 'Chart Data'!$C$35:$X$35, 0))","v":"..."},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A59, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!I$6, 'Chart Data'!$C$35:$X$35, 0))","v":"..."},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A59, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!J$6, 'Chart Data'!$C$35:$X$35, 0))","v":"..."},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A59, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!K$6, 'Chart Data'!$C$35:$X$35, 0))","v":"..."},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A59, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!L$6, 'Chart Data'!$C$35:$X$35, 0))","v":"..."},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A59, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!M$6, 'Chart Data'!$C$35:$X$35, 0))","v":"..."},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A59, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!N$6, 'Chart Data'!$C$35:$X$35, 0))","v":"..."},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A59, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!O$6, 'Chart Data'!$C$35:$X$35, 0))","v":"..."},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A59, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!P$6, 'Chart Data'!$C$35:$X$35, 0))","v":"..."},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A59, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!Q$6, 'Chart Data'!$C$35:$X$35, 0))","v":"..."},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A59, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!R$6, 'Chart Data'!$C$35:$X$35, 0))","v":"..."},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A59, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!S$6, 'Chart Data'!$C$35:$X$35, 0))","v":"..."},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A59, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!T$6, 'Chart Data'!$C$35:$X$35, 0))","v":"..."},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A59, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!U$6, 'Chart Data'!$C$35:$X$35, 0))","v":"..."},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A59, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!V$6, 'Chart Data'!$C$35:$X$35, 0))","v":"..."},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A59, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!W$6, 'Chart Data'!$C$35:$X$35, 0))","v":"..."}]
[]
[{"$f":"A13","v":"A. Alternative Scenarios"}]
[{"$f":"A14","v":"A1. Key variables at their historical averages in 2019-2029 2/"},null,{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A62, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!C$6, 'Chart Data'!$C$35:$X$35, 0))","v":"..."},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A62, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!D$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A62, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!E$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A62, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!F$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A62, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!G$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A62, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!H$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A62, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!I$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A62, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!J$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A62, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!K$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A62, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!L$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A62, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!M$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A62, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!N$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A62, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!O$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A62, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!P$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A62, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!Q$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A62, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!R$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A62, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!S$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A62, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!T$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A62, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!U$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A62, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!V$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A62, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!W$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}}]
[{"$f":"$A$15","v":0},null,{"$f":"'Customized Scenario-External'!D90","v":{"$error":"#DIV/0!"}},{"$f":"'Customized Scenario-External'!E90","v":{"$error":"#DIV/0!"}},{"$f":"'Customized Scenario-External'!F90","v":{"$error":"#DIV/0!"}},{"$f":"'Customized Scenario-External'!G90","v":{"$error":"#DIV/0!"}},{"$f":"'Customized Scenario-External'!H90","v":{"$error":"#DIV/0!"}},{"$f":"'Customized Scenario-External'!I90","v":{"$error":"#DIV/0!"}},{"$f":"'Customized Scenario-External'!J90","v":{"$error":"#DIV/0!"}},{"$f":"'Customized Scenario-External'!K90","v":{"$error":"#DIV/0!"}},{"$f":"'Customized Scenario-External'!L90","v":{"$error":"#DIV/0!"}},{"$f":"'Customized Scenario-External'!M90","v":{"$error":"#DIV/0!"}},{"$f":"'Customized Scenario-External'!N90","v":{"$error":"#DIV/0!"}},{"$f":"'Customized Scenario-External'!O90","v":{"$error":"#DIV/0!"}},{"$f":"'Customized Scenario-External'!P90","v":{"$error":"#DIV/0!"}},{"$f":"'Customized Scenario-External'!Q90","v":{"$error":"#DIV/0!"}},{"$f":"'Customized Scenario-External'!R90","v":{"$error":"#DIV/0!"}},{"$f":"'Customized Scenario-External'!S90","v":{"$error":"#DIV/0!"}},{"$f":"'Customized Scenario-External'!T90","v":{"$error":"#DIV/0!"}},{"$f":"'Customized Scenario-External'!U90","v":{"$error":"#DIV/0!"}},{"$f":"'Customized Scenario-External'!V90","v":{"$error":"#DIV/0!"}},{"$f":"'Customized Scenario-External'!W90","v":{"$error":"#DIV/0!"}},{"$f":"'Customized Scenario-External'!X90","v":{"$error":"#DIV/0!"}}]
[]
[{"$f":"A17","v":"B. Bound Tests"}]
["B1. Real GDP growth",null,{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A66, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!C$6, 'Chart Data'!$C$35:$X$35, 0))","v":"..."},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A66, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!D$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A66, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!E$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A66, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!F$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A66, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!G$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A66, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!H$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A66, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!I$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A66, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!J$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A66, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!K$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A66, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!L$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A66, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!M$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A66, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!N$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A66, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!O$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A66, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!P$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A66, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!Q$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A66, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!R$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A66, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!S$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A66, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!T$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A66, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!U$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A66, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!V$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A66, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!W$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}}]
["B2. Primary balance",null,{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A67, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!C$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A67, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!D$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A67, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!E$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A67, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!F$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A67, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!G$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A67, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!H$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A67, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!I$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A67, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!J$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A67, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!K$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A67, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!L$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A67, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!M$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A67, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!N$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A67, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!O$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A67, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!P$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A67, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!Q$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A67, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!R$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A67, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!S$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A67, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!T$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A67, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!U$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A67, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!V$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A67, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!W$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}}]
["B3. Exports",null,{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A68, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!C$6, 'Chart Data'!$C$35:$X$35, 0))","v":"..."},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A68, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!D$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A68, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!E$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A68, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!F$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A68, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!G$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A68, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!H$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A68, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!I$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A68, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!J$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A68, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!K$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A68, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!L$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A68, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!M$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A68, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!N$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A68, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!O$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A68, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!P$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A68, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!Q$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A68, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!R$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A68, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!S$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A68, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!T$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A68, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!U$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A68, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!V$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A68, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!W$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}}]
["B4. Other flows 3/",null,{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A69, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!C$6, 'Chart Data'!$C$35:$X$35, 0))","v":"..."},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A69, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!D$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A69, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!E$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A69, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!F$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A69, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!G$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A69, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!H$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A69, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!I$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A69, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!J$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A69, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!K$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A69, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!L$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A69, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!M$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A69, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!N$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A69, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!O$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A69, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!P$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A69, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!Q$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A69, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!R$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A69, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!S$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A69, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!T$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A69, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!U$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A69, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!V$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A69, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!W$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}}]
["B5. Depreciation",null,{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A70, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!C$6, 'Chart Data'!$C$35:$X$35, 0))","v":"..."},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A70, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!D$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A70, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!E$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A70, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!F$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A70, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!G$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A70, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!H$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A70, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!I$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A70, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!J$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A70, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!K$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A70, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!L$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A70, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!M$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A70, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!N$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A70, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!O$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A70, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!P$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A70, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!Q$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A70, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!R$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A70, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!S$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A70, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!T$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A70, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!U$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A70, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!V$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A70, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!W$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}}]
["B6. Combination of B1-B5",null,{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A71, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!C$6, 'Chart Data'!$C$35:$X$35, 0))","v":"..."},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A71, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!D$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A71, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!E$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A71, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!F$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A71, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!G$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A71, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!H$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A71, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!I$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A71, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!J$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A71, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!K$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A71, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!L$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A71, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!M$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A71, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!N$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A71, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!O$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A71, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!P$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A71, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!Q$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A71, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!R$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A71, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!S$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A71, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!T$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A71, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!U$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A71, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!V$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A71, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!W$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}}]
[]
[{"$f":"A25","v":"C. Tailored Tests"}]
[{"$f":"A26","v":"C1. Combined contingent liabilities"},null,{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A74, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!C$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A74, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!D$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A74, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!E$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A74, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!F$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A74, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!G$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A74, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!H$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A74, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!I$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A74, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!J$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A74, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!K$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A74, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!L$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A74, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!M$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A74, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!N$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A74, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!O$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A74, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!P$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A74, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!Q$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A74, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!R$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A74, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!S$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A74, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!T$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A74, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!U$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A74, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!V$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A74, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!W$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}}]
[{"$f":"A27","v":"C2. Natural disaster"},null,{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!D132, n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!E132, n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!F132, n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!G132, n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!H132, n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!I132, n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!J132, n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!K132, n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!L132, n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!M132, n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!N132, n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!O132, n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!P132, n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!Q132, n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!R132, n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!S132, n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!T132, n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!U132, n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!V132, n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!W132, n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!X132, n.a.)","v":" "}]
[{"$f":"A28","v":"C3. Commodity price"},null,{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!D133, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!E133, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!F133, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!G133, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!H133, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!I133, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!J133, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!K133, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!L133, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!M133, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!N133, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!O133, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!P133, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!Q133, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!R133, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!S133, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!T133, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!U133, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!V133, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!W133, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!X133, n.a.)","v":"n.a."}]
[{"$f":"A29","v":"C4. Market Financing"},null,{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!D134, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!E134, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!F134, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!G134, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!H134, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!I134, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!J134, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!K134, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!L134, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!M134, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!N134, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!O134, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!P134, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!Q134, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!R134, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!S134, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!T134, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!U134, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!V134, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!W134, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!X134, n.a.)","v":"n.a."}]
[]
[{"$f":"$A$31","v":"Threshold"},null,{"$f":"'Chart Data'!D150","v":15},{"$f":"'Chart Data'!E150","v":15},{"$f":"'Chart Data'!F150","v":15},{"$f":"'Chart Data'!G150","v":15},{"$f":"'Chart Data'!H150","v":15},{"$f":"'Chart Data'!I150","v":15},{"$f":"'Chart Data'!J150","v":15},{"$f":"'Chart Data'!K150","v":15},{"$f":"'Chart Data'!L150","v":15},{"$f":"'Chart Data'!M150","v":15},{"$f":"'Chart Data'!N150","v":15},{"$f":"'Chart Data'!O150","v":15},{"$f":"'Chart Data'!P150","v":15},{"$f":"'Chart Data'!Q150","v":15},{"$f":"'Chart Data'!R150","v":15},{"$f":"'Chart Data'!S150","v":15},{"$f":"'Chart Data'!T150","v":15},{"$f":"'Chart Data'!U150","v":15},{"$f":"'Chart Data'!V150","v":15},{"$f":"'Chart Data'!W150","v":15},{"$f":"'Chart Data'!X150","v":15}]
[]
[{"$f":"+IF(START!L10=\"English\",translation!C1142,IF(START!L10=\"French\",translation!D1142,IF(START!L10=\"Portuguese\",translation!E1142,translation!F1142)))","v":"Debt service-to-revenue ratio"}]
[]
[{"$f":"+A11","v":"Baseline"},null,{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A83, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!C$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A83, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!D$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A83, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!E$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A83, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!F$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A83, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!G$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A83, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!H$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A83, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!I$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A83, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!J$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A83, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!K$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A83, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!L$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A83, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!M$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A83, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!N$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A83, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!O$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A83, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!P$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A83, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!Q$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A83, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!R$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A83, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!S$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A83, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!T$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A83, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!U$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A83, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!V$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A83, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!W$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}}]
[]
[{"$f":"+A13","v":"A. Alternative Scenarios"}]
[{"$f":"+A14","v":"A1. Key variables at their historical averages in 2019-2029 2/"},null,{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A86, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!C$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A86, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!D$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A86, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!E$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A86, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!F$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A86, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!G$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A86, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!H$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A86, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!I$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A86, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!J$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A86, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!K$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A86, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!L$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A86, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!M$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A86, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!N$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A86, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!O$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A86, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!P$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A86, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!Q$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A86, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!R$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A86, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!S$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A86, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!T$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A86, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!U$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A86, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!V$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A86, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!W$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}}]
[{"$f":"$A$15","v":0},null,{"$f":"'Customized Scenario-External'!D91","v":{"$error":"#DIV/0!"}},{"$f":"'Customized Scenario-External'!E91","v":{"$error":"#DIV/0!"}},{"$f":"'Customized Scenario-External'!F91","v":{"$error":"#DIV/0!"}},{"$f":"'Customized Scenario-External'!G91","v":{"$error":"#DIV/0!"}},{"$f":"'Customized Scenario-External'!H91","v":{"$error":"#DIV/0!"}},{"$f":"'Customized Scenario-External'!I91","v":{"$error":"#DIV/0!"}},{"$f":"'Customized Scenario-External'!J91","v":{"$error":"#DIV/0!"}},{"$f":"'Customized Scenario-External'!K91","v":{"$error":"#DIV/0!"}},{"$f":"'Customized Scenario-External'!L91","v":{"$error":"#DIV/0!"}},{"$f":"'Customized Scenario-External'!M91","v":{"$error":"#DIV/0!"}},{"$f":"'Customized Scenario-External'!N91","v":{"$error":"#DIV/0!"}},{"$f":"'Customized Scenario-External'!O91","v":{"$error":"#DIV/0!"}},{"$f":"'Customized Scenario-External'!P91","v":{"$error":"#DIV/0!"}},{"$f":"'Customized Scenario-External'!Q91","v":{"$error":"#DIV/0!"}},{"$f":"'Customized Scenario-External'!R91","v":{"$error":"#DIV/0!"}},{"$f":"'Customized Scenario-External'!S91","v":{"$error":"#DIV/0!"}},{"$f":"'Customized Scenario-External'!T91","v":{"$error":"#DIV/0!"}},{"$f":"'Customized Scenario-External'!U91","v":{"$error":"#DIV/0!"}},{"$f":"'Customized Scenario-External'!V91","v":{"$error":"#DIV/0!"}},{"$f":"'Customized Scenario-External'!W91","v":{"$error":"#DIV/0!"}},{"$f":"'Customized Scenario-External'!X91","v":{"$error":"#DIV/0!"}}]
[]
[{"$f":"+A17","v":"B. Bound Tests"},null,{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",\"\",'Customized Scenario-External'!D91)","v":""},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",\"\",'Customized Scenario-External'!E91)","v":""},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",\"\",'Customized Scenario-External'!F91)","v":""},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",\"\",'Customized Scenario-External'!G91)","v":""},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",\"\",'Customized Scenario-External'!H91)","v":""},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",\"\",'Customized Scenario-External'!I91)","v":""},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",\"\",'Customized Scenario-External'!J91)","v":""},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",\"\",'Customized Scenario-External'!K91)","v":""},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",\"\",'Customized Scenario-External'!L91)","v":""},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",\"\",'Customized Scenario-External'!M91)","v":""},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",\"\",'Customized Scenario-External'!N91)","v":""},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",\"\",'Customized Scenario-External'!O91)","v":""},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",\"\",'Customized Scenario-External'!P91)","v":""},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",\"\",'Customized Scenario-External'!Q91)","v":""},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",\"\",'Customized Scenario-External'!R91)","v":""},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",\"\",'Customized Scenario-External'!S91)","v":""},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",\"\",'Customized Scenario-External'!T91)","v":""},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",\"\",'Customized Scenario-External'!U91)","v":""},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",\"\",'Customized Scenario-External'!V91)","v":""},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",\"\",'Customized Scenario-External'!W91)","v":""},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",\"\",'Customized Scenario-External'!X91)","v":""}]
["B1. Real GDP growth",null,{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A90, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!C$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A90, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!D$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A90, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!E$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A90, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!F$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A90, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!G$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A90, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!H$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A90, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!I$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A90, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!J$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A90, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!K$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A90, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!L$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A90, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!M$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A90, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!N$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A90, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!O$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A90, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!P$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A90, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!Q$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A90, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!R$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A90, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!S$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A90, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!T$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A90, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!U$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A90, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!V$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A90, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!W$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}}]
["B2. Primary balance",null,{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A91, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!C$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A91, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!D$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A91, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!E$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A91, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!F$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A91, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!G$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A91, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!H$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A91, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!I$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A91, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!J$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A91, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!K$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A91, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!L$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A91, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!M$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A91, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!N$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A91, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!O$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A91, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!P$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A91, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!Q$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A91, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!R$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A91, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!S$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A91, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!T$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A91, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!U$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A91, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!V$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A91, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!W$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}}]
["B3. Exports",null,{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A92, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!C$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A92, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!D$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A92, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!E$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A92, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!F$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A92, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!G$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A92, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!H$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A92, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!I$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A92, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!J$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A92, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!K$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A92, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!L$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A92, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!M$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A92, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!N$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A92, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!O$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A92, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!P$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A92, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!Q$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A92, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!R$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A92, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!S$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A92, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!T$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A92, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!U$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A92, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!V$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A92, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!W$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}}]
["B4. Other flows 3/",null,{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A93, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!C$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A93, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!D$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A93, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!E$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A93, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!F$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A93, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!G$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A93, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!H$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A93, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!I$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A93, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!J$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A93, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!K$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A93, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!L$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A93, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!M$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A93, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!N$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A93, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!O$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A93, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!P$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A93, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!Q$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A93, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!R$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A93, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!S$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A93, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!T$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A93, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!U$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A93, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!V$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A93, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!W$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}}]
["B5. Depreciation",null,{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A94, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!C$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A94, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!D$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A94, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!E$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A94, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!F$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A94, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!G$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A94, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!H$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A94, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!I$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A94, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!J$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A94, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!K$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A94, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!L$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A94, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!M$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A94, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!N$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A94, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!O$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A94, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!P$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A94, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!Q$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A94, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!R$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A94, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!S$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A94, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!T$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A94, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!U$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A94, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!V$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A94, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!W$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}}]
["B6. Combination of B1-B5",null,{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A95, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!C$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A95, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!D$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A95, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!E$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A95, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!F$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A95, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!G$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A95, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!H$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A95, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!I$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A95, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!J$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A95, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!K$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A95, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!L$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A95, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!M$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A95, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!N$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A95, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!O$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A95, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!P$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A95, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!Q$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A95, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!R$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A95, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!S$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A95, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!T$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A95, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!U$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A95, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!V$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A95, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!W$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}}]
[]
[{"$f":"+A25","v":"C. Tailored Tests"}]
[{"$f":"+A26","v":"C1. Combined contingent liabilities"},null,{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A98, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!C$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A98, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!D$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A98, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!E$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A98, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!F$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A98, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!G$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A98, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!H$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A98, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!I$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A98, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!J$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A98, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!K$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A98, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!L$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A98, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!M$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A98, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!N$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A98, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!O$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A98, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!P$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A98, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!Q$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A98, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!R$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A98, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!S$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A98, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!T$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A98, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!U$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A98, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!V$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A98, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!W$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}}]
[{"$f":"+A27","v":"C2. Natural disaster"},null,{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!D184, n.a.)","v":{"$error":"#DIV/0!"}},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!E184, n.a.)","v":{"$error":"#DIV/0!"}},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!F184, n.a.)","v":{"$error":"#DIV/0!"}},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!G184, n.a.)","v":{"$error":"#DIV/0!"}},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!H184, n.a.)","v":{"$error":"#DIV/0!"}},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!I184, n.a.)","v":{"$error":"#DIV/0!"}},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!J184, n.a.)","v":{"$error":"#DIV/0!"}},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!K184, n.a.)","v":{"$error":"#DIV/0!"}},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!L184, n.a.)","v":{"$error":"#DIV/0!"}},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!M184, n.a.)","v":{"$error":"#DIV/0!"}},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!N184, n.a.)","v":{"$error":"#DIV/0!"}},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!O184, n.a.)","v":{"$error":"#DIV/0!"}},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!P184, n.a.)","v":{"$error":"#DIV/0!"}},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!Q184, n.a.)","v":{"$error":"#DIV/0!"}},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!R184, n.a.)","v":{"$error":"#DIV/0!"}},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!S184, n.a.)","v":{"$error":"#DIV/0!"}},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!T184, n.a.)","v":{"$error":"#DIV/0!"}},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!U184, n.a.)","v":{"$error":"#DIV/0!"}},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!V184, n.a.)","v":{"$error":"#DIV/0!"}},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!W184, n.a.)","v":{"$error":"#DIV/0!"}},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!X184, n.a.)","v":{"$error":"#DIV/0!"}}]
[{"$f":"+A28","v":"C3. Commodity price"},null,{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!D185, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!E185, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!F185, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!G185, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!H185, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!I185, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!J185, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!K185, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!L185, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!M185, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!N185, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!O185, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!P185, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!Q185, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!R185, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!S185, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!T185, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!U185, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!V185, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!W185, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!X185, n.a.)","v":"n.a."}]
[{"$f":"+A29","v":"C4. Market Financing"},null,{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!D186, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!E186, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!F186, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!G186, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!H186, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!I186, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!J186, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!K186, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!L186, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!M186, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!N186, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!O186, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!P186, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!Q186, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!R186, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!S186, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!T186, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!U186, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!V186, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!W186, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!X186, n.a.)","v":"n.a."}]
[]
[{"$f":"$A$31","v":"Threshold"},null,{"$f":"'Chart Data'!D192","v":18},{"$f":"'Chart Data'!E192","v":18},{"$f":"'Chart Data'!F192","v":18},{"$f":"'Chart Data'!G192","v":18},{"$f":"'Chart Data'!H192","v":18},{"$f":"'Chart Data'!I192","v":18},{"$f":"'Chart Data'!J192","v":18},{"$f":"'Chart Data'!K192","v":18},{"$f":"'Chart Data'!L192","v":18},{"$f":"'Chart Data'!M192","v":18},{"$f":"'Chart Data'!N192","v":18},{"$f":"'Chart Data'!O192","v":18},{"$f":"'Chart Data'!P192","v":18},{"$f":"'Chart Data'!Q192","v":18},{"$f":"'Chart Data'!R192","v":18},{"$f":"'Chart Data'!S192","v":18},{"$f":"'Chart Data'!T192","v":18},{"$f":"'Chart Data'!U192","v":18},{"$f":"'Chart Data'!V192","v":18},{"$f":"'Chart Data'!W192","v":18},{"$f":"'Chart Data'!X192","v":18}]
[]
[{"$f":"+IF(START!L10=\"English\",translation!C1143,IF(START!L10=\"French\",translation!D1143,IF(START!L10=\"Portuguese\",translation!E1143,translation!F1143)))","v":"Memorandum item:"}]
[{"$f":"+IF(START!L10=\"English\",translation!C1144,IF(START!L10=\"French\",translation!D1144,IF(START!L10=\"Portuguese\",translation!E1144,translation!F1144)))","v":"Grant element assumed on residual financing (i.e., financing required above baseline) 6/"},null,{"$f":"'PV Stress'!D10","v":{"$error":"#DIV/0!"}},{"$f":"C106","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[{"$f":"+IF(START!L10=\"English\",translation!C1146,IF(START!L10=\"French\",translation!D1146,IF(START!L10=\"Portuguese\",translation!E1146,translation!F1146)))","v":"Sources: Country authorities; and staff estimates and projections."}]
[{"$f":"\"1/ \" &IF(START!L10=\"English\",translation!C1147,IF(START!L10=\"French\",translation!D1147,IF(START!L10=\"Portuguese\",translation!E1147,translation!F1147)))","v":"1/ A bold value indicates a breach of the threshold."}]
[{"$f":"\"2/ \" &IF(START!L10=\"English\",translation!C1148,IF(START!L10=\"French\",translation!D1148,IF(START!L10=\"Portuguese\",translation!E1148,translation!F1148)))","v":"2/ Variables include real GDP growth, GDP deflator (in U.S. dollar terms), non-interest current account in percent of GDP, and non-debt creating flows. "}]
[{"$f":"\"3/ \"&+IF(START!L10=\"English\",translation!C1152,IF(START!L10=\"French\",translation!D1152,IF(START!L10=\"Portuguese\",translation!E1152,translation!F1152)))","v":"3/ Includes official and private transfers and FDI."}]

{"sheet":"Output 3-2 Stress-public","index":43,"n_rows":105,"n_cols":24,"rows_kept":105,"cut":false,"hidden":false,"merged":[[79,1,79,23],[2,1,2,23],[6,3,6,23],[33,1,33,23],[57,1,57,23],[9,1,9,23]]}
[]
[null,{"$f":"++OFFSET(translation!C1168,0,LANG)&\" 4. \"&Country&++OFFSET(translation!C1169,0,LANG)&\" \"&D8&\"-\"&N8","v":"Table 4. Nicaragua: Sensitivity Analysis for Key Indicators of Public Debt , 2019-2029"}]
[]
[]
[null,null,null,null,null,null,null,null,null,"hide","hide","hide","hide",null,"hide","hide","hide","hide","hide","hide","hide","hide","hide"]
[null,null,null,null,null,null,null,null,"hide","hide",null,"hide","hide","hide","hide",null,"hide","hide","hide","hide","hide","hide"]
[null,null,null,{"$f":"'Output 3-1 Stress-external'!C5","v":"Projections 1/"}]
[null,null,null,{"$f":"+'Macro-Debt_Data'!U5","v":2019},{"$f":"D8+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039]
[]
[null,{"$f":"++OFFSET(translation!C1176, 0,LANG)","v":"PV of Debt-to-GDP Ratio"}]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1178,IF(START!L10=\"French\",translation!D1178,IF(START!L10=\"Portuguese\",translation!E1178,translation!F1178)))","v":"Baseline"},null,{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B12, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":"..."},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B12, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":"..."},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B12, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":"..."},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B12, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":"..."},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B12, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":"..."},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B12, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":"..."},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B12, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":"..."},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B12, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":"..."},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B12, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":"..."},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B12, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":"..."},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B12, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":"..."},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B12, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":"..."},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B12, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":"..."},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B12, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":"..."},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B12, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":"..."},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B12, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":"..."},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B12, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":"..."},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B12, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":"..."},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B12, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":"..."},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B12, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":"..."},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B12, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":"..."}]
[]
[null,{"$f":"'Output 3-1 Stress-external'!A13","v":"A. Alternative Scenarios"}]
[null,{"$f":"'Output 3-1 Stress-external'!A14","v":"A1. Key variables at their historical averages in 2019-2029 2/"},null,{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B15, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B15, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B15, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B15, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B15, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B15, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B15, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B15, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B15, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B15, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B15, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B15, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B15, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B15, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B15, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B15, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B15, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B15, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B15, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B15, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B15, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"IF('Customized Scenario - public'!$C$3=\"Yes\", 'Customized Scenario - public'!$B$7, 0)","v":0},null,{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B16, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B16, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B16, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B16, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B16, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B16, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B16, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B16, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B16, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B16, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B16, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B16, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B16, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B16, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B16, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B16, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B16, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B16, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B16, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B16, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B16, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#N/A"}}]
[]
[null,{"$f":"'Output 3-1 Stress-external'!A17","v":"B. Bound Tests"}]
[null,{"$f":"'Output 3-1 Stress-external'!A18","v":"B1. Real GDP growth"},null,{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B19, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B19, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B19, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B19, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B19, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B19, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B19, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B19, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B19, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B19, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B19, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B19, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B19, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B19, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B19, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B19, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B19, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B19, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B19, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B19, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B19, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"'Output 3-1 Stress-external'!A19","v":"B2. Primary balance"},null,{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B20, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B20, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B20, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B20, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B20, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B20, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B20, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B20, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B20, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B20, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B20, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B20, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B20, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B20, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B20, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B20, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B20, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B20, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B20, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B20, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B20, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"'Output 3-1 Stress-external'!A20","v":"B3. Exports"},null,{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B21, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B21, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B21, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B21, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B21, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B21, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B21, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B21, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B21, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B21, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B21, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B21, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B21, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B21, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B21, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B21, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B21, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B21, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B21, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B21, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B21, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}}]
[null,{"$f":"'Output 3-1 Stress-external'!A21","v":"B4. Other flows 3/"},null,{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B22, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B22, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B22, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B22, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B22, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B22, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B22, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B22, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B22, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B22, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B22, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B22, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B22, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B22, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B22, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B22, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B22, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B22, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B22, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B22, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B22, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}}]
[null,{"$f":"'Output 3-1 Stress-external'!A22","v":"B5. Depreciation"},null,{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B23, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B23, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B23, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B23, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B23, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B23, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B23, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B23, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B23, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B23, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B23, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B23, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B23, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B23, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B23, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B23, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B23, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B23, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B23, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B23, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B23, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"'Output 3-1 Stress-external'!A23","v":"B6. Combination of B1-B5"},null,{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B24, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B24, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B24, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B24, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B24, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B24, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B24, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B24, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B24, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B24, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B24, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B24, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B24, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B24, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B24, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B24, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B24, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B24, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B24, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B24, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B24, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"'Output 3-1 Stress-external'!A25","v":"C. Tailored Tests"}]
[null,{"$f":"'Output 3-1 Stress-external'!A26","v":"C1. Combined contingent liabilities"},null,{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B27, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B27, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B27, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B27, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B27, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B27, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B27, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B27, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B27, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B27, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B27, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B27, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B27, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B27, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B27, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B27, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B27, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B27, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B27, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B27, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B27, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"'Output 3-1 Stress-external'!A27","v":"C2. Natural disaster"},null,{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B28, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B28, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B28, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B28, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B28, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B28, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B28, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B28, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B28, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B28, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B28, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B28, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B28, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B28, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B28, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B28, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B28, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B28, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B28, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B28, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B28, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":" "}]
[null,{"$f":"'Output 3-1 Stress-external'!A28","v":"C3. Commodity price"},null,{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B29, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B29, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B29, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B29, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B29, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B29, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B29, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B29, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B29, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B29, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B29, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B29, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B29, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B29, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B29, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B29, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B29, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B29, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B29, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B29, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B29, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."}]
[null,{"$f":"'Output 3-1 Stress-external'!A29","v":"C4. Market Financing"},null,{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B30, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B30, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B30, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B30, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B30, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B30, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B30, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B30, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B30, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B30, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B30, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B30, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B30, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B30, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B30, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B30, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B30, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B30, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B30, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B30, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B30, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."}]
[]
[null,{"$f":"'Chart Data'!B267","v":"TOTAL public debt benchmark"},null,{"$f":"'Chart Data'!D267","v":55},{"$f":"'Chart Data'!E267","v":55},{"$f":"'Chart Data'!F267","v":55},{"$f":"'Chart Data'!G267","v":55},{"$f":"'Chart Data'!H267","v":55},{"$f":"'Chart Data'!I267","v":55},{"$f":"'Chart Data'!J267","v":55},{"$f":"'Chart Data'!K267","v":55},{"$f":"'Chart Data'!L267","v":55},{"$f":"'Chart Data'!M267","v":55},{"$f":"'Chart Data'!N267","v":55},{"$f":"'Chart Data'!O267","v":55},{"$f":"'Chart Data'!P267","v":55},{"$f":"'Chart Data'!Q267","v":55},{"$f":"'Chart Data'!R267","v":55},{"$f":"'Chart Data'!S267","v":55},{"$f":"'Chart Data'!T267","v":55},{"$f":"'Chart Data'!U267","v":55},{"$f":"'Chart Data'!V267","v":55},{"$f":"'Chart Data'!W267","v":55},{"$f":"'Chart Data'!X267","v":55}]
[]
[null,{"$f":"++OFFSET(translation!C1193, 0,LANG)","v":"PV of Debt-to-Revenue Ratio"}]
[]
[null,{"$f":"+$B$12","v":"Baseline"},null,{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B36, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":"…"},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B36, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":"…"},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B36, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":"…"},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B36, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":"…"},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B36, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":"…"},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B36, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":"…"},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B36, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":"…"},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B36, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":"…"},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B36, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":"…"},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B36, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":"…"},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B36, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":"…"},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B36, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":"…"},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B36, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":"…"},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B36, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":"…"},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B36, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":"…"},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B36, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":"…"},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B36, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":"…"},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B36, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":"…"},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B36, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":"…"},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B36, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":"…"},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B36, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":"…"}]
[]
[null,{"$f":"+$B$14","v":"A. Alternative Scenarios"}]
[null,{"$f":"+$B$15","v":"A1. Key variables at their historical averages in 2019-2029 2/"},null,{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B39, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B39, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B39, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B39, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B39, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B39, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B39, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B39, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B39, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B39, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B39, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B39, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B39, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B39, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B39, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B39, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B39, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B39, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B39, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B39, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B39, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"$B$16","v":0},null,{"$f":"'Customized Scenario - public'!E155","v":{"$error":"#DIV/0!"}},{"$f":"'Customized Scenario - public'!F155","v":{"$error":"#DIV/0!"}},{"$f":"'Customized Scenario - public'!G155","v":{"$error":"#DIV/0!"}},{"$f":"'Customized Scenario - public'!H155","v":{"$error":"#DIV/0!"}},{"$f":"'Customized Scenario - public'!I155","v":{"$error":"#DIV/0!"}},{"$f":"'Customized Scenario - public'!J155","v":{"$error":"#DIV/0!"}},{"$f":"'Customized Scenario - public'!K155","v":{"$error":"#DIV/0!"}},{"$f":"'Customized Scenario - public'!L155","v":{"$error":"#DIV/0!"}},{"$f":"'Customized Scenario - public'!M155","v":{"$error":"#DIV/0!"}},{"$f":"'Customized Scenario - public'!N155","v":{"$error":"#DIV/0!"}},{"$f":"'Customized Scenario - public'!O155","v":{"$error":"#DIV/0!"}},{"$f":"'Customized Scenario - public'!P155","v":{"$error":"#DIV/0!"}},{"$f":"'Customized Scenario - public'!Q155","v":{"$error":"#DIV/0!"}},{"$f":"'Customized Scenario - public'!R155","v":{"$error":"#DIV/0!"}},{"$f":"'Customized Scenario - public'!S155","v":{"$error":"#DIV/0!"}},{"$f":"'Customized Scenario - public'!T155","v":{"$error":"#DIV/0!"}},{"$f":"'Customized Scenario - public'!U155","v":{"$error":"#DIV/0!"}},{"$f":"'Customized Scenario - public'!V155","v":{"$error":"#DIV/0!"}},{"$f":"'Customized Scenario - public'!W155","v":{"$error":"#DIV/0!"}},{"$f":"'Customized Scenario - public'!X155","v":{"$error":"#DIV/0!"}},{"$f":"'Customized Scenario - public'!Y155","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"+$B$18","v":"B. Bound Tests"}]
[null,{"$f":"+$B$19","v":"B1. Real GDP growth"},null,{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B43, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B43, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B43, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B43, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B43, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B43, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B43, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B43, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B43, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B43, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B43, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B43, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B43, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B43, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B43, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B43, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B43, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B43, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B43, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B43, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B43, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+$B$20","v":"B2. Primary balance"},null,{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B44, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B44, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B44, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B44, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B44, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B44, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B44, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B44, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B44, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B44, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B44, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B44, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B44, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B44, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B44, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B44, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B44, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B44, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B44, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B44, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B44, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}}]
[{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},null,{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B45, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B45, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B45, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B45, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B45, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B45, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B45, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B45, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B45, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B45, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B45, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B45, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B45, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B45, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B45, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B45, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B45, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B45, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B45, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B45, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B45, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}}]
[{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},null,{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B46, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B46, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B46, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B46, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B46, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B46, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B46, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B46, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B46, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B46, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B46, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B46, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B46, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B46, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B46, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B46, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B46, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B46, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B46, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B46, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B46, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}}]
[null,{"$f":"+$B$21","v":"B3. Exports"},null,{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B47, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B47, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B47, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B47, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B47, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B47, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B47, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B47, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B47, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B47, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B47, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B47, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B47, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B47, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B47, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B47, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B47, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B47, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B47, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B47, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B47, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}}]
[null,{"$f":"+$B$22","v":"B4. Other flows 3/"},null,{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B48, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B48, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B48, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B48, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B48, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B48, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B48, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B48, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B48, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B48, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B48, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B48, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B48, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B48, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B48, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B48, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B48, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B48, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B48, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B48, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B48, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#VALUE!"}}]
[null,{"$f":"+$B$23","v":"B5. Depreciation"},null,{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B49, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B49, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B49, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B49, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B49, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B49, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B49, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B49, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B49, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B49, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B49, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B49, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B49, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B49, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B49, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B49, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B49, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B49, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B49, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B49, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B49, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"$B$24","v":"B6. Combination of B1-B5"},null,{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B50, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B50, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B50, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B50, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B50, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B50, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B50, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B50, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B50, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B50, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B50, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B50, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B50, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B50, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B50, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B50, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B50, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B50, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B50, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B50, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B50, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"$B$26","v":"C. Tailored Tests"}]
[null,{"$f":"$B$27","v":"C1. Combined contingent liabilities"},null,{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B53, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B53, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B53, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B53, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B53, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B53, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B53, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B53, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B53, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B53, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B53, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B53, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B53, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B53, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B53, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B53, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B53, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B53, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B53, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B53, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B53, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"$B$28","v":"C2. Natural disaster"},null,{"$f":"IF('Chart Data'!$I17=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B54, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B54, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B54, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B54, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B54, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B54, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B54, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B54, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B54, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B54, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B54, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B54, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B54, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B54, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B54, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B54, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B54, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B54, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B54, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B54, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B54, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":" "}]
[null,{"$f":"$B$29","v":"C3. Commodity price"},null,{"$f":"IF('Chart Data'!$I18=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B55, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B55, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B55, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B55, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B55, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B55, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B55, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B55, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B55, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B55, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B55, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B55, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B55, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B55, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B55, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B55, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B55, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B55, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B55, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B55, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B55, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."}]
[null,{"$f":"$B$30","v":"C4. Market Financing"},null,{"$f":"IF('Chart Data'!$I19=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B56, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B56, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B56, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B56, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B56, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B56, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B56, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B56, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B56, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B56, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B56, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B56, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B56, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B56, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B56, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B56, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B56, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B56, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B56, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B56, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B56, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."}]
[]
[null,{"$f":"++OFFSET(translation!C1194, 0,LANG)","v":"Debt Service-to-Revenue Ratio"}]
[]
[null,{"$f":"+$B$12","v":"Baseline"},null,{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B60,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B60,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B60,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B60,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B60,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B60,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B60,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B60,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B60,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B60,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B60,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B60,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B60,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B60,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B60,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B60,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B60,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B60,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B60,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B60,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B60,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"+$B$14","v":"A. Alternative Scenarios"}]
[null,{"$f":"+$B$15","v":"A1. Key variables at their historical averages in 2019-2029 2/"},null,{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B63,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B63,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B63,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B63,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B63,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B63,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B63,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B63,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B63,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B63,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B63,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B63,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B63,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B63,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B63,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B63,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B63,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B63,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B63,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B63,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B63,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"$B$16","v":0},null,{"$f":"'Customized Scenario - public'!E155","v":{"$error":"#DIV/0!"}},{"$f":"'Customized Scenario - public'!F155","v":{"$error":"#DIV/0!"}},{"$f":"'Customized Scenario - public'!G155","v":{"$error":"#DIV/0!"}},{"$f":"'Customized Scenario - public'!H155","v":{"$error":"#DIV/0!"}},{"$f":"'Customized Scenario - public'!I155","v":{"$error":"#DIV/0!"}},{"$f":"'Customized Scenario - public'!J155","v":{"$error":"#DIV/0!"}},{"$f":"'Customized Scenario - public'!K155","v":{"$error":"#DIV/0!"}},{"$f":"'Customized Scenario - public'!L155","v":{"$error":"#DIV/0!"}},{"$f":"'Customized Scenario - public'!M155","v":{"$error":"#DIV/0!"}},{"$f":"'Customized Scenario - public'!N155","v":{"$error":"#DIV/0!"}},{"$f":"'Customized Scenario - public'!O155","v":{"$error":"#DIV/0!"}},{"$f":"'Customized Scenario - public'!P155","v":{"$error":"#DIV/0!"}},{"$f":"'Customized Scenario - public'!Q155","v":{"$error":"#DIV/0!"}},{"$f":"'Customized Scenario - public'!R155","v":{"$error":"#DIV/0!"}},{"$f":"'Customized Scenario - public'!S155","v":{"$error":"#DIV/0!"}},{"$f":"'Customized Scenario - public'!T155","v":{"$error":"#DIV/0!"}},{"$f":"'Customized Scenario - public'!U155","v":{"$error":"#DIV/0!"}},{"$f":"'Customized Scenario - public'!V155","v":{"$error":"#DIV/0!"}},{"$f":"'Customized Scenario - public'!W155","v":{"$error":"#DIV/0!"}},{"$f":"'Customized Scenario - public'!X155","v":{"$error":"#DIV/0!"}},{"$f":"'Customized Scenario - public'!Y155","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"+$B$18","v":"B. Bound Tests"}]
[null,{"$f":"+$B$19","v":"B1. Real GDP growth"},null,{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B67,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B67,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B67,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B67,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B67,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B67,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B67,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B67,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B67,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B67,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B67,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B67,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B67,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B67,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B67,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B67,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B67,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B67,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B67,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B67,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B67,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+$B$20","v":"B2. Primary balance"},null,{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B68,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B68,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B68,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B68,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B68,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B68,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B68,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B68,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B68,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B68,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B68,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B68,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B68,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B68,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B68,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B68,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B68,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B68,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B68,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B68,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B68,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+$B$21","v":"B3. Exports"},null,{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B69,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B69,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B69,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B69,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B69,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B69,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B69,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B69,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B69,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B69,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B69,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B69,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B69,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B69,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B69,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B69,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B69,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B69,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B69,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B69,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B69,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+$B$22","v":"B4. Other flows 3/"},null,{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B70,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B70,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B70,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B70,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B70,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B70,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B70,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B70,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B70,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B70,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B70,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B70,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B70,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B70,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B70,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B70,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B70,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B70,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B70,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B70,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B70,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+$B$23","v":"B5. Depreciation"},null,{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B71,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B71,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B71,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B71,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B71,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B71,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B71,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B71,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B71,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B71,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B71,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B71,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B71,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B71,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B71,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B71,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B71,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B71,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B71,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B71,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B71,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"$B$24","v":"B6. Combination of B1-B5"},null,{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B72,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B72,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B72,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B72,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B72,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B72,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B72,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B72,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B72,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B72,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B72,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B72,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B72,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B72,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B72,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B72,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B72,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B72,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B72,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B72,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B72,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"$B$26","v":"C. Tailored Tests"}]
[null,{"$f":"$B$27","v":"C1. Combined contingent liabilities"},null,{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B75,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B75,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B75,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B75,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B75,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B75,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B75,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B75,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B75,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B75,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B75,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B75,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B75,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B75,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B75,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B75,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B75,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B75,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B75,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B75,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B75,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"$B$28","v":"C2. Natural disaster"},null,{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B76,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B76,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B76,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B76,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B76,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B76,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B76,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B76,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B76,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B76,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B76,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B76,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B76,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B76,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B76,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B76,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B76,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B76,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B76,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B76,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B76,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":" "}]
[null,{"$f":"$B$29","v":"C3. Commodity price"},null,{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B77,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B77,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B77,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B77,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B77,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B77,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B77,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B77,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B77,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B77,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B77,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B77,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B77,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B77,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B77,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B77,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B77,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B77,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B77,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B77,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B77,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":"n.a."}]
[null,{"$f":"$B$30","v":"C4. Market Financing"},null,{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B78,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B78,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B78,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B78,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B78,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B78,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B78,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B78,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B78,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B78,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B78,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B78,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B78,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B78,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B78,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B78,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B78,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B78,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B78,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B78,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B78,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":"n.a."}]
[]
[null,"Debt Service-to-GDP Ratio"]
[]
[null,{"$f":"+$B$12","v":"Baseline"},null,{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B82,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B82,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B82,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B82,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B82,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B82,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B82,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B82,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B82,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B82,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B82,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B82,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B82,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B82,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B82,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B82,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B82,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B82,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B82,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B82,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B82,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"+$B$14","v":"A. Alternative Scenarios"}]
[null,{"$f":"+$B$15","v":"A1. Key variables at their historical averages in 2019-2029 2/"},null,{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B85,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B85,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B85,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B85,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B85,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B85,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B85,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B85,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B85,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B85,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B85,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B85,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B85,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B85,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B85,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B85,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B85,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B85,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B85,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B85,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B85,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"$B$16","v":0}]
[]
[null,{"$f":"+$B$18","v":"B. Bound Tests"}]
[null,{"$f":"+$B$19","v":"B1. Real GDP growth"},null,{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B89,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B89,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B89,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B89,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B89,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B89,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B89,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B89,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B89,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B89,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B89,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B89,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B89,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B89,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B89,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B89,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B89,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B89,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B89,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B89,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B89,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+$B$20","v":"B2. Primary balance"},null,{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B90,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B90,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B90,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B90,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B90,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B90,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B90,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B90,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B90,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B90,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B90,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B90,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B90,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B90,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B90,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B90,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B90,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B90,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B90,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B90,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B90,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+$B$21","v":"B3. Exports"},null,{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B91,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B91,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B91,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B91,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B91,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B91,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B91,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B91,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B91,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B91,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B91,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B91,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B91,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B91,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B91,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B91,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B91,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B91,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B91,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B91,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B91,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+$B$22","v":"B4. Other flows 3/"},null,{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B92,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B92,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B92,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B92,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B92,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B92,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B92,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B92,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B92,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B92,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B92,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B92,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B92,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B92,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B92,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B92,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B92,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B92,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B92,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B92,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B92,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+$B$23","v":"B5. Depreciation"},null,{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B93,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B93,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B93,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B93,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B93,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B93,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B93,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B93,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B93,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B93,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B93,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B93,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B93,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B93,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B93,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B93,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B93,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B93,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B93,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B93,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B93,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"$B$24","v":"B6. Combination of B1-B5"},null,{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B94,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B94,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B94,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B94,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B94,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B94,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B94,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B94,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B94,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B94,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B94,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B94,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B94,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B94,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B94,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B94,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B94,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B94,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B94,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B94,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B94,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"$B$26","v":"C. Tailored Tests"}]
[null,{"$f":"$B$27","v":"C1. Combined contingent liabilities"},null,{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B97,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B97,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B97,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B97,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B97,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B97,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B97,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B97,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B97,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B97,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B97,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B97,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B97,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B97,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B97,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B97,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B97,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B97,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B97,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B97,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B97,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"$B$28","v":"C2. Natural disaster"},null,{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B98,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B98,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B98,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B98,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B98,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B98,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B98,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B98,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B98,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B98,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B98,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B98,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B98,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B98,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B98,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B98,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B98,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B98,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B98,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B98,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":" "},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B98,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":" "}]
[null,{"$f":"$B$29","v":"C3. Commodity price"},null,{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B99,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B99,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B99,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B99,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B99,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B99,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B99,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B99,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B99,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B99,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B99,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B99,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B99,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B99,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B99,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B99,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B99,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B99,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B99,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B99,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B99,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."}]
[null,{"$f":"$B$30","v":"C4. Market Financing"},null,{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B100,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B100,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B100,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B100,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B100,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B100,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B100,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B100,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B100,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B100,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B100,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B100,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B100,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B100,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B100,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B100,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B100,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B100,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B100,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B100,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B100,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."}]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1195,IF(START!L10=\"French\",translation!D1195,IF(START!L10=\"Portuguese\",translation!E1195,translation!F1195)))","v":"Sources: Country authorities; and staff estimates and projections."}]
[null,{"$f":"\"1/ \" &IF(START!L10=\"English\",translation!C1198,IF(START!L10=\"French\",translation!D1198,IF(START!L10=\"Portuguese\",translation!E1198,translation!F1198)))","v":"1/ A bold value indicates a breach of the benchmark."}]
[null,{"$f":"\"2/ \" &IF(START!L10=\"English\",translation!C1199,IF(START!L10=\"French\",translation!D1199,IF(START!L10=\"Portuguese\",translation!E1199,translation!F1199)))","v":"2/ Variables include real GDP growth, GDP deflator and primary deficit in percent of GDP."}]
[null,{"$f":"\"3/ \"&+IF(START!L10=\"English\",translation!C1152,IF(START!L10=\"French\",translation!D1152,IF(START!L10=\"Portuguese\",translation!E1152,translation!F1152)))","v":"3/ Includes official and private transfers and FDI."}]

{"sheet":"Output 4-1 - Forecast Error","index":44,"n_rows":42,"n_cols":11,"rows_kept":42,"cut":false,"hidden":false,"merged":[[41,0,42,13],[0,0,0,13],[1,0,1,13],[20,0,20,13]]}
[{"$f":"++OFFSET(translation!C1202, 0,LANG)&\" 3. \"&Country&++OFFSET(translation!C1203, 0,LANG)","v":"Figure 3. Nicaragua: Drivers of Debt Dynamics - Baseline Scenario"}]
[{"$f":"++OFFSET(translation!C1204, 0,LANG)","v":"External debt"}]
[null,{"$f":"++OFFSET(translation!C1207, 0,LANG)","v":"Gross Nominal PPG External Debt"},null,null,null,null,{"$f":"++OFFSET(translation!C1231, 0,LANG)","v":"Debt-creating flows"},null,null,null,{"$f":"++OFFSET(translation!C1233, 0,LANG)&\" 1/\"","v":"Unexpected Changes in Debt 1/"}]
[null,{"$f":"++OFFSET(translation!C1208, 0,LANG)","v":"(in percent of GDP; DSA vintages)"},null,null,null,null,{"$f":"++OFFSET(translation!C1232, 0,LANG)","v":"(percent of GDP)"},null,null,null,{"$f":"++OFFSET(translation!C1234, 0,LANG)","v":"(past 5 years, percent of GDP)"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"++OFFSET(translation!C1205, 0,LANG)","v":"Public debt"}]
[]
[null,{"$f":"++OFFSET(translation!C1209, 0,LANG)","v":"Gross Nominal Public Debt"},null,null,null,null,{"$f":"++OFFSET(translation!C1231, 0,LANG)","v":"Debt-creating flows"},null,null,null,{"$f":"++OFFSET(translation!C1233, 0,LANG)&\" 1/\"","v":"Unexpected Changes in Debt 1/"}]
[null,{"$f":"++OFFSET(translation!C1208, 0,LANG)","v":"(in percent of GDP; DSA vintages)"},null,null,null,null,{"$f":"++OFFSET(translation!C1232, 0,LANG)","v":"(percent of GDP)"},null,null,null,{"$f":"++OFFSET(translation!C1234, 0,LANG)","v":"(past 5 years, percent of GDP)"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"\"1/ \"&++OFFSET(translation!C1237, 0,LANG)","v":"1/ Difference between anticipated and actual contributions on debt ratios."}]
[{"$f":"\"2/ \"&++OFFSET(translation!C1238, 0,LANG)","v":"2/ Distribution across LICs for which LIC DSAs were produced. "}]
[{"$f":"\"3/ \"&++OFFSET(translation!C1240, 0,LANG)","v":"3/ Given the relatively low private external debt for average low-income countries, a ppt change in PPG external debt should be largely explained by the drivers of the external debt dynamics equation.   "}]

{"sheet":"Output 4-2 - Realism","index":45,"n_rows":53,"n_cols":15,"rows_kept":53,"cut":false,"hidden":false,"merged":[[49,0,49,9],[22,0,22,9],[0,0,0,21],[25,11,26,20],[29,2,29,7],[28,13,28,18],[29,13,29,18],[28,1,28,8],[25,0,26,9],[3,11,3,21],[3,0,3,9],[4,0,4,9]]}
[{"$f":"++OFFSET(translation!C1242, 0,LANG)&\" 4. \"&Country&++OFFSET(translation!C1243, 0,LANG)","v":"Figure 4. Nicaragua: Realism tools"}]
[]
[]
[{"$f":"++OFFSET(translation!C1244, 0,LANG)","v":"3-Year Adjustment in Primary Balance"},null,null,null,null,null,null,null,null,null,null,{"$f":"++OFFSET(translation!C1252, 0,LANG)&\" 1/\"","v":"Fiscal Adjustment and Possible Growth Paths 1/"}]
[{"$f":"++OFFSET(translation!C1245, 0,LANG)","v":"(Percentage points of GDP)"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"\"1/ \"&++OFFSET(translation!C1250, 0,LANG)","v":"1/ Data cover Fund-supported programs for LICs (excluding emergency financing) approved since 1990. The size of 3-year adjustment from program inception is found on the horizontal axis; the percent of sample is found on the vertical axis."},null,null,null,null,null,null,null,null,null,null,{"$f":"\"1/ \"&++OFFSET(translation!C1254, 0,LANG)","v":"1/ Bars refer to annual projected fiscal adjustment (right-hand side scale) and lines show possible real GDP growth paths under different fiscal multipliers (left-hand side scale)."}]
[]
[]
[null,{"$f":"++OFFSET(translation!C1259, 0,LANG)","v":"Public and Private Investment Rates"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"++OFFSET(translation!C1262, 0,LANG)","v":"Contribution to Real GDP growth"}]
[null,null,{"$f":"++OFFSET(translation!C1249, 0,LANG)","v":"(percent of GDP)"},null,null,null,null,null,null,null,null,null,null,{"$f":"++OFFSET(translation!C1277, 0,LANG)","v":"(percent, 5-year average)"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"'Realism 3 - Invest-Growth'!B20","v":"Gov. Invest. - Prev. DSA"},null,null,null,null,{"$f":"'Realism 3 - Invest-Growth'!B21","v":"Gov. Invest. - Curr. DSA"},null,null,null,null,null,null,{"$f":"++OFFSET(translation!C1263, 0,LANG)","v":"Contribution of other factors"}]
[]
[null,null,{"$f":"'Realism 3 - Invest-Growth'!B23","v":"Priv. Invest. - Prev. DSA"},null,null,null,null,{"$f":"'Realism 3 - Invest-Growth'!B24","v":"Priv. Invest. - Curr. DSA"},null,null,null,null,null,null,{"$f":"++OFFSET(translation!C1264, 0,LANG)","v":"Contribution of government capital"}]

{"sheet":"Output 5-1 Moderate risk","index":46,"n_rows":155,"n_cols":97,"rows_kept":155,"cut":false,"hidden":false,"merged":[[148,29,151,45],[154,5,154,89],[143,60,147,68],[143,74,147,86],[27,96,31,108],[35,96,39,108],[19,96,23,108],[143,45,147,55],[2,2,5,93],[143,12,147,23],[144,32,147,39]]}
[null,"Note: this chart should only be included in the Policy Note/Staff Report if the country is at moderate risk of external debt distress."]
[]
[null,null,{"$f":"++OFFSET(translation!C1280, 0,LANG)&\" 5. \"&Country&++OFFSET(translation!C1281, 0,LANG)&\" \"&TEXT('Macro-Debt_Data'!U5,\"#\")&\"-\"&TEXT('Macro-Debt_Data'!AE5,\"#\")&\" 1/\"","v":"Figure 5. Nicaragua: Qualification of the Moderate Category, 2019-2029 1/"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"++OFFSET(translation!C1304, 0,LANG)","v":"Threshold "}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"(1-X)*\"&++OFFSET(translation!C1304, 0,LANG)","v":"(1-X)*Threshold "}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"(1-Y)*&\"&++OFFSET(translation!C1304, 0,LANG)","v":"(1-Y)*&Threshold "}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!B66","v":"Threshold"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"++OFFSET(translation!C1295, 0,LANG)","v":"Limited space"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"++OFFSET(translation!C1296, 0,LANG)","v":"Some space"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"++OFFSET(translation!C1297, 0,LANG)","v":"Substantial space"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!B61","v":"Baseline"}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"'Output 3-1 Stress-external'!A108","v":"Sources: Country authorities; and staff estimates and projections."}]
[null,null,null,null,null,{"$f":"\"1/ \"&++OFFSET(translation!C1298, 0,LANG)","v":"1/ For the PV debt/GDP and PV debt/exports thresholds, x is 20 percent and y is 40 percent. For debt service/Exports and debt service/revenue thresholds, x is 12 percent and y is 35 percent."}]

{"sheet":"Output 5-2 Market module","index":47,"n_rows":137,"n_cols":73,"rows_kept":137,"cut":false,"hidden":false,"merged":[[134,14,134,25],[134,42,134,60],[134,72,134,90],[11,1,11,24],[11,27,11,40],[2,1,2,99],[9,1,9,25],[9,49,9,64],[6,27,6,40],[7,1,7,25],[7,27,7,40],[9,27,9,40],[6,49,6,63],[7,49,7,64],[8,1,8,25],[8,27,8,40],[8,49,8,64]]}
[null,{"$f":"'Output 1-1 - External DSA'!B1","v":0},null,null,"Note: this chart should only be included in the Policy Note/Staff Report for LICs with market access."]
[]
[null,{"$f":"++OFFSET(translation!C697, 0,LANG)&\" 5.\"&\" \"&Country&++OFFSET(translation!C698, 0,LANG)","v":"Figure 5. Nicaragua: Market-Financing Risk Indicators"}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GFN",null,null,null,null,null,null,null,null,null,null,null,null,null,"1/",null,null,null,null,null,null,null,"EMBI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2/"]
[null,{"$f":"++OFFSET(translation!C699, 0,LANG)","v":"Benchmarks"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,570]
[null,{"$f":"++OFFSET(translation!C700, 0,LANG)","v":"Values"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX('Baseline - public'!O47:Q47)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input 1 - Basics'!C28=\"No\", n.a., 'Input 1 - Basics'!C29)","v":0}]
[null,{"$f":"++OFFSET(translation!C701, 0,LANG)","v":"Breach of benchmark"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AB9>AB8,\"Yes\",IF(AB9<=AB8,\"No\",n.a.))","v":"No"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISTEXT(AX9), n.a., IF(AX9>AX8,\"Yes\",IF(AX9<=AX8,\"No\")))","v":"No"}]
[]
[null,{"$f":"++OFFSET(translation!C702, 0,LANG)","v":"Potential heightened liquidity needs"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AB10=\"No\",AX10=\"No\"),lookup!AM4,IF(AND(AB10=\"Yes\",AX10=\"Yes\"),lookup!AM6,lookup!AM5))","v":"Low"}]
[]
[null,{"$f":"\"1/ \"&++OFFSET(translation!C703, 0,LANG)","v":"1/ Maximum gross financing needs (GFN) over 3-year baseline projection horizon."}]
[null,{"$f":"\"2/ \"&++OFFSET(translation!C704, 0,LANG)","v":"2/ EMBI spreads correspond to the latest available data."}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!B61","v":"Baseline"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!B50","v":"Market financing"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!C66","v":"Threshold"}]
[]
[null,null,null,null,null,{"$f":"'Output 3-1 Stress-external'!A108","v":"Sources: Country authorities; and staff estimates and projections."}]

{"sheet":"Output 6 - Prob (if applicable)","index":48,"n_rows":214,"n_cols":4,"rows_kept":214,"cut":false,"hidden":false,"merged":[[2,2,5,100],[214,5,216,89],[157,3,157,101]]}
[null,null,"Probability approach'!A1"]
[]
[null,null,{"$f":"++OFFSET(translation!C1359, 0,LANG)&\" XX. \"&Country&+++OFFSET(translation!C1360, 0,LANG)&\" 1/\"","v":"Figure XX. Nicaragua: Probability of Debt Distress of Public and Publicly Guaranteed External Debt under Alternatives Scenarios, 1/"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"\"1/ \"&++OFFSET(translation!C2056,0,LANG)","v":"1/ The probability approach focuses on the evolution of the probability of debt distress over time, rather than on the evolution of debt burden indicators."}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"'Output 3-1 Stress-external'!A108","v":"Sources: Country authorities; and staff estimates and projections."}]

{"sheet":"Output 7 - Risk rating summary","index":49,"n_rows":75,"n_cols":10,"rows_kept":75,"cut":false,"hidden":false,"merged":[[0,1,0,7],[2,1,2,7],[16,4,16,7],[40,3,40,10],[34,9,34,11],[15,4,15,7],[14,4,14,7],[20,2,20,7],[8,2,8,7],[13,4,13,7],[10,3,10,7],[11,3,11,7],[4,1,4,3],[5,1,5,3]]}
[null,"External, total, and overall risk rating, composite indicator, and other potential risk factors"]
[]
[null,"Select the final external and overall risk of debt distress, after applying judgement in the yellow cells below."]
[]
[null,{"$f":"'Input 1 - Basics'!B7","v":"Country"},null,null,{"$f":"Country","v":"Nicaragua"}]
[null,{"$f":"'Input 1 - Basics'!B8","v":"Country Code"},null,null,{"$f":"'Input 1 - Basics'!C8","v":278}]
[]
[]
[null,null,"This summary table is to be included in the DSA write-up (see LIC-DSF GN Appendix II); the fields are linked to user entries below (from line 45)."]
[]
[null,null,null,{"$f":"Country","v":"Nicaragua"}]
[null,null,null,{"$f":"++OFFSET(translation!C1754, 0,LANG)","v":"Joint Bank-Fund Debt Sustainability Analysis"}]
[]
[null,null,null,"Risk of external debt distress",{"$f":"IF(E49=\"(select)\", \"Please select the final external rating below in cell D49\", E49)","v":"Please select the final external rating below in cell D49"}]
[null,null,null,"Overall risk of debt distress",{"$f":"IF(E55=\"(select)\", \"Please select the final overall rating below in cell D55\", E55)","v":"Please select the final overall rating below in cell D55"}]
[null,null,null,"Granularity in the risk rating","[Enter applicable granularity in the risk rating: sustainability/moderate risk tool/ tool not applicable]"]
[null,null,null,"Application of judgment",{"$f":"IF(AND(E50=\"No\", E56=\"No\"), \"No\", \"Yes:\")&\" \"&E58","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[null,null,"This public sector summary tables are to be included in the DSA write-up (see LIC-DSF GN ¶70); the fields are linked to \"Input 2 - Debt Coverage\"."]
[]
[null,null,null,{"$f":"'Input 2 - Debt Coverage'!C7","v":"Subsectors of the public sector"},null,null,null,"Sub-sectors covered"]
[null,null,{"$f":"'Input 2 - Debt Coverage'!B8","v":1},{"$f":"'Input 2 - Debt Coverage'!C8","v":"Central government"},null,null,null,{"$f":"IF(ISBLANK('Input 2 - Debt Coverage'!E8), \"-\", 'Input 2 - Debt Coverage'!E8)","v":"-"}]
[null,null,{"$f":"'Input 2 - Debt Coverage'!B9","v":2},{"$f":"'Input 2 - Debt Coverage'!C9","v":"State and local government"},null,null,null,{"$f":"IF(ISBLANK('Input 2 - Debt Coverage'!E9), \"\", 'Input 2 - Debt Coverage'!E9)","v":""}]
[null,null,{"$f":"'Input 2 - Debt Coverage'!B10","v":3},{"$f":"'Input 2 - Debt Coverage'!C10","v":"Other elements in the general government"},null,null,null,{"$f":"IF(ISBLANK('Input 2 - Debt Coverage'!E10), \"\", 'Input 2 - Debt Coverage'!E10)","v":""}]
[null,null,{"$f":"'Input 2 - Debt Coverage'!B11","v":4},{"$f":"'Input 2 - Debt Coverage'!C11","v":"o/w: Social security fund"},null,null,null,{"$f":"IF(ISBLANK('Input 2 - Debt Coverage'!E11), \"\", 'Input 2 - Debt Coverage'!E11)","v":""}]
[null,null,{"$f":"'Input 2 - Debt Coverage'!B12","v":5},{"$f":"'Input 2 - Debt Coverage'!C12","v":"o/w: Extra budgetary funds (EBFs)"},null,null,null,{"$f":"IF(ISBLANK('Input 2 - Debt Coverage'!E12), \"\", 'Input 2 - Debt Coverage'!E12)","v":""}]
[null,null,{"$f":"'Input 2 - Debt Coverage'!B13","v":6},{"$f":"'Input 2 - Debt Coverage'!C13","v":"Guarantees (to other entities in the public and private sector, including to SOEs) "},null,null,null,{"$f":"IF(ISBLANK('Input 2 - Debt Coverage'!E13), \"\", 'Input 2 - Debt Coverage'!E13)","v":""}]
[null,null,{"$f":"'Input 2 - Debt Coverage'!B14","v":7},{"$f":"'Input 2 - Debt Coverage'!C14","v":"Central bank (borrowed on behalf of the government)"},null,null,null,{"$f":"IF(ISBLANK('Input 2 - Debt Coverage'!E14), \"\", 'Input 2 - Debt Coverage'!E14)","v":""}]
[null,null,{"$f":"'Input 2 - Debt Coverage'!B15","v":8},{"$f":"'Input 2 - Debt Coverage'!C15","v":"Non-guaranteed SOE debt"},null,null,null,{"$f":"IF(ISBLANK('Input 2 - Debt Coverage'!E15), \"\", 'Input 2 - Debt Coverage'!E15)","v":""}]
[]
[]
[null,null,{"$f":"'Input 2 - Debt Coverage'!B19","v":1},{"$f":"'Input 2 - Debt Coverage'!C19","v":"The country's coverage of public debt"},null,null,{"$f":"'Input 2 - Debt Coverage'!D19","v":"The central government"}]
[null,null,null,null,null,null,null,{"$f":"'Input 2 - Debt Coverage'!D20","v":"Default"},{"$f":"'Input 2 - Debt Coverage'!F20","v":"Used for the analysis"},{"$f":"'Input 2 - Debt Coverage'!G20","v":"Reasons for deviations from the default settings "}]
[null,null,{"$f":"'Input 2 - Debt Coverage'!B21","v":2},{"$f":"'Input 2 - Debt Coverage'!C21","v":"Other elements of the general government not captured in 1."},null,null,{"$f":"'Input 2 - Debt Coverage'!D21","v":0},{"$f":"'Input 2 - Debt Coverage'!E21","v":"percent of GDP"},{"$f":"'Input 2 - Debt Coverage'!F21","v":0},{"$f":"IF(ISBLANK('Input 2 - Debt Coverage'!G21), \"\", 'Input 2 - Debt Coverage'!G21)","v":""}]
[null,null,{"$f":"'Input 2 - Debt Coverage'!B22","v":3},{"$f":"'Input 2 - Debt Coverage'!C22","v":"SoE's debt (guaranteed and not guaranteed by the government) 1/"},null,null,{"$f":"'Input 2 - Debt Coverage'!D22","v":2},{"$f":"'Input 2 - Debt Coverage'!E22","v":"percent of GDP"},{"$f":"'Input 2 - Debt Coverage'!F22","v":2},{"$f":"IF(ISBLANK('Input 2 - Debt Coverage'!G22), \"\", 'Input 2 - Debt Coverage'!G22)","v":""}]
[null,null,{"$f":"'Input 2 - Debt Coverage'!B23","v":4},{"$f":"'Input 2 - Debt Coverage'!C23","v":"PPP"},null,null,{"$f":"'Input 2 - Debt Coverage'!D23","v":35},{"$f":"'Input 2 - Debt Coverage'!E23","v":"percent of PPP stock"},{"$f":"'Input 2 - Debt Coverage'!F23","v":1.6363419087500846},{"$f":"IF(ISBLANK('Input 2 - Debt Coverage'!G23), \"\", 'Input 2 - Debt Coverage'!G23)","v":""}]
[null,null,{"$f":"'Input 2 - Debt Coverage'!B24","v":5},{"$f":"'Input 2 - Debt Coverage'!C24","v":"Financial market (the default value of 5 percent of GDP is the minimum value)"},null,null,{"$f":"'Input 2 - Debt Coverage'!D24","v":5},{"$f":"'Input 2 - Debt Coverage'!E24","v":"percent of GDP"},{"$f":"'Input 2 - Debt Coverage'!F24","v":5},{"$f":"IF(ISBLANK('Input 2 - Debt Coverage'!G24), \"\", 'Input 2 - Debt Coverage'!G24)","v":""}]
[null,null,null,{"$f":"'Input 2 - Debt Coverage'!C25","v":"Total (2+3+4+5) (in percent of GDP)"},null,null,null,null,{"$f":"'Input 2 - Debt Coverage'!F25","v":8.6363419087500848},{"$f":"IF(ISBLANK('Input 2 - Debt Coverage'!G25), \"\", 'Input 2 - Debt Coverage'!G25)","v":""}]
[null,null,null,{"$f":"'Input 2 - Debt Coverage'!B26","v":"1/ The default shock of 2% of GDP will be triggered for countries whose government-guaranteed debt is not fully captured under the country's public debt definition (1.). If it is already included in the government debt (1.) and risks associated with SoE's debt not guaranteed by the government is assessed to be negligible, a country team may reduce this to 0%."}]
[]
[]
[null,null,null,"Select the final external and overall risk ratings and enter judgements (if any) in cells D49, D55, and D58, respectively."]
[null,null,null,"Risk Ratings"]
[]
[null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C206,IF(START!L10=\"French\",translation!D206,IF(START!L10=\"Portuguese\",translation!E206,translation!F206)))","v":"External debt distress rating"}]
[null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C693,IF(START!L10=\"French\",translation!#REF!,IF(START!L10=\"Portuguese\",'Input 1 - Basics'!#REF!,'Input 1 - Basics'!#REF!)))","v":"Mechanical external debt distress rating"},{"$f":"'Chart Data'!D10","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Final external debt distress rating","(select)"]
[null,null,null,"Judgement was applied",{"$f":"IF(E48=E49,lookup!$Z$5, lookup!$Z$4)","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,null,null,"Overall Risk Rating"]
[null,null,null,"Mechanical overall debt distress rating",{"$f":"'Chart Data'!L10","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Final overall debt distress rating","(select)"]
[null,null,null,{"$f":"D50","v":"Judgement was applied"},{"$f":"IF(E54=E55,lookup!$Z$5, lookup!$Z$4)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"If judgement was applied, enter a brief description here","[judgements that were applied to external/overall mechanical risk ratings; ]"]
[]
[]
[null,null,null,{"$f":"'CI Summary'!B6","v":"Debt Carrying Capacity"}]
[]
[]
[null,null,null,{"$f":"'CI Summary'!B8","v":"Final"},{"$f":"'CI Summary'!C8","v":"Classification based on current vintage"},{"$f":"'CI Summary'!D8","v":"Classification based on the previous vintage"}]
[null,null,null,{"$f":"'CI Summary'!B9","v":"Medium"},{"$f":"'CI Summary'!C9","v":"Medium"},{"$f":"'CI Summary'!D9","v":"Medium"}]
[null,null,null,null,{"$f":"'CI Summary'!C10","v":2.9415851109334459},{"$f":"'CI Summary'!D10","v":2.9886585379172139}]
[null,null,null,{"$f":"'CI Summary'!B12","v":"Note: Until the April 2019 WEO vintage is released, the two previous vintages ago classification and corresponding score are based solely on the CPIA per the previous framework."}]
[]
[]
[null,null,null,"Other Potential Risk Factors (only for applicable countries):"]
[]
[null,null,null,"Moderate Risk Category"]
[null,null,null,"Space to absorb shock",{"$f":"IF('Chart Data'!D11='Chart Data'!Z20, 'Chart Data'!D23, n.a.)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"Market-Financing Pressures",{"$f":"IF('Input 6 - Tailored Tests'!C11=\"Yes\", IF(ISERROR('Output 5-2 Market module'!AB12), n.a., 'Output 5-2 Market module'!AB12), n.a.)","v":"n.a."}]

{"sheet":"Baseline - public","index":50,"n_rows":114,"n_cols":42,"rows_kept":114,"cut":false,"hidden":true,"merged":[[5,5,5,13],[1,1,1,39],[2,1,2,39],[9,14,9,33]]}
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1765,IF(START!L10=\"French\",translation!D1765,IF(START!L10=\"Portuguese\",translation!E1765,translation!F1765)))","v":"Baseline Scenario"}]
[null,{"$f":"'Output 1-2 - Public DSA'!B3","v":"(In percent of GDP, unless otherwise indicated)"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10-Year","10-Year","Projected","Projected",null,"Projected"]
[null,null,null,null,null,{"$f":"'Output 1-2 - Public DSA'!E5","v":"Actual "},null,null,null,null,null,null,null,null,"First year of proj.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard","Historical","Average ","Average ",null,"Average "]
[null,null,null,{"$f":"E7-1","v":2008},2009,2010,2011,2012,2013,{"$f":"K7-1","v":2014},{"$f":"L7-1","v":2015},{"$f":"M7-1","v":2016},{"$f":"N7-1","v":2017},{"$f":"O7-1","v":2018},{"$f":"+'Macro-Debt_Data'!U4","v":2019},{"$f":"O7+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,null,"Deviation","Average","Next six years","Next 7-20 years",null,{"$f":"CONCATENATE(O7,\" - \", AI7)","v":"2019 - 2039"}]
[]
[null,1,{"$f":"B9+1","v":2},3,4,5,6,7,8,9,10,11,12,13,{"$f":"N9+1","v":14},{"$f":"O9+1","v":15},{"$f":"P9+1","v":16},17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(START!L10=\"English\",translation!C1764,IF(START!L10=\"French\",translation!D1765,IF(START!L10=\"Portuguese\",translation!E1764,translation!F1764)))","v":"I. Baseline Medium Term Projections"}]
[]
[null,{"$f":"'Output 1-2 - Public DSA'!B8","v":"Public sector debt 1/"},null,{"$f":"IF(ISNUMBER('Macro-Debt_Data'!J80/D52),100*'Macro-Debt_Data'!J80/D52,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!K80/E52),100*'Macro-Debt_Data'!K80/E52,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!L80/F52),100*'Macro-Debt_Data'!L80/F52,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!M80/G52),100*'Macro-Debt_Data'!M80/G52,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!N80/H52),100*'Macro-Debt_Data'!N80/H52,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!O80/I52),100*'Macro-Debt_Data'!O80/I52,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!P80/J52),100*'Macro-Debt_Data'!P80/J52,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Q80/K52),100*'Macro-Debt_Data'!Q80/K52,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!R80/L52),100*'Macro-Debt_Data'!R80/L52,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S80),100*'Macro-Debt_Data'!S80/M52,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T80),100*'Macro-Debt_Data'!T80/N52,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U80),100*'Macro-Debt_Data'!U80/O52,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!V80),100*'Macro-Debt_Data'!V80/P52,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!W80),100*'Macro-Debt_Data'!W80/Q52,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!X80),100*'Macro-Debt_Data'!X80/R52,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Y80),100*'Macro-Debt_Data'!Y80/S52,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Z80),100*'Macro-Debt_Data'!Z80/T52,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AA80),100*'Macro-Debt_Data'!AA80/U52,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AB80),100*'Macro-Debt_Data'!AB80/V52,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AC80),100*'Macro-Debt_Data'!AC80/W52,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AD80),100*'Macro-Debt_Data'!AD80/X52,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AE80),100*'Macro-Debt_Data'!AE80/Y52,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AF80),100*'Macro-Debt_Data'!AF80/Z52,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AG80),100*'Macro-Debt_Data'!AG80/AA52,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AH80),100*'Macro-Debt_Data'!AH80/AB52,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AI80),100*'Macro-Debt_Data'!AI80/AC52,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AJ80),100*'Macro-Debt_Data'!AJ80/AD52,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AK80),100*'Macro-Debt_Data'!AK80/AE52,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AL80),100*'Macro-Debt_Data'!AL80/AF52,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AM80),100*'Macro-Debt_Data'!AM80/AG52,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AN80),100*'Macro-Debt_Data'!AN80/AH52,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AO80),100*'Macro-Debt_Data'!AO80/AI52,\"...\")","v":{"$error":"#DIV/0!"}}]
[null,"<For currency-basis>"]
[null,{"$f":"++OFFSET(translation!C2010, 0,LANG)","v":"of which: foreign-currency denominated"},null,{"$f":"IF(ISNUMBER('Macro-Debt_Data'!J83/D52),100*'Macro-Debt_Data'!J83/D52,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!K83/E52),100*'Macro-Debt_Data'!K83/E52,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!L83/F52),100*'Macro-Debt_Data'!L83/F52,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!M83/G52),100*'Macro-Debt_Data'!M83/G52,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!N83/H52),100*'Macro-Debt_Data'!N83/H52,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!O83/I52),100*'Macro-Debt_Data'!O83/I52,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!P83/J52),100*'Macro-Debt_Data'!P83/J52,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Q83/K52),100*'Macro-Debt_Data'!Q83/K52,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!R83/L52),100*'Macro-Debt_Data'!R83/L52,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S83/M52),100*'Macro-Debt_Data'!S83/M52,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T83/N52),100*'Macro-Debt_Data'!T83/N52,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U83/O52),100*'Macro-Debt_Data'!U83/O52,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!V83/P52),100*'Macro-Debt_Data'!V83/P52,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!W83/Q52),100*'Macro-Debt_Data'!W83/Q52,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!X83/R52),100*'Macro-Debt_Data'!X83/R52,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Y83),100*'Macro-Debt_Data'!Y83/S52,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Z83),100*'Macro-Debt_Data'!Z83/T52,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AA83),100*'Macro-Debt_Data'!AA83/U52,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AB83),100*'Macro-Debt_Data'!AB83/V52,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AC83),100*'Macro-Debt_Data'!AC83/W52,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AD83),100*'Macro-Debt_Data'!AD83/X52,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AE83),100*'Macro-Debt_Data'!AE83/Y52,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AF83),100*'Macro-Debt_Data'!AF83/Z52,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AG83),100*'Macro-Debt_Data'!AG83/AA52,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AH83),100*'Macro-Debt_Data'!AH83/AB52,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AI83),100*'Macro-Debt_Data'!AI83/AC52,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AJ83),100*'Macro-Debt_Data'!AJ83/AD52,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AK83),100*'Macro-Debt_Data'!AK83/AE52,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AL83),100*'Macro-Debt_Data'!AL83/AF52,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AM83),100*'Macro-Debt_Data'!AM83/AG52,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AN83),100*'Macro-Debt_Data'!AN83/AH52,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AO83),100*'Macro-Debt_Data'!AO83/AI52,\"...\")","v":"..."}]
[null,{"$f":"++OFFSET(translation!C2011, 0,LANG)","v":"of which: local-currency denominated"},null,{"$f":"D12-D14","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,"<For residency-basis>"]
[null,{"$f":"++OFFSET(translation!C2013, 0,LANG)","v":"of which: held by non-residents"},null,{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Baseline - external'!C13,\"\")","v":""},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Baseline - external'!D13,\"\")","v":""},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Baseline - external'!E13,\"\")","v":""},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Baseline - external'!F13,\"\")","v":""},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Baseline - external'!G13,\"\")","v":""},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Baseline - external'!H13,\"\")","v":""},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Baseline - external'!I13,\"\")","v":""},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Baseline - external'!J13,\"\")","v":""},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Baseline - external'!K13,\"\")","v":""},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Baseline - external'!L13,\"\")","v":""},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Baseline - external'!M13,\"\")","v":""},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Baseline - external'!N13,\"\")","v":""},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Baseline - external'!O13,\"\")","v":""},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Baseline - external'!P13,\"\")","v":""},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Baseline - external'!Q13,\"\")","v":""},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Baseline - external'!R13,\"\")","v":""},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Baseline - external'!S13,\"\")","v":""},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Baseline - external'!T13,\"\")","v":""},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Baseline - external'!U13,\"\")","v":""},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Baseline - external'!V13,\"\")","v":""},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Baseline - external'!W13,\"\")","v":""},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Baseline - external'!X13,\"\")","v":""},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Baseline - external'!Y13,\"\")","v":""},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Baseline - external'!Z13,\"\")","v":""},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Baseline - external'!AA13,\"\")","v":""},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Baseline - external'!AB13,\"\")","v":""},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Baseline - external'!AC13,\"\")","v":""},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Baseline - external'!AD13,\"\")","v":""},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Baseline - external'!AE13,\"\")","v":""},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Baseline - external'!AF13,\"\")","v":""},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Baseline - external'!AG13,\"\")","v":""},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Baseline - external'!AH13,\"\")","v":""}]
[null,{"$f":"++OFFSET(translation!C2014, 0,LANG)","v":"of which: held by residents"},null,{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,D12-D18,\"\")","v":""},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,E12-E18,\"\")","v":""},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,F12-F18,\"\")","v":""},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,G12-G18,\"\")","v":""},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,H12-H18,\"\")","v":""},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,I12-I18,\"\")","v":""},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,J12-J18,\"\")","v":""},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,K12-K18,\"\")","v":""},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,L12-L18,\"\")","v":""},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,M12-M18,\"\")","v":""},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,N12-N18,\"\")","v":""},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,O12-O18,\"\")","v":""},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,P12-P18,\"\")","v":""},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,Q12-Q18,\"\")","v":""},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,R12-R18,\"\")","v":""},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,S12-S18,\"\")","v":""},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,T12-T18,\"\")","v":""},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,U12-U18,\"\")","v":""},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,V12-V18,\"\")","v":""},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,W12-W18,\"\")","v":""},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,X12-X18,\"\")","v":""},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,Y12-Y18,\"\")","v":""},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,Z12-Z18,\"\")","v":""},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,AA12-AA18,\"\")","v":""},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,AB12-AB18,\"\")","v":""},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,AC12-AC18,\"\")","v":""},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,AD12-AD18,\"\")","v":""},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,AE12-AE18,\"\")","v":""},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,AF12-AF18,\"\")","v":""},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,AG12-AG18,\"\")","v":""},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,AH12-AH18,\"\")","v":""},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,AI12-AI18,\"\")","v":""}]
[null,"of which: PPG external debt",null,{"$f":"'Macro-Debt_Data'!J81/D52*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!K81/E52*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!L81/F52*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!M81/G52*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!N81/H52*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!O81/I52*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!P81/J52*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!Q81/K52*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!R81/L52*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!S81/M52*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!T81/N52*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!U81/O52*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!V81/P52*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!W81/Q52*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!X81/R52*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!Y81/S52*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!Z81/T52*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AA81/U52*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AB81/V52*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AC81/W52*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AD81/X52*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AE81/Y52*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AF81/Z52*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AG81/AA52*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AH81/AB52*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AI81/AC52*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AJ81/AD52*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AK81/AE52*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AL81/AF52*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AM81/AG52*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AN81/AH52*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AO81/AI52*100","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"'Output 1-2 - Public DSA'!B11","v":"Change in public sector debt"},null,null,{"$f":"IF(ISNUMBER((E12-D12)),(E12-D12),\"…\")","v":"…"},"…","…","…","…","…","…","…","…","…",{"$f":"(O12-N12)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"'Output 1-2 - Public DSA'!B12","v":"Identified debt-creating flows"},null,null,{"$f":"IF(ISNUMBER(E23+E27+E33),E23+E27+E33,\"…\")","v":"…"},"…","…","…","…","…","…","…","…","…",{"$f":"O23+O27+O33","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"'Output 1-2 - Public DSA'!B13","v":"Primary deficit"},null,{"$f":"IF(ISNUMBER(D26-D24),D26-D24,\"…\")","v":"…"},{"$f":"IF(ISNUMBER(E26-E24),E26-E24,\"…\")","v":"…"},{"$f":"IF(ISNUMBER(F26-F24),F26-F24,\"…\")","v":"…"},{"$f":"G26-G24","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"N26-N24","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"STDEV(E23:N23)","v":{"$error":"#VALUE!"}},{"$f":"AVERAGE(E23:N23)","v":{"$error":"#VALUE!"}},{"$f":"AVERAGE(O23:T23)","v":{"$error":"#VALUE!"}},{"$f":"AVERAGE(U23:AI23)","v":{"$error":"#VALUE!"}},null,{"$f":"AVERAGE(O23:AI23)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"'Output 1-2 - Public DSA'!B14","v":"Revenue and grants"},null,{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!J45)/('Macro-Debt_Data'!J56*'Macro-Debt_Data'!J59)),100*('Macro-Debt_Data'!J45)/('Macro-Debt_Data'!J56*'Macro-Debt_Data'!J60),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!K45)/('Macro-Debt_Data'!K56*'Macro-Debt_Data'!K59)),100*('Macro-Debt_Data'!K45)/('Macro-Debt_Data'!K56*'Macro-Debt_Data'!K60),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!L45)/('Macro-Debt_Data'!L56*'Macro-Debt_Data'!L59)),100*('Macro-Debt_Data'!L45)/('Macro-Debt_Data'!L56*'Macro-Debt_Data'!L60),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!M45)/('Macro-Debt_Data'!M56*'Macro-Debt_Data'!M59)),100*('Macro-Debt_Data'!M45)/('Macro-Debt_Data'!M56*'Macro-Debt_Data'!M60),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!N45)/('Macro-Debt_Data'!N56*'Macro-Debt_Data'!N59)),100*('Macro-Debt_Data'!N45)/('Macro-Debt_Data'!N56*'Macro-Debt_Data'!N60),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!O45)/('Macro-Debt_Data'!O56*'Macro-Debt_Data'!O59)),100*('Macro-Debt_Data'!O45)/('Macro-Debt_Data'!O56*'Macro-Debt_Data'!O60),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!P45)/('Macro-Debt_Data'!P56*'Macro-Debt_Data'!P59)),100*('Macro-Debt_Data'!P45)/('Macro-Debt_Data'!P56*'Macro-Debt_Data'!P60),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!Q45)/('Macro-Debt_Data'!Q56*'Macro-Debt_Data'!Q59)),100*('Macro-Debt_Data'!Q45)/('Macro-Debt_Data'!Q56*'Macro-Debt_Data'!Q60),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!R45)/('Macro-Debt_Data'!R56*'Macro-Debt_Data'!R59)),100*('Macro-Debt_Data'!R45)/('Macro-Debt_Data'!R56*'Macro-Debt_Data'!R60),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!S45)/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S59)),100*('Macro-Debt_Data'!S45)/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!T45)/('Macro-Debt_Data'!T56*'Macro-Debt_Data'!T59)),100*('Macro-Debt_Data'!T45)/('Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!U45)/('Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60)),100*('Macro-Debt_Data'!U45)/('Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!V45)/('Macro-Debt_Data'!V56*'Macro-Debt_Data'!V59)),100*('Macro-Debt_Data'!V45)/('Macro-Debt_Data'!V56*'Macro-Debt_Data'!V60),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!W45)/('Macro-Debt_Data'!W56*'Macro-Debt_Data'!W59)),100*('Macro-Debt_Data'!W45)/('Macro-Debt_Data'!W56*'Macro-Debt_Data'!W60),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!X45)/('Macro-Debt_Data'!X56*'Macro-Debt_Data'!X59)),100*('Macro-Debt_Data'!X45)/('Macro-Debt_Data'!X56*'Macro-Debt_Data'!X60),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!Y45)/('Macro-Debt_Data'!Y56*'Macro-Debt_Data'!Y59)),100*('Macro-Debt_Data'!Y45)/('Macro-Debt_Data'!Y56*'Macro-Debt_Data'!Y60),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!Z45)/('Macro-Debt_Data'!Z56*'Macro-Debt_Data'!Z59)),100*('Macro-Debt_Data'!Z45)/('Macro-Debt_Data'!Z56*'Macro-Debt_Data'!Z60),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AA45)/('Macro-Debt_Data'!AA56*'Macro-Debt_Data'!AA59)),100*('Macro-Debt_Data'!AA45)/('Macro-Debt_Data'!AA56*'Macro-Debt_Data'!AA60),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AB45)/('Macro-Debt_Data'!AB56*'Macro-Debt_Data'!AB59)),100*('Macro-Debt_Data'!AB45)/('Macro-Debt_Data'!AB56*'Macro-Debt_Data'!AB60),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AC45)/('Macro-Debt_Data'!AC56*'Macro-Debt_Data'!AC59)),100*('Macro-Debt_Data'!AC45)/('Macro-Debt_Data'!AC56*'Macro-Debt_Data'!AC60),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AD45)/('Macro-Debt_Data'!AD56*'Macro-Debt_Data'!AD60)),100*('Macro-Debt_Data'!AD45)/('Macro-Debt_Data'!AD56*'Macro-Debt_Data'!AD60),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AE45)/('Macro-Debt_Data'!AE56*'Macro-Debt_Data'!AE59)),100*('Macro-Debt_Data'!AE45)/('Macro-Debt_Data'!AE56*'Macro-Debt_Data'!AE60),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AF45)/('Macro-Debt_Data'!AF56*'Macro-Debt_Data'!AF59)),100*('Macro-Debt_Data'!AF45)/('Macro-Debt_Data'!AF56*'Macro-Debt_Data'!AF60),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AG45)/('Macro-Debt_Data'!AG56*'Macro-Debt_Data'!AG59)),100*('Macro-Debt_Data'!AG45)/('Macro-Debt_Data'!AG56*'Macro-Debt_Data'!AG60),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AH45)/('Macro-Debt_Data'!AH56*'Macro-Debt_Data'!AH59)),100*('Macro-Debt_Data'!AH45)/('Macro-Debt_Data'!AH56*'Macro-Debt_Data'!AH60),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AI45)/('Macro-Debt_Data'!AI56*'Macro-Debt_Data'!AI59)),100*('Macro-Debt_Data'!AI45)/('Macro-Debt_Data'!AI56*'Macro-Debt_Data'!AI60),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AJ45)/('Macro-Debt_Data'!AJ56*'Macro-Debt_Data'!AJ59)),100*('Macro-Debt_Data'!AJ45)/('Macro-Debt_Data'!AJ56*'Macro-Debt_Data'!AJ60),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AK45)/('Macro-Debt_Data'!AK56*'Macro-Debt_Data'!AK59)),100*('Macro-Debt_Data'!AK45)/('Macro-Debt_Data'!AK56*'Macro-Debt_Data'!AK60),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AL45)/('Macro-Debt_Data'!AL56*'Macro-Debt_Data'!AL59)),100*('Macro-Debt_Data'!AL45)/('Macro-Debt_Data'!AL56*'Macro-Debt_Data'!AL60),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AM45)/('Macro-Debt_Data'!AM56*'Macro-Debt_Data'!AM59)),100*('Macro-Debt_Data'!AM45)/('Macro-Debt_Data'!AM56*'Macro-Debt_Data'!AM60),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AN45)/('Macro-Debt_Data'!AN56*'Macro-Debt_Data'!AN59)),100*('Macro-Debt_Data'!AN45)/('Macro-Debt_Data'!AN56*'Macro-Debt_Data'!AN60),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AO45)/('Macro-Debt_Data'!AO56*'Macro-Debt_Data'!AO59)),100*('Macro-Debt_Data'!AO45)/('Macro-Debt_Data'!AO56*'Macro-Debt_Data'!AO60),\"...\")","v":"..."},null,{"$f":"STDEV(E24:N24)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(E24:N24)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(O24:T24)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(U24:AI24)","v":{"$error":"#DIV/0!"}},null,{"$f":"AVERAGE(O24:AI24)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"'Output 1-2 - Public DSA'!B15","v":"of which: grants"},null,{"$f":"IF(ISNUMBER('Macro-Debt_Data'!J46/D52),'Macro-Debt_Data'!J46/D52*100,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!K46/E52),'Macro-Debt_Data'!K46/E52*100,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!L46/F52),'Macro-Debt_Data'!L46/F52*100,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!M46),'Macro-Debt_Data'!M46/G52*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!N46),'Macro-Debt_Data'!N46/H52*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!O46),'Macro-Debt_Data'!O46/I52*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!P46),'Macro-Debt_Data'!P46/J52*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Q46),'Macro-Debt_Data'!Q46/K52*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!R46),'Macro-Debt_Data'!R46/L52*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S46),'Macro-Debt_Data'!S46/M52*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T46),'Macro-Debt_Data'!T46/N52*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U46),'Macro-Debt_Data'!U46/O52*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!V46),'Macro-Debt_Data'!V46/P52*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!W46),'Macro-Debt_Data'!W46/Q52*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!X46),'Macro-Debt_Data'!X46/R52*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Y46),'Macro-Debt_Data'!Y46/S52*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Z46),'Macro-Debt_Data'!Z46/T52*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AA46),'Macro-Debt_Data'!AA46/U52*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AB46),'Macro-Debt_Data'!AB46/V52*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AC46),'Macro-Debt_Data'!AC46/W52*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AD46),'Macro-Debt_Data'!AD46/X52*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AE46),'Macro-Debt_Data'!AE46/Y52*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AF46),'Macro-Debt_Data'!AF46/Z52*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AG46),'Macro-Debt_Data'!AG46/AA52*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AH46),'Macro-Debt_Data'!AH46/AB52*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AI46),'Macro-Debt_Data'!AI46/AC52*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AJ46),'Macro-Debt_Data'!AJ46/AD52*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AK46),'Macro-Debt_Data'!AK46/AE52*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AL46),'Macro-Debt_Data'!AL46/AF52*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AM46),'Macro-Debt_Data'!AM46/AG52*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AN46),'Macro-Debt_Data'!AN46/AH52*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AO46),'Macro-Debt_Data'!AO46/AI52*100,\"...\")","v":{"$error":"#DIV/0!"}},null,{"$f":"STDEV(E25:N25)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(E25:N25)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(O25:T25)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(U25:AI25)","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"}]
[null,{"$f":"'Output 1-2 - Public DSA'!B16","v":"Primary (noninterest) expenditure"},null,{"$f":"IF(ISNUMBER('Macro-Debt_Data'!J48/'Baseline - public'!D52),100*('Macro-Debt_Data'!J48/'Baseline - public'!D52),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!K48/'Baseline - public'!E52),100*('Macro-Debt_Data'!K48/'Baseline - public'!E52),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!L48/'Baseline - public'!F52),100*('Macro-Debt_Data'!L48/'Baseline - public'!F52),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!M48/'Baseline - public'!G52),100*('Macro-Debt_Data'!M48/'Baseline - public'!G52),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!N48/'Baseline - public'!H52),100*('Macro-Debt_Data'!N48/'Baseline - public'!H52),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!O48/'Baseline - public'!I52),100*('Macro-Debt_Data'!O48/'Baseline - public'!I52),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!P48/'Baseline - public'!J52),100*('Macro-Debt_Data'!P48/'Baseline - public'!J52),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Q48/'Baseline - public'!K52),100*('Macro-Debt_Data'!Q48/'Baseline - public'!K52),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!R48/'Baseline - public'!L52),100*('Macro-Debt_Data'!R48/'Baseline - public'!L52),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S48/'Baseline - public'!M52),100*('Macro-Debt_Data'!S48/'Baseline - public'!M52),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T48/'Baseline - public'!N52),100*('Macro-Debt_Data'!T48/'Baseline - public'!N52),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U48/'Baseline - public'!O52),100*('Macro-Debt_Data'!U48/'Baseline - public'!O52),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!V48/'Baseline - public'!P52),100*('Macro-Debt_Data'!V48/'Baseline - public'!P52),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!W48/'Baseline - public'!Q52),100*('Macro-Debt_Data'!W48/'Baseline - public'!Q52),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!X48/'Baseline - public'!R52),100*('Macro-Debt_Data'!X48/'Baseline - public'!R52),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Y48/'Baseline - public'!S52),100*('Macro-Debt_Data'!Y48/'Baseline - public'!S52),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Z48/'Baseline - public'!T52),100*('Macro-Debt_Data'!Z48/'Baseline - public'!T52),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AA48/'Baseline - public'!U52),100*('Macro-Debt_Data'!AA48/'Baseline - public'!U52),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AB48/'Baseline - public'!V52),100*('Macro-Debt_Data'!AB48/'Baseline - public'!V52),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AC48/'Baseline - public'!W52),100*('Macro-Debt_Data'!AC48/'Baseline - public'!W52),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AD48/'Baseline - public'!X52),100*('Macro-Debt_Data'!AD48/'Baseline - public'!X52),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AE48/'Baseline - public'!Y52),100*('Macro-Debt_Data'!AE48/'Baseline - public'!Y52),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AF48/'Baseline - public'!Z52),100*('Macro-Debt_Data'!AF48/'Baseline - public'!Z52),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AG48/'Baseline - public'!AA52),100*('Macro-Debt_Data'!AG48/'Baseline - public'!AA52),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AH48/'Baseline - public'!AB52),100*('Macro-Debt_Data'!AH48/'Baseline - public'!AB52),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AI48/'Baseline - public'!AC52),100*('Macro-Debt_Data'!AI48/'Baseline - public'!AC52),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AJ48/'Baseline - public'!AD52),100*('Macro-Debt_Data'!AJ48/'Baseline - public'!AD52),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AK48/'Baseline - public'!AE52),100*('Macro-Debt_Data'!AK48/'Baseline - public'!AE52),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AL48/'Baseline - public'!AF52),100*('Macro-Debt_Data'!AL48/'Baseline - public'!AF52),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AM48/'Baseline - public'!AG52),100*('Macro-Debt_Data'!AM48/'Baseline - public'!AG52),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AN48/'Baseline - public'!AH52),100*('Macro-Debt_Data'!AN48/'Baseline - public'!AH52),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AO48/'Baseline - public'!AI52),100*('Macro-Debt_Data'!AO48/'Baseline - public'!AI52),\"...\")","v":"..."},null,{"$f":"STDEV(E26:N26)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(E26:N26)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(O26:T26)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(U26:AI26)","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"}]
[null,{"$f":"'Output 1-2 - Public DSA'!B17","v":"Automatic debt dynamics"},null,null,{"$f":"IF(ISNUMBER(E28+E31),E28+E31,\"…\")","v":"…"},{"$f":"IF(ISNUMBER(F28+F31),F28+F31,\"…\")","v":"…"},{"$f":"IF(ISNUMBER(G28+G31),G28+G31,\"…\")","v":"…"},{"$f":"H28+H31","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"'Output 1-2 - Public DSA'!B18","v":"Contribution from interest rate/growth differential"},null,null,{"$f":"IF(ISNUMBER(E29+E30),E29+E30,\"…\")","v":"…"},"…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…"]
[null,{"$f":"'Output 1-2 - Public DSA'!B19","v":"of which: contribution from average real interest rate"},null,null,{"$f":"IF(ISNUMBER(E57/100*D12/E32),E57/100*D12/E32,\"…\")","v":"…"},"…","…","…","…","…","…","…","…","…",{"$f":"O57/100*N12/O32","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"'Output 1-2 - Public DSA'!B20","v":"of which: contribution from real GDP growth"},null,null,{"$f":"IF(ISNUMBER(-(E53/100)*(D12/E32)),-(E53/100)*(D12/E32),\"…\")","v":"…"},"…","…","…","…","…","…","…","…","…",{"$f":"-(O53/100)*(N12/O32)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"'Output 1-2 - Public DSA'!B21","v":"Contribution from real exchange rate depreciation"},null,null,{"$f":"IF(ISNUMBER(E64/100*D14*(1+(E59/100))/E32),E64/100*D14*(1+(E59/100))/E32,\"…\")","v":"…"},"…","…","…","…","…","…","…","…","…",{"$f":"O64/100*N14*(1+(O59/100))/O32","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["hide",{"$f":"'Output 1-2 - Public DSA'!B22","v":"Denominator = 1+g"},null,null,{"$f":"IF(ISNUMBER(E53),1+E53/100,\"…\")","v":"…"},{"$f":"IF(ISNUMBER(F53),1+F53/100,\"…\")","v":"…"},{"$f":"IF(ISNUMBER(G53),1+G53/100,\"…\")","v":"…"},{"$f":"IF(ISNUMBER(H53),1+H53/100,\"…\")","v":"…"},"…","…","…","…","…","…",{"$f":"IF(ISNUMBER(O53),1+O53/100,\"…\")","v":"…"},"…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…"]
[null,{"$f":"'Output 1-2 - Public DSA'!B23","v":"Other identified debt-creating flows"},null,null,{"$f":"SUM(E34:E37)","v":0},{"$f":"SUM(F34:F37)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(O34:O37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Output 1-2 - Public DSA'!B24","v":"Privatization receipts (negative)"},null,{"$f":"+IF(ISNUMBER(-'Macro-Debt_Data'!J47/'Baseline - public'!D52*100),-'Macro-Debt_Data'!J47/'Baseline - public'!D52*100,\"…\")","v":"…"},{"$f":"+IF(ISNUMBER(-'Macro-Debt_Data'!K47/'Baseline - public'!E52*100),-'Macro-Debt_Data'!K47/'Baseline - public'!E52*100,\"…\")","v":"…"},{"$f":"+IF(ISNUMBER(-'Macro-Debt_Data'!L47/'Baseline - public'!F52*100),-'Macro-Debt_Data'!L47/'Baseline - public'!F52*100,\"…\")","v":"…"},{"$f":"+IF(ISNUMBER(-'Macro-Debt_Data'!M47/'Baseline - public'!G52*100),-'Macro-Debt_Data'!M47/'Baseline - public'!G52*100,\"…\")","v":"…"},{"$f":"+IF(ISNUMBER(-'Macro-Debt_Data'!N47/'Baseline - public'!H52*100),-'Macro-Debt_Data'!N47/'Baseline - public'!H52*100,\"…\")","v":"…"},{"$f":"+IF(ISNUMBER(-'Macro-Debt_Data'!O47/'Baseline - public'!I52*100),-'Macro-Debt_Data'!O47/'Baseline - public'!I52*100,\"…\")","v":"…"},{"$f":"+IF(ISNUMBER(-'Macro-Debt_Data'!P47/'Baseline - public'!J52*100),-'Macro-Debt_Data'!P47/'Baseline - public'!J52*100,\"…\")","v":"…"},{"$f":"+IF(ISNUMBER(-'Macro-Debt_Data'!Q47/'Baseline - public'!K52*100),-'Macro-Debt_Data'!Q47/'Baseline - public'!K52*100,\"…\")","v":"…"},{"$f":"+IF(ISNUMBER(-'Macro-Debt_Data'!R47/'Baseline - public'!L52*100),-'Macro-Debt_Data'!R47/'Baseline - public'!L52*100,\"…\")","v":"…"},{"$f":"+IF(ISNUMBER(-'Macro-Debt_Data'!S47/'Baseline - public'!M52*100),-'Macro-Debt_Data'!S47/'Baseline - public'!M52*100,\"…\")","v":"…"},{"$f":"+IF(ISNUMBER(-'Macro-Debt_Data'!T47/'Baseline - public'!N52*100),-'Macro-Debt_Data'!T47/'Baseline - public'!N52*100,\"…\")","v":"…"},{"$f":"+IF(ISNUMBER(-'Macro-Debt_Data'!U47/'Baseline - public'!O52*100),-'Macro-Debt_Data'!U47/'Baseline - public'!O52*100,\"…\")","v":"…"},{"$f":"+IF(ISNUMBER(-'Macro-Debt_Data'!V47/'Baseline - public'!P52*100),-'Macro-Debt_Data'!V47/'Baseline - public'!P52*100,\"…\")","v":"…"},{"$f":"+IF(ISNUMBER(-'Macro-Debt_Data'!W47/'Baseline - public'!Q52*100),-'Macro-Debt_Data'!W47/'Baseline - public'!Q52*100,\"…\")","v":"…"},{"$f":"+IF(ISNUMBER(-'Macro-Debt_Data'!X47/'Baseline - public'!R52*100),-'Macro-Debt_Data'!X47/'Baseline - public'!R52*100,\"…\")","v":"…"},{"$f":"+IF(ISNUMBER(-'Macro-Debt_Data'!Y47/'Baseline - public'!S52*100),-'Macro-Debt_Data'!Y47/'Baseline - public'!S52*100,\"…\")","v":"…"},{"$f":"+IF(ISNUMBER(-'Macro-Debt_Data'!Z47/'Baseline - public'!T52*100),-'Macro-Debt_Data'!Z47/'Baseline - public'!T52*100,\"…\")","v":"…"},{"$f":"+IF(ISNUMBER(-'Macro-Debt_Data'!AA47/'Baseline - public'!U52*100),-'Macro-Debt_Data'!AA47/'Baseline - public'!U52*100,\"…\")","v":"…"},{"$f":"+IF(ISNUMBER(-'Macro-Debt_Data'!AB47/'Baseline - public'!V52*100),-'Macro-Debt_Data'!AB47/'Baseline - public'!V52*100,\"…\")","v":"…"},{"$f":"+IF(ISNUMBER(-'Macro-Debt_Data'!AC47/'Baseline - public'!W52*100),-'Macro-Debt_Data'!AC47/'Baseline - public'!W52*100,\"…\")","v":"…"},{"$f":"+IF(ISNUMBER(-'Macro-Debt_Data'!AD47/'Baseline - public'!X52*100),-'Macro-Debt_Data'!AD47/'Baseline - public'!X52*100,\"…\")","v":"…"},{"$f":"+IF(ISNUMBER(-'Macro-Debt_Data'!AE47/'Baseline - public'!Y52*100),-'Macro-Debt_Data'!AE47/'Baseline - public'!Y52*100,\"…\")","v":"…"},{"$f":"+IF(ISNUMBER(-'Macro-Debt_Data'!AF47/'Baseline - public'!Z52*100),-'Macro-Debt_Data'!AF47/'Baseline - public'!Z52*100,\"…\")","v":"…"},{"$f":"+IF(ISNUMBER(-'Macro-Debt_Data'!AG47/'Baseline - public'!AA52*100),-'Macro-Debt_Data'!AG47/'Baseline - public'!AA52*100,\"…\")","v":"…"},{"$f":"+IF(ISNUMBER(-'Macro-Debt_Data'!AH47/'Baseline - public'!AB52*100),-'Macro-Debt_Data'!AH47/'Baseline - public'!AB52*100,\"…\")","v":"…"},{"$f":"+IF(ISNUMBER(-'Macro-Debt_Data'!AI47/'Baseline - public'!AC52*100),-'Macro-Debt_Data'!AI47/'Baseline - public'!AC52*100,\"…\")","v":"…"},{"$f":"+IF(ISNUMBER(-'Macro-Debt_Data'!AJ47/'Baseline - public'!AD52*100),-'Macro-Debt_Data'!AJ47/'Baseline - public'!AD52*100,\"…\")","v":"…"},{"$f":"+IF(ISNUMBER(-'Macro-Debt_Data'!AK47/'Baseline - public'!AE52*100),-'Macro-Debt_Data'!AK47/'Baseline - public'!AE52*100,\"…\")","v":"…"},{"$f":"+IF(ISNUMBER(-'Macro-Debt_Data'!AL47/'Baseline - public'!AF52*100),-'Macro-Debt_Data'!AL47/'Baseline - public'!AF52*100,\"…\")","v":"…"},{"$f":"+IF(ISNUMBER(-'Macro-Debt_Data'!AM47/'Baseline - public'!AG52*100),-'Macro-Debt_Data'!AM47/'Baseline - public'!AG52*100,\"…\")","v":"…"},{"$f":"+IF(ISNUMBER(-'Macro-Debt_Data'!AN47/'Baseline - public'!AH52*100),-'Macro-Debt_Data'!AN47/'Baseline - public'!AH52*100,\"…\")","v":"…"},{"$f":"+IF(ISNUMBER(-'Macro-Debt_Data'!AO47/'Baseline - public'!AI52*100),-'Macro-Debt_Data'!AO47/'Baseline - public'!AI52*100,\"…\")","v":"…"}]
[null,{"$f":"'Output 1-2 - Public DSA'!B25","v":"Recognition of contingent liabilities (e.g., bank recapitalization)"},null,{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!J51/'Baseline - public'!D52*100),'Macro-Debt_Data'!J51/'Baseline - public'!D52*100, \"…\")","v":"…"},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!K51/'Baseline - public'!E52*100),'Macro-Debt_Data'!K51/'Baseline - public'!E52*100, \"…\")","v":"…"},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!L51/'Baseline - public'!F52*100),'Macro-Debt_Data'!L51/'Baseline - public'!F52*100, \"…\")","v":"…"},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!M51/'Baseline - public'!G52*100),'Macro-Debt_Data'!M51/'Baseline - public'!G52*100, \"…\")","v":"…"},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!N51/'Baseline - public'!H52*100),'Macro-Debt_Data'!N51/'Baseline - public'!H52*100, \"…\")","v":"…"},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!O51/'Baseline - public'!I52*100),'Macro-Debt_Data'!O51/'Baseline - public'!I52*100, \"…\")","v":"…"},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!P51/'Baseline - public'!J52*100),'Macro-Debt_Data'!P51/'Baseline - public'!J52*100, \"…\")","v":"…"},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!Q51/'Baseline - public'!K52*100),'Macro-Debt_Data'!Q51/'Baseline - public'!K52*100, \"…\")","v":"…"},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!R51/'Baseline - public'!L52*100),'Macro-Debt_Data'!R51/'Baseline - public'!L52*100, \"…\")","v":"…"},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!S51/'Baseline - public'!M52*100),'Macro-Debt_Data'!S51/'Baseline - public'!M52*100, \"…\")","v":"…"},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!T51/'Baseline - public'!N52*100),'Macro-Debt_Data'!T51/'Baseline - public'!N52*100, \"…\")","v":"…"},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!U51/'Baseline - public'!O52*100),'Macro-Debt_Data'!U51/'Baseline - public'!O52*100, \"…\")","v":"…"},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!V51/'Baseline - public'!P52*100),'Macro-Debt_Data'!V51/'Baseline - public'!P52*100, \"…\")","v":"…"},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!W51/'Baseline - public'!Q52*100),'Macro-Debt_Data'!W51/'Baseline - public'!Q52*100, \"…\")","v":"…"},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!X51/'Baseline - public'!R52*100),'Macro-Debt_Data'!X51/'Baseline - public'!R52*100, \"…\")","v":"…"},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!Y51/'Baseline - public'!S52*100),'Macro-Debt_Data'!Y51/'Baseline - public'!S52*100, \"…\")","v":"…"},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!Z51/'Baseline - public'!T52*100),'Macro-Debt_Data'!Z51/'Baseline - public'!T52*100, \"…\")","v":"…"},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AA51/'Baseline - public'!U52*100),'Macro-Debt_Data'!AA51/'Baseline - public'!U52*100, \"…\")","v":"…"},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AB51/'Baseline - public'!V52*100),'Macro-Debt_Data'!AB51/'Baseline - public'!V52*100, \"…\")","v":"…"},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AC51/'Baseline - public'!W52*100),'Macro-Debt_Data'!AC51/'Baseline - public'!W52*100, \"…\")","v":"…"},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AD51/'Baseline - public'!X52*100),'Macro-Debt_Data'!AD51/'Baseline - public'!X52*100, \"…\")","v":"…"},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AE51/'Baseline - public'!Y52*100),'Macro-Debt_Data'!AE51/'Baseline - public'!Y52*100, \"…\")","v":"…"},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AF51/'Baseline - public'!Z52*100),'Macro-Debt_Data'!AF51/'Baseline - public'!Z52*100, \"…\")","v":"…"},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AG51/'Baseline - public'!AA52*100),'Macro-Debt_Data'!AG51/'Baseline - public'!AA52*100, \"…\")","v":"…"},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AH51/'Baseline - public'!AB52*100),'Macro-Debt_Data'!AH51/'Baseline - public'!AB52*100, \"…\")","v":"…"},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AI51/'Baseline - public'!AC52*100),'Macro-Debt_Data'!AI51/'Baseline - public'!AC52*100, \"…\")","v":"…"},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AJ51/'Baseline - public'!AD52*100),'Macro-Debt_Data'!AJ51/'Baseline - public'!AD52*100, \"…\")","v":"…"},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AK51/'Baseline - public'!AE52*100),'Macro-Debt_Data'!AK51/'Baseline - public'!AE52*100, \"…\")","v":"…"},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AL51/'Baseline - public'!AF52*100),'Macro-Debt_Data'!AL51/'Baseline - public'!AF52*100, \"…\")","v":"…"},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AM51/'Baseline - public'!AG52*100),'Macro-Debt_Data'!AM51/'Baseline - public'!AG52*100, \"…\")","v":"…"},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AN51/'Baseline - public'!AH52*100),'Macro-Debt_Data'!AN51/'Baseline - public'!AH52*100, \"…\")","v":"…"},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AO51/'Baseline - public'!AI52*100),'Macro-Debt_Data'!AO51/'Baseline - public'!AI52*100, \"…\")","v":"…"}]
[null,{"$f":"'Output 1-2 - Public DSA'!B26","v":"Debt relief (HIPC and other)"},null,{"$f":"IF(ISNUMBER('Macro-Debt_Data'!J53/'Baseline - public'!D52*100),-'Macro-Debt_Data'!J53/'Baseline - public'!D52*100,\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!K53/'Baseline - public'!E52*100),-'Macro-Debt_Data'!K53/'Baseline - public'!E52*100,\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!L53/'Baseline - public'!F52*100),-'Macro-Debt_Data'!L53/'Baseline - public'!F52*100,\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!M53/'Baseline - public'!G52*100),-'Macro-Debt_Data'!M53/'Baseline - public'!G52*100,\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!N53/'Baseline - public'!H52*100),-'Macro-Debt_Data'!N53/'Baseline - public'!H52*100,\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!O53/'Baseline - public'!I52*100),-'Macro-Debt_Data'!O53/'Baseline - public'!I52*100,\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!P53/'Baseline - public'!J52*100),-'Macro-Debt_Data'!P53/'Baseline - public'!J52*100,\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Q53/'Baseline - public'!K52*100),-'Macro-Debt_Data'!Q53/'Baseline - public'!K52*100,\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!R53/'Baseline - public'!L52*100),-'Macro-Debt_Data'!R53/'Baseline - public'!L52*100,\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S53/'Baseline - public'!M52*100),-'Macro-Debt_Data'!S53/'Baseline - public'!M52*100,\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T53/'Baseline - public'!N52*100),-'Macro-Debt_Data'!T53/'Baseline - public'!N52*100,\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U53/'Baseline - public'!O52*100),-'Macro-Debt_Data'!U53/'Baseline - public'!O52*100,\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!V53/'Baseline - public'!P52*100),-'Macro-Debt_Data'!V53/'Baseline - public'!P52*100,\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!W53/'Baseline - public'!Q52*100),-'Macro-Debt_Data'!W53/'Baseline - public'!Q52*100,\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!X53/'Baseline - public'!R52*100),-'Macro-Debt_Data'!X53/'Baseline - public'!R52*100,\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Y53/'Baseline - public'!S52*100),-'Macro-Debt_Data'!Y53/'Baseline - public'!S52*100,\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Z53/'Baseline - public'!T52*100),-'Macro-Debt_Data'!Z53/'Baseline - public'!T52*100,\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AA53/'Baseline - public'!U52*100),-'Macro-Debt_Data'!AA53/'Baseline - public'!U52*100,\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AB53/'Baseline - public'!V52*100),-'Macro-Debt_Data'!AB53/'Baseline - public'!V52*100,\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AC53/'Baseline - public'!W52*100),-'Macro-Debt_Data'!AC53/'Baseline - public'!W52*100,\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AD53/'Baseline - public'!X52*100),-'Macro-Debt_Data'!AD53/'Baseline - public'!X52*100,\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AE53/'Baseline - public'!Y52*100),-'Macro-Debt_Data'!AE53/'Baseline - public'!Y52*100,\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AF53/'Baseline - public'!Z52*100),-'Macro-Debt_Data'!AF53/'Baseline - public'!Z52*100,\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AG53/'Baseline - public'!AA52*100),-'Macro-Debt_Data'!AG53/'Baseline - public'!AA52*100,\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AH53/'Baseline - public'!AB52*100),-'Macro-Debt_Data'!AH53/'Baseline - public'!AB52*100,\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AI53/'Baseline - public'!AC52*100),-'Macro-Debt_Data'!AI53/'Baseline - public'!AC52*100,\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AJ53/'Baseline - public'!AD52*100),-'Macro-Debt_Data'!AJ53/'Baseline - public'!AD52*100,\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AK53/'Baseline - public'!AE52*100),-'Macro-Debt_Data'!AK53/'Baseline - public'!AE52*100,\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AL53/'Baseline - public'!AF52*100),-'Macro-Debt_Data'!AL53/'Baseline - public'!AF52*100,\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AM53/'Baseline - public'!AG52*100),-'Macro-Debt_Data'!AM53/'Baseline - public'!AG52*100,\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AN53/'Baseline - public'!AH52*100),-'Macro-Debt_Data'!AN53/'Baseline - public'!AH52*100,\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AO53/'Baseline - public'!AI52*100),-'Macro-Debt_Data'!AO53/'Baseline - public'!AI52*100,\"…\")","v":"…"}]
[null,{"$f":"'Output 1-2 - Public DSA'!B27","v":"Other debt creating or reducing flow (please specify)"},null,{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!J52/'Baseline - public'!D52*100),('Macro-Debt_Data'!J52/'Baseline - public'!D52*100),\" ...\")","v":" ..."},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!K52/'Baseline - public'!E52*100),('Macro-Debt_Data'!K52/'Baseline - public'!E52*100),\" ...\")","v":" ..."},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!L52/'Baseline - public'!F52*100),('Macro-Debt_Data'!L52/'Baseline - public'!F52*100),\" ...\")","v":" ..."},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!M52/'Baseline - public'!G52*100),('Macro-Debt_Data'!M52/'Baseline - public'!G52*100),\" ...\")","v":" ..."},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!N52/'Baseline - public'!H52*100),('Macro-Debt_Data'!N52/'Baseline - public'!H52*100),\" ...\")","v":" ..."},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!O52/'Baseline - public'!I52*100),('Macro-Debt_Data'!O52/'Baseline - public'!I52*100),\" ...\")","v":" ..."},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!P52/'Baseline - public'!J52*100),('Macro-Debt_Data'!P52/'Baseline - public'!J52*100),\" ...\")","v":" ..."},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!Q52/'Baseline - public'!K52*100),('Macro-Debt_Data'!Q52/'Baseline - public'!K52*100),\" ...\")","v":" ..."},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!R52/'Baseline - public'!L52*100),('Macro-Debt_Data'!R52/'Baseline - public'!L52*100),\" ...\")","v":" ..."},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!S52/'Baseline - public'!M52*100),('Macro-Debt_Data'!S52/'Baseline - public'!M52*100),\" ...\")","v":" ..."},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!T52/'Baseline - public'!N52*100),('Macro-Debt_Data'!T52/'Baseline - public'!N52*100),\" ...\")","v":" ..."},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!U52/'Baseline - public'!O52*100),('Macro-Debt_Data'!U52/'Baseline - public'!O52*100),\" ..\")","v":" .."},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!V52/'Baseline - public'!P52*100),('Macro-Debt_Data'!V52/'Baseline - public'!P52*100),\" ..\")","v":" .."},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!W52/'Baseline - public'!Q52*100),('Macro-Debt_Data'!W52/'Baseline - public'!Q52*100),\" ..\")","v":" .."},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!X52/'Baseline - public'!R52*100),('Macro-Debt_Data'!X52/'Baseline - public'!R52*100),\" ..\")","v":" .."},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!Y52/'Baseline - public'!S52*100),('Macro-Debt_Data'!Y52/'Baseline - public'!S52*100),\" ..\")","v":" .."},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!Z52/'Baseline - public'!T52*100),('Macro-Debt_Data'!Z52/'Baseline - public'!T52*100),\" ..\")","v":" .."},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AA52/'Baseline - public'!U52*100),('Macro-Debt_Data'!AA52/'Baseline - public'!U52*100),\" ..\")","v":" .."},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AB52/'Baseline - public'!V52*100),('Macro-Debt_Data'!AB52/'Baseline - public'!V52*100),\" ..\")","v":" .."},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AC52/'Baseline - public'!W52*100),('Macro-Debt_Data'!AC52/'Baseline - public'!W52*100),\" ..\")","v":" .."},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AD52/'Baseline - public'!X52*100),('Macro-Debt_Data'!AD52/'Baseline - public'!X52*100),\" ..\")","v":" .."},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AE52/'Baseline - public'!Y52*100),('Macro-Debt_Data'!AE52/'Baseline - public'!Y52*100),\" ..\")","v":" .."},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AF52/'Baseline - public'!Z52*100),('Macro-Debt_Data'!AF52/'Baseline - public'!Z52*100),\" ..\")","v":" .."},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AG52/'Baseline - public'!AA52*100),('Macro-Debt_Data'!AG52/'Baseline - public'!AA52*100),\" ..\")","v":" .."},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AH52/'Baseline - public'!AB52*100),('Macro-Debt_Data'!AH52/'Baseline - public'!AB52*100),\" ..\")","v":" .."},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AI52/'Baseline - public'!AC52*100),('Macro-Debt_Data'!AI52/'Baseline - public'!AC52*100),\" ..\")","v":" .."},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AJ52/'Baseline - public'!AD52*100),('Macro-Debt_Data'!AJ52/'Baseline - public'!AD52*100),\" ..\")","v":" .."},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AK52/'Baseline - public'!AE52*100),('Macro-Debt_Data'!AK52/'Baseline - public'!AE52*100),\" ..\")","v":" .."},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AL52/'Baseline - public'!AF52*100),('Macro-Debt_Data'!AL52/'Baseline - public'!AF52*100),\" ..\")","v":" .."},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AM52/'Baseline - public'!AG52*100),('Macro-Debt_Data'!AM52/'Baseline - public'!AG52*100),\" ..\")","v":" .."},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AN52/'Baseline - public'!AH52*100),('Macro-Debt_Data'!AN52/'Baseline - public'!AH52*100),\" ..\")","v":" .."},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AO52/'Baseline - public'!AI52*100),('Macro-Debt_Data'!AO52/'Baseline - public'!AI52*100),\" ..\")","v":" .."}]
[null,{"$f":"'Output 1-2 - Public DSA'!B28","v":"Residual"},null,null,{"$f":"IF(ISNUMBER(E21-E22),E21-E22,\"…\")","v":"…"},"…","…","…","…","…","…","…","…","…",{"$f":"O21-O22","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"++OFFSET(translation!C1766, 0,LANG)","v":"Public sector debt-to-revenue-and-grants ratio (in percent)"},null,{"$f":"D12/D24*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"'Output 1-2 - Public DSA'!B30","v":"Sustainability indicators"}]
[null,{"$f":"'Output 1-2 - Public DSA'!B31","v":"PV of public debt-to-GDP ratio 2/ "},null,{"$f":"IF(ISNUMBER('Macro-Debt_Data'!J92),(('Macro-Debt_Data'!J92+'Macro-Debt_Data'!J82)/D52*100),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!K92),(('Macro-Debt_Data'!K92+'Macro-Debt_Data'!K82)/E52*100),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!L92),(('Macro-Debt_Data'!L92+'Macro-Debt_Data'!L82)/F52*100),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!M92),(('Macro-Debt_Data'!M92+'Macro-Debt_Data'!M82)/G52*100),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!N92),(('Macro-Debt_Data'!N92+'Macro-Debt_Data'!N82)/H52*100),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!O92),(('Macro-Debt_Data'!O92+'Macro-Debt_Data'!O82)/I52*100),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!P92),(('Macro-Debt_Data'!P92+'Macro-Debt_Data'!P82)/J52*100),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Q92),(('Macro-Debt_Data'!Q92+'Macro-Debt_Data'!Q82)/K52*100),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!R92),(('Macro-Debt_Data'!R92+'Macro-Debt_Data'!R82)/L52*100),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S92),(('Macro-Debt_Data'!S92+'Macro-Debt_Data'!S82)/M52*100),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T92),(('Macro-Debt_Data'!T92+'Macro-Debt_Data'!T82)/N52*100),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U92),(('Macro-Debt_Data'!U92+'Macro-Debt_Data'!U82)/O52*100),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!V92),(('Macro-Debt_Data'!V92+'Macro-Debt_Data'!V82)/P52*100),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!W92),(('Macro-Debt_Data'!W92+'Macro-Debt_Data'!W82)/Q52*100),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!X92),(('Macro-Debt_Data'!X92+'Macro-Debt_Data'!X82)/R52*100),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Y92),(('Macro-Debt_Data'!Y92+'Macro-Debt_Data'!Y82)/S52*100),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Z92),(('Macro-Debt_Data'!Z92+'Macro-Debt_Data'!Z82)/T52*100),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AA92),(('Macro-Debt_Data'!AA92+'Macro-Debt_Data'!AA82)/U52*100),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AB92),(('Macro-Debt_Data'!AB92+'Macro-Debt_Data'!AB82)/V52*100),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AC92),(('Macro-Debt_Data'!AC92+'Macro-Debt_Data'!AC82)/W52*100),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AD92),(('Macro-Debt_Data'!AD92+'Macro-Debt_Data'!AD82)/X52*100),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AE92),(('Macro-Debt_Data'!AE92+'Macro-Debt_Data'!AE82)/Y52*100),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AF92),(('Macro-Debt_Data'!AF92+'Macro-Debt_Data'!AF82)/Z52*100),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AG92),(('Macro-Debt_Data'!AG92+'Macro-Debt_Data'!AG82)/AA52*100),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AH92),(('Macro-Debt_Data'!AH92+'Macro-Debt_Data'!AH82)/AB52*100),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AI92),(('Macro-Debt_Data'!AI92+'Macro-Debt_Data'!AI82)/AC52*100),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AJ92),(('Macro-Debt_Data'!AJ92+'Macro-Debt_Data'!AJ82)/AD52*100),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AK92),(('Macro-Debt_Data'!AK92+'Macro-Debt_Data'!AK82)/AE52*100),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AL92),(('Macro-Debt_Data'!AL92+'Macro-Debt_Data'!AL82)/AF52*100),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AM92),(('Macro-Debt_Data'!AM92+'Macro-Debt_Data'!AM82)/AG52*100),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AN92),(('Macro-Debt_Data'!AN92+'Macro-Debt_Data'!AN82)/AH52*100),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AO92),(('Macro-Debt_Data'!AO92+'Macro-Debt_Data'!AO82)/AI52*100),\"...\")","v":"..."}]
[null,{"$f":"'Output 1-2 - Public DSA'!B32","v":"PV of public debt-to-revenue and grants ratio"},null,{"$f":"IF(ISNUMBER(D42), D42/D24*100, \"…\")","v":"…"},"…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…"]
[null,{"$f":"'Output 1-2 - Public DSA'!B33","v":"PV of public debt-to-revenue ratio"},null,{"$f":"IF(ISNUMBER(D42), D42/(D24-D25)*100, \"…\")","v":"…"},"…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…"]
[null,{"$f":"'Output 1-2 - Public DSA'!B35","v":"Debt service-to-revenue and grants ratio 3/"},null,null,{"$f":"('Macro-Debt_Data'!K49+'Macro-Debt_Data'!J16+('Macro-Debt_Data'!K26+'Macro-Debt_Data'!K24)*'Macro-Debt_Data'!K60)/'Macro-Debt_Data'!K45*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!L49+'Macro-Debt_Data'!K16+('Macro-Debt_Data'!L26+'Macro-Debt_Data'!L24)*'Macro-Debt_Data'!L60)/'Macro-Debt_Data'!L45*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!M49+'Macro-Debt_Data'!L16+('Macro-Debt_Data'!M26+'Macro-Debt_Data'!M24)*'Macro-Debt_Data'!M60)/'Macro-Debt_Data'!M45*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!N49+'Macro-Debt_Data'!M16+('Macro-Debt_Data'!N26+'Macro-Debt_Data'!N24)*'Macro-Debt_Data'!N60)/'Macro-Debt_Data'!N45*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!O49+'Macro-Debt_Data'!N16+('Macro-Debt_Data'!O26+'Macro-Debt_Data'!O24)*'Macro-Debt_Data'!O60)/'Macro-Debt_Data'!O45*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!P49+'Macro-Debt_Data'!O16+('Macro-Debt_Data'!P26+'Macro-Debt_Data'!P24)*'Macro-Debt_Data'!P60)/'Macro-Debt_Data'!P45*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!Q49+'Macro-Debt_Data'!P16+('Macro-Debt_Data'!Q26+'Macro-Debt_Data'!Q24)*'Macro-Debt_Data'!Q60)/'Macro-Debt_Data'!Q45*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!R49+'Macro-Debt_Data'!Q16+('Macro-Debt_Data'!R26+'Macro-Debt_Data'!R24)*'Macro-Debt_Data'!R60)/'Macro-Debt_Data'!R45*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!S49+'Macro-Debt_Data'!R16+('Macro-Debt_Data'!S26+'Macro-Debt_Data'!S24)*'Macro-Debt_Data'!S60)/'Macro-Debt_Data'!S45*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!T49+'Macro-Debt_Data'!S16+('Macro-Debt_Data'!T26+'Macro-Debt_Data'!T24)*'Macro-Debt_Data'!T60)/'Macro-Debt_Data'!T45*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!U49+'Macro-Debt_Data'!T16+('Macro-Debt_Data'!U26+'Macro-Debt_Data'!U24)*'Macro-Debt_Data'!U60)/'Macro-Debt_Data'!U45*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!V49+'Macro-Debt_Data'!U16+('Macro-Debt_Data'!V26+'Macro-Debt_Data'!V24)*'Macro-Debt_Data'!V60)/'Macro-Debt_Data'!V45*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!W49+'Macro-Debt_Data'!V16+('Macro-Debt_Data'!W26+'Macro-Debt_Data'!W24)*'Macro-Debt_Data'!W60)/'Macro-Debt_Data'!W45*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!X49+'Macro-Debt_Data'!W16+('Macro-Debt_Data'!X26+'Macro-Debt_Data'!X24)*'Macro-Debt_Data'!X60)/'Macro-Debt_Data'!X45*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!Y49+'Macro-Debt_Data'!X16+('Macro-Debt_Data'!Y26+'Macro-Debt_Data'!Y24)*'Macro-Debt_Data'!Y60)/'Macro-Debt_Data'!Y45*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!Z49+'Macro-Debt_Data'!Y16+('Macro-Debt_Data'!Z26+'Macro-Debt_Data'!Z24)*'Macro-Debt_Data'!Z60)/'Macro-Debt_Data'!Z45*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AA49+'Macro-Debt_Data'!Z16+('Macro-Debt_Data'!AA26+'Macro-Debt_Data'!AA24)*'Macro-Debt_Data'!AA60)/'Macro-Debt_Data'!AA45*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AB49+'Macro-Debt_Data'!AA16+('Macro-Debt_Data'!AB26+'Macro-Debt_Data'!AB24)*'Macro-Debt_Data'!AB60)/'Macro-Debt_Data'!AB45*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AC49+'Macro-Debt_Data'!AB16+('Macro-Debt_Data'!AC26+'Macro-Debt_Data'!AC24)*'Macro-Debt_Data'!AC60)/'Macro-Debt_Data'!AC45*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AD49+'Macro-Debt_Data'!AC16+('Macro-Debt_Data'!AD26+'Macro-Debt_Data'!AD24)*'Macro-Debt_Data'!AD60)/'Macro-Debt_Data'!AD45*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AE49+'Macro-Debt_Data'!AD16+('Macro-Debt_Data'!AE26+'Macro-Debt_Data'!AE24)*'Macro-Debt_Data'!AE60)/'Macro-Debt_Data'!AE45*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AF49+'Macro-Debt_Data'!AE16+('Macro-Debt_Data'!AF26+'Macro-Debt_Data'!AF24)*'Macro-Debt_Data'!AF60)/'Macro-Debt_Data'!AF45*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AG49+'Macro-Debt_Data'!AF16+('Macro-Debt_Data'!AG26+'Macro-Debt_Data'!AG24)*'Macro-Debt_Data'!AG60)/'Macro-Debt_Data'!AG45*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AH49+'Macro-Debt_Data'!AG16+('Macro-Debt_Data'!AH26+'Macro-Debt_Data'!AH24)*'Macro-Debt_Data'!AH60)/'Macro-Debt_Data'!AH45*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AI49+'Macro-Debt_Data'!AH16+('Macro-Debt_Data'!AI26+'Macro-Debt_Data'!AI24)*'Macro-Debt_Data'!AI60)/'Macro-Debt_Data'!AI45*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AJ49+'Macro-Debt_Data'!AI16+('Macro-Debt_Data'!AJ26+'Macro-Debt_Data'!AJ24)*'Macro-Debt_Data'!AJ60)/'Macro-Debt_Data'!AJ45*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AK49+'Macro-Debt_Data'!AJ16+('Macro-Debt_Data'!AK26+'Macro-Debt_Data'!AK24)*'Macro-Debt_Data'!AK60)/'Macro-Debt_Data'!AK45*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AL49+'Macro-Debt_Data'!AK16+('Macro-Debt_Data'!AL26+'Macro-Debt_Data'!AL24)*'Macro-Debt_Data'!AL60)/'Macro-Debt_Data'!AL45*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AM49+'Macro-Debt_Data'!AL16+('Macro-Debt_Data'!AM26+'Macro-Debt_Data'!AM24)*'Macro-Debt_Data'!AM60)/'Macro-Debt_Data'!AM45*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AN49+'Macro-Debt_Data'!AM16+('Macro-Debt_Data'!AN26+'Macro-Debt_Data'!AN24)*'Macro-Debt_Data'!AN60)/'Macro-Debt_Data'!AN45*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AO49+'Macro-Debt_Data'!AN16+('Macro-Debt_Data'!AO26+'Macro-Debt_Data'!AO24)*'Macro-Debt_Data'!AO60)/'Macro-Debt_Data'!AO45*100","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"'Output 1-2 - Public DSA'!B36","v":"Debt service-to-revenue ratio 3/"},null,null,{"$f":"('Macro-Debt_Data'!K49+'Macro-Debt_Data'!J16+('Macro-Debt_Data'!K26+'Macro-Debt_Data'!K24)*'Macro-Debt_Data'!K60)/('Macro-Debt_Data'!K45-'Macro-Debt_Data'!K46)*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!L49+'Macro-Debt_Data'!K16+('Macro-Debt_Data'!L26+'Macro-Debt_Data'!L24)*'Macro-Debt_Data'!L60)/('Macro-Debt_Data'!L45-'Macro-Debt_Data'!L46)*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!M49+'Macro-Debt_Data'!L16+('Macro-Debt_Data'!M26+'Macro-Debt_Data'!M24)*'Macro-Debt_Data'!M60)/('Macro-Debt_Data'!M45-'Macro-Debt_Data'!M46)*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!N49+'Macro-Debt_Data'!M16+('Macro-Debt_Data'!N26+'Macro-Debt_Data'!N24)*'Macro-Debt_Data'!N60)/('Macro-Debt_Data'!N45-'Macro-Debt_Data'!N46)*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!O49+'Macro-Debt_Data'!N16+('Macro-Debt_Data'!O26+'Macro-Debt_Data'!O24)*'Macro-Debt_Data'!O60)/('Macro-Debt_Data'!O45-'Macro-Debt_Data'!O46)*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!P49+'Macro-Debt_Data'!O16+('Macro-Debt_Data'!P26+'Macro-Debt_Data'!P24)*'Macro-Debt_Data'!P60)/('Macro-Debt_Data'!P45-'Macro-Debt_Data'!P46)*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!Q49+'Macro-Debt_Data'!P16+('Macro-Debt_Data'!Q26+'Macro-Debt_Data'!Q24)*'Macro-Debt_Data'!Q60)/('Macro-Debt_Data'!Q45-'Macro-Debt_Data'!Q46)*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!R49+'Macro-Debt_Data'!Q16+('Macro-Debt_Data'!R26+'Macro-Debt_Data'!R24)*'Macro-Debt_Data'!R60)/('Macro-Debt_Data'!R45-'Macro-Debt_Data'!R46)*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!S49+'Macro-Debt_Data'!R16+('Macro-Debt_Data'!S26+'Macro-Debt_Data'!S24)*'Macro-Debt_Data'!S60)/('Macro-Debt_Data'!S45-'Macro-Debt_Data'!S46)*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!T49+'Macro-Debt_Data'!S16+('Macro-Debt_Data'!T26+'Macro-Debt_Data'!T24)*'Macro-Debt_Data'!T60)/('Macro-Debt_Data'!T45-'Macro-Debt_Data'!T46)*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!U49+'Macro-Debt_Data'!T16+('Macro-Debt_Data'!U26+'Macro-Debt_Data'!U24)*'Macro-Debt_Data'!U60)/('Macro-Debt_Data'!U45-'Macro-Debt_Data'!U46)*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!V49+'Macro-Debt_Data'!U16+('Macro-Debt_Data'!V26+'Macro-Debt_Data'!V24)*'Macro-Debt_Data'!V60)/('Macro-Debt_Data'!V45-'Macro-Debt_Data'!V46)*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!W49+'Macro-Debt_Data'!V16+('Macro-Debt_Data'!W26+'Macro-Debt_Data'!W24)*'Macro-Debt_Data'!W60)/('Macro-Debt_Data'!W45-'Macro-Debt_Data'!W46)*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!X49+'Macro-Debt_Data'!W16+('Macro-Debt_Data'!X26+'Macro-Debt_Data'!X24)*'Macro-Debt_Data'!X60)/('Macro-Debt_Data'!X45-'Macro-Debt_Data'!X46)*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!Y49+'Macro-Debt_Data'!X16+('Macro-Debt_Data'!Y26+'Macro-Debt_Data'!Y24)*'Macro-Debt_Data'!Y60)/('Macro-Debt_Data'!Y45-'Macro-Debt_Data'!Y46)*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!Z49+'Macro-Debt_Data'!Y16+('Macro-Debt_Data'!Z26+'Macro-Debt_Data'!Z24)*'Macro-Debt_Data'!Z60)/('Macro-Debt_Data'!Z45-'Macro-Debt_Data'!Z46)*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AA49+'Macro-Debt_Data'!Z16+('Macro-Debt_Data'!AA26+'Macro-Debt_Data'!AA24)*'Macro-Debt_Data'!AA60)/('Macro-Debt_Data'!AA45-'Macro-Debt_Data'!AA46)*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AB49+'Macro-Debt_Data'!AA16+('Macro-Debt_Data'!AB26+'Macro-Debt_Data'!AB24)*'Macro-Debt_Data'!AB60)/('Macro-Debt_Data'!AB45-'Macro-Debt_Data'!AB46)*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AC49+'Macro-Debt_Data'!AB16+('Macro-Debt_Data'!AC26+'Macro-Debt_Data'!AC24)*'Macro-Debt_Data'!AC60)/('Macro-Debt_Data'!AC45-'Macro-Debt_Data'!AC46)*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AD49+'Macro-Debt_Data'!AC16+('Macro-Debt_Data'!AD26+'Macro-Debt_Data'!AD24)*'Macro-Debt_Data'!AD60)/('Macro-Debt_Data'!AD45-'Macro-Debt_Data'!AD46)*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AE49+'Macro-Debt_Data'!AD16+('Macro-Debt_Data'!AE26+'Macro-Debt_Data'!AE24)*'Macro-Debt_Data'!AE60)/('Macro-Debt_Data'!AE45-'Macro-Debt_Data'!AE46)*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AF49+'Macro-Debt_Data'!AE16+('Macro-Debt_Data'!AF26+'Macro-Debt_Data'!AF24)*'Macro-Debt_Data'!AF60)/('Macro-Debt_Data'!AF45-'Macro-Debt_Data'!AF46)*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AG49+'Macro-Debt_Data'!AF16+('Macro-Debt_Data'!AG26+'Macro-Debt_Data'!AG24)*'Macro-Debt_Data'!AG60)/('Macro-Debt_Data'!AG45-'Macro-Debt_Data'!AG46)*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AH49+'Macro-Debt_Data'!AG16+('Macro-Debt_Data'!AH26+'Macro-Debt_Data'!AH24)*'Macro-Debt_Data'!AH60)/('Macro-Debt_Data'!AH45-'Macro-Debt_Data'!AH46)*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AI49+'Macro-Debt_Data'!AH16+('Macro-Debt_Data'!AI26+'Macro-Debt_Data'!AI24)*'Macro-Debt_Data'!AI60)/('Macro-Debt_Data'!AI45-'Macro-Debt_Data'!AI46)*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AJ49+'Macro-Debt_Data'!AI16+('Macro-Debt_Data'!AJ26+'Macro-Debt_Data'!AJ24)*'Macro-Debt_Data'!AJ60)/('Macro-Debt_Data'!AJ45-'Macro-Debt_Data'!AJ46)*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AK49+'Macro-Debt_Data'!AJ16+('Macro-Debt_Data'!AK26+'Macro-Debt_Data'!AK24)*'Macro-Debt_Data'!AK60)/('Macro-Debt_Data'!AK45-'Macro-Debt_Data'!AK46)*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AL49+'Macro-Debt_Data'!AK16+('Macro-Debt_Data'!AL26+'Macro-Debt_Data'!AL24)*'Macro-Debt_Data'!AL60)/('Macro-Debt_Data'!AL45-'Macro-Debt_Data'!AL46)*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AM49+'Macro-Debt_Data'!AL16+('Macro-Debt_Data'!AM26+'Macro-Debt_Data'!AM24)*'Macro-Debt_Data'!AM60)/('Macro-Debt_Data'!AM45-'Macro-Debt_Data'!AM46)*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AN49+'Macro-Debt_Data'!AM16+('Macro-Debt_Data'!AN26+'Macro-Debt_Data'!AN24)*'Macro-Debt_Data'!AN60)/('Macro-Debt_Data'!AN45-'Macro-Debt_Data'!AN46)*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AO49+'Macro-Debt_Data'!AN16+('Macro-Debt_Data'!AO26+'Macro-Debt_Data'!AO24)*'Macro-Debt_Data'!AO60)/('Macro-Debt_Data'!AO45-'Macro-Debt_Data'!AO46)*100","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"'Output 1-2 - Public DSA'!B37","v":"Gross financing need 4/"},null,{"$f":"IF(ISNUMBER('Macro-Debt_Data'!J101/'Baseline - public'!D52*100),'Macro-Debt_Data'!J101/'Baseline - public'!D52*100,\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!K101/'Baseline - public'!E52*100),'Macro-Debt_Data'!K101/'Baseline - public'!E52*100,\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!L101/'Baseline - public'!F52*100),'Macro-Debt_Data'!L101/'Baseline - public'!F52*100,\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!M101/'Baseline - public'!G52*100),'Macro-Debt_Data'!M101/'Baseline - public'!G52*100,\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!N101/'Baseline - public'!H52*100),'Macro-Debt_Data'!N101/'Baseline - public'!H52*100,\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!O101/'Baseline - public'!I52*100),'Macro-Debt_Data'!O101/'Baseline - public'!I52*100,\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!P101/'Baseline - public'!J52*100),'Macro-Debt_Data'!P101/'Baseline - public'!J52*100,\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Q101/'Baseline - public'!K52*100),'Macro-Debt_Data'!Q101/'Baseline - public'!K52*100,\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!R101/'Baseline - public'!L52*100),'Macro-Debt_Data'!R101/'Baseline - public'!L52*100,\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S101/'Baseline - public'!M52*100),'Macro-Debt_Data'!S101/'Baseline - public'!M52*100,\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T101/'Baseline - public'!N52*100),'Macro-Debt_Data'!T101/'Baseline - public'!N52*100,\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U101/'Baseline - public'!O52*100),'Macro-Debt_Data'!U101/'Baseline - public'!O52*100,\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!V101/'Baseline - public'!P52*100),'Macro-Debt_Data'!V101/'Baseline - public'!P52*100,\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!W101/'Baseline - public'!Q52*100),'Macro-Debt_Data'!W101/'Baseline - public'!Q52*100,\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!X101/'Baseline - public'!R52*100),'Macro-Debt_Data'!X101/'Baseline - public'!R52*100,\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Y101/'Baseline - public'!S52*100),'Macro-Debt_Data'!Y101/'Baseline - public'!S52*100,\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Z101/'Baseline - public'!T52*100),'Macro-Debt_Data'!Z101/'Baseline - public'!T52*100,\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AA101/'Baseline - public'!U52*100),'Macro-Debt_Data'!AA101/'Baseline - public'!U52*100,\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AB101/'Baseline - public'!V52*100),'Macro-Debt_Data'!AB101/'Baseline - public'!V52*100,\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AC101/'Baseline - public'!W52*100),'Macro-Debt_Data'!AC101/'Baseline - public'!W52*100,\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AD101/'Baseline - public'!X52*100),'Macro-Debt_Data'!AD101/'Baseline - public'!X52*100,\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AE101/'Baseline - public'!Y52*100),'Macro-Debt_Data'!AE101/'Baseline - public'!Y52*100,\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AF101/'Baseline - public'!Z52*100),'Macro-Debt_Data'!AF101/'Baseline - public'!Z52*100,\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AG101/'Baseline - public'!AA52*100),'Macro-Debt_Data'!AG101/'Baseline - public'!AA52*100,\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AH101/'Baseline - public'!AB52*100),'Macro-Debt_Data'!AH101/'Baseline - public'!AB52*100,\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AI101/'Baseline - public'!AC52*100),'Macro-Debt_Data'!AI101/'Baseline - public'!AC52*100,\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AJ101/'Baseline - public'!AD52*100),'Macro-Debt_Data'!AJ101/'Baseline - public'!AD52*100,\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AK101/'Baseline - public'!AE52*100),'Macro-Debt_Data'!AK101/'Baseline - public'!AE52*100,\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AL101/'Baseline - public'!AF52*100),'Macro-Debt_Data'!AL101/'Baseline - public'!AF52*100,\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AM101/'Baseline - public'!AG52*100),'Macro-Debt_Data'!AM101/'Baseline - public'!AG52*100,\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AN101/'Baseline - public'!AH52*100),'Macro-Debt_Data'!AN101/'Baseline - public'!AH52*100,\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AO101/'Baseline - public'!AI52*100),'Macro-Debt_Data'!AO101/'Baseline - public'!AI52*100,\"…\")","v":"…"}]
[null,{"$f":"'Output 1-2 - Public DSA'!B38","v":"in billions of U.S. dollars"},null,{"$f":"+'Macro-Debt_Data'!J101/'Macro-Debt_Data'!J60","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!K101/'Macro-Debt_Data'!K60","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!L101/'Macro-Debt_Data'!L60","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!M101/'Macro-Debt_Data'!M60","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!N101/'Macro-Debt_Data'!N60","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!O101/'Macro-Debt_Data'!O60","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!P101/'Macro-Debt_Data'!P60","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!Q101/'Macro-Debt_Data'!Q60","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!R101/'Macro-Debt_Data'!R60","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!S101/'Macro-Debt_Data'!S60","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!T101/'Macro-Debt_Data'!T60","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!U101/'Macro-Debt_Data'!U60","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!V101/'Macro-Debt_Data'!V60","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!W101/'Macro-Debt_Data'!W60","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!X101/'Macro-Debt_Data'!X60","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!Y101/'Macro-Debt_Data'!Y60","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!Z101/'Macro-Debt_Data'!Z60","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AA101/'Macro-Debt_Data'!AA60","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AB101/'Macro-Debt_Data'!AB60","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AC101/'Macro-Debt_Data'!AC60","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AD101/'Macro-Debt_Data'!AD60","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AE101/'Macro-Debt_Data'!AE60","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AF101/'Macro-Debt_Data'!AF60","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AG101/'Macro-Debt_Data'!AG60","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AH101/'Macro-Debt_Data'!AH60","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AI101/'Macro-Debt_Data'!AI60","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AJ101/'Macro-Debt_Data'!AJ60","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AK101/'Macro-Debt_Data'!AK60","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AL101/'Macro-Debt_Data'!AL60","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AM101/'Macro-Debt_Data'!AM60","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AN101/'Macro-Debt_Data'!AN60","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AO101/'Macro-Debt_Data'!AO60","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,{"$f":"'Output 1-2 - Public DSA'!B40","v":"Key macroeconomic and fiscal assumptions"}]
[null,{"$f":"'Output 1-2 - Public DSA'!B41","v":"Nominal GDP (local currency)"},null,{"$f":"+'Macro-Debt_Data'!J56*'Macro-Debt_Data'!J60","v":0},{"$f":"+'Macro-Debt_Data'!K56*'Macro-Debt_Data'!K60","v":0},{"$f":"+'Macro-Debt_Data'!L56*'Macro-Debt_Data'!L60","v":0},{"$f":"+'Macro-Debt_Data'!M56*'Macro-Debt_Data'!M60","v":0},{"$f":"+'Macro-Debt_Data'!N56*'Macro-Debt_Data'!N60","v":0},{"$f":"+'Macro-Debt_Data'!O56*'Macro-Debt_Data'!O60","v":0},{"$f":"+'Macro-Debt_Data'!P56*'Macro-Debt_Data'!P60","v":0},{"$f":"+'Macro-Debt_Data'!Q56*'Macro-Debt_Data'!Q60","v":0},{"$f":"+'Macro-Debt_Data'!R56*'Macro-Debt_Data'!R60","v":0},{"$f":"+'Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60","v":0},{"$f":"+'Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60","v":0},{"$f":"+'Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60","v":0},{"$f":"+'Macro-Debt_Data'!V56*'Macro-Debt_Data'!V60","v":0},{"$f":"+'Macro-Debt_Data'!W56*'Macro-Debt_Data'!W60","v":0},{"$f":"+'Macro-Debt_Data'!X56*'Macro-Debt_Data'!X60","v":0},{"$f":"+'Macro-Debt_Data'!Y56*'Macro-Debt_Data'!Y60","v":0},{"$f":"+'Macro-Debt_Data'!Z56*'Macro-Debt_Data'!Z60","v":0},{"$f":"+'Macro-Debt_Data'!AA56*'Macro-Debt_Data'!AA60","v":0},{"$f":"+'Macro-Debt_Data'!AB56*'Macro-Debt_Data'!AB60","v":0},{"$f":"+'Macro-Debt_Data'!AC56*'Macro-Debt_Data'!AC60","v":0},{"$f":"+'Macro-Debt_Data'!AD56*'Macro-Debt_Data'!AD60","v":0},{"$f":"+'Macro-Debt_Data'!AE56*'Macro-Debt_Data'!AE60","v":0},{"$f":"+'Macro-Debt_Data'!AF56*'Macro-Debt_Data'!AF60","v":0},{"$f":"+'Macro-Debt_Data'!AG56*'Macro-Debt_Data'!AG60","v":0},{"$f":"+'Macro-Debt_Data'!AH56*'Macro-Debt_Data'!AH60","v":0},{"$f":"+'Macro-Debt_Data'!AI56*'Macro-Debt_Data'!AI60","v":0},{"$f":"+'Macro-Debt_Data'!AJ56*'Macro-Debt_Data'!AJ60","v":0},{"$f":"+'Macro-Debt_Data'!AK56*'Macro-Debt_Data'!AK60","v":0},{"$f":"+'Macro-Debt_Data'!AL56*'Macro-Debt_Data'!AL60","v":0},{"$f":"+'Macro-Debt_Data'!AM56*'Macro-Debt_Data'!AM60","v":0},{"$f":"+'Macro-Debt_Data'!AN56*'Macro-Debt_Data'!AN60","v":0},{"$f":"+'Macro-Debt_Data'!AO56*'Macro-Debt_Data'!AO60","v":0}]
[null,{"$f":"'Output 1-2 - Public DSA'!B42","v":"Real GDP growth (in percent)"},null,{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!J107),('Macro-Debt_Data'!J107), \"…\")","v":"…"},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!K107),('Macro-Debt_Data'!K107), \"…\")","v":"…"},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!L107),('Macro-Debt_Data'!L107), \"…\")","v":"…"},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!M107),('Macro-Debt_Data'!M107), \"…\")","v":"…"},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!N107),('Macro-Debt_Data'!N107), \"…\")","v":"…"},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!O107),('Macro-Debt_Data'!O107), \"…\")","v":"…"},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!P107),('Macro-Debt_Data'!P107), \"…\")","v":"…"},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!Q107),('Macro-Debt_Data'!Q107), \"…\")","v":"…"},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!R107),('Macro-Debt_Data'!R107), \"…\")","v":"…"},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!S107),('Macro-Debt_Data'!S107), \"…\")","v":"…"},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!T107),('Macro-Debt_Data'!T107), \"…\")","v":"…"},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!U107),('Macro-Debt_Data'!U107), \"…\")","v":"…"},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!V107),('Macro-Debt_Data'!V107), \"…\")","v":"…"},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!W107),('Macro-Debt_Data'!W107), \"…\")","v":"…"},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!X107),('Macro-Debt_Data'!X107), \"…\")","v":"…"},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!Y107),('Macro-Debt_Data'!Y107), \"…\")","v":"…"},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!Z107),('Macro-Debt_Data'!Z107), \"…\")","v":"…"},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AA107),('Macro-Debt_Data'!AA107), \"…\")","v":"…"},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AB107),('Macro-Debt_Data'!AB107), \"…\")","v":"…"},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AC107),('Macro-Debt_Data'!AC107), \"…\")","v":"…"},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AD107),('Macro-Debt_Data'!AD107), \"…\")","v":"…"},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AE107),('Macro-Debt_Data'!AE107), \"…\")","v":"…"},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AF107),('Macro-Debt_Data'!AF107), \"…\")","v":"…"},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AG107),('Macro-Debt_Data'!AG107), \"…\")","v":"…"},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AH107),('Macro-Debt_Data'!AH107), \"…\")","v":"…"},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AI107),('Macro-Debt_Data'!AI107), \"…\")","v":"…"},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AJ107),('Macro-Debt_Data'!AJ107), \"…\")","v":"…"},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AK107),('Macro-Debt_Data'!AK107), \"…\")","v":"…"},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AL107),('Macro-Debt_Data'!AL107), \"…\")","v":"…"},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AM107),('Macro-Debt_Data'!AM107), \"…\")","v":"…"},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AN107),('Macro-Debt_Data'!AN107), \"…\")","v":"…"},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AO107),('Macro-Debt_Data'!AO107), \"…\")","v":"…"},null,{"$f":"STDEV(E53:N53)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(E53:N53)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(O53:T53)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(U53:AI53)","v":{"$error":"#DIV/0!"}},null,{"$f":"AVERAGE(O53:AI53)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"'Output 1-2 - Public DSA'!B43","v":"Average nominal interest rate on public debt (in percent)"},null,null,{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!K49/'Macro-Debt_Data'!J80),(100*'Macro-Debt_Data'!K49/'Macro-Debt_Data'!J80),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!L49/'Macro-Debt_Data'!K80),(100*'Macro-Debt_Data'!L49/'Macro-Debt_Data'!K80),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!M49/'Macro-Debt_Data'!L80),(100*'Macro-Debt_Data'!M49/'Macro-Debt_Data'!L80),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!N49/'Macro-Debt_Data'!M80),(100*'Macro-Debt_Data'!N49/'Macro-Debt_Data'!M80),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!O49/'Macro-Debt_Data'!N80),(100*'Macro-Debt_Data'!O49/'Macro-Debt_Data'!N80),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!P49/'Macro-Debt_Data'!O80),(100*'Macro-Debt_Data'!P49/'Macro-Debt_Data'!O80),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!Q49/'Macro-Debt_Data'!P80),(100*'Macro-Debt_Data'!Q49/'Macro-Debt_Data'!P80),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!R49/'Macro-Debt_Data'!Q80),(100*'Macro-Debt_Data'!R49/'Macro-Debt_Data'!Q80),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!S49/'Macro-Debt_Data'!R80),(100*'Macro-Debt_Data'!S49/'Macro-Debt_Data'!R80),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!T49/'Macro-Debt_Data'!S80),(100*'Macro-Debt_Data'!T49/'Macro-Debt_Data'!S80),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!U49/'Macro-Debt_Data'!T80),(100*'Macro-Debt_Data'!U49/'Macro-Debt_Data'!T80),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!V49/'Macro-Debt_Data'!U80),(100*'Macro-Debt_Data'!V49/'Macro-Debt_Data'!U80),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!W49/'Macro-Debt_Data'!V80),(100*'Macro-Debt_Data'!W49/'Macro-Debt_Data'!V80),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!X49/'Macro-Debt_Data'!W80),(100*'Macro-Debt_Data'!X49/'Macro-Debt_Data'!W80),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!Y49/'Macro-Debt_Data'!X80),(100*'Macro-Debt_Data'!Y49/'Macro-Debt_Data'!X80),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!Z49/'Macro-Debt_Data'!Y80),(100*'Macro-Debt_Data'!Z49/'Macro-Debt_Data'!Y80),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!AA49/'Macro-Debt_Data'!Z80),(100*'Macro-Debt_Data'!AA49/'Macro-Debt_Data'!Z80),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!AB49/'Macro-Debt_Data'!AA80),(100*'Macro-Debt_Data'!AB49/'Macro-Debt_Data'!AA80),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!AC49/'Macro-Debt_Data'!AB80),(100*'Macro-Debt_Data'!AC49/'Macro-Debt_Data'!AB80),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!AD49/'Macro-Debt_Data'!AC80),(100*'Macro-Debt_Data'!AD49/'Macro-Debt_Data'!AC80),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!AE49/'Macro-Debt_Data'!AD80),(100*'Macro-Debt_Data'!AE49/'Macro-Debt_Data'!AD80),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!AF49/'Macro-Debt_Data'!AE80),(100*'Macro-Debt_Data'!AF49/'Macro-Debt_Data'!AE80),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!AG49/'Macro-Debt_Data'!AF80),(100*'Macro-Debt_Data'!AG49/'Macro-Debt_Data'!AF80),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!AH49/'Macro-Debt_Data'!AG80),(100*'Macro-Debt_Data'!AH49/'Macro-Debt_Data'!AG80),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!AI49/'Macro-Debt_Data'!AH80),(100*'Macro-Debt_Data'!AI49/'Macro-Debt_Data'!AH80),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!AJ49/'Macro-Debt_Data'!AI80),(100*'Macro-Debt_Data'!AJ49/'Macro-Debt_Data'!AI80),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!AK49/'Macro-Debt_Data'!AJ80),(100*'Macro-Debt_Data'!AK49/'Macro-Debt_Data'!AJ80),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!AL49/'Macro-Debt_Data'!AK80),(100*'Macro-Debt_Data'!AL49/'Macro-Debt_Data'!AK80),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!AM49/'Macro-Debt_Data'!AL80),(100*'Macro-Debt_Data'!AM49/'Macro-Debt_Data'!AL80),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!AN49/'Macro-Debt_Data'!AM80),(100*'Macro-Debt_Data'!AN49/'Macro-Debt_Data'!AM80),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!AO49/'Macro-Debt_Data'!AN80),(100*'Macro-Debt_Data'!AO49/'Macro-Debt_Data'!AN80),\"...\")","v":"..."},null,{"$f":"STDEV(E54:N54)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(E54:N54)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(O54:T54)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(T54:AH54)","v":{"$error":"#DIV/0!"}},null,{"$f":"AVERAGE(O54:AI54)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"'Output 1-2 - Public DSA'!B44","v":"Average nominal interest rate on external debt (in percent)"},null,null,{"$f":"IF('Macro-Debt_Data'!K86=0,'Baseline - public'!E54,'Macro-Debt_Data'!K86)","v":"..."},{"$f":"IF('Macro-Debt_Data'!L86=0,'Baseline - public'!F54,'Macro-Debt_Data'!L86)","v":"..."},{"$f":"IF('Macro-Debt_Data'!M86=0,'Baseline - public'!G54,'Macro-Debt_Data'!M86)","v":"..."},{"$f":"IF('Macro-Debt_Data'!N86=0,'Baseline - public'!H54,'Macro-Debt_Data'!N86)","v":"..."},{"$f":"IF('Macro-Debt_Data'!O86=0,'Baseline - public'!I54,'Macro-Debt_Data'!O86)","v":"..."},{"$f":"IF('Macro-Debt_Data'!P86=0,'Baseline - public'!J54,'Macro-Debt_Data'!P86)","v":"..."},{"$f":"IF('Macro-Debt_Data'!Q86=0,'Baseline - public'!K54,'Macro-Debt_Data'!Q86)","v":"..."},{"$f":"IF('Macro-Debt_Data'!R86=0,'Baseline - public'!L54,'Macro-Debt_Data'!R86)","v":"..."},{"$f":"IF('Macro-Debt_Data'!S86=0,'Baseline - public'!M54,'Macro-Debt_Data'!S86)","v":"..."},{"$f":"IF('Macro-Debt_Data'!T86=0,'Baseline - public'!N54,'Macro-Debt_Data'!T86)","v":"..."},{"$f":"IF('Macro-Debt_Data'!U86=0,'Baseline - public'!O54,'Macro-Debt_Data'!U86)","v":"..."},{"$f":"IF('Macro-Debt_Data'!V86=0,'Baseline - public'!P54,'Macro-Debt_Data'!V86)","v":"..."},{"$f":"IF('Macro-Debt_Data'!W86=0,'Baseline - public'!Q54,'Macro-Debt_Data'!W86)","v":"..."},{"$f":"IF('Macro-Debt_Data'!X86=0,'Baseline - public'!R54,'Macro-Debt_Data'!X86)","v":"..."},{"$f":"IF('Macro-Debt_Data'!Y86=0,'Baseline - public'!S54,'Macro-Debt_Data'!Y86)","v":"..."},{"$f":"IF('Macro-Debt_Data'!Z86=0,'Baseline - public'!T54,'Macro-Debt_Data'!Z86)","v":"..."},{"$f":"IF('Macro-Debt_Data'!AA86=0,'Baseline - public'!U54,'Macro-Debt_Data'!AA86)","v":"..."},{"$f":"IF('Macro-Debt_Data'!AB86=0,'Baseline - public'!V54,'Macro-Debt_Data'!AB86)","v":"..."},{"$f":"IF('Macro-Debt_Data'!AC86=0,'Baseline - public'!W54,'Macro-Debt_Data'!AC86)","v":"..."},{"$f":"IF('Macro-Debt_Data'!AD86=0,'Baseline - public'!X54,'Macro-Debt_Data'!AD86)","v":"..."},{"$f":"IF('Macro-Debt_Data'!AE86=0,'Baseline - public'!Y54,'Macro-Debt_Data'!AE86)","v":"..."},{"$f":"IF('Macro-Debt_Data'!AF86=0,'Baseline - public'!Z54,'Macro-Debt_Data'!AF86)","v":"..."},{"$f":"IF('Macro-Debt_Data'!AG86=0,'Baseline - public'!AA54,'Macro-Debt_Data'!AG86)","v":"..."},{"$f":"IF('Macro-Debt_Data'!AH86=0,'Baseline - public'!AB54,'Macro-Debt_Data'!AH86)","v":"..."},{"$f":"IF('Macro-Debt_Data'!AI86=0,'Baseline - public'!AC54,'Macro-Debt_Data'!AI86)","v":"..."},{"$f":"IF('Macro-Debt_Data'!AJ86=0,'Baseline - public'!AD54,'Macro-Debt_Data'!AJ86)","v":"..."},{"$f":"IF('Macro-Debt_Data'!AK86=0,'Baseline - public'!AE54,'Macro-Debt_Data'!AK86)","v":"..."},{"$f":"IF('Macro-Debt_Data'!AL86=0,'Baseline - public'!AF54,'Macro-Debt_Data'!AL86)","v":"..."},{"$f":"IF('Macro-Debt_Data'!AM86=0,'Baseline - public'!AG54,'Macro-Debt_Data'!AM86)","v":"..."},{"$f":"IF('Macro-Debt_Data'!AN86=0,'Baseline - public'!AH54,'Macro-Debt_Data'!AN86)","v":"..."},{"$f":"IF('Macro-Debt_Data'!AO86=0,'Baseline - public'!AI54,'Macro-Debt_Data'!AO86)","v":"..."},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AVERAGE(U55:AI55)","v":{"$error":"#DIV/0!"}},null,{"$f":"AVERAGE(O55:AI55)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"'Output 1-2 - Public DSA'!B45","v":"Average nominal interest rate on domestic debt (in percent)"},null,null,{"$f":"IF(ISNUMBER('Macro-Debt_Data'!K87),'Macro-Debt_Data'!K87,'Baseline - public'!E54)","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!L87),'Macro-Debt_Data'!L87,'Baseline - public'!F54)","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!M87),'Macro-Debt_Data'!M87,'Baseline - public'!G54)","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!N87),'Macro-Debt_Data'!N87,'Baseline - public'!H54)","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!O87),'Macro-Debt_Data'!O87,'Baseline - public'!I54)","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!P87),'Macro-Debt_Data'!P87,'Baseline - public'!J54)","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Q87),'Macro-Debt_Data'!Q87,'Baseline - public'!K54)","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!R87),'Macro-Debt_Data'!R87,'Baseline - public'!L54)","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S87),'Macro-Debt_Data'!S87,'Baseline - public'!M54)","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T87),'Macro-Debt_Data'!T87,'Baseline - public'!N54)","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U87),'Macro-Debt_Data'!U87,'Baseline - public'!O54)","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!V87),'Macro-Debt_Data'!V87,'Baseline - public'!P54)","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!W87),'Macro-Debt_Data'!W87,'Baseline - public'!Q54)","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!X87),'Macro-Debt_Data'!X87,'Baseline - public'!R54)","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Y87),'Macro-Debt_Data'!Y87,'Baseline - public'!S54)","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Z87),'Macro-Debt_Data'!Z87,'Baseline - public'!T54)","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AA87),'Macro-Debt_Data'!AA87,'Baseline - public'!U54)","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AB87),'Macro-Debt_Data'!AB87,'Baseline - public'!V54)","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AC87),'Macro-Debt_Data'!AC87,'Baseline - public'!W54)","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AD87),'Macro-Debt_Data'!AD87,'Baseline - public'!X54)","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AE87),'Macro-Debt_Data'!AE87,'Baseline - public'!Y54)","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AF87),'Macro-Debt_Data'!AF87,'Baseline - public'!Z54)","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AG87),'Macro-Debt_Data'!AG87,'Baseline - public'!AA54)","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AH87),'Macro-Debt_Data'!AH87,'Baseline - public'!AB54)","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AI87),'Macro-Debt_Data'!AI87,'Baseline - public'!AC54)","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AJ87),'Macro-Debt_Data'!AJ87,'Baseline - public'!AD54)","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AK87),'Macro-Debt_Data'!AK87,'Baseline - public'!AE54)","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AL87),'Macro-Debt_Data'!AL87,'Baseline - public'!AF54)","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AM87),'Macro-Debt_Data'!AM87,'Baseline - public'!AG54)","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AN87),'Macro-Debt_Data'!AN87,'Baseline - public'!AH54)","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AO87),'Macro-Debt_Data'!AO87,'Baseline - public'!AI54)","v":"..."},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AVERAGE(U56:AI56)","v":{"$error":"#DIV/0!"}},null,{"$f":"AVERAGE(O56:AI56)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"'Output 1-2 - Public DSA'!B46","v":"Average real interest rate (in percent)"},null,null,{"$f":"IF(ISNUMBER(E58),((D14/D12)*E59+(1-D14/D12)*E58),\"...\")","v":"..."},"...","...","...","...","...","...","...","...","...",{"$f":"IF(ISNUMBER(O58),((N14/N12)*O59+(1-N14/N12)*O58),\"...\")","v":"..."},"...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AVERAGE(U57:AI57)","v":{"$error":"#DIV/0!"}},null,{"$f":"AVERAGE(O57:AJ57)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"'Output 1-2 - Public DSA'!B47","v":"Average real interest rate on domestic debt (in percent)"},null,null,{"$f":"IF(ISNUMBER((E56-E65)/(1+E65/100)),(E56-E65)/(1+E65/100),\"...\")","v":"..."},"...","...","...","...","...","...","...","...",{"$f":"IF(ISNUMBER(N56),(N56-N65)/(1+N65/100),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(O56),(O56-O65)/(1+O65/100),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(P56),(P56-P65)/(1+P65/100),\"...\")","v":"..."},"...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AVERAGE(U58:AI58)","v":{"$error":"#DIV/0!"}},null,{"$f":"AVERAGE(O58:AJ58)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"'Output 1-2 - Public DSA'!B48","v":"Average real interest rate on external debt (in percent)"},null,null,{"$f":"IF(ISNUMBER(E55),(E55-E66)/(1+E66/100),\"...\")","v":"..."},"...","...","...","...","...","...","...","...","...",{"$f":"IF(ISNUMBER(O55),(O55-O66)/(1+O66/100),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(P55),(P55-P66)/(1+P66/100),\"...\")","v":"..."},"...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AVERAGE(U59:AI59)","v":{"$error":"#DIV/0!"}},null,{"$f":"AVERAGE(O59:AJ59)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"'Output 1-2 - Public DSA'!B49","v":"Exchange rate (LC per US dollar) "},null,{"$f":"IF(ISNUMBER('Macro-Debt_Data'!J59), +'Macro-Debt_Data'!J59, \"…\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!K59), +'Macro-Debt_Data'!K59, \"…\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!L59), +'Macro-Debt_Data'!L59, \"…\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!M59), +'Macro-Debt_Data'!M59, \"…\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!N59), +'Macro-Debt_Data'!N59, \"…\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!O59), +'Macro-Debt_Data'!O59, \"…\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!P59), +'Macro-Debt_Data'!P59, \"…\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Q59), +'Macro-Debt_Data'!Q59, \"…\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!R59), +'Macro-Debt_Data'!R59, \"…\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S59), +'Macro-Debt_Data'!S59, \"…\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T59), +'Macro-Debt_Data'!T59, \"…\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U59), +'Macro-Debt_Data'!U59, \"…\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!V59), +'Macro-Debt_Data'!V59, \"…\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!W59), +'Macro-Debt_Data'!W59, \"…\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!X59), +'Macro-Debt_Data'!X59, \"…\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Y59), +'Macro-Debt_Data'!Y59, \"…\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Z59), +'Macro-Debt_Data'!Z59, \"…\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AA59), +'Macro-Debt_Data'!AA59, \"…\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AB59), +'Macro-Debt_Data'!AB59, \"…\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AC59), +'Macro-Debt_Data'!AC59, \"…\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AD59), +'Macro-Debt_Data'!AD59, \"…\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AE59), +'Macro-Debt_Data'!AE59, \"…\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AF59), +'Macro-Debt_Data'!AF59, \"…\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AG59), +'Macro-Debt_Data'!AG59, \"…\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AH59), +'Macro-Debt_Data'!AH59, \"…\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AI59), +'Macro-Debt_Data'!AI59, \"…\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AJ59), +'Macro-Debt_Data'!AJ59, \"…\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AK59), +'Macro-Debt_Data'!AK59, \"…\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AL59), +'Macro-Debt_Data'!AL59, \"…\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AM59), +'Macro-Debt_Data'!AM59, \"…\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AN59), +'Macro-Debt_Data'!AN59, \"…\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AO59), +'Macro-Debt_Data'!AO59, \"…\")","v":0},null,null,null,null,null,null,{"$f":"AVERAGE(O60:AJ60)","v":0}]
[null,{"$f":"'Output 1-2 - Public DSA'!B50","v":"Nominal depreciation of local currency (percentage change in LC per dollar)"},null,null,{"$f":"(E60/D60-1)*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"...","...",{"$f":"AVERAGE(O61:T61)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(U61:AI61)","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"}]
[null,{"$f":"'Output 1-2 - Public DSA'!B51","v":"Exchange rate (US dollar per LC)"},null,{"$f":"1/D60","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"STDEV(E62:N62)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(E62:N62)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"AVERAGE(T62:AH62)","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"}]
[null,{"$f":"'Output 1-2 - Public DSA'!B52","v":"Nominal appreciation (increase in US dollar value of local currency, in percent)"},null,null,{"$f":"(E62/D62-1)*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"STDEV(E63:N63)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(E63:N63)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"AVERAGE(T63:AH63)","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"}]
[null,{"$f":"'Output 1-2 - Public DSA'!B53","v":"Real exchange rate depreciation (in percent, + indicates depreciation)"},null,null,{"$f":"IF(ISNUMBER((100+E61)*(1+E66/100)/(1+E65/100)-100),(100+E61)*(1+E66/100)/(1+E65/100)-100,\"…\")","v":"…"},{"$f":"IF(ISNUMBER((100+F61)*(1+F66/100)/(1+F65/100)-100),(100+F61)*(1+F66/100)/(1+F65/100)-100,\"…\")","v":"…"},{"$f":"IF(ISNUMBER((100+G61)*(1+G66/100)/(1+G65/100)-100),(100+G61)*(1+G66/100)/(1+G65/100)-100,\"…\")","v":"…"},{"$f":"IF(ISNUMBER((100+H61)*(1+H66/100)/(1+H65/100)-100),(100+H61)*(1+H66/100)/(1+H65/100)-100,\"…\")","v":"…"},"…","…","…","…","…","…",{"$f":"(100+O61)*(1+O66/100)/(1+O65/100)-100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"...","...",{"$error":"#DIV/0!"},{"$f":"AVERAGE(U64:AI64)","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"}]
[null,{"$f":"'Output 1-2 - Public DSA'!B54","v":"Inflation rate (GDP deflator, in percent)"},null,{"$f":"IF(ISNUMBER('Macro-Debt_Data'!J109),('Macro-Debt_Data'!J109),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!K109),('Macro-Debt_Data'!K109),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!L109),('Macro-Debt_Data'!L109),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!M109),('Macro-Debt_Data'!M109),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!N109),('Macro-Debt_Data'!N109),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!O109),('Macro-Debt_Data'!O109),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!P109),('Macro-Debt_Data'!P109),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Q109),('Macro-Debt_Data'!Q109),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!R109),('Macro-Debt_Data'!R109),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S109),('Macro-Debt_Data'!S109),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T109),('Macro-Debt_Data'!T109),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U109),('Macro-Debt_Data'!U109),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!V109),('Macro-Debt_Data'!V109),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!W109),('Macro-Debt_Data'!W109),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!X109),('Macro-Debt_Data'!X109),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Y109),('Macro-Debt_Data'!Y109),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Z109),('Macro-Debt_Data'!Z109),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AA109),('Macro-Debt_Data'!AA109),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AB109),('Macro-Debt_Data'!AB109),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AC109),('Macro-Debt_Data'!AC109),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AD109),('Macro-Debt_Data'!AD109),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AE109),('Macro-Debt_Data'!AE109),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AF109),('Macro-Debt_Data'!AF109),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AG109),('Macro-Debt_Data'!AG109),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AH109),('Macro-Debt_Data'!AH109),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AI109),('Macro-Debt_Data'!AI109),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AJ109),('Macro-Debt_Data'!AJ109),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AK109),('Macro-Debt_Data'!AK109),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AL109),('Macro-Debt_Data'!AL109),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AM109),('Macro-Debt_Data'!AM109),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AN109),('Macro-Debt_Data'!AN109),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AO109),('Macro-Debt_Data'!AO109),\"...\")","v":"..."},null,{"$f":"STDEV(E65:N65)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(E65:N65)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"AVERAGE(U65:AI65)","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"}]
[null,{"$f":"'Output 1-2 - Public DSA'!B55","v":"US Inflation rate (GDP deflator, in percent)"},null,{"$f":"IF(ISNUMBER('Macro-Debt_Data'!J112),('Macro-Debt_Data'!J112),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!K112),('Macro-Debt_Data'!K112),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!L112),('Macro-Debt_Data'!L112),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!M112),('Macro-Debt_Data'!M112),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!N112),('Macro-Debt_Data'!N112),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!O112),('Macro-Debt_Data'!O112),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!P112),('Macro-Debt_Data'!P112),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Q112),('Macro-Debt_Data'!Q112),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!R112),('Macro-Debt_Data'!R112),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S112),('Macro-Debt_Data'!S112),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T112),('Macro-Debt_Data'!T112),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U112),('Macro-Debt_Data'!U112),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!V112),('Macro-Debt_Data'!V112),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!W112),('Macro-Debt_Data'!W112),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!X112),('Macro-Debt_Data'!X112),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Y112),('Macro-Debt_Data'!Y112),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Z112),('Macro-Debt_Data'!Z112),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AA112),('Macro-Debt_Data'!AA112),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AB112),('Macro-Debt_Data'!AB112),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AC112),('Macro-Debt_Data'!AC112),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AD112),('Macro-Debt_Data'!AD112),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AE112),('Macro-Debt_Data'!AE112),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AF112),('Macro-Debt_Data'!AF112),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AG112),('Macro-Debt_Data'!AG112),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AH112),('Macro-Debt_Data'!AH112),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AI112),('Macro-Debt_Data'!AI112),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AJ112),('Macro-Debt_Data'!AJ112),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AK112),('Macro-Debt_Data'!AK112),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AL112),('Macro-Debt_Data'!AL112),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AM112),('Macro-Debt_Data'!AM112),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AN112),('Macro-Debt_Data'!AN112),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AO112),('Macro-Debt_Data'!AO112),\"...\")","v":"..."},null,{"$f":"STDEV(E66:N66)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(E66:N66)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"AVERAGE(T66:AH66)","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"}]
[null,{"$f":"'Output 1-2 - Public DSA'!B56","v":"Growth of real primary spending (deflated by GDP deflator, in percent)"},null,{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!J100),('Macro-Debt_Data'!J100),\"…\")","v":"…"},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!K100),('Macro-Debt_Data'!K100),\"…\")","v":"…"},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!L100),('Macro-Debt_Data'!L100),\"…\")","v":"…"},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!M100),('Macro-Debt_Data'!M100),\"…\")","v":"…"},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!N100),('Macro-Debt_Data'!N100),\"…\")","v":"…"},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!O100),('Macro-Debt_Data'!O100),\"…\")","v":"…"},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!P100),('Macro-Debt_Data'!P100),\"…\")","v":"…"},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!Q100),('Macro-Debt_Data'!Q100),\"…\")","v":"…"},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!R100),('Macro-Debt_Data'!R100),\"…\")","v":"…"},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!S100),('Macro-Debt_Data'!S100),\"…\")","v":"…"},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!T100),('Macro-Debt_Data'!T100),\"…\")","v":"…"},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!U100),('Macro-Debt_Data'!U100),\"…\")","v":"…"},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!V100),('Macro-Debt_Data'!V100),\"…\")","v":"…"},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!W100),('Macro-Debt_Data'!W100),\"…\")","v":"…"},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!X100),('Macro-Debt_Data'!X100),\"…\")","v":"…"},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!Y100),('Macro-Debt_Data'!Y100),\"…\")","v":"…"},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!Z100),('Macro-Debt_Data'!Z100),\"…\")","v":"…"},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AA100),('Macro-Debt_Data'!AA100),\"…\")","v":"…"},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AB100),('Macro-Debt_Data'!AB100),\"…\")","v":"…"},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AC100),('Macro-Debt_Data'!AC100),\"…\")","v":"…"},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AD100),('Macro-Debt_Data'!AD100),\"…\")","v":"…"},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AE100),('Macro-Debt_Data'!AE100),\"…\")","v":"…"},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AF100),('Macro-Debt_Data'!AF100),\"…\")","v":"…"},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AG100),('Macro-Debt_Data'!AG100),\"…\")","v":"…"},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AH100),('Macro-Debt_Data'!AH100),\"…\")","v":"…"},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AI100),('Macro-Debt_Data'!AI100),\"…\")","v":"…"},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AJ100),('Macro-Debt_Data'!AJ100),\"…\")","v":"…"},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AK100),('Macro-Debt_Data'!AK100),\"…\")","v":"…"},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AL100),('Macro-Debt_Data'!AL100),\"…\")","v":"…"},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AM100),('Macro-Debt_Data'!AM100),\"…\")","v":"…"},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AN100),('Macro-Debt_Data'!AN100),\"…\")","v":"…"},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AO100),('Macro-Debt_Data'!AO100),\"…\")","v":"…"},null,{"$f":"STDEV(E67:N67)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(E67:N67)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"AVERAGE(U67:AI67)","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"}]
[null,{"$f":"'Output 1-2 - Public DSA'!B57","v":"Primary deficit that stabilizes the debt-to-GDP ratio 5/"}]
[null,{"$f":"'Output 1-2 - Public DSA'!B58","v":"PV of contingent liabilities (not included in public sector debt)"},null,{"$f":"IF(ISNUMBER('Macro-Debt_Data'!J91),'Macro-Debt_Data'!J91/D52*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!K91),'Macro-Debt_Data'!K91/E52*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!L91),'Macro-Debt_Data'!L91/F52*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!M91),'Macro-Debt_Data'!M91/G52*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!N91),'Macro-Debt_Data'!N91/H52*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!O91),'Macro-Debt_Data'!O91/I52*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!P91),'Macro-Debt_Data'!P91/J52*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Q91),'Macro-Debt_Data'!Q91/K52*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!R91),'Macro-Debt_Data'!R91/L52*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S91),'Macro-Debt_Data'!S91/M52*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T91),'Macro-Debt_Data'!T91/N52*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U91),'Macro-Debt_Data'!U91/O52*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!V91),'Macro-Debt_Data'!V91/P52*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!W91),'Macro-Debt_Data'!W91/Q52*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!X91),'Macro-Debt_Data'!X91/R52*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Y91),'Macro-Debt_Data'!Y91/S52*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Z91),'Macro-Debt_Data'!Z91/T52*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AA91),'Macro-Debt_Data'!AA91/U52*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AB91),'Macro-Debt_Data'!AB91/V52*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AC91),'Macro-Debt_Data'!AC91/W52*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AD91),'Macro-Debt_Data'!AD91/X52*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AE91),'Macro-Debt_Data'!AE91/Y52*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AF91),'Macro-Debt_Data'!AF91/Z52*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AG91),'Macro-Debt_Data'!AG91/AA52*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AH91),'Macro-Debt_Data'!AH91/AB52*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AI91),'Macro-Debt_Data'!AI91/AC52*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AJ91),'Macro-Debt_Data'!AJ91/AD52*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AK91),'Macro-Debt_Data'!AK91/AE52*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AL91),'Macro-Debt_Data'!AL91/AF52*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AM91),'Macro-Debt_Data'!AM91/AG52*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AN91),'Macro-Debt_Data'!AN91/AH52*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AO91),'Macro-Debt_Data'!AO91/AI52*100,\"...\")","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,{"$f":"'Output 1-2 - Public DSA'!B62","v":"1/ Coverage of debt: The central government . Definition of external debt is ."}]
[null,{"$f":"'Output 1-2 - Public DSA'!B65","v":"4/ Gross financing need is defined as the primary deficit plus debt service plus the stock of short-term debt at the end of the last period and other debt creating/reducing flows."}]
[]
[]
[null,{"$f":"+'Macro-Debt_Data'!C80","v":"National Currency"}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1767,IF(START!L10=\"French\",translation!D1767,IF(START!L10=\"Portuguese\",translation!E1767,translation!F1767)))","v":"Nominal Debt"},null,null,null,null,null,null,null,null,null,null,{"$f":"M12/100*M52","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+B47","v":"Gross financing need 4/"},null,null,null,null,null,null,null,null,null,null,{"$f":"M47/100*M52","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[null,"For market access countries"]
[null,"Assessment of risks from market financing risks (GFN)"]
[null,"(GFNs > 14 percent of GDP)",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O47>14,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,{"$f":"IF(Z47>$B$82,1,0)","v":1},{"$f":"IF(AA47>$B$82,1,0)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Breach of the GFN threshold?",{"$f":"IF(MAX(O82:Q82)=1,\"YES\",\"NO\")","v":"YES"}]
[]
[null,"Adjustments to public debt indicators under B3, B4, and C4"]
[]
[null,"Debt service in LCU baseline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('Macro-Debt_Data'!U49+'Macro-Debt_Data'!T16+('Macro-Debt_Data'!U26+'Macro-Debt_Data'!U24)*'Macro-Debt_Data'!U60)","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!V49+'Macro-Debt_Data'!U16+('Macro-Debt_Data'!V26+'Macro-Debt_Data'!V24)*'Macro-Debt_Data'!V60)","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!W49+'Macro-Debt_Data'!V16+('Macro-Debt_Data'!W26+'Macro-Debt_Data'!W24)*'Macro-Debt_Data'!W60)","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!X49+'Macro-Debt_Data'!W16+('Macro-Debt_Data'!X26+'Macro-Debt_Data'!X24)*'Macro-Debt_Data'!X60)","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!Y49+'Macro-Debt_Data'!X16+('Macro-Debt_Data'!Y26+'Macro-Debt_Data'!Y24)*'Macro-Debt_Data'!Y60)","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!Z49+'Macro-Debt_Data'!Y16+('Macro-Debt_Data'!Z26+'Macro-Debt_Data'!Z24)*'Macro-Debt_Data'!Z60)","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AA49+'Macro-Debt_Data'!Z16+('Macro-Debt_Data'!AA26+'Macro-Debt_Data'!AA24)*'Macro-Debt_Data'!AA60)","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AB49+'Macro-Debt_Data'!AA16+('Macro-Debt_Data'!AB26+'Macro-Debt_Data'!AB24)*'Macro-Debt_Data'!AB60)","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AC49+'Macro-Debt_Data'!AB16+('Macro-Debt_Data'!AC26+'Macro-Debt_Data'!AC24)*'Macro-Debt_Data'!AC60)","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AD49+'Macro-Debt_Data'!AC16+('Macro-Debt_Data'!AD26+'Macro-Debt_Data'!AD24)*'Macro-Debt_Data'!AD60)","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AE49+'Macro-Debt_Data'!AD16+('Macro-Debt_Data'!AE26+'Macro-Debt_Data'!AE24)*'Macro-Debt_Data'!AE60)","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AF49+'Macro-Debt_Data'!AE16+('Macro-Debt_Data'!AF26+'Macro-Debt_Data'!AF24)*'Macro-Debt_Data'!AF60)","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AG49+'Macro-Debt_Data'!AF16+('Macro-Debt_Data'!AG26+'Macro-Debt_Data'!AG24)*'Macro-Debt_Data'!AG60)","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AH49+'Macro-Debt_Data'!AG16+('Macro-Debt_Data'!AH26+'Macro-Debt_Data'!AH24)*'Macro-Debt_Data'!AH60)","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AI49+'Macro-Debt_Data'!AH16+('Macro-Debt_Data'!AI26+'Macro-Debt_Data'!AI24)*'Macro-Debt_Data'!AI60)","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AJ49+'Macro-Debt_Data'!AI16+('Macro-Debt_Data'!AJ26+'Macro-Debt_Data'!AJ24)*'Macro-Debt_Data'!AJ60)","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AK49+'Macro-Debt_Data'!AJ16+('Macro-Debt_Data'!AK26+'Macro-Debt_Data'!AK24)*'Macro-Debt_Data'!AK60)","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AL49+'Macro-Debt_Data'!AK16+('Macro-Debt_Data'!AL26+'Macro-Debt_Data'!AL24)*'Macro-Debt_Data'!AL60)","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AM49+'Macro-Debt_Data'!AL16+('Macro-Debt_Data'!AM26+'Macro-Debt_Data'!AM24)*'Macro-Debt_Data'!AM60)","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AN49+'Macro-Debt_Data'!AM16+('Macro-Debt_Data'!AN26+'Macro-Debt_Data'!AN24)*'Macro-Debt_Data'!AN60)","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AO49+'Macro-Debt_Data'!AN16+('Macro-Debt_Data'!AO26+'Macro-Debt_Data'!AO24)*'Macro-Debt_Data'!AO60)","v":{"$error":"#DIV/0!"}}]
[null,"PV of public debt (level) in LCU baseline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O42*O52/100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[null,"PV of public debt-to-GDP ratio (Baseline)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O88/O52*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"PV of public debt-to-GDP ratio (B3 - Exports)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O88+(B3_Exports_ext!D89*O60))/O52*100","v":{"$error":"#VALUE!"}},{"$f":"(P88+(B3_Exports_ext!E89*P60))/P52*100","v":{"$error":"#VALUE!"}},{"$f":"(Q88+(B3_Exports_ext!F89*Q60))/Q52*100","v":{"$error":"#VALUE!"}},{"$f":"(R88+(B3_Exports_ext!G89*R60))/R52*100","v":{"$error":"#VALUE!"}},{"$f":"(S88+(B3_Exports_ext!H89*S60))/S52*100","v":{"$error":"#VALUE!"}},{"$f":"(T88+(B3_Exports_ext!I89*T60))/T52*100","v":{"$error":"#VALUE!"}},{"$f":"(U88+(B3_Exports_ext!J89*U60))/U52*100","v":{"$error":"#VALUE!"}},{"$f":"(V88+(B3_Exports_ext!K89*V60))/V52*100","v":{"$error":"#VALUE!"}},{"$f":"(W88+(B3_Exports_ext!L89*W60))/W52*100","v":{"$error":"#VALUE!"}},{"$f":"(X88+(B3_Exports_ext!M89*X60))/X52*100","v":{"$error":"#VALUE!"}},{"$f":"(Y88+(B3_Exports_ext!N89*Y60))/Y52*100","v":{"$error":"#VALUE!"}},{"$f":"(Z88+(B3_Exports_ext!O89*Z60))/Z52*100","v":{"$error":"#VALUE!"}},{"$f":"(AA88+(B3_Exports_ext!P89*AA60))/AA52*100","v":{"$error":"#VALUE!"}},{"$f":"(AB88+(B3_Exports_ext!Q89*AB60))/AB52*100","v":{"$error":"#VALUE!"}},{"$f":"(AC88+(B3_Exports_ext!R89*AC60))/AC52*100","v":{"$error":"#VALUE!"}},{"$f":"(AD88+(B3_Exports_ext!S89*AD60))/AD52*100","v":{"$error":"#VALUE!"}},{"$f":"(AE88+(B3_Exports_ext!T89*AE60))/AE52*100","v":{"$error":"#VALUE!"}},{"$f":"(AF88+(B3_Exports_ext!U89*AF60))/AF52*100","v":{"$error":"#VALUE!"}},{"$f":"(AG88+(B3_Exports_ext!V89*AG60))/AG52*100","v":{"$error":"#VALUE!"}},{"$f":"(AH88+(B3_Exports_ext!W89*AH60))/AH52*100","v":{"$error":"#VALUE!"}},{"$f":"(AI88+(B3_Exports_ext!X89*AI60))/AI52*100","v":{"$error":"#VALUE!"}}]
[null,"PV of public debt-to-GDP ratio (B4 - Other flows)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O88+('B4_other flows_ext'!D89*O60))/O52*100","v":{"$error":"#VALUE!"}},{"$f":"(P88+('B4_other flows_ext'!E89*P60))/P52*100","v":{"$error":"#VALUE!"}},{"$f":"(Q88+('B4_other flows_ext'!F89*Q60))/Q52*100","v":{"$error":"#VALUE!"}},{"$f":"(R88+('B4_other flows_ext'!G89*R60))/R52*100","v":{"$error":"#VALUE!"}},{"$f":"(S88+('B4_other flows_ext'!H89*S60))/S52*100","v":{"$error":"#VALUE!"}},{"$f":"(T88+('B4_other flows_ext'!I89*T60))/T52*100","v":{"$error":"#VALUE!"}},{"$f":"(U88+('B4_other flows_ext'!J89*U60))/U52*100","v":{"$error":"#VALUE!"}},{"$f":"(V88+('B4_other flows_ext'!K89*V60))/V52*100","v":{"$error":"#VALUE!"}},{"$f":"(W88+('B4_other flows_ext'!L89*W60))/W52*100","v":{"$error":"#VALUE!"}},{"$f":"(X88+('B4_other flows_ext'!M89*X60))/X52*100","v":{"$error":"#VALUE!"}},{"$f":"(Y88+('B4_other flows_ext'!N89*Y60))/Y52*100","v":{"$error":"#VALUE!"}},{"$f":"(Z88+('B4_other flows_ext'!O89*Z60))/Z52*100","v":{"$error":"#VALUE!"}},{"$f":"(AA88+('B4_other flows_ext'!P89*AA60))/AA52*100","v":{"$error":"#VALUE!"}},{"$f":"(AB88+('B4_other flows_ext'!Q89*AB60))/AB52*100","v":{"$error":"#VALUE!"}},{"$f":"(AC88+('B4_other flows_ext'!R89*AC60))/AC52*100","v":{"$error":"#VALUE!"}},{"$f":"(AD88+('B4_other flows_ext'!S89*AD60))/AD52*100","v":{"$error":"#VALUE!"}},{"$f":"(AE88+('B4_other flows_ext'!T89*AE60))/AE52*100","v":{"$error":"#VALUE!"}},{"$f":"(AF88+('B4_other flows_ext'!U89*AF60))/AF52*100","v":{"$error":"#VALUE!"}},{"$f":"(AG88+('B4_other flows_ext'!V89*AG60))/AG52*100","v":{"$error":"#VALUE!"}},{"$f":"(AH88+('B4_other flows_ext'!W89*AH60))/AH52*100","v":{"$error":"#VALUE!"}},{"$f":"(AI88+('B4_other flows_ext'!X89*AI60))/AI52*100","v":{"$error":"#VALUE!"}}]
[null,"PV of public debt-to-GDP ratio (C4 - Mkt Fin)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O88+('C4_Market_financing'!D77*O60))/O52*100","v":{"$error":"#VALUE!"}},{"$f":"(P88+('C4_Market_financing'!E77*P60))/P52*100","v":{"$error":"#VALUE!"}},{"$f":"(Q88+('C4_Market_financing'!F77*Q60))/Q52*100","v":{"$error":"#VALUE!"}},{"$f":"(R88+('C4_Market_financing'!G77*R60))/R52*100","v":{"$error":"#VALUE!"}},{"$f":"(S88+('C4_Market_financing'!H77*S60))/S52*100","v":{"$error":"#VALUE!"}},{"$f":"(T88+('C4_Market_financing'!I77*T60))/T52*100","v":{"$error":"#VALUE!"}},{"$f":"(U88+('C4_Market_financing'!J77*U60))/U52*100","v":{"$error":"#VALUE!"}},{"$f":"(V88+('C4_Market_financing'!K77*V60))/V52*100","v":{"$error":"#VALUE!"}},{"$f":"(W88+('C4_Market_financing'!L77*W60))/W52*100","v":{"$error":"#VALUE!"}},{"$f":"(X88+('C4_Market_financing'!M77*X60))/X52*100","v":{"$error":"#VALUE!"}},{"$f":"(Y88+('C4_Market_financing'!N77*Y60))/Y52*100","v":{"$error":"#VALUE!"}},{"$f":"(Z88+('C4_Market_financing'!O77*Z60))/Z52*100","v":{"$error":"#VALUE!"}},{"$f":"(AA88+('C4_Market_financing'!P77*AA60))/AA52*100","v":{"$error":"#VALUE!"}},{"$f":"(AB88+('C4_Market_financing'!Q77*AB60))/AB52*100","v":{"$error":"#VALUE!"}},{"$f":"(AC88+('C4_Market_financing'!R77*AC60))/AC52*100","v":{"$error":"#VALUE!"}},{"$f":"(AD88+('C4_Market_financing'!S77*AD60))/AD52*100","v":{"$error":"#VALUE!"}},{"$f":"(AE88+('C4_Market_financing'!T77*AE60))/AE52*100","v":{"$error":"#VALUE!"}},{"$f":"(AF88+('C4_Market_financing'!U77*AF60))/AF52*100","v":{"$error":"#VALUE!"}},{"$f":"(AG88+('C4_Market_financing'!V77*AG60))/AG52*100","v":{"$error":"#VALUE!"}},{"$f":"(AH88+('C4_Market_financing'!W77*AH60))/AH52*100","v":{"$error":"#VALUE!"}},{"$f":"(AI88+('C4_Market_financing'!X77*AI60))/AI52*100","v":{"$error":"#VALUE!"}}]
[]
[null,"PV of public debt-to-revenue and grants ratio (Baseline)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O90/O$24*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"PV of public debt-to-revenue and grants ratio (B3 - Exports)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O91/O$24*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"PV of public debt-to-revenue and grants ratio (B4 - Other flows)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O92/O$24*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"PV of public debt-to-revenue and grants ratio (C4 - Mkt Fin)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O93/O$24*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[null,"Debt service in LCU B3 (Export stress test)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O87+(B3_Exports_ext!D98*O114)","v":{"$error":"#DIV/0!"}},{"$f":"P87+(B3_Exports_ext!E98*P114)","v":{"$error":"#DIV/0!"}},{"$f":"Q87+(B3_Exports_ext!F98*Q114)","v":{"$error":"#DIV/0!"}},{"$f":"R87+(B3_Exports_ext!G98*R114)","v":{"$error":"#DIV/0!"}},{"$f":"S87+(B3_Exports_ext!H98*S114)","v":{"$error":"#DIV/0!"}},{"$f":"T87+(B3_Exports_ext!I98*T114)","v":{"$error":"#DIV/0!"}},{"$f":"U87+(B3_Exports_ext!J98*U114)","v":{"$error":"#DIV/0!"}},{"$f":"V87+(B3_Exports_ext!K98*V114)","v":{"$error":"#DIV/0!"}},{"$f":"W87+(B3_Exports_ext!L98*W114)","v":{"$error":"#DIV/0!"}},{"$f":"X87+(B3_Exports_ext!M98*X114)","v":{"$error":"#DIV/0!"}},{"$f":"Y87+(B3_Exports_ext!N98*Y114)","v":{"$error":"#DIV/0!"}},{"$f":"Z87+(B3_Exports_ext!O98*Z114)","v":{"$error":"#DIV/0!"}},{"$f":"AA87+(B3_Exports_ext!P98*AA114)","v":{"$error":"#DIV/0!"}},{"$f":"AB87+(B3_Exports_ext!Q98*AB114)","v":{"$error":"#DIV/0!"}},{"$f":"AC87+(B3_Exports_ext!R98*AC114)","v":{"$error":"#DIV/0!"}},{"$f":"AD87+(B3_Exports_ext!S98*AD114)","v":{"$error":"#DIV/0!"}},{"$f":"AE87+(B3_Exports_ext!T98*AE114)","v":{"$error":"#DIV/0!"}},{"$f":"AF87+(B3_Exports_ext!U98*AF114)","v":{"$error":"#DIV/0!"}},{"$f":"AG87+(B3_Exports_ext!V98*AG114)","v":{"$error":"#DIV/0!"}},{"$f":"AH87+(B3_Exports_ext!W98*AH114)","v":{"$error":"#DIV/0!"}},{"$f":"AI87+(B3_Exports_ext!X98*AI114)","v":{"$error":"#DIV/0!"}}]
[null,"Debt service in LCU B4 (Other flows stress test)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O87+('B4_other flows_ext'!D98*O114)","v":{"$error":"#DIV/0!"}},{"$f":"P87+('B4_other flows_ext'!E98*P114)","v":{"$error":"#DIV/0!"}},{"$f":"Q87+('B4_other flows_ext'!F98*Q114)","v":{"$error":"#DIV/0!"}},{"$f":"R87+('B4_other flows_ext'!G98*R114)","v":{"$error":"#DIV/0!"}},{"$f":"S87+('B4_other flows_ext'!H98*S114)","v":{"$error":"#DIV/0!"}},{"$f":"T87+('B4_other flows_ext'!I98*T114)","v":{"$error":"#DIV/0!"}},{"$f":"U87+('B4_other flows_ext'!J98*U114)","v":{"$error":"#DIV/0!"}},{"$f":"V87+('B4_other flows_ext'!K98*V114)","v":{"$error":"#DIV/0!"}},{"$f":"W87+('B4_other flows_ext'!L98*W114)","v":{"$error":"#DIV/0!"}},{"$f":"X87+('B4_other flows_ext'!M98*X114)","v":{"$error":"#DIV/0!"}},{"$f":"Y87+('B4_other flows_ext'!N98*Y114)","v":{"$error":"#DIV/0!"}},{"$f":"Z87+('B4_other flows_ext'!O98*Z114)","v":{"$error":"#DIV/0!"}},{"$f":"AA87+('B4_other flows_ext'!P98*AA114)","v":{"$error":"#DIV/0!"}},{"$f":"AB87+('B4_other flows_ext'!Q98*AB114)","v":{"$error":"#DIV/0!"}},{"$f":"AC87+('B4_other flows_ext'!R98*AC114)","v":{"$error":"#DIV/0!"}},{"$f":"AD87+('B4_other flows_ext'!S98*AD114)","v":{"$error":"#DIV/0!"}},{"$f":"AE87+('B4_other flows_ext'!T98*AE114)","v":{"$error":"#DIV/0!"}},{"$f":"AF87+('B4_other flows_ext'!U98*AF114)","v":{"$error":"#DIV/0!"}},{"$f":"AG87+('B4_other flows_ext'!V98*AG114)","v":{"$error":"#DIV/0!"}},{"$f":"AH87+('B4_other flows_ext'!W98*AH114)","v":{"$error":"#DIV/0!"}},{"$f":"AI87+('B4_other flows_ext'!X98*AI114)","v":{"$error":"#DIV/0!"}}]
[null,"Debt service in LCU C4 (Market stress test)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O87+('C4_Market_financing'!D89*O114)","v":{"$error":"#DIV/0!"}},{"$f":"P87+('C4_Market_financing'!E89*P114)","v":{"$error":"#DIV/0!"}},{"$f":"Q87+('C4_Market_financing'!F89*Q114)","v":{"$error":"#DIV/0!"}},{"$f":"R87+('C4_Market_financing'!G89*R114)","v":{"$error":"#DIV/0!"}},{"$f":"S87+('C4_Market_financing'!H89*S114)","v":{"$error":"#DIV/0!"}},{"$f":"T87+('C4_Market_financing'!I89*T114)","v":{"$error":"#DIV/0!"}},{"$f":"U87+('C4_Market_financing'!J89*U114)","v":{"$error":"#DIV/0!"}},{"$f":"V87+('C4_Market_financing'!K89*V114)","v":{"$error":"#DIV/0!"}},{"$f":"W87+('C4_Market_financing'!L89*W114)","v":{"$error":"#DIV/0!"}},{"$f":"X87+('C4_Market_financing'!M89*X114)","v":{"$error":"#DIV/0!"}},{"$f":"Y87+('C4_Market_financing'!N89*Y114)","v":{"$error":"#DIV/0!"}},{"$f":"Z87+('C4_Market_financing'!O89*Z114)","v":{"$error":"#DIV/0!"}},{"$f":"AA87+('C4_Market_financing'!P89*AA114)","v":{"$error":"#DIV/0!"}},{"$f":"AB87+('C4_Market_financing'!Q89*AB114)","v":{"$error":"#DIV/0!"}},{"$f":"AC87+('C4_Market_financing'!R89*AC114)","v":{"$error":"#DIV/0!"}},{"$f":"AD87+('C4_Market_financing'!S89*AD114)","v":{"$error":"#DIV/0!"}},{"$f":"AE87+('C4_Market_financing'!T89*AE114)","v":{"$error":"#DIV/0!"}},{"$f":"AF87+('C4_Market_financing'!U89*AF114)","v":{"$error":"#DIV/0!"}},{"$f":"AG87+('C4_Market_financing'!V89*AG114)","v":{"$error":"#DIV/0!"}},{"$f":"AH87+('C4_Market_financing'!W89*AH114)","v":{"$error":"#DIV/0!"}},{"$f":"AI87+('C4_Market_financing'!X89*AI114)","v":{"$error":"#DIV/0!"}}]
[]
[null,"Debt service-to-revenue and grants ratio (Bseline)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O87/'Macro-Debt_Data'!U45*100","v":{"$error":"#DIV/0!"}},{"$f":"P87/'Macro-Debt_Data'!V45*100","v":{"$error":"#DIV/0!"}},{"$f":"Q87/'Macro-Debt_Data'!W45*100","v":{"$error":"#DIV/0!"}},{"$f":"R87/'Macro-Debt_Data'!X45*100","v":{"$error":"#DIV/0!"}},{"$f":"S87/'Macro-Debt_Data'!Y45*100","v":{"$error":"#DIV/0!"}},{"$f":"T87/'Macro-Debt_Data'!Z45*100","v":{"$error":"#DIV/0!"}},{"$f":"U87/'Macro-Debt_Data'!AA45*100","v":{"$error":"#DIV/0!"}},{"$f":"V87/'Macro-Debt_Data'!AB45*100","v":{"$error":"#DIV/0!"}},{"$f":"W87/'Macro-Debt_Data'!AC45*100","v":{"$error":"#DIV/0!"}},{"$f":"X87/'Macro-Debt_Data'!AD45*100","v":{"$error":"#DIV/0!"}},{"$f":"Y87/'Macro-Debt_Data'!AE45*100","v":{"$error":"#DIV/0!"}},{"$f":"Z87/'Macro-Debt_Data'!AF45*100","v":{"$error":"#DIV/0!"}},{"$f":"AA87/'Macro-Debt_Data'!AG45*100","v":{"$error":"#DIV/0!"}},{"$f":"AB87/'Macro-Debt_Data'!AH45*100","v":{"$error":"#DIV/0!"}},{"$f":"AC87/'Macro-Debt_Data'!AI45*100","v":{"$error":"#DIV/0!"}},{"$f":"AD87/'Macro-Debt_Data'!AJ45*100","v":{"$error":"#DIV/0!"}},{"$f":"AE87/'Macro-Debt_Data'!AK45*100","v":{"$error":"#DIV/0!"}},{"$f":"AF87/'Macro-Debt_Data'!AL45*100","v":{"$error":"#DIV/0!"}},{"$f":"AG87/'Macro-Debt_Data'!AM45*100","v":{"$error":"#DIV/0!"}},{"$f":"AH87/'Macro-Debt_Data'!AN45*100","v":{"$error":"#DIV/0!"}},{"$f":"AI87/'Macro-Debt_Data'!AO45*100","v":{"$error":"#DIV/0!"}}]
[null,"Debt service-to-revenue and grants ratio (B3 - Exports)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O100/'Macro-Debt_Data'!U45*100","v":{"$error":"#DIV/0!"}},{"$f":"P100/'Macro-Debt_Data'!V45*100","v":{"$error":"#DIV/0!"}},{"$f":"Q100/'Macro-Debt_Data'!W45*100","v":{"$error":"#DIV/0!"}},{"$f":"R100/'Macro-Debt_Data'!X45*100","v":{"$error":"#DIV/0!"}},{"$f":"S100/'Macro-Debt_Data'!Y45*100","v":{"$error":"#DIV/0!"}},{"$f":"T100/'Macro-Debt_Data'!Z45*100","v":{"$error":"#DIV/0!"}},{"$f":"U100/'Macro-Debt_Data'!AA45*100","v":{"$error":"#DIV/0!"}},{"$f":"V100/'Macro-Debt_Data'!AB45*100","v":{"$error":"#DIV/0!"}},{"$f":"W100/'Macro-Debt_Data'!AC45*100","v":{"$error":"#DIV/0!"}},{"$f":"X100/'Macro-Debt_Data'!AD45*100","v":{"$error":"#DIV/0!"}},{"$f":"Y100/'Macro-Debt_Data'!AE45*100","v":{"$error":"#DIV/0!"}},{"$f":"Z100/'Macro-Debt_Data'!AF45*100","v":{"$error":"#DIV/0!"}},{"$f":"AA100/'Macro-Debt_Data'!AG45*100","v":{"$error":"#DIV/0!"}},{"$f":"AB100/'Macro-Debt_Data'!AH45*100","v":{"$error":"#DIV/0!"}},{"$f":"AC100/'Macro-Debt_Data'!AI45*100","v":{"$error":"#DIV/0!"}},{"$f":"AD100/'Macro-Debt_Data'!AJ45*100","v":{"$error":"#DIV/0!"}},{"$f":"AE100/'Macro-Debt_Data'!AK45*100","v":{"$error":"#DIV/0!"}},{"$f":"AF100/'Macro-Debt_Data'!AL45*100","v":{"$error":"#DIV/0!"}},{"$f":"AG100/'Macro-Debt_Data'!AM45*100","v":{"$error":"#DIV/0!"}},{"$f":"AH100/'Macro-Debt_Data'!AN45*100","v":{"$error":"#DIV/0!"}},{"$f":"AI100/'Macro-Debt_Data'!AO45*100","v":{"$error":"#DIV/0!"}}]
[null,"Debt service-to-revenue and grants ratio (B4 - Other flows)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O101/'Macro-Debt_Data'!U45*100","v":{"$error":"#DIV/0!"}},{"$f":"P101/'Macro-Debt_Data'!V45*100","v":{"$error":"#DIV/0!"}},{"$f":"Q101/'Macro-Debt_Data'!W45*100","v":{"$error":"#DIV/0!"}},{"$f":"R101/'Macro-Debt_Data'!X45*100","v":{"$error":"#DIV/0!"}},{"$f":"S101/'Macro-Debt_Data'!Y45*100","v":{"$error":"#DIV/0!"}},{"$f":"T101/'Macro-Debt_Data'!Z45*100","v":{"$error":"#DIV/0!"}},{"$f":"U101/'Macro-Debt_Data'!AA45*100","v":{"$error":"#DIV/0!"}},{"$f":"V101/'Macro-Debt_Data'!AB45*100","v":{"$error":"#DIV/0!"}},{"$f":"W101/'Macro-Debt_Data'!AC45*100","v":{"$error":"#DIV/0!"}},{"$f":"X101/'Macro-Debt_Data'!AD45*100","v":{"$error":"#DIV/0!"}},{"$f":"Y101/'Macro-Debt_Data'!AE45*100","v":{"$error":"#DIV/0!"}},{"$f":"Z101/'Macro-Debt_Data'!AF45*100","v":{"$error":"#DIV/0!"}},{"$f":"AA101/'Macro-Debt_Data'!AG45*100","v":{"$error":"#DIV/0!"}},{"$f":"AB101/'Macro-Debt_Data'!AH45*100","v":{"$error":"#DIV/0!"}},{"$f":"AC101/'Macro-Debt_Data'!AI45*100","v":{"$error":"#DIV/0!"}},{"$f":"AD101/'Macro-Debt_Data'!AJ45*100","v":{"$error":"#DIV/0!"}},{"$f":"AE101/'Macro-Debt_Data'!AK45*100","v":{"$error":"#DIV/0!"}},{"$f":"AF101/'Macro-Debt_Data'!AL45*100","v":{"$error":"#DIV/0!"}},{"$f":"AG101/'Macro-Debt_Data'!AM45*100","v":{"$error":"#DIV/0!"}},{"$f":"AH101/'Macro-Debt_Data'!AN45*100","v":{"$error":"#DIV/0!"}},{"$f":"AI101/'Macro-Debt_Data'!AO45*100","v":{"$error":"#DIV/0!"}}]
[null,"Debt service-to-revenue and grants ratio (C4 - Mkt Fin)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O102/'Macro-Debt_Data'!U45*100","v":{"$error":"#DIV/0!"}},{"$f":"P102/'Macro-Debt_Data'!V45*100","v":{"$error":"#DIV/0!"}},{"$f":"Q102/'Macro-Debt_Data'!W45*100","v":{"$error":"#DIV/0!"}},{"$f":"R102/'Macro-Debt_Data'!X45*100","v":{"$error":"#DIV/0!"}},{"$f":"S102/'Macro-Debt_Data'!Y45*100","v":{"$error":"#DIV/0!"}},{"$f":"T102/'Macro-Debt_Data'!Z45*100","v":{"$error":"#DIV/0!"}},{"$f":"U102/'Macro-Debt_Data'!AA45*100","v":{"$error":"#DIV/0!"}},{"$f":"V102/'Macro-Debt_Data'!AB45*100","v":{"$error":"#DIV/0!"}},{"$f":"W102/'Macro-Debt_Data'!AC45*100","v":{"$error":"#DIV/0!"}},{"$f":"X102/'Macro-Debt_Data'!AD45*100","v":{"$error":"#DIV/0!"}},{"$f":"Y102/'Macro-Debt_Data'!AE45*100","v":{"$error":"#DIV/0!"}},{"$f":"Z102/'Macro-Debt_Data'!AF45*100","v":{"$error":"#DIV/0!"}},{"$f":"AA102/'Macro-Debt_Data'!AG45*100","v":{"$error":"#DIV/0!"}},{"$f":"AB102/'Macro-Debt_Data'!AH45*100","v":{"$error":"#DIV/0!"}},{"$f":"AC102/'Macro-Debt_Data'!AI45*100","v":{"$error":"#DIV/0!"}},{"$f":"AD102/'Macro-Debt_Data'!AJ45*100","v":{"$error":"#DIV/0!"}},{"$f":"AE102/'Macro-Debt_Data'!AK45*100","v":{"$error":"#DIV/0!"}},{"$f":"AF102/'Macro-Debt_Data'!AL45*100","v":{"$error":"#DIV/0!"}},{"$f":"AG102/'Macro-Debt_Data'!AM45*100","v":{"$error":"#DIV/0!"}},{"$f":"AH102/'Macro-Debt_Data'!AN45*100","v":{"$error":"#DIV/0!"}},{"$f":"AI102/'Macro-Debt_Data'!AO45*100","v":{"$error":"#DIV/0!"}}]
[]
[null,"Debt service-to-GDP ratio (Baseline)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O104*O$24/100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Debt service-to-GDP ratio (B3 - Exports)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O105*O$24/100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Debt service-to-GDP ratio (B4 - Other flows)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O106*O$24/100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Debt service-to-GDP ratio (C4 - Mkt Fin)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O107*O$24/100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Exchange rate (p.a.)",{"$f":"'Macro-Debt_Data'!U60","v":0},{"$f":"'Macro-Debt_Data'!V60","v":0},{"$f":"'Macro-Debt_Data'!W60","v":0},{"$f":"'Macro-Debt_Data'!X60","v":0},{"$f":"'Macro-Debt_Data'!Y60","v":0},{"$f":"'Macro-Debt_Data'!Z60","v":0},{"$f":"'Macro-Debt_Data'!AA60","v":0},{"$f":"'Macro-Debt_Data'!AB60","v":0},{"$f":"'Macro-Debt_Data'!AC60","v":0},{"$f":"'Macro-Debt_Data'!AD60","v":0},{"$f":"'Macro-Debt_Data'!AE60","v":0},{"$f":"'Macro-Debt_Data'!AF60","v":0},{"$f":"'Macro-Debt_Data'!AG60","v":0},{"$f":"'Macro-Debt_Data'!AH60","v":0},{"$f":"'Macro-Debt_Data'!AI60","v":0},{"$f":"'Macro-Debt_Data'!AJ60","v":0},{"$f":"'Macro-Debt_Data'!AK60","v":0},{"$f":"'Macro-Debt_Data'!AL60","v":0},{"$f":"'Macro-Debt_Data'!AM60","v":0},{"$f":"'Macro-Debt_Data'!AN60","v":0},{"$f":"'Macro-Debt_Data'!AO60","v":0}]

{"sheet":"A1_Historical_pub","index":51,"n_rows":95,"n_cols":25,"rows_kept":95,"cut":false,"hidden":true,"merged":[[8,1,8,8],[1,1,1,24],[2,1,2,24]]}
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1771,IF(START!L10=\"French\",translation!D1771,IF(START!L10=\"Portuguese\",translation!E1771,translation!F1771)))","v":"Alternative Scenario 1: Key Variables at Historical Average"}]
[null,{"$f":"+'Baseline - public'!B3","v":"(In percent of GDP, unless otherwise indicated)"}]
[]
[]
[null,null,null,null,{"$f":"+'Baseline - public'!$O$6","v":"First year of proj."}]
[null,null,{"$f":"+'Macro-Debt_Data'!S5","v":2017},{"$f":"C7+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039]
[]
[null,{"$f":"+'Baseline - public'!O10","v":"I. Baseline Medium Term Projections"}]
[]
[null,{"$f":"+'Baseline - public'!B12","v":"Public sector debt 1/"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S80/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60)),100*'Macro-Debt_Data'!S80/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60),\".\")","v":"."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T80/('Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60)),100*'Macro-Debt_Data'!T80/('Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60),\".\")","v":"."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U80/('Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60)),100*'Macro-Debt_Data'!U80/('Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60),\".\")","v":"."},{"$f":"E11+F15","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"translation!C1789","v":"of which: external debt"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S83),'Macro-Debt_Data'!S83/C41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"D82/D41*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1770,IF(START!L10=\"French\",translation!D1770,IF(START!L10=\"Portuguese\",translation!E1770,translation!F1770)))","v":"PV of total public debt"},{"$f":"(C91+C80)/C41*100","v":{"$error":"#VALUE!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"+'Baseline - public'!B21","v":"Change in public sector debt"},null,{"$f":"D16+D32","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+'Baseline - public'!B22","v":"Identified debt-creating flows"},null,{"$f":"D17+D21+D27","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+'Baseline - public'!B23","v":"Primary deficit"},{"$f":"C20-C18","v":{"$error":"#VALUE!"}},{"$f":"D20-D18","v":{"$error":"#VALUE!"}},{"$f":"E20-E18","v":{"$error":"#VALUE!"}},{"$f":"F62","v":{"$error":"#VALUE!"}},{"$f":"F17","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+'Baseline - public'!B24","v":"Revenue and grants"},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!S45)/C41),100*('Macro-Debt_Data'!S45)/C41,\".\")","v":"."},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!T45)/D41),100*('Macro-Debt_Data'!T45)/D41,\".\")","v":"."},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!U45)/E41),100*('Macro-Debt_Data'!U45)/E41,\".\")","v":"."},{"$f":"+'Baseline - public'!P24-'Baseline - public'!P25+F19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Q24-'Baseline - public'!Q25+G19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!R24-'Baseline - public'!R25+H19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!S24-'Baseline - public'!S25+I19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!T24-'Baseline - public'!T25+J19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!U24-'Baseline - public'!U25+K19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!V24-'Baseline - public'!V25+L19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!W24-'Baseline - public'!W25+M19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!X24-'Baseline - public'!X25+N19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Y24-'Baseline - public'!Y25+O19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Z24-'Baseline - public'!Z25+P19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AA24-'Baseline - public'!AA25+Q19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AB24-'Baseline - public'!AB25+R19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AC24-'Baseline - public'!AC25+S19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AD24-'Baseline - public'!AD25+T19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AE24-'Baseline - public'!AE25+U19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AF24-'Baseline - public'!AF25+V19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AG24-'Baseline - public'!AG25+W19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AH24-'Baseline - public'!AH25+X19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AI24-'Baseline - public'!AI25+Y19","v":{"$error":"#VALUE!"}}]
[null,{"$f":"+'Baseline - public'!B25","v":"of which: grants"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S46),'Macro-Debt_Data'!T46/C41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T46),'Macro-Debt_Data'!T46/D41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U46),'Macro-Debt_Data'!U46/E41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!V46),'Macro-Debt_Data'!V46/F41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!W46),'Macro-Debt_Data'!W46/G41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!X46),'Macro-Debt_Data'!X46/H41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Y46),'Macro-Debt_Data'!Y46/I41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Z46),'Macro-Debt_Data'!Z46/J41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AA46),'Macro-Debt_Data'!AA46/K41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AB46),'Macro-Debt_Data'!AB46/L41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AC46),'Macro-Debt_Data'!AC46/M41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AD46),'Macro-Debt_Data'!AD46/N41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AE46),'Macro-Debt_Data'!AE46/O41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AF46),'Macro-Debt_Data'!AF46/P41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AG46),'Macro-Debt_Data'!AG46/Q41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AH46),'Macro-Debt_Data'!AH46/R41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AI46),'Macro-Debt_Data'!AI46/S41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AJ46),'Macro-Debt_Data'!AJ46/T41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AK46),'Macro-Debt_Data'!AK46/U41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AL46),'Macro-Debt_Data'!AL46/V41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AM46),'Macro-Debt_Data'!AM46/W41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AN46),'Macro-Debt_Data'!AN46/X41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AO46),'Macro-Debt_Data'!AO46/Y41*100,\"...\")","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+'Baseline - public'!B26","v":"Primary (noninterest) expenditure"},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!S48-'Macro-Debt_Data'!S49)/C41),100*(('Macro-Debt_Data'!S48-'Macro-Debt_Data'!S49)/C41),\".\")","v":"."},{"$f":"'Baseline - public'!N26","v":"..."},{"$f":"+'Baseline - public'!O26*'Baseline - public'!O52/E41","v":{"$error":"#VALUE!"}},{"$f":"F18+F17","v":{"$error":"#VALUE!"}},{"$f":"G18+G17","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+'Baseline - public'!B27","v":"Automatic debt dynamics"},null,{"$f":"D22+D25","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - public'!B28","v":"Contribution from interest rate/growth differential"},null,{"$f":"D23+D24","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - public'!B29","v":"of which: contribution from average real interest rate"},null,{"$f":"D46/100*C11/D26","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - public'!B30","v":"of which: contribution from real GDP growth"},null,{"$f":"-(D42/100)*(C11/D26)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - public'!B31","v":"Contribution from real exchange rate depreciation"},null,{"$f":"D53/100*C12*(1+(D48/100))/D26","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - public'!B32","v":"Denominator = 1+g"},null,{"$f":"1+D42/100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - public'!B33","v":"Other identified debt-creating flows"},{"$f":"SUM(C28:C31)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+'Baseline - public'!B34","v":"Privatization receipts (negative)"},{"$f":"+'Baseline - public'!M34*'Baseline - public'!M52/C41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!N34*'Baseline - public'!N52/D41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!O34*'Baseline - public'!O52/E41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!P34*'Baseline - public'!P52/F41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Q34*'Baseline - public'!Q52/G41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!R34*'Baseline - public'!R52/H41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!S34*'Baseline - public'!S52/I41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!T34*'Baseline - public'!T52/J41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!U34*'Baseline - public'!U52/K41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!V34*'Baseline - public'!V52/L41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!W34*'Baseline - public'!W52/M41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!X34*'Baseline - public'!X52/N41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Y34*'Baseline - public'!Y52/O41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Z34*'Baseline - public'!Z52/P41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AA34*'Baseline - public'!AA52/Q41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AB34*'Baseline - public'!AB52/R41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AC34*'Baseline - public'!AC52/S41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AD34*'Baseline - public'!AD52/T41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AE34*'Baseline - public'!AE52/U41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AF34*'Baseline - public'!AF52/V41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AG34*'Baseline - public'!AG52/W41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AH34*'Baseline - public'!AH52/X41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AI34*'Baseline - public'!AI52/Y41","v":{"$error":"#VALUE!"}}]
[null,{"$f":"+'Baseline - public'!B35","v":"Recognition of contingent liabilities (e.g., bank recapitalization)"},{"$f":"IF(ISNUMBER('Baseline - public'!M35),+'Baseline - public'!M35*'Baseline - public'!M52/C41,0*'Baseline - public'!M52/C41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!N35),+'Baseline - public'!N35*'Baseline - public'!N52/D41,0*'Baseline - public'!N52/D41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!O35),+'Baseline - public'!O35*'Baseline - public'!O52/E41,0*'Baseline - public'!O52/E41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!P35),+'Baseline - public'!P35*'Baseline - public'!P52/F41,0*'Baseline - public'!P52/F41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!Q35),+'Baseline - public'!Q35*'Baseline - public'!Q52/G41,0*'Baseline - public'!Q52/G41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!R35),+'Baseline - public'!R35*'Baseline - public'!R52/H41,0*'Baseline - public'!R52/H41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!S35),+'Baseline - public'!S35*'Baseline - public'!S52/I41,0*'Baseline - public'!S52/I41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!T35),+'Baseline - public'!T35*'Baseline - public'!T52/J41,0*'Baseline - public'!T52/J41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!U35),+'Baseline - public'!U35*'Baseline - public'!U52/K41,0*'Baseline - public'!U52/K41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!V35),+'Baseline - public'!V35*'Baseline - public'!V52/L41,0*'Baseline - public'!V52/L41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!W35),+'Baseline - public'!W35*'Baseline - public'!W52/M41,0*'Baseline - public'!W52/M41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!X35),+'Baseline - public'!X35*'Baseline - public'!X52/N41,0*'Baseline - public'!X52/N41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!Y35),+'Baseline - public'!Y35*'Baseline - public'!Y52/O41,0*'Baseline - public'!Y52/O41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!Z35),+'Baseline - public'!Z35*'Baseline - public'!Z52/P41,0*'Baseline - public'!Z52/P41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!AA35),+'Baseline - public'!AA35*'Baseline - public'!AA52/Q41,0*'Baseline - public'!AA52/Q41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!AB35),+'Baseline - public'!AB35*'Baseline - public'!AB52/R41,0*'Baseline - public'!AB52/R41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!AC35),+'Baseline - public'!AC35*'Baseline - public'!AC52/S41,0*'Baseline - public'!AC52/S41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!AD35),+'Baseline - public'!AD35*'Baseline - public'!AD52/T41,0*'Baseline - public'!AD52/T41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!AE35),+'Baseline - public'!AE35*'Baseline - public'!AE52/U41,0*'Baseline - public'!AE52/U41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!AF35),+'Baseline - public'!AF35*'Baseline - public'!AF52/V41,0*'Baseline - public'!AF52/V41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!AG35),+'Baseline - public'!AG35*'Baseline - public'!AG52/W41,0*'Baseline - public'!AG52/W41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!AH35),+'Baseline - public'!AH35*'Baseline - public'!AH52/X41,0*'Baseline - public'!AH52/X41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!AI35),+'Baseline - public'!AI35*'Baseline - public'!AI52/Y41,0*'Baseline - public'!AI52/Y41)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+'Baseline - public'!B36","v":"Debt relief (HIPC and other)"},{"$f":"+'Baseline - public'!M36*'Baseline - public'!M52/C41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!N36*'Baseline - public'!N52/D41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!O36*'Baseline - public'!O52/E41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!P36*'Baseline - public'!P52/F41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Q36*'Baseline - public'!Q52/G41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!R36*'Baseline - public'!R52/H41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!S36*'Baseline - public'!S52/I41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!T36*'Baseline - public'!T52/J41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!U36*'Baseline - public'!U52/K41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!V36*'Baseline - public'!V52/L41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!W36*'Baseline - public'!W52/M41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!X36*'Baseline - public'!X52/N41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Y36*'Baseline - public'!Y52/O41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Z36*'Baseline - public'!Z52/P41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AA36*'Baseline - public'!AA52/Q41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AB36*'Baseline - public'!AB52/R41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AC36*'Baseline - public'!AC52/S41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AD36*'Baseline - public'!AD52/T41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AE36*'Baseline - public'!AE52/U41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AF36*'Baseline - public'!AF52/V41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AG36*'Baseline - public'!AG52/W41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AH36*'Baseline - public'!AH52/X41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AI36*'Baseline - public'!AI52/Y41","v":{"$error":"#VALUE!"}}]
[null,{"$f":"+'Baseline - public'!B37","v":"Other debt creating or reducing flow (please specify)"},{"$f":"IF(ISNUMBER('Baseline - public'!M37),+'Baseline - public'!M37*'Baseline - public'!M52/C41,0*'Baseline - public'!M52/C41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!N37),+'Baseline - public'!N37*'Baseline - public'!N52/D41,0*'Baseline - public'!N52/D41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!O37),+'Baseline - public'!O37*'Baseline - public'!O52/E41,0*'Baseline - public'!O52/E41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!P37),+'Baseline - public'!P37*'Baseline - public'!P52/F41,0*'Baseline - public'!P52/F41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!Q37),+'Baseline - public'!Q37*'Baseline - public'!Q52/G41,0*'Baseline - public'!Q52/G41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!R37),+'Baseline - public'!R37*'Baseline - public'!R52/H41,0*'Baseline - public'!R52/H41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!S37),+'Baseline - public'!S37*'Baseline - public'!S52/I41,0*'Baseline - public'!S52/I41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!T37),+'Baseline - public'!T37*'Baseline - public'!T52/J41,0*'Baseline - public'!T52/J41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!U37),+'Baseline - public'!U37*'Baseline - public'!U52/K41,0*'Baseline - public'!U52/K41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!V37),+'Baseline - public'!V37*'Baseline - public'!V52/L41,0*'Baseline - public'!V52/L41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!W37),+'Baseline - public'!W37*'Baseline - public'!W52/M41,0*'Baseline - public'!W52/M41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!X37),+'Baseline - public'!X37*'Baseline - public'!X52/N41,0*'Baseline - public'!X52/N41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!Y37),+'Baseline - public'!Y37*'Baseline - public'!Y52/O41,0*'Baseline - public'!Y52/O41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!Z37),+'Baseline - public'!Z37*'Baseline - public'!Z52/P41,0*'Baseline - public'!Z52/P41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!AA37),+'Baseline - public'!AA37*'Baseline - public'!AA52/Q41,0*'Baseline - public'!AA52/Q41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!AB37),+'Baseline - public'!AB37*'Baseline - public'!AB52/R41,0*'Baseline - public'!AB52/R41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!AC37),+'Baseline - public'!AC37*'Baseline - public'!AC52/S41,0*'Baseline - public'!AC52/S41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!AD37),+'Baseline - public'!AD37*'Baseline - public'!AD52/T41,0*'Baseline - public'!AD52/T41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!AE37),+'Baseline - public'!AE37*'Baseline - public'!AE52/U41,0*'Baseline - public'!AE52/U41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!AF37),+'Baseline - public'!AF37*'Baseline - public'!AF52/V41,0*'Baseline - public'!AF52/V41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!AG37),+'Baseline - public'!AG37*'Baseline - public'!AG52/W41,0*'Baseline - public'!AG52/W41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!AH37),+'Baseline - public'!AH37*'Baseline - public'!AH52/X41,0*'Baseline - public'!AH52/X41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!AI37),+'Baseline - public'!AI37*'Baseline - public'!AI52/Y41,0*'Baseline - public'!AI52/Y41)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+'Baseline - public'!B38","v":"Residual"},{"$f":"'Baseline - public'!M38*'Baseline - public'!M52/C41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!N38*'Baseline - public'!N52/D41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!O38*'Baseline - public'!O52/E41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!P38*'Baseline - public'!P52/F41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!Q38*'Baseline - public'!Q52/G41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!R38*'Baseline - public'!R52/H41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!S38*'Baseline - public'!S52/I41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!T38*'Baseline - public'!T52/J41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!U38*'Baseline - public'!U52/K41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!V38*'Baseline - public'!V52/L41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!W38*'Baseline - public'!W52/M41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!X38*'Baseline - public'!X52/N41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!Y38*'Baseline - public'!Y52/O41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!Z38*'Baseline - public'!Z52/P41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AA38*'Baseline - public'!AA52/Q41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AB38*'Baseline - public'!AB52/R41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AC38*'Baseline - public'!AC52/S41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AD38*'Baseline - public'!AD52/T41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AE38*'Baseline - public'!AE52/U41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AF38*'Baseline - public'!AF52/V41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AG38*'Baseline - public'!AG52/W41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AH38*'Baseline - public'!AH52/X41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AI38*'Baseline - public'!AI52/Y41","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"+translation!C1766","v":"Public sector debt-to-revenue-and-grants ratio (in percent)"},{"$f":"C11/C18*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[null,{"$f":"+'Baseline - public'!B47","v":"Gross financing need 4/"},{"$f":"+'Macro-Debt_Data'!S101/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60)*100","v":{"$error":"#DIV/0!"}},{"$f":"D90/D41*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+'Baseline - public'!B48","v":"in billions of U.S. dollars"},{"$f":"+'Macro-Debt_Data'!S101/'Macro-Debt_Data'!S60","v":{"$error":"#DIV/0!"}},{"$f":"D90/D49","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[null,{"$f":"+'Baseline - public'!B51","v":"Key macroeconomic and fiscal assumptions"}]
[]
[null,{"$f":"+'Baseline - public'!B52","v":"Nominal GDP (local currency)"},{"$f":"+'Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60","v":0},{"$f":"+'Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60","v":0},{"$f":"+'Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60","v":0},{"$f":"E41*(1+F42/100)*(1+F54/100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - public'!B53","v":"Real GDP growth (in percent)"},{"$f":"+'Macro-Debt_Data'!S107","v":"…"},{"$f":"+'Macro-Debt_Data'!T107","v":"…"},{"$f":"+'Macro-Debt_Data'!U107","v":"…"},{"$f":"+F63","v":{"$error":"#DIV/0!"}},{"$f":"+F42","v":{"$error":"#DIV/0!"}},{"$f":"+G42","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - public'!B54","v":"Average nominal interest rate on public debt (in percent)"},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!S49/'Macro-Debt_Data'!R80),(100*'Macro-Debt_Data'!S49/'Macro-Debt_Data'!R80),\".\")","v":"."},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!T49/'Macro-Debt_Data'!S80),(100*'Macro-Debt_Data'!T49/'Macro-Debt_Data'!S80),\".\")","v":"."},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!U49/'Macro-Debt_Data'!T80),(100*'Macro-Debt_Data'!U49/'Macro-Debt_Data'!T80),\".\")","v":"."},{"$f":"F85/E79*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - public'!B55","v":"Average nominal interest rate on external debt (in percent)"},{"$f":"+'Baseline - public'!M55","v":"..."},{"$f":"+'Baseline - public'!N55","v":"..."},{"$f":"+'Baseline - public'!O55","v":"..."},{"$f":"F87/E82*100*'Macro-Debt_Data'!U59/'Macro-Debt_Data'!V60","v":{"$error":"#DIV/0!"}},{"$f":"G87/F82*100*'Macro-Debt_Data'!V59/'Macro-Debt_Data'!W60","v":{"$error":"#DIV/0!"}},{"$f":"H87/G82*100*'Macro-Debt_Data'!W59/'Macro-Debt_Data'!X60","v":{"$error":"#DIV/0!"}},{"$f":"I87/H82*100*'Macro-Debt_Data'!X59/'Macro-Debt_Data'!Y60","v":{"$error":"#DIV/0!"}},{"$f":"J87/I82*100*'Macro-Debt_Data'!Y59/'Macro-Debt_Data'!Z60","v":{"$error":"#DIV/0!"}},{"$f":"K87/J82*100*'Macro-Debt_Data'!Z59/'Macro-Debt_Data'!AA60","v":{"$error":"#DIV/0!"}},{"$f":"L87/K82*100*'Macro-Debt_Data'!AA59/'Macro-Debt_Data'!AB60","v":{"$error":"#DIV/0!"}},{"$f":"M87/L82*100*'Macro-Debt_Data'!AB59/'Macro-Debt_Data'!AC60","v":{"$error":"#DIV/0!"}},{"$f":"N87/M82*100*'Macro-Debt_Data'!AC59/'Macro-Debt_Data'!AD60","v":{"$error":"#DIV/0!"}},{"$f":"O87/N82*100*'Macro-Debt_Data'!AD59/'Macro-Debt_Data'!AE60","v":{"$error":"#DIV/0!"}},{"$f":"P87/O82*100*'Macro-Debt_Data'!AE59/'Macro-Debt_Data'!AF60","v":{"$error":"#DIV/0!"}},{"$f":"Q87/P82*100*'Macro-Debt_Data'!AF59/'Macro-Debt_Data'!AG60","v":{"$error":"#DIV/0!"}},{"$f":"R87/Q82*100*'Macro-Debt_Data'!AG59/'Macro-Debt_Data'!AH60","v":{"$error":"#DIV/0!"}},{"$f":"S87/R82*100*'Macro-Debt_Data'!AH59/'Macro-Debt_Data'!AI60","v":{"$error":"#DIV/0!"}},{"$f":"T87/S82*100*'Macro-Debt_Data'!AI59/'Macro-Debt_Data'!AJ60","v":{"$error":"#DIV/0!"}},{"$f":"U87/T82*100*'Macro-Debt_Data'!AJ59/'Macro-Debt_Data'!AK60","v":{"$error":"#DIV/0!"}},{"$f":"V87/U82*100*'Macro-Debt_Data'!AK59/'Macro-Debt_Data'!AL60","v":{"$error":"#DIV/0!"}},{"$f":"W87/V82*100*'Macro-Debt_Data'!AL59/'Macro-Debt_Data'!AM60","v":{"$error":"#DIV/0!"}},{"$f":"X87/W82*100*'Macro-Debt_Data'!AM59/'Macro-Debt_Data'!AN60","v":{"$error":"#DIV/0!"}},{"$f":"Y87/X82*100*'Macro-Debt_Data'!AN59/'Macro-Debt_Data'!AO60","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+'Baseline - public'!B56","v":"Average nominal interest rate on domestic debt (in percent)"},{"$f":"'Baseline - public'!M56","v":"..."},{"$f":"'Baseline - public'!N56","v":"..."},{"$f":"'Baseline - public'!O56","v":"..."},{"$f":"IF(E80=0,PV_ResFin_pub!E25*100,F86/E80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(F80=0,PV_ResFin_pub!F25*100,G86/F80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(G80=0,PV_ResFin_pub!G25*100,H86/G80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(H80=0,PV_ResFin_pub!H25*100,I86/H80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(I80=0,PV_ResFin_pub!I25*100,J86/I80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(J80=0,PV_ResFin_pub!J25*100,K86/J80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(K80=0,PV_ResFin_pub!K25*100,L86/K80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(L80=0,PV_ResFin_pub!L25*100,M86/L80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(M80=0,PV_ResFin_pub!M25*100,N86/M80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(N80=0,PV_ResFin_pub!N25*100,O86/N80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(O80=0,PV_ResFin_pub!O25*100,P86/O80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(P80=0,PV_ResFin_pub!P25*100,Q86/P80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(Q80=0,PV_ResFin_pub!Q25*100,R86/Q80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(R80=0,PV_ResFin_pub!R25*100,S86/R80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(S80=0,PV_ResFin_pub!S25*100,T86/S80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(T80=0,PV_ResFin_pub!T25*100,U86/T80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(U80=0,PV_ResFin_pub!U25*100,V86/U80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(V80=0,PV_ResFin_pub!V25*100,W86/V80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(W80=0,PV_ResFin_pub!W25*100,X86/W80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(X80=0,PV_ResFin_pub!X25*100,Y86/X80*100)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"+'Baseline - public'!B57","v":"Average real interest rate (in percent)"},null,{"$f":"((C12/C11)*D48+(1-C12/C11)*D47)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - public'!B58","v":"Average real interest rate on domestic debt (in percent)"},{"$f":"'Baseline - public'!M58","v":"..."},{"$f":"'Baseline - public'!N58","v":"..."},{"$f":"'Baseline - public'!O58","v":"..."},{"$f":"(F45-F54)/(1+F54/100)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+'Baseline - public'!B59","v":"Average real interest rate on external debt (in percent)"},null,{"$f":"IF(ISNUMBER(D44),(D44-D55)/(1+D55/100),\"...\")","v":"..."},"...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","..."]
[null,{"$f":"+'Baseline - public'!B60","v":"Exchange rate (LC per US dollar) "},{"$f":"+'Macro-Debt_Data'!S59","v":0},{"$f":"+'Macro-Debt_Data'!T59","v":0},{"$f":"+'Macro-Debt_Data'!U59","v":0},{"$f":"+'Macro-Debt_Data'!V59","v":0},{"$f":"+'Macro-Debt_Data'!W59","v":0},{"$f":"+'Macro-Debt_Data'!X59","v":0},{"$f":"+'Macro-Debt_Data'!Y59","v":0},{"$f":"+'Macro-Debt_Data'!Z59","v":0},{"$f":"+'Macro-Debt_Data'!AA59","v":0},{"$f":"+'Macro-Debt_Data'!AB59","v":0},{"$f":"+'Macro-Debt_Data'!AC59","v":0},{"$f":"+'Macro-Debt_Data'!AD59","v":0},{"$f":"+'Macro-Debt_Data'!AE59","v":0},{"$f":"+'Macro-Debt_Data'!AF59","v":0},{"$f":"+'Macro-Debt_Data'!AG59","v":0},{"$f":"+'Macro-Debt_Data'!AH59","v":0},{"$f":"+'Macro-Debt_Data'!AI59","v":0},{"$f":"+'Macro-Debt_Data'!AJ59","v":0},{"$f":"+'Macro-Debt_Data'!AK59","v":0},{"$f":"+'Macro-Debt_Data'!AL59","v":0},{"$f":"+'Macro-Debt_Data'!AM59","v":0},{"$f":"+'Macro-Debt_Data'!AN59","v":0},{"$f":"+'Macro-Debt_Data'!AO59","v":0}]
[null,{"$f":"+'Baseline - public'!B61","v":"Nominal depreciation of local currency (percentage change in LC per dollar)"},null,{"$f":"(D49/C49-1)*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - public'!B62","v":"Exchange rate (US dollar per LC)"},{"$f":"1/C49","v":{"$error":"#DIV/0!"}},{"$f":"1/D49","v":{"$error":"#DIV/0!"}},{"$f":"1/E49","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - public'!B63","v":"Nominal appreciation (increase in US dollar value of local currency, in percent)"},null,{"$f":"(D51/C51-1)*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - public'!B64","v":"Real exchange rate depreciation (in percent, + indicates depreciation)"},null,{"$f":"(100+D50)*(1+D55/100)/(1+D54/100)-100","v":{"$error":"#DIV/0!"}},{"$f":"(100+E50)*(1+E55/100)/(1+E54/100)-100","v":{"$error":"#DIV/0!"}},{"$f":"(100+F50)*(1+F55/100)/(1+F54/100)-100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - public'!B65","v":"Inflation rate (GDP deflator, in percent)"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S109),('Macro-Debt_Data'!S109),\".\")","v":"."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T109),('Macro-Debt_Data'!T109),\".\")","v":"."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U109),('Macro-Debt_Data'!U109),\".\")","v":"."},{"$f":"F66","v":{"$error":"#DIV/0!"}},{"$f":"F54","v":{"$error":"#DIV/0!"}},{"$f":"G54","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - public'!B66","v":"US Inflation rate (GDP deflator, in percent)"},{"$f":"+'Macro-Debt_Data'!S112","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!T112","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!U112","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!V112","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!W112","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!X112","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!Y112","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!Z112","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AA112","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AB112","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AC112","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AD112","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AE112","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AF112","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AG112","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AH112","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AI112","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AJ112","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AK112","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AL112","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AM112","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AN112","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AO112","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+'Baseline - public'!B67","v":"Growth of real primary spending (deflated by GDP deflator, in percent)"},{"$f":"'Baseline - public'!M67","v":"…"},{"$f":"'Baseline - public'!N67","v":"…"},{"$f":"'Baseline - public'!O67","v":"…"},{"$f":"F74","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1773,IF(START!L10=\"French\",translation!D1773,IF(START!L10=\"Portuguese\",translation!E1773,translation!F1773)))","v":"Historical Statistics for Key Variables (past 10 years)"},null,null,null,{"$f":"+IF(START!L10=\"English\",translation!C1809,IF(START!L10=\"French\",translation!D1809,IF(START!L10=\"Portuguese\",translation!E1809,translation!F1809)))","v":"Historical"},null,{"$f":"+IF(START!L10=\"English\",translation!C1811,IF(START!L10=\"French\",translation!D1811,IF(START!L10=\"Portuguese\",translation!E1811,translation!F1811)))","v":"Standard"}]
[null,null,null,null,null,{"$f":"+IF(START!L10=\"English\",translation!C1810,IF(START!L10=\"French\",translation!D1810,IF(START!L10=\"Portuguese\",translation!E1810,translation!F1810)))","v":"Average"},null,{"$f":"+IF(START!L10=\"English\",translation!C1812,IF(START!L10=\"French\",translation!D1812,IF(START!L10=\"Portuguese\",translation!E1812,translation!F1812)))","v":"Deviation"}]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1776,IF(START!L10=\"French\",translation!D1776,IF(START!L10=\"Portuguese\",translation!E1776,translation!F1776)))","v":"Primary deficit "},null,null,null,{"$f":"'Baseline - public'!AL23","v":{"$error":"#VALUE!"}},null,{"$f":"'Baseline - public'!AK23","v":{"$error":"#VALUE!"}}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1777,IF(START!L10=\"French\",translation!D1777,IF(START!L10=\"Portuguese\",translation!E1777,translation!F1777)))","v":"Real GDP growth (in percent)"},null,null,null,{"$f":"'Baseline - public'!AL53","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - public'!AK53","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1778,IF(START!L10=\"French\",translation!D1778,IF(START!L10=\"Portuguese\",translation!E1778,translation!F1778)))","v":"Nominal interest rate (in percent) 6/"},null,null,null,{"$f":"'Baseline - public'!AL54","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - public'!AK54","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1779,IF(START!L10=\"French\",translation!D1779,IF(START!L10=\"Portuguese\",translation!E1779,translation!F1779)))","v":"Real interest rate (in percent)"},null,null,null,{"$f":"'Baseline - public'!AL57","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - public'!AK57","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1780,IF(START!L10=\"French\",translation!D1780,IF(START!L10=\"Portuguese\",translation!E1780,translation!F1780)))","v":"Inflation rate (GDP deflator, in percent) "},null,null,null,{"$f":"'Baseline - public'!AL65","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - public'!AK65","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1781,IF(START!L10=\"French\",translation!D1781,IF(START!L10=\"Portuguese\",translation!E1781,translation!F1781)))","v":"Revenue to GDP ratio"},null,null,null,{"$f":"'Baseline - public'!AL24","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - public'!AK24","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1785,IF(START!L10=\"French\",translation!D1785,IF(START!L10=\"Portuguese\",translation!E1785,translation!F1785)))","v":"Nominal spending"},{"$f":"C20/100*C41","v":{"$error":"#VALUE!"}},{"$f":"D20/100*D41","v":{"$error":"#VALUE!"}},{"$f":"E20/100*E41","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1786,IF(START!L10=\"French\",translation!D1786,IF(START!L10=\"Portuguese\",translation!E1786,translation!F1786)))","v":"  Increase in percent"},null,{"$f":"(D72/C72-1)*100","v":{"$error":"#VALUE!"}},{"$f":"(E72/D72-1)*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1787,IF(START!L10=\"French\",translation!D1787,IF(START!L10=\"Portuguese\",translation!E1787,translation!F1787)))","v":"Increase in real spending in percent"},null,{"$f":"((1+D73/100)/(1+D54/100)-1)*100","v":{"$error":"#VALUE!"}},{"$f":"((1+E73/100)/(1+E54/100)-1)*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1791,IF(START!L10=\"French\",translation!D1791,IF(START!L10=\"Portuguese\",translation!E1791,translation!F1791)))","v":"In billions of local currency"}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1792,IF(START!L10=\"French\",translation!D1792,IF(START!L10=\"Portuguese\",translation!E1792,translation!F1792)))","v":"Nominal debt"},{"$f":"C11/100*C41","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1794,IF(START!L10=\"French\",translation!D1794,IF(START!L10=\"Portuguese\",translation!E1794,translation!F1794)))","v":"Total public domestic debt"},{"$f":"C79-C82","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1793,IF(START!L10=\"French\",translation!D1793,IF(START!L10=\"Portuguese\",translation!E1793,translation!F1793)))","v":"   of which: Short term"},{"$f":"'Macro-Debt_Data'!S16","v":0},{"$f":"'Macro-Debt_Data'!T16","v":0},{"$f":"'Macro-Debt_Data'!U16","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!V16+PV_ResFin_pub!E62","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!W16+PV_ResFin_pub!F62","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!X16+PV_ResFin_pub!G62","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!Y16+PV_ResFin_pub!H62","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!Z16+PV_ResFin_pub!I62","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AA16+PV_ResFin_pub!J62","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AB16+PV_ResFin_pub!K62","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AC16+PV_ResFin_pub!L62","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AD16+PV_ResFin_pub!M62","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AE16+PV_ResFin_pub!N62","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AF16+PV_ResFin_pub!O62","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AG16+PV_ResFin_pub!P62","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AH16+PV_ResFin_pub!Q62","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AI16+PV_ResFin_pub!R62","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AJ16+PV_ResFin_pub!S62","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AK16+PV_ResFin_pub!T62","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AL16+PV_ResFin_pub!U62","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AM16+PV_ResFin_pub!V62","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AN16+PV_ResFin_pub!W62","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AO16+PV_ResFin_pub!X62","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1795,IF(START!L10=\"French\",translation!D1795,IF(START!L10=\"Portuguese\",translation!E1795,translation!F1795)))","v":"Total public external debt"},{"$f":"+'Macro-Debt_Data'!S81","v":0},{"$f":"+'Macro-Debt_Data'!T81/'Macro-Debt_Data'!T59*D49","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!U81/'Macro-Debt_Data'!U59*E49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!V81/'Macro-Debt_Data'!V59+PV_ResFin_pub!E38)*F49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!W81/'Macro-Debt_Data'!W59+PV_ResFin_pub!F38)*G49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!X81/'Macro-Debt_Data'!X59+PV_ResFin_pub!G38)*H49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!Y81/'Macro-Debt_Data'!Y59+PV_ResFin_pub!H38)*I49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!Z81/'Macro-Debt_Data'!Z59+PV_ResFin_pub!I38)*J49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AA81/'Macro-Debt_Data'!AA59+PV_ResFin_pub!J38)*K49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AB81/'Macro-Debt_Data'!AB59+PV_ResFin_pub!K38)*L49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AC81/'Macro-Debt_Data'!AC59+PV_ResFin_pub!L38)*M49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AD81/'Macro-Debt_Data'!AD59+PV_ResFin_pub!M38)*N49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AE81/'Macro-Debt_Data'!AE59+PV_ResFin_pub!N38)*O49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AF81/'Macro-Debt_Data'!AF59+PV_ResFin_pub!O38)*P49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AG81/'Macro-Debt_Data'!AG59+PV_ResFin_pub!P38)*Q49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AH81/'Macro-Debt_Data'!AH59+PV_ResFin_pub!Q38)*R49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AI81/'Macro-Debt_Data'!AI59+PV_ResFin_pub!R38)*S49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AJ81/'Macro-Debt_Data'!AJ59+PV_ResFin_pub!S38)*T49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AK81/'Macro-Debt_Data'!AK59+PV_ResFin_pub!T38)*U49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AL81/'Macro-Debt_Data'!AL59+PV_ResFin_pub!U38)*V49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AM81/'Macro-Debt_Data'!AM59+PV_ResFin_pub!V38)*W49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AN81/'Macro-Debt_Data'!AN59+PV_ResFin_pub!W38)*X49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AO81/'Macro-Debt_Data'!AO59+PV_ResFin_pub!X38)*Y49","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1796,IF(START!L10=\"French\",translation!D1796,IF(START!L10=\"Portuguese\",translation!E1796,translation!F1796)))","v":"Debt service"}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1797,IF(START!L10=\"French\",translation!D1797,IF(START!L10=\"Portuguese\",translation!E1797,translation!F1797)))","v":"Amortization (excluding ST domestic debt)"},{"$f":"+('Macro-Debt_Data'!S26+'Macro-Debt_Data'!S24)*'Macro-Debt_Data'!S60","v":0},{"$f":"+('Macro-Debt_Data'!T26+'Macro-Debt_Data'!T24)*'Macro-Debt_Data'!T60","v":0},{"$f":"+('Macro-Debt_Data'!U26+'Macro-Debt_Data'!U24)*'Macro-Debt_Data'!U60","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!V24+'Macro-Debt_Data'!V26+PV_ResFin_pub!E42)*'Macro-Debt_Data'!V60+PV_ResFin_pub!E55","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!W24+'Macro-Debt_Data'!W26+PV_ResFin_pub!F42)*'Macro-Debt_Data'!W60+PV_ResFin_pub!F55","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!X24+'Macro-Debt_Data'!X26+PV_ResFin_pub!G42)*'Macro-Debt_Data'!X60+PV_ResFin_pub!G55","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!Y24+'Macro-Debt_Data'!Y26+PV_ResFin_pub!H42)*'Macro-Debt_Data'!Y60+PV_ResFin_pub!H55","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!Z24+'Macro-Debt_Data'!Z26+PV_ResFin_pub!I42)*'Macro-Debt_Data'!Z60+PV_ResFin_pub!I55","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AA24+'Macro-Debt_Data'!AA26+PV_ResFin_pub!J42)*'Macro-Debt_Data'!AA60+PV_ResFin_pub!J55","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AB24+'Macro-Debt_Data'!AB26+PV_ResFin_pub!K42)*'Macro-Debt_Data'!AB60+PV_ResFin_pub!K55","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AC24+'Macro-Debt_Data'!AC26+PV_ResFin_pub!L42)*'Macro-Debt_Data'!AC60+PV_ResFin_pub!L55","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AD24+'Macro-Debt_Data'!AD26+PV_ResFin_pub!M42)*'Macro-Debt_Data'!AD60+PV_ResFin_pub!M55","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AE24+'Macro-Debt_Data'!AE26+PV_ResFin_pub!N42)*'Macro-Debt_Data'!AE60+PV_ResFin_pub!N55","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AF24+'Macro-Debt_Data'!AF26+PV_ResFin_pub!O42)*'Macro-Debt_Data'!AF60+PV_ResFin_pub!O55","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AG24+'Macro-Debt_Data'!AG26+PV_ResFin_pub!P42)*'Macro-Debt_Data'!AG60+PV_ResFin_pub!P55","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AH24+'Macro-Debt_Data'!AH26+PV_ResFin_pub!Q42)*'Macro-Debt_Data'!AH60+PV_ResFin_pub!Q55","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AI24+'Macro-Debt_Data'!AI26+PV_ResFin_pub!R42)*'Macro-Debt_Data'!AI60+PV_ResFin_pub!R55","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AJ24+'Macro-Debt_Data'!AJ26+PV_ResFin_pub!S42)*'Macro-Debt_Data'!AJ60+PV_ResFin_pub!S55","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AK24+'Macro-Debt_Data'!AK26+PV_ResFin_pub!T42)*'Macro-Debt_Data'!AK60+PV_ResFin_pub!T55","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AL24+'Macro-Debt_Data'!AL26+PV_ResFin_pub!U42)*'Macro-Debt_Data'!AL60+PV_ResFin_pub!U55","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AM24+'Macro-Debt_Data'!AM26+PV_ResFin_pub!V42)*'Macro-Debt_Data'!AM60+PV_ResFin_pub!V55","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AN24+'Macro-Debt_Data'!AN26+PV_ResFin_pub!W42)*'Macro-Debt_Data'!AN60+PV_ResFin_pub!W55","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AO24+'Macro-Debt_Data'!AO26+PV_ResFin_pub!X42)*'Macro-Debt_Data'!AO60+PV_ResFin_pub!X55","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1798,IF(START!L10=\"French\",translation!D1798,IF(START!L10=\"Portuguese\",translation!E1798,translation!F1798)))","v":"Interest Expenditure"},{"$f":"C86+C87","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1799,IF(START!L10=\"French\",translation!D1799,IF(START!L10=\"Portuguese\",translation!E1799,translation!F1799)))","v":"Domestic debt"},{"$f":"+'Macro-Debt_Data'!S21*'Macro-Debt_Data'!S60","v":0},{"$f":"+'Macro-Debt_Data'!T21*'Macro-Debt_Data'!T60","v":0},{"$f":"+'Macro-Debt_Data'!U21*'Macro-Debt_Data'!U60","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!V21*'Macro-Debt_Data'!V60+PV_ResFin_pub!E63+PV_ResFin_pub!E54","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!W21*'Macro-Debt_Data'!W60+PV_ResFin_pub!F63+PV_ResFin_pub!F54","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!X21*'Macro-Debt_Data'!X60+PV_ResFin_pub!G63+PV_ResFin_pub!G54","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!Y21*'Macro-Debt_Data'!Y60+PV_ResFin_pub!H63+PV_ResFin_pub!H54","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!Z21*'Macro-Debt_Data'!Z60+PV_ResFin_pub!I63+PV_ResFin_pub!I54","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AA21*'Macro-Debt_Data'!AA60+PV_ResFin_pub!J63+PV_ResFin_pub!J54","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AB21*'Macro-Debt_Data'!AB60+PV_ResFin_pub!K63+PV_ResFin_pub!K54","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AC21*'Macro-Debt_Data'!AC60+PV_ResFin_pub!L63+PV_ResFin_pub!L54","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AD21*'Macro-Debt_Data'!AD60+PV_ResFin_pub!M63+PV_ResFin_pub!M54","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AE21*'Macro-Debt_Data'!AE60+PV_ResFin_pub!N63+PV_ResFin_pub!N54","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AF21*'Macro-Debt_Data'!AF60+PV_ResFin_pub!O63+PV_ResFin_pub!O54","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AG21*'Macro-Debt_Data'!AG60+PV_ResFin_pub!P63+PV_ResFin_pub!P54","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AH21*'Macro-Debt_Data'!AH60+PV_ResFin_pub!Q63+PV_ResFin_pub!Q54","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AI21*'Macro-Debt_Data'!AI60+PV_ResFin_pub!R63+PV_ResFin_pub!R54","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AJ21*'Macro-Debt_Data'!AJ60+PV_ResFin_pub!S63+PV_ResFin_pub!S54","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AK21*'Macro-Debt_Data'!AK60+PV_ResFin_pub!T63+PV_ResFin_pub!T54","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AL21*'Macro-Debt_Data'!AL60+PV_ResFin_pub!U63+PV_ResFin_pub!U54","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AM21*'Macro-Debt_Data'!AM60+PV_ResFin_pub!V63+PV_ResFin_pub!V54","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AN21*'Macro-Debt_Data'!AN60+PV_ResFin_pub!W63+PV_ResFin_pub!W54","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AO21*'Macro-Debt_Data'!AO60+PV_ResFin_pub!X63+PV_ResFin_pub!X54","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1800,IF(START!L10=\"French\",translation!D1800,IF(START!L10=\"Portuguese\",translation!E1800,translation!F1800)))","v":"External debt"},{"$f":"+'Macro-Debt_Data'!S19*'Macro-Debt_Data'!S60","v":0},{"$f":"+'Macro-Debt_Data'!T19*'Macro-Debt_Data'!T60","v":0},{"$f":"+'Macro-Debt_Data'!U19*'Macro-Debt_Data'!U60","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!V19+PV_ResFin_pub!E41)*'Macro-Debt_Data'!V60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!W19+PV_ResFin_pub!F41)*'Macro-Debt_Data'!W60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!X19+PV_ResFin_pub!G41)*'Macro-Debt_Data'!X60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!Y19+PV_ResFin_pub!H41)*'Macro-Debt_Data'!Y60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!Z19+PV_ResFin_pub!I41)*'Macro-Debt_Data'!Z60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AA19+PV_ResFin_pub!J41)*'Macro-Debt_Data'!AA60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AB19+PV_ResFin_pub!K41)*'Macro-Debt_Data'!AB60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AC19+PV_ResFin_pub!L41)*'Macro-Debt_Data'!AC60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AD19+PV_ResFin_pub!M41)*'Macro-Debt_Data'!AD60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AE19+PV_ResFin_pub!N41)*'Macro-Debt_Data'!AE60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AF19+PV_ResFin_pub!O41)*'Macro-Debt_Data'!AF60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AG19+PV_ResFin_pub!P41)*'Macro-Debt_Data'!AG60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AH19+PV_ResFin_pub!Q41)*'Macro-Debt_Data'!AH60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AI19+PV_ResFin_pub!R41)*'Macro-Debt_Data'!AI60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AJ19+PV_ResFin_pub!S41)*'Macro-Debt_Data'!AJ60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AK19+PV_ResFin_pub!T41)*'Macro-Debt_Data'!AK60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AL19+PV_ResFin_pub!U41)*'Macro-Debt_Data'!AL60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AM19+PV_ResFin_pub!V41)*'Macro-Debt_Data'!AM60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AN19+PV_ResFin_pub!W41)*'Macro-Debt_Data'!AN60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AO19+PV_ResFin_pub!X41)*'Macro-Debt_Data'!AO60)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1801,IF(START!L10=\"French\",translation!D1801,IF(START!L10=\"Portuguese\",translation!E1801,translation!F1801)))","v":"Primary deficit"},null,{"$f":"D17/100*D41","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1802,IF(START!L10=\"French\",translation!D1802,IF(START!L10=\"Portuguese\",translation!E1802,translation!F1802)))","v":"Other debt creating flows"},null,{"$f":"'Baseline - public'!N33/100*'Baseline - public'!N52","v":0},{"$f":"'Baseline - public'!O33/100*'Baseline - public'!O52","v":0},{"$f":"'Baseline - public'!P33/100*'Baseline - public'!P52","v":0},{"$f":"'Baseline - public'!Q33/100*'Baseline - public'!Q52","v":0},{"$f":"'Baseline - public'!R33/100*'Baseline - public'!R52","v":0},{"$f":"'Baseline - public'!S33/100*'Baseline - public'!S52","v":0},{"$f":"'Baseline - public'!T33/100*'Baseline - public'!T52","v":0},{"$f":"'Baseline - public'!U33/100*'Baseline - public'!U52","v":0},{"$f":"'Baseline - public'!V33/100*'Baseline - public'!V52","v":0},{"$f":"'Baseline - public'!W33/100*'Baseline - public'!W52","v":0},{"$f":"'Baseline - public'!X33/100*'Baseline - public'!X52","v":0},{"$f":"'Baseline - public'!Y33/100*'Baseline - public'!Y52","v":0},{"$f":"'Baseline - public'!Z33/100*'Baseline - public'!Z52","v":0},{"$f":"'Baseline - public'!AA33/100*'Baseline - public'!AA52","v":0},{"$f":"'Baseline - public'!AB33/100*'Baseline - public'!AB52","v":0},{"$f":"'Baseline - public'!AC33/100*'Baseline - public'!AC52","v":0},{"$f":"'Baseline - public'!AD33/100*'Baseline - public'!AD52","v":0},{"$f":"'Baseline - public'!AE33/100*'Baseline - public'!AE52","v":0},{"$f":"'Baseline - public'!AF33/100*'Baseline - public'!AF52","v":0},{"$f":"'Baseline - public'!AG33/100*'Baseline - public'!AG52","v":0},{"$f":"'Baseline - public'!AH33/100*'Baseline - public'!AH52","v":0},{"$f":"'Baseline - public'!AI33/100*'Baseline - public'!AI52","v":0}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1803,IF(START!L10=\"French\",translation!D1803,IF(START!L10=\"Portuguese\",translation!E1803,translation!F1803)))","v":"Gross financing need (in local currency)"},null,{"$f":"D88+D85+D84+C81+D89","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C408,IF(START!L10=\"French\",translation!D408,IF(START!L10=\"Portuguese\",translation!E408,translation!F408)))","v":"PV of public sector external debt (end of period)"},null,{"$f":"'Macro-Debt_Data'!T92*D49/'Baseline - public'!N60","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!U92*E49/'Baseline - public'!O60","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!V92/'Baseline - public'!P60+PV_ResFin_pub!E39)*F49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!W92/'Baseline - public'!Q60+PV_ResFin_pub!F39)*G49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!X92/'Baseline - public'!R60+PV_ResFin_pub!G39)*H49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!Y92/'Baseline - public'!S60+PV_ResFin_pub!H39)*I49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!Z92/'Baseline - public'!T60+PV_ResFin_pub!I39)*J49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AA92/'Baseline - public'!U60+PV_ResFin_pub!J39)*K49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AB92/'Baseline - public'!V60+PV_ResFin_pub!K39)*L49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AC92/'Baseline - public'!W60+PV_ResFin_pub!L39)*M49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AD92/'Baseline - public'!X60+PV_ResFin_pub!M39)*N49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AE92/'Baseline - public'!Y60+PV_ResFin_pub!N39)*O49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AF92/'Baseline - public'!Z60+PV_ResFin_pub!O39)*P49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AG92/'Baseline - public'!AA60+PV_ResFin_pub!P39)*Q49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AH92/'Baseline - public'!AB60+PV_ResFin_pub!Q39)*R49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AI92/'Baseline - public'!AC60+PV_ResFin_pub!R39)*S49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AJ92/'Baseline - public'!AD60+PV_ResFin_pub!S39)*T49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AK92/'Baseline - public'!AE60+PV_ResFin_pub!T39)*U49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AL92/'Baseline - public'!AF60+PV_ResFin_pub!U39)*V49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AM92/'Baseline - public'!AG60+PV_ResFin_pub!V39)*W49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AN92/'Baseline - public'!AH60+PV_ResFin_pub!W39)*X49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AO92/'Baseline - public'!AI60+PV_ResFin_pub!X39)*Y49","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1806,IF(START!L10=\"French\",translation!D1806,IF(START!L10=\"Portuguese\",translation!E1806,translation!F1806)))","v":"Debt service-to-revenue-and-grants ratio (in percent)"},null,{"$f":"10000*(D84+D85+C81)/(D18 *D41)","v":{"$error":"#VALUE!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1807,IF(START!L10=\"French\",translation!D1807,IF(START!L10=\"Portuguese\",translation!E1807,translation!F1807)))","v":"Debt service-to-GDP ratio (in percent)"},null,{"$f":"100*(D84+D85+C81)/(D41)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"PV of public debt-to-revenue and grants ratio",null,{"$f":"D13/D18*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]

{"sheet":"B1_GDP_pub","index":52,"n_rows":95,"n_cols":27,"rows_kept":95,"cut":false,"hidden":true,"merged":[[8,1,8,8],[57,1,57,5],[1,1,1,24],[2,1,2,24]]}
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1818,IF(START!L10=\"French\",translation!D1818,IF(START!L10=\"Portuguese\",translation!E1818,translation!F1818)))","v":"Bounds Test 1: Real GDP Growth Shock"}]
[null,{"$f":"+A1_Historical_pub!B3:I3","v":"(In percent of GDP, unless otherwise indicated)"}]
[]
[]
[null,null,null,null,{"$f":"+'Baseline - public'!$O$6","v":"First year of proj."}]
[null,null,{"$f":"+'Macro-Debt_Data'!S5","v":2017},{"$f":"C7+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039]
[]
[null,{"$f":"+A1_Historical_pub!B9:I9","v":"I. Baseline Medium Term Projections"}]
[]
[1,{"$f":"A1_Historical_pub!B11","v":"Public sector debt 1/"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S80/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60)),100*'Macro-Debt_Data'!S80/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60),\".\")","v":"."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T80/('Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60)),100*'Macro-Debt_Data'!T80/('Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60),\".\")","v":"."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U80/('Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60)),100*'Macro-Debt_Data'!U80/('Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60),\".\")","v":"."},{"$f":"E11+F15","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"A1_Historical_pub!B12","v":"of which: external debt"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S83),'Macro-Debt_Data'!S83/C41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"D82/D41*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"A1_Historical_pub!B13","v":"PV of total public debt"},{"$f":"(C91+C80)/C41*100","v":{"$error":"#VALUE!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[2,{"$f":"A1_Historical_pub!B15","v":"Change in public sector debt"},null,{"$f":"D16+D32","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[3,{"$f":"A1_Historical_pub!B16","v":"Identified debt-creating flows"},null,{"$f":"D17+D21+D27","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[4,{"$f":"A1_Historical_pub!B17","v":"Primary deficit"},{"$f":"C20-C18","v":{"$error":"#VALUE!"}},{"$f":"D20-D18","v":{"$error":"#VALUE!"}},{"$f":"E20-E18","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"G20-G18","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[5,{"$f":"A1_Historical_pub!B18","v":"Revenue and grants"},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!S45)/C41),100*('Macro-Debt_Data'!S45)/C41,\".\")","v":"."},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!T45)/D41),100*('Macro-Debt_Data'!T45)/D41,\".\")","v":"."},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!U45)/E41),100*('Macro-Debt_Data'!U45)/E41,\".\")","v":"."},{"$f":"+'Baseline - public'!P24-'Baseline - public'!P25+F19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Q24-'Baseline - public'!Q25+G19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!R24-'Baseline - public'!R25+H19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!S24-'Baseline - public'!S25+I19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!T24-'Baseline - public'!T25+J19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!U24-'Baseline - public'!U25+K19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!V24-'Baseline - public'!V25+L19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!W24-'Baseline - public'!W25+M19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!X24-'Baseline - public'!X25+N19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Y24-'Baseline - public'!Y25+O19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Z24-'Baseline - public'!Z25+P19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AA24-'Baseline - public'!AA25+Q19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AB24-'Baseline - public'!AB25+R19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AC24-'Baseline - public'!AC25+S19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AD24-'Baseline - public'!AD25+T19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AE24-'Baseline - public'!AE25+U19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AF24-'Baseline - public'!AF25+V19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AG24-'Baseline - public'!AG25+W19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AH24-'Baseline - public'!AH25+X19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AI24-'Baseline - public'!AI25+Y19","v":{"$error":"#VALUE!"}}]
[null,{"$f":"A1_Historical_pub!B19","v":"of which: grants"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S46),'Macro-Debt_Data'!T46/C41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T46),'Macro-Debt_Data'!T46/D41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U46),'Macro-Debt_Data'!U46/E41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!V46),'Macro-Debt_Data'!V46/F41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!W46),'Macro-Debt_Data'!W46/G41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!X46),'Macro-Debt_Data'!X46/H41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Y46),'Macro-Debt_Data'!Y46/I41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Z46),'Macro-Debt_Data'!Z46/J41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AA46),'Macro-Debt_Data'!AA46/K41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AB46),'Macro-Debt_Data'!AB46/L41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AC46),'Macro-Debt_Data'!AC46/M41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AD46),'Macro-Debt_Data'!AD46/N41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AE46),'Macro-Debt_Data'!AE46/O41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AF46),'Macro-Debt_Data'!AF46/P41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AG46),'Macro-Debt_Data'!AG46/Q41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AH46),'Macro-Debt_Data'!AH46/R41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AI46),'Macro-Debt_Data'!AI46/S41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AJ46),'Macro-Debt_Data'!AJ46/T41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AK46),'Macro-Debt_Data'!AK46/U41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AL46),'Macro-Debt_Data'!AL46/V41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AM46),'Macro-Debt_Data'!AM46/W41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AN46),'Macro-Debt_Data'!AN46/X41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AO46),'Macro-Debt_Data'!AO46/Y41*100,\"...\")","v":{"$error":"#DIV/0!"}}]
[6,{"$f":"A1_Historical_pub!B20","v":"Primary (noninterest) expenditure"},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!S48-'Macro-Debt_Data'!S49)/C41),100*(('Macro-Debt_Data'!S48-'Macro-Debt_Data'!S49)/C41),\".\")","v":"."},{"$f":"'Baseline - public'!N26","v":"..."},{"$f":"'Baseline - public'!O26*'Baseline - public'!O52/B1_GDP_pub!E41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!P26*'Baseline - public'!P52/B1_GDP_pub!F41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!Q26*'Baseline - public'!Q52/B1_GDP_pub!G41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!R26*'Baseline - public'!R52/B1_GDP_pub!H41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!S26*'Baseline - public'!S52/B1_GDP_pub!I41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!T26*'Baseline - public'!T52/B1_GDP_pub!J41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!U26*'Baseline - public'!U52/B1_GDP_pub!K41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!V26*'Baseline - public'!V52/B1_GDP_pub!L41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!W26*'Baseline - public'!W52/B1_GDP_pub!M41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!X26*'Baseline - public'!X52/B1_GDP_pub!N41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!Y26*'Baseline - public'!Y52/B1_GDP_pub!O41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!Z26*'Baseline - public'!Z52/B1_GDP_pub!P41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AA26*'Baseline - public'!AA52/B1_GDP_pub!Q41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AB26*'Baseline - public'!AB52/B1_GDP_pub!R41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AC26*'Baseline - public'!AC52/B1_GDP_pub!S41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AD26*'Baseline - public'!AD52/B1_GDP_pub!T41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AE26*'Baseline - public'!AE52/B1_GDP_pub!U41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AF26*'Baseline - public'!AF52/B1_GDP_pub!V41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AG26*'Baseline - public'!AG52/B1_GDP_pub!W41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AH26*'Baseline - public'!AH52/B1_GDP_pub!X41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AI26*'Baseline - public'!AI52/B1_GDP_pub!Y41","v":{"$error":"#VALUE!"}}]
[7,{"$f":"A1_Historical_pub!B21","v":"Automatic debt dynamics"},null,{"$f":"D22+D25","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[8,{"$f":"A1_Historical_pub!B22","v":"Contribution from interest rate/growth differential"},null,{"$f":"D23+D24","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[9,{"$f":"A1_Historical_pub!B23","v":"of which: contribution from average real interest rate"},null,{"$f":"D46/100*C11/D26","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[10,{"$f":"A1_Historical_pub!B24","v":"of which: contribution from real GDP growth"},null,{"$f":"-(D42/100)*(C11/D26)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[11,{"$f":"A1_Historical_pub!B25","v":"Contribution from real exchange rate depreciation"},null,{"$f":"D53/100*C12*(1+(D48/100))/D26","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["hide",{"$f":"A1_Historical_pub!B26","v":"Denominator = 1+g"},null,{"$f":"1+D42/100","v":{"$error":"#VALUE!"}},{"$f":"1+E42/100","v":{"$error":"#VALUE!"}},{"$f":"1+F42/100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"A1_Historical_pub!B27","v":"Other identified debt-creating flows"},{"$f":"SUM(C28:C31)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D28:D31)","v":{"$error":"#VALUE!"}},{"$f":"SUM(E28:E31)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F28:F31)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[13,{"$f":"A1_Historical_pub!B28","v":"Privatization receipts (negative)"},{"$f":"+'Baseline - public'!M34*'Baseline - public'!M52/C41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!N34*'Baseline - public'!N52/D41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!O34*'Baseline - public'!O52/E41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!P34*'Baseline - public'!P52/F41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Q34*'Baseline - public'!Q52/G41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!R34*'Baseline - public'!R52/H41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!S34*'Baseline - public'!S52/I41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!T34*'Baseline - public'!T52/J41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!U34*'Baseline - public'!U52/K41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!V34*'Baseline - public'!V52/L41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!W34*'Baseline - public'!W52/M41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!X34*'Baseline - public'!X52/N41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Y34*'Baseline - public'!Y52/O41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Z34*'Baseline - public'!Z52/P41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AA34*'Baseline - public'!AA52/Q41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AB34*'Baseline - public'!AB52/R41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AC34*'Baseline - public'!AC52/S41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AD34*'Baseline - public'!AD52/T41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AE34*'Baseline - public'!AE52/U41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AF34*'Baseline - public'!AF52/V41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AG34*'Baseline - public'!AG52/W41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AH34*'Baseline - public'!AH52/X41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AI34*'Baseline - public'!AI52/Y41","v":{"$error":"#VALUE!"}}]
[14,{"$f":"A1_Historical_pub!B29","v":"Recognition of contingent liabilities (e.g., bank recapitalization)"},{"$f":"IF(ISNUMBER('Baseline - public'!M35), +'Baseline - public'!M35*'Baseline - public'!M52/C41, 0*'Baseline - public'!M52/C41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!N35), +'Baseline - public'!N35*'Baseline - public'!N52/D41, 0*'Baseline - public'!N52/D41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!O35), +'Baseline - public'!O35*'Baseline - public'!O52/E41, 0*'Baseline - public'!O52/E41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!P35), +'Baseline - public'!P35*'Baseline - public'!P52/F41, 0*'Baseline - public'!P52/F41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!Q35), +'Baseline - public'!Q35*'Baseline - public'!Q52/G41, 0*'Baseline - public'!Q52/G41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!R35), +'Baseline - public'!R35*'Baseline - public'!R52/H41, 0*'Baseline - public'!R52/H41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!S35), +'Baseline - public'!S35*'Baseline - public'!S52/I41, 0*'Baseline - public'!S52/I41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!T35), +'Baseline - public'!T35*'Baseline - public'!T52/J41, 0*'Baseline - public'!T52/J41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!U35), +'Baseline - public'!U35*'Baseline - public'!U52/K41, 0*'Baseline - public'!U52/K41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!V35), +'Baseline - public'!V35*'Baseline - public'!V52/L41, 0*'Baseline - public'!V52/L41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!W35), +'Baseline - public'!W35*'Baseline - public'!W52/M41, 0*'Baseline - public'!W52/M41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!X35), +'Baseline - public'!X35*'Baseline - public'!X52/N41, 0*'Baseline - public'!X52/N41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!Y35), +'Baseline - public'!Y35*'Baseline - public'!Y52/O41, 0*'Baseline - public'!Y52/O41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!Z35), +'Baseline - public'!Z35*'Baseline - public'!Z52/P41, 0*'Baseline - public'!Z52/P41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!AA35), +'Baseline - public'!AA35*'Baseline - public'!AA52/Q41, 0*'Baseline - public'!AA52/Q41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!AB35), +'Baseline - public'!AB35*'Baseline - public'!AB52/R41, 0*'Baseline - public'!AB52/R41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!AC35), +'Baseline - public'!AC35*'Baseline - public'!AC52/S41, 0*'Baseline - public'!AC52/S41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!AD35), +'Baseline - public'!AD35*'Baseline - public'!AD52/T41, 0*'Baseline - public'!AD52/T41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!AE35), +'Baseline - public'!AE35*'Baseline - public'!AE52/U41, 0*'Baseline - public'!AE52/U41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!AF35), +'Baseline - public'!AF35*'Baseline - public'!AF52/V41, 0*'Baseline - public'!AF52/V41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!AG35), +'Baseline - public'!AG35*'Baseline - public'!AG52/W41, 0*'Baseline - public'!AG52/W41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!AH35), +'Baseline - public'!AH35*'Baseline - public'!AH52/X41, 0*'Baseline - public'!AH52/X41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!AI35), +'Baseline - public'!AI35*'Baseline - public'!AI52/Y41, 0*'Baseline - public'!AI52/Y41)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"A1_Historical_pub!B30","v":"Debt relief (HIPC and other)"},{"$f":"+'Baseline - public'!M36*'Baseline - public'!M52/C41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!N36*'Baseline - public'!N52/D41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!O36*'Baseline - public'!O52/E41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!P36*'Baseline - public'!P52/F41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Q36*'Baseline - public'!Q52/G41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!R36*'Baseline - public'!R52/H41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!S36*'Baseline - public'!S52/I41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!T36*'Baseline - public'!T52/J41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!U36*'Baseline - public'!U52/K41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!V36*'Baseline - public'!V52/L41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!W36*'Baseline - public'!W52/M41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!X36*'Baseline - public'!X52/N41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Y36*'Baseline - public'!Y52/O41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Z36*'Baseline - public'!Z52/P41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AA36*'Baseline - public'!AA52/Q41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AB36*'Baseline - public'!AB52/R41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AC36*'Baseline - public'!AC52/S41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AD36*'Baseline - public'!AD52/T41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AE36*'Baseline - public'!AE52/U41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AF36*'Baseline - public'!AF52/V41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AG36*'Baseline - public'!AG52/W41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AH36*'Baseline - public'!AH52/X41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AI36*'Baseline - public'!AI52/Y41","v":{"$error":"#VALUE!"}}]
[15,{"$f":"A1_Historical_pub!B31","v":"Other debt creating or reducing flow (please specify)"},{"$f":"IF(ISNUMBER('Baseline - public'!M37), +'Baseline - public'!M37*'Baseline - public'!M52/C41, 0*'Baseline - public'!M52/C41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!N37), +'Baseline - public'!N37*'Baseline - public'!N52/D41, 0*'Baseline - public'!N52/D41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!O37), +'Baseline - public'!O37*'Baseline - public'!O52/E41, 0*'Baseline - public'!O52/E41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!P37), +'Baseline - public'!P37*'Baseline - public'!P52/F41, 0*'Baseline - public'!P52/F41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!Q37), +'Baseline - public'!Q37*'Baseline - public'!Q52/G41, 0*'Baseline - public'!Q52/G41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!R37), +'Baseline - public'!R37*'Baseline - public'!R52/H41, 0*'Baseline - public'!R52/H41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!S37), +'Baseline - public'!S37*'Baseline - public'!S52/I41, 0*'Baseline - public'!S52/I41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!T37), +'Baseline - public'!T37*'Baseline - public'!T52/J41, 0*'Baseline - public'!T52/J41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!U37), +'Baseline - public'!U37*'Baseline - public'!U52/K41, 0*'Baseline - public'!U52/K41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!V37), +'Baseline - public'!V37*'Baseline - public'!V52/L41, 0*'Baseline - public'!V52/L41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!W37), +'Baseline - public'!W37*'Baseline - public'!W52/M41, 0*'Baseline - public'!W52/M41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!X37), +'Baseline - public'!X37*'Baseline - public'!X52/N41, 0*'Baseline - public'!X52/N41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!Y37), +'Baseline - public'!Y37*'Baseline - public'!Y52/O41, 0*'Baseline - public'!Y52/O41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!Z37), +'Baseline - public'!Z37*'Baseline - public'!Z52/P41, 0*'Baseline - public'!Z52/P41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!AA37), +'Baseline - public'!AA37*'Baseline - public'!AA52/Q41, 0*'Baseline - public'!AA52/Q41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!AB37), +'Baseline - public'!AB37*'Baseline - public'!AB52/R41, 0*'Baseline - public'!AB52/R41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!AC37), +'Baseline - public'!AC37*'Baseline - public'!AC52/S41, 0*'Baseline - public'!AC52/S41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!AD37), +'Baseline - public'!AD37*'Baseline - public'!AD52/T41, 0*'Baseline - public'!AD52/T41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!AE37), +'Baseline - public'!AE37*'Baseline - public'!AE52/U41, 0*'Baseline - public'!AE52/U41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!AF37), +'Baseline - public'!AF37*'Baseline - public'!AF52/V41, 0*'Baseline - public'!AF52/V41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!AG37), +'Baseline - public'!AG37*'Baseline - public'!AG52/W41, 0*'Baseline - public'!AG52/W41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!AH37), +'Baseline - public'!AH37*'Baseline - public'!AH52/X41, 0*'Baseline - public'!AH52/X41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!AI37), +'Baseline - public'!AI37*'Baseline - public'!AI52/Y41, 0*'Baseline - public'!AI52/Y41)","v":{"$error":"#DIV/0!"}}]
[16,{"$f":"A1_Historical_pub!B32","v":"Residual"},{"$f":"'Baseline - public'!M38*'Baseline - public'!M52/C41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!N38*'Baseline - public'!N52/D41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!O38*'Baseline - public'!O52/E41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!P38*'Baseline - public'!P52/F41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!Q38*'Baseline - public'!Q52/G41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!R38*'Baseline - public'!R52/H41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!S38*'Baseline - public'!S52/I41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!T38*'Baseline - public'!T52/J41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!U38*'Baseline - public'!U52/K41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!V38*'Baseline - public'!V52/L41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!W38*'Baseline - public'!W52/M41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!X38*'Baseline - public'!X52/N41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!Y38*'Baseline - public'!Y52/O41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!Z38*'Baseline - public'!Z52/P41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AA38*'Baseline - public'!AA52/Q41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AB38*'Baseline - public'!AB52/R41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AC38*'Baseline - public'!AC52/S41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AD38*'Baseline - public'!AD52/T41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AE38*'Baseline - public'!AE52/U41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AF38*'Baseline - public'!AF52/V41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AG38*'Baseline - public'!AG52/W41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AH38*'Baseline - public'!AH52/X41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AI38*'Baseline - public'!AI52/Y41","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"A1_Historical_pub!B34","v":"Public sector debt-to-revenue-and-grants ratio (in percent)"},{"$f":"C11/C18*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[null,{"$f":"A1_Historical_pub!B36","v":"Gross financing need 4/"},{"$f":"+'Macro-Debt_Data'!S101/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60)*100","v":{"$error":"#DIV/0!"}},{"$f":"D90/D41*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"A1_Historical_pub!B37","v":"in billions of U.S. dollars"},{"$f":"+'Macro-Debt_Data'!S101/'Macro-Debt_Data'!S60","v":{"$error":"#DIV/0!"}},{"$f":"D90/D49","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[null,{"$f":"A1_Historical_pub!B39","v":"Key macroeconomic and fiscal assumptions"}]
[]
[null,{"$f":"A1_Historical_pub!B41","v":"Nominal GDP (local currency)"},{"$f":"+'Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60","v":0},{"$f":"+'Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60","v":0},{"$f":"+'Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60","v":0},{"$f":"E41*(1+F42/100)*(1+F54/100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"A1_Historical_pub!B42","v":"Real GDP growth (in percent)"},{"$f":"+'Macro-Debt_Data'!S107","v":"…"},{"$f":"+'Macro-Debt_Data'!T107","v":"…"},{"$f":"'Baseline - public'!O53","v":"…"},{"$f":"IF($AA$63='Input 6(optional)-Standard Test'!$C$7, MIN($D$64-($AA$62*$F$64),'Baseline - public'!P53-($AA$62*$F$64)), IF($AA$63='Input 6(optional)-Standard Test'!$C$5, $D64-($AA$62*$F64), 'Baseline - public'!P53-($AA$62*$F64)))","v":{"$error":"#DIV/0!"}},{"$f":"IF(F42=D64-AA62*F64,D64-AA62*F64,'Baseline - public'!Q53-AA62*F64)","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!R53","v":"…"},{"$f":"'Baseline - public'!S53","v":"…"},{"$f":"'Baseline - public'!T53","v":"…"},{"$f":"'Baseline - public'!U53","v":"…"},{"$f":"'Baseline - public'!V53","v":"…"},{"$f":"'Baseline - public'!W53","v":"…"},{"$f":"'Baseline - public'!X53","v":"…"},{"$f":"'Baseline - public'!Y53","v":"…"},{"$f":"'Baseline - public'!Z53","v":"…"},{"$f":"'Baseline - public'!AA53","v":"…"},{"$f":"'Baseline - public'!AB53","v":"…"},{"$f":"'Baseline - public'!AC53","v":"…"},{"$f":"'Baseline - public'!AD53","v":"…"},{"$f":"'Baseline - public'!AE53","v":"…"},{"$f":"'Baseline - public'!AF53","v":"…"},{"$f":"'Baseline - public'!AG53","v":"…"},{"$f":"'Baseline - public'!AH53","v":"…"},{"$f":"'Baseline - public'!AI53","v":"…"}]
[null,{"$f":"A1_Historical_pub!B43","v":"Average nominal interest rate on public debt (in percent)"},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!S49/'Macro-Debt_Data'!R80),(100*'Macro-Debt_Data'!S49/'Macro-Debt_Data'!R80),\".\")","v":"."},{"$f":"+'Baseline - public'!N54","v":"..."},{"$f":"+'Baseline - public'!O54","v":"..."},{"$f":"F85/E79*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"A1_Historical_pub!B44","v":"Average nominal interest rate on external debt (in percent)"},{"$f":"'Baseline - public'!M55","v":"..."},{"$f":"+'Baseline - public'!N55","v":"..."},{"$f":"+'Baseline - public'!O55","v":"..."},{"$f":"F87/E82*100*'Macro-Debt_Data'!U59/'Macro-Debt_Data'!V60","v":{"$error":"#DIV/0!"}},{"$f":"G87/F82*100*'Macro-Debt_Data'!V59/'Macro-Debt_Data'!W60","v":{"$error":"#DIV/0!"}},{"$f":"H87/G82*100*'Macro-Debt_Data'!W59/'Macro-Debt_Data'!X60","v":{"$error":"#DIV/0!"}},{"$f":"I87/H82*100*'Macro-Debt_Data'!X59/'Macro-Debt_Data'!Y60","v":{"$error":"#DIV/0!"}},{"$f":"J87/I82*100*'Macro-Debt_Data'!Y59/'Macro-Debt_Data'!Z60","v":{"$error":"#DIV/0!"}},{"$f":"K87/J82*100*'Macro-Debt_Data'!Z59/'Macro-Debt_Data'!AA60","v":{"$error":"#DIV/0!"}},{"$f":"L87/K82*100*'Macro-Debt_Data'!AA59/'Macro-Debt_Data'!AB60","v":{"$error":"#DIV/0!"}},{"$f":"M87/L82*100*'Macro-Debt_Data'!AB59/'Macro-Debt_Data'!AC60","v":{"$error":"#DIV/0!"}},{"$f":"N87/M82*100*'Macro-Debt_Data'!AC59/'Macro-Debt_Data'!AD60","v":{"$error":"#DIV/0!"}},{"$f":"O87/N82*100*'Macro-Debt_Data'!AD59/'Macro-Debt_Data'!AE60","v":{"$error":"#DIV/0!"}},{"$f":"P87/O82*100*'Macro-Debt_Data'!AE59/'Macro-Debt_Data'!AF60","v":{"$error":"#DIV/0!"}},{"$f":"Q87/P82*100*'Macro-Debt_Data'!AF59/'Macro-Debt_Data'!AG60","v":{"$error":"#DIV/0!"}},{"$f":"R87/Q82*100*'Macro-Debt_Data'!AG59/'Macro-Debt_Data'!AH60","v":{"$error":"#DIV/0!"}},{"$f":"S87/R82*100*'Macro-Debt_Data'!AH59/'Macro-Debt_Data'!AI60","v":{"$error":"#DIV/0!"}},{"$f":"T87/S82*100*'Macro-Debt_Data'!AI59/'Macro-Debt_Data'!AJ60","v":{"$error":"#DIV/0!"}},{"$f":"U87/T82*100*'Macro-Debt_Data'!AJ59/'Macro-Debt_Data'!AK60","v":{"$error":"#DIV/0!"}},{"$f":"V87/U82*100*'Macro-Debt_Data'!AK59/'Macro-Debt_Data'!AL60","v":{"$error":"#DIV/0!"}},{"$f":"W87/V82*100*'Macro-Debt_Data'!AL59/'Macro-Debt_Data'!AM60","v":{"$error":"#DIV/0!"}},{"$f":"X87/W82*100*'Macro-Debt_Data'!AM59/'Macro-Debt_Data'!AN60","v":{"$error":"#DIV/0!"}},{"$f":"Y87/X82*100*'Macro-Debt_Data'!AN59/'Macro-Debt_Data'!AO60","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"A1_Historical_pub!B45","v":"Average nominal interest rate on domestic debt (in percent)"},{"$f":"'Baseline - public'!M56","v":"..."},{"$f":"'Baseline - public'!N56","v":"..."},{"$f":"'Baseline - public'!O56","v":"..."},{"$f":"IF(E80=0,PV_ResFin_pub!E25*100,F86/E80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(F80=0,PV_ResFin_pub!F25*100,G86/F80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(G80=0,PV_ResFin_pub!G25*100,H86/G80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(H80=0,PV_ResFin_pub!H25*100,I86/H80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(I80=0,PV_ResFin_pub!I25*100,J86/I80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(J80=0,PV_ResFin_pub!J25*100,K86/J80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(K80=0,PV_ResFin_pub!K25*100,L86/K80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(L80=0,PV_ResFin_pub!L25*100,M86/L80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(M80=0,PV_ResFin_pub!M25*100,N86/M80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(N80=0,PV_ResFin_pub!N25*100,O86/N80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(O80=0,PV_ResFin_pub!O25*100,P86/O80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(P80=0,PV_ResFin_pub!P25*100,Q86/P80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(Q80=0,PV_ResFin_pub!Q25*100,R86/Q80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(R80=0,PV_ResFin_pub!R25*100,S86/R80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(S80=0,PV_ResFin_pub!S25*100,T86/S80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(T80=0,PV_ResFin_pub!T25*100,U86/T80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(U80=0,PV_ResFin_pub!U25*100,V86/U80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(V80=0,PV_ResFin_pub!V25*100,W86/V80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(W80=0,PV_ResFin_pub!W25*100,X86/W80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(X80=0,PV_ResFin_pub!X25*100,Y86/X80*100)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"A1_Historical_pub!B46","v":"Average real interest rate (in percent)"},null,{"$f":"((C12/C11)*D48+(1-C12/C11)*D47)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"A1_Historical_pub!B47","v":"Average real interest rate on domestic debt (in percent)"},{"$f":"'Baseline - public'!M58","v":"..."},{"$f":"'Baseline - public'!N58","v":"..."},{"$f":"'Baseline - public'!O58","v":"..."},{"$f":"(F45-F54)/(1+F54/100)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"A1_Historical_pub!B48","v":"Average real interest rate on external debt (in percent)"},null,{"$f":"IF(ISNUMBER(D44),(D44-D55)/(1+D55/100),\"...\")","v":"..."},"...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","..."]
[null,{"$f":"A1_Historical_pub!B49","v":"Exchange rate (LC per US dollar) "},{"$f":"+'Macro-Debt_Data'!S59","v":0},{"$f":"+'Macro-Debt_Data'!T59","v":0},{"$f":"'Baseline - public'!O60","v":0},{"$f":"'Baseline - public'!P60","v":0},{"$f":"'Baseline - public'!Q60","v":0},{"$f":"'Baseline - public'!R60","v":0},{"$f":"'Baseline - public'!S60","v":0},{"$f":"'Baseline - public'!T60","v":0},{"$f":"'Baseline - public'!U60","v":0},{"$f":"'Baseline - public'!V60","v":0},{"$f":"'Baseline - public'!W60","v":0},{"$f":"'Baseline - public'!X60","v":0},{"$f":"'Baseline - public'!Y60","v":0},{"$f":"'Baseline - public'!Z60","v":0},{"$f":"'Baseline - public'!AA60","v":0},{"$f":"'Baseline - public'!AB60","v":0},{"$f":"'Baseline - public'!AC60","v":0},{"$f":"'Baseline - public'!AD60","v":0},{"$f":"'Baseline - public'!AE60","v":0},{"$f":"'Baseline - public'!AF60","v":0},{"$f":"'Baseline - public'!AG60","v":0},{"$f":"'Baseline - public'!AH60","v":0},{"$f":"'Baseline - public'!AI60","v":0}]
[null,{"$f":"A1_Historical_pub!B50","v":"Nominal depreciation of local currency (percentage change in LC per dollar)"},null,{"$f":"(D49/C49-1)*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"A1_Historical_pub!B51","v":"Exchange rate (US dollar per LC)"},{"$f":"1/C49","v":{"$error":"#DIV/0!"}},{"$f":"1/D49","v":{"$error":"#DIV/0!"}},{"$f":"1/E49","v":{"$error":"#DIV/0!"}},{"$f":"1/F49","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"A1_Historical_pub!B52","v":"Nominal appreciation (increase in US dollar value of local currency, in percent)"},null,{"$f":"(D51/C51-1)*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"A1_Historical_pub!B53","v":"Real exchange rate depreciation (in percent, + indicates depreciation)"},null,{"$f":"(100+D50)*(1+D55/100)/(1+D54/100)-100","v":{"$error":"#DIV/0!"}},{"$f":"(100+E50)*(1+E55/100)/(1+E54/100)-100","v":{"$error":"#DIV/0!"}},{"$f":"(100+F50)*(1+F55/100)/(1+F54/100)-100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"A1_Historical_pub!B54","v":"Inflation rate (GDP deflator, in percent)"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S109),('Macro-Debt_Data'!S109),\".\")","v":"."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T109),('Macro-Debt_Data'!T109),\".\")","v":"."},{"$f":"'Baseline - public'!O65","v":"..."},{"$f":"'Baseline - public'!P65-('Baseline - public'!P53-F42)*$AA$66","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!Q65-('Baseline - public'!Q53-G42)*$AA$66","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!R65","v":"..."},{"$f":"'Baseline - public'!S65","v":"..."},{"$f":"'Baseline - public'!T65","v":"..."},{"$f":"'Baseline - public'!U65","v":"..."},{"$f":"'Baseline - public'!V65","v":"..."},{"$f":"'Baseline - public'!W65","v":"..."},{"$f":"'Baseline - public'!X65","v":"..."},{"$f":"'Baseline - public'!Y65","v":"..."},{"$f":"'Baseline - public'!Z65","v":"..."},{"$f":"'Baseline - public'!AA65","v":"..."},{"$f":"'Baseline - public'!AB65","v":"..."},{"$f":"'Baseline - public'!AC65","v":"..."},{"$f":"'Baseline - public'!AD65","v":"..."},{"$f":"'Baseline - public'!AE65","v":"..."},{"$f":"'Baseline - public'!AF65","v":"..."},{"$f":"'Baseline - public'!AG65","v":"..."},{"$f":"'Baseline - public'!AH65","v":"..."},{"$f":"'Baseline - public'!AI65","v":"..."}]
[null,{"$f":"A1_Historical_pub!B55","v":"US Inflation rate (GDP deflator, in percent)"},{"$f":"+'Macro-Debt_Data'!S112","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!T112","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!O66","v":"..."},{"$f":"'Baseline - public'!P66","v":"..."},{"$f":"'Baseline - public'!Q66","v":"..."},{"$f":"'Baseline - public'!R66","v":"..."},{"$f":"'Baseline - public'!S66","v":"..."},{"$f":"'Baseline - public'!T66","v":"..."},{"$f":"'Baseline - public'!U66","v":"..."},{"$f":"'Baseline - public'!V66","v":"..."},{"$f":"'Baseline - public'!W66","v":"..."},{"$f":"'Baseline - public'!X66","v":"..."},{"$f":"'Baseline - public'!Y66","v":"..."},{"$f":"'Baseline - public'!Z66","v":"..."},{"$f":"'Baseline - public'!AA66","v":"..."},{"$f":"'Baseline - public'!AB66","v":"..."},{"$f":"'Baseline - public'!AC66","v":"..."},{"$f":"'Baseline - public'!AD66","v":"..."},{"$f":"'Baseline - public'!AE66","v":"..."},{"$f":"'Baseline - public'!AF66","v":"..."},{"$f":"'Baseline - public'!AG66","v":"..."},{"$f":"'Baseline - public'!AH66","v":"..."},{"$f":"'Baseline - public'!AI66","v":"..."}]
[null,{"$f":"A1_Historical_pub!B56","v":"Growth of real primary spending (deflated by GDP deflator, in percent)"},{"$f":"+'Macro-Debt_Data'!S100","v":"…"},{"$f":"'Baseline - public'!N67","v":"…"},{"$f":"'Baseline - public'!O67","v":"…"},{"$f":"'Baseline - public'!P67","v":"…"},{"$f":"'Baseline - public'!Q67","v":"…"},{"$f":"'Baseline - public'!R67","v":"…"},{"$f":"'Baseline - public'!S67","v":"…"},{"$f":"'Baseline - public'!T67","v":"…"},{"$f":"'Baseline - public'!U67","v":"…"},{"$f":"'Baseline - public'!V67","v":"…"},{"$f":"'Baseline - public'!W67","v":"…"},{"$f":"'Baseline - public'!X67","v":"…"},{"$f":"'Baseline - public'!Y67","v":"…"},{"$f":"'Baseline - public'!Z67","v":"…"},{"$f":"'Baseline - public'!AA67","v":"…"},{"$f":"'Baseline - public'!AB67","v":"…"},{"$f":"'Baseline - public'!AC67","v":"…"},{"$f":"'Baseline - public'!AD67","v":"…"},{"$f":"'Baseline - public'!AE67","v":"…"},{"$f":"'Baseline - public'!AF67","v":"…"},{"$f":"'Baseline - public'!AG67","v":"…"},{"$f":"'Baseline - public'!AH67","v":"…"},{"$f":"'Baseline - public'!AI67","v":"…"}]
[]
[]
[null,{"$f":"A1_Historical_pub!B59","v":"Historical Statistics for Key Variables (past 10 years)"},null,null,null,null,null,{"$f":"++OFFSET(translation!C1813, 0,LANG)","v":"Projections"}]
[null,null,null,{"$f":"+A1_Historical_pub!F59","v":"Historical"},null,{"$f":"A1_Historical_pub!H59","v":"Standard"},null,{"$f":"D61","v":"Average"}]
[null,null,null,{"$f":"+A1_Historical_pub!F60","v":"Average"},null,{"$f":"A1_Historical_pub!H60","v":"Deviation"},null,{"$f":"'Baseline - public'!AP7","v":"2019 - 2039"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size of real GDP growth shock",{"$f":"'Input 6(optional)-Standard Test'!D17","v":1}]
[null,{"$f":"A1_Historical_pub!B62","v":"Primary deficit "},null,{"$f":"+A1_Historical_pub!F62","v":{"$error":"#VALUE!"}},null,{"$f":"'Baseline - public'!AK23","v":{"$error":"#VALUE!"}},null,{"$f":"'Baseline - public'!AP23","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Historical average, baseline projection, whichever is lower",{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4, 'Input 6(optional)-Standard Test'!D18, 'Input 6(optional)-Standard Test'!C18)","v":"Whichever is lower"}]
[null,{"$f":"A1_Historical_pub!B63","v":"Real GDP growth (in percent)"},null,{"$f":"+A1_Historical_pub!F63","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - public'!AK53","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - public'!AP53","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"A1_Historical_pub!B64","v":"Nominal interest rate (in percent) 6/"},null,{"$f":"+A1_Historical_pub!F64","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - public'!AK54","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - public'!AP54","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interaction:"]
[null,{"$f":"A1_Historical_pub!B65","v":"Real interest rate (in percent)"},null,{"$f":"+A1_Historical_pub!F65","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - public'!AK57","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - public'!AP57","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inflation elasticity to real GDP growth",{"$f":"'Input 6(optional)-Standard Test'!H17","v":0.6}]
[null,{"$f":"A1_Historical_pub!B66","v":"Inflation rate (GDP deflator, in percent) "},null,{"$f":"+A1_Historical_pub!F66","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - public'!AK65","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - public'!AP65","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"A1_Historical_pub!B67","v":"Revenue to GDP ratio"},null,{"$f":"+A1_Historical_pub!F67","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - public'!AK24","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - public'!AP24","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"A1_Historical_pub!B78","v":"In billions of local currency"}]
[null,{"$f":"A1_Historical_pub!B79","v":"Nominal debt"},{"$f":"C11/100*C41","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"A1_Historical_pub!B80","v":"Total public domestic debt"},{"$f":"C79-C82","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"A1_Historical_pub!B81","v":"   of which: Short term"},{"$f":"'Macro-Debt_Data'!S16","v":0},{"$f":"'Macro-Debt_Data'!T16","v":0},{"$f":"'Macro-Debt_Data'!U16","v":{"$error":"#DIV/0!"}},{"$f":"PV_ResFin_pub!E98+'Macro-Debt_Data'!V16","v":{"$error":"#DIV/0!"}},{"$f":"PV_ResFin_pub!F98+'Macro-Debt_Data'!W16","v":{"$error":"#DIV/0!"}},{"$f":"PV_ResFin_pub!G98+'Macro-Debt_Data'!X16","v":{"$error":"#DIV/0!"}},{"$f":"PV_ResFin_pub!H98+'Macro-Debt_Data'!Y16","v":{"$error":"#DIV/0!"}},{"$f":"PV_ResFin_pub!I98+'Macro-Debt_Data'!Z16","v":{"$error":"#DIV/0!"}},{"$f":"PV_ResFin_pub!J98+'Macro-Debt_Data'!AA16","v":{"$error":"#DIV/0!"}},{"$f":"PV_ResFin_pub!K98+'Macro-Debt_Data'!AB16","v":{"$error":"#DIV/0!"}},{"$f":"PV_ResFin_pub!L98+'Macro-Debt_Data'!AC16","v":{"$error":"#DIV/0!"}},{"$f":"PV_ResFin_pub!M98+'Macro-Debt_Data'!AD16","v":{"$error":"#DIV/0!"}},{"$f":"PV_ResFin_pub!N98+'Macro-Debt_Data'!AE16","v":{"$error":"#DIV/0!"}},{"$f":"PV_ResFin_pub!O98+'Macro-Debt_Data'!AF16","v":{"$error":"#DIV/0!"}},{"$f":"PV_ResFin_pub!P98+'Macro-Debt_Data'!AG16","v":{"$error":"#DIV/0!"}},{"$f":"PV_ResFin_pub!Q98+'Macro-Debt_Data'!AH16","v":{"$error":"#DIV/0!"}},{"$f":"PV_ResFin_pub!R98+'Macro-Debt_Data'!AI16","v":{"$error":"#DIV/0!"}},{"$f":"PV_ResFin_pub!S98+'Macro-Debt_Data'!AJ16","v":{"$error":"#DIV/0!"}},{"$f":"PV_ResFin_pub!T98+'Macro-Debt_Data'!AK16","v":{"$error":"#DIV/0!"}},{"$f":"PV_ResFin_pub!U98+'Macro-Debt_Data'!AL16","v":{"$error":"#DIV/0!"}},{"$f":"PV_ResFin_pub!V98+'Macro-Debt_Data'!AM16","v":{"$error":"#DIV/0!"}},{"$f":"PV_ResFin_pub!W98+'Macro-Debt_Data'!AN16","v":{"$error":"#DIV/0!"}},{"$f":"PV_ResFin_pub!X98+'Macro-Debt_Data'!AO16","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"A1_Historical_pub!B82","v":"Total public external debt"},{"$f":"+'Macro-Debt_Data'!S81","v":0},{"$f":"+'Macro-Debt_Data'!T81/'Macro-Debt_Data'!T59*D49","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!U81/'Macro-Debt_Data'!U59*E49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!V81/'Macro-Debt_Data'!V59+PV_ResFin_pub!E74)*F49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!W81/'Macro-Debt_Data'!W59+PV_ResFin_pub!F74)*G49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!X81/'Macro-Debt_Data'!X59+PV_ResFin_pub!G74)*H49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!Y81/'Macro-Debt_Data'!Y59+PV_ResFin_pub!H74)*I49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!Z81/'Macro-Debt_Data'!Z59+PV_ResFin_pub!I74)*J49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AA81/'Macro-Debt_Data'!AA59+PV_ResFin_pub!J74)*K49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AB81/'Macro-Debt_Data'!AB59+PV_ResFin_pub!K74)*L49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AC81/'Macro-Debt_Data'!AC59+PV_ResFin_pub!L74)*M49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AD81/'Macro-Debt_Data'!AD59+PV_ResFin_pub!M74)*N49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AE81/'Macro-Debt_Data'!AE59+PV_ResFin_pub!N74)*O49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AF81/'Macro-Debt_Data'!AF59+PV_ResFin_pub!O74)*P49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AG81/'Macro-Debt_Data'!AG59+PV_ResFin_pub!P74)*Q49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AH81/'Macro-Debt_Data'!AH59+PV_ResFin_pub!Q74)*R49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AI81/'Macro-Debt_Data'!AI59+PV_ResFin_pub!R74)*S49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AJ81/'Macro-Debt_Data'!AJ59+PV_ResFin_pub!S74)*T49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AK81/'Macro-Debt_Data'!AK59+PV_ResFin_pub!T74)*U49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AL81/'Macro-Debt_Data'!AL59+PV_ResFin_pub!U74)*V49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AM81/'Macro-Debt_Data'!AM59+PV_ResFin_pub!V74)*W49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AN81/'Macro-Debt_Data'!AN59+PV_ResFin_pub!W74)*X49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AO81/'Macro-Debt_Data'!AO59+PV_ResFin_pub!X74)*Y49","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"A1_Historical_pub!B83","v":"Debt service"}]
[null,{"$f":"A1_Historical_pub!B84","v":"Amortization (excluding ST domestic debt)"},{"$f":"+('Macro-Debt_Data'!S24+'Macro-Debt_Data'!S26)*'Macro-Debt_Data'!S60","v":0},{"$f":"+('Macro-Debt_Data'!T24+'Macro-Debt_Data'!T26)*'Macro-Debt_Data'!T60","v":0},{"$f":"+('Macro-Debt_Data'!U24+'Macro-Debt_Data'!U26)*'Macro-Debt_Data'!U60","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!V24+'Macro-Debt_Data'!V26+PV_ResFin_pub!E78)*'Macro-Debt_Data'!V60+PV_ResFin_pub!E91","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!W24+'Macro-Debt_Data'!W26+PV_ResFin_pub!F78)*'Macro-Debt_Data'!W60+PV_ResFin_pub!F91","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!X24+'Macro-Debt_Data'!X26+PV_ResFin_pub!G78)*'Macro-Debt_Data'!X60+PV_ResFin_pub!G91","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!Y24+'Macro-Debt_Data'!Y26+PV_ResFin_pub!H78)*'Macro-Debt_Data'!Y60+PV_ResFin_pub!H91","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!Z24+'Macro-Debt_Data'!Z26+PV_ResFin_pub!I78)*'Macro-Debt_Data'!Z60+PV_ResFin_pub!I91","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AA24+'Macro-Debt_Data'!AA26+PV_ResFin_pub!J78)*'Macro-Debt_Data'!AA60+PV_ResFin_pub!J91","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AB24+'Macro-Debt_Data'!AB26+PV_ResFin_pub!K78)*'Macro-Debt_Data'!AB60+PV_ResFin_pub!K91","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AC24+'Macro-Debt_Data'!AC26+PV_ResFin_pub!L78)*'Macro-Debt_Data'!AC60+PV_ResFin_pub!L91","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AD24+'Macro-Debt_Data'!AD26+PV_ResFin_pub!M78)*'Macro-Debt_Data'!AD60+PV_ResFin_pub!M91","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AE24+'Macro-Debt_Data'!AE26+PV_ResFin_pub!N78)*'Macro-Debt_Data'!AE60+PV_ResFin_pub!N91","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AF24+'Macro-Debt_Data'!AF26+PV_ResFin_pub!O78)*'Macro-Debt_Data'!AF60+PV_ResFin_pub!O91","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AG24+'Macro-Debt_Data'!AG26+PV_ResFin_pub!P78)*'Macro-Debt_Data'!AG60+PV_ResFin_pub!P91","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AH24+'Macro-Debt_Data'!AH26+PV_ResFin_pub!Q78)*'Macro-Debt_Data'!AH60+PV_ResFin_pub!Q91","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AI24+'Macro-Debt_Data'!AI26+PV_ResFin_pub!R78)*'Macro-Debt_Data'!AI60+PV_ResFin_pub!R91","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AJ24+'Macro-Debt_Data'!AJ26+PV_ResFin_pub!S78)*'Macro-Debt_Data'!AJ60+PV_ResFin_pub!S91","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AK24+'Macro-Debt_Data'!AK26+PV_ResFin_pub!T78)*'Macro-Debt_Data'!AK60+PV_ResFin_pub!T91","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AL24+'Macro-Debt_Data'!AL26+PV_ResFin_pub!U78)*'Macro-Debt_Data'!AL60+PV_ResFin_pub!U91","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AM24+'Macro-Debt_Data'!AM26+PV_ResFin_pub!V78)*'Macro-Debt_Data'!AM60+PV_ResFin_pub!V91","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AN24+'Macro-Debt_Data'!AN26+PV_ResFin_pub!W78)*'Macro-Debt_Data'!AN60+PV_ResFin_pub!W91","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AO24+'Macro-Debt_Data'!AO26+PV_ResFin_pub!X78)*'Macro-Debt_Data'!AO60+PV_ResFin_pub!X91","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"A1_Historical_pub!B85","v":"Interest Expenditure"},{"$f":"C86+C87","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"A1_Historical_pub!B86","v":"Domestic debt"},{"$f":"+'Macro-Debt_Data'!S21*'Macro-Debt_Data'!S60","v":0},{"$f":"+'Macro-Debt_Data'!T21*'Macro-Debt_Data'!T60","v":0},{"$f":"+'Macro-Debt_Data'!U21*'Macro-Debt_Data'!U60","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!V21*'Macro-Debt_Data'!V60+PV_ResFin_pub!E90+PV_ResFin_pub!E99","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!W21*'Macro-Debt_Data'!W60+PV_ResFin_pub!F90+PV_ResFin_pub!F99","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!X21*'Macro-Debt_Data'!X60+PV_ResFin_pub!G90+PV_ResFin_pub!G99","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!Y21*'Macro-Debt_Data'!Y60+PV_ResFin_pub!H90+PV_ResFin_pub!H99","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!Z21*'Macro-Debt_Data'!Z60+PV_ResFin_pub!I90+PV_ResFin_pub!I99","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AA21*'Macro-Debt_Data'!AA60+PV_ResFin_pub!J90+PV_ResFin_pub!J99","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AB21*'Macro-Debt_Data'!AB60+PV_ResFin_pub!K90+PV_ResFin_pub!K99","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AC21*'Macro-Debt_Data'!AC60+PV_ResFin_pub!L90+PV_ResFin_pub!L99","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AD21*'Macro-Debt_Data'!AD60+PV_ResFin_pub!M90+PV_ResFin_pub!M99","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AE21*'Macro-Debt_Data'!AE60+PV_ResFin_pub!N90+PV_ResFin_pub!N99","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AF21*'Macro-Debt_Data'!AF60+PV_ResFin_pub!O90+PV_ResFin_pub!O99","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AG21*'Macro-Debt_Data'!AG60+PV_ResFin_pub!P90+PV_ResFin_pub!P99","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AH21*'Macro-Debt_Data'!AH60+PV_ResFin_pub!Q90+PV_ResFin_pub!Q99","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AI21*'Macro-Debt_Data'!AI60+PV_ResFin_pub!R90+PV_ResFin_pub!R99","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AJ21*'Macro-Debt_Data'!AJ60+PV_ResFin_pub!S90+PV_ResFin_pub!S99","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AK21*'Macro-Debt_Data'!AK60+PV_ResFin_pub!T90+PV_ResFin_pub!T99","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AL21*'Macro-Debt_Data'!AL60+PV_ResFin_pub!U90+PV_ResFin_pub!U99","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AM21*'Macro-Debt_Data'!AM60+PV_ResFin_pub!V90+PV_ResFin_pub!V99","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AN21*'Macro-Debt_Data'!AN60+PV_ResFin_pub!W90+PV_ResFin_pub!W99","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AO21*'Macro-Debt_Data'!AO60+PV_ResFin_pub!X90+PV_ResFin_pub!X99","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"A1_Historical_pub!B87","v":"External debt"},{"$f":"+'Macro-Debt_Data'!S19*'Macro-Debt_Data'!S60","v":0},{"$f":"+'Macro-Debt_Data'!T19*'Macro-Debt_Data'!T60","v":0},{"$f":"+'Macro-Debt_Data'!U19*'Macro-Debt_Data'!U60","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!V19+PV_ResFin_pub!E77)*'Macro-Debt_Data'!V60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!W19+PV_ResFin_pub!F77)*'Macro-Debt_Data'!W60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!X19+PV_ResFin_pub!G77)*'Macro-Debt_Data'!X60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!Y19+PV_ResFin_pub!H77)*'Macro-Debt_Data'!Y60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!Z19+PV_ResFin_pub!I77)*'Macro-Debt_Data'!Z60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AA19+PV_ResFin_pub!J77)*'Macro-Debt_Data'!AA60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AB19+PV_ResFin_pub!K77)*'Macro-Debt_Data'!AB60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AC19+PV_ResFin_pub!L77)*'Macro-Debt_Data'!AC60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AD19+PV_ResFin_pub!M77)*'Macro-Debt_Data'!AD60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AE19+PV_ResFin_pub!N77)*'Macro-Debt_Data'!AE60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AF19+PV_ResFin_pub!O77)*'Macro-Debt_Data'!AF60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AG19+PV_ResFin_pub!P77)*'Macro-Debt_Data'!AG60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AH19+PV_ResFin_pub!Q77)*'Macro-Debt_Data'!AH60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AI19+PV_ResFin_pub!R77)*'Macro-Debt_Data'!AI60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AJ19+PV_ResFin_pub!S77)*'Macro-Debt_Data'!AJ60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AK19+PV_ResFin_pub!T77)*'Macro-Debt_Data'!AK60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AL19+PV_ResFin_pub!U77)*'Macro-Debt_Data'!AL60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AM19+PV_ResFin_pub!V77)*'Macro-Debt_Data'!AM60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AN19+PV_ResFin_pub!W77)*'Macro-Debt_Data'!AN60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AO19+PV_ResFin_pub!X77)*'Macro-Debt_Data'!AO60)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"A1_Historical_pub!B88","v":"Primary deficit"},null,{"$f":"D17/100*D41","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"A1_Historical_pub!B89","v":"Other debt creating flows"},null,{"$f":"'Baseline - public'!N33/100*'Baseline - public'!N52","v":0},{"$f":"'Baseline - public'!O33/100*'Baseline - public'!O52","v":0},{"$f":"'Baseline - public'!P33/100*'Baseline - public'!P52","v":0},{"$f":"'Baseline - public'!Q33/100*'Baseline - public'!Q52","v":0},{"$f":"'Baseline - public'!R33/100*'Baseline - public'!R52","v":0},{"$f":"'Baseline - public'!S33/100*'Baseline - public'!S52","v":0},{"$f":"'Baseline - public'!T33/100*'Baseline - public'!T52","v":0},{"$f":"'Baseline - public'!U33/100*'Baseline - public'!U52","v":0},{"$f":"'Baseline - public'!V33/100*'Baseline - public'!V52","v":0},{"$f":"'Baseline - public'!W33/100*'Baseline - public'!W52","v":0},{"$f":"'Baseline - public'!X33/100*'Baseline - public'!X52","v":0},{"$f":"'Baseline - public'!Y33/100*'Baseline - public'!Y52","v":0},{"$f":"'Baseline - public'!Z33/100*'Baseline - public'!Z52","v":0},{"$f":"'Baseline - public'!AA33/100*'Baseline - public'!AA52","v":0},{"$f":"'Baseline - public'!AB33/100*'Baseline - public'!AB52","v":0},{"$f":"'Baseline - public'!AC33/100*'Baseline - public'!AC52","v":0},{"$f":"'Baseline - public'!AD33/100*'Baseline - public'!AD52","v":0},{"$f":"'Baseline - public'!AE33/100*'Baseline - public'!AE52","v":0},{"$f":"'Baseline - public'!AF33/100*'Baseline - public'!AF52","v":0},{"$f":"'Baseline - public'!AG33/100*'Baseline - public'!AG52","v":0},{"$f":"'Baseline - public'!AH33/100*'Baseline - public'!AH52","v":0},{"$f":"'Baseline - public'!AI33/100*'Baseline - public'!AI52","v":0}]
[null,{"$f":"A1_Historical_pub!B90","v":"Gross financing need (in local currency)"},null,{"$f":"D88+D85+D84+C81+D89","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"F88+F85+F84+E81+F89","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"A1_Historical_pub!B91","v":"PV of public sector external debt (end of period)"},null,{"$f":"'Macro-Debt_Data'!T92*D49/'Baseline - public'!N60","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!U92*E49/'Baseline - public'!O60","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!V92/'Baseline - public'!P60+PV_ResFin_pub!E75)*F49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!W92/'Baseline - public'!Q60+PV_ResFin_pub!F75)*G49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!X92/'Baseline - public'!R60+PV_ResFin_pub!G75)*H49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!Y92/'Baseline - public'!S60+PV_ResFin_pub!H75)*I49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!Z92/'Baseline - public'!T60+PV_ResFin_pub!I75)*J49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AA92/'Baseline - public'!U60+PV_ResFin_pub!J75)*K49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AB92/'Baseline - public'!V60+PV_ResFin_pub!K75)*L49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AC92/'Baseline - public'!W60+PV_ResFin_pub!L75)*M49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AD92/'Baseline - public'!X60+PV_ResFin_pub!M75)*N49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AE92/'Baseline - public'!Y60+PV_ResFin_pub!N75)*O49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AF92/'Baseline - public'!Z60+PV_ResFin_pub!O75)*P49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AG92/'Baseline - public'!AA60+PV_ResFin_pub!P75)*Q49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AH92/'Baseline - public'!AB60+PV_ResFin_pub!Q75)*R49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AI92/'Baseline - public'!AC60+PV_ResFin_pub!R75)*S49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AJ92/'Baseline - public'!AD60+PV_ResFin_pub!S75)*T49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AK92/'Baseline - public'!AE60+PV_ResFin_pub!T75)*U49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AL92/'Baseline - public'!AF60+PV_ResFin_pub!U75)*V49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AM92/'Baseline - public'!AG60+PV_ResFin_pub!V75)*W49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AN92/'Baseline - public'!AH60+PV_ResFin_pub!W75)*X49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AO92/'Baseline - public'!AI60+PV_ResFin_pub!X75)*Y49","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"A1_Historical_pub!B93","v":"Debt service-to-revenue-and-grants ratio (in percent)"},null,{"$f":"10000*(D84+D85+C81)/(D18 *D41)","v":{"$error":"#VALUE!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"A1_Historical_pub!B94","v":"Debt service-to-GDP ratio (in percent)"},null,{"$f":"100*(D84+D85+C81)/D41","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"A1_Historical_pub!B95","v":"PV of public debt-to-revenue and grants ratio"},null,{"$f":"D13/D18*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]

{"sheet":"B2_PB_mkt_pub","index":53,"n_rows":110,"n_cols":28,"rows_kept":110,"cut":false,"hidden":true,"merged":[[1,1,1,24],[2,1,2,24],[8,1,8,8]]}
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1822,IF(START!L10=\"French\",translation!D1822,IF(START!L10=\"Portuguese\",translation!E1822,translation!F1822)))","v":"Bounds Test 2: Primary Balance Shock for Market Access Countries"}]
[null,{"$f":"+A1_Historical_pub!B3","v":"(In percent of GDP, unless otherwise indicated)"}]
[]
[]
[null,null,null,null,{"$f":"+'Baseline - public'!$O$6","v":"First year of proj."}]
[null,null,{"$f":"+'Macro-Debt_Data'!S5","v":2017},{"$f":"C7+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039]
[]
[null,{"$f":"+A1_Historical_pub!B9:I9","v":"I. Baseline Medium Term Projections"}]
[]
[1,{"$f":"+A1_Historical_pub!B11","v":"Public sector debt 1/"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S80/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60)),100*'Macro-Debt_Data'!S80/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60),\".\")","v":"."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T80/('Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60)),100*'Macro-Debt_Data'!T80/('Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60),\".\")","v":"."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U80/('Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60)),100*'Macro-Debt_Data'!U80/('Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60),\".\")","v":"."},{"$f":"E11+F15","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+A1_Historical_pub!B12","v":"of which: external debt"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S83),'Macro-Debt_Data'!S83/C41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"D82/D41*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+A1_Historical_pub!B13","v":"PV of total public debt"},{"$f":"(C91+C80)/C41*100","v":{"$error":"#VALUE!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[2,{"$f":"+A1_Historical_pub!B15","v":"Change in public sector debt"},null,{"$f":"D16+D32","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[3,{"$f":"+A1_Historical_pub!B16","v":"Identified debt-creating flows"},null,{"$f":"D17+D21+D27","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[4,{"$f":"+A1_Historical_pub!B17","v":"Primary deficit"},{"$f":"C20-C18","v":{"$error":"#VALUE!"}},{"$f":"D20-D18","v":{"$error":"#VALUE!"}},{"$f":"E20-E18","v":{"$error":"#VALUE!"}},{"$f":"IF($AA$63='Input 6(optional)-Standard Test'!$C$7, MAX($D63+$AA$62*$F63,'Baseline - public'!P23+$AA$62*$F63), IF($AA$63='Input 6(optional)-Standard Test'!$C$5, $D63+($AA$62*$F63), 'Baseline - public'!P23+($AA$62*$F63)))","v":{"$error":"#VALUE!"}},{"$f":"IF(F17=D63+AA62*F63,D63+AA62*F63,'Baseline - public'!Q23+AA62*F63)","v":{"$error":"#VALUE!"}},{"$f":"H20-H18","v":{"$error":"#VALUE!"}},{"$f":"I20-I18","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[5,{"$f":"+A1_Historical_pub!B18","v":"Revenue and grants"},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!S45)/C41),100*('Macro-Debt_Data'!S45)/C41,\".\")","v":"."},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!T45)/D41),100*('Macro-Debt_Data'!T45)/D41,\".\")","v":"."},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!U45)/E41),100*('Macro-Debt_Data'!U45)/E41,\".\")","v":"."},{"$f":"+'Baseline - public'!P24-'Baseline - public'!P25+F19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Q24-'Baseline - public'!Q25+G19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!R24-'Baseline - public'!R25+H19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!S24-'Baseline - public'!S25+I19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!T24-'Baseline - public'!T25+J19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!U24-'Baseline - public'!U25+K19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!V24-'Baseline - public'!V25+L19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!W24-'Baseline - public'!W25+M19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!X24-'Baseline - public'!X25+N19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Y24-'Baseline - public'!Y25+O19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Z24-'Baseline - public'!Z25+P19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AA24-'Baseline - public'!AA25+Q19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AB24-'Baseline - public'!AB25+R19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AC24-'Baseline - public'!AC25+S19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AD24-'Baseline - public'!AD25+T19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AE24-'Baseline - public'!AE25+U19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AF24-'Baseline - public'!AF25+V19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AG24-'Baseline - public'!AG25+W19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AH24-'Baseline - public'!AH25+X19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AI24-'Baseline - public'!AI25+Y19","v":{"$error":"#VALUE!"}}]
[null,{"$f":"+A1_Historical_pub!B19","v":"of which: grants"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S46),'Macro-Debt_Data'!T46/C41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T46),'Macro-Debt_Data'!T46/D41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U46),'Macro-Debt_Data'!U46/E41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!V46),'Macro-Debt_Data'!V46/F41*100,\"...\")","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!W46),'Macro-Debt_Data'!W46/G41*100,\"...\")","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!X46),'Macro-Debt_Data'!X46/H41*100,\"...\")","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Y46),'Macro-Debt_Data'!Y46/I41*100,\"...\")","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Z46),'Macro-Debt_Data'!Z46/J41*100,\"...\")","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AA46),'Macro-Debt_Data'!AA46/K41*100,\"...\")","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AB46),'Macro-Debt_Data'!AB46/L41*100,\"...\")","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AC46),'Macro-Debt_Data'!AC46/M41*100,\"...\")","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AD46),'Macro-Debt_Data'!AD46/N41*100,\"...\")","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AE46),'Macro-Debt_Data'!AE46/O41*100,\"...\")","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AF46),'Macro-Debt_Data'!AF46/P41*100,\"...\")","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AG46),'Macro-Debt_Data'!AG46/Q41*100,\"...\")","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AH46),'Macro-Debt_Data'!AH46/R41*100,\"...\")","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AI46),'Macro-Debt_Data'!AI46/S41*100,\"...\")","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AJ46),'Macro-Debt_Data'!AJ46/T41*100,\"...\")","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AK46),'Macro-Debt_Data'!AK46/U41*100,\"...\")","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AL46),'Macro-Debt_Data'!AL46/V41*100,\"...\")","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AM46),'Macro-Debt_Data'!AM46/W41*100,\"...\")","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AN46),'Macro-Debt_Data'!AN46/X41*100,\"...\")","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AO46),'Macro-Debt_Data'!AO46/Y41*100,\"...\")","v":{"$error":"#VALUE!"}}]
[6,{"$f":"+A1_Historical_pub!B20","v":"Primary (noninterest) expenditure"},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!S48-'Macro-Debt_Data'!S49)/C41),100*(('Macro-Debt_Data'!S48-'Macro-Debt_Data'!S49)/C41),\".\")","v":"."},{"$f":"'Baseline - public'!N26","v":"..."},{"$f":"+'Baseline - public'!O26*'Baseline - public'!O52/E41","v":{"$error":"#VALUE!"}},{"$f":"F17+F18","v":{"$error":"#VALUE!"}},{"$f":"G17+G18","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!R26*'Baseline - public'!R52/H41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!S26*'Baseline - public'!S52/I41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!T26*'Baseline - public'!T52/J41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!U26*'Baseline - public'!U52/K41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!V26*'Baseline - public'!V52/L41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!W26*'Baseline - public'!W52/M41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!X26*'Baseline - public'!X52/N41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!Y26*'Baseline - public'!Y52/O41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!Z26*'Baseline - public'!Z52/P41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AA26*'Baseline - public'!AA52/Q41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AB26*'Baseline - public'!AB52/R41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AC26*'Baseline - public'!AC52/S41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AD26*'Baseline - public'!AD52/T41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AE26*'Baseline - public'!AE52/U41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AF26*'Baseline - public'!AF52/V41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AG26*'Baseline - public'!AG52/W41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AH26*'Baseline - public'!AH52/X41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AI26*'Baseline - public'!AI52/Y41","v":{"$error":"#VALUE!"}}]
[7,{"$f":"+A1_Historical_pub!B21","v":"Automatic debt dynamics"},null,{"$f":"D22+D25","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[8,{"$f":"+A1_Historical_pub!B22","v":"Contribution from interest rate/growth differential"},null,{"$f":"D23+D24","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[9,{"$f":"+A1_Historical_pub!B23","v":"of which: contribution from average real interest rate"},null,{"$f":"D46/100*C11/D26","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[10,{"$f":"+A1_Historical_pub!B24","v":"of which: contribution from real GDP growth"},null,{"$f":"-(D42/100)*(C11/D26)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[11,{"$f":"+A1_Historical_pub!B25","v":"Contribution from real exchange rate depreciation"},null,{"$f":"D53/100*C12*(1+(D48/100))/D26","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["hide",{"$f":"+A1_Historical_pub!B26","v":"Denominator = 1+g"},null,{"$f":"1+D42/100","v":{"$error":"#VALUE!"}},{"$f":"1+E42/100","v":{"$error":"#VALUE!"}},{"$f":"1+F42/100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+A1_Historical_pub!B27","v":"Other identified debt-creating flows"},{"$f":"SUM(C28:C31)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D28:D31)","v":{"$error":"#VALUE!"}},{"$f":"SUM(E28:E31)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F28:F31)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[13,{"$f":"+A1_Historical_pub!B28","v":"Privatization receipts (negative)"},{"$f":"+'Baseline - public'!M34*'Baseline - public'!M52/C41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!N34*'Baseline - public'!N52/D41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!O34*'Baseline - public'!O52/E41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!P34*'Baseline - public'!P52/F41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Q34*'Baseline - public'!Q52/G41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!R34*'Baseline - public'!R52/H41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!S34*'Baseline - public'!S52/I41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!T34*'Baseline - public'!T52/J41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!U34*'Baseline - public'!U52/K41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!V34*'Baseline - public'!V52/L41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!W34*'Baseline - public'!W52/M41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!X34*'Baseline - public'!X52/N41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Y34*'Baseline - public'!Y52/O41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Z34*'Baseline - public'!Z52/P41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AA34*'Baseline - public'!AA52/Q41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AB34*'Baseline - public'!AB52/R41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AC34*'Baseline - public'!AC52/S41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AD34*'Baseline - public'!AD52/T41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AE34*'Baseline - public'!AE52/U41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AF34*'Baseline - public'!AF52/V41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AG34*'Baseline - public'!AG52/W41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AH34*'Baseline - public'!AH52/X41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AI34*'Baseline - public'!AI52/Y41","v":{"$error":"#VALUE!"}}]
[14,{"$f":"+A1_Historical_pub!B29","v":"Recognition of contingent liabilities (e.g., bank recapitalization)"},{"$f":"IF(ISNUMBER('Baseline - public'!M35), +'Baseline - public'!M35*'Baseline - public'!M52/C41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!N35), +'Baseline - public'!N35*'Baseline - public'!N52/D41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!O35), +'Baseline - public'!O35*'Baseline - public'!O52/E41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!P35), +'Baseline - public'!P35*'Baseline - public'!P52/F41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Q35), +'Baseline - public'!Q35*'Baseline - public'!Q52/G41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!R35), +'Baseline - public'!R35*'Baseline - public'!R52/H41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!S35), +'Baseline - public'!S35*'Baseline - public'!S52/I41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!T35), +'Baseline - public'!T35*'Baseline - public'!T52/J41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!U35), +'Baseline - public'!U35*'Baseline - public'!U52/K41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!V35), +'Baseline - public'!V35*'Baseline - public'!V52/L41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!W35), +'Baseline - public'!W35*'Baseline - public'!W52/M41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!X35), +'Baseline - public'!X35*'Baseline - public'!X52/N41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Y35), +'Baseline - public'!Y35*'Baseline - public'!Y52/O41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Z35), +'Baseline - public'!Z35*'Baseline - public'!Z52/P41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AA35), +'Baseline - public'!AA35*'Baseline - public'!AA52/Q41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AB35), +'Baseline - public'!AB35*'Baseline - public'!AB52/R41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AC35), +'Baseline - public'!AC35*'Baseline - public'!AC52/S41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AD35), +'Baseline - public'!AD35*'Baseline - public'!AD52/T41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AE35), +'Baseline - public'!AE35*'Baseline - public'!AE52/U41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AF35), +'Baseline - public'!AF35*'Baseline - public'!AF52/V41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AG35), +'Baseline - public'!AG35*'Baseline - public'!AG52/W41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AH35), +'Baseline - public'!AH35*'Baseline - public'!AH52/X41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AI35), +'Baseline - public'!AI35*'Baseline - public'!AI52/Y41, 0)","v":0}]
[null,{"$f":"+A1_Historical_pub!B30","v":"Debt relief (HIPC and other)"},{"$f":"+'Baseline - public'!M36*'Baseline - public'!M52/C41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!N36*'Baseline - public'!N52/D41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!O36*'Baseline - public'!O52/E41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!P36*'Baseline - public'!P52/F41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Q36*'Baseline - public'!Q52/G41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!R36*'Baseline - public'!R52/H41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!S36*'Baseline - public'!S52/I41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!T36*'Baseline - public'!T52/J41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!U36*'Baseline - public'!U52/K41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!V36*'Baseline - public'!V52/L41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!W36*'Baseline - public'!W52/M41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!X36*'Baseline - public'!X52/N41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Y36*'Baseline - public'!Y52/O41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Z36*'Baseline - public'!Z52/P41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AA36*'Baseline - public'!AA52/Q41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AB36*'Baseline - public'!AB52/R41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AC36*'Baseline - public'!AC52/S41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AD36*'Baseline - public'!AD52/T41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AE36*'Baseline - public'!AE52/U41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AF36*'Baseline - public'!AF52/V41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AG36*'Baseline - public'!AG52/W41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AH36*'Baseline - public'!AH52/X41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AI36*'Baseline - public'!AI52/Y41","v":{"$error":"#VALUE!"}}]
[15,{"$f":"+A1_Historical_pub!B31","v":"Other debt creating or reducing flow (please specify)"},{"$f":"IF(ISNUMBER('Baseline - public'!M37), +'Baseline - public'!M37*'Baseline - public'!M52/C41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!N37), +'Baseline - public'!N37*'Baseline - public'!N52/D41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!O37), +'Baseline - public'!O37*'Baseline - public'!O52/E41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!P37), +'Baseline - public'!P37*'Baseline - public'!P52/F41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Q37), +'Baseline - public'!Q37*'Baseline - public'!Q52/G41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!R37), +'Baseline - public'!R37*'Baseline - public'!R52/H41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!S37), +'Baseline - public'!S37*'Baseline - public'!S52/I41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!T37), +'Baseline - public'!T37*'Baseline - public'!T52/J41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!U37), +'Baseline - public'!U37*'Baseline - public'!U52/K41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!V37), +'Baseline - public'!V37*'Baseline - public'!V52/L41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!W37), +'Baseline - public'!W37*'Baseline - public'!W52/M41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!X37), +'Baseline - public'!X37*'Baseline - public'!X52/N41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Y37), +'Baseline - public'!Y37*'Baseline - public'!Y52/O41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Z37), +'Baseline - public'!Z37*'Baseline - public'!Z52/P41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AA37), +'Baseline - public'!AA37*'Baseline - public'!AA52/Q41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AB37), +'Baseline - public'!AB37*'Baseline - public'!AB52/R41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AC37), +'Baseline - public'!AC37*'Baseline - public'!AC52/S41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AD37), +'Baseline - public'!AD37*'Baseline - public'!AD52/T41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AE37), +'Baseline - public'!AE37*'Baseline - public'!AE52/U41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AF37), +'Baseline - public'!AF37*'Baseline - public'!AF52/V41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AG37), +'Baseline - public'!AG37*'Baseline - public'!AG52/W41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AH37), +'Baseline - public'!AH37*'Baseline - public'!AH52/X41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AI37), +'Baseline - public'!AI37*'Baseline - public'!AI52/Y41, 0)","v":0}]
[16,{"$f":"+A1_Historical_pub!B32","v":"Residual"},{"$f":"'Baseline - public'!M38*'Baseline - public'!M52/C41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!N38*'Baseline - public'!N52/D41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!O38*'Baseline - public'!O52/E41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!P38*'Baseline - public'!P52/F41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!Q38*'Baseline - public'!Q52/G41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!R38*'Baseline - public'!R52/H41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!S38*'Baseline - public'!S52/I41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!T38*'Baseline - public'!T52/J41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!U38*'Baseline - public'!U52/K41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!V38*'Baseline - public'!V52/L41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!W38*'Baseline - public'!W52/M41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!X38*'Baseline - public'!X52/N41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!Y38*'Baseline - public'!Y52/O41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!Z38*'Baseline - public'!Z52/P41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AA38*'Baseline - public'!AA52/Q41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AB38*'Baseline - public'!AB52/R41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AC38*'Baseline - public'!AC52/S41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AD38*'Baseline - public'!AD52/T41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AE38*'Baseline - public'!AE52/U41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AF38*'Baseline - public'!AF52/V41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AG38*'Baseline - public'!AG52/W41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AH38*'Baseline - public'!AH52/X41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AI38*'Baseline - public'!AI52/Y41","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"+A1_Historical_pub!B34","v":"Public sector debt-to-revenue-and-grants ratio (in percent)"},{"$f":"C11/C18*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[null,{"$f":"+A1_Historical_pub!B36","v":"Gross financing need 4/"},{"$f":"+'Macro-Debt_Data'!S101/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60)*100","v":{"$error":"#DIV/0!"}},{"$f":"D90/D41*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+A1_Historical_pub!B37","v":"in billions of U.S. dollars"},{"$f":"+'Macro-Debt_Data'!S101/'Macro-Debt_Data'!S60","v":{"$error":"#DIV/0!"}},{"$f":"D90/D49","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[null,{"$f":"+A1_Historical_pub!B39","v":"Key macroeconomic and fiscal assumptions"},null,null,{"$f":"+D39*'Baseline - public'!O26","v":{"$error":"#VALUE!"}},{"$f":"+E39*'Baseline - public'!P26","v":{"$error":"#VALUE!"}},{"$f":"+F39*'Baseline - public'!Q26","v":{"$error":"#VALUE!"}},{"$f":"+G39*'Baseline - public'!R26","v":{"$error":"#VALUE!"}},{"$f":"+H39*'Baseline - public'!S26","v":{"$error":"#VALUE!"}},{"$f":"+I39*'Baseline - public'!T26","v":{"$error":"#VALUE!"}},{"$f":"+J39*'Baseline - public'!U26","v":{"$error":"#VALUE!"}},{"$f":"+K39*'Baseline - public'!V26","v":{"$error":"#VALUE!"}},{"$f":"+L39*'Baseline - public'!W26","v":{"$error":"#VALUE!"}},{"$f":"+M39*'Baseline - public'!X26","v":{"$error":"#VALUE!"}},{"$f":"+N39*'Baseline - public'!Y26","v":{"$error":"#VALUE!"}},{"$f":"+O39*'Baseline - public'!Z26","v":{"$error":"#VALUE!"}},{"$f":"+P39*'Baseline - public'!AA26","v":{"$error":"#VALUE!"}},{"$f":"+Q39*'Baseline - public'!AB26","v":{"$error":"#VALUE!"}},{"$f":"+R39*'Baseline - public'!AC26","v":{"$error":"#VALUE!"}},{"$f":"+S39*'Baseline - public'!AD26","v":{"$error":"#VALUE!"}},{"$f":"+T39*'Baseline - public'!AE26","v":{"$error":"#VALUE!"}},{"$f":"+U39*'Baseline - public'!AF26","v":{"$error":"#VALUE!"}},{"$f":"+V39*'Baseline - public'!AG26","v":{"$error":"#VALUE!"}},{"$f":"+W39*'Baseline - public'!AH26","v":{"$error":"#VALUE!"}},{"$f":"+X39*'Baseline - public'!AI26","v":{"$error":"#VALUE!"}}]
[]
[null,{"$f":"+A1_Historical_pub!B41","v":"Nominal GDP (local currency)"},{"$f":"+'Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60","v":0},{"$f":"+'Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60","v":0},{"$f":"+'Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60","v":0},{"$f":"E41*(1+F42/100)*(1+F54/100)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+A1_Historical_pub!B42","v":"Real GDP growth (in percent)"},{"$f":"+'Macro-Debt_Data'!S107","v":"…"},{"$f":"+'Macro-Debt_Data'!T107","v":"…"},{"$f":"'Baseline - public'!O53","v":"…"},{"$f":"'Baseline - public'!P53","v":"…"},{"$f":"'Baseline - public'!Q53","v":"…"},{"$f":"'Baseline - public'!R53","v":"…"},{"$f":"'Baseline - public'!S53","v":"…"},{"$f":"'Baseline - public'!T53","v":"…"},{"$f":"'Baseline - public'!U53","v":"…"},{"$f":"'Baseline - public'!V53","v":"…"},{"$f":"'Baseline - public'!W53","v":"…"},{"$f":"'Baseline - public'!X53","v":"…"},{"$f":"'Baseline - public'!Y53","v":"…"},{"$f":"'Baseline - public'!Z53","v":"…"},{"$f":"'Baseline - public'!AA53","v":"…"},{"$f":"'Baseline - public'!AB53","v":"…"},{"$f":"'Baseline - public'!AC53","v":"…"},{"$f":"'Baseline - public'!AD53","v":"…"},{"$f":"'Baseline - public'!AE53","v":"…"},{"$f":"'Baseline - public'!AF53","v":"…"},{"$f":"'Baseline - public'!AG53","v":"…"},{"$f":"'Baseline - public'!AH53","v":"…"},{"$f":"'Baseline - public'!AI53","v":"…"}]
[null,{"$f":"+A1_Historical_pub!B43","v":"Average nominal interest rate on public debt (in percent)"},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!S49/'Macro-Debt_Data'!R80),(100*'Macro-Debt_Data'!S49/'Macro-Debt_Data'!R80),\".\")","v":"."},{"$f":"+'Baseline - public'!N54","v":"..."},{"$f":"+'Baseline - public'!O54","v":"..."},{"$f":"F85/E79*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+A1_Historical_pub!B44","v":"Average nominal interest rate on external debt (in percent)"},{"$f":"'Baseline - public'!M55","v":"..."},{"$f":"+'Baseline - public'!N55","v":"..."},{"$f":"+'Baseline - public'!O55","v":"..."},{"$f":"F87/E82*100*'Macro-Debt_Data'!U59/'Macro-Debt_Data'!V60","v":{"$error":"#DIV/0!"}},{"$f":"G87/F82*100*'Macro-Debt_Data'!V59/'Macro-Debt_Data'!W60","v":{"$error":"#DIV/0!"}},{"$f":"H87/G82*100*'Macro-Debt_Data'!W59/'Macro-Debt_Data'!X60","v":{"$error":"#DIV/0!"}},{"$f":"I87/H82*100*'Macro-Debt_Data'!X59/'Macro-Debt_Data'!Y60","v":{"$error":"#DIV/0!"}},{"$f":"J87/I82*100*'Macro-Debt_Data'!Y59/'Macro-Debt_Data'!Z60","v":{"$error":"#DIV/0!"}},{"$f":"K87/J82*100*'Macro-Debt_Data'!Z59/'Macro-Debt_Data'!AA60","v":{"$error":"#DIV/0!"}},{"$f":"L87/K82*100*'Macro-Debt_Data'!AA59/'Macro-Debt_Data'!AB60","v":{"$error":"#DIV/0!"}},{"$f":"M87/L82*100*'Macro-Debt_Data'!AB59/'Macro-Debt_Data'!AC60","v":{"$error":"#DIV/0!"}},{"$f":"N87/M82*100*'Macro-Debt_Data'!AC59/'Macro-Debt_Data'!AD60","v":{"$error":"#DIV/0!"}},{"$f":"O87/N82*100*'Macro-Debt_Data'!AD59/'Macro-Debt_Data'!AE60","v":{"$error":"#DIV/0!"}},{"$f":"P87/O82*100*'Macro-Debt_Data'!AE59/'Macro-Debt_Data'!AF60","v":{"$error":"#DIV/0!"}},{"$f":"Q87/P82*100*'Macro-Debt_Data'!AF59/'Macro-Debt_Data'!AG60","v":{"$error":"#DIV/0!"}},{"$f":"R87/Q82*100*'Macro-Debt_Data'!AG59/'Macro-Debt_Data'!AH60","v":{"$error":"#DIV/0!"}},{"$f":"S87/R82*100*'Macro-Debt_Data'!AH59/'Macro-Debt_Data'!AI60","v":{"$error":"#DIV/0!"}},{"$f":"T87/S82*100*'Macro-Debt_Data'!AI59/'Macro-Debt_Data'!AJ60","v":{"$error":"#DIV/0!"}},{"$f":"U87/T82*100*'Macro-Debt_Data'!AJ59/'Macro-Debt_Data'!AK60","v":{"$error":"#DIV/0!"}},{"$f":"V87/U82*100*'Macro-Debt_Data'!AK59/'Macro-Debt_Data'!AL60","v":{"$error":"#DIV/0!"}},{"$f":"W87/V82*100*'Macro-Debt_Data'!AL59/'Macro-Debt_Data'!AM60","v":{"$error":"#DIV/0!"}},{"$f":"X87/W82*100*'Macro-Debt_Data'!AM59/'Macro-Debt_Data'!AN60","v":{"$error":"#DIV/0!"}},{"$f":"Y87/X82*100*'Macro-Debt_Data'!AN59/'Macro-Debt_Data'!AO60","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+A1_Historical_pub!B45","v":"Average nominal interest rate on domestic debt (in percent)"},{"$f":"'Baseline - public'!M56","v":"..."},{"$f":"'Baseline - public'!N56","v":"..."},{"$f":"'Baseline - public'!O56","v":"..."},{"$f":"IF(E80=0,PV_ResFin_pub!E25*100,F86/E80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(F80=0,PV_ResFin_pub!F25*100,G86/F80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(G80=0,PV_ResFin_pub!G25*100,H86/G80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(H80=0,PV_ResFin_pub!H25*100,I86/H80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(I80=0,PV_ResFin_pub!I25*100,J86/I80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(J80=0,PV_ResFin_pub!J25*100,K86/J80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(K80=0,PV_ResFin_pub!K25*100,L86/K80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(L80=0,PV_ResFin_pub!L25*100,M86/L80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(M80=0,PV_ResFin_pub!M25*100,N86/M80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(N80=0,PV_ResFin_pub!N25*100,O86/N80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(O80=0,PV_ResFin_pub!O25*100,P86/O80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(P80=0,PV_ResFin_pub!P25*100,Q86/P80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(Q80=0,PV_ResFin_pub!Q25*100,R86/Q80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(R80=0,PV_ResFin_pub!R25*100,S86/R80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(S80=0,PV_ResFin_pub!S25*100,T86/S80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(T80=0,PV_ResFin_pub!T25*100,U86/T80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(U80=0,PV_ResFin_pub!U25*100,V86/U80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(V80=0,PV_ResFin_pub!V25*100,W86/V80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(W80=0,PV_ResFin_pub!W25*100,X86/W80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(X80=0,PV_ResFin_pub!X25*100,Y86/X80*100)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"+A1_Historical_pub!B46","v":"Average real interest rate (in percent)"},null,{"$f":"((C12/C11)*D48+(1-C12/C11)*D47)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+A1_Historical_pub!B47","v":"Average real interest rate on domestic debt (in percent)"},{"$f":"'Baseline - public'!M58","v":"..."},{"$f":"'Baseline - public'!N58","v":"..."},{"$f":"'Baseline - public'!O58","v":"..."},{"$f":"(F45-F54)/(1+F54/100)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+A1_Historical_pub!B48","v":"Average real interest rate on external debt (in percent)"},null,{"$f":"IF(ISNUMBER(D44),(D44-D55)/(1+D55/100),\"...\")","v":"..."},"...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","..."]
[null,{"$f":"+A1_Historical_pub!B49","v":"Exchange rate (LC per US dollar) "},{"$f":"+'Macro-Debt_Data'!S59","v":0},{"$f":"+'Macro-Debt_Data'!T59","v":0},{"$f":"'Baseline - public'!O60","v":0},{"$f":"'Baseline - public'!P60","v":0},{"$f":"'Baseline - public'!Q60","v":0},{"$f":"'Baseline - public'!R60","v":0},{"$f":"'Baseline - public'!S60","v":0},{"$f":"'Baseline - public'!T60","v":0},{"$f":"'Baseline - public'!U60","v":0},{"$f":"'Baseline - public'!V60","v":0},{"$f":"'Baseline - public'!W60","v":0},{"$f":"'Baseline - public'!X60","v":0},{"$f":"'Baseline - public'!Y60","v":0},{"$f":"'Baseline - public'!Z60","v":0},{"$f":"'Baseline - public'!AA60","v":0},{"$f":"'Baseline - public'!AB60","v":0},{"$f":"'Baseline - public'!AC60","v":0},{"$f":"'Baseline - public'!AD60","v":0},{"$f":"'Baseline - public'!AE60","v":0},{"$f":"'Baseline - public'!AF60","v":0},{"$f":"'Baseline - public'!AG60","v":0},{"$f":"'Baseline - public'!AH60","v":0},{"$f":"'Baseline - public'!AI60","v":0}]
[null,{"$f":"+A1_Historical_pub!B50","v":"Nominal depreciation of local currency (percentage change in LC per dollar)"},null,{"$f":"(D49/C49-1)*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+A1_Historical_pub!B51","v":"Exchange rate (US dollar per LC)"},{"$f":"1/C49","v":{"$error":"#DIV/0!"}},{"$f":"1/D49","v":{"$error":"#DIV/0!"}},{"$f":"1/E49","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+A1_Historical_pub!B52","v":"Nominal appreciation (increase in US dollar value of local currency, in percent)"},null,{"$f":"(D51/C51-1)*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+A1_Historical_pub!B53","v":"Real exchange rate depreciation (in percent, + indicates depreciation)"},null,{"$f":"(100+D50)*(1+D55/100)/(1+D54/100)-100","v":{"$error":"#DIV/0!"}},{"$f":"(100+E50)*(1+E55/100)/(1+E54/100)-100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+A1_Historical_pub!B54","v":"Inflation rate (GDP deflator, in percent)"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S109),('Macro-Debt_Data'!S109),\".\")","v":"."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T109),('Macro-Debt_Data'!T109),\".\")","v":"."},{"$f":"'Baseline - public'!O65","v":"..."},{"$f":"'Baseline - public'!P65","v":"..."},{"$f":"'Baseline - public'!Q65","v":"..."},{"$f":"'Baseline - public'!R65","v":"..."},{"$f":"'Baseline - public'!S65","v":"..."},{"$f":"'Baseline - public'!T65","v":"..."},{"$f":"'Baseline - public'!U65","v":"..."},{"$f":"'Baseline - public'!V65","v":"..."},{"$f":"'Baseline - public'!W65","v":"..."},{"$f":"'Baseline - public'!X65","v":"..."},{"$f":"'Baseline - public'!Y65","v":"..."},{"$f":"'Baseline - public'!Z65","v":"..."},{"$f":"'Baseline - public'!AA65","v":"..."},{"$f":"'Baseline - public'!AB65","v":"..."},{"$f":"'Baseline - public'!AC65","v":"..."},{"$f":"'Baseline - public'!AD65","v":"..."},{"$f":"'Baseline - public'!AE65","v":"..."},{"$f":"'Baseline - public'!AF65","v":"..."},{"$f":"'Baseline - public'!AG65","v":"..."},{"$f":"'Baseline - public'!AH65","v":"..."},{"$f":"'Baseline - public'!AI65","v":"..."}]
[null,{"$f":"+A1_Historical_pub!B55","v":"US Inflation rate (GDP deflator, in percent)"},{"$f":"+'Macro-Debt_Data'!S112","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!T112","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!O66","v":"..."},{"$f":"'Baseline - public'!P66","v":"..."},{"$f":"'Baseline - public'!Q66","v":"..."},{"$f":"'Baseline - public'!R66","v":"..."},{"$f":"'Baseline - public'!S66","v":"..."},{"$f":"'Baseline - public'!T66","v":"..."},{"$f":"'Baseline - public'!U66","v":"..."},{"$f":"'Baseline - public'!V66","v":"..."},{"$f":"'Baseline - public'!W66","v":"..."},{"$f":"'Baseline - public'!X66","v":"..."},{"$f":"'Baseline - public'!Y66","v":"..."},{"$f":"'Baseline - public'!Z66","v":"..."},{"$f":"'Baseline - public'!AA66","v":"..."},{"$f":"'Baseline - public'!AB66","v":"..."},{"$f":"'Baseline - public'!AC66","v":"..."},{"$f":"'Baseline - public'!AD66","v":"..."},{"$f":"'Baseline - public'!AE66","v":"..."},{"$f":"'Baseline - public'!AF66","v":"..."},{"$f":"'Baseline - public'!AG66","v":"..."},{"$f":"'Baseline - public'!AH66","v":"..."},{"$f":"'Baseline - public'!AI66","v":"..."}]
[null,{"$f":"+A1_Historical_pub!B56","v":"Growth of real primary spending (deflated by GDP deflator, in percent)"},{"$f":"'Baseline - public'!M67","v":"…"},{"$f":"'Baseline - public'!N67","v":"…"},{"$f":"'Baseline - public'!O67","v":"…"},{"$f":"F74","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"H74","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[]
[null,{"$f":"+A1_Historical_pub!B59","v":"Historical Statistics for Key Variables (past 10 years)"},null,null,null,null,null,{"$f":"B1_GDP_pub!$H$59","v":"Projections"}]
[null,null,null,{"$f":"+A1_Historical_pub!F59","v":"Historical"},null,{"$f":"A1_Historical_pub!H59","v":"Standard"},null,{"$f":"D61","v":"Average"}]
[null,null,null,{"$f":"+A1_Historical_pub!F60","v":"Average"},null,{"$f":"A1_Historical_pub!H60","v":"Deviation"},null,{"$f":"'Baseline - public'!AP7","v":"2019 - 2039"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size of PB shock",{"$f":"'Input 6(optional)-Standard Test'!D21","v":1},"SD"]
[null,{"$f":"+A1_Historical_pub!B62","v":"Primary deficit "},null,{"$f":"+A1_Historical_pub!F62","v":{"$error":"#VALUE!"}},null,{"$f":"'Baseline - public'!AK23","v":{"$error":"#VALUE!"}},null,{"$f":"'Baseline - public'!AP23","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Historical average, baseline projection, whichever is lower",{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4, 'Input 6(optional)-Standard Test'!D22, 'Input 6(optional)-Standard Test'!C22)","v":"Whichever is lower"}]
[null,{"$f":"+A1_Historical_pub!B63","v":"Real GDP growth (in percent)"},null,{"$f":"+A1_Historical_pub!F63","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - public'!AK53","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - public'!AP53","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+A1_Historical_pub!B64","v":"Nominal interest rate (in percent) 6/"},null,{"$f":"+A1_Historical_pub!F64","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - public'!AK54","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - public'!AP54","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interaction:"]
[null,{"$f":"+A1_Historical_pub!B65","v":"Real interest rate (in percent)"},null,{"$f":"+A1_Historical_pub!F65","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - public'!AK57","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - public'!AP57","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Additional domestic borrowing costs (bps/ppt)",{"$f":"'Input 6(optional)-Standard Test'!H21","v":25}]
[null,{"$f":"+A1_Historical_pub!B66","v":"Inflation rate (GDP deflator, in percent) "},null,{"$f":"+A1_Historical_pub!F66","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - public'!AK65","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - public'!AP65","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Additional market borrowing costs (100 bps/ppt, 400 bps, whichever is lower)",{"$f":"'Input 6(optional)-Standard Test'!H22","v":"Whichever is lower"}]
[null,{"$f":"+A1_Historical_pub!B67","v":"Revenue to GDP ratio"},null,{"$f":"+A1_Historical_pub!F67","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - public'!AK24","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - public'!AP24","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[null,{"$f":"+A1_Historical_pub!B72","v":"Nominal spending"},null,null,{"$f":"E20/100*E41","v":{"$error":"#VALUE!"}},{"$f":"F20/100*F41","v":{"$error":"#VALUE!"}},{"$f":"G20/100*G41","v":{"$error":"#VALUE!"}},{"$f":"H20/100*H41","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+A1_Historical_pub!B73","v":"  Increase in percent"},null,null,null,{"$f":"(F72/E72-1)*100","v":{"$error":"#VALUE!"}},{"$f":"(G72/F72-1)*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+A1_Historical_pub!B74","v":"Increase in real spending in percent"},null,null,null,{"$f":"((1+F73/100)/(1+F54/100)-1)*100","v":{"$error":"#VALUE!"}},{"$f":"((1+G73/100)/(1+G54/100)-1)*100","v":{"$error":"#VALUE!"}},{"$f":"((1+H73/100)/(1+H54/100)-1)*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[]
[]
[null,{"$f":"+A1_Historical_pub!B78","v":"In billions of local currency"}]
[null,{"$f":"+A1_Historical_pub!B79","v":"Nominal debt"},{"$f":"C11/100*C41","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+A1_Historical_pub!B80","v":"Total public domestic debt"},{"$f":"C79-C82","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+A1_Historical_pub!B81","v":"   of which: Short term"},{"$f":"'Macro-Debt_Data'!S16","v":0},{"$f":"'Macro-Debt_Data'!T16","v":0},{"$f":"'Macro-Debt_Data'!U16","v":{"$error":"#DIV/0!"}},{"$f":"PV_ResFin_pub!E134+'Macro-Debt_Data'!V16","v":{"$error":"#VALUE!"}},{"$f":"PV_ResFin_pub!F134+'Macro-Debt_Data'!W16","v":{"$error":"#VALUE!"}},{"$f":"PV_ResFin_pub!G134+'Macro-Debt_Data'!X16","v":{"$error":"#VALUE!"}},{"$f":"PV_ResFin_pub!H134+'Macro-Debt_Data'!Y16","v":{"$error":"#VALUE!"}},{"$f":"PV_ResFin_pub!I134+'Macro-Debt_Data'!Z16","v":{"$error":"#VALUE!"}},{"$f":"PV_ResFin_pub!J134+'Macro-Debt_Data'!AA16","v":{"$error":"#VALUE!"}},{"$f":"PV_ResFin_pub!K134+'Macro-Debt_Data'!AB16","v":{"$error":"#VALUE!"}},{"$f":"PV_ResFin_pub!L134+'Macro-Debt_Data'!AC16","v":{"$error":"#VALUE!"}},{"$f":"PV_ResFin_pub!M134+'Macro-Debt_Data'!AD16","v":{"$error":"#VALUE!"}},{"$f":"PV_ResFin_pub!N134+'Macro-Debt_Data'!AE16","v":{"$error":"#VALUE!"}},{"$f":"PV_ResFin_pub!O134+'Macro-Debt_Data'!AF16","v":{"$error":"#VALUE!"}},{"$f":"PV_ResFin_pub!P134+'Macro-Debt_Data'!AG16","v":{"$error":"#VALUE!"}},{"$f":"PV_ResFin_pub!Q134+'Macro-Debt_Data'!AH16","v":{"$error":"#VALUE!"}},{"$f":"PV_ResFin_pub!R134+'Macro-Debt_Data'!AI16","v":{"$error":"#VALUE!"}},{"$f":"PV_ResFin_pub!S134+'Macro-Debt_Data'!AJ16","v":{"$error":"#VALUE!"}},{"$f":"PV_ResFin_pub!T134+'Macro-Debt_Data'!AK16","v":{"$error":"#VALUE!"}},{"$f":"PV_ResFin_pub!U134+'Macro-Debt_Data'!AL16","v":{"$error":"#VALUE!"}},{"$f":"PV_ResFin_pub!V134+'Macro-Debt_Data'!AM16","v":{"$error":"#VALUE!"}},{"$f":"PV_ResFin_pub!W134+'Macro-Debt_Data'!AN16","v":{"$error":"#VALUE!"}},{"$f":"PV_ResFin_pub!X134+'Macro-Debt_Data'!AO16","v":{"$error":"#VALUE!"}}]
[null,{"$f":"+A1_Historical_pub!B82","v":"Total public external debt"},{"$f":"+'Macro-Debt_Data'!S81","v":0},{"$f":"+'Macro-Debt_Data'!T81/'Macro-Debt_Data'!T59*D49","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!U81/'Macro-Debt_Data'!U59*E49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!V81/'Macro-Debt_Data'!V59+PV_ResFin_pub!E110)*F49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!W81/'Macro-Debt_Data'!W59+PV_ResFin_pub!F110)*G49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!X81/'Macro-Debt_Data'!X59+PV_ResFin_pub!G110)*H49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!Y81/'Macro-Debt_Data'!Y59+PV_ResFin_pub!H110)*I49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!Z81/'Macro-Debt_Data'!Z59+PV_ResFin_pub!I110)*J49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AA81/'Macro-Debt_Data'!AA59+PV_ResFin_pub!J110)*K49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AB81/'Macro-Debt_Data'!AB59+PV_ResFin_pub!K110)*L49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AC81/'Macro-Debt_Data'!AC59+PV_ResFin_pub!L110)*M49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AD81/'Macro-Debt_Data'!AD59+PV_ResFin_pub!M110)*N49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AE81/'Macro-Debt_Data'!AE59+PV_ResFin_pub!N110)*O49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AF81/'Macro-Debt_Data'!AF59+PV_ResFin_pub!O110)*P49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AG81/'Macro-Debt_Data'!AG59+PV_ResFin_pub!P110)*Q49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AH81/'Macro-Debt_Data'!AH59+PV_ResFin_pub!Q110)*R49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AI81/'Macro-Debt_Data'!AI59+PV_ResFin_pub!R110)*S49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AJ81/'Macro-Debt_Data'!AJ59+PV_ResFin_pub!S110)*T49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AK81/'Macro-Debt_Data'!AK59+PV_ResFin_pub!T110)*U49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AL81/'Macro-Debt_Data'!AL59+PV_ResFin_pub!U110)*V49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AM81/'Macro-Debt_Data'!AM59+PV_ResFin_pub!V110)*W49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AN81/'Macro-Debt_Data'!AN59+PV_ResFin_pub!W110)*X49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AO81/'Macro-Debt_Data'!AO59+PV_ResFin_pub!X110)*Y49","v":{"$error":"#DIV/0!"}}]
[null,"Debt service (PV_ResFin-fiscal & PV_ResFin-fiscal_add.cost.mkt added)"]
[null,{"$f":"+A1_Historical_pub!B84","v":"Amortization (excluding ST domestic debt)"},{"$f":"+('Macro-Debt_Data'!S24+'Macro-Debt_Data'!S26)*'Macro-Debt_Data'!S60","v":0},{"$f":"+('Macro-Debt_Data'!T24+'Macro-Debt_Data'!T26)*'Macro-Debt_Data'!T60","v":0},{"$f":"+('Macro-Debt_Data'!U24+'Macro-Debt_Data'!U26)*'Macro-Debt_Data'!U60","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!V24+'Macro-Debt_Data'!V26+PV_ResFin_pub!E114)*'Macro-Debt_Data'!V60+PV_ResFin_pub!E127","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!W24+'Macro-Debt_Data'!W26+PV_ResFin_pub!F114)*'Macro-Debt_Data'!W60+PV_ResFin_pub!F127","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!X24+'Macro-Debt_Data'!X26+PV_ResFin_pub!G114)*'Macro-Debt_Data'!X60+PV_ResFin_pub!G127","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!Y24+'Macro-Debt_Data'!Y26+PV_ResFin_pub!H114)*'Macro-Debt_Data'!Y60+PV_ResFin_pub!H127","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!Z24+'Macro-Debt_Data'!Z26+PV_ResFin_pub!I114)*'Macro-Debt_Data'!Z60+PV_ResFin_pub!I127","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AA24+'Macro-Debt_Data'!AA26+PV_ResFin_pub!J114)*'Macro-Debt_Data'!AA60+PV_ResFin_pub!J127","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AB24+'Macro-Debt_Data'!AB26+PV_ResFin_pub!K114)*'Macro-Debt_Data'!AB60+PV_ResFin_pub!K127","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AC24+'Macro-Debt_Data'!AC26+PV_ResFin_pub!L114)*'Macro-Debt_Data'!AC60+PV_ResFin_pub!L127","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AD24+'Macro-Debt_Data'!AD26+PV_ResFin_pub!M114)*'Macro-Debt_Data'!AD60+PV_ResFin_pub!M127","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AE24+'Macro-Debt_Data'!AE26+PV_ResFin_pub!N114)*'Macro-Debt_Data'!AE60+PV_ResFin_pub!N127","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AF24+'Macro-Debt_Data'!AF26+PV_ResFin_pub!O114)*'Macro-Debt_Data'!AF60+PV_ResFin_pub!O127","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AG24+'Macro-Debt_Data'!AG26+PV_ResFin_pub!P114)*'Macro-Debt_Data'!AG60+PV_ResFin_pub!P127","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AH24+'Macro-Debt_Data'!AH26+PV_ResFin_pub!Q114)*'Macro-Debt_Data'!AH60+PV_ResFin_pub!Q127","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AI24+'Macro-Debt_Data'!AI26+PV_ResFin_pub!R114)*'Macro-Debt_Data'!AI60+PV_ResFin_pub!R127","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AJ24+'Macro-Debt_Data'!AJ26+PV_ResFin_pub!S114)*'Macro-Debt_Data'!AJ60+PV_ResFin_pub!S127","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AK24+'Macro-Debt_Data'!AK26+PV_ResFin_pub!T114)*'Macro-Debt_Data'!AK60+PV_ResFin_pub!T127","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AL24+'Macro-Debt_Data'!AL26+PV_ResFin_pub!U114)*'Macro-Debt_Data'!AL60+PV_ResFin_pub!U127","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AM24+'Macro-Debt_Data'!AM26+PV_ResFin_pub!V114)*'Macro-Debt_Data'!AM60+PV_ResFin_pub!V127","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AN24+'Macro-Debt_Data'!AN26+PV_ResFin_pub!W114)*'Macro-Debt_Data'!AN60+PV_ResFin_pub!W127","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AO24+'Macro-Debt_Data'!AO26+PV_ResFin_pub!X114)*'Macro-Debt_Data'!AO60+PV_ResFin_pub!X127","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+A1_Historical_pub!B85","v":"Interest Expenditure"},{"$f":"C86+C87","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+A1_Historical_pub!B86","v":"Domestic debt"},{"$f":"+'Macro-Debt_Data'!S21*'Macro-Debt_Data'!S60","v":0},{"$f":"+'Macro-Debt_Data'!T21*'Macro-Debt_Data'!T60","v":0},{"$f":"+'Macro-Debt_Data'!U21*'Macro-Debt_Data'!U60","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!V21*'Macro-Debt_Data'!V60+PV_ResFin_pub!E126+PV_ResFin_pub!E135+('PV_ResFin-add.int.cost - mkt'!G47+'PV_ResFin-add.int.cost - mkt'!G56)","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!W21*'Macro-Debt_Data'!W60+PV_ResFin_pub!F126+PV_ResFin_pub!F135+('PV_ResFin-add.int.cost - mkt'!H47+'PV_ResFin-add.int.cost - mkt'!H56)","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!X21*'Macro-Debt_Data'!X60+PV_ResFin_pub!G126+PV_ResFin_pub!G135+('PV_ResFin-add.int.cost - mkt'!I47+'PV_ResFin-add.int.cost - mkt'!I56)","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!Y21*'Macro-Debt_Data'!Y60+PV_ResFin_pub!H126+PV_ResFin_pub!H135+('PV_ResFin-add.int.cost - mkt'!J47+'PV_ResFin-add.int.cost - mkt'!J56)","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!Z21*'Macro-Debt_Data'!Z60+PV_ResFin_pub!I126+PV_ResFin_pub!I135+('PV_ResFin-add.int.cost - mkt'!K47+'PV_ResFin-add.int.cost - mkt'!K56)","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AA21*'Macro-Debt_Data'!AA60+PV_ResFin_pub!J126+PV_ResFin_pub!J135+('PV_ResFin-add.int.cost - mkt'!L47+'PV_ResFin-add.int.cost - mkt'!L56)","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AB21*'Macro-Debt_Data'!AB60+PV_ResFin_pub!K126+PV_ResFin_pub!K135+('PV_ResFin-add.int.cost - mkt'!M47+'PV_ResFin-add.int.cost - mkt'!M56)","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AC21*'Macro-Debt_Data'!AC60+PV_ResFin_pub!L126+PV_ResFin_pub!L135+('PV_ResFin-add.int.cost - mkt'!N47+'PV_ResFin-add.int.cost - mkt'!N56)","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AD21*'Macro-Debt_Data'!AD60+PV_ResFin_pub!M126+PV_ResFin_pub!M135+('PV_ResFin-add.int.cost - mkt'!O47+'PV_ResFin-add.int.cost - mkt'!O56)","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AE21*'Macro-Debt_Data'!AE60+PV_ResFin_pub!N126+PV_ResFin_pub!N135+('PV_ResFin-add.int.cost - mkt'!P47+'PV_ResFin-add.int.cost - mkt'!P56)","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AF21*'Macro-Debt_Data'!AF60+PV_ResFin_pub!O126+PV_ResFin_pub!O135+('PV_ResFin-add.int.cost - mkt'!Q47+'PV_ResFin-add.int.cost - mkt'!Q56)","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AG21*'Macro-Debt_Data'!AG60+PV_ResFin_pub!P126+PV_ResFin_pub!P135+('PV_ResFin-add.int.cost - mkt'!R47+'PV_ResFin-add.int.cost - mkt'!R56)","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AH21*'Macro-Debt_Data'!AH60+PV_ResFin_pub!Q126+PV_ResFin_pub!Q135+('PV_ResFin-add.int.cost - mkt'!S47+'PV_ResFin-add.int.cost - mkt'!S56)","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AI21*'Macro-Debt_Data'!AI60+PV_ResFin_pub!R126+PV_ResFin_pub!R135+('PV_ResFin-add.int.cost - mkt'!T47+'PV_ResFin-add.int.cost - mkt'!T56)","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AJ21*'Macro-Debt_Data'!AJ60+PV_ResFin_pub!S126+PV_ResFin_pub!S135+('PV_ResFin-add.int.cost - mkt'!U47+'PV_ResFin-add.int.cost - mkt'!U56)","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AK21*'Macro-Debt_Data'!AK60+PV_ResFin_pub!T126+PV_ResFin_pub!T135+('PV_ResFin-add.int.cost - mkt'!V47+'PV_ResFin-add.int.cost - mkt'!V56)","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AL21*'Macro-Debt_Data'!AL60+PV_ResFin_pub!U126+PV_ResFin_pub!U135+('PV_ResFin-add.int.cost - mkt'!W47+'PV_ResFin-add.int.cost - mkt'!W56)","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AM21*'Macro-Debt_Data'!AM60+PV_ResFin_pub!V126+PV_ResFin_pub!V135+('PV_ResFin-add.int.cost - mkt'!X47+'PV_ResFin-add.int.cost - mkt'!X56)","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AN21*'Macro-Debt_Data'!AN60+PV_ResFin_pub!W126+PV_ResFin_pub!W135+('PV_ResFin-add.int.cost - mkt'!Y47+'PV_ResFin-add.int.cost - mkt'!Y56)","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AO21*'Macro-Debt_Data'!AO60+PV_ResFin_pub!X126+PV_ResFin_pub!X135+('PV_ResFin-add.int.cost - mkt'!Z47+'PV_ResFin-add.int.cost - mkt'!Z56)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+A1_Historical_pub!B87","v":"External debt"},{"$f":"+'Macro-Debt_Data'!S19*'Macro-Debt_Data'!S60","v":0},{"$f":"+'Macro-Debt_Data'!T19*'Macro-Debt_Data'!T60","v":0},{"$f":"+'Macro-Debt_Data'!U19*'Macro-Debt_Data'!U60","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!V19+PV_ResFin_pub!E113+'PV_ResFin-add.int.cost - mkt'!G34)*'Macro-Debt_Data'!V60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!W19+PV_ResFin_pub!F113+'PV_ResFin-add.int.cost - mkt'!H34)*'Macro-Debt_Data'!W60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!X19+PV_ResFin_pub!G113+'PV_ResFin-add.int.cost - mkt'!I34)*'Macro-Debt_Data'!X60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!Y19+PV_ResFin_pub!H113+'PV_ResFin-add.int.cost - mkt'!J34)*'Macro-Debt_Data'!Y60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!Z19+PV_ResFin_pub!I113+'PV_ResFin-add.int.cost - mkt'!K34)*'Macro-Debt_Data'!Z60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AA19+PV_ResFin_pub!J113+'PV_ResFin-add.int.cost - mkt'!L34)*'Macro-Debt_Data'!AA60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AB19+PV_ResFin_pub!K113+'PV_ResFin-add.int.cost - mkt'!M34)*'Macro-Debt_Data'!AB60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AC19+PV_ResFin_pub!L113+'PV_ResFin-add.int.cost - mkt'!N34)*'Macro-Debt_Data'!AC60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AD19+PV_ResFin_pub!M113+'PV_ResFin-add.int.cost - mkt'!O34)*'Macro-Debt_Data'!AD60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AE19+PV_ResFin_pub!N113+'PV_ResFin-add.int.cost - mkt'!P34)*'Macro-Debt_Data'!AE60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AF19+PV_ResFin_pub!O113+'PV_ResFin-add.int.cost - mkt'!Q34)*'Macro-Debt_Data'!AF60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AG19+PV_ResFin_pub!P113+'PV_ResFin-add.int.cost - mkt'!R34)*'Macro-Debt_Data'!AG60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AH19+PV_ResFin_pub!Q113+'PV_ResFin-add.int.cost - mkt'!S34)*'Macro-Debt_Data'!AH60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AI19+PV_ResFin_pub!R113+'PV_ResFin-add.int.cost - mkt'!T34)*'Macro-Debt_Data'!AI60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AJ19+PV_ResFin_pub!S113+'PV_ResFin-add.int.cost - mkt'!U34)*'Macro-Debt_Data'!AJ60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AK19+PV_ResFin_pub!T113+'PV_ResFin-add.int.cost - mkt'!V34)*'Macro-Debt_Data'!AK60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AL19+PV_ResFin_pub!U113+'PV_ResFin-add.int.cost - mkt'!W34)*'Macro-Debt_Data'!AL60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AM19+PV_ResFin_pub!V113+'PV_ResFin-add.int.cost - mkt'!X34)*'Macro-Debt_Data'!AM60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AN19+PV_ResFin_pub!W113+'PV_ResFin-add.int.cost - mkt'!Y34)*'Macro-Debt_Data'!AN60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AO19+PV_ResFin_pub!X113+'PV_ResFin-add.int.cost - mkt'!Z34)*'Macro-Debt_Data'!AO60)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+A1_Historical_pub!B88","v":"Primary deficit"},null,{"$f":"D17/100*D41","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Other debt creating flows",null,{"$f":"'Baseline - public'!N33/100*'Baseline - public'!N52","v":0},{"$f":"'Baseline - public'!O33/100*'Baseline - public'!O52","v":0},{"$f":"'Baseline - public'!P33/100*'Baseline - public'!P52","v":0},{"$f":"'Baseline - public'!Q33/100*'Baseline - public'!Q52","v":0},{"$f":"'Baseline - public'!R33/100*'Baseline - public'!R52","v":0},{"$f":"'Baseline - public'!S33/100*'Baseline - public'!S52","v":0},{"$f":"'Baseline - public'!T33/100*'Baseline - public'!T52","v":0},{"$f":"'Baseline - public'!U33/100*'Baseline - public'!U52","v":0},{"$f":"'Baseline - public'!V33/100*'Baseline - public'!V52","v":0},{"$f":"'Baseline - public'!W33/100*'Baseline - public'!W52","v":0},{"$f":"'Baseline - public'!X33/100*'Baseline - public'!X52","v":0},{"$f":"'Baseline - public'!Y33/100*'Baseline - public'!Y52","v":0},{"$f":"'Baseline - public'!Z33/100*'Baseline - public'!Z52","v":0},{"$f":"'Baseline - public'!AA33/100*'Baseline - public'!AA52","v":0},{"$f":"'Baseline - public'!AB33/100*'Baseline - public'!AB52","v":0},{"$f":"'Baseline - public'!AC33/100*'Baseline - public'!AC52","v":0},{"$f":"'Baseline - public'!AD33/100*'Baseline - public'!AD52","v":0},{"$f":"'Baseline - public'!AE33/100*'Baseline - public'!AE52","v":0},{"$f":"'Baseline - public'!AF33/100*'Baseline - public'!AF52","v":0},{"$f":"'Baseline - public'!AG33/100*'Baseline - public'!AG52","v":0},{"$f":"'Baseline - public'!AH33/100*'Baseline - public'!AH52","v":0},{"$f":"'Baseline - public'!AI33/100*'Baseline - public'!AI52","v":0}]
[null,{"$f":"A1_Historical_pub!B90","v":"Gross financing need (in local currency)"},null,{"$f":"D88+D85+D84+C81+D89","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+A1_Historical_pub!B91","v":"PV of public sector external debt (end of period)"},null,{"$f":"'Macro-Debt_Data'!T92*D49/'Baseline - public'!N60","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!U92*E49/'Baseline - public'!O60","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!V92/'Baseline - public'!P60+PV_ResFin_pub!E111)*F49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!W92/'Baseline - public'!Q60+PV_ResFin_pub!F111+'PV_ResFin-add.int.cost - mkt'!H32)*G49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!X92/'Baseline - public'!R60+PV_ResFin_pub!G111+'PV_ResFin-add.int.cost - mkt'!I32)*H49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!Y92/'Baseline - public'!S60+PV_ResFin_pub!H111+'PV_ResFin-add.int.cost - mkt'!J32)*I49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!Z92/'Baseline - public'!T60+PV_ResFin_pub!I111+'PV_ResFin-add.int.cost - mkt'!K32)*J49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AA92/'Baseline - public'!U60+PV_ResFin_pub!J111+'PV_ResFin-add.int.cost - mkt'!L32)*K49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AB92/'Baseline - public'!V60+PV_ResFin_pub!K111+'PV_ResFin-add.int.cost - mkt'!M32)*L49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AC92/'Baseline - public'!W60+PV_ResFin_pub!L111+'PV_ResFin-add.int.cost - mkt'!N32)*M49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AD92/'Baseline - public'!X60+PV_ResFin_pub!M111+'PV_ResFin-add.int.cost - mkt'!O32)*N49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AE92/'Baseline - public'!Y60+PV_ResFin_pub!N111+'PV_ResFin-add.int.cost - mkt'!P32)*O49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AF92/'Baseline - public'!Z60+PV_ResFin_pub!O111+'PV_ResFin-add.int.cost - mkt'!Q32)*P49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AG92/'Baseline - public'!AA60+PV_ResFin_pub!P111+'PV_ResFin-add.int.cost - mkt'!R32)*Q49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AH92/'Baseline - public'!AB60+PV_ResFin_pub!Q111+'PV_ResFin-add.int.cost - mkt'!S32)*R49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AI92/'Baseline - public'!AC60+PV_ResFin_pub!R111+'PV_ResFin-add.int.cost - mkt'!T32)*S49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AJ92/'Baseline - public'!AD60+PV_ResFin_pub!S111+'PV_ResFin-add.int.cost - mkt'!U32)*T49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AK92/'Baseline - public'!AE60+PV_ResFin_pub!T111+'PV_ResFin-add.int.cost - mkt'!V32)*U49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AL92/'Baseline - public'!AF60+PV_ResFin_pub!U111+'PV_ResFin-add.int.cost - mkt'!W32)*V49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AM92/'Baseline - public'!AG60+PV_ResFin_pub!V111+'PV_ResFin-add.int.cost - mkt'!X32)*W49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AN92/'Baseline - public'!AH60+PV_ResFin_pub!W111+'PV_ResFin-add.int.cost - mkt'!Y32)*X49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AO92/'Baseline - public'!AI60+PV_ResFin_pub!X111+'PV_ResFin-add.int.cost - mkt'!Z32)*Y49","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"+A1_Historical_pub!B93","v":"Debt service-to-revenue-and-grants ratio (in percent)"},null,{"$f":"10000*(D84+D85+C81)/(D18 *D41)","v":{"$error":"#VALUE!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+A1_Historical_pub!B94","v":"Debt service-to-GDP ratio (in percent)"},null,{"$f":"100*(D84+D8+C814)/(D41)","v":{"$error":"#DIV/0!"}},{"$f":"100*(E84+E85+D81)/(E41)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+A1_Historical_pub!B95","v":"PV of public debt-to-revenue and grants ratio"},null,{"$f":"D13/D18*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
[]
[]
[null,"External DSA Ratios"]
[null,"PV of Debt/GDP",null,{"$f":"(D91/D49)/(D41/D110)*100","v":{"$error":"#DIV/0!"}},{"$f":"(E91/E49)/(E41/E110)*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"PV of Debt/exports",null,{"$f":"(D91/D49)/D108*100","v":{"$error":"#DIV/0!"}},{"$f":"(E91/E49)/E108*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Debt service/exports",null,{"$f":"('Macro-Debt_Data'!T19+'Macro-Debt_Data'!T24)/D108*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!U19+'Macro-Debt_Data'!U24)/E108*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!V19+'Macro-Debt_Data'!V24+PV_ResFin_pub!E145+'PV_ResFin-add.int.cost - mkt'!G34)/F108*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!W19+'Macro-Debt_Data'!W24+PV_ResFin_pub!F145+'PV_ResFin-add.int.cost - mkt'!H34)/G108*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!X19+'Macro-Debt_Data'!X24+PV_ResFin_pub!G145+'PV_ResFin-add.int.cost - mkt'!I34)/H108*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!Y19+'Macro-Debt_Data'!Y24+PV_ResFin_pub!H145+'PV_ResFin-add.int.cost - mkt'!J34)/I108*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!Z19+'Macro-Debt_Data'!Z24+PV_ResFin_pub!I145+'PV_ResFin-add.int.cost - mkt'!K34)/J108*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AA19+'Macro-Debt_Data'!AA24+PV_ResFin_pub!J145+'PV_ResFin-add.int.cost - mkt'!L34)/K108*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AB19+'Macro-Debt_Data'!AB24+PV_ResFin_pub!K145+'PV_ResFin-add.int.cost - mkt'!M34)/L108*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AC19+'Macro-Debt_Data'!AC24+PV_ResFin_pub!L145+'PV_ResFin-add.int.cost - mkt'!N34)/M108*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AD19+'Macro-Debt_Data'!AD24+PV_ResFin_pub!M145+'PV_ResFin-add.int.cost - mkt'!O34)/N108*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AE19+'Macro-Debt_Data'!AE24+PV_ResFin_pub!N145+'PV_ResFin-add.int.cost - mkt'!P34)/O108*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AF19+'Macro-Debt_Data'!AF24+PV_ResFin_pub!O145+'PV_ResFin-add.int.cost - mkt'!Q34)/P108*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AG19+'Macro-Debt_Data'!AG24+PV_ResFin_pub!P145+'PV_ResFin-add.int.cost - mkt'!R34)/Q108*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AH19+'Macro-Debt_Data'!AH24+PV_ResFin_pub!Q145+'PV_ResFin-add.int.cost - mkt'!S34)/R108*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AI19+'Macro-Debt_Data'!AI24+PV_ResFin_pub!R145+'PV_ResFin-add.int.cost - mkt'!T34)/S108*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AJ19+'Macro-Debt_Data'!AJ24+PV_ResFin_pub!S145+'PV_ResFin-add.int.cost - mkt'!U34)/T108*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AK19+'Macro-Debt_Data'!AK24+PV_ResFin_pub!T145+'PV_ResFin-add.int.cost - mkt'!V34)/U108*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AL19+'Macro-Debt_Data'!AL24+PV_ResFin_pub!U145+'PV_ResFin-add.int.cost - mkt'!W34)/V108*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AM19+'Macro-Debt_Data'!AM24+PV_ResFin_pub!V145+'PV_ResFin-add.int.cost - mkt'!X34)/W108*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AN19+'Macro-Debt_Data'!AN24+PV_ResFin_pub!W145+'PV_ResFin-add.int.cost - mkt'!Y34)/X108*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AO19+'Macro-Debt_Data'!AO24+PV_ResFin_pub!X145+'PV_ResFin-add.int.cost - mkt'!Z34)/Y108*100","v":{"$error":"#DIV/0!"}}]
[null,"Debt service/revenue (excl. grants)",null,{"$f":"('Macro-Debt_Data'!T19+'Macro-Debt_Data'!T24)/'Macro-Debt_Data'!T95*100","v":{"$error":"#VALUE!"}},{"$f":"('Macro-Debt_Data'!U19+'Macro-Debt_Data'!U24)/'Macro-Debt_Data'!U95*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!V19+'Macro-Debt_Data'!V24+PV_ResFin_pub!E145+'PV_ResFin-add.int.cost - mkt'!G34)/F109*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!W19+'Macro-Debt_Data'!W24+PV_ResFin_pub!F145+'PV_ResFin-add.int.cost - mkt'!H34)/G109*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!X19+'Macro-Debt_Data'!X24+PV_ResFin_pub!G145+'PV_ResFin-add.int.cost - mkt'!I34)/H109*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!Y19+'Macro-Debt_Data'!Y24+PV_ResFin_pub!H145+'PV_ResFin-add.int.cost - mkt'!J34)/I109*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!Z19+'Macro-Debt_Data'!Z24+PV_ResFin_pub!I145+'PV_ResFin-add.int.cost - mkt'!K34)/J109*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AA19+'Macro-Debt_Data'!AA24+PV_ResFin_pub!J145+'PV_ResFin-add.int.cost - mkt'!L34)/K109*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AB19+'Macro-Debt_Data'!AB24+PV_ResFin_pub!K145+'PV_ResFin-add.int.cost - mkt'!M34)/L109*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AC19+'Macro-Debt_Data'!AC24+PV_ResFin_pub!L145+'PV_ResFin-add.int.cost - mkt'!N34)/M109*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AD19+'Macro-Debt_Data'!AD24+PV_ResFin_pub!M145+'PV_ResFin-add.int.cost - mkt'!O34)/N109*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AE19+'Macro-Debt_Data'!AE24+PV_ResFin_pub!N145+'PV_ResFin-add.int.cost - mkt'!P34)/O109*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AF19+'Macro-Debt_Data'!AF24+PV_ResFin_pub!O145+'PV_ResFin-add.int.cost - mkt'!Q34)/P109*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AG19+'Macro-Debt_Data'!AG24+PV_ResFin_pub!P145+'PV_ResFin-add.int.cost - mkt'!R34)/Q109*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AH19+'Macro-Debt_Data'!AH24+PV_ResFin_pub!Q145+'PV_ResFin-add.int.cost - mkt'!S34)/R109*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AI19+'Macro-Debt_Data'!AI24+PV_ResFin_pub!R145+'PV_ResFin-add.int.cost - mkt'!T34)/S109*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AJ19+'Macro-Debt_Data'!AJ24+PV_ResFin_pub!S145+'PV_ResFin-add.int.cost - mkt'!U34)/T109*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AK19+'Macro-Debt_Data'!AK24+PV_ResFin_pub!T145+'PV_ResFin-add.int.cost - mkt'!V34)/U109*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AL19+'Macro-Debt_Data'!AL24+PV_ResFin_pub!U145+'PV_ResFin-add.int.cost - mkt'!W34)/V109*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AM19+'Macro-Debt_Data'!AM24+PV_ResFin_pub!V145+'PV_ResFin-add.int.cost - mkt'!X34)/W109*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AN19+'Macro-Debt_Data'!AN24+PV_ResFin_pub!W145+'PV_ResFin-add.int.cost - mkt'!Y34)/X109*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AO19+'Macro-Debt_Data'!AO24+PV_ResFin_pub!X145+'PV_ResFin-add.int.cost - mkt'!Z34)/Y109*100","v":{"$error":"#DIV/0!"}}]
[]
[null,"External PPG debt/GDP (baseline)",null,{"$f":"'Baseline - external'!M13","v":"…"},{"$f":"'Baseline - external'!N13","v":"…"},{"$f":"'Baseline - external'!O13","v":"…"},{"$f":"'Baseline - external'!P13","v":"…"},{"$f":"'Baseline - external'!Q13","v":"…"},{"$f":"'Baseline - external'!R13","v":"…"},{"$f":"'Baseline - external'!S13","v":"…"},{"$f":"'Baseline - external'!T13","v":"…"},{"$f":"'Baseline - external'!U13","v":"…"},{"$f":"'Baseline - external'!V13","v":"…"},{"$f":"'Baseline - external'!W13","v":"…"},{"$f":"'Baseline - external'!X13","v":"…"},{"$f":"'Baseline - external'!Y13","v":"…"},{"$f":"'Baseline - external'!Z13","v":"…"},{"$f":"'Baseline - external'!AA13","v":"…"},{"$f":"'Baseline - external'!AB13","v":"…"},{"$f":"'Baseline - external'!AC13","v":"…"},{"$f":"'Baseline - external'!AD13","v":"…"},{"$f":"'Baseline - external'!AE13","v":"…"},{"$f":"'Baseline - external'!AF13","v":"…"},{"$f":"'Baseline - external'!AG13","v":"…"},{"$f":"'Baseline - external'!AH13","v":"…"}]
[null,"External PPG debt/GDP",null,{"$f":"D82/D41*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Exports (US$) - baseline",null,{"$f":"'Macro-Debt_Data'!T29","v":0},{"$f":"'Macro-Debt_Data'!U29","v":0},{"$f":"'Macro-Debt_Data'!V29","v":0},{"$f":"'Macro-Debt_Data'!W29","v":0},{"$f":"'Macro-Debt_Data'!X29","v":0},{"$f":"'Macro-Debt_Data'!Y29","v":0},{"$f":"'Macro-Debt_Data'!Z29","v":0},{"$f":"'Macro-Debt_Data'!AA29","v":0},{"$f":"'Macro-Debt_Data'!AB29","v":0},{"$f":"'Macro-Debt_Data'!AC29","v":0},{"$f":"'Macro-Debt_Data'!AD29","v":0},{"$f":"'Macro-Debt_Data'!AE29","v":0},{"$f":"'Macro-Debt_Data'!AF29","v":0},{"$f":"'Macro-Debt_Data'!AG29","v":0},{"$f":"'Macro-Debt_Data'!AH29","v":0},{"$f":"'Macro-Debt_Data'!AI29","v":0},{"$f":"'Macro-Debt_Data'!AJ29","v":0},{"$f":"'Macro-Debt_Data'!AK29","v":0},{"$f":"'Macro-Debt_Data'!AL29","v":0},{"$f":"'Macro-Debt_Data'!AM29","v":0},{"$f":"'Macro-Debt_Data'!AN29","v":0},{"$f":"'Macro-Debt_Data'!AO29","v":0}]
[null,"Revenue",null,{"$f":"(D18-D19)/100*(D41/D110)","v":{"$error":"#VALUE!"}},{"$f":"(E18-E19)/100*(E41/E110)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Exchange rate (pa)",null,{"$f":"'Macro-Debt_Data'!T60","v":0},{"$f":"'Macro-Debt_Data'!U60","v":0},{"$f":"'Macro-Debt_Data'!V60","v":0},{"$f":"'Macro-Debt_Data'!W60","v":0},{"$f":"'Macro-Debt_Data'!X60","v":0},{"$f":"'Macro-Debt_Data'!Y60","v":0},{"$f":"'Macro-Debt_Data'!Z60","v":0},{"$f":"'Macro-Debt_Data'!AA60","v":0},{"$f":"'Macro-Debt_Data'!AB60","v":0},{"$f":"'Macro-Debt_Data'!AC60","v":0},{"$f":"'Macro-Debt_Data'!AD60","v":0},{"$f":"'Macro-Debt_Data'!AE60","v":0},{"$f":"'Macro-Debt_Data'!AF60","v":0},{"$f":"'Macro-Debt_Data'!AG60","v":0},{"$f":"'Macro-Debt_Data'!AH60","v":0},{"$f":"'Macro-Debt_Data'!AI60","v":0},{"$f":"'Macro-Debt_Data'!AJ60","v":0},{"$f":"'Macro-Debt_Data'!AK60","v":0},{"$f":"'Macro-Debt_Data'!AL60","v":0},{"$f":"'Macro-Debt_Data'!AM60","v":0},{"$f":"'Macro-Debt_Data'!AN60","v":0},{"$f":"'Macro-Debt_Data'!AO60","v":0}]

{"sheet":"B2_PB_non_mkt_pub","index":54,"n_rows":110,"n_cols":28,"rows_kept":110,"cut":false,"hidden":true,"merged":[[8,1,8,8],[57,1,57,5],[1,1,1,24],[2,1,2,24]]}
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1825,IF(START!L10=\"French\",translation!D1825,IF(START!L10=\"Portuguese\",translation!E1825,translation!F1825)))","v":"Bounds Test 2: Primary Balance Shock for non-market access countries"}]
[null,{"$f":"+A1_Historical_pub!B3","v":"(In percent of GDP, unless otherwise indicated)"}]
[]
[]
[null,null,null,null,{"$f":"+'Baseline - public'!$O$6","v":"First year of proj."}]
[null,null,{"$f":"+'Macro-Debt_Data'!S5","v":2017},{"$f":"C7+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039]
[]
[null,{"$f":"+A1_Historical_pub!B9:I9","v":"I. Baseline Medium Term Projections"}]
[]
[1,{"$f":"+A1_Historical_pub!B11","v":"Public sector debt 1/"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S80/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60)),100*'Macro-Debt_Data'!S80/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60),\".\")","v":"."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T80/('Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60)),100*'Macro-Debt_Data'!T80/('Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60),\".\")","v":"."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U80/('Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60)),100*'Macro-Debt_Data'!U80/('Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60),\".\")","v":"."},{"$f":"E11+F15","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+A1_Historical_pub!B12","v":"of which: external debt"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S83),'Macro-Debt_Data'!S83/C41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"D82/D41*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+A1_Historical_pub!B13","v":"PV of total public debt"},{"$f":"(C91+C80)/C41*100","v":{"$error":"#VALUE!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[2,{"$f":"+A1_Historical_pub!B15","v":"Change in public sector debt"},null,{"$f":"D16+D32","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[3,{"$f":"+A1_Historical_pub!B16","v":"Identified debt-creating flows"},null,{"$f":"D17+D21+D27","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[4,{"$f":"+A1_Historical_pub!B17","v":"Primary deficit"},{"$f":"C20-C18","v":{"$error":"#VALUE!"}},{"$f":"D20-D18","v":{"$error":"#VALUE!"}},{"$f":"E20-E18","v":{"$error":"#VALUE!"}},{"$f":"IF($AA$63='Input 6(optional)-Standard Test'!$C$7, MAX($D63+($AA$62*$F63),'Baseline - public'!P23+($AA$62*$F63)), IF($AA$63='Input 6(optional)-Standard Test'!$C$5, $D63+($AA$62*$F63), 'Baseline - public'!P23+($AA$62*$F63)))","v":{"$error":"#VALUE!"}},{"$f":"IF(F17=D63+AA62*F63,D63+AA62*F63,'Baseline - public'!Q23+AA62*F63)","v":{"$error":"#VALUE!"}},{"$f":"H20-H18","v":{"$error":"#VALUE!"}},{"$f":"I20-I18","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[5,{"$f":"+A1_Historical_pub!B18","v":"Revenue and grants"},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!S45)/C41),100*('Macro-Debt_Data'!S45)/C41,\".\")","v":"."},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!T45)/D41),100*('Macro-Debt_Data'!T45)/D41,\".\")","v":"."},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!U45)/E41),100*('Macro-Debt_Data'!U45)/E41,\".\")","v":"."},{"$f":"+'Baseline - public'!P24-'Baseline - public'!P25+F19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Q24-'Baseline - public'!Q25+G19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!R24-'Baseline - public'!R25+H19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!S24-'Baseline - public'!S25+I19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!T24-'Baseline - public'!T25+J19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!U24-'Baseline - public'!U25+K19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!V24-'Baseline - public'!V25+L19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!W24-'Baseline - public'!W25+M19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!X24-'Baseline - public'!X25+N19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Y24-'Baseline - public'!Y25+O19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Z24-'Baseline - public'!Z25+P19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AA24-'Baseline - public'!AA25+Q19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AB24-'Baseline - public'!AB25+R19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AC24-'Baseline - public'!AC25+S19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AD24-'Baseline - public'!AD25+T19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AE24-'Baseline - public'!AE25+U19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AF24-'Baseline - public'!AF25+V19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AG24-'Baseline - public'!AG25+W19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AH24-'Baseline - public'!AH25+X19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AI24-'Baseline - public'!AI25+Y19","v":{"$error":"#VALUE!"}}]
[null,{"$f":"+A1_Historical_pub!B19","v":"of which: grants"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S46),'Macro-Debt_Data'!T46/C41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T46),'Macro-Debt_Data'!T46/D41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U46),'Macro-Debt_Data'!U46/E41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!V46),'Macro-Debt_Data'!V46/F41*100,\"...\")","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!W46),'Macro-Debt_Data'!W46/G41*100,\"...\")","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!X46),'Macro-Debt_Data'!X46/H41*100,\"...\")","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Y46),'Macro-Debt_Data'!Y46/I41*100,\"...\")","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Z46),'Macro-Debt_Data'!Z46/J41*100,\"...\")","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AA46),'Macro-Debt_Data'!AA46/K41*100,\"...\")","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AB46),'Macro-Debt_Data'!AB46/L41*100,\"...\")","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AC46),'Macro-Debt_Data'!AC46/M41*100,\"...\")","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AD46),'Macro-Debt_Data'!AD46/N41*100,\"...\")","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AE46),'Macro-Debt_Data'!AE46/O41*100,\"...\")","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AF46),'Macro-Debt_Data'!AF46/P41*100,\"...\")","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AG46),'Macro-Debt_Data'!AG46/Q41*100,\"...\")","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AH46),'Macro-Debt_Data'!AH46/R41*100,\"...\")","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AI46),'Macro-Debt_Data'!AI46/S41*100,\"...\")","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AJ46),'Macro-Debt_Data'!AJ46/T41*100,\"...\")","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AK46),'Macro-Debt_Data'!AK46/U41*100,\"...\")","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AL46),'Macro-Debt_Data'!AL46/V41*100,\"...\")","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AM46),'Macro-Debt_Data'!AM46/W41*100,\"...\")","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AN46),'Macro-Debt_Data'!AN46/X41*100,\"...\")","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AO46),'Macro-Debt_Data'!AO46/Y41*100,\"...\")","v":{"$error":"#VALUE!"}}]
[6,{"$f":"+A1_Historical_pub!B20","v":"Primary (noninterest) expenditure"},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!S48-'Macro-Debt_Data'!S49)/C41),100*(('Macro-Debt_Data'!S48-'Macro-Debt_Data'!S49)/C41),\".\")","v":"."},{"$f":"'Baseline - public'!N26","v":"..."},{"$f":"+'Baseline - public'!O26*'Baseline - public'!O52/E41","v":{"$error":"#VALUE!"}},{"$f":"F17+F18","v":{"$error":"#VALUE!"}},{"$f":"G17+G18","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!R26*'Baseline - public'!R52/H41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!S26*'Baseline - public'!S52/I41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!T26*'Baseline - public'!T52/J41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!U26*'Baseline - public'!U52/K41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!V26*'Baseline - public'!V52/L41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!W26*'Baseline - public'!W52/M41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!X26*'Baseline - public'!X52/N41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!Y26*'Baseline - public'!Y52/O41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!Z26*'Baseline - public'!Z52/P41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AA26*'Baseline - public'!AA52/Q41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AB26*'Baseline - public'!AB52/R41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AC26*'Baseline - public'!AC52/S41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AD26*'Baseline - public'!AD52/T41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AE26*'Baseline - public'!AE52/U41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AF26*'Baseline - public'!AF52/V41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AG26*'Baseline - public'!AG52/W41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AH26*'Baseline - public'!AH52/X41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AI26*'Baseline - public'!AI52/Y41","v":{"$error":"#VALUE!"}}]
[7,{"$f":"+A1_Historical_pub!B21","v":"Automatic debt dynamics"},null,{"$f":"D22+D25","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[8,{"$f":"+A1_Historical_pub!B22","v":"Contribution from interest rate/growth differential"},null,{"$f":"D23+D24","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[9,{"$f":"+A1_Historical_pub!B23","v":"of which: contribution from average real interest rate"},null,{"$f":"D46/100*C11/D26","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[10,{"$f":"+A1_Historical_pub!B24","v":"of which: contribution from real GDP growth"},null,{"$f":"-(D42/100)*(C11/D26)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[11,{"$f":"+A1_Historical_pub!B25","v":"Contribution from real exchange rate depreciation"},null,{"$f":"D53/100*C12*(1+(D48/100))/D26","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["hide",{"$f":"+A1_Historical_pub!B26","v":"Denominator = 1+g"},null,{"$f":"1+D42/100","v":{"$error":"#VALUE!"}},{"$f":"1+E42/100","v":{"$error":"#VALUE!"}},{"$f":"1+F42/100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+A1_Historical_pub!B27","v":"Other identified debt-creating flows"},{"$f":"SUM(C28:C31)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D28:D31)","v":{"$error":"#VALUE!"}},{"$f":"SUM(E28:E31)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F28:F31)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[13,{"$f":"+A1_Historical_pub!B28","v":"Privatization receipts (negative)"},{"$f":"+'Baseline - public'!M34*'Baseline - public'!M52/C41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!N34*'Baseline - public'!N52/D41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!O34*'Baseline - public'!O52/E41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!P34*'Baseline - public'!P52/F41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Q34*'Baseline - public'!Q52/G41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!R34*'Baseline - public'!R52/H41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!S34*'Baseline - public'!S52/I41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!T34*'Baseline - public'!T52/J41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!U34*'Baseline - public'!U52/K41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!V34*'Baseline - public'!V52/L41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!W34*'Baseline - public'!W52/M41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!X34*'Baseline - public'!X52/N41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Y34*'Baseline - public'!Y52/O41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Z34*'Baseline - public'!Z52/P41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AA34*'Baseline - public'!AA52/Q41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AB34*'Baseline - public'!AB52/R41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AC34*'Baseline - public'!AC52/S41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AD34*'Baseline - public'!AD52/T41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AE34*'Baseline - public'!AE52/U41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AF34*'Baseline - public'!AF52/V41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AG34*'Baseline - public'!AG52/W41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AH34*'Baseline - public'!AH52/X41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AI34*'Baseline - public'!AI52/Y41","v":{"$error":"#VALUE!"}}]
[14,{"$f":"+A1_Historical_pub!B29","v":"Recognition of contingent liabilities (e.g., bank recapitalization)"},{"$f":"IF(ISNUMBER('Baseline - public'!M35), +'Baseline - public'!M35*'Baseline - public'!M52/C41, 0*'Baseline - public'!M52/C41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!N35), +'Baseline - public'!N35*'Baseline - public'!N52/D41, 0*'Baseline - public'!N52/D41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!O35), +'Baseline - public'!O35*'Baseline - public'!O52/E41, 0*'Baseline - public'!O52/E41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!P35), +'Baseline - public'!P35*'Baseline - public'!P52/F41, 0*'Baseline - public'!P52/F41)","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Baseline - public'!Q35), +'Baseline - public'!Q35*'Baseline - public'!Q52/G41, 0*'Baseline - public'!Q52/G41)","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Baseline - public'!R35), +'Baseline - public'!R35*'Baseline - public'!R52/H41, 0*'Baseline - public'!R52/H41)","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Baseline - public'!S35), +'Baseline - public'!S35*'Baseline - public'!S52/I41, 0*'Baseline - public'!S52/I41)","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Baseline - public'!T35), +'Baseline - public'!T35*'Baseline - public'!T52/J41, 0*'Baseline - public'!T52/J41)","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Baseline - public'!U35), +'Baseline - public'!U35*'Baseline - public'!U52/K41, 0*'Baseline - public'!U52/K41)","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Baseline - public'!V35), +'Baseline - public'!V35*'Baseline - public'!V52/L41, 0*'Baseline - public'!V52/L41)","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Baseline - public'!W35), +'Baseline - public'!W35*'Baseline - public'!W52/M41, 0*'Baseline - public'!W52/M41)","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Baseline - public'!X35), +'Baseline - public'!X35*'Baseline - public'!X52/N41, 0*'Baseline - public'!X52/N41)","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Baseline - public'!Y35), +'Baseline - public'!Y35*'Baseline - public'!Y52/O41, 0*'Baseline - public'!Y52/O41)","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Baseline - public'!Z35), +'Baseline - public'!Z35*'Baseline - public'!Z52/P41, 0*'Baseline - public'!Z52/P41)","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Baseline - public'!AA35), +'Baseline - public'!AA35*'Baseline - public'!AA52/Q41, 0*'Baseline - public'!AA52/Q41)","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Baseline - public'!AB35), +'Baseline - public'!AB35*'Baseline - public'!AB52/R41, 0*'Baseline - public'!AB52/R41)","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Baseline - public'!AC35), +'Baseline - public'!AC35*'Baseline - public'!AC52/S41, 0*'Baseline - public'!AC52/S41)","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Baseline - public'!AD35), +'Baseline - public'!AD35*'Baseline - public'!AD52/T41, 0*'Baseline - public'!AD52/T41)","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Baseline - public'!AE35), +'Baseline - public'!AE35*'Baseline - public'!AE52/U41, 0*'Baseline - public'!AE52/U41)","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Baseline - public'!AF35), +'Baseline - public'!AF35*'Baseline - public'!AF52/V41, 0*'Baseline - public'!AF52/V41)","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Baseline - public'!AG35), +'Baseline - public'!AG35*'Baseline - public'!AG52/W41, 0*'Baseline - public'!AG52/W41)","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Baseline - public'!AH35), +'Baseline - public'!AH35*'Baseline - public'!AH52/X41, 0*'Baseline - public'!AH52/X41)","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Baseline - public'!AI35), +'Baseline - public'!AI35*'Baseline - public'!AI52/Y41, 0*'Baseline - public'!AI52/Y41)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"+A1_Historical_pub!B30","v":"Debt relief (HIPC and other)"},{"$f":"+'Baseline - public'!M36*'Baseline - public'!M52/C41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!N36*'Baseline - public'!N52/D41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!O36*'Baseline - public'!O52/E41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!P36*'Baseline - public'!P52/F41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Q36*'Baseline - public'!Q52/G41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!R36*'Baseline - public'!R52/H41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!S36*'Baseline - public'!S52/I41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!T36*'Baseline - public'!T52/J41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!U36*'Baseline - public'!U52/K41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!V36*'Baseline - public'!V52/L41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!W36*'Baseline - public'!W52/M41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!X36*'Baseline - public'!X52/N41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Y36*'Baseline - public'!Y52/O41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Z36*'Baseline - public'!Z52/P41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AA36*'Baseline - public'!AA52/Q41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AB36*'Baseline - public'!AB52/R41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AC36*'Baseline - public'!AC52/S41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AD36*'Baseline - public'!AD52/T41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AE36*'Baseline - public'!AE52/U41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AF36*'Baseline - public'!AF52/V41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AG36*'Baseline - public'!AG52/W41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AH36*'Baseline - public'!AH52/X41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AI36*'Baseline - public'!AI52/Y41","v":{"$error":"#VALUE!"}}]
[15,{"$f":"+A1_Historical_pub!B31","v":"Other debt creating or reducing flow (please specify)"},{"$f":"IF(ISNUMBER('Baseline - public'!M37), +'Baseline - public'!M37*'Baseline - public'!M52/C41, 0*'Baseline - public'!M52/C41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!N37), +'Baseline - public'!N37*'Baseline - public'!N52/D41, 0*'Baseline - public'!N52/D41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!O37), +'Baseline - public'!O37*'Baseline - public'!O52/E41, 0*'Baseline - public'!O52/E41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!P37), +'Baseline - public'!P37*'Baseline - public'!P52/F41, 0*'Baseline - public'!P52/F41)","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Baseline - public'!Q37), +'Baseline - public'!Q37*'Baseline - public'!Q52/G41, 0*'Baseline - public'!Q52/G41)","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Baseline - public'!R37), +'Baseline - public'!R37*'Baseline - public'!R52/H41, 0*'Baseline - public'!R52/H41)","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Baseline - public'!S37), +'Baseline - public'!S37*'Baseline - public'!S52/I41, 0*'Baseline - public'!S52/I41)","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Baseline - public'!T37), +'Baseline - public'!T37*'Baseline - public'!T52/J41, 0*'Baseline - public'!T52/J41)","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Baseline - public'!U37), +'Baseline - public'!U37*'Baseline - public'!U52/K41, 0*'Baseline - public'!U52/K41)","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Baseline - public'!V37), +'Baseline - public'!V37*'Baseline - public'!V52/L41, 0*'Baseline - public'!V52/L41)","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Baseline - public'!W37), +'Baseline - public'!W37*'Baseline - public'!W52/M41, 0*'Baseline - public'!W52/M41)","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Baseline - public'!X37), +'Baseline - public'!X37*'Baseline - public'!X52/N41, 0*'Baseline - public'!X52/N41)","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Baseline - public'!Y37), +'Baseline - public'!Y37*'Baseline - public'!Y52/O41, 0*'Baseline - public'!Y52/O41)","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Baseline - public'!Z37), +'Baseline - public'!Z37*'Baseline - public'!Z52/P41, 0*'Baseline - public'!Z52/P41)","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Baseline - public'!AA37), +'Baseline - public'!AA37*'Baseline - public'!AA52/Q41, 0*'Baseline - public'!AA52/Q41)","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Baseline - public'!AB37), +'Baseline - public'!AB37*'Baseline - public'!AB52/R41, 0*'Baseline - public'!AB52/R41)","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Baseline - public'!AC37), +'Baseline - public'!AC37*'Baseline - public'!AC52/S41, 0*'Baseline - public'!AC52/S41)","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Baseline - public'!AD37), +'Baseline - public'!AD37*'Baseline - public'!AD52/T41, 0*'Baseline - public'!AD52/T41)","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Baseline - public'!AE37), +'Baseline - public'!AE37*'Baseline - public'!AE52/U41, 0*'Baseline - public'!AE52/U41)","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Baseline - public'!AF37), +'Baseline - public'!AF37*'Baseline - public'!AF52/V41, 0*'Baseline - public'!AF52/V41)","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Baseline - public'!AG37), +'Baseline - public'!AG37*'Baseline - public'!AG52/W41, 0*'Baseline - public'!AG52/W41)","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Baseline - public'!AH37), +'Baseline - public'!AH37*'Baseline - public'!AH52/X41, 0*'Baseline - public'!AH52/X41)","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Baseline - public'!AI37), +'Baseline - public'!AI37*'Baseline - public'!AI52/Y41, 0*'Baseline - public'!AI52/Y41)","v":{"$error":"#VALUE!"}}]
[16,{"$f":"+A1_Historical_pub!B32","v":"Residual"},{"$f":"'Baseline - public'!M38*'Baseline - public'!M52/C41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!N38*'Baseline - public'!N52/D41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!O38*'Baseline - public'!O52/E41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!P38*'Baseline - public'!P52/F41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!Q38*'Baseline - public'!Q52/G41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!R38*'Baseline - public'!R52/H41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!S38*'Baseline - public'!S52/I41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!T38*'Baseline - public'!T52/J41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!U38*'Baseline - public'!U52/K41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!V38*'Baseline - public'!V52/L41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!W38*'Baseline - public'!W52/M41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!X38*'Baseline - public'!X52/N41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!Y38*'Baseline - public'!Y52/O41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!Z38*'Baseline - public'!Z52/P41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AA38*'Baseline - public'!AA52/Q41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AB38*'Baseline - public'!AB52/R41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AC38*'Baseline - public'!AC52/S41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AD38*'Baseline - public'!AD52/T41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AE38*'Baseline - public'!AE52/U41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AF38*'Baseline - public'!AF52/V41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AG38*'Baseline - public'!AG52/W41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AH38*'Baseline - public'!AH52/X41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AI38*'Baseline - public'!AI52/Y41","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"+A1_Historical_pub!B34","v":"Public sector debt-to-revenue-and-grants ratio (in percent)"},{"$f":"C11/C18*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[null,{"$f":"+A1_Historical_pub!B36","v":"Gross financing need 4/"},{"$f":"+'Macro-Debt_Data'!S101/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60)*100","v":{"$error":"#DIV/0!"}},{"$f":"D90/D41*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+A1_Historical_pub!B37","v":"in billions of U.S. dollars"},{"$f":"+'Macro-Debt_Data'!S101/'Macro-Debt_Data'!S60","v":{"$error":"#DIV/0!"}},{"$f":"D90/D49","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[null,{"$f":"+A1_Historical_pub!B39","v":"Key macroeconomic and fiscal assumptions"},null,null,{"$f":"+D39*'Baseline - public'!O26","v":{"$error":"#VALUE!"}},{"$f":"+E39*'Baseline - public'!P26","v":{"$error":"#VALUE!"}},{"$f":"+F39*'Baseline - public'!Q26","v":{"$error":"#VALUE!"}},{"$f":"+G39*'Baseline - public'!R26","v":{"$error":"#VALUE!"}},{"$f":"+H39*'Baseline - public'!S26","v":{"$error":"#VALUE!"}},{"$f":"+I39*'Baseline - public'!T26","v":{"$error":"#VALUE!"}},{"$f":"+J39*'Baseline - public'!U26","v":{"$error":"#VALUE!"}},{"$f":"+K39*'Baseline - public'!V26","v":{"$error":"#VALUE!"}},{"$f":"+L39*'Baseline - public'!W26","v":{"$error":"#VALUE!"}},{"$f":"+M39*'Baseline - public'!X26","v":{"$error":"#VALUE!"}},{"$f":"+N39*'Baseline - public'!Y26","v":{"$error":"#VALUE!"}},{"$f":"+O39*'Baseline - public'!Z26","v":{"$error":"#VALUE!"}},{"$f":"+P39*'Baseline - public'!AA26","v":{"$error":"#VALUE!"}},{"$f":"+Q39*'Baseline - public'!AB26","v":{"$error":"#VALUE!"}},{"$f":"+R39*'Baseline - public'!AC26","v":{"$error":"#VALUE!"}},{"$f":"+S39*'Baseline - public'!AD26","v":{"$error":"#VALUE!"}},{"$f":"+T39*'Baseline - public'!AE26","v":{"$error":"#VALUE!"}},{"$f":"+U39*'Baseline - public'!AF26","v":{"$error":"#VALUE!"}},{"$f":"+V39*'Baseline - public'!AG26","v":{"$error":"#VALUE!"}},{"$f":"+W39*'Baseline - public'!AH26","v":{"$error":"#VALUE!"}},{"$f":"+X39*'Baseline - public'!AI26","v":{"$error":"#VALUE!"}}]
[]
["hide",{"$f":"+A1_Historical_pub!B41","v":"Nominal GDP (local currency)"},{"$f":"+'Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60","v":0},{"$f":"+'Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60","v":0},{"$f":"+'Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60","v":0},{"$f":"E41*(1+F42/100)*(1+F54/100)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+A1_Historical_pub!B42","v":"Real GDP growth (in percent)"},{"$f":"+'Macro-Debt_Data'!S107","v":"…"},{"$f":"+'Macro-Debt_Data'!T107","v":"…"},{"$f":"'Baseline - public'!O53","v":"…"},{"$f":"'Baseline - public'!P53","v":"…"},{"$f":"'Baseline - public'!Q53","v":"…"},{"$f":"'Baseline - public'!R53","v":"…"},{"$f":"'Baseline - public'!S53","v":"…"},{"$f":"'Baseline - public'!T53","v":"…"},{"$f":"'Baseline - public'!U53","v":"…"},{"$f":"'Baseline - public'!V53","v":"…"},{"$f":"'Baseline - public'!W53","v":"…"},{"$f":"'Baseline - public'!X53","v":"…"},{"$f":"'Baseline - public'!Y53","v":"…"},{"$f":"'Baseline - public'!Z53","v":"…"},{"$f":"'Baseline - public'!AA53","v":"…"},{"$f":"'Baseline - public'!AB53","v":"…"},{"$f":"'Baseline - public'!AC53","v":"…"},{"$f":"'Baseline - public'!AD53","v":"…"},{"$f":"'Baseline - public'!AE53","v":"…"},{"$f":"'Baseline - public'!AF53","v":"…"},{"$f":"'Baseline - public'!AG53","v":"…"},{"$f":"'Baseline - public'!AH53","v":"…"},{"$f":"'Baseline - public'!AI53","v":"…"}]
[null,{"$f":"+A1_Historical_pub!B43","v":"Average nominal interest rate on public debt (in percent)"},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!S49/'Macro-Debt_Data'!R80),(100*'Macro-Debt_Data'!S49/'Macro-Debt_Data'!R80),\".\")","v":"."},{"$f":"+'Baseline - public'!N54","v":"..."},{"$f":"+'Baseline - public'!O54","v":"..."},{"$f":"F85/E79*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+A1_Historical_pub!B44","v":"Average nominal interest rate on external debt (in percent)"},{"$f":"'Baseline - public'!M55","v":"..."},{"$f":"+'Baseline - public'!N55","v":"..."},{"$f":"+'Baseline - public'!O55","v":"..."},{"$f":"F87/E82*100*'Macro-Debt_Data'!U59/'Macro-Debt_Data'!V60","v":{"$error":"#DIV/0!"}},{"$f":"G87/F82*100*'Macro-Debt_Data'!V59/'Macro-Debt_Data'!W60","v":{"$error":"#DIV/0!"}},{"$f":"H87/G82*100*'Macro-Debt_Data'!W59/'Macro-Debt_Data'!X60","v":{"$error":"#DIV/0!"}},{"$f":"I87/H82*100*'Macro-Debt_Data'!X59/'Macro-Debt_Data'!Y60","v":{"$error":"#DIV/0!"}},{"$f":"J87/I82*100*'Macro-Debt_Data'!Y59/'Macro-Debt_Data'!Z60","v":{"$error":"#DIV/0!"}},{"$f":"K87/J82*100*'Macro-Debt_Data'!Z59/'Macro-Debt_Data'!AA60","v":{"$error":"#DIV/0!"}},{"$f":"L87/K82*100*'Macro-Debt_Data'!AA59/'Macro-Debt_Data'!AB60","v":{"$error":"#DIV/0!"}},{"$f":"M87/L82*100*'Macro-Debt_Data'!AB59/'Macro-Debt_Data'!AC60","v":{"$error":"#DIV/0!"}},{"$f":"N87/M82*100*'Macro-Debt_Data'!AC59/'Macro-Debt_Data'!AD60","v":{"$error":"#DIV/0!"}},{"$f":"O87/N82*100*'Macro-Debt_Data'!AD59/'Macro-Debt_Data'!AE60","v":{"$error":"#DIV/0!"}},{"$f":"P87/O82*100*'Macro-Debt_Data'!AE59/'Macro-Debt_Data'!AF60","v":{"$error":"#DIV/0!"}},{"$f":"Q87/P82*100*'Macro-Debt_Data'!AF59/'Macro-Debt_Data'!AG60","v":{"$error":"#DIV/0!"}},{"$f":"R87/Q82*100*'Macro-Debt_Data'!AG59/'Macro-Debt_Data'!AH60","v":{"$error":"#DIV/0!"}},{"$f":"S87/R82*100*'Macro-Debt_Data'!AH59/'Macro-Debt_Data'!AI60","v":{"$error":"#DIV/0!"}},{"$f":"T87/S82*100*'Macro-Debt_Data'!AI59/'Macro-Debt_Data'!AJ60","v":{"$error":"#DIV/0!"}},{"$f":"U87/T82*100*'Macro-Debt_Data'!AJ59/'Macro-Debt_Data'!AK60","v":{"$error":"#DIV/0!"}},{"$f":"V87/U82*100*'Macro-Debt_Data'!AK59/'Macro-Debt_Data'!AL60","v":{"$error":"#DIV/0!"}},{"$f":"W87/V82*100*'Macro-Debt_Data'!AL59/'Macro-Debt_Data'!AM60","v":{"$error":"#DIV/0!"}},{"$f":"X87/W82*100*'Macro-Debt_Data'!AM59/'Macro-Debt_Data'!AN60","v":{"$error":"#DIV/0!"}},{"$f":"Y87/X82*100*'Macro-Debt_Data'!AN59/'Macro-Debt_Data'!AO60","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+A1_Historical_pub!B45","v":"Average nominal interest rate on domestic debt (in percent)"},{"$f":"'Baseline - public'!M56","v":"..."},{"$f":"'Baseline - public'!N56","v":"..."},{"$f":"'Baseline - public'!O56","v":"..."},{"$f":"IF(E80=0,PV_ResFin_pub!E25*100,F86/E80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(F80=0,PV_ResFin_pub!F25*100,G86/F80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(G80=0,PV_ResFin_pub!G25*100,H86/G80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(H80=0,PV_ResFin_pub!H25*100,I86/H80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(I80=0,PV_ResFin_pub!I25*100,J86/I80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(J80=0,PV_ResFin_pub!J25*100,K86/J80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(K80=0,PV_ResFin_pub!K25*100,L86/K80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(L80=0,PV_ResFin_pub!L25*100,M86/L80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(M80=0,PV_ResFin_pub!M25*100,N86/M80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(N80=0,PV_ResFin_pub!N25*100,O86/N80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(O80=0,PV_ResFin_pub!O25*100,P86/O80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(P80=0,PV_ResFin_pub!P25*100,Q86/P80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(Q80=0,PV_ResFin_pub!Q25*100,R86/Q80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(R80=0,PV_ResFin_pub!R25*100,S86/R80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(S80=0,PV_ResFin_pub!S25*100,T86/S80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(T80=0,PV_ResFin_pub!T25*100,U86/T80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(U80=0,PV_ResFin_pub!U25*100,V86/U80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(V80=0,PV_ResFin_pub!V25*100,W86/V80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(W80=0,PV_ResFin_pub!W25*100,X86/W80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(X80=0,PV_ResFin_pub!X25*100,Y86/X80*100)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"+A1_Historical_pub!B46","v":"Average real interest rate (in percent)"},null,{"$f":"((C12/C11)*D48+(1-C12/C11)*D47)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+A1_Historical_pub!B47","v":"Average real interest rate on domestic debt (in percent)"},{"$f":"'Baseline - public'!M58","v":"..."},{"$f":"'Baseline - public'!N58","v":"..."},{"$f":"'Baseline - public'!O58","v":"..."},{"$f":"(F45-F54)/(1+F54/100)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+A1_Historical_pub!B48","v":"Average real interest rate on external debt (in percent)"},null,{"$f":"IF(ISNUMBER(D44),(D44-D55)/(1+D55/100),\"...\")","v":"..."},"...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","..."]
["hide",{"$f":"+A1_Historical_pub!B49","v":"Exchange rate (LC per US dollar) "},{"$f":"+'Macro-Debt_Data'!S59","v":0},{"$f":"+'Macro-Debt_Data'!T59","v":0},{"$f":"'Baseline - public'!O60","v":0},{"$f":"'Baseline - public'!P60","v":0},{"$f":"'Baseline - public'!Q60","v":0},{"$f":"'Baseline - public'!R60","v":0},{"$f":"'Baseline - public'!S60","v":0},{"$f":"'Baseline - public'!T60","v":0},{"$f":"'Baseline - public'!U60","v":0},{"$f":"'Baseline - public'!V60","v":0},{"$f":"'Baseline - public'!W60","v":0},{"$f":"'Baseline - public'!X60","v":0},{"$f":"'Baseline - public'!Y60","v":0},{"$f":"'Baseline - public'!Z60","v":0},{"$f":"'Baseline - public'!AA60","v":0},{"$f":"'Baseline - public'!AB60","v":0},{"$f":"'Baseline - public'!AC60","v":0},{"$f":"'Baseline - public'!AD60","v":0},{"$f":"'Baseline - public'!AE60","v":0},{"$f":"'Baseline - public'!AF60","v":0},{"$f":"'Baseline - public'!AG60","v":0},{"$f":"'Baseline - public'!AH60","v":0},{"$f":"'Baseline - public'!AI60","v":0}]
["hide",{"$f":"+A1_Historical_pub!B50","v":"Nominal depreciation of local currency (percentage change in LC per dollar)"},null,{"$f":"(D49/C49-1)*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["hide",{"$f":"+A1_Historical_pub!B51","v":"Exchange rate (US dollar per LC)"},{"$f":"1/C49","v":{"$error":"#DIV/0!"}},{"$f":"1/D49","v":{"$error":"#DIV/0!"}},{"$f":"1/E49","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+A1_Historical_pub!B52","v":"Nominal appreciation (increase in US dollar value of local currency, in percent)"},null,{"$f":"(D51/C51-1)*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+A1_Historical_pub!B53","v":"Real exchange rate depreciation (in percent, + indicates depreciation)"},null,{"$f":"(100+D50)*(1+D55/100)/(1+D54/100)-100","v":{"$error":"#DIV/0!"}},{"$f":"(100+E50)*(1+E55/100)/(1+E54/100)-100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+A1_Historical_pub!B54","v":"Inflation rate (GDP deflator, in percent)"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S109),('Macro-Debt_Data'!S109),\".\")","v":"."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T109),('Macro-Debt_Data'!T109),\".\")","v":"."},{"$f":"'Baseline - public'!O65","v":"..."},{"$f":"'Baseline - public'!P65","v":"..."},{"$f":"'Baseline - public'!Q65","v":"..."},{"$f":"'Baseline - public'!R65","v":"..."},{"$f":"'Baseline - public'!S65","v":"..."},{"$f":"'Baseline - public'!T65","v":"..."},{"$f":"'Baseline - public'!U65","v":"..."},{"$f":"'Baseline - public'!V65","v":"..."},{"$f":"'Baseline - public'!W65","v":"..."},{"$f":"'Baseline - public'!X65","v":"..."},{"$f":"'Baseline - public'!Y65","v":"..."},{"$f":"'Baseline - public'!Z65","v":"..."},{"$f":"'Baseline - public'!AA65","v":"..."},{"$f":"'Baseline - public'!AB65","v":"..."},{"$f":"'Baseline - public'!AC65","v":"..."},{"$f":"'Baseline - public'!AD65","v":"..."},{"$f":"'Baseline - public'!AE65","v":"..."},{"$f":"'Baseline - public'!AF65","v":"..."},{"$f":"'Baseline - public'!AG65","v":"..."},{"$f":"'Baseline - public'!AH65","v":"..."},{"$f":"'Baseline - public'!AI65","v":"..."}]
[null,{"$f":"+A1_Historical_pub!B55","v":"US Inflation rate (GDP deflator, in percent)"},{"$f":"+'Macro-Debt_Data'!S112","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!T112","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!O66","v":"..."},{"$f":"'Baseline - public'!P66","v":"..."},{"$f":"'Baseline - public'!Q66","v":"..."},{"$f":"'Baseline - public'!R66","v":"..."},{"$f":"'Baseline - public'!S66","v":"..."},{"$f":"'Baseline - public'!T66","v":"..."},{"$f":"'Baseline - public'!U66","v":"..."},{"$f":"'Baseline - public'!V66","v":"..."},{"$f":"'Baseline - public'!W66","v":"..."},{"$f":"'Baseline - public'!X66","v":"..."},{"$f":"'Baseline - public'!Y66","v":"..."},{"$f":"'Baseline - public'!Z66","v":"..."},{"$f":"'Baseline - public'!AA66","v":"..."},{"$f":"'Baseline - public'!AB66","v":"..."},{"$f":"'Baseline - public'!AC66","v":"..."},{"$f":"'Baseline - public'!AD66","v":"..."},{"$f":"'Baseline - public'!AE66","v":"..."},{"$f":"'Baseline - public'!AF66","v":"..."},{"$f":"'Baseline - public'!AG66","v":"..."},{"$f":"'Baseline - public'!AH66","v":"..."},{"$f":"'Baseline - public'!AI66","v":"..."}]
[null,{"$f":"+A1_Historical_pub!B56","v":"Growth of real primary spending (deflated by GDP deflator, in percent)"},{"$f":"+'Macro-Debt_Data'!S100","v":"…"},{"$f":"D74","v":0},{"$f":"'Baseline - public'!O67","v":"…"},{"$f":"F74","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"H74","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[]
[null,{"$f":"+A1_Historical_pub!B59","v":"Historical Statistics for Key Variables (past 10 years)"},null,null,null,null,null,{"$f":"B1_GDP_pub!$H$59","v":"Projections"}]
[null,null,null,{"$f":"+A1_Historical_pub!F59","v":"Historical"},null,{"$f":"A1_Historical_pub!H59","v":"Standard"},null,{"$f":"D61","v":"Average"}]
[null,null,null,{"$f":"+A1_Historical_pub!F60","v":"Average"},null,{"$f":"A1_Historical_pub!H60","v":"Deviation"},null,{"$f":"'Baseline - public'!AP7","v":"2019 - 2039"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size of PB shock",{"$f":"'Input 6(optional)-Standard Test'!D21","v":1},"SD"]
[null,{"$f":"+A1_Historical_pub!B62","v":"Primary deficit "},null,{"$f":"+A1_Historical_pub!F62","v":{"$error":"#VALUE!"}},null,{"$f":"'Baseline - public'!AK23","v":{"$error":"#VALUE!"}},null,{"$f":"'Baseline - public'!AP23","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Historical average, baseline projection, whichever is lower",{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4, 'Input 6(optional)-Standard Test'!D22, 'Input 6(optional)-Standard Test'!C22)","v":"Whichever is lower"}]
[null,{"$f":"+A1_Historical_pub!B63","v":"Real GDP growth (in percent)"},null,{"$f":"+A1_Historical_pub!F63","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - public'!AK53","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - public'!AP53","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+A1_Historical_pub!B64","v":"Nominal interest rate (in percent) 6/"},null,{"$f":"+A1_Historical_pub!F64","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - public'!AK54","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - public'!AP54","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interaction:"]
[null,{"$f":"+A1_Historical_pub!B65","v":"Real interest rate (in percent)"},null,{"$f":"+A1_Historical_pub!F65","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - public'!AK57","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - public'!AP57","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Additional domestic borrowing costs (bps/ppt)",{"$f":"'Input 6(optional)-Standard Test'!H21","v":25}]
[null,{"$f":"+A1_Historical_pub!B66","v":"Inflation rate (GDP deflator, in percent) "},null,{"$f":"+A1_Historical_pub!F66","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - public'!AK65","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - public'!AP65","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+A1_Historical_pub!B67","v":"Revenue to GDP ratio"},null,{"$f":"+A1_Historical_pub!F67","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - public'!AK24","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - public'!AP24","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[null,{"$f":"+A1_Historical_pub!B72","v":"Nominal spending"},null,null,{"$f":"E20/100*E41","v":{"$error":"#VALUE!"}},{"$f":"F20/100*F41","v":{"$error":"#VALUE!"}},{"$f":"G20/100*G41","v":{"$error":"#VALUE!"}},{"$f":"H20/100*H41","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+A1_Historical_pub!B73","v":"  Increase in percent"},null,null,null,{"$f":"(F72/E72-1)*100","v":{"$error":"#VALUE!"}},{"$f":"(G72/F72-1)*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+A1_Historical_pub!B74","v":"Increase in real spending in percent"},null,null,null,{"$f":"((1+F73/100)/(1+F54/100)-1)*100","v":{"$error":"#VALUE!"}},{"$f":"((1+G73/100)/(1+G54/100)-1)*100","v":{"$error":"#VALUE!"}},{"$f":"((1+H73/100)/(1+H54/100)-1)*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[]
[]
[null,{"$f":"+A1_Historical_pub!B78","v":"In billions of local currency"}]
[null,{"$f":"+A1_Historical_pub!B79","v":"Nominal debt"},{"$f":"C11/100*C41","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+A1_Historical_pub!B80","v":"Total public domestic debt"},{"$f":"C79-C82","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+A1_Historical_pub!B81","v":"   of which: Short term"},{"$f":"'Macro-Debt_Data'!S16","v":0},{"$f":"'Macro-Debt_Data'!T16","v":0},{"$f":"'Macro-Debt_Data'!U16","v":{"$error":"#DIV/0!"}},{"$f":"PV_ResFin_pub!E167+'Macro-Debt_Data'!V16","v":{"$error":"#VALUE!"}},{"$f":"PV_ResFin_pub!F167+'Macro-Debt_Data'!W16","v":{"$error":"#VALUE!"}},{"$f":"PV_ResFin_pub!G167+'Macro-Debt_Data'!X16","v":{"$error":"#VALUE!"}},{"$f":"PV_ResFin_pub!H167+'Macro-Debt_Data'!Y16","v":{"$error":"#VALUE!"}},{"$f":"PV_ResFin_pub!I167+'Macro-Debt_Data'!Z16","v":{"$error":"#VALUE!"}},{"$f":"PV_ResFin_pub!J167+'Macro-Debt_Data'!AA16","v":{"$error":"#VALUE!"}},{"$f":"PV_ResFin_pub!K167+'Macro-Debt_Data'!AB16","v":{"$error":"#VALUE!"}},{"$f":"PV_ResFin_pub!L167+'Macro-Debt_Data'!AC16","v":{"$error":"#VALUE!"}},{"$f":"PV_ResFin_pub!M167+'Macro-Debt_Data'!AD16","v":{"$error":"#VALUE!"}},{"$f":"PV_ResFin_pub!N167+'Macro-Debt_Data'!AE16","v":{"$error":"#VALUE!"}},{"$f":"PV_ResFin_pub!O167+'Macro-Debt_Data'!AF16","v":{"$error":"#VALUE!"}},{"$f":"PV_ResFin_pub!P167+'Macro-Debt_Data'!AG16","v":{"$error":"#VALUE!"}},{"$f":"PV_ResFin_pub!Q167+'Macro-Debt_Data'!AH16","v":{"$error":"#VALUE!"}},{"$f":"PV_ResFin_pub!R167+'Macro-Debt_Data'!AI16","v":{"$error":"#VALUE!"}},{"$f":"PV_ResFin_pub!S167+'Macro-Debt_Data'!AJ16","v":{"$error":"#VALUE!"}},{"$f":"PV_ResFin_pub!T167+'Macro-Debt_Data'!AK16","v":{"$error":"#VALUE!"}},{"$f":"PV_ResFin_pub!U167+'Macro-Debt_Data'!AL16","v":{"$error":"#VALUE!"}},{"$f":"PV_ResFin_pub!V167+'Macro-Debt_Data'!AM16","v":{"$error":"#VALUE!"}},{"$f":"PV_ResFin_pub!W167+'Macro-Debt_Data'!AN16","v":{"$error":"#VALUE!"}},{"$f":"PV_ResFin_pub!X167+'Macro-Debt_Data'!AO16","v":{"$error":"#VALUE!"}}]
[null,{"$f":"+A1_Historical_pub!B82","v":"Total public external debt"},{"$f":"+'Macro-Debt_Data'!S81","v":0},{"$f":"+'Macro-Debt_Data'!T81/'Macro-Debt_Data'!T59*D49","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!U81/'Macro-Debt_Data'!U59*E49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!V81/'Macro-Debt_Data'!V59+PV_ResFin_pub!E143)*F49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!W81/'Macro-Debt_Data'!W59+PV_ResFin_pub!F143)*G49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!X81/'Macro-Debt_Data'!X59+PV_ResFin_pub!G143)*H49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!Y81/'Macro-Debt_Data'!Y59+PV_ResFin_pub!H143)*I49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!Z81/'Macro-Debt_Data'!Z59+PV_ResFin_pub!I143)*J49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AA81/'Macro-Debt_Data'!AA59+PV_ResFin_pub!J143)*K49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AB81/'Macro-Debt_Data'!AB59+PV_ResFin_pub!K143)*L49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AC81/'Macro-Debt_Data'!AC59+PV_ResFin_pub!L143)*M49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AD81/'Macro-Debt_Data'!AD59+PV_ResFin_pub!M143)*N49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AE81/'Macro-Debt_Data'!AE59+PV_ResFin_pub!N143)*O49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AF81/'Macro-Debt_Data'!AF59+PV_ResFin_pub!O143)*P49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AG81/'Macro-Debt_Data'!AG59+PV_ResFin_pub!P143)*Q49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AH81/'Macro-Debt_Data'!AH59+PV_ResFin_pub!Q143)*R49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AI81/'Macro-Debt_Data'!AI59+PV_ResFin_pub!R143)*S49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AJ81/'Macro-Debt_Data'!AJ59+PV_ResFin_pub!S143)*T49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AK81/'Macro-Debt_Data'!AK59+PV_ResFin_pub!T143)*U49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AL81/'Macro-Debt_Data'!AL59+PV_ResFin_pub!U143)*V49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AM81/'Macro-Debt_Data'!AM59+PV_ResFin_pub!V143)*W49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AN81/'Macro-Debt_Data'!AN59+PV_ResFin_pub!W143)*X49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AO81/'Macro-Debt_Data'!AO59+PV_ResFin_pub!X143)*Y49","v":{"$error":"#DIV/0!"}}]
[null,"Debt service (PV_ResFin-fiscal & PV_ResFin-fiscal_add.cost.mkt added)"]
[null,{"$f":"+A1_Historical_pub!B84","v":"Amortization (excluding ST domestic debt)"},{"$f":"+('Macro-Debt_Data'!S24+'Macro-Debt_Data'!S26)*'Macro-Debt_Data'!S60","v":0},{"$f":"+('Macro-Debt_Data'!T24+'Macro-Debt_Data'!T26)*'Macro-Debt_Data'!T60","v":0},{"$f":"+('Macro-Debt_Data'!U24+'Macro-Debt_Data'!U26)*'Macro-Debt_Data'!U60","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!V24+'Macro-Debt_Data'!V26+PV_ResFin_pub!E147)*'Macro-Debt_Data'!V60+PV_ResFin_pub!E160","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!W24+'Macro-Debt_Data'!W26+PV_ResFin_pub!F147)*'Macro-Debt_Data'!W60+PV_ResFin_pub!F160","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!X24+'Macro-Debt_Data'!X26+PV_ResFin_pub!G147)*'Macro-Debt_Data'!X60+PV_ResFin_pub!G160","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!Y24+'Macro-Debt_Data'!Y26+PV_ResFin_pub!H147)*'Macro-Debt_Data'!Y60+PV_ResFin_pub!H160","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!Z24+'Macro-Debt_Data'!Z26+PV_ResFin_pub!I147)*'Macro-Debt_Data'!Z60+PV_ResFin_pub!I160","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AA24+'Macro-Debt_Data'!AA26+PV_ResFin_pub!J147)*'Macro-Debt_Data'!AA60+PV_ResFin_pub!J160","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AB24+'Macro-Debt_Data'!AB26+PV_ResFin_pub!K147)*'Macro-Debt_Data'!AB60+PV_ResFin_pub!K160","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AC24+'Macro-Debt_Data'!AC26+PV_ResFin_pub!L147)*'Macro-Debt_Data'!AC60+PV_ResFin_pub!L160","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AD24+'Macro-Debt_Data'!AD26+PV_ResFin_pub!M147)*'Macro-Debt_Data'!AD60+PV_ResFin_pub!M160","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AE24+'Macro-Debt_Data'!AE26+PV_ResFin_pub!N147)*'Macro-Debt_Data'!AE60+PV_ResFin_pub!N160","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AF24+'Macro-Debt_Data'!AF26+PV_ResFin_pub!O147)*'Macro-Debt_Data'!AF60+PV_ResFin_pub!O160","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AG24+'Macro-Debt_Data'!AG26+PV_ResFin_pub!P147)*'Macro-Debt_Data'!AG60+PV_ResFin_pub!P160","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AH24+'Macro-Debt_Data'!AH26+PV_ResFin_pub!Q147)*'Macro-Debt_Data'!AH60+PV_ResFin_pub!Q160","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AI24+'Macro-Debt_Data'!AI26+PV_ResFin_pub!R147)*'Macro-Debt_Data'!AI60+PV_ResFin_pub!R160","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AJ24+'Macro-Debt_Data'!AJ26+PV_ResFin_pub!S147)*'Macro-Debt_Data'!AJ60+PV_ResFin_pub!S160","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AK24+'Macro-Debt_Data'!AK26+PV_ResFin_pub!T147)*'Macro-Debt_Data'!AK60+PV_ResFin_pub!T160","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AL24+'Macro-Debt_Data'!AL26+PV_ResFin_pub!U147)*'Macro-Debt_Data'!AL60+PV_ResFin_pub!U160","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AM24+'Macro-Debt_Data'!AM26+PV_ResFin_pub!V147)*'Macro-Debt_Data'!AM60+PV_ResFin_pub!V160","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AN24+'Macro-Debt_Data'!AN26+PV_ResFin_pub!W147)*'Macro-Debt_Data'!AN60+PV_ResFin_pub!W160","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AO24+'Macro-Debt_Data'!AO26+PV_ResFin_pub!X147)*'Macro-Debt_Data'!AO60+PV_ResFin_pub!X160","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+A1_Historical_pub!B85","v":"Interest Expenditure"},{"$f":"C86+C87","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+A1_Historical_pub!B86","v":"Domestic debt"},{"$f":"+'Macro-Debt_Data'!S21*'Macro-Debt_Data'!S60","v":0},{"$f":"+'Macro-Debt_Data'!T21*'Macro-Debt_Data'!T60","v":0},{"$f":"+'Macro-Debt_Data'!U21*'Macro-Debt_Data'!U60","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!V21*'Macro-Debt_Data'!V60+PV_ResFin_pub!E159+PV_ResFin_pub!E168+('PV_ResFin-add.int.cost - mkt'!G80+'PV_ResFin-add.int.cost - mkt'!G89)","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!W21*'Macro-Debt_Data'!W60+PV_ResFin_pub!F159+PV_ResFin_pub!F168+('PV_ResFin-add.int.cost - mkt'!H80+'PV_ResFin-add.int.cost - mkt'!H89)","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!X21*'Macro-Debt_Data'!X60+PV_ResFin_pub!G159+PV_ResFin_pub!G168+('PV_ResFin-add.int.cost - mkt'!I80+'PV_ResFin-add.int.cost - mkt'!I89)","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!Y21*'Macro-Debt_Data'!Y60+PV_ResFin_pub!H159+PV_ResFin_pub!H168+('PV_ResFin-add.int.cost - mkt'!J80+'PV_ResFin-add.int.cost - mkt'!J89)","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!Z21*'Macro-Debt_Data'!Z60+PV_ResFin_pub!I159+PV_ResFin_pub!I168+('PV_ResFin-add.int.cost - mkt'!K80+'PV_ResFin-add.int.cost - mkt'!K89)","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AA21*'Macro-Debt_Data'!AA60+PV_ResFin_pub!J159+PV_ResFin_pub!J168+('PV_ResFin-add.int.cost - mkt'!L80+'PV_ResFin-add.int.cost - mkt'!L89)","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AB21*'Macro-Debt_Data'!AB60+PV_ResFin_pub!K159+PV_ResFin_pub!K168+('PV_ResFin-add.int.cost - mkt'!M80+'PV_ResFin-add.int.cost - mkt'!M89)","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AC21*'Macro-Debt_Data'!AC60+PV_ResFin_pub!L159+PV_ResFin_pub!L168+('PV_ResFin-add.int.cost - mkt'!N80+'PV_ResFin-add.int.cost - mkt'!N89)","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AD21*'Macro-Debt_Data'!AD60+PV_ResFin_pub!M159+PV_ResFin_pub!M168+('PV_ResFin-add.int.cost - mkt'!O80+'PV_ResFin-add.int.cost - mkt'!O89)","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AE21*'Macro-Debt_Data'!AE60+PV_ResFin_pub!N159+PV_ResFin_pub!N168+('PV_ResFin-add.int.cost - mkt'!P80+'PV_ResFin-add.int.cost - mkt'!P89)","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AF21*'Macro-Debt_Data'!AF60+PV_ResFin_pub!O159+PV_ResFin_pub!O168+('PV_ResFin-add.int.cost - mkt'!Q80+'PV_ResFin-add.int.cost - mkt'!Q89)","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AG21*'Macro-Debt_Data'!AG60+PV_ResFin_pub!P159+PV_ResFin_pub!P168+('PV_ResFin-add.int.cost - mkt'!R80+'PV_ResFin-add.int.cost - mkt'!R89)","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AH21*'Macro-Debt_Data'!AH60+PV_ResFin_pub!Q159+PV_ResFin_pub!Q168+('PV_ResFin-add.int.cost - mkt'!S80+'PV_ResFin-add.int.cost - mkt'!S89)","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AI21*'Macro-Debt_Data'!AI60+PV_ResFin_pub!R159+PV_ResFin_pub!R168+('PV_ResFin-add.int.cost - mkt'!T80+'PV_ResFin-add.int.cost - mkt'!T89)","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AJ21*'Macro-Debt_Data'!AJ60+PV_ResFin_pub!S159+PV_ResFin_pub!S168+('PV_ResFin-add.int.cost - mkt'!U80+'PV_ResFin-add.int.cost - mkt'!U89)","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AK21*'Macro-Debt_Data'!AK60+PV_ResFin_pub!T159+PV_ResFin_pub!T168+('PV_ResFin-add.int.cost - mkt'!V80+'PV_ResFin-add.int.cost - mkt'!V89)","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AL21*'Macro-Debt_Data'!AL60+PV_ResFin_pub!U159+PV_ResFin_pub!U168+('PV_ResFin-add.int.cost - mkt'!W80+'PV_ResFin-add.int.cost - mkt'!W89)","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AM21*'Macro-Debt_Data'!AM60+PV_ResFin_pub!V159+PV_ResFin_pub!V168+('PV_ResFin-add.int.cost - mkt'!X80+'PV_ResFin-add.int.cost - mkt'!X89)","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AN21*'Macro-Debt_Data'!AN60+PV_ResFin_pub!W159+PV_ResFin_pub!W168+('PV_ResFin-add.int.cost - mkt'!Y80+'PV_ResFin-add.int.cost - mkt'!Y89)","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AO21*'Macro-Debt_Data'!AO60+PV_ResFin_pub!X159+PV_ResFin_pub!X168+('PV_ResFin-add.int.cost - mkt'!Z80+'PV_ResFin-add.int.cost - mkt'!Z89)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+A1_Historical_pub!B87","v":"External debt"},{"$f":"+'Macro-Debt_Data'!S19*'Macro-Debt_Data'!S60","v":0},{"$f":"+'Macro-Debt_Data'!T19*'Macro-Debt_Data'!T60","v":0},{"$f":"+'Macro-Debt_Data'!U19*'Macro-Debt_Data'!U60","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!V19+PV_ResFin_pub!E146)*'Macro-Debt_Data'!V60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!W19+PV_ResFin_pub!F146)*'Macro-Debt_Data'!W60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!X19+PV_ResFin_pub!G146)*'Macro-Debt_Data'!X60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!Y19+PV_ResFin_pub!H146)*'Macro-Debt_Data'!Y60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!Z19+PV_ResFin_pub!I146)*'Macro-Debt_Data'!Z60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AA19+PV_ResFin_pub!J146)*'Macro-Debt_Data'!AA60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AB19+PV_ResFin_pub!K146)*'Macro-Debt_Data'!AB60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AC19+PV_ResFin_pub!L146)*'Macro-Debt_Data'!AC60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AD19+PV_ResFin_pub!M146)*'Macro-Debt_Data'!AD60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AE19+PV_ResFin_pub!N146)*'Macro-Debt_Data'!AE60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AF19+PV_ResFin_pub!O146)*'Macro-Debt_Data'!AF60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AG19+PV_ResFin_pub!P146)*'Macro-Debt_Data'!AG60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AH19+PV_ResFin_pub!Q146)*'Macro-Debt_Data'!AH60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AI19+PV_ResFin_pub!R146)*'Macro-Debt_Data'!AI60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AJ19+PV_ResFin_pub!S146)*'Macro-Debt_Data'!AJ60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AK19+PV_ResFin_pub!T146)*'Macro-Debt_Data'!AK60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AL19+PV_ResFin_pub!U146)*'Macro-Debt_Data'!AL60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AM19+PV_ResFin_pub!V146)*'Macro-Debt_Data'!AM60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AN19+PV_ResFin_pub!W146)*'Macro-Debt_Data'!AN60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AO19+PV_ResFin_pub!X146)*'Macro-Debt_Data'!AO60)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+A1_Historical_pub!B88","v":"Primary deficit"},null,{"$f":"D17/100*D41","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Other debt creating flows",null,{"$f":"'Baseline - public'!N33/100*'Baseline - public'!N52","v":0},{"$f":"'Baseline - public'!O33/100*'Baseline - public'!O52","v":0},{"$f":"'Baseline - public'!P33/100*'Baseline - public'!P52","v":0},{"$f":"'Baseline - public'!Q33/100*'Baseline - public'!Q52","v":0},{"$f":"'Baseline - public'!R33/100*'Baseline - public'!R52","v":0},{"$f":"'Baseline - public'!S33/100*'Baseline - public'!S52","v":0},{"$f":"'Baseline - public'!T33/100*'Baseline - public'!T52","v":0},{"$f":"'Baseline - public'!U33/100*'Baseline - public'!U52","v":0},{"$f":"'Baseline - public'!V33/100*'Baseline - public'!V52","v":0},{"$f":"'Baseline - public'!W33/100*'Baseline - public'!W52","v":0},{"$f":"'Baseline - public'!X33/100*'Baseline - public'!X52","v":0},{"$f":"'Baseline - public'!Y33/100*'Baseline - public'!Y52","v":0},{"$f":"'Baseline - public'!Z33/100*'Baseline - public'!Z52","v":0},{"$f":"'Baseline - public'!AA33/100*'Baseline - public'!AA52","v":0},{"$f":"'Baseline - public'!AB33/100*'Baseline - public'!AB52","v":0},{"$f":"'Baseline - public'!AC33/100*'Baseline - public'!AC52","v":0},{"$f":"'Baseline - public'!AD33/100*'Baseline - public'!AD52","v":0},{"$f":"'Baseline - public'!AE33/100*'Baseline - public'!AE52","v":0},{"$f":"'Baseline - public'!AF33/100*'Baseline - public'!AF52","v":0},{"$f":"'Baseline - public'!AG33/100*'Baseline - public'!AG52","v":0},{"$f":"'Baseline - public'!AH33/100*'Baseline - public'!AH52","v":0},{"$f":"'Baseline - public'!AI33/100*'Baseline - public'!AI52","v":0}]
[null,{"$f":"A1_Historical_pub!B90","v":"Gross financing need (in local currency)"},null,{"$f":"D88+D85+D84+C81+D89","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+A1_Historical_pub!B91","v":"PV of public sector external debt (end of period)"},null,{"$f":"'Macro-Debt_Data'!T92*D49/'Baseline - public'!N60","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!U92*E49/'Baseline - public'!O60","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!V92/'Baseline - public'!P60+PV_ResFin_pub!E144)*F49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!W92/'Baseline - public'!Q60+PV_ResFin_pub!F144)*G49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!X92/'Baseline - public'!R60+PV_ResFin_pub!G144)*H49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!Y92/'Baseline - public'!S60+PV_ResFin_pub!H144)*I49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!Z92/'Baseline - public'!T60+PV_ResFin_pub!I144)*J49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AA92/'Baseline - public'!U60+PV_ResFin_pub!J144)*K49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AB92/'Baseline - public'!V60+PV_ResFin_pub!K144)*L49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AC92/'Baseline - public'!W60+PV_ResFin_pub!L144)*M49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AD92/'Baseline - public'!X60+PV_ResFin_pub!M144)*N49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AE92/'Baseline - public'!Y60+PV_ResFin_pub!N144)*O49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AF92/'Baseline - public'!Z60+PV_ResFin_pub!O144)*P49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AG92/'Baseline - public'!AA60+PV_ResFin_pub!P144)*Q49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AH92/'Baseline - public'!AB60+PV_ResFin_pub!Q144)*R49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AI92/'Baseline - public'!AC60+PV_ResFin_pub!R144)*S49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AJ92/'Baseline - public'!AD60+PV_ResFin_pub!S144)*T49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AK92/'Baseline - public'!AE60+PV_ResFin_pub!T144)*U49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AL92/'Baseline - public'!AF60+PV_ResFin_pub!U144)*V49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AM92/'Baseline - public'!AG60+PV_ResFin_pub!V144)*W49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AN92/'Baseline - public'!AH60+PV_ResFin_pub!W144)*X49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AO92/'Baseline - public'!AI60+PV_ResFin_pub!X144)*Y49","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"+A1_Historical_pub!B93","v":"Debt service-to-revenue-and-grants ratio (in percent)"},null,{"$f":"10000*(D84+D85+C81)/(D18 *D41)","v":{"$error":"#VALUE!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+A1_Historical_pub!B94","v":"Debt service-to-GDP ratio (in percent)"},null,{"$f":"100*(D84+D85+C81)/(D41)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+A1_Historical_pub!B95","v":"PV of public debt-to-revenue and grants ratio"},null,{"$f":"D13/D18*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
[]
[]
[null,"External DSA Ratios"]
[null,{"$f":"B2_PB_mkt_pub!B101","v":"PV of Debt/GDP"},null,{"$f":"(D91/D49)/(D41/D110)*100","v":{"$error":"#DIV/0!"}},{"$f":"(E91/E49)/(E41/E110)*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"B2_PB_mkt_pub!B102","v":"PV of Debt/exports"},null,{"$f":"(D91/D49)/D108*100","v":{"$error":"#DIV/0!"}},{"$f":"(E91/E49)/E108*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"B2_PB_mkt_pub!B103","v":"Debt service/exports"},null,{"$f":"('Macro-Debt_Data'!T19+'Macro-Debt_Data'!T24)/D108*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!U19+'Macro-Debt_Data'!U24)/E108*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!V19+'Macro-Debt_Data'!V24+PV_ResFin_pub!E145)/F108*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!W19+'Macro-Debt_Data'!W24+PV_ResFin_pub!F145)/G108*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!X19+'Macro-Debt_Data'!X24+PV_ResFin_pub!G145)/H108*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!Y19+'Macro-Debt_Data'!Y24+PV_ResFin_pub!H145)/I108*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!Z19+'Macro-Debt_Data'!Z24+PV_ResFin_pub!I145)/J108*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AA19+'Macro-Debt_Data'!AA24+PV_ResFin_pub!J145)/K108*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AB19+'Macro-Debt_Data'!AB24+PV_ResFin_pub!K145)/L108*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AC19+'Macro-Debt_Data'!AC24+PV_ResFin_pub!L145)/M108*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AD19+'Macro-Debt_Data'!AD24+PV_ResFin_pub!M145)/N108*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AE19+'Macro-Debt_Data'!AE24+PV_ResFin_pub!N145)/O108*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AF19+'Macro-Debt_Data'!AF24+PV_ResFin_pub!O145)/P108*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AG19+'Macro-Debt_Data'!AG24+PV_ResFin_pub!P145)/Q108*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AH19+'Macro-Debt_Data'!AH24+PV_ResFin_pub!Q145)/R108*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AI19+'Macro-Debt_Data'!AI24+PV_ResFin_pub!R145)/S108*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AJ19+'Macro-Debt_Data'!AJ24+PV_ResFin_pub!S145)/T108*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AK19+'Macro-Debt_Data'!AK24+PV_ResFin_pub!T145)/U108*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AL19+'Macro-Debt_Data'!AL24+PV_ResFin_pub!U145)/V108*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AM19+'Macro-Debt_Data'!AM24+PV_ResFin_pub!V145)/W108*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AN19+'Macro-Debt_Data'!AN24+PV_ResFin_pub!W145)/X108*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AO19+'Macro-Debt_Data'!AO24+PV_ResFin_pub!X145)/Y108*100","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"B2_PB_mkt_pub!B104","v":"Debt service/revenue (excl. grants)"},null,{"$f":"('Macro-Debt_Data'!T19+'Macro-Debt_Data'!T24)/D109*100","v":{"$error":"#VALUE!"}},{"$f":"('Macro-Debt_Data'!U19+'Macro-Debt_Data'!U24)/E109*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!V19+'Macro-Debt_Data'!V24+PV_ResFin_pub!E145)/F109*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!W19+'Macro-Debt_Data'!W24+PV_ResFin_pub!F145)/G109*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!X19+'Macro-Debt_Data'!X24+PV_ResFin_pub!G145)/H109*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!Y19+'Macro-Debt_Data'!Y24+PV_ResFin_pub!H145)/I109*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!Z19+'Macro-Debt_Data'!Z24+PV_ResFin_pub!I145)/J109*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AA19+'Macro-Debt_Data'!AA24+PV_ResFin_pub!J145)/K109*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AB19+'Macro-Debt_Data'!AB24+PV_ResFin_pub!K145)/L109*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AC19+'Macro-Debt_Data'!AC24+PV_ResFin_pub!L145)/M109*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AD19+'Macro-Debt_Data'!AD24+PV_ResFin_pub!M145)/N109*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AE19+'Macro-Debt_Data'!AE24+PV_ResFin_pub!N145)/O109*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AF19+'Macro-Debt_Data'!AF24+PV_ResFin_pub!O145)/P109*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AG19+'Macro-Debt_Data'!AG24+PV_ResFin_pub!P145)/Q109*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AH19+'Macro-Debt_Data'!AH24+PV_ResFin_pub!Q145)/R109*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AI19+'Macro-Debt_Data'!AI24+PV_ResFin_pub!R145)/S109*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AJ19+'Macro-Debt_Data'!AJ24+PV_ResFin_pub!S145)/T109*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AK19+'Macro-Debt_Data'!AK24+PV_ResFin_pub!T145)/U109*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AL19+'Macro-Debt_Data'!AL24+PV_ResFin_pub!U145)/V109*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AM19+'Macro-Debt_Data'!AM24+PV_ResFin_pub!V145)/W109*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AN19+'Macro-Debt_Data'!AN24+PV_ResFin_pub!W145)/X109*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AO19+'Macro-Debt_Data'!AO24+PV_ResFin_pub!X145)/Y109*100","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"B2_PB_mkt_pub!B106","v":"External PPG debt/GDP (baseline)"},null,{"$f":"'Baseline - external'!M13","v":"…"},{"$f":"'Baseline - external'!N13","v":"…"},{"$f":"'Baseline - external'!O13","v":"…"},{"$f":"'Baseline - external'!P13","v":"…"},{"$f":"'Baseline - external'!Q13","v":"…"},{"$f":"'Baseline - external'!R13","v":"…"},{"$f":"'Baseline - external'!S13","v":"…"},{"$f":"'Baseline - external'!T13","v":"…"},{"$f":"'Baseline - external'!U13","v":"…"},{"$f":"'Baseline - external'!V13","v":"…"},{"$f":"'Baseline - external'!W13","v":"…"},{"$f":"'Baseline - external'!X13","v":"…"},{"$f":"'Baseline - external'!Y13","v":"…"},{"$f":"'Baseline - external'!Z13","v":"…"},{"$f":"'Baseline - external'!AA13","v":"…"},{"$f":"'Baseline - external'!AB13","v":"…"},{"$f":"'Baseline - external'!AC13","v":"…"},{"$f":"'Baseline - external'!AD13","v":"…"},{"$f":"'Baseline - external'!AE13","v":"…"},{"$f":"'Baseline - external'!AF13","v":"…"},{"$f":"'Baseline - external'!AG13","v":"…"},{"$f":"'Baseline - external'!AH13","v":"…"}]
[null,{"$f":"B2_PB_mkt_pub!B107","v":"External PPG debt/GDP"},null,{"$f":"D82/D41*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"F82/F41*100","v":{"$error":"#DIV/0!"}},{"$f":"G82/G41*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"B2_PB_mkt_pub!B108","v":"Exports (US$) - baseline"},null,{"$f":"'Macro-Debt_Data'!T29","v":0},{"$f":"'Macro-Debt_Data'!U29","v":0},{"$f":"'Macro-Debt_Data'!V29","v":0},{"$f":"'Macro-Debt_Data'!W29","v":0},{"$f":"'Macro-Debt_Data'!X29","v":0},{"$f":"'Macro-Debt_Data'!Y29","v":0},{"$f":"'Macro-Debt_Data'!Z29","v":0},{"$f":"'Macro-Debt_Data'!AA29","v":0},{"$f":"'Macro-Debt_Data'!AB29","v":0},{"$f":"'Macro-Debt_Data'!AC29","v":0},{"$f":"'Macro-Debt_Data'!AD29","v":0},{"$f":"'Macro-Debt_Data'!AE29","v":0},{"$f":"'Macro-Debt_Data'!AF29","v":0},{"$f":"'Macro-Debt_Data'!AG29","v":0},{"$f":"'Macro-Debt_Data'!AH29","v":0},{"$f":"'Macro-Debt_Data'!AI29","v":0},{"$f":"'Macro-Debt_Data'!AJ29","v":0},{"$f":"'Macro-Debt_Data'!AK29","v":0},{"$f":"'Macro-Debt_Data'!AL29","v":0},{"$f":"'Macro-Debt_Data'!AM29","v":0},{"$f":"'Macro-Debt_Data'!AN29","v":0},{"$f":"'Macro-Debt_Data'!AO29","v":0}]
[null,{"$f":"B2_PB_mkt_pub!B109","v":"Revenue"},null,{"$f":"(D18-D19)/100*(D41/D110)","v":{"$error":"#VALUE!"}},{"$f":"(E18-E19)/100*(E41/E110)","v":{"$error":"#VALUE!"}},{"$f":"(F18-F19)/100*(F41/F110)","v":{"$error":"#VALUE!"}},{"$f":"(G18-G19)/100*(G41/G110)","v":{"$error":"#VALUE!"}},{"$f":"(H18-H19)/100*(H41/H110)","v":{"$error":"#VALUE!"}},{"$f":"(I18-I19)/100*(I41/I110)","v":{"$error":"#VALUE!"}},{"$f":"(J18-J19)/100*(J41/J110)","v":{"$error":"#VALUE!"}},{"$f":"(K18-K19)/100*(K41/K110)","v":{"$error":"#VALUE!"}},{"$f":"(L18-L19)/100*(L41/L110)","v":{"$error":"#VALUE!"}},{"$f":"(M18-M19)/100*(M41/M110)","v":{"$error":"#VALUE!"}},{"$f":"(N18-N19)/100*(N41/N110)","v":{"$error":"#VALUE!"}},{"$f":"(O18-O19)/100*(O41/O110)","v":{"$error":"#VALUE!"}},{"$f":"(P18-P19)/100*(P41/P110)","v":{"$error":"#VALUE!"}},{"$f":"(Q18-Q19)/100*(Q41/Q110)","v":{"$error":"#VALUE!"}},{"$f":"(R18-R19)/100*(R41/R110)","v":{"$error":"#VALUE!"}},{"$f":"(S18-S19)/100*(S41/S110)","v":{"$error":"#VALUE!"}},{"$f":"(T18-T19)/100*(T41/T110)","v":{"$error":"#VALUE!"}},{"$f":"(U18-U19)/100*(U41/U110)","v":{"$error":"#VALUE!"}},{"$f":"(V18-V19)/100*(V41/V110)","v":{"$error":"#VALUE!"}},{"$f":"(W18-W19)/100*(W41/W110)","v":{"$error":"#VALUE!"}},{"$f":"(X18-X19)/100*(X41/X110)","v":{"$error":"#VALUE!"}},{"$f":"(Y18-Y19)/100*(Y41/Y110)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"B2_PB_mkt_pub!B110","v":"Exchange rate (pa)"},null,{"$f":"B2_PB_mkt_pub!D110","v":0},{"$f":"B2_PB_mkt_pub!E110","v":0},{"$f":"B2_PB_mkt_pub!F110","v":0},{"$f":"B2_PB_mkt_pub!G110","v":0},{"$f":"B2_PB_mkt_pub!H110","v":0},{"$f":"B2_PB_mkt_pub!I110","v":0},{"$f":"B2_PB_mkt_pub!J110","v":0},{"$f":"B2_PB_mkt_pub!K110","v":0},{"$f":"B2_PB_mkt_pub!L110","v":0},{"$f":"B2_PB_mkt_pub!M110","v":0},{"$f":"B2_PB_mkt_pub!N110","v":0},{"$f":"B2_PB_mkt_pub!O110","v":0},{"$f":"B2_PB_mkt_pub!P110","v":0},{"$f":"B2_PB_mkt_pub!Q110","v":0},{"$f":"B2_PB_mkt_pub!R110","v":0},{"$f":"B2_PB_mkt_pub!S110","v":0},{"$f":"B2_PB_mkt_pub!T110","v":0},{"$f":"B2_PB_mkt_pub!U110","v":0},{"$f":"B2_PB_mkt_pub!V110","v":0},{"$f":"B2_PB_mkt_pub!W110","v":0},{"$f":"B2_PB_mkt_pub!X110","v":0},{"$f":"B2_PB_mkt_pub!Y110","v":0}]

{"sheet":"B5_depreciation_pub","index":55,"n_rows":95,"n_cols":27,"rows_kept":95,"cut":false,"hidden":true,"merged":[[8,1,8,8],[1,1,1,24],[2,1,2,24]]}
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1828,IF(START!L10=\"French\",translation!D1828,IF(START!L10=\"Portuguese\",translation!E1828,translation!F1828)))","v":"Bounds Test 5: Exchange Rate Shock"}]
[null,{"$f":"+A1_Historical_pub!B3","v":"(In percent of GDP, unless otherwise indicated)"}]
[]
[]
[null,null,null,null,{"$f":"+'Baseline - public'!$O$6","v":"First year of proj."}]
[null,null,{"$f":"+'Macro-Debt_Data'!S5","v":2017},{"$f":"C7+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039]
[]
[null,{"$f":"+A1_Historical_pub!B9:I9","v":"I. Baseline Medium Term Projections"}]
[]
[1,{"$f":"+A1_Historical_pub!B11","v":"Public sector debt 1/"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S80/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60)),100*'Macro-Debt_Data'!S80/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60),\".\")","v":"."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T80/('Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60)),100*'Macro-Debt_Data'!T80/('Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60),\".\")","v":"."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U80/('Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60)),100*'Macro-Debt_Data'!U80/('Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60),\".\")","v":"."},{"$f":"E11+F15","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+A1_Historical_pub!B12","v":"of which: external debt"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S83),'Macro-Debt_Data'!S83/C41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"D82/D41*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+A1_Historical_pub!B13","v":"PV of total public debt"},{"$f":"(C91+C80)/C41*100","v":{"$error":"#VALUE!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[2,{"$f":"+A1_Historical_pub!B15","v":"Change in public sector debt"},null,{"$f":"D16+D32","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[3,{"$f":"+A1_Historical_pub!B16","v":"Identified debt-creating flows"},null,{"$f":"D17+D21+D27","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[4,{"$f":"+A1_Historical_pub!B17","v":"Primary deficit"},{"$f":"C20-C18","v":{"$error":"#VALUE!"}},{"$f":"D20-D18","v":{"$error":"#VALUE!"}},{"$f":"E20-E18","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"Y20-Y18","v":{"$error":"#VALUE!"}}]
[5,{"$f":"+A1_Historical_pub!B18","v":"Revenue and grants"},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!S45)/C41),100*('Macro-Debt_Data'!S45)/C41,\".\")","v":"."},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!T45)/D41),100*('Macro-Debt_Data'!T45)/D41,\".\")","v":"."},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!U45)/E41),100*('Macro-Debt_Data'!U45)/E41,\".\")","v":"."},{"$f":"+'Baseline - public'!P24-'Baseline - public'!P25+F19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Q24-'Baseline - public'!Q25+G19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!R24-'Baseline - public'!R25+H19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!S24-'Baseline - public'!S25+I19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!T24-'Baseline - public'!T25+J19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!U24-'Baseline - public'!U25+K19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!V24-'Baseline - public'!V25+L19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!W24-'Baseline - public'!W25+M19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!X24-'Baseline - public'!X25+N19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Y24-'Baseline - public'!Y25+O19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Z24-'Baseline - public'!Z25+P19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AA24-'Baseline - public'!AA25+Q19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AB24-'Baseline - public'!AB25+R19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AC24-'Baseline - public'!AC25+S19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AD24-'Baseline - public'!AD25+T19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AE24-'Baseline - public'!AE25+U19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AF24-'Baseline - public'!AF25+V19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AG24-'Baseline - public'!AG25+W19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AH24-'Baseline - public'!AH25+X19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AI24-'Baseline - public'!AI25+Y19","v":{"$error":"#VALUE!"}}]
[null,{"$f":"+A1_Historical_pub!B19","v":"of which: grants"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S46),'Macro-Debt_Data'!T46/C41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T46),'Macro-Debt_Data'!T46/D41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U46),'Macro-Debt_Data'!U46/E41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!V46),'Macro-Debt_Data'!V46/F41*100,\"...\")","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!W46),'Macro-Debt_Data'!W46/G41*100,\"...\")","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!X46),'Macro-Debt_Data'!X46/H41*100,\"...\")","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Y46),'Macro-Debt_Data'!Y46/I41*100,\"...\")","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Z46),'Macro-Debt_Data'!Z46/J41*100,\"...\")","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AA46),'Macro-Debt_Data'!AA46/K41*100,\"...\")","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AB46),'Macro-Debt_Data'!AB46/L41*100,\"...\")","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AC46),'Macro-Debt_Data'!AC46/M41*100,\"...\")","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AD46),'Macro-Debt_Data'!AD46/N41*100,\"...\")","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AE46),'Macro-Debt_Data'!AE46/O41*100,\"...\")","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AF46),'Macro-Debt_Data'!AF46/P41*100,\"...\")","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AG46),'Macro-Debt_Data'!AG46/Q41*100,\"...\")","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AH46),'Macro-Debt_Data'!AH46/R41*100,\"...\")","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AI46),'Macro-Debt_Data'!AI46/S41*100,\"...\")","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AJ46),'Macro-Debt_Data'!AJ46/T41*100,\"...\")","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AK46),'Macro-Debt_Data'!AK46/U41*100,\"...\")","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AL46),'Macro-Debt_Data'!AL46/V41*100,\"...\")","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AM46),'Macro-Debt_Data'!AM46/W41*100,\"...\")","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AN46),'Macro-Debt_Data'!AN46/X41*100,\"...\")","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AO46),'Macro-Debt_Data'!AO46/Y41*100,\"...\")","v":{"$error":"#VALUE!"}}]
[6,{"$f":"+A1_Historical_pub!B20","v":"Primary (noninterest) expenditure"},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!S48-'Macro-Debt_Data'!S49)/C41),100*(('Macro-Debt_Data'!S48-'Macro-Debt_Data'!S49)/C41),\".\")","v":"."},{"$f":"'Baseline - public'!N26","v":"..."},{"$f":"+'Baseline - public'!O26*'Baseline - public'!O52/E41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!P26*'Baseline - public'!P52/F41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Q26*'Baseline - public'!Q52/G41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!R26*'Baseline - public'!R52/H41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!S26*'Baseline - public'!S52/I41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!T26*'Baseline - public'!T52/J41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!U26*'Baseline - public'!U52/K41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!V26*'Baseline - public'!V52/L41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!W26*'Baseline - public'!W52/M41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!X26*'Baseline - public'!X52/N41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Y26*'Baseline - public'!Y52/O41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Z26*'Baseline - public'!Z52/P41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AA26*'Baseline - public'!AA52/Q41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AB26*'Baseline - public'!AB52/R41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AC26*'Baseline - public'!AC52/S41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AD26*'Baseline - public'!AD52/T41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AE26*'Baseline - public'!AE52/U41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AF26*'Baseline - public'!AF52/V41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AG26*'Baseline - public'!AG52/W41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AH26*'Baseline - public'!AH52/X41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AI26*'Baseline - public'!AI52/Y41","v":{"$error":"#VALUE!"}}]
[7,{"$f":"+A1_Historical_pub!B21","v":"Automatic debt dynamics"},null,{"$f":"D22+D25","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[8,{"$f":"+A1_Historical_pub!B22","v":"Contribution from interest rate/growth differential"},null,{"$f":"D23+D24","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[9,{"$f":"+A1_Historical_pub!B23","v":"of which: contribution from average real interest rate"},null,{"$f":"D46/100*C11/D26","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[10,{"$f":"+A1_Historical_pub!B24","v":"of which: contribution from real GDP growth"},null,{"$f":"-(D42/100)*(C11/D26)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[11,{"$f":"+A1_Historical_pub!B25","v":"Contribution from real exchange rate depreciation"},null,{"$f":"D53/100*C12*(1+(D48/100))/D26","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["hide",{"$f":"+A1_Historical_pub!B26","v":"Denominator = 1+g"},null,{"$f":"1+D42/100","v":{"$error":"#VALUE!"}},{"$f":"1+E42/100","v":{"$error":"#VALUE!"}},{"$f":"1+F42/100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"1+Y42/100","v":{"$error":"#VALUE!"}}]
[null,{"$f":"+A1_Historical_pub!B27","v":"Other identified debt-creating flows"},{"$f":"SUM(C28:C31)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D28:D31)","v":{"$error":"#VALUE!"}},{"$f":"SUM(E28:E31)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F28:F31)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUM(Y28:Y31)","v":{"$error":"#VALUE!"}}]
[13,{"$f":"+A1_Historical_pub!B28","v":"Privatization receipts (negative)"},{"$f":"+'Baseline - public'!M34*'Baseline - public'!M52/C41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!N34*'Baseline - public'!N52/D41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!O34*'Baseline - public'!O52/E41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!P34*'Baseline - public'!P52/F41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Q34*'Baseline - public'!Q52/G41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!R34*'Baseline - public'!R52/H41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!S34*'Baseline - public'!S52/I41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!T34*'Baseline - public'!T52/J41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!U34*'Baseline - public'!U52/K41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!V34*'Baseline - public'!V52/L41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!W34*'Baseline - public'!W52/M41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!X34*'Baseline - public'!X52/N41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Y34*'Baseline - public'!Y52/O41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Z34*'Baseline - public'!Z52/P41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AA34*'Baseline - public'!AA52/Q41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AB34*'Baseline - public'!AB52/R41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AC34*'Baseline - public'!AC52/S41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AD34*'Baseline - public'!AD52/T41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AE34*'Baseline - public'!AE52/U41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AF34*'Baseline - public'!AF52/V41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AG34*'Baseline - public'!AG52/W41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AH34*'Baseline - public'!AH52/X41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AI34*'Baseline - public'!AI52/Y41","v":{"$error":"#VALUE!"}}]
[14,{"$f":"+A1_Historical_pub!B29","v":"Recognition of contingent liabilities (e.g., bank recapitalization)"},{"$f":"IF(ISNUMBER('Baseline - public'!M35), +'Baseline - public'!M35*'Baseline - public'!M52/C41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!N35), +'Baseline - public'!N35*'Baseline - public'!N52/D41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!O35), +'Baseline - public'!O35*'Baseline - public'!O52/E41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!P35), +'Baseline - public'!P35*'Baseline - public'!P52/F41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Q35), +'Baseline - public'!Q35*'Baseline - public'!Q52/G41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!R35), +'Baseline - public'!R35*'Baseline - public'!R52/H41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!S35), +'Baseline - public'!S35*'Baseline - public'!S52/I41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!T35), +'Baseline - public'!T35*'Baseline - public'!T52/J41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!U35), +'Baseline - public'!U35*'Baseline - public'!U52/K41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!V35), +'Baseline - public'!V35*'Baseline - public'!V52/L41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!W35), +'Baseline - public'!W35*'Baseline - public'!W52/M41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!X35), +'Baseline - public'!X35*'Baseline - public'!X52/N41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Y35), +'Baseline - public'!Y35*'Baseline - public'!Y52/O41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Z35), +'Baseline - public'!Z35*'Baseline - public'!Z52/P41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AA35), +'Baseline - public'!AA35*'Baseline - public'!AA52/Q41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AB35), +'Baseline - public'!AB35*'Baseline - public'!AB52/R41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AC35), +'Baseline - public'!AC35*'Baseline - public'!AC52/S41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AD35), +'Baseline - public'!AD35*'Baseline - public'!AD52/T41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AE35), +'Baseline - public'!AE35*'Baseline - public'!AE52/U41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AF35), +'Baseline - public'!AF35*'Baseline - public'!AF52/V41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AG35), +'Baseline - public'!AG35*'Baseline - public'!AG52/W41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AH35), +'Baseline - public'!AH35*'Baseline - public'!AH52/X41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AI35), +'Baseline - public'!AI35*'Baseline - public'!AI52/Y41, 0)","v":0}]
[null,{"$f":"+A1_Historical_pub!B30","v":"Debt relief (HIPC and other)"},{"$f":"+'Baseline - public'!M36*'Baseline - public'!M52/C41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!N36*'Baseline - public'!N52/D41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!O36*'Baseline - public'!O52/E41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!P36*'Baseline - public'!P52/F41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Q36*'Baseline - public'!Q52/G41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!R36*'Baseline - public'!R52/H41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!S36*'Baseline - public'!S52/I41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!T36*'Baseline - public'!T52/J41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!U36*'Baseline - public'!U52/K41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!V36*'Baseline - public'!V52/L41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!W36*'Baseline - public'!W52/M41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!X36*'Baseline - public'!X52/N41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Y36*'Baseline - public'!Y52/O41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Z36*'Baseline - public'!Z52/P41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AA36*'Baseline - public'!AA52/Q41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AB36*'Baseline - public'!AB52/R41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AC36*'Baseline - public'!AC52/S41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AD36*'Baseline - public'!AD52/T41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AE36*'Baseline - public'!AE52/U41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AF36*'Baseline - public'!AF52/V41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AG36*'Baseline - public'!AG52/W41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AH36*'Baseline - public'!AH52/X41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AI36*'Baseline - public'!AI52/Y41","v":{"$error":"#VALUE!"}}]
[15,{"$f":"+A1_Historical_pub!B31","v":"Other debt creating or reducing flow (please specify)"},{"$f":"IF(ISNUMBER('Baseline - public'!M37), +'Baseline - public'!M37*'Baseline - public'!M52/C41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!N37), +'Baseline - public'!N37*'Baseline - public'!N52/D41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!O37), +'Baseline - public'!O37*'Baseline - public'!O52/E41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!P37), +'Baseline - public'!P37*'Baseline - public'!P52/F41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Q37), +'Baseline - public'!Q37*'Baseline - public'!Q52/G41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!R37), +'Baseline - public'!R37*'Baseline - public'!R52/H41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!S37), +'Baseline - public'!S37*'Baseline - public'!S52/I41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!T37), +'Baseline - public'!T37*'Baseline - public'!T52/J41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!U37), +'Baseline - public'!U37*'Baseline - public'!U52/K41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!V37), +'Baseline - public'!V37*'Baseline - public'!V52/L41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!W37), +'Baseline - public'!W37*'Baseline - public'!W52/M41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!X37), +'Baseline - public'!X37*'Baseline - public'!X52/N41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Y37), +'Baseline - public'!Y37*'Baseline - public'!Y52/O41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Z37), +'Baseline - public'!Z37*'Baseline - public'!Z52/P41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AA37), +'Baseline - public'!AA37*'Baseline - public'!AA52/Q41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AB37), +'Baseline - public'!AB37*'Baseline - public'!AB52/R41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AC37), +'Baseline - public'!AC37*'Baseline - public'!AC52/S41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AD37), +'Baseline - public'!AD37*'Baseline - public'!AD52/T41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AE37), +'Baseline - public'!AE37*'Baseline - public'!AE52/U41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AF37), +'Baseline - public'!AF37*'Baseline - public'!AF52/V41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AG37), +'Baseline - public'!AG37*'Baseline - public'!AG52/W41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AH37), +'Baseline - public'!AH37*'Baseline - public'!AH52/X41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AI37), +'Baseline - public'!AI37*'Baseline - public'!AI52/Y41, 0)","v":0}]
[16,{"$f":"+A1_Historical_pub!B32","v":"Residual"},{"$f":"'Baseline - public'!M38*'Baseline - public'!M52/C41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!N38*'Baseline - public'!N52/D41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!O38*'Baseline - public'!O52/E41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!P38*'Baseline - public'!P52/F41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!Q38*'Baseline - public'!Q52/G41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!R38*'Baseline - public'!R52/H41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!S38*'Baseline - public'!S52/I41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!T38*'Baseline - public'!T52/J41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!U38*'Baseline - public'!U52/K41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!V38*'Baseline - public'!V52/L41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!W38*'Baseline - public'!W52/M41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!X38*'Baseline - public'!X52/N41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!Y38*'Baseline - public'!Y52/O41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!Z38*'Baseline - public'!Z52/P41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AA38*'Baseline - public'!AA52/Q41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AB38*'Baseline - public'!AB52/R41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AC38*'Baseline - public'!AC52/S41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AD38*'Baseline - public'!AD52/T41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AE38*'Baseline - public'!AE52/U41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AF38*'Baseline - public'!AF52/V41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AG38*'Baseline - public'!AG52/W41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AH38*'Baseline - public'!AH52/X41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AI38*'Baseline - public'!AI52/Y41","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"+A1_Historical_pub!B34","v":"Public sector debt-to-revenue-and-grants ratio (in percent)"},{"$f":"C11/C18*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[null,{"$f":"+A1_Historical_pub!B36","v":"Gross financing need 4/"},{"$f":"+'Macro-Debt_Data'!S101/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60)*100","v":{"$error":"#DIV/0!"}},{"$f":"D90/D41*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+A1_Historical_pub!B37","v":"in billions of U.S. dollars"},{"$f":"+'Macro-Debt_Data'!S101/'Macro-Debt_Data'!S60","v":{"$error":"#DIV/0!"}},{"$f":"D90/D49","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[null,{"$f":"+A1_Historical_pub!B39","v":"Key macroeconomic and fiscal assumptions"},null,null,{"$f":"+D39*'Baseline - public'!O26","v":{"$error":"#VALUE!"}}]
[]
[null,{"$f":"+A1_Historical_pub!B41","v":"Nominal GDP (local currency)"},{"$f":"+'Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60","v":0},{"$f":"+'Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60","v":0},{"$f":"+'Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60","v":0},{"$f":"E41*(1+F42/100)*(1+F54/100)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+A1_Historical_pub!B42","v":"Real GDP growth (in percent)"},{"$f":"+'Macro-Debt_Data'!S107","v":"…"},{"$f":"+'Macro-Debt_Data'!T107","v":"…"},{"$f":"'Baseline - public'!O53","v":"…"},{"$f":"'Baseline - public'!P53","v":"…"},{"$f":"'Baseline - public'!Q53","v":"…"},{"$f":"'Baseline - public'!R53","v":"…"},{"$f":"'Baseline - public'!S53","v":"…"},{"$f":"'Baseline - public'!T53","v":"…"},{"$f":"'Baseline - public'!U53","v":"…"},{"$f":"'Baseline - public'!V53","v":"…"},{"$f":"'Baseline - public'!W53","v":"…"},{"$f":"'Baseline - public'!X53","v":"…"},{"$f":"'Baseline - public'!Y53","v":"…"},{"$f":"'Baseline - public'!Z53","v":"…"},{"$f":"'Baseline - public'!AA53","v":"…"},{"$f":"'Baseline - public'!AB53","v":"…"},{"$f":"'Baseline - public'!AC53","v":"…"},{"$f":"'Baseline - public'!AD53","v":"…"},{"$f":"'Baseline - public'!AE53","v":"…"},{"$f":"'Baseline - public'!AF53","v":"…"},{"$f":"'Baseline - public'!AG53","v":"…"},{"$f":"'Baseline - public'!AH53","v":"…"},{"$f":"'Baseline - public'!AI53","v":"…"}]
[null,{"$f":"+A1_Historical_pub!B43","v":"Average nominal interest rate on public debt (in percent)"},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!S49/'Macro-Debt_Data'!R80),(100*'Macro-Debt_Data'!S49/'Macro-Debt_Data'!R80),\".\")","v":"."},{"$f":"+'Baseline - public'!N54","v":"..."},{"$f":"+'Baseline - public'!O54","v":"..."},{"$f":"F85/E79*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+A1_Historical_pub!B44","v":"Average nominal interest rate on external debt (in percent)"},{"$f":"'Baseline - public'!M55","v":"..."},{"$f":"+'Baseline - public'!N55","v":"..."},{"$f":"+'Baseline - public'!O55","v":"..."},{"$f":"F87/E82*100*'Macro-Debt_Data'!U59/'Macro-Debt_Data'!V60","v":{"$error":"#DIV/0!"}},{"$f":"G87/F82*100*'Macro-Debt_Data'!V59/'Macro-Debt_Data'!W60","v":{"$error":"#DIV/0!"}},{"$f":"H87/G82*100*'Macro-Debt_Data'!W59/'Macro-Debt_Data'!X60","v":{"$error":"#DIV/0!"}},{"$f":"I87/H82*100*'Macro-Debt_Data'!X59/'Macro-Debt_Data'!Y60","v":{"$error":"#DIV/0!"}},{"$f":"J87/I82*100*'Macro-Debt_Data'!Y59/'Macro-Debt_Data'!Z60","v":{"$error":"#DIV/0!"}},{"$f":"K87/J82*100*'Macro-Debt_Data'!Z59/'Macro-Debt_Data'!AA60","v":{"$error":"#DIV/0!"}},{"$f":"L87/K82*100*'Macro-Debt_Data'!AA59/'Macro-Debt_Data'!AB60","v":{"$error":"#DIV/0!"}},{"$f":"M87/L82*100*'Macro-Debt_Data'!AB59/'Macro-Debt_Data'!AC60","v":{"$error":"#DIV/0!"}},{"$f":"N87/M82*100*'Macro-Debt_Data'!AC59/'Macro-Debt_Data'!AD60","v":{"$error":"#DIV/0!"}},{"$f":"O87/N82*100*'Macro-Debt_Data'!AD59/'Macro-Debt_Data'!AE60","v":{"$error":"#DIV/0!"}},{"$f":"P87/O82*100*'Macro-Debt_Data'!AE59/'Macro-Debt_Data'!AF60","v":{"$error":"#DIV/0!"}},{"$f":"Q87/P82*100*'Macro-Debt_Data'!AF59/'Macro-Debt_Data'!AG60","v":{"$error":"#DIV/0!"}},{"$f":"R87/Q82*100*'Macro-Debt_Data'!AG59/'Macro-Debt_Data'!AH60","v":{"$error":"#DIV/0!"}},{"$f":"S87/R82*100*'Macro-Debt_Data'!AH59/'Macro-Debt_Data'!AI60","v":{"$error":"#DIV/0!"}},{"$f":"T87/S82*100*'Macro-Debt_Data'!AI59/'Macro-Debt_Data'!AJ60","v":{"$error":"#DIV/0!"}},{"$f":"U87/T82*100*'Macro-Debt_Data'!AJ59/'Macro-Debt_Data'!AK60","v":{"$error":"#DIV/0!"}},{"$f":"V87/U82*100*'Macro-Debt_Data'!AK59/'Macro-Debt_Data'!AL60","v":{"$error":"#DIV/0!"}},{"$f":"W87/V82*100*'Macro-Debt_Data'!AL59/'Macro-Debt_Data'!AM60","v":{"$error":"#DIV/0!"}},{"$f":"X87/W82*100*'Macro-Debt_Data'!AM59/'Macro-Debt_Data'!AN60","v":{"$error":"#DIV/0!"}},{"$f":"Y87/X82*100*'Macro-Debt_Data'!AN59/'Macro-Debt_Data'!AO60","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+A1_Historical_pub!B45","v":"Average nominal interest rate on domestic debt (in percent)"},{"$f":"'Baseline - public'!M56","v":"..."},{"$f":"'Baseline - public'!N56","v":"..."},{"$f":"'Baseline - public'!O56","v":"..."},{"$f":"IF(E80=0,PV_ResFin_pub!E25*100,F86/E80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(F80=0,PV_ResFin_pub!F25*100,G86/F80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(G80=0,PV_ResFin_pub!G25*100,H86/G80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(H80=0,PV_ResFin_pub!H25*100,I86/H80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(I80=0,PV_ResFin_pub!I25*100,J86/I80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(J80=0,PV_ResFin_pub!J25*100,K86/J80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(K80=0,PV_ResFin_pub!K25*100,L86/K80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(L80=0,PV_ResFin_pub!L25*100,M86/L80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(M80=0,PV_ResFin_pub!M25*100,N86/M80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(N80=0,PV_ResFin_pub!N25*100,O86/N80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(O80=0,PV_ResFin_pub!O25*100,P86/O80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(P80=0,PV_ResFin_pub!P25*100,Q86/P80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(Q80=0,PV_ResFin_pub!Q25*100,R86/Q80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(R80=0,PV_ResFin_pub!R25*100,S86/R80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(S80=0,PV_ResFin_pub!S25*100,T86/S80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(T80=0,PV_ResFin_pub!T25*100,U86/T80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(U80=0,PV_ResFin_pub!U25*100,V86/U80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(V80=0,PV_ResFin_pub!V25*100,W86/V80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(W80=0,PV_ResFin_pub!W25*100,X86/W80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(X80=0,PV_ResFin_pub!X25*100,Y86/X80*100)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"+A1_Historical_pub!B46","v":"Average real interest rate (in percent)"},null,{"$f":"((C12/C11)*D48+(1-C12/C11)*D47)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+A1_Historical_pub!B47","v":"Average real interest rate on domestic debt (in percent)"},{"$f":"'Baseline - public'!M58","v":"..."},{"$f":"'Baseline - public'!N58","v":"..."},{"$f":"'Baseline - public'!O58","v":"..."},{"$f":"(F45-F54)/(1+F54/100)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+A1_Historical_pub!B48","v":"Average real interest rate on external debt (in percent)"},null,{"$f":"IF(ISNUMBER(D44),(D44-D55)/(1+D55/100),\"...\")","v":"..."},"...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","..."]
[null,{"$f":"+A1_Historical_pub!B49","v":"Exchange rate (LC per US dollar) "},{"$f":"+'Macro-Debt_Data'!S59","v":0},{"$f":"+'Macro-Debt_Data'!T59","v":0},{"$f":"'Baseline - public'!O60","v":0},{"$f":"1/F51","v":{"$error":"#DIV/0!"}},{"$f":"1/G51","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+A1_Historical_pub!B50","v":"Nominal depreciation of local currency (percentage change in LC per dollar)"},null,{"$f":"(D49/C49-1)*100","v":{"$error":"#DIV/0!"}},{"$f":"(E49/D49-1)*100","v":{"$error":"#DIV/0!"}},{"$f":"(F49/E49-1)*100","v":{"$error":"#DIV/0!"}},{"$f":"(G49/F49-1)*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+A1_Historical_pub!B51","v":"Exchange rate (US dollar per LC)"},{"$f":"1/C49","v":{"$error":"#DIV/0!"}},{"$f":"1/D49","v":{"$error":"#DIV/0!"}},{"$f":"1/E49","v":{"$error":"#DIV/0!"}},{"$f":"E51*(1+F52/100)","v":{"$error":"#DIV/0!"}},{"$f":"F51*(1+G52/100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+A1_Historical_pub!B52","v":"Nominal appreciation (increase in US dollar value of local currency, in percent)"},null,{"$f":"(D51/C51-1)*100","v":{"$error":"#DIV/0!"}},{"$f":"(E51/D51-1)*100","v":{"$error":"#DIV/0!"}},{"$f":"-AA62","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!Q63","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!R63","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!S63","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!T63","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!U63","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!V63","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!W63","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!X63","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!Y63","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!Z63","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AA63","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AB63","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AC63","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AD63","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AE63","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AF63","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AG63","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AH63","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AI63","v":{"$error":"#DIV/0!"}}]
[null,"Real exchange rate depreciation (in percent, + indicates depreciation)",null,{"$f":"(100+D50)*(1+D55/100)/(1+D54/100)-100","v":{"$error":"#DIV/0!"}},{"$f":"(100+E50)*(1+E55/100)/(1+E54/100)-100","v":{"$error":"#DIV/0!"}},{"$f":"(100+F50)*(1+F55/100)/(1+F54/100)-100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+A1_Historical_pub!B54","v":"Inflation rate (GDP deflator, in percent)"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S109),('Macro-Debt_Data'!S109),\".\")","v":"."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T109),('Macro-Debt_Data'!T109),\".\")","v":"."},{"$f":"'Baseline - public'!O65","v":"..."},{"$f":"'Baseline - public'!P65-($AA$65*F52)","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!Q65","v":"..."},{"$f":"'Baseline - public'!R65","v":"..."},{"$f":"'Baseline - public'!S65","v":"..."},{"$f":"'Baseline - public'!T65","v":"..."},{"$f":"'Baseline - public'!U65","v":"..."},{"$f":"'Baseline - public'!V65","v":"..."},{"$f":"'Baseline - public'!W65","v":"..."},{"$f":"'Baseline - public'!X65","v":"..."},{"$f":"'Baseline - public'!Y65","v":"..."},{"$f":"'Baseline - public'!Z65","v":"..."},{"$f":"'Baseline - public'!AA65","v":"..."},{"$f":"'Baseline - public'!AB65","v":"..."},{"$f":"'Baseline - public'!AC65","v":"..."},{"$f":"'Baseline - public'!AD65","v":"..."},{"$f":"'Baseline - public'!AE65","v":"..."},{"$f":"'Baseline - public'!AF65","v":"..."},{"$f":"'Baseline - public'!AG65","v":"..."},{"$f":"'Baseline - public'!AH65","v":"..."},{"$f":"'Baseline - public'!AI65","v":"..."}]
[null,{"$f":"+A1_Historical_pub!B55","v":"US Inflation rate (GDP deflator, in percent)"},{"$f":"+'Macro-Debt_Data'!S112","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!T112","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!O66","v":"..."},{"$f":"'Baseline - public'!P66","v":"..."},{"$f":"'Baseline - public'!Q66","v":"..."},{"$f":"'Baseline - public'!R66","v":"..."},{"$f":"'Baseline - public'!S66","v":"..."},{"$f":"'Baseline - public'!T66","v":"..."},{"$f":"'Baseline - public'!U66","v":"..."},{"$f":"'Baseline - public'!V66","v":"..."},{"$f":"'Baseline - public'!W66","v":"..."},{"$f":"'Baseline - public'!X66","v":"..."},{"$f":"'Baseline - public'!Y66","v":"..."},{"$f":"'Baseline - public'!Z66","v":"..."},{"$f":"'Baseline - public'!AA66","v":"..."},{"$f":"'Baseline - public'!AB66","v":"..."},{"$f":"'Baseline - public'!AC66","v":"..."},{"$f":"'Baseline - public'!AD66","v":"..."},{"$f":"'Baseline - public'!AE66","v":"..."},{"$f":"'Baseline - public'!AF66","v":"..."},{"$f":"'Baseline - public'!AG66","v":"..."},{"$f":"'Baseline - public'!AH66","v":"..."},{"$f":"'Baseline - public'!AI66","v":"..."}]
[null,{"$f":"+A1_Historical_pub!B56","v":"Growth of real primary spending (deflated by GDP deflator, in percent)"},{"$f":"'Baseline - public'!M67","v":"…"},{"$f":"'Baseline - public'!N67","v":"…"},{"$f":"'Baseline - public'!O67","v":"…"},{"$f":"'Baseline - public'!P67","v":"…"},{"$f":"'Baseline - public'!Q67","v":"…"},{"$f":"'Baseline - public'!R67","v":"…"},{"$f":"'Baseline - public'!S67","v":"…"},{"$f":"'Baseline - public'!T67","v":"…"},{"$f":"'Baseline - public'!U67","v":"…"},{"$f":"'Baseline - public'!V67","v":"…"},{"$f":"'Baseline - public'!W67","v":"…"},{"$f":"'Baseline - public'!X67","v":"…"},{"$f":"'Baseline - public'!Y67","v":"…"},{"$f":"'Baseline - public'!Z67","v":"…"},{"$f":"'Baseline - public'!AA67","v":"…"},{"$f":"'Baseline - public'!AB67","v":"…"},{"$f":"'Baseline - public'!AC67","v":"…"},{"$f":"'Baseline - public'!AD67","v":"…"},{"$f":"'Baseline - public'!AE67","v":"…"},{"$f":"'Baseline - public'!AF67","v":"…"},{"$f":"'Baseline - public'!AG67","v":"…"},{"$f":"'Baseline - public'!AH67","v":"…"},{"$f":"'Baseline - public'!AI67","v":"…"}]
[]
[]
[null,{"$f":"+A1_Historical_pub!B59","v":"Historical Statistics for Key Variables (past 10 years)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size:"]
[null,null,null,{"$f":"+A1_Historical_pub!F59","v":"Historical"},null,{"$f":"A1_Historical_pub!H59","v":"Standard"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Real overvaluation (EBA …)",{"$f":"'Input 6(optional)-Standard Test'!C36","v":0}]
[null,null,null,{"$f":"+A1_Historical_pub!F60","v":"Average"},null,{"$f":"A1_Historical_pub!H60","v":"Deviation"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nominal dep to close real overvaluation",{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4,'Input 6(optional)-Standard Test'!D37, 'Input 6(optional)-Standard Test'!C37)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"+A1_Historical_pub!B62","v":"Primary deficit "},null,{"$f":"+'B6_combo_non-mkt_pub'!D63","v":{"$error":"#VALUE!"}},null,{"$f":"'Baseline - public'!AK23","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size of FX depreciation shock",{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4, 'Input 6(optional)-Standard Test'!D38, 'Input 6(optional)-Standard Test'!C38)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"+A1_Historical_pub!B63","v":"Real GDP growth (in percent)"},null,{"$f":"+'B6_combo_non-mkt_pub'!D64","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - public'!AK53","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+A1_Historical_pub!B64","v":"Nominal interest rate (in percent) 6/"},null,{"$f":"+'B6_combo_non-mkt_pub'!D65","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - public'!AK54","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interaction:"]
[null,{"$f":"+A1_Historical_pub!B65","v":"Real interest rate (in percent)"},null,{"$f":"+'B6_combo_non-mkt_pub'!D66","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - public'!AK57","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exchange rate pass through to inflation",{"$f":"'Input 6(optional)-Standard Test'!H36","v":0.3}]
[null,{"$f":"+A1_Historical_pub!B66","v":"Inflation rate (GDP deflator, in percent) "},null,{"$f":"+'B6_combo_non-mkt_pub'!D67","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - public'!AK65","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+A1_Historical_pub!B67","v":"Revenue to GDP ratio"},null,{"$f":"+'B6_combo_non-mkt_pub'!D68","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - public'!AK24","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"+A1_Historical_pub!B78","v":"In billions of local currency"}]
[null,{"$f":"+A1_Historical_pub!B79","v":"Nominal debt"},{"$f":"C11/100*C41","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+A1_Historical_pub!B80","v":"Total public domestic debt"},{"$f":"C79-C82","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+A1_Historical_pub!B81","v":"   of which: Short term"},{"$f":"'Macro-Debt_Data'!S16","v":0},{"$f":"'Macro-Debt_Data'!T16","v":0},{"$f":"'Macro-Debt_Data'!U16","v":{"$error":"#DIV/0!"}},{"$f":"PV_ResFin_pub!E203+'Macro-Debt_Data'!V16","v":{"$error":"#DIV/0!"}},{"$f":"PV_ResFin_pub!F203+'Macro-Debt_Data'!W16","v":{"$error":"#DIV/0!"}},{"$f":"PV_ResFin_pub!G203+'Macro-Debt_Data'!X16","v":{"$error":"#DIV/0!"}},{"$f":"PV_ResFin_pub!H203+'Macro-Debt_Data'!Y16","v":{"$error":"#DIV/0!"}},{"$f":"PV_ResFin_pub!I203+'Macro-Debt_Data'!Z16","v":{"$error":"#DIV/0!"}},{"$f":"PV_ResFin_pub!J203+'Macro-Debt_Data'!AA16","v":{"$error":"#DIV/0!"}},{"$f":"PV_ResFin_pub!K203+'Macro-Debt_Data'!AB16","v":{"$error":"#DIV/0!"}},{"$f":"PV_ResFin_pub!L203+'Macro-Debt_Data'!AC16","v":{"$error":"#DIV/0!"}},{"$f":"PV_ResFin_pub!M203+'Macro-Debt_Data'!AD16","v":{"$error":"#DIV/0!"}},{"$f":"PV_ResFin_pub!N203+'Macro-Debt_Data'!AE16","v":{"$error":"#DIV/0!"}},{"$f":"PV_ResFin_pub!O203+'Macro-Debt_Data'!AF16","v":{"$error":"#DIV/0!"}},{"$f":"PV_ResFin_pub!P203+'Macro-Debt_Data'!AG16","v":{"$error":"#DIV/0!"}},{"$f":"PV_ResFin_pub!Q203+'Macro-Debt_Data'!AH16","v":{"$error":"#DIV/0!"}},{"$f":"PV_ResFin_pub!R203+'Macro-Debt_Data'!AI16","v":{"$error":"#DIV/0!"}},{"$f":"PV_ResFin_pub!S203+'Macro-Debt_Data'!AJ16","v":{"$error":"#DIV/0!"}},{"$f":"PV_ResFin_pub!T203+'Macro-Debt_Data'!AK16","v":{"$error":"#DIV/0!"}},{"$f":"PV_ResFin_pub!U203+'Macro-Debt_Data'!AL16","v":{"$error":"#DIV/0!"}},{"$f":"PV_ResFin_pub!V203+'Macro-Debt_Data'!AM16","v":{"$error":"#DIV/0!"}},{"$f":"PV_ResFin_pub!W203+'Macro-Debt_Data'!AN16","v":{"$error":"#DIV/0!"}},{"$f":"PV_ResFin_pub!X203+'Macro-Debt_Data'!AO16","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+A1_Historical_pub!B82","v":"Total public external debt"},{"$f":"+'Macro-Debt_Data'!S81","v":0},{"$f":"+'Macro-Debt_Data'!T81/'Macro-Debt_Data'!T59*D49","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!U81/'Macro-Debt_Data'!U59*E49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!V81/'Macro-Debt_Data'!V59+PV_ResFin_pub!E179)*F49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!W81/'Macro-Debt_Data'!W59+PV_ResFin_pub!F179)*G49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!X81/'Macro-Debt_Data'!X59+PV_ResFin_pub!G179)*H49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!Y81/'Macro-Debt_Data'!Y59+PV_ResFin_pub!H179)*I49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!Z81/'Macro-Debt_Data'!Z59+PV_ResFin_pub!I179)*J49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AA81/'Macro-Debt_Data'!AA59+PV_ResFin_pub!J179)*K49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AB81/'Macro-Debt_Data'!AB59+PV_ResFin_pub!K179)*L49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AC81/'Macro-Debt_Data'!AC59+PV_ResFin_pub!L179)*M49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AD81/'Macro-Debt_Data'!AD59+PV_ResFin_pub!M179)*N49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AE81/'Macro-Debt_Data'!AE59+PV_ResFin_pub!N179)*O49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AF81/'Macro-Debt_Data'!AF59+PV_ResFin_pub!O179)*P49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AG81/'Macro-Debt_Data'!AG59+PV_ResFin_pub!P179)*Q49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AH81/'Macro-Debt_Data'!AH59+PV_ResFin_pub!Q179)*R49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AI81/'Macro-Debt_Data'!AI59+PV_ResFin_pub!R179)*S49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AJ81/'Macro-Debt_Data'!AJ59+PV_ResFin_pub!S179)*T49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AK81/'Macro-Debt_Data'!AK59+PV_ResFin_pub!T179)*U49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AL81/'Macro-Debt_Data'!AL59+PV_ResFin_pub!U179)*V49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AM81/'Macro-Debt_Data'!AM59+PV_ResFin_pub!V179)*W49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AN81/'Macro-Debt_Data'!AN59+PV_ResFin_pub!W179)*X49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AO81/'Macro-Debt_Data'!AO59+PV_ResFin_pub!X179)*Y49","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+A1_Historical_pub!B83","v":"Debt service"}]
[null,{"$f":"+A1_Historical_pub!B84","v":"Amortization (excluding ST domestic debt)"},{"$f":"+('Macro-Debt_Data'!S24+'Macro-Debt_Data'!S26)*'Macro-Debt_Data'!S60","v":0},{"$f":"+('Macro-Debt_Data'!T24+'Macro-Debt_Data'!T26)*'Macro-Debt_Data'!T60","v":0},{"$f":"+('Macro-Debt_Data'!U24+'Macro-Debt_Data'!U26)*'Macro-Debt_Data'!U60","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!V26)*'Macro-Debt_Data'!V60+PV_ResFin_pub!E196+('Macro-Debt_Data'!V24+PV_ResFin_pub!E183)*(F49+E49)/2","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!W26)*'Macro-Debt_Data'!W60+PV_ResFin_pub!F196+('Macro-Debt_Data'!W24+PV_ResFin_pub!F183)*(G49+F49)/2","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!X26)*'Macro-Debt_Data'!X60+PV_ResFin_pub!G196+('Macro-Debt_Data'!X24+PV_ResFin_pub!G183)*(H49+G49)/2","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!Y26)*'Macro-Debt_Data'!Y60+PV_ResFin_pub!H196+('Macro-Debt_Data'!Y24+PV_ResFin_pub!H183)*(I49+H49)/2","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!Z26)*'Macro-Debt_Data'!Z60+PV_ResFin_pub!I196+('Macro-Debt_Data'!Z24+PV_ResFin_pub!I183)*(J49+I49)/2","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AA26)*'Macro-Debt_Data'!AA60+PV_ResFin_pub!J196+('Macro-Debt_Data'!AA24+PV_ResFin_pub!J183)*(K49+J49)/2","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AB26)*'Macro-Debt_Data'!AB60+PV_ResFin_pub!K196+('Macro-Debt_Data'!AB24+PV_ResFin_pub!K183)*(L49+K49)/2","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AC26)*'Macro-Debt_Data'!AC60+PV_ResFin_pub!L196+('Macro-Debt_Data'!AC24+PV_ResFin_pub!L183)*(M49+L49)/2","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AD26)*'Macro-Debt_Data'!AD60+PV_ResFin_pub!M196+('Macro-Debt_Data'!AD24+PV_ResFin_pub!M183)*(N49+M49)/2","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AE26)*'Macro-Debt_Data'!AE60+PV_ResFin_pub!N196+('Macro-Debt_Data'!AE24+PV_ResFin_pub!N183)*(O49+N49)/2","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AF26)*'Macro-Debt_Data'!AF60+PV_ResFin_pub!O196+('Macro-Debt_Data'!AF24+PV_ResFin_pub!O183)*(P49+O49)/2","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AG26)*'Macro-Debt_Data'!AG60+PV_ResFin_pub!P196+('Macro-Debt_Data'!AG24+PV_ResFin_pub!P183)*(Q49+P49)/2","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AH26)*'Macro-Debt_Data'!AH60+PV_ResFin_pub!Q196+('Macro-Debt_Data'!AH24+PV_ResFin_pub!Q183)*(R49+Q49)/2","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AI26)*'Macro-Debt_Data'!AI60+PV_ResFin_pub!R196+('Macro-Debt_Data'!AI24+PV_ResFin_pub!R183)*(S49+R49)/2","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AJ26)*'Macro-Debt_Data'!AJ60+PV_ResFin_pub!S196+('Macro-Debt_Data'!AJ24+PV_ResFin_pub!S183)*(T49+S49)/2","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AK26)*'Macro-Debt_Data'!AK60+PV_ResFin_pub!T196+('Macro-Debt_Data'!AK24+PV_ResFin_pub!T183)*(U49+T49)/2","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AL26)*'Macro-Debt_Data'!AL60+PV_ResFin_pub!U196+('Macro-Debt_Data'!AL24+PV_ResFin_pub!U183)*(V49+U49)/2","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AM26)*'Macro-Debt_Data'!AM60+PV_ResFin_pub!V196+('Macro-Debt_Data'!AM24+PV_ResFin_pub!V183)*(W49+V49)/2","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AN26)*'Macro-Debt_Data'!AN60+PV_ResFin_pub!W196+('Macro-Debt_Data'!AN24+PV_ResFin_pub!W183)*(X49+W49)/2","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AO26)*'Macro-Debt_Data'!AO60+PV_ResFin_pub!X196+('Macro-Debt_Data'!AO24+PV_ResFin_pub!X183)*(Y49+X49)/2","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+A1_Historical_pub!B85","v":"Interest Expenditure"},{"$f":"C86+C87","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+A1_Historical_pub!B86","v":"Domestic debt"},{"$f":"+'Macro-Debt_Data'!S21*'Macro-Debt_Data'!S60","v":0},{"$f":"+'Macro-Debt_Data'!T21*'Macro-Debt_Data'!T60","v":0},{"$f":"+'Macro-Debt_Data'!U21*'Macro-Debt_Data'!U60","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!V21*'Macro-Debt_Data'!V60+PV_ResFin_pub!E195+PV_ResFin_pub!E204","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!W21*'Macro-Debt_Data'!W60+PV_ResFin_pub!F195+PV_ResFin_pub!F204","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!X21*'Macro-Debt_Data'!X60+PV_ResFin_pub!G195+PV_ResFin_pub!G204","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!Y21*'Macro-Debt_Data'!Y60+PV_ResFin_pub!H195+PV_ResFin_pub!H204","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!Z21*'Macro-Debt_Data'!Z60+PV_ResFin_pub!I195+PV_ResFin_pub!I204","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AA21*'Macro-Debt_Data'!AA60+PV_ResFin_pub!J195+PV_ResFin_pub!J204","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AB21*'Macro-Debt_Data'!AB60+PV_ResFin_pub!K195+PV_ResFin_pub!K204","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AC21*'Macro-Debt_Data'!AC60+PV_ResFin_pub!L195+PV_ResFin_pub!L204","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AD21*'Macro-Debt_Data'!AD60+PV_ResFin_pub!M195+PV_ResFin_pub!M204","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AE21*'Macro-Debt_Data'!AE60+PV_ResFin_pub!N195+PV_ResFin_pub!N204","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AF21*'Macro-Debt_Data'!AF60+PV_ResFin_pub!O195+PV_ResFin_pub!O204","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AG21*'Macro-Debt_Data'!AG60+PV_ResFin_pub!P195+PV_ResFin_pub!P204","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AH21*'Macro-Debt_Data'!AH60+PV_ResFin_pub!Q195+PV_ResFin_pub!Q204","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AI21*'Macro-Debt_Data'!AI60+PV_ResFin_pub!R195+PV_ResFin_pub!R204","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AJ21*'Macro-Debt_Data'!AJ60+PV_ResFin_pub!S195+PV_ResFin_pub!S204","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AK21*'Macro-Debt_Data'!AK60+PV_ResFin_pub!T195+PV_ResFin_pub!T204","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AL21*'Macro-Debt_Data'!AL60+PV_ResFin_pub!U195+PV_ResFin_pub!U204","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AM21*'Macro-Debt_Data'!AM60+PV_ResFin_pub!V195+PV_ResFin_pub!V204","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AN21*'Macro-Debt_Data'!AN60+PV_ResFin_pub!W195+PV_ResFin_pub!W204","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AO21*'Macro-Debt_Data'!AO60+PV_ResFin_pub!X195+PV_ResFin_pub!X204","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+A1_Historical_pub!B87","v":"External debt"},{"$f":"+'Macro-Debt_Data'!S19*'Macro-Debt_Data'!S60","v":0},{"$f":"+'Macro-Debt_Data'!T19*'Macro-Debt_Data'!T60","v":0},{"$f":"+'Macro-Debt_Data'!U19*'Macro-Debt_Data'!U60","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!V19+PV_ResFin_pub!E182)*(F49+E49)/2","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!W19+PV_ResFin_pub!F182)*(G49+F49)/2","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!X19+PV_ResFin_pub!G182)*(H49+G49)/2","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!Y19+PV_ResFin_pub!H182)*(I49+H49)/2","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!Z19+PV_ResFin_pub!I182)*(J49+I49)/2","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AA19+PV_ResFin_pub!J182)*(K49+J49)/2","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AB19+PV_ResFin_pub!K182)*(L49+K49)/2","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AC19+PV_ResFin_pub!L182)*(M49+L49)/2","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AD19+PV_ResFin_pub!M182)*(N49+M49)/2","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AE19+PV_ResFin_pub!N182)*(O49+N49)/2","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AF19+PV_ResFin_pub!O182)*(P49+O49)/2","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AG19+PV_ResFin_pub!P182)*(Q49+P49)/2","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AH19+PV_ResFin_pub!Q182)*(R49+Q49)/2","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AI19+PV_ResFin_pub!R182)*(S49+R49)/2","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AJ19+PV_ResFin_pub!S182)*(T49+S49)/2","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AK19+PV_ResFin_pub!T182)*(U49+T49)/2","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AL19+PV_ResFin_pub!U182)*(V49+U49)/2","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AM19+PV_ResFin_pub!V182)*(W49+V49)/2","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AN19+PV_ResFin_pub!W182)*(X49+W49)/2","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AO19+PV_ResFin_pub!X182)*(Y49+X49)/2","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+A1_Historical_pub!B88","v":"Primary deficit"},null,{"$f":"D17/100*D41","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Other debt creating flows",null,{"$f":"'Baseline - public'!N33/100*'Baseline - public'!N52","v":0},{"$f":"'Baseline - public'!O33/100*'Baseline - public'!O52","v":0},{"$f":"'Baseline - public'!P33/100*'Baseline - public'!P52","v":0},{"$f":"'Baseline - public'!Q33/100*'Baseline - public'!Q52","v":0},{"$f":"'Baseline - public'!R33/100*'Baseline - public'!R52","v":0},{"$f":"'Baseline - public'!S33/100*'Baseline - public'!S52","v":0},{"$f":"'Baseline - public'!T33/100*'Baseline - public'!T52","v":0},{"$f":"'Baseline - public'!U33/100*'Baseline - public'!U52","v":0},{"$f":"'Baseline - public'!V33/100*'Baseline - public'!V52","v":0},{"$f":"'Baseline - public'!W33/100*'Baseline - public'!W52","v":0},{"$f":"'Baseline - public'!X33/100*'Baseline - public'!X52","v":0},{"$f":"'Baseline - public'!Y33/100*'Baseline - public'!Y52","v":0},{"$f":"'Baseline - public'!Z33/100*'Baseline - public'!Z52","v":0},{"$f":"'Baseline - public'!AA33/100*'Baseline - public'!AA52","v":0},{"$f":"'Baseline - public'!AB33/100*'Baseline - public'!AB52","v":0},{"$f":"'Baseline - public'!AC33/100*'Baseline - public'!AC52","v":0},{"$f":"'Baseline - public'!AD33/100*'Baseline - public'!AD52","v":0},{"$f":"'Baseline - public'!AE33/100*'Baseline - public'!AE52","v":0},{"$f":"'Baseline - public'!AF33/100*'Baseline - public'!AF52","v":0},{"$f":"'Baseline - public'!AG33/100*'Baseline - public'!AG52","v":0},{"$f":"'Baseline - public'!AH33/100*'Baseline - public'!AH52","v":0},{"$f":"'Baseline - public'!AI33/100*'Baseline - public'!AI52","v":0}]
[null,{"$f":"+A1_Historical_pub!B90","v":"Gross financing need (in local currency)"},null,{"$f":"D88+D85+D84+C81+D89","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+A1_Historical_pub!B91","v":"PV of public sector external debt (end of period)"},null,{"$f":"'Macro-Debt_Data'!T92*D49/'Baseline - public'!N60","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!U92*E49/'Baseline - public'!O60","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!V92/'Baseline - public'!P60+PV_ResFin_pub!E180)*F49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!W92/'Baseline - public'!Q60+PV_ResFin_pub!F180)*G49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!X92/'Baseline - public'!R60+PV_ResFin_pub!G180)*H49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!Y92/'Baseline - public'!S60+PV_ResFin_pub!H180)*I49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!Z92/'Baseline - public'!T60+PV_ResFin_pub!I180)*J49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AA92/'Baseline - public'!U60+PV_ResFin_pub!J180)*K49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AB92/'Baseline - public'!V60+PV_ResFin_pub!K180)*L49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AC92/'Baseline - public'!W60+PV_ResFin_pub!L180)*M49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AD92/'Baseline - public'!X60+PV_ResFin_pub!M180)*N49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AE92/'Baseline - public'!Y60+PV_ResFin_pub!N180)*O49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AF92/'Baseline - public'!Z60+PV_ResFin_pub!O180)*P49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AG92/'Baseline - public'!AA60+PV_ResFin_pub!P180)*Q49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AH92/'Baseline - public'!AB60+PV_ResFin_pub!Q180)*R49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AI92/'Baseline - public'!AC60+PV_ResFin_pub!R180)*S49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AJ92/'Baseline - public'!AD60+PV_ResFin_pub!S180)*T49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AK92/'Baseline - public'!AE60+PV_ResFin_pub!T180)*U49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AL92/'Baseline - public'!AF60+PV_ResFin_pub!U180)*V49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AM92/'Baseline - public'!AG60+PV_ResFin_pub!V180)*W49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AN92/'Baseline - public'!AH60+PV_ResFin_pub!W180)*X49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AO92/'Baseline - public'!AI60+PV_ResFin_pub!X180)*Y49","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"+PV_ResFin_pub!D180","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+A1_Historical_pub!B93","v":"Debt service-to-revenue-and-grants ratio (in percent)"},null,{"$f":"10000*(D84+D85+C81)/(D18 *D41)","v":{"$error":"#VALUE!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+A1_Historical_pub!B94","v":"Debt service-to-GDP ratio (in percent)"},null,{"$f":"100*(D84+D85+C81)/(D41)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+A1_Historical_pub!B95","v":"PV of public debt-to-revenue and grants ratio"},null,{"$f":"D13/D18*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]

{"sheet":"B6_combo_mkt_pub","index":56,"n_rows":95,"n_cols":29,"rows_kept":95,"cut":false,"hidden":true,"merged":[[1,1,1,24],[2,1,2,24],[8,1,8,8],[57,1,57,5]]}
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1832,IF(START!L10=\"French\",translation!D1832,IF(START!L10=\"Portuguese\",translation!E1832,translation!F1832)))","v":"Bounds Test 6: Combined Shock for Market Access Countries"}]
[null,{"$f":"+A1_Historical_pub!B3","v":"(In percent of GDP, unless otherwise indicated)"}]
[]
[]
[null,null,null,null,{"$f":"+'Baseline - public'!$O$6","v":"First year of proj."}]
[null,null,{"$f":"+'Macro-Debt_Data'!S5","v":2017},{"$f":"C7+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039]
[]
[null,{"$f":"+A1_Historical_pub!B9:I9","v":"I. Baseline Medium Term Projections"}]
[]
[1,{"$f":"+A1_Historical_pub!B11","v":"Public sector debt 1/"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S80/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60)),100*'Macro-Debt_Data'!S80/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60),\".\")","v":"."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T80/('Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60)),100*'Macro-Debt_Data'!T80/('Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60),\".\")","v":"."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U80/('Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60)),100*'Macro-Debt_Data'!U80/('Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60),\".\")","v":"."},{"$f":"E11+F15","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+A1_Historical_pub!B12","v":"of which: external debt"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S83),'Macro-Debt_Data'!S83/C41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"D82/D41*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+A1_Historical_pub!B13","v":"PV of total public debt"},{"$f":"(C91+C80)/C41*100","v":{"$error":"#VALUE!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[2,{"$f":"+A1_Historical_pub!B15","v":"Change in public sector debt"},null,{"$f":"D16+D32","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[3,{"$f":"+A1_Historical_pub!B16","v":"Identified debt-creating flows"},null,{"$f":"D17+D21+D27","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[4,{"$f":"+A1_Historical_pub!B17","v":"Primary deficit"},{"$f":"C20-C18","v":{"$error":"#VALUE!"}},{"$f":"D20-D18","v":{"$error":"#VALUE!"}},{"$f":"E20-E18","v":{"$error":"#VALUE!"}},{"$f":"IF($AB$69='Input 6(optional)-Standard Test'!$C$7, MAX($D63+$AB$68*$F63,'Baseline - public'!P23+$AB$68*$F63), IF($AB$69='Input 6(optional)-Standard Test'!$C$5, $D63+($AB$68*$F63), 'Baseline - public'!P23+($AB$68*$F63)))","v":{"$error":"#VALUE!"}},{"$f":"IF(F17=D63+AB68*F63,D63+AB68*F63,'Baseline - public'!Q23+AB68*F63)","v":{"$error":"#VALUE!"}},{"$f":"H20-H18","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[5,{"$f":"+A1_Historical_pub!B18","v":"Revenue and grants"},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!S45)/C41),100*('Macro-Debt_Data'!S45)/C41,\".\")","v":"."},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!T45)/D41),100*('Macro-Debt_Data'!T45)/D41,\".\")","v":"."},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!U45)/E41),100*('Macro-Debt_Data'!U45)/E41,\".\")","v":"."},{"$f":"+'Baseline - public'!P24-'Baseline - public'!P25+F19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Q24-'Baseline - public'!Q25+G19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!R24-'Baseline - public'!R25+H19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!S24-'Baseline - public'!S25+I19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!T24-'Baseline - public'!T25+J19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!U24-'Baseline - public'!U25+K19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!V24-'Baseline - public'!V25+L19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!W24-'Baseline - public'!W25+M19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!X24-'Baseline - public'!X25+N19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Y24-'Baseline - public'!Y25+O19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Z24-'Baseline - public'!Z25+P19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AA24-'Baseline - public'!AA25+Q19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AB24-'Baseline - public'!AB25+R19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AC24-'Baseline - public'!AC25+S19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AD24-'Baseline - public'!AD25+T19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AE24-'Baseline - public'!AE25+U19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AF24-'Baseline - public'!AF25+V19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AG24-'Baseline - public'!AG25+W19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AH24-'Baseline - public'!AH25+X19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AI24-'Baseline - public'!AI25+Y19","v":{"$error":"#VALUE!"}}]
[null,{"$f":"+A1_Historical_pub!B19","v":"of which: grants"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S46),'Macro-Debt_Data'!T46/C41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T46),'Macro-Debt_Data'!T46/D41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U46),'Macro-Debt_Data'!U46/E41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!V46),'Macro-Debt_Data'!V46/F41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!W46),'Macro-Debt_Data'!W46/G41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!X46),'Macro-Debt_Data'!X46/H41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Y46),'Macro-Debt_Data'!Y46/I41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Z46),'Macro-Debt_Data'!Z46/J41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AA46),'Macro-Debt_Data'!AA46/K41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AB46),'Macro-Debt_Data'!AB46/L41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AC46),'Macro-Debt_Data'!AC46/M41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AD46),'Macro-Debt_Data'!AD46/N41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AE46),'Macro-Debt_Data'!AE46/O41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AF46),'Macro-Debt_Data'!AF46/P41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AG46),'Macro-Debt_Data'!AG46/Q41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AH46),'Macro-Debt_Data'!AH46/R41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AI46),'Macro-Debt_Data'!AI46/S41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AJ46),'Macro-Debt_Data'!AJ46/T41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AK46),'Macro-Debt_Data'!AK46/U41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AL46),'Macro-Debt_Data'!AL46/V41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AM46),'Macro-Debt_Data'!AM46/W41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AN46),'Macro-Debt_Data'!AN46/X41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AO46),'Macro-Debt_Data'!AO46/Y41*100,\"...\")","v":{"$error":"#DIV/0!"}}]
[6,{"$f":"+A1_Historical_pub!B20","v":"Primary (noninterest) expenditure"},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!S48-'Macro-Debt_Data'!S49)/C41),100*(('Macro-Debt_Data'!S48-'Macro-Debt_Data'!S49)/C41),\".\")","v":"."},{"$f":"'Baseline - public'!N26","v":"..."},{"$f":"+'Baseline - public'!O26*'Baseline - public'!O52/E41","v":{"$error":"#VALUE!"}},{"$f":"F17+F18","v":{"$error":"#VALUE!"}},{"$f":"G17+G18","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!R26*'Baseline - public'!R52/H41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!S26*'Baseline - public'!S52/I41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!T26*'Baseline - public'!T52/J41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!U26*'Baseline - public'!U52/K41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!V26*'Baseline - public'!V52/L41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!W26*'Baseline - public'!W52/M41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!X26*'Baseline - public'!X52/N41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!Y26*'Baseline - public'!Y52/O41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!Z26*'Baseline - public'!Z52/P41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AA26*'Baseline - public'!AA52/Q41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AB26*'Baseline - public'!AB52/R41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AC26*'Baseline - public'!AC52/S41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AD26*'Baseline - public'!AD52/T41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AE26*'Baseline - public'!AE52/U41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AF26*'Baseline - public'!AF52/V41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AG26*'Baseline - public'!AG52/W41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AH26*'Baseline - public'!AH52/X41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AI26*'Baseline - public'!AI52/Y41","v":{"$error":"#VALUE!"}}]
[7,{"$f":"+A1_Historical_pub!B21","v":"Automatic debt dynamics"},null,{"$f":"D22+D25","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[8,{"$f":"+A1_Historical_pub!B22","v":"Contribution from interest rate/growth differential"},null,{"$f":"D23+D24","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[9,{"$f":"+A1_Historical_pub!B23","v":"of which: contribution from average real interest rate"},null,{"$f":"D46/100*C11/D26","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[10,{"$f":"+A1_Historical_pub!B24","v":"of which: contribution from real GDP growth"},null,{"$f":"-(D42/100)*(C11/D26)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[11,{"$f":"+A1_Historical_pub!B25","v":"Contribution from real exchange rate depreciation"},null,{"$f":"D53/100*C12*(1+(D48/100))/D26","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["hide",{"$f":"+A1_Historical_pub!B26","v":"Denominator = 1+g"},null,{"$f":"1+D42/100","v":{"$error":"#VALUE!"}},{"$f":"1+E42/100","v":{"$error":"#VALUE!"}},{"$f":"1+F42/100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+A1_Historical_pub!B27","v":"Other identified debt-creating flows"},{"$f":"SUM(C28:C31)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D28:D31)","v":{"$error":"#VALUE!"}},{"$f":"SUM(E28:E31)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F28:F31)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[13,{"$f":"+A1_Historical_pub!B28","v":"Privatization receipts (negative)"},{"$f":"+'Baseline - public'!M34*'Baseline - public'!M52/C41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!N34*'Baseline - public'!N52/D41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!O34*'Baseline - public'!O52/E41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!P34*'Baseline - public'!P52/F41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Q34*'Baseline - public'!Q52/G41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!R34*'Baseline - public'!R52/H41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!S34*'Baseline - public'!S52/I41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!T34*'Baseline - public'!T52/J41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!U34*'Baseline - public'!U52/K41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!V34*'Baseline - public'!V52/L41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!W34*'Baseline - public'!W52/M41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!X34*'Baseline - public'!X52/N41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Y34*'Baseline - public'!Y52/O41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Z34*'Baseline - public'!Z52/P41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AA34*'Baseline - public'!AA52/Q41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AB34*'Baseline - public'!AB52/R41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AC34*'Baseline - public'!AC52/S41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AD34*'Baseline - public'!AD52/T41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AE34*'Baseline - public'!AE52/U41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AF34*'Baseline - public'!AF52/V41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AG34*'Baseline - public'!AG52/W41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AH34*'Baseline - public'!AH52/X41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AI34*'Baseline - public'!AI52/Y41","v":{"$error":"#VALUE!"}}]
[14,{"$f":"+A1_Historical_pub!B29","v":"Recognition of contingent liabilities (e.g., bank recapitalization)"},{"$f":"IF(ISNUMBER('Baseline - public'!M35),+'Baseline - public'!M35*'Baseline - public'!M52/C41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!N35),+'Baseline - public'!N35*'Baseline - public'!N52/D41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!O35),+'Baseline - public'!O35*'Baseline - public'!O52/E41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!P35),+'Baseline - public'!P35*'Baseline - public'!P52/F41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Q35),+'Baseline - public'!Q35*'Baseline - public'!Q52/G41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!R35),+'Baseline - public'!R35*'Baseline - public'!R52/H41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!S35),+'Baseline - public'!S35*'Baseline - public'!S52/I41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!T35),+'Baseline - public'!T35*'Baseline - public'!T52/J41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!U35),+'Baseline - public'!U35*'Baseline - public'!U52/K41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!V35),+'Baseline - public'!V35*'Baseline - public'!V52/L41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!W35),+'Baseline - public'!W35*'Baseline - public'!W52/M41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!X35),+'Baseline - public'!X35*'Baseline - public'!X52/N41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Y35),+'Baseline - public'!Y35*'Baseline - public'!Y52/O41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Z35),+'Baseline - public'!Z35*'Baseline - public'!Z52/P41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AA35),+'Baseline - public'!AA35*'Baseline - public'!AA52/Q41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AB35),+'Baseline - public'!AB35*'Baseline - public'!AB52/R41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AC35),+'Baseline - public'!AC35*'Baseline - public'!AC52/S41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AD35),+'Baseline - public'!AD35*'Baseline - public'!AD52/T41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AE35),+'Baseline - public'!AE35*'Baseline - public'!AE52/U41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AF35),+'Baseline - public'!AF35*'Baseline - public'!AF52/V41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AG35),+'Baseline - public'!AG35*'Baseline - public'!AG52/W41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AH35),+'Baseline - public'!AH35*'Baseline - public'!AH52/X41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AI35),+'Baseline - public'!AI35*'Baseline - public'!AI52/Y41,0)","v":0}]
[null,{"$f":"+A1_Historical_pub!B30","v":"Debt relief (HIPC and other)"},{"$f":"+'Baseline - public'!M36*'Baseline - public'!M52/C41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!N36*'Baseline - public'!N52/D41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!O36*'Baseline - public'!O52/E41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!P36*'Baseline - public'!P52/F41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Q36*'Baseline - public'!Q52/G41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!R36*'Baseline - public'!R52/H41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!S36*'Baseline - public'!S52/I41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!T36*'Baseline - public'!T52/J41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!U36*'Baseline - public'!U52/K41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!V36*'Baseline - public'!V52/L41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!W36*'Baseline - public'!W52/M41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!X36*'Baseline - public'!X52/N41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Y36*'Baseline - public'!Y52/O41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Z36*'Baseline - public'!Z52/P41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AA36*'Baseline - public'!AA52/Q41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AB36*'Baseline - public'!AB52/R41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AC36*'Baseline - public'!AC52/S41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AD36*'Baseline - public'!AD52/T41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AE36*'Baseline - public'!AE52/U41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AF36*'Baseline - public'!AF52/V41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AG36*'Baseline - public'!AG52/W41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AH36*'Baseline - public'!AH52/X41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AI36*'Baseline - public'!AI52/Y41","v":{"$error":"#VALUE!"}}]
[15,{"$f":"+A1_Historical_pub!B31","v":"Other debt creating or reducing flow (please specify)"},{"$f":"IF(ISNUMBER('Baseline - public'!M37), +'Baseline - public'!M37*'Baseline - public'!M52/C41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!N37), +'Baseline - public'!N37*'Baseline - public'!N52/D41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!O37), +'Baseline - public'!O37*'Baseline - public'!O52/E41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!P37), +'Baseline - public'!P37*'Baseline - public'!P52/F41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Q37), +'Baseline - public'!Q37*'Baseline - public'!Q52/G41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!R37), +'Baseline - public'!R37*'Baseline - public'!R52/H41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!S37), +'Baseline - public'!S37*'Baseline - public'!S52/I41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!T37), +'Baseline - public'!T37*'Baseline - public'!T52/J41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!U37), +'Baseline - public'!U37*'Baseline - public'!U52/K41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!V37), +'Baseline - public'!V37*'Baseline - public'!V52/L41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!W37), +'Baseline - public'!W37*'Baseline - public'!W52/M41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!X37), +'Baseline - public'!X37*'Baseline - public'!X52/N41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Y37), +'Baseline - public'!Y37*'Baseline - public'!Y52/O41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Z37), +'Baseline - public'!Z37*'Baseline - public'!Z52/P41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AA37), +'Baseline - public'!AA37*'Baseline - public'!AA52/Q41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AB37), +'Baseline - public'!AB37*'Baseline - public'!AB52/R41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AC37), +'Baseline - public'!AC37*'Baseline - public'!AC52/S41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AD37), +'Baseline - public'!AD37*'Baseline - public'!AD52/T41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AE37), +'Baseline - public'!AE37*'Baseline - public'!AE52/U41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AF37), +'Baseline - public'!AF37*'Baseline - public'!AF52/V41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AG37), +'Baseline - public'!AG37*'Baseline - public'!AG52/W41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AH37), +'Baseline - public'!AH37*'Baseline - public'!AH52/X41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AI37), +'Baseline - public'!AI37*'Baseline - public'!AI52/Y41, 0)","v":0}]
[16,{"$f":"+A1_Historical_pub!B32","v":"Residual"},{"$f":"'Baseline - public'!M38*'Baseline - public'!M52/C41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!N38*'Baseline - public'!N52/D41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!O38*'Baseline - public'!O52/E41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!P38*'Baseline - public'!P52/F41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!Q38*'Baseline - public'!Q52/G41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!R38*'Baseline - public'!R52/H41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!S38*'Baseline - public'!S52/I41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!T38*'Baseline - public'!T52/J41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!U38*'Baseline - public'!U52/K41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!V38*'Baseline - public'!V52/L41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!W38*'Baseline - public'!W52/M41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!X38*'Baseline - public'!X52/N41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!Y38*'Baseline - public'!Y52/O41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!Z38*'Baseline - public'!Z52/P41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AA38*'Baseline - public'!AA52/Q41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AB38*'Baseline - public'!AB52/R41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AC38*'Baseline - public'!AC52/S41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AD38*'Baseline - public'!AD52/T41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AE38*'Baseline - public'!AE52/U41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AF38*'Baseline - public'!AF52/V41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AG38*'Baseline - public'!AG52/W41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AH38*'Baseline - public'!AH52/X41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AI38*'Baseline - public'!AI52/Y41","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"+A1_Historical_pub!B34","v":"Public sector debt-to-revenue-and-grants ratio (in percent)"},{"$f":"C11/C18*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[null,{"$f":"+A1_Historical_pub!B36","v":"Gross financing need 4/"},{"$f":"+'Macro-Debt_Data'!S101/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60)*100","v":{"$error":"#DIV/0!"}},{"$f":"D90/D41*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+A1_Historical_pub!B37","v":"in billions of U.S. dollars"},{"$f":"+'Macro-Debt_Data'!S101/'Macro-Debt_Data'!S60","v":{"$error":"#DIV/0!"}},{"$f":"D90/D49","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[null,{"$f":"+A1_Historical_pub!B39","v":"Key macroeconomic and fiscal assumptions"},null,null,{"$f":"+D39*'Baseline - public'!O26","v":{"$error":"#VALUE!"}}]
[]
["hide",{"$f":"+A1_Historical_pub!B41","v":"Nominal GDP (local currency)"},{"$f":"+'Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60","v":0},{"$f":"+'Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60","v":0},{"$f":"+'Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60","v":0},{"$f":"E41*(1+F42/100)*(1+F54/100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+A1_Historical_pub!B42","v":"Real GDP growth (in percent)"},{"$f":"+'Macro-Debt_Data'!S107","v":"…"},{"$f":"+'Macro-Debt_Data'!T107","v":"…"},{"$f":"'Baseline - public'!O53","v":"…"},{"$f":"IF($AB$63='Input 6(optional)-Standard Test'!$C$7, MIN($D$64-($AB$62*$F$64),'Baseline - public'!P53-($AB$62*$F$64)), IF($AB$63='Input 6(optional)-Standard Test'!$C$5, $D64-($AB$62*$F64), 'Baseline - public'!P53-($AB$62*$F64)))","v":{"$error":"#DIV/0!"}},{"$f":"IF(F42=D64-AB62*F64,D64-AB62*F64,'Baseline - public'!Q53-AB62*F64)","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!R53","v":"…"},{"$f":"'Baseline - public'!S53","v":"…"},{"$f":"'Baseline - public'!T53","v":"…"},{"$f":"'Baseline - public'!U53","v":"…"},{"$f":"'Baseline - public'!V53","v":"…"},{"$f":"'Baseline - public'!W53","v":"…"},{"$f":"'Baseline - public'!X53","v":"…"},{"$f":"'Baseline - public'!Y53","v":"…"},{"$f":"'Baseline - public'!Z53","v":"…"},{"$f":"'Baseline - public'!AA53","v":"…"},{"$f":"'Baseline - public'!AB53","v":"…"},{"$f":"'Baseline - public'!AC53","v":"…"},{"$f":"'Baseline - public'!AD53","v":"…"},{"$f":"'Baseline - public'!AE53","v":"…"},{"$f":"'Baseline - public'!AF53","v":"…"},{"$f":"'Baseline - public'!AG53","v":"…"},{"$f":"'Baseline - public'!AH53","v":"…"},{"$f":"'Baseline - public'!AI53","v":"…"}]
[null,{"$f":"+A1_Historical_pub!B43","v":"Average nominal interest rate on public debt (in percent)"},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!S49/'Macro-Debt_Data'!R80),(100*'Macro-Debt_Data'!S49/'Macro-Debt_Data'!R80),\".\")","v":"."},{"$f":"+'Baseline - public'!N54","v":"..."},{"$f":"+'Baseline - public'!O54","v":"..."},{"$f":"F85/E79*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+A1_Historical_pub!B44","v":"Average nominal interest rate on external debt (in percent)"},{"$f":"'Baseline - public'!M55","v":"..."},{"$f":"+'Baseline - public'!N55","v":"..."},{"$f":"+'Baseline - public'!O55","v":"..."},{"$f":"F87/E82*100*'Macro-Debt_Data'!U59/'Macro-Debt_Data'!V60","v":{"$error":"#DIV/0!"}},{"$f":"G87/F82*100*'Macro-Debt_Data'!V59/'Macro-Debt_Data'!W60","v":{"$error":"#DIV/0!"}},{"$f":"H87/G82*100*'Macro-Debt_Data'!W59/'Macro-Debt_Data'!X60","v":{"$error":"#DIV/0!"}},{"$f":"I87/H82*100*'Macro-Debt_Data'!X59/'Macro-Debt_Data'!Y60","v":{"$error":"#DIV/0!"}},{"$f":"J87/I82*100*'Macro-Debt_Data'!Y59/'Macro-Debt_Data'!Z60","v":{"$error":"#DIV/0!"}},{"$f":"K87/J82*100*'Macro-Debt_Data'!Z59/'Macro-Debt_Data'!AA60","v":{"$error":"#DIV/0!"}},{"$f":"L87/K82*100*'Macro-Debt_Data'!AA59/'Macro-Debt_Data'!AB60","v":{"$error":"#DIV/0!"}},{"$f":"M87/L82*100*'Macro-Debt_Data'!AB59/'Macro-Debt_Data'!AC60","v":{"$error":"#DIV/0!"}},{"$f":"N87/M82*100*'Macro-Debt_Data'!AC59/'Macro-Debt_Data'!AD60","v":{"$error":"#DIV/0!"}},{"$f":"O87/N82*100*'Macro-Debt_Data'!AD59/'Macro-Debt_Data'!AE60","v":{"$error":"#DIV/0!"}},{"$f":"P87/O82*100*'Macro-Debt_Data'!AE59/'Macro-Debt_Data'!AF60","v":{"$error":"#DIV/0!"}},{"$f":"Q87/P82*100*'Macro-Debt_Data'!AF59/'Macro-Debt_Data'!AG60","v":{"$error":"#DIV/0!"}},{"$f":"R87/Q82*100*'Macro-Debt_Data'!AG59/'Macro-Debt_Data'!AH60","v":{"$error":"#DIV/0!"}},{"$f":"S87/R82*100*'Macro-Debt_Data'!AH59/'Macro-Debt_Data'!AI60","v":{"$error":"#DIV/0!"}},{"$f":"T87/S82*100*'Macro-Debt_Data'!AI59/'Macro-Debt_Data'!AJ60","v":{"$error":"#DIV/0!"}},{"$f":"U87/T82*100*'Macro-Debt_Data'!AJ59/'Macro-Debt_Data'!AK60","v":{"$error":"#DIV/0!"}},{"$f":"V87/U82*100*'Macro-Debt_Data'!AK59/'Macro-Debt_Data'!AL60","v":{"$error":"#DIV/0!"}},{"$f":"W87/V82*100*'Macro-Debt_Data'!AL59/'Macro-Debt_Data'!AM60","v":{"$error":"#DIV/0!"}},{"$f":"X87/W82*100*'Macro-Debt_Data'!AM59/'Macro-Debt_Data'!AN60","v":{"$error":"#DIV/0!"}},{"$f":"Y87/X82*100*'Macro-Debt_Data'!AN59/'Macro-Debt_Data'!AO60","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+A1_Historical_pub!B45","v":"Average nominal interest rate on domestic debt (in percent)"},{"$f":"'Baseline - public'!M56","v":"..."},{"$f":"'Baseline - public'!N56","v":"..."},{"$f":"'Baseline - public'!O56","v":"..."},{"$f":"IF(E80=0,PV_ResFin_pub!E25*100,F86/E80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(F80=0,PV_ResFin_pub!F25*100,G86/F80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(G80=0,PV_ResFin_pub!G25*100,H86/G80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(H80=0,PV_ResFin_pub!H25*100,I86/H80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(I80=0,PV_ResFin_pub!I25*100,J86/I80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(J80=0,PV_ResFin_pub!J25*100,K86/J80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(K80=0,PV_ResFin_pub!K25*100,L86/K80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(L80=0,PV_ResFin_pub!L25*100,M86/L80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(M80=0,PV_ResFin_pub!M25*100,N86/M80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(N80=0,PV_ResFin_pub!N25*100,O86/N80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(O80=0,PV_ResFin_pub!O25*100,P86/O80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(P80=0,PV_ResFin_pub!P25*100,Q86/P80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(Q80=0,PV_ResFin_pub!Q25*100,R86/Q80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(R80=0,PV_ResFin_pub!R25*100,S86/R80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(S80=0,PV_ResFin_pub!S25*100,T86/S80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(T80=0,PV_ResFin_pub!T25*100,U86/T80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(U80=0,PV_ResFin_pub!U25*100,V86/U80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(V80=0,PV_ResFin_pub!V25*100,W86/V80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(W80=0,PV_ResFin_pub!W25*100,X86/W80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(X80=0,PV_ResFin_pub!X25*100,Y86/X80*100)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"+A1_Historical_pub!B46","v":"Average real interest rate (in percent)"},null,{"$f":"((C12/C11)*D48+(1-C12/C11)*D47)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+A1_Historical_pub!B47","v":"Average real interest rate on domestic debt (in percent)"},{"$f":"'Baseline - public'!M58","v":"..."},{"$f":"'Baseline - public'!N58","v":"..."},{"$f":"'Baseline - public'!O58","v":"..."},{"$f":"(F45-F54)/(1+F54/100)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+A1_Historical_pub!B48","v":"Average real interest rate on external debt (in percent)"},null,{"$f":"IF(ISNUMBER(D44),(D44-D55)/(1+D55/100),\"...\")","v":"..."},"...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","..."]
["hide",{"$f":"+A1_Historical_pub!B49","v":"Exchange rate (LC per US dollar) "},{"$f":"+'Macro-Debt_Data'!S59","v":0},{"$f":"+'Macro-Debt_Data'!T59","v":0},{"$f":"'Baseline - public'!O60","v":0},{"$f":"'Baseline - public'!P60","v":0},{"$f":"'Baseline - public'!Q60","v":0},{"$f":"'Baseline - public'!R60","v":0},{"$f":"'Baseline - public'!S60","v":0},{"$f":"'Baseline - public'!T60","v":0},{"$f":"'Baseline - public'!U60","v":0},{"$f":"'Baseline - public'!V60","v":0},{"$f":"'Baseline - public'!W60","v":0},{"$f":"'Baseline - public'!X60","v":0},{"$f":"'Baseline - public'!Y60","v":0},{"$f":"'Baseline - public'!Z60","v":0},{"$f":"'Baseline - public'!AA60","v":0},{"$f":"'Baseline - public'!AB60","v":0},{"$f":"'Baseline - public'!AC60","v":0},{"$f":"'Baseline - public'!AD60","v":0},{"$f":"'Baseline - public'!AE60","v":0},{"$f":"'Baseline - public'!AF60","v":0},{"$f":"'Baseline - public'!AG60","v":0},{"$f":"'Baseline - public'!AH60","v":0},{"$f":"'Baseline - public'!AI60","v":0}]
["hide",{"$f":"+A1_Historical_pub!B50","v":"Nominal depreciation of local currency (percentage change in LC per dollar)"},null,{"$f":"(D49/C49-1)*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["hide",{"$f":"+A1_Historical_pub!B51","v":"Exchange rate (US dollar per LC)"},{"$f":"1/C49","v":{"$error":"#DIV/0!"}},{"$f":"1/D49","v":{"$error":"#DIV/0!"}},{"$f":"1/E49","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+A1_Historical_pub!B52","v":"Nominal appreciation (increase in US dollar value of local currency, in percent)"},null,{"$f":"(D51/C51-1)*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"-AB77","v":{"$error":"#VALUE!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+A1_Historical_pub!B53","v":"Real exchange rate depreciation (in percent, + indicates depreciation)"},null,{"$f":"(100+D50)*(1+D55/100)/(1+D54/100)-100","v":{"$error":"#DIV/0!"}},{"$f":"(100+E50)*(1+E55/100)/(1+E54/100)-100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+A1_Historical_pub!B54","v":"Inflation rate (GDP deflator, in percent)"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S109),('Macro-Debt_Data'!S109),\".\")","v":"."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T109),('Macro-Debt_Data'!T109),\".\")","v":"."},{"$f":"'Baseline - public'!O65","v":"..."},{"$f":"'Baseline - public'!P65-($AB$79*F52)","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!Q65","v":"..."},{"$f":"'Baseline - public'!R65","v":"..."},{"$f":"'Baseline - public'!S65","v":"..."},{"$f":"'Baseline - public'!T65","v":"..."},{"$f":"'Baseline - public'!U65","v":"..."},{"$f":"'Baseline - public'!V65","v":"..."},{"$f":"'Baseline - public'!W65","v":"..."},{"$f":"'Baseline - public'!X65","v":"..."},{"$f":"'Baseline - public'!Y65","v":"..."},{"$f":"'Baseline - public'!Z65","v":"..."},{"$f":"'Baseline - public'!AA65","v":"..."},{"$f":"'Baseline - public'!AB65","v":"..."},{"$f":"'Baseline - public'!AC65","v":"..."},{"$f":"'Baseline - public'!AD65","v":"..."},{"$f":"'Baseline - public'!AE65","v":"..."},{"$f":"'Baseline - public'!AF65","v":"..."},{"$f":"'Baseline - public'!AG65","v":"..."},{"$f":"'Baseline - public'!AH65","v":"..."},{"$f":"'Baseline - public'!AI65","v":"..."}]
[null,{"$f":"+A1_Historical_pub!B55","v":"US Inflation rate (GDP deflator, in percent)"},{"$f":"+'Macro-Debt_Data'!S112","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!T112","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!O66","v":"..."},{"$f":"'Baseline - public'!P66","v":"..."},{"$f":"'Baseline - public'!Q66","v":"..."},{"$f":"'Baseline - public'!R66","v":"..."},{"$f":"'Baseline - public'!S66","v":"..."},{"$f":"'Baseline - public'!T66","v":"..."},{"$f":"'Baseline - public'!U66","v":"..."},{"$f":"'Baseline - public'!V66","v":"..."},{"$f":"'Baseline - public'!W66","v":"..."},{"$f":"'Baseline - public'!X66","v":"..."},{"$f":"'Baseline - public'!Y66","v":"..."},{"$f":"'Baseline - public'!Z66","v":"..."},{"$f":"'Baseline - public'!AA66","v":"..."},{"$f":"'Baseline - public'!AB66","v":"..."},{"$f":"'Baseline - public'!AC66","v":"..."},{"$f":"'Baseline - public'!AD66","v":"..."},{"$f":"'Baseline - public'!AE66","v":"..."},{"$f":"'Baseline - public'!AF66","v":"..."},{"$f":"'Baseline - public'!AG66","v":"..."},{"$f":"'Baseline - public'!AH66","v":"..."},{"$f":"'Baseline - public'!AI66","v":"..."}]
[null,{"$f":"+A1_Historical_pub!B56","v":"Growth of real primary spending (deflated by GDP deflator, in percent)"},{"$f":"'Baseline - public'!M67","v":"…"},{"$f":"'Baseline - public'!N67","v":"…"},{"$f":"'Baseline - public'!O67","v":"…"},{"$f":"F74","v":{"$error":"#VALUE!"}},{"$f":"G74","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[]
[null,{"$f":"+A1_Historical_pub!B59","v":"Historical Statistics for Key Variables (past 10 years)"},null,null,null,null,null,{"$f":"B1_GDP_pub!$H$59","v":"Projections"}]
[null,null,null,{"$f":"+A1_Historical_pub!F59","v":"Historical"},null,{"$f":"+A1_Historical_pub!H59","v":"Standard"},null,{"$f":"D61","v":"Average"}]
[null,null,null,{"$f":"+A1_Historical_pub!F60","v":"Average"},null,{"$f":"+A1_Historical_pub!H60","v":"Deviation"},null,{"$f":"'Baseline - public'!AP7","v":"2019 - 2039"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size of real GDP growth shock",{"$f":"'Input 6(optional)-Standard Test'!D41","v":0.5},"SD"]
[null,{"$f":"+A1_Historical_pub!B62","v":"Primary deficit "},null,{"$f":"+A1_Historical_pub!F62","v":{"$error":"#VALUE!"}},null,{"$f":"'Baseline - public'!AK23","v":{"$error":"#VALUE!"}},null,{"$f":"'Baseline - public'!AP23","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Historical average, baseline projection, whichever is lower",{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4, 'Input 6(optional)-Standard Test'!D42, 'Input 6(optional)-Standard Test'!C42)","v":"Whichever is lower"}]
[null,{"$f":"+A1_Historical_pub!B63","v":"Real GDP growth (in percent)"},null,{"$f":"+A1_Historical_pub!F63","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - public'!AK53","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - public'!AP53","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interaction:"]
[null,{"$f":"+A1_Historical_pub!B64","v":"Nominal interest rate (in percent) 6/"},null,{"$f":"+A1_Historical_pub!F64","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - public'!AK54","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - public'!AP54","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inflation elasticity to real GDP growth",{"$f":"'Input 6(optional)-Standard Test'!H41","v":0.6}]
[null,{"$f":"+A1_Historical_pub!B65","v":"Real interest rate (in percent)"},null,{"$f":"+A1_Historical_pub!F65","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - public'!AK57","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - public'!AP57","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+A1_Historical_pub!B66","v":"Inflation rate (GDP deflator, in percent) "},null,{"$f":"+A1_Historical_pub!F66","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - public'!AK65","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - public'!AP65","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size:"]
[null,{"$f":"+A1_Historical_pub!B67","v":"Revenue to GDP ratio"},null,{"$f":"+A1_Historical_pub!F67","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - public'!AK24","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - public'!AP24","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size of PB shock",{"$f":"'Input 6(optional)-Standard Test'!D47","v":0.5},"SD"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Historical average, baseline projection, whichever is lower",{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4, 'Input 6(optional)-Standard Test'!D48, 'Input 6(optional)-Standard Test'!C48)","v":"Whichever is lower"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interaction:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Additional domestic borrowing costs (bps/ppt)",{"$f":"'Input 6(optional)-Standard Test'!H47","v":25}]
[null,{"$f":"+B2_PB_non_mkt_pub!B72","v":"Nominal spending"},null,null,{"$f":"E20/100*E41","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Additional market borrowing costs (100 bps/ppt, 400 bps, whichever is lower)",{"$f":"'Input 6(optional)-Standard Test'!H48","v":"Whichever is lower"}]
[null,{"$f":"+B2_PB_non_mkt_pub!B73","v":"  Increase in percent"},null,null,null,{"$f":"(F72/E72-1)*100","v":{"$error":"#VALUE!"}},{"$f":"(G72/F72-1)*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+B2_PB_non_mkt_pub!B74","v":"Increase in real spending in percent"},null,null,null,{"$f":"((1+F73/100)/(1+F54/100)-1)*100","v":{"$error":"#VALUE!"}},{"$f":"((1+G73/100)/(1+G54/100)-1)*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Size:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Real overvaluation (EBA …)",{"$f":"'Input 6(optional)-Standard Test'!C56","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nominal dep to close real overvaluation",{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4,'Input 6(optional)-Standard Test'!D57, 'Input 6(optional)-Standard Test'!C57)","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size of FX depreciation shock",{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4,'Input 6(optional)-Standard Test'!D58, 'Input 6(optional)-Standard Test'!C58)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"+A1_Historical_pub!B78","v":"In billions of local currency"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interaction:"]
[null,{"$f":"+A1_Historical_pub!B79","v":"Nominal debt"},{"$f":"C11/100*C41","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Exchange rate pass through to inflation",{"$f":"'Input 6(optional)-Standard Test'!H56","v":0.3}]
[null,{"$f":"+A1_Historical_pub!B80","v":"Total public domestic debt"},{"$f":"C79-C82","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+A1_Historical_pub!B81","v":"   of which: Short term"},{"$f":"'Macro-Debt_Data'!S16","v":0},{"$f":"'Macro-Debt_Data'!T16","v":0},{"$f":"'Macro-Debt_Data'!U16","v":{"$error":"#DIV/0!"}},{"$f":"PV_ResFin_pub!E239+'Macro-Debt_Data'!V16","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!W10)*'Macro-Debt_Data'!W59+PV_ResFin_pub!F239+'Macro-Debt_Data'!W16","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!X10)*'Macro-Debt_Data'!X59+PV_ResFin_pub!G239+'Macro-Debt_Data'!X16","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!Y10)*'Macro-Debt_Data'!Y59+PV_ResFin_pub!H239+'Macro-Debt_Data'!Y16","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!Z10)*'Macro-Debt_Data'!Z59+PV_ResFin_pub!I239+'Macro-Debt_Data'!Z16","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AA10)*'Macro-Debt_Data'!AA59+PV_ResFin_pub!J239+'Macro-Debt_Data'!AA16","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AB10)*'Macro-Debt_Data'!AB59+PV_ResFin_pub!K239+'Macro-Debt_Data'!AB16","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AC10)*'Macro-Debt_Data'!AC59+PV_ResFin_pub!L239+'Macro-Debt_Data'!AC16","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AD10)*'Macro-Debt_Data'!AD59+PV_ResFin_pub!M239+'Macro-Debt_Data'!AD16","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AE10)*'Macro-Debt_Data'!AE59+PV_ResFin_pub!N239+'Macro-Debt_Data'!AE16","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AF10)*'Macro-Debt_Data'!AF59+PV_ResFin_pub!O239+'Macro-Debt_Data'!AF16","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AG10)*'Macro-Debt_Data'!AG59+PV_ResFin_pub!P239+'Macro-Debt_Data'!AG16","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AH10)*'Macro-Debt_Data'!AH59+PV_ResFin_pub!Q239+'Macro-Debt_Data'!AH16","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AI10)*'Macro-Debt_Data'!AI59+PV_ResFin_pub!R239+'Macro-Debt_Data'!AI16","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AJ10)*'Macro-Debt_Data'!AJ59+PV_ResFin_pub!S239+'Macro-Debt_Data'!AJ16","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AK10)*'Macro-Debt_Data'!AK59+PV_ResFin_pub!T239+'Macro-Debt_Data'!AK16","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AL10)*'Macro-Debt_Data'!AL59+PV_ResFin_pub!U239+'Macro-Debt_Data'!AL16","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AM10)*'Macro-Debt_Data'!AM59+PV_ResFin_pub!V239+'Macro-Debt_Data'!AM16","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AN10)*'Macro-Debt_Data'!AN59+PV_ResFin_pub!W239+'Macro-Debt_Data'!AN16","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AO10)*'Macro-Debt_Data'!AO59+PV_ResFin_pub!X239+'Macro-Debt_Data'!AO16","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+A1_Historical_pub!B82","v":"Total public external debt"},{"$f":"+'Macro-Debt_Data'!S81","v":0},{"$f":"+'Macro-Debt_Data'!T81/'Macro-Debt_Data'!T59*D49","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!U81/'Macro-Debt_Data'!U59*E49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!V81/'Macro-Debt_Data'!V59+PV_ResFin_pub!E215)*F49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!W81/'Macro-Debt_Data'!W59+PV_ResFin_pub!F215)*G49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!X81/'Macro-Debt_Data'!X59+PV_ResFin_pub!G215)*H49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!Y81/'Macro-Debt_Data'!Y59+PV_ResFin_pub!H215)*I49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!Z81/'Macro-Debt_Data'!Z59+PV_ResFin_pub!I215)*J49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AA81/'Macro-Debt_Data'!AA59+PV_ResFin_pub!J215)*K49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AB81/'Macro-Debt_Data'!AB59+PV_ResFin_pub!K215)*L49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AC81/'Macro-Debt_Data'!AC59+PV_ResFin_pub!L215)*M49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AD81/'Macro-Debt_Data'!AD59+PV_ResFin_pub!M215)*N49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AE81/'Macro-Debt_Data'!AE59+PV_ResFin_pub!N215)*O49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AF81/'Macro-Debt_Data'!AF59+PV_ResFin_pub!O215)*P49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AG81/'Macro-Debt_Data'!AG59+PV_ResFin_pub!P215)*Q49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AH81/'Macro-Debt_Data'!AH59+PV_ResFin_pub!Q215)*R49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AI81/'Macro-Debt_Data'!AI59+PV_ResFin_pub!R215)*S49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AJ81/'Macro-Debt_Data'!AJ59+PV_ResFin_pub!S215)*T49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AK81/'Macro-Debt_Data'!AK59+PV_ResFin_pub!T215)*U49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AL81/'Macro-Debt_Data'!AL59+PV_ResFin_pub!U215)*V49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AM81/'Macro-Debt_Data'!AM59+PV_ResFin_pub!V215)*W49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AN81/'Macro-Debt_Data'!AN59+PV_ResFin_pub!W215)*X49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AO81/'Macro-Debt_Data'!AO59+PV_ResFin_pub!X215)*Y49","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+A1_Historical_pub!B83","v":"Debt service"}]
[null,{"$f":"+A1_Historical_pub!B84","v":"Amortization (excluding ST domestic debt)"},{"$f":"+('Macro-Debt_Data'!S24+'Macro-Debt_Data'!S26)*'Macro-Debt_Data'!S60","v":0},{"$f":"+('Macro-Debt_Data'!T24+'Macro-Debt_Data'!T26)*'Macro-Debt_Data'!T60","v":0},{"$f":"+('Macro-Debt_Data'!U24+'Macro-Debt_Data'!U26)*'Macro-Debt_Data'!U60","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!V24+'Macro-Debt_Data'!V26+PV_ResFin_pub!E219)*'Macro-Debt_Data'!V60+PV_ResFin_pub!E232","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!W24+'Macro-Debt_Data'!W26+PV_ResFin_pub!F219)*'Macro-Debt_Data'!W60+PV_ResFin_pub!F232","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!X24+'Macro-Debt_Data'!X26+PV_ResFin_pub!G219)*'Macro-Debt_Data'!X60+PV_ResFin_pub!G232","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!Y24+'Macro-Debt_Data'!Y26+PV_ResFin_pub!H219)*'Macro-Debt_Data'!Y60+PV_ResFin_pub!H232","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!Z24+'Macro-Debt_Data'!Z26+PV_ResFin_pub!I219)*'Macro-Debt_Data'!Z60+PV_ResFin_pub!I232","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AA24+'Macro-Debt_Data'!AA26+PV_ResFin_pub!J219)*'Macro-Debt_Data'!AA60+PV_ResFin_pub!J232","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AB24+'Macro-Debt_Data'!AB26+PV_ResFin_pub!K219)*'Macro-Debt_Data'!AB60+PV_ResFin_pub!K232","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AC24+'Macro-Debt_Data'!AC26+PV_ResFin_pub!L219)*'Macro-Debt_Data'!AC60+PV_ResFin_pub!L232","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AD24+'Macro-Debt_Data'!AD26+PV_ResFin_pub!M219)*'Macro-Debt_Data'!AD60+PV_ResFin_pub!M232","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AE24+'Macro-Debt_Data'!AE26+PV_ResFin_pub!N219)*'Macro-Debt_Data'!AE60+PV_ResFin_pub!N232","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AF24+'Macro-Debt_Data'!AF26+PV_ResFin_pub!O219)*'Macro-Debt_Data'!AF60+PV_ResFin_pub!O232","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AG24+'Macro-Debt_Data'!AG26+PV_ResFin_pub!P219)*'Macro-Debt_Data'!AG60+PV_ResFin_pub!P232","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AH24+'Macro-Debt_Data'!AH26+PV_ResFin_pub!Q219)*'Macro-Debt_Data'!AH60+PV_ResFin_pub!Q232","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AI24+'Macro-Debt_Data'!AI26+PV_ResFin_pub!R219)*'Macro-Debt_Data'!AI60+PV_ResFin_pub!R232","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AJ24+'Macro-Debt_Data'!AJ26+PV_ResFin_pub!S219)*'Macro-Debt_Data'!AJ60+PV_ResFin_pub!S232","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AK24+'Macro-Debt_Data'!AK26+PV_ResFin_pub!T219)*'Macro-Debt_Data'!AK60+PV_ResFin_pub!T232","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AL24+'Macro-Debt_Data'!AL26+PV_ResFin_pub!U219)*'Macro-Debt_Data'!AL60+PV_ResFin_pub!U232","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AM24+'Macro-Debt_Data'!AM26+PV_ResFin_pub!V219)*'Macro-Debt_Data'!AM60+PV_ResFin_pub!V232","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AN24+'Macro-Debt_Data'!AN26+PV_ResFin_pub!W219)*'Macro-Debt_Data'!AN60+PV_ResFin_pub!W232","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AO24+'Macro-Debt_Data'!AO26+PV_ResFin_pub!X219)*'Macro-Debt_Data'!AO60+PV_ResFin_pub!X232","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+A1_Historical_pub!B85","v":"Interest Expenditure"},{"$f":"C86+C87","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+A1_Historical_pub!B86","v":"Domestic debt"},{"$f":"+'Macro-Debt_Data'!S21*'Macro-Debt_Data'!S60","v":0},{"$f":"+'Macro-Debt_Data'!T21*'Macro-Debt_Data'!T60","v":0},{"$f":"+'Macro-Debt_Data'!U21*'Macro-Debt_Data'!U60","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!V21*'Macro-Debt_Data'!V60+PV_ResFin_pub!E231+PV_ResFin_pub!E240+'PV_ResFin-add.int.cost - mkt'!G113+'PV_ResFin-add.int.cost - mkt'!G122","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!W21*'Macro-Debt_Data'!W60+PV_ResFin_pub!F231+PV_ResFin_pub!F240+'PV_ResFin-add.int.cost - mkt'!H113+'PV_ResFin-add.int.cost - mkt'!H122","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!X21*'Macro-Debt_Data'!X60+PV_ResFin_pub!G231+PV_ResFin_pub!G240+'PV_ResFin-add.int.cost - mkt'!I113+'PV_ResFin-add.int.cost - mkt'!I122","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!Y21*'Macro-Debt_Data'!Y60+PV_ResFin_pub!H231+PV_ResFin_pub!H240+'PV_ResFin-add.int.cost - mkt'!J113+'PV_ResFin-add.int.cost - mkt'!J122","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!Z21*'Macro-Debt_Data'!Z60+PV_ResFin_pub!I231+PV_ResFin_pub!I240+'PV_ResFin-add.int.cost - mkt'!K113+'PV_ResFin-add.int.cost - mkt'!K122","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AA21*'Macro-Debt_Data'!AA60+PV_ResFin_pub!J231+PV_ResFin_pub!J240+'PV_ResFin-add.int.cost - mkt'!L113+'PV_ResFin-add.int.cost - mkt'!L122","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AB21*'Macro-Debt_Data'!AB60+PV_ResFin_pub!K231+PV_ResFin_pub!K240+'PV_ResFin-add.int.cost - mkt'!M113+'PV_ResFin-add.int.cost - mkt'!M122","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AC21*'Macro-Debt_Data'!AC60+PV_ResFin_pub!L231+PV_ResFin_pub!L240+'PV_ResFin-add.int.cost - mkt'!N113+'PV_ResFin-add.int.cost - mkt'!N122","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AD21*'Macro-Debt_Data'!AD60+PV_ResFin_pub!M231+PV_ResFin_pub!M240+'PV_ResFin-add.int.cost - mkt'!O113+'PV_ResFin-add.int.cost - mkt'!O122","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AE21*'Macro-Debt_Data'!AE60+PV_ResFin_pub!N231+PV_ResFin_pub!N240+'PV_ResFin-add.int.cost - mkt'!P113+'PV_ResFin-add.int.cost - mkt'!P122","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AF21*'Macro-Debt_Data'!AF60+PV_ResFin_pub!O231+PV_ResFin_pub!O240+'PV_ResFin-add.int.cost - mkt'!Q113+'PV_ResFin-add.int.cost - mkt'!Q122","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AG21*'Macro-Debt_Data'!AG60+PV_ResFin_pub!P231+PV_ResFin_pub!P240+'PV_ResFin-add.int.cost - mkt'!R113+'PV_ResFin-add.int.cost - mkt'!R122","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AH21*'Macro-Debt_Data'!AH60+PV_ResFin_pub!Q231+PV_ResFin_pub!Q240+'PV_ResFin-add.int.cost - mkt'!S113+'PV_ResFin-add.int.cost - mkt'!S122","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AI21*'Macro-Debt_Data'!AI60+PV_ResFin_pub!R231+PV_ResFin_pub!R240+'PV_ResFin-add.int.cost - mkt'!T113+'PV_ResFin-add.int.cost - mkt'!T122","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AJ21*'Macro-Debt_Data'!AJ60+PV_ResFin_pub!S231+PV_ResFin_pub!S240+'PV_ResFin-add.int.cost - mkt'!U113+'PV_ResFin-add.int.cost - mkt'!U122","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AK21*'Macro-Debt_Data'!AK60+PV_ResFin_pub!T231+PV_ResFin_pub!T240+'PV_ResFin-add.int.cost - mkt'!V113+'PV_ResFin-add.int.cost - mkt'!V122","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AL21*'Macro-Debt_Data'!AL60+PV_ResFin_pub!U231+PV_ResFin_pub!U240+'PV_ResFin-add.int.cost - mkt'!W113+'PV_ResFin-add.int.cost - mkt'!W122","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AM21*'Macro-Debt_Data'!AM60+PV_ResFin_pub!V231+PV_ResFin_pub!V240+'PV_ResFin-add.int.cost - mkt'!X113+'PV_ResFin-add.int.cost - mkt'!X122","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AN21*'Macro-Debt_Data'!AN60+PV_ResFin_pub!W231+PV_ResFin_pub!W240+'PV_ResFin-add.int.cost - mkt'!Y113+'PV_ResFin-add.int.cost - mkt'!Y122","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AO21*'Macro-Debt_Data'!AO60+PV_ResFin_pub!X231+PV_ResFin_pub!X240+'PV_ResFin-add.int.cost - mkt'!Z113+'PV_ResFin-add.int.cost - mkt'!Z122","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+A1_Historical_pub!B87","v":"External debt"},{"$f":"+'Macro-Debt_Data'!S19*'Macro-Debt_Data'!S60","v":0},{"$f":"+'Macro-Debt_Data'!T19*'Macro-Debt_Data'!T60","v":0},{"$f":"+'Macro-Debt_Data'!U19*'Macro-Debt_Data'!U60","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!V19+PV_ResFin_pub!E218+'PV_ResFin-add.int.cost - mkt'!G100)*'Macro-Debt_Data'!V60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!W19+PV_ResFin_pub!F218+'PV_ResFin-add.int.cost - mkt'!H100)*'Macro-Debt_Data'!W60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!X19+PV_ResFin_pub!G218+'PV_ResFin-add.int.cost - mkt'!I100)*'Macro-Debt_Data'!X60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!Y19+PV_ResFin_pub!H218+'PV_ResFin-add.int.cost - mkt'!J100)*'Macro-Debt_Data'!Y60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!Z19+PV_ResFin_pub!I218+'PV_ResFin-add.int.cost - mkt'!K100)*'Macro-Debt_Data'!Z60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AA19+PV_ResFin_pub!J218+'PV_ResFin-add.int.cost - mkt'!L100)*'Macro-Debt_Data'!AA60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AB19+PV_ResFin_pub!K218+'PV_ResFin-add.int.cost - mkt'!M100)*'Macro-Debt_Data'!AB60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AC19+PV_ResFin_pub!L218+'PV_ResFin-add.int.cost - mkt'!N100)*'Macro-Debt_Data'!AC60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AD19+PV_ResFin_pub!M218+'PV_ResFin-add.int.cost - mkt'!O100)*'Macro-Debt_Data'!AD60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AE19+PV_ResFin_pub!N218+'PV_ResFin-add.int.cost - mkt'!P100)*'Macro-Debt_Data'!AE60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AF19+PV_ResFin_pub!O218+'PV_ResFin-add.int.cost - mkt'!Q100)*'Macro-Debt_Data'!AF60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AG19+PV_ResFin_pub!P218+'PV_ResFin-add.int.cost - mkt'!R100)*'Macro-Debt_Data'!AG60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AH19+PV_ResFin_pub!Q218+'PV_ResFin-add.int.cost - mkt'!S100)*'Macro-Debt_Data'!AH60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AI19+PV_ResFin_pub!R218+'PV_ResFin-add.int.cost - mkt'!T100)*'Macro-Debt_Data'!AI60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AJ19+PV_ResFin_pub!S218+'PV_ResFin-add.int.cost - mkt'!U100)*'Macro-Debt_Data'!AJ60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AK19+PV_ResFin_pub!T218+'PV_ResFin-add.int.cost - mkt'!V100)*'Macro-Debt_Data'!AK60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AL19+PV_ResFin_pub!U218+'PV_ResFin-add.int.cost - mkt'!W100)*'Macro-Debt_Data'!AL60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AM19+PV_ResFin_pub!V218+'PV_ResFin-add.int.cost - mkt'!X100)*'Macro-Debt_Data'!AM60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AN19+PV_ResFin_pub!W218+'PV_ResFin-add.int.cost - mkt'!Y100)*'Macro-Debt_Data'!AN60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AO19+PV_ResFin_pub!X218+'PV_ResFin-add.int.cost - mkt'!Z100)*'Macro-Debt_Data'!AO60)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+A1_Historical_pub!B88","v":"Primary deficit"},null,{"$f":"D17/100*D41","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Other debt creating flows",null,{"$f":"'Baseline - public'!N33/100*'Baseline - public'!N52","v":0},{"$f":"'Baseline - public'!O33/100*'Baseline - public'!O52","v":0},{"$f":"'Baseline - public'!P33/100*'Baseline - public'!P52","v":0},{"$f":"'Baseline - public'!Q33/100*'Baseline - public'!Q52","v":0},{"$f":"'Baseline - public'!R33/100*'Baseline - public'!R52","v":0},{"$f":"'Baseline - public'!S33/100*'Baseline - public'!S52","v":0},{"$f":"'Baseline - public'!T33/100*'Baseline - public'!T52","v":0},{"$f":"'Baseline - public'!U33/100*'Baseline - public'!U52","v":0},{"$f":"'Baseline - public'!V33/100*'Baseline - public'!V52","v":0},{"$f":"'Baseline - public'!W33/100*'Baseline - public'!W52","v":0},{"$f":"'Baseline - public'!X33/100*'Baseline - public'!X52","v":0},{"$f":"'Baseline - public'!Y33/100*'Baseline - public'!Y52","v":0},{"$f":"'Baseline - public'!Z33/100*'Baseline - public'!Z52","v":0},{"$f":"'Baseline - public'!AA33/100*'Baseline - public'!AA52","v":0},{"$f":"'Baseline - public'!AB33/100*'Baseline - public'!AB52","v":0},{"$f":"'Baseline - public'!AC33/100*'Baseline - public'!AC52","v":0},{"$f":"'Baseline - public'!AD33/100*'Baseline - public'!AD52","v":0},{"$f":"'Baseline - public'!AE33/100*'Baseline - public'!AE52","v":0},{"$f":"'Baseline - public'!AF33/100*'Baseline - public'!AF52","v":0},{"$f":"'Baseline - public'!AG33/100*'Baseline - public'!AG52","v":0},{"$f":"'Baseline - public'!AH33/100*'Baseline - public'!AH52","v":0},{"$f":"'Baseline - public'!AI33/100*'Baseline - public'!AI52","v":0}]
[null,{"$f":"+A1_Historical_pub!B90","v":"Gross financing need (in local currency)"},null,{"$f":"D88+D85+D84+C81+D89","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+A1_Historical_pub!B91","v":"PV of public sector external debt (end of period)"},null,{"$f":"'Macro-Debt_Data'!T92*D49/'Baseline - public'!N60","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!U92*E49/'Baseline - public'!O60","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!V92/'Baseline - public'!P60+PV_ResFin_pub!E216)*F49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!W92/'Baseline - public'!Q60+PV_ResFin_pub!F216)*G49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!X92/'Baseline - public'!R60+PV_ResFin_pub!G216)*H49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!Y92/'Baseline - public'!S60+PV_ResFin_pub!H216)*I49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!Z92/'Baseline - public'!T60+PV_ResFin_pub!I216)*J49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AA92/'Baseline - public'!U60+PV_ResFin_pub!J216)*K49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AB92/'Baseline - public'!V60+PV_ResFin_pub!K216)*L49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AC92/'Baseline - public'!W60+PV_ResFin_pub!L216)*M49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AD92/'Baseline - public'!X60+PV_ResFin_pub!M216)*N49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AE92/'Baseline - public'!Y60+PV_ResFin_pub!N216)*O49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AF92/'Baseline - public'!Z60+PV_ResFin_pub!O216)*P49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AG92/'Baseline - public'!AA60+PV_ResFin_pub!P216)*Q49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AH92/'Baseline - public'!AB60+PV_ResFin_pub!Q216)*R49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AI92/'Baseline - public'!AC60+PV_ResFin_pub!R216)*S49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AJ92/'Baseline - public'!AD60+PV_ResFin_pub!S216)*T49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AK92/'Baseline - public'!AE60+PV_ResFin_pub!T216)*U49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AL92/'Baseline - public'!AF60+PV_ResFin_pub!U216)*V49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AM92/'Baseline - public'!AG60+PV_ResFin_pub!V216)*W49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AN92/'Baseline - public'!AH60+PV_ResFin_pub!W216)*X49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AO92/'Baseline - public'!AI60+PV_ResFin_pub!X216)*Y49","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"+A1_Historical_pub!B93","v":"Debt service-to-revenue-and-grants ratio (in percent)"},null,{"$f":"10000*(D84+D85+C81)/(D18 *D41)","v":{"$error":"#VALUE!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+A1_Historical_pub!B94","v":"Debt service-to-GDP ratio (in percent)"},null,{"$f":"100*(D84+D85+C81)/(D41)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+A1_Historical_pub!B95","v":"PV of public debt-to-revenue and grants ratio"},null,{"$f":"D13/D18*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]

{"sheet":"B6_combo_non-mkt_pub","index":57,"n_rows":95,"n_cols":29,"rows_kept":95,"cut":false,"hidden":true,"merged":[[57,1,57,5],[8,1,8,8],[1,1,1,24],[2,1,2,24]]}
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1835,IF(START!L10=\"French\",translation!D1835,IF(START!L10=\"Portuguese\",translation!E1835,translation!F1835)))","v":"Bounds Test 6: Combined Shock for Non-Market Access Countries"}]
[null,{"$f":"+A1_Historical_pub!B3","v":"(In percent of GDP, unless otherwise indicated)"}]
[]
[]
[null,null,null,null,{"$f":"+'Baseline - public'!$O$6","v":"First year of proj."}]
[null,null,{"$f":"+'Macro-Debt_Data'!S5","v":2017},{"$f":"C7+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039]
[]
[null,{"$f":"+A1_Historical_pub!B9:I9","v":"I. Baseline Medium Term Projections"}]
[]
[1,{"$f":"+A1_Historical_pub!B11","v":"Public sector debt 1/"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S80/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60)),100*'Macro-Debt_Data'!S80/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60),\".\")","v":"."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T80/('Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60)),100*'Macro-Debt_Data'!T80/('Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60),\".\")","v":"."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U80/('Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60)),100*'Macro-Debt_Data'!U80/('Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60),\".\")","v":"."},{"$f":"E11+F15","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+A1_Historical_pub!B12","v":"of which: external debt"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S83),'Macro-Debt_Data'!S83/C41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"D82/D41*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+A1_Historical_pub!B13","v":"PV of total public debt"},{"$f":"(C91+C80)/C41*100","v":{"$error":"#VALUE!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[2,{"$f":"+A1_Historical_pub!B15","v":"Change in public sector debt"},null,{"$f":"D16+D32","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[3,{"$f":"+A1_Historical_pub!B16","v":"Identified debt-creating flows"},null,{"$f":"D17+D21+D27","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[4,{"$f":"+A1_Historical_pub!B17","v":"Primary deficit"},{"$f":"C20-C18","v":{"$error":"#VALUE!"}},{"$f":"D20-D18","v":{"$error":"#VALUE!"}},{"$f":"E20-E18","v":{"$error":"#VALUE!"}},{"$f":"IF($AB$69='Input 6(optional)-Standard Test'!$C$7, MAX($D63+($AB$68*$F63),'Baseline - public'!P23+($AB$68*$F63)), IF($AB$69='Input 6(optional)-Standard Test'!$C$5, $D63+($AB$68*$F63), 'Baseline - public'!P23+($AA$62*$F63)))","v":{"$error":"#VALUE!"}},{"$f":"IF(F17=D63+AB68*F63,D63+AB68*F63,'Baseline - public'!Q23+AB68*F63)","v":{"$error":"#VALUE!"}},{"$f":"H20-H18","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[5,{"$f":"+A1_Historical_pub!B18","v":"Revenue and grants"},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!S45)/C41),100*('Macro-Debt_Data'!S45)/C41,\".\")","v":"."},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!T45)/D41),100*('Macro-Debt_Data'!T45)/D41,\".\")","v":"."},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!U45)/E41),100*('Macro-Debt_Data'!U45)/E41,\".\")","v":"."},{"$f":"+'Baseline - public'!P24-'Baseline - public'!P25+F19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Q24-'Baseline - public'!Q25+G19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!R24-'Baseline - public'!R25+H19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!S24-'Baseline - public'!S25+I19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!T24-'Baseline - public'!T25+J19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!U24-'Baseline - public'!U25+K19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!V24-'Baseline - public'!V25+L19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!W24-'Baseline - public'!W25+M19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!X24-'Baseline - public'!X25+N19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Y24-'Baseline - public'!Y25+O19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Z24-'Baseline - public'!Z25+P19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AA24-'Baseline - public'!AA25+Q19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AB24-'Baseline - public'!AB25+R19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AC24-'Baseline - public'!AC25+S19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AD24-'Baseline - public'!AD25+T19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AE24-'Baseline - public'!AE25+U19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AF24-'Baseline - public'!AF25+V19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AG24-'Baseline - public'!AG25+W19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AH24-'Baseline - public'!AH25+X19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AI24-'Baseline - public'!AI25+Y19","v":{"$error":"#VALUE!"}}]
[null,{"$f":"+A1_Historical_pub!B19","v":"of which: grants"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S46),'Macro-Debt_Data'!T46/C41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T46),'Macro-Debt_Data'!T46/D41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U46),'Macro-Debt_Data'!U46/E41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!V46),'Macro-Debt_Data'!V46/F41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!W46),'Macro-Debt_Data'!W46/G41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!X46),'Macro-Debt_Data'!X46/H41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Y46),'Macro-Debt_Data'!Y46/I41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Z46),'Macro-Debt_Data'!Z46/J41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AA46),'Macro-Debt_Data'!AA46/K41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AB46),'Macro-Debt_Data'!AB46/L41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AC46),'Macro-Debt_Data'!AC46/M41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AD46),'Macro-Debt_Data'!AD46/N41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AE46),'Macro-Debt_Data'!AE46/O41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AF46),'Macro-Debt_Data'!AF46/P41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AG46),'Macro-Debt_Data'!AG46/Q41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AH46),'Macro-Debt_Data'!AH46/R41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AI46),'Macro-Debt_Data'!AI46/S41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AJ46),'Macro-Debt_Data'!AJ46/T41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AK46),'Macro-Debt_Data'!AK46/U41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AL46),'Macro-Debt_Data'!AL46/V41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AM46),'Macro-Debt_Data'!AM46/W41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AN46),'Macro-Debt_Data'!AN46/X41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AO46),'Macro-Debt_Data'!AO46/Y41*100,\"...\")","v":{"$error":"#DIV/0!"}}]
[6,{"$f":"+A1_Historical_pub!B20","v":"Primary (noninterest) expenditure"},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!S48-'Macro-Debt_Data'!S49)/C41),100*(('Macro-Debt_Data'!S48-'Macro-Debt_Data'!S49)/C41),\".\")","v":"."},{"$f":"'Baseline - public'!N26","v":"..."},{"$f":"+'Baseline - public'!O26*'Baseline - public'!O52/E41","v":{"$error":"#VALUE!"}},{"$f":"F17+F18","v":{"$error":"#VALUE!"}},{"$f":"G17+G18","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!R26*'Baseline - public'!R52/H41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!S26*'Baseline - public'!S52/I41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!T26*'Baseline - public'!T52/J41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!U26*'Baseline - public'!U52/K41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!V26*'Baseline - public'!V52/L41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!W26*'Baseline - public'!W52/M41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!X26*'Baseline - public'!X52/N41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!Y26*'Baseline - public'!Y52/O41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!Z26*'Baseline - public'!Z52/P41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AA26*'Baseline - public'!AA52/Q41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AB26*'Baseline - public'!AB52/R41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AC26*'Baseline - public'!AC52/S41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AD26*'Baseline - public'!AD52/T41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AE26*'Baseline - public'!AE52/U41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AF26*'Baseline - public'!AF52/V41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AG26*'Baseline - public'!AG52/W41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AH26*'Baseline - public'!AH52/X41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AI26*'Baseline - public'!AI52/Y41","v":{"$error":"#VALUE!"}}]
[7,{"$f":"+A1_Historical_pub!B21","v":"Automatic debt dynamics"},null,{"$f":"D22+D25","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[8,{"$f":"+A1_Historical_pub!B22","v":"Contribution from interest rate/growth differential"},null,{"$f":"D23+D24","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[9,{"$f":"+A1_Historical_pub!B23","v":"of which: contribution from average real interest rate"},null,{"$f":"D46/100*C11/D26","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[10,{"$f":"+A1_Historical_pub!B24","v":"of which: contribution from real GDP growth"},null,{"$f":"-(D42/100)*(C11/D26)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[11,{"$f":"+A1_Historical_pub!B25","v":"Contribution from real exchange rate depreciation"},null,{"$f":"D53/100*C12*(1+(D48/100))/D26","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["hide",{"$f":"+A1_Historical_pub!B26","v":"Denominator = 1+g"},null,{"$f":"1+D42/100","v":{"$error":"#VALUE!"}},{"$f":"1+E42/100","v":{"$error":"#VALUE!"}},{"$f":"1+F42/100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+A1_Historical_pub!B27","v":"Other identified debt-creating flows"},{"$f":"SUM(C28:C31)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D28:D31)","v":{"$error":"#VALUE!"}},{"$f":"SUM(E28:E31)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F28:F31)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[13,{"$f":"+A1_Historical_pub!B28","v":"Privatization receipts (negative)"},{"$f":"+'Baseline - public'!M34*'Baseline - public'!M52/C41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!N34*'Baseline - public'!N52/D41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!O34*'Baseline - public'!O52/E41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!P34*'Baseline - public'!P52/F41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Q34*'Baseline - public'!Q52/G41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!R34*'Baseline - public'!R52/H41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!S34*'Baseline - public'!S52/I41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!T34*'Baseline - public'!T52/J41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!U34*'Baseline - public'!U52/K41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!V34*'Baseline - public'!V52/L41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!W34*'Baseline - public'!W52/M41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!X34*'Baseline - public'!X52/N41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Y34*'Baseline - public'!Y52/O41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Z34*'Baseline - public'!Z52/P41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AA34*'Baseline - public'!AA52/Q41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AB34*'Baseline - public'!AB52/R41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AC34*'Baseline - public'!AC52/S41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AD34*'Baseline - public'!AD52/T41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AE34*'Baseline - public'!AE52/U41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AF34*'Baseline - public'!AF52/V41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AG34*'Baseline - public'!AG52/W41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AH34*'Baseline - public'!AH52/X41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AI34*'Baseline - public'!AI52/Y41","v":{"$error":"#VALUE!"}}]
[14,{"$f":"+A1_Historical_pub!B29","v":"Recognition of contingent liabilities (e.g., bank recapitalization)"},{"$f":"IF(ISNUMBER('Baseline - public'!M35),+'Baseline - public'!M35*'Baseline - public'!M52/C41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!N35),+'Baseline - public'!N35*'Baseline - public'!N52/D41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!O35),+'Baseline - public'!O35*'Baseline - public'!O52/E41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!P35),+'Baseline - public'!P35*'Baseline - public'!P52/F41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Q35),+'Baseline - public'!Q35*'Baseline - public'!Q52/G41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!R35),+'Baseline - public'!R35*'Baseline - public'!R52/H41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!S35),+'Baseline - public'!S35*'Baseline - public'!S52/I41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!T35),+'Baseline - public'!T35*'Baseline - public'!T52/J41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!U35),+'Baseline - public'!U35*'Baseline - public'!U52/K41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!V35),+'Baseline - public'!V35*'Baseline - public'!V52/L41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!W35),+'Baseline - public'!W35*'Baseline - public'!W52/M41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!X35),+'Baseline - public'!X35*'Baseline - public'!X52/N41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Y35),+'Baseline - public'!Y35*'Baseline - public'!Y52/O41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Z35),+'Baseline - public'!Z35*'Baseline - public'!Z52/P41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AA35),+'Baseline - public'!AA35*'Baseline - public'!AA52/Q41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AB35),+'Baseline - public'!AB35*'Baseline - public'!AB52/R41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AC35),+'Baseline - public'!AC35*'Baseline - public'!AC52/S41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AD35),+'Baseline - public'!AD35*'Baseline - public'!AD52/T41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AE35),+'Baseline - public'!AE35*'Baseline - public'!AE52/U41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AF35),+'Baseline - public'!AF35*'Baseline - public'!AF52/V41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AG35),+'Baseline - public'!AG35*'Baseline - public'!AG52/W41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AH35),+'Baseline - public'!AH35*'Baseline - public'!AH52/X41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AI35),+'Baseline - public'!AI35*'Baseline - public'!AI52/Y41,0)","v":0}]
[null,{"$f":"+A1_Historical_pub!B30","v":"Debt relief (HIPC and other)"},{"$f":"+'Baseline - public'!M36*'Baseline - public'!M52/C41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!N36*'Baseline - public'!N52/D41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!O36*'Baseline - public'!O52/E41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!P36*'Baseline - public'!P52/F41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Q36*'Baseline - public'!Q52/G41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!R36*'Baseline - public'!R52/H41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!S36*'Baseline - public'!S52/I41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!T36*'Baseline - public'!T52/J41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!U36*'Baseline - public'!U52/K41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!V36*'Baseline - public'!V52/L41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!W36*'Baseline - public'!W52/M41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!X36*'Baseline - public'!X52/N41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Y36*'Baseline - public'!Y52/O41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Z36*'Baseline - public'!Z52/P41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AA36*'Baseline - public'!AA52/Q41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AB36*'Baseline - public'!AB52/R41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AC36*'Baseline - public'!AC52/S41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AD36*'Baseline - public'!AD52/T41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AE36*'Baseline - public'!AE52/U41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AF36*'Baseline - public'!AF52/V41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AG36*'Baseline - public'!AG52/W41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AH36*'Baseline - public'!AH52/X41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AI36*'Baseline - public'!AI52/Y41","v":{"$error":"#VALUE!"}}]
[15,{"$f":"+A1_Historical_pub!B31","v":"Other debt creating or reducing flow (please specify)"},{"$f":"IF(ISNUMBER('Baseline - public'!M37), +'Baseline - public'!M37*'Baseline - public'!M52/C41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!N37), +'Baseline - public'!N37*'Baseline - public'!N52/D41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!O37), +'Baseline - public'!O37*'Baseline - public'!O52/E41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!P37), +'Baseline - public'!P37*'Baseline - public'!P52/F41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Q37), +'Baseline - public'!Q37*'Baseline - public'!Q52/G41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!R37), +'Baseline - public'!R37*'Baseline - public'!R52/H41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!S37), +'Baseline - public'!S37*'Baseline - public'!S52/I41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!T37), +'Baseline - public'!T37*'Baseline - public'!T52/J41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!U37), +'Baseline - public'!U37*'Baseline - public'!U52/K41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!V37), +'Baseline - public'!V37*'Baseline - public'!V52/L41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!W37), +'Baseline - public'!W37*'Baseline - public'!W52/M41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!X37), +'Baseline - public'!X37*'Baseline - public'!X52/N41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Y37), +'Baseline - public'!Y37*'Baseline - public'!Y52/O41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Z37), +'Baseline - public'!Z37*'Baseline - public'!Z52/P41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AA37), +'Baseline - public'!AA37*'Baseline - public'!AA52/Q41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AB37), +'Baseline - public'!AB37*'Baseline - public'!AB52/R41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AC37), +'Baseline - public'!AC37*'Baseline - public'!AC52/S41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AD37), +'Baseline - public'!AD37*'Baseline - public'!AD52/T41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AE37), +'Baseline - public'!AE37*'Baseline - public'!AE52/U41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AF37), +'Baseline - public'!AF37*'Baseline - public'!AF52/V41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AG37), +'Baseline - public'!AG37*'Baseline - public'!AG52/W41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AH37), +'Baseline - public'!AH37*'Baseline - public'!AH52/X41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AI37), +'Baseline - public'!AI37*'Baseline - public'!AI52/Y41, 0)","v":0}]
[16,{"$f":"+A1_Historical_pub!B32","v":"Residual"},{"$f":"'Baseline - public'!M38*'Baseline - public'!M52/C41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!N38*'Baseline - public'!N52/D41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!O38*'Baseline - public'!O52/E41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!P38*'Baseline - public'!P52/F41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!Q38*'Baseline - public'!Q52/G41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!R38*'Baseline - public'!R52/H41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!S38*'Baseline - public'!S52/I41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!T38*'Baseline - public'!T52/J41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!U38*'Baseline - public'!U52/K41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!V38*'Baseline - public'!V52/L41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!W38*'Baseline - public'!W52/M41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!X38*'Baseline - public'!X52/N41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!Y38*'Baseline - public'!Y52/O41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!Z38*'Baseline - public'!Z52/P41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AA38*'Baseline - public'!AA52/Q41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AB38*'Baseline - public'!AB52/R41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AC38*'Baseline - public'!AC52/S41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AD38*'Baseline - public'!AD52/T41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AE38*'Baseline - public'!AE52/U41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AF38*'Baseline - public'!AF52/V41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AG38*'Baseline - public'!AG52/W41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AH38*'Baseline - public'!AH52/X41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AI38*'Baseline - public'!AI52/Y41","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"+A1_Historical_pub!B34","v":"Public sector debt-to-revenue-and-grants ratio (in percent)"},{"$f":"C11/C18*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[null,{"$f":"+A1_Historical_pub!B36","v":"Gross financing need 4/"},{"$f":"+'Macro-Debt_Data'!S101/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60)*100","v":{"$error":"#DIV/0!"}},{"$f":"D90/D41*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+A1_Historical_pub!B37","v":"in billions of U.S. dollars"},{"$f":"+'Macro-Debt_Data'!S101/'Macro-Debt_Data'!S60","v":{"$error":"#DIV/0!"}},{"$f":"D90/D49","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[null,{"$f":"+A1_Historical_pub!B39","v":"Key macroeconomic and fiscal assumptions"},null,null,{"$f":"+D39*'Baseline - public'!O26","v":{"$error":"#VALUE!"}}]
[]
["hide",{"$f":"+A1_Historical_pub!B41","v":"Nominal GDP (local currency)"},{"$f":"+'Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60","v":0},{"$f":"+'Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60","v":0},{"$f":"+'Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60","v":0},{"$f":"E41*(1+F42/100)*(1+F54/100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+A1_Historical_pub!B42","v":"Real GDP growth (in percent)"},{"$f":"+'Macro-Debt_Data'!S107","v":"…"},{"$f":"+'Macro-Debt_Data'!T107","v":"…"},{"$f":"'Baseline - public'!O53","v":"…"},{"$f":"IF($AB$63='Input 6(optional)-Standard Test'!$C$7, MIN($D$64-($AB$62*$F$64),'Baseline - public'!P53-($AB$62*$F$64)), IF($AB$63='Input 6(optional)-Standard Test'!$C$5, $D64-($AB$62*$F64), 'Baseline - public'!P53-($AB$62*$F64)))","v":{"$error":"#DIV/0!"}},{"$f":"IF(F42=D64-AB62*F64,D64-AB62*F64,'Baseline - public'!Q53-AB62*F64)","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!R53","v":"…"},{"$f":"'Baseline - public'!S53","v":"…"},{"$f":"'Baseline - public'!T53","v":"…"},{"$f":"'Baseline - public'!U53","v":"…"},{"$f":"'Baseline - public'!V53","v":"…"},{"$f":"'Baseline - public'!W53","v":"…"},{"$f":"'Baseline - public'!X53","v":"…"},{"$f":"'Baseline - public'!Y53","v":"…"},{"$f":"'Baseline - public'!Z53","v":"…"},{"$f":"'Baseline - public'!AA53","v":"…"},{"$f":"'Baseline - public'!AB53","v":"…"},{"$f":"'Baseline - public'!AC53","v":"…"},{"$f":"'Baseline - public'!AD53","v":"…"},{"$f":"'Baseline - public'!AE53","v":"…"},{"$f":"'Baseline - public'!AF53","v":"…"},{"$f":"'Baseline - public'!AG53","v":"…"},{"$f":"'Baseline - public'!AH53","v":"…"},{"$f":"'Baseline - public'!AI53","v":"…"}]
[null,{"$f":"+A1_Historical_pub!B43","v":"Average nominal interest rate on public debt (in percent)"},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!S49/'Macro-Debt_Data'!R80),(100*'Macro-Debt_Data'!S49/'Macro-Debt_Data'!R80),\".\")","v":"."},{"$f":"+'Baseline - public'!N54","v":"..."},{"$f":"+'Baseline - public'!O54","v":"..."},{"$f":"F85/E79*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+A1_Historical_pub!B44","v":"Average nominal interest rate on external debt (in percent)"},{"$f":"'Baseline - public'!M55","v":"..."},{"$f":"+'Baseline - public'!N55","v":"..."},{"$f":"+'Baseline - public'!O55","v":"..."},{"$f":"F87/E82*100*'Macro-Debt_Data'!U59/'Macro-Debt_Data'!V60","v":{"$error":"#DIV/0!"}},{"$f":"G87/F82*100*'Macro-Debt_Data'!V59/'Macro-Debt_Data'!W60","v":{"$error":"#DIV/0!"}},{"$f":"H87/G82*100*'Macro-Debt_Data'!W59/'Macro-Debt_Data'!X60","v":{"$error":"#DIV/0!"}},{"$f":"I87/H82*100*'Macro-Debt_Data'!X59/'Macro-Debt_Data'!Y60","v":{"$error":"#DIV/0!"}},{"$f":"J87/I82*100*'Macro-Debt_Data'!Y59/'Macro-Debt_Data'!Z60","v":{"$error":"#DIV/0!"}},{"$f":"K87/J82*100*'Macro-Debt_Data'!Z59/'Macro-Debt_Data'!AA60","v":{"$error":"#DIV/0!"}},{"$f":"L87/K82*100*'Macro-Debt_Data'!AA59/'Macro-Debt_Data'!AB60","v":{"$error":"#DIV/0!"}},{"$f":"M87/L82*100*'Macro-Debt_Data'!AB59/'Macro-Debt_Data'!AC60","v":{"$error":"#DIV/0!"}},{"$f":"N87/M82*100*'Macro-Debt_Data'!AC59/'Macro-Debt_Data'!AD60","v":{"$error":"#DIV/0!"}},{"$f":"O87/N82*100*'Macro-Debt_Data'!AD59/'Macro-Debt_Data'!AE60","v":{"$error":"#DIV/0!"}},{"$f":"P87/O82*100*'Macro-Debt_Data'!AE59/'Macro-Debt_Data'!AF60","v":{"$error":"#DIV/0!"}},{"$f":"Q87/P82*100*'Macro-Debt_Data'!AF59/'Macro-Debt_Data'!AG60","v":{"$error":"#DIV/0!"}},{"$f":"R87/Q82*100*'Macro-Debt_Data'!AG59/'Macro-Debt_Data'!AH60","v":{"$error":"#DIV/0!"}},{"$f":"S87/R82*100*'Macro-Debt_Data'!AH59/'Macro-Debt_Data'!AI60","v":{"$error":"#DIV/0!"}},{"$f":"T87/S82*100*'Macro-Debt_Data'!AI59/'Macro-Debt_Data'!AJ60","v":{"$error":"#DIV/0!"}},{"$f":"U87/T82*100*'Macro-Debt_Data'!AJ59/'Macro-Debt_Data'!AK60","v":{"$error":"#DIV/0!"}},{"$f":"V87/U82*100*'Macro-Debt_Data'!AK59/'Macro-Debt_Data'!AL60","v":{"$error":"#DIV/0!"}},{"$f":"W87/V82*100*'Macro-Debt_Data'!AL59/'Macro-Debt_Data'!AM60","v":{"$error":"#DIV/0!"}},{"$f":"X87/W82*100*'Macro-Debt_Data'!AM59/'Macro-Debt_Data'!AN60","v":{"$error":"#DIV/0!"}},{"$f":"Y87/X82*100*'Macro-Debt_Data'!AN59/'Macro-Debt_Data'!AO60","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+A1_Historical_pub!B45","v":"Average nominal interest rate on domestic debt (in percent)"},{"$f":"'Baseline - public'!M56","v":"..."},{"$f":"'Baseline - public'!N56","v":"..."},{"$f":"'Baseline - public'!O56","v":"..."},{"$f":"IF(E80=0,PV_ResFin_pub!E25*100,F86/E80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(F80=0,PV_ResFin_pub!F25*100,G86/F80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(G80=0,PV_ResFin_pub!G25*100,H86/G80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(H80=0,PV_ResFin_pub!H25*100,I86/H80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(I80=0,PV_ResFin_pub!I25*100,J86/I80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(J80=0,PV_ResFin_pub!J25*100,K86/J80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(K80=0,PV_ResFin_pub!K25*100,L86/K80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(L80=0,PV_ResFin_pub!L25*100,M86/L80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(M80=0,PV_ResFin_pub!M25*100,N86/M80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(N80=0,PV_ResFin_pub!N25*100,O86/N80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(O80=0,PV_ResFin_pub!O25*100,P86/O80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(P80=0,PV_ResFin_pub!P25*100,Q86/P80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(Q80=0,PV_ResFin_pub!Q25*100,R86/Q80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(R80=0,PV_ResFin_pub!R25*100,S86/R80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(S80=0,PV_ResFin_pub!S25*100,T86/S80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(T80=0,PV_ResFin_pub!T25*100,U86/T80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(U80=0,PV_ResFin_pub!U25*100,V86/U80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(V80=0,PV_ResFin_pub!V25*100,W86/V80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(W80=0,PV_ResFin_pub!W25*100,X86/W80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(X80=0,PV_ResFin_pub!X25*100,Y86/X80*100)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"+A1_Historical_pub!B46","v":"Average real interest rate (in percent)"},null,{"$f":"((C12/C11)*D48+(1-C12/C11)*D47)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+A1_Historical_pub!B47","v":"Average real interest rate on domestic debt (in percent)"},{"$f":"'Baseline - public'!M58","v":"..."},{"$f":"'Baseline - public'!N58","v":"..."},{"$f":"'Baseline - public'!O58","v":"..."},{"$f":"(F45-F54)/(1+F54/100)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+A1_Historical_pub!B48","v":"Average real interest rate on external debt (in percent)"},null,{"$f":"IF(ISNUMBER(D44),(D44-D55)/(1+D55/100),\"...\")","v":"..."},"...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","..."]
[null,{"$f":"+A1_Historical_pub!B49","v":"Exchange rate (LC per US dollar) "},{"$f":"+'Macro-Debt_Data'!S59","v":0},{"$f":"+'Macro-Debt_Data'!T59","v":0},{"$f":"'Baseline - public'!O60","v":0},{"$f":"'Baseline - public'!P60","v":0},{"$f":"'Baseline - public'!Q60","v":0},{"$f":"'Baseline - public'!R60","v":0},{"$f":"'Baseline - public'!S60","v":0},{"$f":"'Baseline - public'!T60","v":0},{"$f":"'Baseline - public'!U60","v":0},{"$f":"'Baseline - public'!V60","v":0},{"$f":"'Baseline - public'!W60","v":0},{"$f":"'Baseline - public'!X60","v":0},{"$f":"'Baseline - public'!Y60","v":0},{"$f":"'Baseline - public'!Z60","v":0},{"$f":"'Baseline - public'!AA60","v":0},{"$f":"'Baseline - public'!AB60","v":0},{"$f":"'Baseline - public'!AC60","v":0},{"$f":"'Baseline - public'!AD60","v":0},{"$f":"'Baseline - public'!AE60","v":0},{"$f":"'Baseline - public'!AF60","v":0},{"$f":"'Baseline - public'!AG60","v":0},{"$f":"'Baseline - public'!AH60","v":0},{"$f":"'Baseline - public'!AI60","v":0}]
[null,{"$f":"+A1_Historical_pub!B50","v":"Nominal depreciation of local currency (percentage change in LC per dollar)"},null,{"$f":"(D49/C49-1)*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+A1_Historical_pub!B51","v":"Exchange rate (US dollar per LC)"},{"$f":"1/C49","v":{"$error":"#DIV/0!"}},{"$f":"1/D49","v":{"$error":"#DIV/0!"}},{"$f":"1/E49","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+A1_Historical_pub!B52","v":"Nominal appreciation (increase in US dollar value of local currency, in percent)"},null,{"$f":"(D51/C51-1)*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"-AB76","v":{"$error":"#VALUE!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+A1_Historical_pub!B53","v":"Real exchange rate depreciation (in percent, + indicates depreciation)"},null,{"$f":"(100+D50)*(1+D55/100)/(1+D54/100)-100","v":{"$error":"#DIV/0!"}},{"$f":"(100+E50)*(1+E55/100)/(1+E54/100)-100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+A1_Historical_pub!B54","v":"Inflation rate (GDP deflator, in percent)"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S109),('Macro-Debt_Data'!S109),\".\")","v":"."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T109),('Macro-Debt_Data'!T109),\".\")","v":"."},{"$f":"'Baseline - public'!O65","v":"..."},{"$f":"'Baseline - public'!P65-($AB$78*F52)","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!Q65","v":"..."},{"$f":"'Baseline - public'!R65","v":"..."},{"$f":"'Baseline - public'!S65","v":"..."},{"$f":"'Baseline - public'!T65","v":"..."},{"$f":"'Baseline - public'!U65","v":"..."},{"$f":"'Baseline - public'!V65","v":"..."},{"$f":"'Baseline - public'!W65","v":"..."},{"$f":"'Baseline - public'!X65","v":"..."},{"$f":"'Baseline - public'!Y65","v":"..."},{"$f":"'Baseline - public'!Z65","v":"..."},{"$f":"'Baseline - public'!AA65","v":"..."},{"$f":"'Baseline - public'!AB65","v":"..."},{"$f":"'Baseline - public'!AC65","v":"..."},{"$f":"'Baseline - public'!AD65","v":"..."},{"$f":"'Baseline - public'!AE65","v":"..."},{"$f":"'Baseline - public'!AF65","v":"..."},{"$f":"'Baseline - public'!AG65","v":"..."},{"$f":"'Baseline - public'!AH65","v":"..."},{"$f":"'Baseline - public'!AI65","v":"..."}]
[null,{"$f":"+A1_Historical_pub!B55","v":"US Inflation rate (GDP deflator, in percent)"},{"$f":"+'Macro-Debt_Data'!S112","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!T112","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!O66","v":"..."},{"$f":"'Baseline - public'!P66","v":"..."},{"$f":"'Baseline - public'!Q66","v":"..."},{"$f":"'Baseline - public'!R66","v":"..."},{"$f":"'Baseline - public'!S66","v":"..."},{"$f":"'Baseline - public'!T66","v":"..."},{"$f":"'Baseline - public'!U66","v":"..."},{"$f":"'Baseline - public'!V66","v":"..."},{"$f":"'Baseline - public'!W66","v":"..."},{"$f":"'Baseline - public'!X66","v":"..."},{"$f":"'Baseline - public'!Y66","v":"..."},{"$f":"'Baseline - public'!Z66","v":"..."},{"$f":"'Baseline - public'!AA66","v":"..."},{"$f":"'Baseline - public'!AB66","v":"..."},{"$f":"'Baseline - public'!AC66","v":"..."},{"$f":"'Baseline - public'!AD66","v":"..."},{"$f":"'Baseline - public'!AE66","v":"..."},{"$f":"'Baseline - public'!AF66","v":"..."},{"$f":"'Baseline - public'!AG66","v":"..."},{"$f":"'Baseline - public'!AH66","v":"..."},{"$f":"'Baseline - public'!AI66","v":"..."}]
[null,{"$f":"+A1_Historical_pub!B56","v":"Growth of real primary spending (deflated by GDP deflator, in percent)"},{"$f":"+'Macro-Debt_Data'!S100","v":"…"},{"$f":"D74","v":0},{"$f":"'Baseline - public'!O67","v":"…"},{"$f":"F74","v":{"$error":"#VALUE!"}},{"$f":"G74","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1836,IF(START!L10=\"French\",translation!#REF!,IF(START!L10=\"Portuguese\",translation!#REF!,B115)))","v":0}]
[null,{"$f":"+A1_Historical_pub!B59","v":"Historical Statistics for Key Variables (past 10 years)"},null,null,null,null,null,{"$f":"B1_GDP_pub!$H$59","v":"Projections"}]
[null,null,null,{"$f":"+A1_Historical_pub!F59","v":"Historical"},null,{"$f":"+A1_Historical_pub!H59","v":"Standard"},null,{"$f":"D61","v":"Average"}]
[null,null,null,{"$f":"+A1_Historical_pub!F60","v":"Average"},null,{"$f":"+A1_Historical_pub!H60","v":"Deviation"},null,{"$f":"'Baseline - public'!AP7","v":"2019 - 2039"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size of real GDP growth shock",{"$f":"'Input 6(optional)-Standard Test'!D41","v":0.5},"SD"]
[null,{"$f":"+A1_Historical_pub!B62","v":"Primary deficit "},null,{"$f":"+A1_Historical_pub!F62","v":{"$error":"#VALUE!"}},null,{"$f":"'Baseline - public'!AK23","v":{"$error":"#VALUE!"}},null,{"$f":"'Baseline - public'!AP23","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Historical average, baseline projection, whichever is lower",{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4, 'Input 6(optional)-Standard Test'!D42, 'Input 6(optional)-Standard Test'!C42)","v":"Whichever is lower"}]
[null,{"$f":"+A1_Historical_pub!B63","v":"Real GDP growth (in percent)"},null,{"$f":"+A1_Historical_pub!F63","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - public'!AK53","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - public'!AP53","v":{"$error":"#DIV/0!"}},null,5.9467120061924561,{"$f":"J64-F64*AB62","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interaction:"]
[null,{"$f":"+A1_Historical_pub!B64","v":"Nominal interest rate (in percent) 6/"},null,{"$f":"+A1_Historical_pub!F64","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - public'!AK54","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - public'!AP54","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inflation elasticity to real GDP growth",{"$f":"'Input 6(optional)-Standard Test'!H41","v":0.6}]
[null,{"$f":"+A1_Historical_pub!B65","v":"Real interest rate (in percent)"},null,{"$f":"+A1_Historical_pub!F65","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - public'!AK57","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - public'!AP57","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+A1_Historical_pub!B66","v":"Inflation rate (GDP deflator, in percent) "},null,{"$f":"+A1_Historical_pub!F66","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - public'!AK65","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - public'!AP65","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size:"]
[null,{"$f":"+A1_Historical_pub!B67","v":"Revenue to GDP ratio"},null,{"$f":"+A1_Historical_pub!F67","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - public'!AK24","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - public'!AP24","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size of PB shock",{"$f":"'Input 6(optional)-Standard Test'!D47","v":0.5},"SD"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Historical average, baseline projection, whichever is lower",{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4, 'Input 6(optional)-Standard Test'!D48, 'Input 6(optional)-Standard Test'!C48)","v":"Whichever is lower"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interaction:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Additional domestic borrowing costs (bps/ppt)",{"$f":"'Input 6(optional)-Standard Test'!H47","v":25}]
[null,{"$f":"+B2_PB_non_mkt_pub!B72","v":"Nominal spending"},null,null,{"$f":"E20/100*E41","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+B2_PB_non_mkt_pub!B73","v":"  Increase in percent"},null,null,null,{"$f":"(F72/E72-1)*100","v":{"$error":"#VALUE!"}},{"$f":"(G72/F72-1)*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Size:"]
[null,{"$f":"+B2_PB_non_mkt_pub!B74","v":"Increase in real spending in percent"},null,null,null,{"$f":"((1+F73/100)/(1+F54/100)-1)*100","v":{"$error":"#VALUE!"}},{"$f":"((1+G73/100)/(1+G54/100)-1)*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Real overvaluation (EBA …)",{"$f":"'Input 6(optional)-Standard Test'!C56","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nominal dep to close real overvaluation",{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4,'Input 6(optional)-Standard Test'!D57, 'Input 6(optional)-Standard Test'!C57)","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size of FX depreciation shock",{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4,'Input 6(optional)-Standard Test'!D58, 'Input 6(optional)-Standard Test'!C58)","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interaction:"]
[null,{"$f":"+A1_Historical_pub!B78","v":"In billions of local currency"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exchange rate pass through to inflation",{"$f":"'Input 6(optional)-Standard Test'!H56","v":0.3}]
[null,{"$f":"+A1_Historical_pub!B79","v":"Nominal debt"},{"$f":"C11/100*C41","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+A1_Historical_pub!B80","v":"Total public domestic debt"},{"$f":"C79-C82","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+A1_Historical_pub!B81","v":"   of which: Short term"},{"$f":"'Macro-Debt_Data'!S16","v":0},{"$f":"'Macro-Debt_Data'!T16","v":0},{"$f":"'Macro-Debt_Data'!U16","v":{"$error":"#DIV/0!"}},{"$f":"PV_ResFin_pub!E275+'Macro-Debt_Data'!V16","v":{"$error":"#DIV/0!"}},{"$f":"PV_ResFin_pub!F275+'Macro-Debt_Data'!W16","v":{"$error":"#DIV/0!"}},{"$f":"PV_ResFin_pub!G275+'Macro-Debt_Data'!X16","v":{"$error":"#DIV/0!"}},{"$f":"PV_ResFin_pub!H275+'Macro-Debt_Data'!Y16","v":{"$error":"#DIV/0!"}},{"$f":"PV_ResFin_pub!I275+'Macro-Debt_Data'!Z16","v":{"$error":"#DIV/0!"}},{"$f":"PV_ResFin_pub!J275+'Macro-Debt_Data'!AA16","v":{"$error":"#DIV/0!"}},{"$f":"PV_ResFin_pub!K275+'Macro-Debt_Data'!AB16","v":{"$error":"#DIV/0!"}},{"$f":"PV_ResFin_pub!L275+'Macro-Debt_Data'!AC16","v":{"$error":"#DIV/0!"}},{"$f":"PV_ResFin_pub!M275+'Macro-Debt_Data'!AD16","v":{"$error":"#DIV/0!"}},{"$f":"PV_ResFin_pub!N275+'Macro-Debt_Data'!AE16","v":{"$error":"#DIV/0!"}},{"$f":"PV_ResFin_pub!O275+'Macro-Debt_Data'!AF16","v":{"$error":"#DIV/0!"}},{"$f":"PV_ResFin_pub!P275+'Macro-Debt_Data'!AG16","v":{"$error":"#DIV/0!"}},{"$f":"PV_ResFin_pub!Q275+'Macro-Debt_Data'!AH16","v":{"$error":"#DIV/0!"}},{"$f":"PV_ResFin_pub!R275+'Macro-Debt_Data'!AI16","v":{"$error":"#DIV/0!"}},{"$f":"PV_ResFin_pub!S275+'Macro-Debt_Data'!AJ16","v":{"$error":"#DIV/0!"}},{"$f":"PV_ResFin_pub!T275+'Macro-Debt_Data'!AK16","v":{"$error":"#DIV/0!"}},{"$f":"PV_ResFin_pub!U275+'Macro-Debt_Data'!AL16","v":{"$error":"#DIV/0!"}},{"$f":"PV_ResFin_pub!V275+'Macro-Debt_Data'!AM16","v":{"$error":"#DIV/0!"}},{"$f":"PV_ResFin_pub!W275+'Macro-Debt_Data'!AN16","v":{"$error":"#DIV/0!"}},{"$f":"PV_ResFin_pub!X275+'Macro-Debt_Data'!AO16","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+A1_Historical_pub!B82","v":"Total public external debt"},{"$f":"+'Macro-Debt_Data'!S81","v":0},{"$f":"+'Macro-Debt_Data'!T81/'Macro-Debt_Data'!T59*D49","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!U81/'Macro-Debt_Data'!U59*E49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!V81/'Macro-Debt_Data'!V59+PV_ResFin_pub!E251)*F49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!W81/'Macro-Debt_Data'!W59+PV_ResFin_pub!F251)*G49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!X81/'Macro-Debt_Data'!X59+PV_ResFin_pub!G251)*H49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!Y81/'Macro-Debt_Data'!Y59+PV_ResFin_pub!H251)*I49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!Z81/'Macro-Debt_Data'!Z59+PV_ResFin_pub!I251)*J49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AA81/'Macro-Debt_Data'!AA59+PV_ResFin_pub!J251)*K49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AB81/'Macro-Debt_Data'!AB59+PV_ResFin_pub!K251)*L49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AC81/'Macro-Debt_Data'!AC59+PV_ResFin_pub!L251)*M49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AD81/'Macro-Debt_Data'!AD59+PV_ResFin_pub!M251)*N49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AE81/'Macro-Debt_Data'!AE59+PV_ResFin_pub!N251)*O49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AF81/'Macro-Debt_Data'!AF59+PV_ResFin_pub!O251)*P49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AG81/'Macro-Debt_Data'!AG59+PV_ResFin_pub!P251)*Q49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AH81/'Macro-Debt_Data'!AH59+PV_ResFin_pub!Q251)*R49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AI81/'Macro-Debt_Data'!AI59+PV_ResFin_pub!R251)*S49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AJ81/'Macro-Debt_Data'!AJ59+PV_ResFin_pub!S251)*T49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AK81/'Macro-Debt_Data'!AK59+PV_ResFin_pub!T251)*U49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AL81/'Macro-Debt_Data'!AL59+PV_ResFin_pub!U251)*V49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AM81/'Macro-Debt_Data'!AM59+PV_ResFin_pub!V251)*W49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AN81/'Macro-Debt_Data'!AN59+PV_ResFin_pub!W251)*X49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AO81/'Macro-Debt_Data'!AO59+PV_ResFin_pub!X251)*Y49","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+A1_Historical_pub!B83","v":"Debt service"}]
[null,{"$f":"+A1_Historical_pub!B84","v":"Amortization (excluding ST domestic debt)"},{"$f":"+('Macro-Debt_Data'!S24+'Macro-Debt_Data'!S26)*'Macro-Debt_Data'!S60","v":0},{"$f":"+('Macro-Debt_Data'!T24+'Macro-Debt_Data'!T26)*'Macro-Debt_Data'!T60","v":0},{"$f":"+('Macro-Debt_Data'!U24+'Macro-Debt_Data'!U26)*'Macro-Debt_Data'!U60","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!V24+'Macro-Debt_Data'!V26+PV_ResFin_pub!E255)*'Macro-Debt_Data'!V60+PV_ResFin_pub!E268","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!W24+'Macro-Debt_Data'!W26+PV_ResFin_pub!F255)*'Macro-Debt_Data'!W60+PV_ResFin_pub!F268","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!X24+'Macro-Debt_Data'!X26+PV_ResFin_pub!G255)*'Macro-Debt_Data'!X60+PV_ResFin_pub!G268","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!Y24+'Macro-Debt_Data'!Y26+PV_ResFin_pub!H255)*'Macro-Debt_Data'!Y60+PV_ResFin_pub!H268","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!Z24+'Macro-Debt_Data'!Z26+PV_ResFin_pub!I255)*'Macro-Debt_Data'!Z60+PV_ResFin_pub!I268","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AA24+'Macro-Debt_Data'!AA26+PV_ResFin_pub!J255)*'Macro-Debt_Data'!AA60+PV_ResFin_pub!J268","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AB24+'Macro-Debt_Data'!AB26+PV_ResFin_pub!K255)*'Macro-Debt_Data'!AB60+PV_ResFin_pub!K268","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AC24+'Macro-Debt_Data'!AC26+PV_ResFin_pub!L255)*'Macro-Debt_Data'!AC60+PV_ResFin_pub!L268","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AD24+'Macro-Debt_Data'!AD26+PV_ResFin_pub!M255)*'Macro-Debt_Data'!AD60+PV_ResFin_pub!M268","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AE24+'Macro-Debt_Data'!AE26+PV_ResFin_pub!N255)*'Macro-Debt_Data'!AE60+PV_ResFin_pub!N268","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AF24+'Macro-Debt_Data'!AF26+PV_ResFin_pub!O255)*'Macro-Debt_Data'!AF60+PV_ResFin_pub!O268","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AG24+'Macro-Debt_Data'!AG26+PV_ResFin_pub!P255)*'Macro-Debt_Data'!AG60+PV_ResFin_pub!P268","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AH24+'Macro-Debt_Data'!AH26+PV_ResFin_pub!Q255)*'Macro-Debt_Data'!AH60+PV_ResFin_pub!Q268","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AI24+'Macro-Debt_Data'!AI26+PV_ResFin_pub!R255)*'Macro-Debt_Data'!AI60+PV_ResFin_pub!R268","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AJ24+'Macro-Debt_Data'!AJ26+PV_ResFin_pub!S255)*'Macro-Debt_Data'!AJ60+PV_ResFin_pub!S268","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AK24+'Macro-Debt_Data'!AK26+PV_ResFin_pub!T255)*'Macro-Debt_Data'!AK60+PV_ResFin_pub!T268","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AL24+'Macro-Debt_Data'!AL26+PV_ResFin_pub!U255)*'Macro-Debt_Data'!AL60+PV_ResFin_pub!U268","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AM24+'Macro-Debt_Data'!AM26+PV_ResFin_pub!V255)*'Macro-Debt_Data'!AM60+PV_ResFin_pub!V268","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AN24+'Macro-Debt_Data'!AN26+PV_ResFin_pub!W255)*'Macro-Debt_Data'!AN60+PV_ResFin_pub!W268","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AO24+'Macro-Debt_Data'!AO26+PV_ResFin_pub!X255)*'Macro-Debt_Data'!AO60+PV_ResFin_pub!X268","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+A1_Historical_pub!B85","v":"Interest Expenditure"},{"$f":"C86+C87","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+A1_Historical_pub!B86","v":"Domestic debt"},{"$f":"+'Macro-Debt_Data'!S21*'Macro-Debt_Data'!S60","v":0},{"$f":"+'Macro-Debt_Data'!T21*'Macro-Debt_Data'!T60","v":0},{"$f":"+'Macro-Debt_Data'!U21*'Macro-Debt_Data'!U60","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!V21*'Macro-Debt_Data'!V60+PV_ResFin_pub!E267+PV_ResFin_pub!E276+'PV_ResFin-add.int.cost - mkt'!G146+'PV_ResFin-add.int.cost - mkt'!G155","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!W21*'Macro-Debt_Data'!W60+PV_ResFin_pub!F267+PV_ResFin_pub!F276+'PV_ResFin-add.int.cost - mkt'!H146+'PV_ResFin-add.int.cost - mkt'!H155","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!X21*'Macro-Debt_Data'!X60+PV_ResFin_pub!G267+PV_ResFin_pub!G276+'PV_ResFin-add.int.cost - mkt'!I146+'PV_ResFin-add.int.cost - mkt'!I155","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!Y21*'Macro-Debt_Data'!Y60+PV_ResFin_pub!H267+PV_ResFin_pub!H276+'PV_ResFin-add.int.cost - mkt'!J146+'PV_ResFin-add.int.cost - mkt'!J155","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!Z21*'Macro-Debt_Data'!Z60+PV_ResFin_pub!I267+PV_ResFin_pub!I276+'PV_ResFin-add.int.cost - mkt'!K146+'PV_ResFin-add.int.cost - mkt'!K155","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AA21*'Macro-Debt_Data'!AA60+PV_ResFin_pub!J267+PV_ResFin_pub!J276+'PV_ResFin-add.int.cost - mkt'!L146+'PV_ResFin-add.int.cost - mkt'!L155","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AB21*'Macro-Debt_Data'!AB60+PV_ResFin_pub!K267+PV_ResFin_pub!K276+'PV_ResFin-add.int.cost - mkt'!M146+'PV_ResFin-add.int.cost - mkt'!M155","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AC21*'Macro-Debt_Data'!AC60+PV_ResFin_pub!L267+PV_ResFin_pub!L276+'PV_ResFin-add.int.cost - mkt'!N146+'PV_ResFin-add.int.cost - mkt'!N155","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AD21*'Macro-Debt_Data'!AD60+PV_ResFin_pub!M267+PV_ResFin_pub!M276+'PV_ResFin-add.int.cost - mkt'!O146+'PV_ResFin-add.int.cost - mkt'!O155","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AE21*'Macro-Debt_Data'!AE60+PV_ResFin_pub!N267+PV_ResFin_pub!N276+'PV_ResFin-add.int.cost - mkt'!P146+'PV_ResFin-add.int.cost - mkt'!P155","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AF21*'Macro-Debt_Data'!AF60+PV_ResFin_pub!O267+PV_ResFin_pub!O276+'PV_ResFin-add.int.cost - mkt'!Q146+'PV_ResFin-add.int.cost - mkt'!Q155","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AG21*'Macro-Debt_Data'!AG60+PV_ResFin_pub!P267+PV_ResFin_pub!P276+'PV_ResFin-add.int.cost - mkt'!R146+'PV_ResFin-add.int.cost - mkt'!R155","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AH21*'Macro-Debt_Data'!AH60+PV_ResFin_pub!Q267+PV_ResFin_pub!Q276+'PV_ResFin-add.int.cost - mkt'!S146+'PV_ResFin-add.int.cost - mkt'!S155","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AI21*'Macro-Debt_Data'!AI60+PV_ResFin_pub!R267+PV_ResFin_pub!R276+'PV_ResFin-add.int.cost - mkt'!T146+'PV_ResFin-add.int.cost - mkt'!T155","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AJ21*'Macro-Debt_Data'!AJ60+PV_ResFin_pub!S267+PV_ResFin_pub!S276+'PV_ResFin-add.int.cost - mkt'!U146+'PV_ResFin-add.int.cost - mkt'!U155","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AK21*'Macro-Debt_Data'!AK60+PV_ResFin_pub!T267+PV_ResFin_pub!T276+'PV_ResFin-add.int.cost - mkt'!V146+'PV_ResFin-add.int.cost - mkt'!V155","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AL21*'Macro-Debt_Data'!AL60+PV_ResFin_pub!U267+PV_ResFin_pub!U276+'PV_ResFin-add.int.cost - mkt'!W146+'PV_ResFin-add.int.cost - mkt'!W155","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AM21*'Macro-Debt_Data'!AM60+PV_ResFin_pub!V267+PV_ResFin_pub!V276+'PV_ResFin-add.int.cost - mkt'!X146+'PV_ResFin-add.int.cost - mkt'!X155","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AN21*'Macro-Debt_Data'!AN60+PV_ResFin_pub!W267+PV_ResFin_pub!W276+'PV_ResFin-add.int.cost - mkt'!Y146+'PV_ResFin-add.int.cost - mkt'!Y155","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AO21*'Macro-Debt_Data'!AO60+PV_ResFin_pub!X267+PV_ResFin_pub!X276+'PV_ResFin-add.int.cost - mkt'!Z146+'PV_ResFin-add.int.cost - mkt'!Z155","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+A1_Historical_pub!B87","v":"External debt"},{"$f":"+'Macro-Debt_Data'!S19*'Macro-Debt_Data'!S60","v":0},{"$f":"+'Macro-Debt_Data'!T19*'Macro-Debt_Data'!T60","v":0},{"$f":"+'Macro-Debt_Data'!U19*'Macro-Debt_Data'!U60","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!V19+PV_ResFin_pub!E254)*'Macro-Debt_Data'!V60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!W19+PV_ResFin_pub!F254)*'Macro-Debt_Data'!W60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!X19+PV_ResFin_pub!G254)*'Macro-Debt_Data'!X60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!Y19+PV_ResFin_pub!H254)*'Macro-Debt_Data'!Y60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!Z19+PV_ResFin_pub!I254)*'Macro-Debt_Data'!Z60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AA19+PV_ResFin_pub!J254)*'Macro-Debt_Data'!AA60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AB19+PV_ResFin_pub!K254)*'Macro-Debt_Data'!AB60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AC19+PV_ResFin_pub!L254)*'Macro-Debt_Data'!AC60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AD19+PV_ResFin_pub!M254)*'Macro-Debt_Data'!AD60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AE19+PV_ResFin_pub!N254)*'Macro-Debt_Data'!AE60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AF19+PV_ResFin_pub!O254)*'Macro-Debt_Data'!AF60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AG19+PV_ResFin_pub!P254)*'Macro-Debt_Data'!AG60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AH19+PV_ResFin_pub!Q254)*'Macro-Debt_Data'!AH60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AI19+PV_ResFin_pub!R254)*'Macro-Debt_Data'!AI60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AJ19+PV_ResFin_pub!S254)*'Macro-Debt_Data'!AJ60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AK19+PV_ResFin_pub!T254)*'Macro-Debt_Data'!AK60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AL19+PV_ResFin_pub!U254)*'Macro-Debt_Data'!AL60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AM19+PV_ResFin_pub!V254)*'Macro-Debt_Data'!AM60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AN19+PV_ResFin_pub!W254)*'Macro-Debt_Data'!AN60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AO19+PV_ResFin_pub!X254)*'Macro-Debt_Data'!AO60)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+A1_Historical_pub!B88","v":"Primary deficit"},null,{"$f":"D17/100*D41","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Other debt creating flows",null,{"$f":"'Baseline - public'!N33/100*'Baseline - public'!N52","v":0},{"$f":"'Baseline - public'!O33/100*'Baseline - public'!O52","v":0},{"$f":"'Baseline - public'!P33/100*'Baseline - public'!P52","v":0},{"$f":"'Baseline - public'!Q33/100*'Baseline - public'!Q52","v":0},{"$f":"'Baseline - public'!R33/100*'Baseline - public'!R52","v":0},{"$f":"'Baseline - public'!S33/100*'Baseline - public'!S52","v":0},{"$f":"'Baseline - public'!T33/100*'Baseline - public'!T52","v":0},{"$f":"'Baseline - public'!U33/100*'Baseline - public'!U52","v":0},{"$f":"'Baseline - public'!V33/100*'Baseline - public'!V52","v":0},{"$f":"'Baseline - public'!W33/100*'Baseline - public'!W52","v":0},{"$f":"'Baseline - public'!X33/100*'Baseline - public'!X52","v":0},{"$f":"'Baseline - public'!Y33/100*'Baseline - public'!Y52","v":0},{"$f":"'Baseline - public'!Z33/100*'Baseline - public'!Z52","v":0},{"$f":"'Baseline - public'!AA33/100*'Baseline - public'!AA52","v":0},{"$f":"'Baseline - public'!AB33/100*'Baseline - public'!AB52","v":0},{"$f":"'Baseline - public'!AC33/100*'Baseline - public'!AC52","v":0},{"$f":"'Baseline - public'!AD33/100*'Baseline - public'!AD52","v":0},{"$f":"'Baseline - public'!AE33/100*'Baseline - public'!AE52","v":0},{"$f":"'Baseline - public'!AF33/100*'Baseline - public'!AF52","v":0},{"$f":"'Baseline - public'!AG33/100*'Baseline - public'!AG52","v":0},{"$f":"'Baseline - public'!AH33/100*'Baseline - public'!AH52","v":0},{"$f":"'Baseline - public'!AI33/100*'Baseline - public'!AI52","v":0}]
[null,{"$f":"+A1_Historical_pub!B90","v":"Gross financing need (in local currency)"},null,{"$f":"D88+D85+D84+C81+D89","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+A1_Historical_pub!B91","v":"PV of public sector external debt (end of period)"},null,{"$f":"'Macro-Debt_Data'!T92*D49/'Baseline - public'!N60","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!U92*E49/'Baseline - public'!O60","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!V92/'Baseline - public'!P60+PV_ResFin_pub!E249)*F49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!W92/'Baseline - public'!Q60+PV_ResFin_pub!F249)*G49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!X92/'Baseline - public'!R60+PV_ResFin_pub!G249)*H49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!Y92/'Baseline - public'!S60+PV_ResFin_pub!H249)*I49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!Z92/'Baseline - public'!T60+PV_ResFin_pub!I249)*J49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AA92/'Baseline - public'!U60+PV_ResFin_pub!J249)*K49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AB92/'Baseline - public'!V60+PV_ResFin_pub!K249)*L49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AC92/'Baseline - public'!W60+PV_ResFin_pub!L249)*M49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AD92/'Baseline - public'!X60+PV_ResFin_pub!M249)*N49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AE92/'Baseline - public'!Y60+PV_ResFin_pub!N249)*O49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AF92/'Baseline - public'!Z60+PV_ResFin_pub!O249)*P49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AG92/'Baseline - public'!AA60+PV_ResFin_pub!P249)*Q49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AH92/'Baseline - public'!AB60+PV_ResFin_pub!Q249)*R49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AI92/'Baseline - public'!AC60+PV_ResFin_pub!R249)*S49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AJ92/'Baseline - public'!AD60+PV_ResFin_pub!S249)*T49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AK92/'Baseline - public'!AE60+PV_ResFin_pub!T249)*U49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AL92/'Baseline - public'!AF60+PV_ResFin_pub!U249)*V49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AM92/'Baseline - public'!AG60+PV_ResFin_pub!V249)*W49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AN92/'Baseline - public'!AH60+PV_ResFin_pub!W249)*X49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AO92/'Baseline - public'!AI60+PV_ResFin_pub!X249)*Y49","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"+A1_Historical_pub!B93","v":"Debt service-to-revenue-and-grants ratio (in percent)"},null,{"$f":"10000*(D84+D85+C81)/(D18 *D41)","v":{"$error":"#VALUE!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+A1_Historical_pub!B94","v":"Debt service-to-GDP ratio (in percent)"},null,{"$f":"100*(D84+D85+C81)/(D41)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+A1_Historical_pub!B95","v":"PV of public debt-to-revenue and grants ratio"},null,{"$f":"D13/D18*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]

{"sheet":"PV_ResFin_pub","index":58,"n_rows":489,"n_cols":67,"rows_kept":489,"cut":false,"hidden":true,"merged":[]}
[null,{"$f":"'Output 1-1 - External DSA'!B1","v":0}]
[{"$f":"+IF(START!L10=\"English\",translation!C1935,IF(START!L10=\"French\",translation!D1935,IF(START!L10=\"Portuguese\",translation!E1935,translation!F1935)))","v":"Assumptions"},null,null,{"$f":"+'Macro-Debt_Data'!U5","v":2019},{"$f":"1+D2","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,{"$f":"1+AJ2","v":2052},2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082]
[{"$f":"+'Input 7 - Residual Financing'!G8","v":"Shares of marginal debt"}]
[{"$f":"+'Input 7 - Residual Financing'!G9","v":"External PPG medium and long-term"},{"$f":"+'Input 7 - Residual Financing'!J9","v":{"$error":"#DIV/0!"}}]
[{"$f":"+'Input 7 - Residual Financing'!G10","v":"Domestic medium and long-term"},{"$f":"+'Input 7 - Residual Financing'!J10","v":{"$error":"#DIV/0!"}}]
[{"$f":"+'Input 7 - Residual Financing'!G11","v":"Domestic short-term"},{"$f":"+'Input 7 - Residual Financing'!J11","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"+IF(START!L10=\"English\",translation!C1938,IF(START!L10=\"French\",translation!D1938,IF(START!L10=\"Portuguese\",translation!E1938,translation!F1938)))","v":"Period"},0,{"$f":"+D7+1","v":1},{"$f":"+E7+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63]
[{"$f":"+'Input 7 - Residual Financing'!G13","v":"External MLT debt"},null,{"$f":"+IF(START!L10=\"English\",translation!C1939,IF(START!L10=\"French\",translation!D1939,IF(START!L10=\"Portuguese\",translation!E1939,translation!F1939)))","v":"First year of projections"},{"$f":"D2","v":2019},{"$f":"D8+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,{"$f":"AJ8+1","v":2052},2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082]
[{"$f":"+'Input 7 - Residual Financing'!G14","v":"Avg. nominal interest rate on new borrowing in USD"},{"$f":"+'Input 7 - Residual Financing'!J14","v":{"$error":"#DIV/0!"}},{"$f":"+IF(START!L10=\"English\",translation!C1940,IF(START!L10=\"French\",translation!D1940,IF(START!L10=\"Portuguese\",translation!E1940,translation!F1940)))","v":"Disbursement"},100]
[{"$f":"+'Input 7 - Residual Financing'!G15","v":"USD Discount rate"},{"$f":"+'Input 7 - Residual Financing'!J15","v":0.05},{"$f":"+IF(START!L10=\"English\",translation!C1941,IF(START!L10=\"French\",translation!D1941,IF(START!L10=\"Portuguese\",translation!E1941,translation!F1941)))","v":"Debt stock"},{"$f":"D9-D11","v":{"$error":"#DIV/0!"}},{"$f":"D10-E11","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AJ10-AK11","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"+'Input 7 - Residual Financing'!G16","v":"Avg. maturity (incl. grace period)"},{"$f":"+'Input 7 - Residual Financing'!J16","v":{"$error":"#DIV/0!"}},{"$f":"+IF(START!L10=\"English\",translation!C1942,IF(START!L10=\"French\",translation!D1942,IF(START!L10=\"Portuguese\",translation!E1942,translation!F1942)))","v":"Amortization"},{"$f":"IF(D7-D7-1<B12,0,IF(D7-D7-1<B11,D9/(B11-B12),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E7-D7-1<B12,0,IF(E7-D7-1<B11,D9/(B11-B12),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(F7-D7-1<B12,0,IF(F7-D7-1<B11,D9/(B11-B12),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(G7-D7-1<B12,0,IF(G7-D7-1<B11,D9/(B11-B12),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(H7-D7-1<B12,0,IF(H7-D7-1<B11,D9/(B11-B12),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(I7-D7-1<B12,0,IF(I7-D7-1<B11,D9/(B11-B12),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(J7-D7-1<B12,0,IF(J7-D7-1<B11,D9/(B11-B12),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(K7-D7-1<B12,0,IF(K7-D7-1<B11,D9/(B11-B12),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(L7-D7-1<B12,0,IF(L7-D7-1<B11,D9/(B11-B12),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(M7-D7-1<B12,0,IF(M7-D7-1<B11,D9/(B11-B12),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(N7-D7-1<B12,0,IF(N7-D7-1<B11,D9/(B11-B12),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(O7-D7-1<B12,0,IF(O7-D7-1<B11,D9/(B11-B12),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(P7-D7-1<B12,0,IF(P7-D7-1<B11,D9/(B11-B12),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q7-D7-1<B12,0,IF(Q7-D7-1<B11,D9/(B11-B12),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(R7-D7-1<B12,0,IF(R7-D7-1<B11,D9/(B11-B12),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(S7-D7-1<B12,0,IF(S7-D7-1<B11,D9/(B11-B12),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(T7-D7-1<B12,0,IF(T7-D7-1<B11,D9/(B11-B12),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(U7-D7-1<B12,0,IF(U7-D7-1<B11,D9/(B11-B12),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(V7-D7-1<B12,0,IF(V7-D7-1<B11,D9/(B11-B12),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(W7-D7-1<B12,0,IF(W7-D7-1<B11,D9/(B11-B12),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(X7-D7-1<B12,0,IF(X7-D7-1<B11,D9/(B11-B12),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Y7-D7-1<B12,0,IF(Y7-D7-1<B11,D9/(B11-B12),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z7-D7-1<B12,0,IF(Z7-D7-1<B11,D9/(B11-B12),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA7-D7-1<B12,0,IF(AA7-D7-1<B11,D9/(B11-B12),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AB7-D7-1<B12,0,IF(AB7-D7-1<B11,D9/(B11-B12),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AC7-D7-1<B12,0,IF(AC7-D7-1<B11,D9/(B11-B12),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AD7-D7-1<B12,0,IF(AD7-D7-1<B11,D9/(B11-B12),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AE7-D7-1<B12,0,IF(AE7-D7-1<B11,D9/(B11-B12),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AF7-D7-1<B12,0,IF(AF7-D7-1<B11,D9/(B11-B12),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AG7-D7-1<B12,0,IF(AG7-D7-1<B11,D9/(B11-B12),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AH7-D7-1<B12,0,IF(AH7-D7-1<B11,D9/(B11-B12),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AI7-D7-1<B12,0,IF(AI7-D7-1<B11,D9/(B11-B12),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AJ7-D7-1<B12,0,IF(AJ7-D7-1<B11,D9/(B11-B12),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AK7-D7-1<B12,0,IF(AK7-D7-1<B11,D9/(B11-B12),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AL7-D7-1<B12,0,IF(AL7-D7-1<B11,D9/(B11-B12),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AM7-D7-1<B12,0,IF(AM7-D7-1<B11,D9/(B11-B12),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AN7-D7-1<B12,0,IF(AN7-D7-1<B11,D9/(B11-B12),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AO7-D7-1<B12,0,IF(AO7-D7-1<B11,D9/(B11-B12),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AP7-D7-1<B12,0,IF(AP7-D7-1<B11,D9/(B11-B12),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AQ7-D7-1<B12,0,IF(AQ7-D7-1<B11,D9/(B11-B12),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AR7-D7-1<B12,0,IF(AR7-D7-1<B11,D9/(B11-B12),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AS7-D7-1<B12,0,IF(AS7-D7-1<B11,D9/(B11-B12),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AT7-D7-1<B12,0,IF(AT7-D7-1<B11,D9/(B11-B12),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AU7-D7-1<B12,0,IF(AU7-D7-1<B11,D9/(B11-B12),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AV7-D7-1<B12,0,IF(AV7-D7-1<B11,D9/(B11-B12),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AW7-D7-1<B12,0,IF(AW7-D7-1<B11,D9/(B11-B12),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AX7-D7-1<B12,0,IF(AX7-D7-1<B11,D9/(B11-B12),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AY7-D7-1<B12,0,IF(AY7-D7-1<B11,D9/(B11-B12),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AZ7-D7-1<B12,0,IF(AZ7-D7-1<B11,D9/(B11-B12),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(BA7-D7-1<B12,0,IF(BA7-D7-1<B11,D9/(B11-B12),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(BB7-D7-1<B12,0,IF(BB7-D7-1<B11,D9/(B11-B12),0))","v":{"$error":"#DIV/0!"}}]
[{"$f":"+'Input 7 - Residual Financing'!G17","v":"Avg. grace period"},{"$f":"+'Input 7 - Residual Financing'!J17","v":{"$error":"#DIV/0!"}},{"$f":"+IF(START!L10=\"English\",translation!C1943,IF(START!L10=\"French\",translation!D1943,IF(START!L10=\"Portuguese\",translation!E1943,translation!F1943)))","v":"Interest"},0,{"$f":"D10*B9","v":{"$error":"#DIV/0!"}},{"$f":"E10*B9","v":{"$error":"#DIV/0!"}},{"$f":"F10*B9","v":{"$error":"#DIV/0!"}},{"$f":"G10*B9","v":{"$error":"#DIV/0!"}},{"$f":"H10*B9","v":{"$error":"#DIV/0!"}},{"$f":"I10*B9","v":{"$error":"#DIV/0!"}},{"$f":"J10*B9","v":{"$error":"#DIV/0!"}},{"$f":"K10*B9","v":{"$error":"#DIV/0!"}},{"$f":"L10*B9","v":{"$error":"#DIV/0!"}},{"$f":"M10*B9","v":{"$error":"#DIV/0!"}},{"$f":"N10*B9","v":{"$error":"#DIV/0!"}},{"$f":"O10*B9","v":{"$error":"#DIV/0!"}},{"$f":"P10*B9","v":{"$error":"#DIV/0!"}},{"$f":"Q10*B9","v":{"$error":"#DIV/0!"}},{"$f":"R10*B9","v":{"$error":"#DIV/0!"}},{"$f":"S10*B9","v":{"$error":"#DIV/0!"}},{"$f":"T10*B9","v":{"$error":"#DIV/0!"}},{"$f":"U10*B9","v":{"$error":"#DIV/0!"}},{"$f":"V10*B9","v":{"$error":"#DIV/0!"}},{"$f":"W10*B9","v":{"$error":"#DIV/0!"}},{"$f":"X10*B9","v":{"$error":"#DIV/0!"}},{"$f":"Y10*B9","v":{"$error":"#DIV/0!"}},{"$f":"Z10*B9","v":{"$error":"#DIV/0!"}},{"$f":"AA10*B9","v":{"$error":"#DIV/0!"}},{"$f":"AB10*B9","v":{"$error":"#DIV/0!"}},{"$f":"AC10*B9","v":{"$error":"#DIV/0!"}},{"$f":"AD10*B9","v":{"$error":"#DIV/0!"}},{"$f":"AE10*B9","v":{"$error":"#DIV/0!"}},{"$f":"AF10*B9","v":{"$error":"#DIV/0!"}},{"$f":"AG10*B9","v":{"$error":"#DIV/0!"}},{"$f":"AH10*B9","v":{"$error":"#DIV/0!"}},{"$f":"AI10*B9","v":{"$error":"#DIV/0!"}},{"$f":"AJ10*B9","v":{"$error":"#DIV/0!"}},{"$f":"AK10*B9","v":{"$error":"#DIV/0!"}},{"$f":"AL10*B9","v":{"$error":"#DIV/0!"}},{"$f":"AM10*B9","v":{"$error":"#DIV/0!"}},{"$f":"AN10*B9","v":{"$error":"#DIV/0!"}},{"$f":"AO10*B9","v":{"$error":"#DIV/0!"}},{"$f":"AP10*B9","v":{"$error":"#DIV/0!"}},{"$f":"AQ10*B9","v":{"$error":"#DIV/0!"}},{"$f":"AR10*B9","v":{"$error":"#DIV/0!"}},{"$f":"AS10*B9","v":{"$error":"#DIV/0!"}},{"$f":"AT10*B9","v":{"$error":"#DIV/0!"}},{"$f":"AU10*B9","v":{"$error":"#DIV/0!"}},{"$f":"AV10*B9","v":{"$error":"#DIV/0!"}},{"$f":"AW10*B9","v":{"$error":"#DIV/0!"}},{"$f":"AX10*B9","v":{"$error":"#DIV/0!"}},{"$f":"AY10*B9","v":{"$error":"#DIV/0!"}},{"$f":"AZ10*B9","v":{"$error":"#DIV/0!"}},{"$f":"BA10*B9","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"+IF(START!L10=\"English\",translation!C1944,IF(START!L10=\"French\",translation!D1944,IF(START!L10=\"Portuguese\",translation!E1944,translation!F1944)))","v":"Total debt service"},{"$f":"D11+D12","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AJ11+AJ12","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"+IF(START!L10=\"English\",translation!C1945,IF(START!L10=\"French\",translation!D1945,IF(START!L10=\"Portuguese\",translation!E1945,translation!F1945)))","v":"PV of debt"},{"$f":"IF($B9>=$B$10,D10,NPV($B$10,E13:$BB13))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B9>=$B$10,E10,NPV($B$10,F13:$BB13))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B9>=$B$10,F10,NPV($B$10,G13:$BB13))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B9>=$B$10,G10,NPV($B$10,H13:$BB13))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B9>=$B$10,H10,NPV($B$10,I13:$BB13))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B9>=$B$10,I10,NPV($B$10,J13:$BB13))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B9>=$B$10,J10,NPV($B$10,K13:$BB13))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B9>=$B$10,K10,NPV($B$10,L13:$BB13))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B9>=$B$10,L10,NPV($B$10,M13:$BB13))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B9>=$B$10,M10,NPV($B$10,N13:$BB13))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B9>=$B$10,N10,NPV($B$10,O13:$BB13))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B9>=$B$10,O10,NPV($B$10,P13:$BB13))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B9>=$B$10,P10,NPV($B$10,Q13:$BB13))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B9>=$B$10,Q10,NPV($B$10,R13:$BB13))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B9>=$B$10,R10,NPV($B$10,S13:$BB13))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B9>=$B$10,S10,NPV($B$10,T13:$BB13))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B9>=$B$10,T10,NPV($B$10,U13:$BB13))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B9>=$B$10,U10,NPV($B$10,V13:$BB13))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B9>=$B$10,V10,NPV($B$10,W13:$BB13))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B9>=$B$10,W10,NPV($B$10,X13:$BB13))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B9>=$B$10,X10,NPV($B$10,Y13:$BB13))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B9>=$B$10,Y10,NPV($B$10,Z13:$BB13))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B9>=$B$10,Z10,NPV($B$10,AA13:$BB13))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B9>=$B$10,AA10,NPV($B$10,AB13:$BB13))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B9>=$B$10,AB10,NPV($B$10,AC13:$BB13))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B9>=$B$10,AC10,NPV($B$10,AD13:$BB13))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B9>=$B$10,AD10,NPV($B$10,AE13:$BB13))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B9>=$B$10,AE10,NPV($B$10,AF13:$BB13))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B9>=$B$10,AF10,NPV($B$10,AG13:$BB13))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B9>=$B$10,AG10,NPV($B$10,AH13:$BB13))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B9>=$B$10,AH10,NPV($B$10,AI13:$BB13))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B9>=$B$10,AI10,NPV($B$10,AJ13:$BB13))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B9>=$B$10,AJ10,NPV($B$10,AK13:$BB13))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B9>=$B$10,AK10,NPV($B$10,AL13:$BB13))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B9>=$B$10,AL10,NPV($B$10,AM13:$BB13))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B9>=$B$10,AM10,NPV($B$10,AN13:$BB13))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B9>=$B$10,AN10,NPV($B$10,AO13:$BB13))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B9>=$B$10,AO10,NPV($B$10,AP13:$BB13))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B9>=$B$10,AP10,NPV($B$10,AQ13:$BB13))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B9>=$B$10,AQ10,NPV($B$10,AR13:$BB13))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B9>=$B$10,AR10,NPV($B$10,AS13:$BB13))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B9>=$B$10,AS10,NPV($B$10,AT13:$BB13))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B9>=$B$10,AT10,NPV($B$10,AU13:$BB13))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B9>=$B$10,AU10,NPV($B$10,AV13:$BB13))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B9>=$B$10,AV10,NPV($B$10,AW13:$BB13))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B9>=$B$10,AW10,NPV($B$10,AX13:$BB13))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B9>=$B$10,AX10,NPV($B$10,AY13:$BB13))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B9>=$B$10,AY10,NPV($B$10,AZ13:$BB13))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B9>=$B$10,AZ10,NPV($B$10,BA13:$BB13))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B9>=$B$10,BA10,NPV($B$10,BB13:$BB13))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B9>=$B$10,BB10,NPV($B$10,$BB13:BC13))","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"+IF(START!L10=\"English\",translation!C1946,IF(START!L10=\"French\",translation!D1946,IF(START!L10=\"Portuguese\",translation!E1946,translation!F1946)))","v":"Grant element"},{"$f":"(1-D14/D10)*100","v":{"$error":"#DIV/0!"}}]
[{"$f":"+'Input 7 - Residual Financing'!G18","v":"Domestic MLT debt"},null,null,null,{"$f":"E17+E24","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"+'Input 7 - Residual Financing'!G19","v":"Avg. real interest rate on new borrowing"},{"$f":"+'Input 7 - Residual Financing'!J19","v":0},null,null,{"$f":"B17","v":0},{"$f":"B17","v":0},{"$f":"B17","v":0},{"$f":"B17","v":0},{"$f":"B17","v":0},{"$f":"B17","v":0},{"$f":"B17","v":0},{"$f":"B17","v":0},{"$f":"B17","v":0},{"$f":"B17","v":0},{"$f":"B17","v":0},{"$f":"B17","v":0},{"$f":"B17","v":0},{"$f":"B17","v":0},{"$f":"B17","v":0},{"$f":"B17","v":0},{"$f":"B17","v":0},{"$f":"B17","v":0},{"$f":"B17","v":0},{"$f":"B17","v":0}]
[{"$f":"+'Input 7 - Residual Financing'!G20","v":"Avg. maturity (incl. grace period)"},{"$f":"+ROUNDDOWN('Input 7 - Residual Financing'!J20,0)","v":1}]
[{"$f":"+'Input 7 - Residual Financing'!G21","v":"Avg. grace period"},{"$f":"+ROUNDDOWN('Input 7 - Residual Financing'!J21,0)","v":0}]
[]
[{"$f":"+'Input 7 - Residual Financing'!G22","v":"Domestic short-term debt"}]
[{"$f":"+IF(START!L10=\"English\",translation!C1936,IF(START!L10=\"French\",translation!D1936,IF(START!L10=\"Portuguese\",translation!E1936,translation!F1936)))","v":"Avg. interest rate"},null,null,null,{"$f":"E23+E24","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"+'Input 7 - Residual Financing'!G23","v":"Avg. real interest rate"},{"$f":"+'Input 7 - Residual Financing'!J23","v":0},null,null,{"$f":"+B23","v":0},{"$f":"E23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+IF(START!L10=\"English\",translation!C1937,IF(START!L10=\"French\",translation!D1937,IF(START!L10=\"Portuguese\",translation!E1937,translation!F1937)))","v":"Inflation (GDP deflator)"},null,null,null,{"$f":"+'Macro-Debt_Data'!V109/100","v":{"$error":"#VALUE!"}},{"$f":"+'Macro-Debt_Data'!W109/100","v":{"$error":"#VALUE!"}},{"$f":"+'Macro-Debt_Data'!X109/100","v":{"$error":"#VALUE!"}},{"$f":"+'Macro-Debt_Data'!Y109/100","v":{"$error":"#VALUE!"}},{"$f":"+'Macro-Debt_Data'!Z109/100","v":{"$error":"#VALUE!"}},{"$f":"+'Macro-Debt_Data'!AA109/100","v":{"$error":"#VALUE!"}},{"$f":"+'Macro-Debt_Data'!AB109/100","v":{"$error":"#VALUE!"}},{"$f":"+'Macro-Debt_Data'!AC109/100","v":{"$error":"#VALUE!"}},{"$f":"+'Macro-Debt_Data'!AD109/100","v":{"$error":"#VALUE!"}},{"$f":"+'Macro-Debt_Data'!AE109/100","v":{"$error":"#VALUE!"}},{"$f":"+'Macro-Debt_Data'!AF109/100","v":{"$error":"#VALUE!"}},{"$f":"+'Macro-Debt_Data'!AG109/100","v":{"$error":"#VALUE!"}},{"$f":"+'Macro-Debt_Data'!AH109/100","v":{"$error":"#VALUE!"}},{"$f":"+'Macro-Debt_Data'!AI109/100","v":{"$error":"#VALUE!"}},{"$f":"+'Macro-Debt_Data'!AJ109/100","v":{"$error":"#VALUE!"}},{"$f":"+'Macro-Debt_Data'!AK109/100","v":{"$error":"#VALUE!"}},{"$f":"+'Macro-Debt_Data'!AL109/100","v":{"$error":"#VALUE!"}},{"$f":"+'Macro-Debt_Data'!AM109/100","v":{"$error":"#VALUE!"}},{"$f":"+'Macro-Debt_Data'!AN109/100","v":{"$error":"#VALUE!"}},{"$f":"+'Macro-Debt_Data'!AO109/100","v":{"$error":"#VALUE!"}}]
["Average interest rate on Domestic Debt",null,null,null,{"$f":"IF(B5+B6=0,E16,(E16*B5/(B5+B6)+B6*E22/(B5+B6)))","v":{"$error":"#DIV/0!"}},{"$f":"IF(B5+B6=0,F16,(F16*B5/(B5+B6)+B6*F22/(B5+B6)))","v":{"$error":"#DIV/0!"}},{"$f":"IF(B5+B6=0,G16,(G16*B5/(B5+B6)+B6*G22/(B5+B6)))","v":{"$error":"#DIV/0!"}},{"$f":"IF(B5+B6=0,H16,(H16*B5/(B5+B6)+B6*H22/(B5+B6)))","v":{"$error":"#DIV/0!"}},{"$f":"IF(B5+B6=0,I16,(I16*B5/(B5+B6)+B6*I22/(B5+B6)))","v":{"$error":"#DIV/0!"}},{"$f":"IF(B5+B6=0,J16,(J16*B5/(B5+B6)+B6*J22/(B5+B6)))","v":{"$error":"#DIV/0!"}},{"$f":"IF(B5+B6=0,K16,(K16*B5/(B5+B6)+B6*K22/(B5+B6)))","v":{"$error":"#DIV/0!"}},{"$f":"IF(B5+B6=0,L16,(L16*B5/(B5+B6)+B6*L22/(B5+B6)))","v":{"$error":"#DIV/0!"}},{"$f":"IF(B5+B6=0,M16,(M16*B5/(B5+B6)+B6*M22/(B5+B6)))","v":{"$error":"#DIV/0!"}},{"$f":"IF(B5+B6=0,N16,(N16*B5/(B5+B6)+B6*N22/(B5+B6)))","v":{"$error":"#DIV/0!"}},{"$f":"IF(B5+B6=0,O16,(O16*B5/(B5+B6)+B6*O22/(B5+B6)))","v":{"$error":"#DIV/0!"}},{"$f":"IF(B5+B6=0,P16,(P16*B5/(B5+B6)+B6*P22/(B5+B6)))","v":{"$error":"#DIV/0!"}},{"$f":"IF(B5+B6=0,Q16,(Q16*B5/(B5+B6)+B6*Q22/(B5+B6)))","v":{"$error":"#DIV/0!"}},{"$f":"IF(B5+B6=0,R16,(R16*B5/(B5+B6)+B6*R22/(B5+B6)))","v":{"$error":"#DIV/0!"}},{"$f":"IF(B5+B6=0,S16,(S16*B5/(B5+B6)+B6*S22/(B5+B6)))","v":{"$error":"#DIV/0!"}},{"$f":"IF(B5+B6=0,T16,(T16*B5/(B5+B6)+B6*T22/(B5+B6)))","v":{"$error":"#DIV/0!"}},{"$f":"IF(B5+B6=0,U16,(U16*B5/(B5+B6)+B6*U22/(B5+B6)))","v":{"$error":"#DIV/0!"}},{"$f":"IF(B5+B6=0,V16,(V16*B5/(B5+B6)+B6*V22/(B5+B6)))","v":{"$error":"#DIV/0!"}},{"$f":"IF(B5+B6=0,W16,(W16*B5/(B5+B6)+B6*W22/(B5+B6)))","v":{"$error":"#DIV/0!"}},{"$f":"IF(B5+B6=0,X16,(X16*B5/(B5+B6)+B6*X22/(B5+B6)))","v":{"$error":"#DIV/0!"}}]
[]
["Exchange rate (pa)",null,null,{"$f":"'Input 3 - Macro-Debt data(DMX)'!X20","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!Y20","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!Z20","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AA20","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AB20","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AC20","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AD20","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AE20","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AF20","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AG20","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AH20","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AI20","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AJ20","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AK20","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AL20","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AM20","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AN20","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AO20","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AP20","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AQ20","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AR20","v":0}]
[]
[{"$f":"+A1_Historical_pub!B2","v":"Alternative Scenario 1: Key Variables at Historical Average"}]
[]
[null,null,{"$f":"+IF(START!L10=\"English\",translation!C1947,IF(START!L10=\"French\",translation!D1947,IF(START!L10=\"Portuguese\",translation!E1947,translation!F1947)))","v":"New borrowing (gross, in LCU)"},{"$f":"A1_Historical_pub!E90-'Baseline - public'!O78","v":{"$error":"#VALUE!"}},{"$f":"A1_Historical_pub!F90-'Baseline - public'!P78","v":{"$error":"#VALUE!"}},{"$f":"A1_Historical_pub!G90-'Baseline - public'!Q78","v":{"$error":"#VALUE!"}},{"$f":"A1_Historical_pub!H90-'Baseline - public'!R78","v":{"$error":"#VALUE!"}},{"$f":"A1_Historical_pub!I90-'Baseline - public'!S78","v":{"$error":"#VALUE!"}},{"$f":"A1_Historical_pub!J90-'Baseline - public'!T78","v":{"$error":"#VALUE!"}},{"$f":"A1_Historical_pub!K90-'Baseline - public'!U78","v":{"$error":"#VALUE!"}},{"$f":"A1_Historical_pub!L90-'Baseline - public'!V78","v":{"$error":"#VALUE!"}},{"$f":"A1_Historical_pub!M90-'Baseline - public'!W78","v":{"$error":"#VALUE!"}},{"$f":"A1_Historical_pub!N90-'Baseline - public'!X78","v":{"$error":"#VALUE!"}},{"$f":"A1_Historical_pub!O90-'Baseline - public'!Y78","v":{"$error":"#VALUE!"}},{"$f":"A1_Historical_pub!P90-'Baseline - public'!Z78","v":{"$error":"#VALUE!"}},{"$f":"A1_Historical_pub!Q90-'Baseline - public'!AA78","v":{"$error":"#VALUE!"}},{"$f":"A1_Historical_pub!R90-'Baseline - public'!AB78","v":{"$error":"#VALUE!"}},{"$f":"A1_Historical_pub!S90-'Baseline - public'!AC78","v":{"$error":"#VALUE!"}},{"$f":"A1_Historical_pub!T90-'Baseline - public'!AD78","v":{"$error":"#VALUE!"}},{"$f":"A1_Historical_pub!U90-'Baseline - public'!AE78","v":{"$error":"#VALUE!"}},{"$f":"A1_Historical_pub!V90-'Baseline - public'!AF78","v":{"$error":"#VALUE!"}},{"$f":"A1_Historical_pub!W90-'Baseline - public'!AG78","v":{"$error":"#VALUE!"}},{"$f":"A1_Historical_pub!X90-'Baseline - public'!AH78","v":{"$error":"#VALUE!"}},{"$f":"A1_Historical_pub!Y90-'Baseline - public'!AI78","v":{"$error":"#VALUE!"}}]
[null,null,"   (gross, in USD)",null,{"$f":"E31/E$27","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,"New borrowing under the external DSA (in USD)",{"$f":"A1_historical_ext!D86","v":{"$error":"#VALUE!"}},{"$f":"A1_historical_ext!E86","v":{"$error":"#VALUE!"}},{"$f":"A1_historical_ext!F86","v":{"$error":"#VALUE!"}},{"$f":"A1_historical_ext!G86","v":{"$error":"#VALUE!"}},{"$f":"A1_historical_ext!H86","v":{"$error":"#VALUE!"}},{"$f":"A1_historical_ext!I86","v":{"$error":"#VALUE!"}},{"$f":"A1_historical_ext!J86","v":{"$error":"#VALUE!"}},{"$f":"A1_historical_ext!K86","v":{"$error":"#VALUE!"}},{"$f":"A1_historical_ext!L86","v":{"$error":"#VALUE!"}},{"$f":"A1_historical_ext!M86","v":{"$error":"#VALUE!"}},{"$f":"A1_historical_ext!N86","v":{"$error":"#VALUE!"}},{"$f":"A1_historical_ext!O86","v":{"$error":"#VALUE!"}},{"$f":"A1_historical_ext!P86","v":{"$error":"#VALUE!"}},{"$f":"A1_historical_ext!Q86","v":{"$error":"#VALUE!"}},{"$f":"A1_historical_ext!R86","v":{"$error":"#VALUE!"}},{"$f":"A1_historical_ext!S86","v":{"$error":"#VALUE!"}},{"$f":"A1_historical_ext!T86","v":{"$error":"#VALUE!"}},{"$f":"A1_historical_ext!U86","v":{"$error":"#VALUE!"}},{"$f":"A1_historical_ext!V86","v":{"$error":"#VALUE!"}},{"$f":"A1_historical_ext!W86","v":{"$error":"#VALUE!"}},{"$f":"A1_historical_ext!X86","v":{"$error":"#VALUE!"}}]
[null,null,"Modality of residual financing (1: external, 2: public):",null,{"$f":"IF(E33>E31*$B$4/E$27, 1,2)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,"(1 is selected when external GFN is larger than external financing under the public DSA with a cap up to total public GFN) "]
[null,null,{"$f":"+IF(START!L10=\"English\",translation!C1949,IF(START!L10=\"French\",translation!D1949,IF(START!L10=\"Portuguese\",translation!E1949,translation!F1949)))","v":"New forex borrowing (gross, USD)"},{"$f":"IF(D34=1,IF(D33>D31/D$27,D31/D$27,D33),D31*$B$4/D$27)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,{"$f":"+IF(START!L10=\"English\",translation!C1950,IF(START!L10=\"French\",translation!D1950,IF(START!L10=\"Portuguese\",translation!E1950,translation!F1950)))","v":"cumulative"},{"$f":"D36","v":{"$error":"#VALUE!"}},{"$f":"SUM(D36:E36)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D36:F36)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D36:G36)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D36:H36)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D36:I36)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D36:J36)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D36:K36)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D36:L36)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D36:M36)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D36:N36)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D36:O36)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D36:P36)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D36:Q36)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D36:R36)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D36:S36)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D36:T36)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D36:U36)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D36:V36)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D36:W36)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D36:X36)","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"+IF(START!L10=\"English\",translation!C1951,IF(START!L10=\"French\",translation!D1951,IF(START!L10=\"Portuguese\",translation!E1951,translation!F1951)))","v":"Stock of new forex debt (in USD)"},{"$f":"D36-D42","v":{"$error":"#VALUE!"}},{"$f":"D38+E36-E42","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,{"$f":"+IF(START!L10=\"English\",translation!C1952,IF(START!L10=\"French\",translation!D1952,IF(START!L10=\"Portuguese\",translation!E1952,translation!F1952)))","v":"PV of new forex debt (in USD)"},{"$f":"IF($B$9>$B$10, D36, D36*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,D39-E42+E36, D39*(1+$B$10)-E40+E36*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,E39-F42+F36, E39*(1+$B$10)-F40+F36*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,F39-G42+G36, F39*(1+$B$10)-G40+G36*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,G39-H42+H36, G39*(1+$B$10)-H40+H36*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,H39-I42+I36, H39*(1+$B$10)-I40+I36*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"+IF(START!L10=\"English\",translation!C1953,IF(START!L10=\"French\",translation!D1953,IF(START!L10=\"Portuguese\",translation!E1953,translation!F1953)))","v":"Total debt service (in USD)"},{"$f":"D41+D42","v":{"$error":"#DIV/0!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,{"$f":"+IF(START!L10=\"English\",translation!C1954,IF(START!L10=\"French\",translation!D1954,IF(START!L10=\"Portuguese\",translation!E1954,translation!F1954)))","v":"Interest"},0,{"$f":"D38*B9","v":{"$error":"#VALUE!"}},{"$f":"E38*B9","v":{"$error":"#VALUE!"}},{"$f":"F38*B9","v":{"$error":"#VALUE!"}},{"$f":"G38*B9","v":{"$error":"#VALUE!"}},{"$f":"H38*B9","v":{"$error":"#VALUE!"}},{"$f":"I38*B9","v":{"$error":"#VALUE!"}},{"$f":"J38*B9","v":{"$error":"#VALUE!"}},{"$f":"K38*B9","v":{"$error":"#VALUE!"}},{"$f":"L38*B9","v":{"$error":"#VALUE!"}},{"$f":"M38*B9","v":{"$error":"#VALUE!"}},{"$f":"N38*B9","v":{"$error":"#VALUE!"}},{"$f":"O38*B9","v":{"$error":"#VALUE!"}},{"$f":"P38*B9","v":{"$error":"#VALUE!"}},{"$f":"Q38*B9","v":{"$error":"#VALUE!"}},{"$f":"R38*B9","v":{"$error":"#VALUE!"}},{"$f":"S38*B9","v":{"$error":"#VALUE!"}},{"$f":"T38*B9","v":{"$error":"#VALUE!"}},{"$f":"U38*B9","v":{"$error":"#VALUE!"}},{"$f":"V38*B9","v":{"$error":"#VALUE!"}},{"$f":"W38*B9","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"+IF(START!L10=\"English\",translation!C1955,IF(START!L10=\"French\",translation!D1955,IF(START!L10=\"Portuguese\",translation!E1955,translation!F1955)))","v":"Amortization"},{"$f":"(D45-D47)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(E45-E47)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(F45-F47)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(G45-G47)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(H45-H47)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(I45-I47)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(J45-J47)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(K45-K47)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(L45-L47)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(M45-M47)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(N45-N47)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(O45-O47)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(P45-P47)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(Q45-Q47)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(R45-R47)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(S45-S47)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(T45-T47)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(U45-U47)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(V45-V47)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(W45-W47)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(X45-X47)/(B11-B12)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,{"$f":"+IF(START!L10=\"English\",translation!C1957,IF(START!L10=\"French\",translation!D1957,IF(START!L10=\"Portuguese\",translation!E1957,translation!F1957)))","v":"t-g>0"},{"$f":"IF(D7-B12>0,D7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(E7-B12>0,E7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(F7-B12>0,F7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(G7-B12>0,G7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(H7-B12>0,H7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(I7-B12>0,I7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(J7-B12>0,J7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(K7-B12>0,K7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L7-B12>0,L7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(M7-B12>0,M7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(N7-B12>0,N7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(O7-B12>0,O7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(P7-B12>0,P7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q7-B12>0,Q7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(R7-B12>0,R7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(S7-B12>0,S7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(T7-B12>0,T7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(U7-B12>0,U7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(V7-B12>0,V7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(W7-B12>0,W7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(X7-B12>0,X7-B12,0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"IF(D44=0,0,CHOOSE(D44,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E44=0,0,CHOOSE(E44,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(F44=0,0,CHOOSE(F44,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(G44=0,0,CHOOSE(G44,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(H44=0,0,CHOOSE(H44,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(I44=0,0,CHOOSE(I44,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(J44=0,0,CHOOSE(J44,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(K44=0,0,CHOOSE(K44,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(L44=0,0,CHOOSE(L44,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(M44=0,0,CHOOSE(M44,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(N44=0,0,CHOOSE(N44,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(O44=0,0,CHOOSE(O44,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(P44=0,0,CHOOSE(P44,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q44=0,0,CHOOSE(Q44,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(R44=0,0,CHOOSE(R44,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(S44=0,0,CHOOSE(S44,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(T44=0,0,CHOOSE(T44,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(U44=0,0,CHOOSE(U44,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(V44=0,0,CHOOSE(V44,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(W44=0,0,CHOOSE(W44,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(X44=0,0,CHOOSE(X44,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"+IF(START!L10=\"English\",translation!C1959,IF(START!L10=\"French\",translation!D1959,IF(START!L10=\"Portuguese\",translation!E1959,translation!F1959)))","v":"t-m condition"},{"$f":"IF(D7-B11>0,D7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(E7-B11>0,E7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(F7-B11>0,F7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(G7-B11>0,G7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(H7-B11>0,H7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(I7-B11>0,I7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(J7-B11>0,J7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(K7-B11>0,K7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L7-B11>0,L7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(M7-B11>0,M7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(N7-B11>0,N7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(O7-B11>0,O7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(P7-B11>0,P7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q7-B11>0,Q7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(R7-B11>0,R7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(S7-B11>0,S7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(T7-B11>0,T7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(U7-B11>0,U7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(V7-B11>0,V7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(W7-B11>0,W7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(X7-B11>0,X7-B11,0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"IF(D46=0,0,CHOOSE(D46,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E46=0,0,CHOOSE(E46,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(F46=0,0,CHOOSE(F46,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(G46=0,0,CHOOSE(G46,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(H46=0,0,CHOOSE(H46,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(I46=0,0,CHOOSE(I46,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(J46=0,0,CHOOSE(J46,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(K46=0,0,CHOOSE(K46,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(L46=0,0,CHOOSE(L46,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(M46=0,0,CHOOSE(M46,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(N46=0,0,CHOOSE(N46,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(O46=0,0,CHOOSE(O46,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(P46=0,0,CHOOSE(P46,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q46=0,0,CHOOSE(Q46,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(R46=0,0,CHOOSE(R46,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(S46=0,0,CHOOSE(S46,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(T46=0,0,CHOOSE(T46,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(U46=0,0,CHOOSE(U46,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(V46=0,0,CHOOSE(V46,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(W46=0,0,CHOOSE(W46,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(X46=0,0,CHOOSE(X46,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}}]
[]
[null,null,{"$f":"+IF(START!L10=\"English\",translation!C1962,IF(START!L10=\"French\",translation!D1962,IF(START!L10=\"Portuguese\",translation!E1962,translation!F1962)))","v":"New domestic MLT borrowing (gross)"},{"$f":"IF(SUM($B$5+$B$6)=0, 0, (D31-D36*D$27)*$B$5/($B$5+$B$6))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($B$5+$B$6)=0, 0, (E31-E36*E$27)*$B$5/($B$5+$B$6))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($B$5+$B$6)=0, 0, (F31-F36*F$27)*$B$5/($B$5+$B$6))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"+IF(START!L10=\"English\",translation!C1963,IF(START!L10=\"French\",translation!D1963,IF(START!L10=\"Portuguese\",translation!E1963,translation!F1963)))","v":"cumulative"},{"$f":"D49","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D49:E49)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D49:F49)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D49:G49)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D49:H49)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D49:I49)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D49:J49)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D49:K49)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D49:L49)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D49:M49)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D49:N49)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D49:O49)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D49:P49)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D49:Q49)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D49:R49)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D49:S49)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D49:T49)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D49:U49)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D49:V49)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D49:W49)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D49:X49)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"+IF(START!L10=\"English\",translation!C1964,IF(START!L10=\"French\",translation!D1964,IF(START!L10=\"Portuguese\",translation!E1964,translation!F1964)))","v":"Stock of new domestic MLT debt"},{"$f":"D49-D55","v":{"$error":"#DIV/0!"}},{"$f":"D51+E49-E55","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,{"$f":"+IF(START!L10=\"English\",translation!C1966,IF(START!L10=\"French\",translation!D1966,IF(START!L10=\"Portuguese\",translation!E1966,translation!F1966)))","v":"Total debt service"},{"$f":"D54+D55","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"+IF(START!L10=\"English\",translation!C1967,IF(START!L10=\"French\",translation!D1967,IF(START!L10=\"Portuguese\",translation!E1967,translation!F1967)))","v":"Interest"},0,{"$f":"D51*E16","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"+IF(START!L10=\"English\",translation!C1968,IF(START!L10=\"French\",translation!D1968,IF(START!L10=\"Portuguese\",translation!E1968,translation!F1968)))","v":"Amortization"},{"$f":"(D58-D60)/(B18-B19)","v":0},{"$f":"(E58-E60)/(B18-B19)","v":{"$error":"#DIV/0!"}},{"$f":"(F58-F60)/(B18-B19)","v":{"$error":"#DIV/0!"}},{"$f":"(G58-G60)/(B18-B19)","v":{"$error":"#DIV/0!"}},{"$f":"(H58-H60)/(B18-B19)","v":{"$error":"#DIV/0!"}},{"$f":"(I58-I60)/(B18-B19)","v":{"$error":"#DIV/0!"}},{"$f":"(J58-J60)/(B18-B19)","v":{"$error":"#DIV/0!"}},{"$f":"(K58-K60)/(B18-B19)","v":{"$error":"#DIV/0!"}},{"$f":"(L58-L60)/(B18-B19)","v":{"$error":"#DIV/0!"}},{"$f":"(M58-M60)/(B18-B19)","v":{"$error":"#DIV/0!"}},{"$f":"(N58-N60)/(B18-B19)","v":{"$error":"#DIV/0!"}},{"$f":"(O58-O60)/(B18-B19)","v":{"$error":"#DIV/0!"}},{"$f":"(P58-P60)/(B18-B19)","v":{"$error":"#DIV/0!"}},{"$f":"(Q58-Q60)/(B18-B19)","v":{"$error":"#DIV/0!"}},{"$f":"(R58-R60)/(B18-B19)","v":{"$error":"#DIV/0!"}},{"$f":"(S58-S60)/(B18-B19)","v":{"$error":"#DIV/0!"}},{"$f":"(T58-T60)/(B18-B19)","v":{"$error":"#DIV/0!"}},{"$f":"(U58-U60)/(B18-B19)","v":{"$error":"#DIV/0!"}},{"$f":"(V58-V60)/(B18-B19)","v":{"$error":"#DIV/0!"}},{"$f":"(W58-W60)/(B18-B19)","v":{"$error":"#DIV/0!"}},{"$f":"(X58-X60)/(B18-B19)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,{"$f":"+IF(START!L10=\"English\",translation!C1970,IF(START!L10=\"French\",translation!D1970,IF(START!L10=\"Portuguese\",translation!E1970,translation!F1970)))","v":"t-g>0"},{"$f":"IF(D7-B19>0,D7-B19,0)","v":0},{"$f":"IF(E7-B19>0,E7-B19,0)","v":1},{"$f":"IF(F7-B19>0,F7-B19,0)","v":2},{"$f":"IF(G7-B19>0,G7-B19,0)","v":3},{"$f":"IF(H7-B19>0,H7-B19,0)","v":4},{"$f":"IF(I7-B19>0,I7-B19,0)","v":5},{"$f":"IF(J7-B19>0,J7-B19,0)","v":6},{"$f":"IF(K7-B19>0,K7-B19,0)","v":7},{"$f":"IF(L7-B19>0,L7-B19,0)","v":8},{"$f":"IF(M7-B19>0,M7-B19,0)","v":9},{"$f":"IF(N7-B19>0,N7-B19,0)","v":10},{"$f":"IF(O7-B19>0,O7-B19,0)","v":11},{"$f":"IF(P7-B19>0,P7-B19,0)","v":12},{"$f":"IF(Q7-B19>0,Q7-B19,0)","v":13},{"$f":"IF(R7-B19>0,R7-B19,0)","v":14},{"$f":"IF(S7-B19>0,S7-B19,0)","v":15},{"$f":"IF(T7-B19>0,T7-B19,0)","v":16},{"$f":"IF(U7-B19>0,U7-B19,0)","v":17},{"$f":"IF(V7-B19>0,V7-B19,0)","v":18},{"$f":"IF(W7-B19>0,W7-B19,0)","v":19},{"$f":"IF(X7-B19>0,X7-B19,0)","v":20}]
[null,null,null,{"$f":"IF(D57=0,0,CHOOSE(D57,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD50,AE50,AF50))","v":0},{"$f":"IF(E57=0,0,CHOOSE(E57,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD50,AE50,AF50))","v":{"$error":"#DIV/0!"}},{"$f":"IF(F57=0,0,CHOOSE(F57,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD50,AE50,AF50))","v":{"$error":"#DIV/0!"}},{"$f":"IF(G57=0,0,CHOOSE(G57,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD50,AE50,AF50))","v":{"$error":"#DIV/0!"}},{"$f":"IF(H57=0,0,CHOOSE(H57,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD50,AE50,AF50))","v":{"$error":"#DIV/0!"}},{"$f":"IF(I57=0,0,CHOOSE(I57,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD50,AE50,AF50))","v":{"$error":"#DIV/0!"}},{"$f":"IF(J57=0,0,CHOOSE(J57,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD50,AE50,AF50))","v":{"$error":"#DIV/0!"}},{"$f":"IF(K57=0,0,CHOOSE(K57,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD50,AE50,AF50))","v":{"$error":"#DIV/0!"}},{"$f":"IF(L57=0,0,CHOOSE(L57,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD50,AE50,AF50))","v":{"$error":"#DIV/0!"}},{"$f":"IF(M57=0,0,CHOOSE(M57,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD50,AE50,AF50))","v":{"$error":"#DIV/0!"}},{"$f":"IF(N57=0,0,CHOOSE(N57,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD50,AE50,AF50))","v":{"$error":"#DIV/0!"}},{"$f":"IF(O57=0,0,CHOOSE(O57,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD50,AE50,AF50))","v":{"$error":"#DIV/0!"}},{"$f":"IF(P57=0,0,CHOOSE(P57,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD50,AE50,AF50))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q57=0,0,CHOOSE(Q57,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD50,AE50,AF50))","v":{"$error":"#DIV/0!"}},{"$f":"IF(R57=0,0,CHOOSE(R57,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD50,AE50,AF50))","v":{"$error":"#DIV/0!"}},{"$f":"IF(S57=0,0,CHOOSE(S57,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD50,AE50,AF50))","v":{"$error":"#DIV/0!"}},{"$f":"IF(T57=0,0,CHOOSE(T57,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD50,AE50,AF50))","v":{"$error":"#DIV/0!"}},{"$f":"IF(U57=0,0,CHOOSE(U57,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD50,AE50,AF50))","v":{"$error":"#DIV/0!"}},{"$f":"IF(V57=0,0,CHOOSE(V57,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD50,AE50,AF50))","v":{"$error":"#DIV/0!"}},{"$f":"IF(W57=0,0,CHOOSE(W57,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD50,AE50,AF50))","v":{"$error":"#DIV/0!"}},{"$f":"IF(X57=0,0,CHOOSE(X57,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD50,AE50,AF50))","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"+IF(START!L10=\"English\",translation!C1972,IF(START!L10=\"French\",translation!D1972,IF(START!L10=\"Portuguese\",translation!E1972,translation!F1972)))","v":"t-m condition"},{"$f":"IF(D7-B18>0,D7-B18,0)","v":0},{"$f":"IF(E7-B18>0,E7-B18,0)","v":0},{"$f":"IF(F7-B18>0,F7-B18,0)","v":1},{"$f":"IF(G7-B18>0,G7-B18,0)","v":2},{"$f":"IF(H7-B18>0,H7-B18,0)","v":3},{"$f":"IF(I7-B18>0,I7-B18,0)","v":4},{"$f":"IF(J7-B18>0,J7-B18,0)","v":5},{"$f":"IF(K7-B18>0,K7-B18,0)","v":6},{"$f":"IF(L7-B18>0,L7-B18,0)","v":7},{"$f":"IF(M7-B18>0,M7-B18,0)","v":8},{"$f":"IF(N7-B18>0,N7-B18,0)","v":9},{"$f":"IF(O7-B18>0,O7-B18,0)","v":10},{"$f":"IF(P7-B18>0,P7-B18,0)","v":11},{"$f":"IF(Q7-B18>0,Q7-B18,0)","v":12},{"$f":"IF(R7-B18>0,R7-B18,0)","v":13},{"$f":"IF(S7-B18>0,S7-B18,0)","v":14},{"$f":"IF(T7-B18>0,T7-B18,0)","v":15},{"$f":"IF(U7-B18>0,U7-B18,0)","v":16},{"$f":"IF(V7-B18>0,V7-B18,0)","v":17},{"$f":"IF(W7-B18>0,W7-B18,0)","v":18},{"$f":"IF(X7-B18>0,X7-B18,0)","v":19}]
[null,null,null,{"$f":"IF(D59=0,0,CHOOSE(D59,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD37,AE37,AF37))","v":0},{"$f":"IF(E59=0,0,CHOOSE(E59,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD37,AE37,AF37))","v":0},{"$f":"IF(F59=0,0,CHOOSE(F59,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(G59=0,0,CHOOSE(G59,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(H59=0,0,CHOOSE(H59,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(I59=0,0,CHOOSE(I59,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(J59=0,0,CHOOSE(J59,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(K59=0,0,CHOOSE(K59,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(L59=0,0,CHOOSE(L59,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(M59=0,0,CHOOSE(M59,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(N59=0,0,CHOOSE(N59,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(O59=0,0,CHOOSE(O59,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(P59=0,0,CHOOSE(P59,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q59=0,0,CHOOSE(Q59,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(R59=0,0,CHOOSE(R59,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(S59=0,0,CHOOSE(S59,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(T59=0,0,CHOOSE(T59,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(U59=0,0,CHOOSE(U59,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(V59=0,0,CHOOSE(V59,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(W59=0,0,CHOOSE(W59,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(X59=0,0,CHOOSE(X59,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}}]
[]
[null,null,{"$f":"+IF(START!L10=\"English\",translation!C1975,IF(START!L10=\"French\",translation!D1975,IF(START!L10=\"Portuguese\",translation!E1975,translation!F1975)))","v":"New domestic short-term borrowing (gross; also stock of debt)"},{"$f":"IF(SUM($B$5+$B$6)=0, 0, (D31-D36*D$27)*$B$6/($B$5+$B$6))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($B$5+$B$6)=0, 0, (E31-E36*E$27)*$B$6/($B$5+$B$6))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"+IF(START!L10=\"English\",translation!C1976,IF(START!L10=\"French\",translation!D1976,IF(START!L10=\"Portuguese\",translation!E1976,translation!F1976)))","v":"Interest"},null,{"$f":"D62*E22","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[{"$f":"+B1_GDP_pub!B2","v":"Bounds Test 1: Real GDP Growth Shock"}]
[]
[null,null,{"$f":"$C$31","v":"New borrowing (gross, in LCU)"},{"$f":"B1_GDP_pub!E90-'Baseline - public'!O78","v":{"$error":"#VALUE!"}},{"$f":"B1_GDP_pub!F90-'Baseline - public'!P78","v":{"$error":"#VALUE!"}},{"$f":"B1_GDP_pub!G90-'Baseline - public'!Q78","v":{"$error":"#VALUE!"}},{"$f":"B1_GDP_pub!H90-'Baseline - public'!R78","v":{"$error":"#VALUE!"}},{"$f":"B1_GDP_pub!I90-'Baseline - public'!S78","v":{"$error":"#VALUE!"}},{"$f":"B1_GDP_pub!J90-'Baseline - public'!T78","v":{"$error":"#VALUE!"}},{"$f":"B1_GDP_pub!K90-'Baseline - public'!U78","v":{"$error":"#VALUE!"}},{"$f":"B1_GDP_pub!L90-'Baseline - public'!V78","v":{"$error":"#VALUE!"}},{"$f":"B1_GDP_pub!M90-'Baseline - public'!W78","v":{"$error":"#VALUE!"}},{"$f":"B1_GDP_pub!N90-'Baseline - public'!X78","v":{"$error":"#VALUE!"}},{"$f":"B1_GDP_pub!O90-'Baseline - public'!Y78","v":{"$error":"#VALUE!"}},{"$f":"B1_GDP_pub!P90-'Baseline - public'!Z78","v":{"$error":"#VALUE!"}},{"$f":"B1_GDP_pub!Q90-'Baseline - public'!AA78","v":{"$error":"#VALUE!"}},{"$f":"B1_GDP_pub!R90-'Baseline - public'!AB78","v":{"$error":"#VALUE!"}},{"$f":"B1_GDP_pub!S90-'Baseline - public'!AC78","v":{"$error":"#VALUE!"}},{"$f":"B1_GDP_pub!T90-'Baseline - public'!AD78","v":{"$error":"#VALUE!"}},{"$f":"B1_GDP_pub!U90-'Baseline - public'!AE78","v":{"$error":"#VALUE!"}},{"$f":"B1_GDP_pub!V90-'Baseline - public'!AF78","v":{"$error":"#VALUE!"}},{"$f":"B1_GDP_pub!W90-'Baseline - public'!AG78","v":{"$error":"#VALUE!"}},{"$f":"B1_GDP_pub!X90-'Baseline - public'!AH78","v":{"$error":"#VALUE!"}},{"$f":"B1_GDP_pub!Y90-'Baseline - public'!AI78","v":{"$error":"#VALUE!"}}]
[null,null,"   (gross, in USD)",null,{"$f":"E67/E$27","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,{"$f":"C$33","v":"New borrowing under the external DSA (in USD)"},{"$f":"B1_GDP_ext!D86","v":{"$error":"#VALUE!"}},{"$f":"B1_GDP_ext!E86","v":{"$error":"#VALUE!"}},{"$f":"B1_GDP_ext!F86","v":{"$error":"#VALUE!"}},{"$f":"B1_GDP_ext!G86","v":{"$error":"#VALUE!"}},{"$f":"B1_GDP_ext!H86","v":{"$error":"#VALUE!"}},{"$f":"B1_GDP_ext!I86","v":{"$error":"#VALUE!"}},{"$f":"B1_GDP_ext!J86","v":{"$error":"#VALUE!"}},{"$f":"B1_GDP_ext!K86","v":{"$error":"#VALUE!"}},{"$f":"B1_GDP_ext!L86","v":{"$error":"#VALUE!"}},{"$f":"B1_GDP_ext!M86","v":{"$error":"#VALUE!"}},{"$f":"B1_GDP_ext!N86","v":{"$error":"#VALUE!"}},{"$f":"B1_GDP_ext!O86","v":{"$error":"#VALUE!"}},{"$f":"B1_GDP_ext!P86","v":{"$error":"#VALUE!"}},{"$f":"B1_GDP_ext!Q86","v":{"$error":"#VALUE!"}},{"$f":"B1_GDP_ext!R86","v":{"$error":"#VALUE!"}},{"$f":"B1_GDP_ext!S86","v":{"$error":"#VALUE!"}},{"$f":"B1_GDP_ext!T86","v":{"$error":"#VALUE!"}},{"$f":"B1_GDP_ext!U86","v":{"$error":"#VALUE!"}},{"$f":"B1_GDP_ext!V86","v":{"$error":"#VALUE!"}},{"$f":"B1_GDP_ext!W86","v":{"$error":"#VALUE!"}},{"$f":"B1_GDP_ext!X86","v":{"$error":"#VALUE!"}}]
[null,null,"Modality of residual financing (1: external, 2: public):",null,{"$f":"IF(E69>E67*$B$4/E$27, 1,2)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,"(1 is selected when external GFN is larger than external financing under the public DSA with a cap up to total public GFN) "]
[null,null,{"$f":"C$36","v":"New forex borrowing (gross, USD)"},{"$f":"IF(D70=1,IF(D69>D67/D$27,D67/D$27,D69),D67*$B$4/D$27)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,{"$f":"$C$37","v":"cumulative"},{"$f":"D72","v":{"$error":"#VALUE!"}},{"$f":"SUM(D72:E72)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D72:F72)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D72:G72)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D72:H72)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D72:I72)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D72:J72)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D72:K72)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D72:L72)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D72:M72)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D72:N72)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D72:O72)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D72:P72)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D72:Q72)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D72:R72)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D72:S72)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D72:T72)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D72:U72)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D72:V72)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D72:W72)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D72:X72)","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"$C$38","v":"Stock of new forex debt (in USD)"},{"$f":"D72-D78","v":{"$error":"#VALUE!"}},{"$f":"D74+E72-E78","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,{"$f":"$C$39","v":"PV of new forex debt (in USD)"},{"$f":"IF($B$9>$B$10, D72, D72*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,D75-E78+E72, D75*(1+$B$10)-E76+E72*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,E75-F78+F72, E75*(1+$B$10)-F76+F72*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,F75-G78+G72, F75*(1+$B$10)-G76+G72*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,G75-H78+H72, G75*(1+$B$10)-H76+H72*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,H75-I78+I72, H75*(1+$B$10)-I76+I72*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,I75-J78+J72, I75*(1+$B$10)-J76+J72*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,J75-K78+K72, J75*(1+$B$10)-K76+K72*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,K75-L78+L72, K75*(1+$B$10)-L76+L72*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,L75-M78+M72, L75*(1+$B$10)-M76+M72*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,M75-N78+N72, M75*(1+$B$10)-N76+N72*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,N75-O78+O72, N75*(1+$B$10)-O76+O72*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,O75-P78+P72, O75*(1+$B$10)-P76+P72*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,P75-Q78+Q72, P75*(1+$B$10)-Q76+Q72*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,Q75-R78+R72, Q75*(1+$B$10)-R76+R72*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,R75-S78+S72, R75*(1+$B$10)-S76+S72*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,S75-T78+T72, S75*(1+$B$10)-T76+T72*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,T75-U78+U72, T75*(1+$B$10)-U76+U72*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,U75-V78+V72, U75*(1+$B$10)-V76+V72*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,V75-W78+W72, V75*(1+$B$10)-W76+W72*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,W75-X78+X72, W75*(1+$B$10)-X76+X72*$D$14/100)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$40","v":"Total debt service (in USD)"},{"$f":"D77+D78","v":{"$error":"#DIV/0!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,{"$f":"$C$41","v":"Interest"},0,{"$f":"D74*B9","v":{"$error":"#VALUE!"}},{"$f":"E74*B9","v":{"$error":"#VALUE!"}},{"$f":"F74*B9","v":{"$error":"#VALUE!"}},{"$f":"G74*B9","v":{"$error":"#VALUE!"}},{"$f":"H74*B9","v":{"$error":"#VALUE!"}},{"$f":"I74*B9","v":{"$error":"#VALUE!"}},{"$f":"J74*B9","v":{"$error":"#VALUE!"}},{"$f":"K74*B9","v":{"$error":"#VALUE!"}},{"$f":"L74*B9","v":{"$error":"#VALUE!"}},{"$f":"M74*B9","v":{"$error":"#VALUE!"}},{"$f":"N74*B9","v":{"$error":"#VALUE!"}},{"$f":"O74*B9","v":{"$error":"#VALUE!"}},{"$f":"P74*B9","v":{"$error":"#VALUE!"}},{"$f":"Q74*B9","v":{"$error":"#VALUE!"}},{"$f":"R74*B9","v":{"$error":"#VALUE!"}},{"$f":"S74*B9","v":{"$error":"#VALUE!"}},{"$f":"T74*B9","v":{"$error":"#VALUE!"}},{"$f":"U74*B9","v":{"$error":"#VALUE!"}},{"$f":"V74*B9","v":{"$error":"#VALUE!"}},{"$f":"W74*B9","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"$C$42","v":"Amortization"},{"$f":"(D81-D83)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(E81-E83)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(F81-F83)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(G81-G83)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(H81-H83)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(I81-I83)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(J81-J83)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(K81-K83)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(L81-L83)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(M81-M83)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(N81-N83)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(O81-O83)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(P81-P83)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(Q81-Q83)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(R81-R83)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(S81-S83)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(T81-T83)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(U81-U83)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(V81-V83)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(W81-W83)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(X81-X83)/(B11-B12)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,{"$f":"$C$44","v":"t-g>0"},{"$f":"IF(D7-B12>0,D7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(E7-B12>0,E7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(F7-B12>0,F7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(G7-B12>0,G7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(H7-B12>0,H7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(I7-B12>0,I7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(J7-B12>0,J7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(K7-B12>0,K7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L7-B12>0,L7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(M7-B12>0,M7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(N7-B12>0,N7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(O7-B12>0,O7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(P7-B12>0,P7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q7-B12>0,Q7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(R7-B12>0,R7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(S7-B12>0,S7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(T7-B12>0,T7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(U7-B12>0,U7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(V7-B12>0,V7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(W7-B12>0,W7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(X7-B12>0,X7-B12,0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"IF(D80=0,0,CHOOSE(D80,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD73,AE73,AF73))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E80=0,0,CHOOSE(E80,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD73,AE73,AF73))","v":{"$error":"#DIV/0!"}},{"$f":"IF(F80=0,0,CHOOSE(F80,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD73,AE73,AF73))","v":{"$error":"#DIV/0!"}},{"$f":"IF(G80=0,0,CHOOSE(G80,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD73,AE73,AF73))","v":{"$error":"#DIV/0!"}},{"$f":"IF(H80=0,0,CHOOSE(H80,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD73,AE73,AF73))","v":{"$error":"#DIV/0!"}},{"$f":"IF(I80=0,0,CHOOSE(I80,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD73,AE73,AF73))","v":{"$error":"#DIV/0!"}},{"$f":"IF(J80=0,0,CHOOSE(J80,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD73,AE73,AF73))","v":{"$error":"#DIV/0!"}},{"$f":"IF(K80=0,0,CHOOSE(K80,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD73,AE73,AF73))","v":{"$error":"#DIV/0!"}},{"$f":"IF(L80=0,0,CHOOSE(L80,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD73,AE73,AF73))","v":{"$error":"#DIV/0!"}},{"$f":"IF(M80=0,0,CHOOSE(M80,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD73,AE73,AF73))","v":{"$error":"#DIV/0!"}},{"$f":"IF(N80=0,0,CHOOSE(N80,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD73,AE73,AF73))","v":{"$error":"#DIV/0!"}},{"$f":"IF(O80=0,0,CHOOSE(O80,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD73,AE73,AF73))","v":{"$error":"#DIV/0!"}},{"$f":"IF(P80=0,0,CHOOSE(P80,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD73,AE73,AF73))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q80=0,0,CHOOSE(Q80,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD73,AE73,AF73))","v":{"$error":"#DIV/0!"}},{"$f":"IF(R80=0,0,CHOOSE(R80,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD73,AE73,AF73))","v":{"$error":"#DIV/0!"}},{"$f":"IF(S80=0,0,CHOOSE(S80,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD73,AE73,AF73))","v":{"$error":"#DIV/0!"}},{"$f":"IF(T80=0,0,CHOOSE(T80,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD73,AE73,AF73))","v":{"$error":"#DIV/0!"}},{"$f":"IF(U80=0,0,CHOOSE(U80,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD73,AE73,AF73))","v":{"$error":"#DIV/0!"}},{"$f":"IF(V80=0,0,CHOOSE(V80,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD73,AE73,AF73))","v":{"$error":"#DIV/0!"}},{"$f":"IF(W80=0,0,CHOOSE(W80,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD73,AE73,AF73))","v":{"$error":"#DIV/0!"}},{"$f":"IF(X80=0,0,CHOOSE(X80,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD73,AE73,AF73))","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$46","v":"t-m condition"},{"$f":"IF(D7-B11>0,D7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(E7-B11>0,E7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(F7-B11>0,F7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(G7-B11>0,G7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(H7-B11>0,H7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(I7-B11>0,I7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(J7-B11>0,J7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(K7-B11>0,K7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L7-B11>0,L7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(M7-B11>0,M7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(N7-B11>0,N7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(O7-B11>0,O7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(P7-B11>0,P7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q7-B11>0,Q7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(R7-B11>0,R7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(S7-B11>0,S7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(T7-B11>0,T7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(U7-B11>0,U7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(V7-B11>0,V7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(W7-B11>0,W7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(X7-B11>0,X7-B11,0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"IF(D82=0,0,CHOOSE(D82,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E82=0,0,CHOOSE(E82,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(F82=0,0,CHOOSE(F82,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(G82=0,0,CHOOSE(G82,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(H82=0,0,CHOOSE(H82,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(I82=0,0,CHOOSE(I82,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(J82=0,0,CHOOSE(J82,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(K82=0,0,CHOOSE(K82,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(L82=0,0,CHOOSE(L82,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(M82=0,0,CHOOSE(M82,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(N82=0,0,CHOOSE(N82,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(O82=0,0,CHOOSE(O82,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(P82=0,0,CHOOSE(P82,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q82=0,0,CHOOSE(Q82,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(R82=0,0,CHOOSE(R82,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(S82=0,0,CHOOSE(S82,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(T82=0,0,CHOOSE(T82,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(U82=0,0,CHOOSE(U82,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(V82=0,0,CHOOSE(V82,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(W82=0,0,CHOOSE(W82,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(X82=0,0,CHOOSE(X82,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}}]
[]
[null,null,{"$f":"$C$49","v":"New domestic MLT borrowing (gross)"},{"$f":"IF(SUM($B$5+$B$6)=0, 0, (D67-D72*D$27)*$B$5/($B$5+$B$6))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($B$5+$B$6)=0, 0, (E67-E72*E$27)*$B$5/($B$5+$B$6))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"$C$50","v":"cumulative"},{"$f":"D85","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D85:E85)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D85:F85)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D85:G85)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D85:H85)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D85:I85)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D85:J85)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D85:K85)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D85:L85)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D85:M85)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D85:N85)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D85:O85)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D85:P85)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D85:Q85)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D85:R85)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D85:S85)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D85:T85)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D85:U85)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D85:V85)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D85:W85)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D85:X85)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$51","v":"Stock of new domestic MLT debt"},{"$f":"D85-D91","v":{"$error":"#DIV/0!"}},{"$f":"D87+E85-E91","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,{"$f":"$C$53","v":"Total debt service"},{"$f":"D90+D91","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"$C$54","v":"Interest"},0,{"$f":"D87*E16","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"$C$55","v":"Amortization"},{"$f":"(D94-D96)/(B18-B19)","v":0},{"$f":"(E94-E96)/(B18-B19)","v":{"$error":"#DIV/0!"}},{"$f":"(F94-F96)/(B18-B19)","v":{"$error":"#DIV/0!"}},{"$f":"(G94-G96)/(B18-B19)","v":{"$error":"#DIV/0!"}},{"$f":"(H94-H96)/(B18-B19)","v":{"$error":"#DIV/0!"}},{"$f":"(I94-I96)/(B18-B19)","v":{"$error":"#DIV/0!"}},{"$f":"(J94-J96)/(B18-B19)","v":{"$error":"#DIV/0!"}},{"$f":"(K94-K96)/(B18-B19)","v":{"$error":"#DIV/0!"}},{"$f":"(L94-L96)/(B18-B19)","v":{"$error":"#DIV/0!"}},{"$f":"(M94-M96)/(B18-B19)","v":{"$error":"#DIV/0!"}},{"$f":"(N94-N96)/(B18-B19)","v":{"$error":"#DIV/0!"}},{"$f":"(O94-O96)/(B18-B19)","v":{"$error":"#DIV/0!"}},{"$f":"(P94-P96)/(B18-B19)","v":{"$error":"#DIV/0!"}},{"$f":"(Q94-Q96)/(B18-B19)","v":{"$error":"#DIV/0!"}},{"$f":"(R94-R96)/(B18-B19)","v":{"$error":"#DIV/0!"}},{"$f":"(S94-S96)/(B18-B19)","v":{"$error":"#DIV/0!"}},{"$f":"(T94-T96)/(B18-B19)","v":{"$error":"#DIV/0!"}},{"$f":"(U94-U96)/(B18-B19)","v":{"$error":"#DIV/0!"}},{"$f":"(V94-V96)/(B18-B19)","v":{"$error":"#DIV/0!"}},{"$f":"(W94-W96)/(B18-B19)","v":{"$error":"#DIV/0!"}},{"$f":"(X94-X96)/(B18-B19)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,{"$f":"$C$57","v":"t-g>0"},{"$f":"IF(D7-B19>0,D7-B19,0)","v":0},{"$f":"IF(E7-B19>0,E7-B19,0)","v":1},{"$f":"IF(F7-B19>0,F7-B19,0)","v":2},{"$f":"IF(G7-B19>0,G7-B19,0)","v":3},{"$f":"IF(H7-B19>0,H7-B19,0)","v":4},{"$f":"IF(I7-B19>0,I7-B19,0)","v":5},{"$f":"IF(J7-B19>0,J7-B19,0)","v":6},{"$f":"IF(K7-B19>0,K7-B19,0)","v":7},{"$f":"IF(L7-B19>0,L7-B19,0)","v":8},{"$f":"IF(M7-B19>0,M7-B19,0)","v":9},{"$f":"IF(N7-B19>0,N7-B19,0)","v":10},{"$f":"IF(O7-B19>0,O7-B19,0)","v":11},{"$f":"IF(P7-B19>0,P7-B19,0)","v":12},{"$f":"IF(Q7-B19>0,Q7-B19,0)","v":13},{"$f":"IF(R7-B19>0,R7-B19,0)","v":14},{"$f":"IF(S7-B19>0,S7-B19,0)","v":15},{"$f":"IF(T7-B19>0,T7-B19,0)","v":16},{"$f":"IF(U7-B19>0,U7-B19,0)","v":17},{"$f":"IF(V7-B19>0,V7-B19,0)","v":18},{"$f":"IF(W7-B19>0,W7-B19,0)","v":19},{"$f":"IF(X7-B19>0,X7-B19,0)","v":20}]
[null,null,null,{"$f":"IF(D93=0,0,CHOOSE(D93,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD86,AE86,AF86))","v":0},{"$f":"IF(E93=0,0,CHOOSE(E93,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD86,AE86,AF86))","v":{"$error":"#DIV/0!"}},{"$f":"IF(F93=0,0,CHOOSE(F93,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD86,AE86,AF86))","v":{"$error":"#DIV/0!"}},{"$f":"IF(G93=0,0,CHOOSE(G93,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD86,AE86,AF86))","v":{"$error":"#DIV/0!"}},{"$f":"IF(H93=0,0,CHOOSE(H93,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD86,AE86,AF86))","v":{"$error":"#DIV/0!"}},{"$f":"IF(I93=0,0,CHOOSE(I93,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD86,AE86,AF86))","v":{"$error":"#DIV/0!"}},{"$f":"IF(J93=0,0,CHOOSE(J93,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD86,AE86,AF86))","v":{"$error":"#DIV/0!"}},{"$f":"IF(K93=0,0,CHOOSE(K93,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD86,AE86,AF86))","v":{"$error":"#DIV/0!"}},{"$f":"IF(L93=0,0,CHOOSE(L93,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD86,AE86,AF86))","v":{"$error":"#DIV/0!"}},{"$f":"IF(M93=0,0,CHOOSE(M93,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD86,AE86,AF86))","v":{"$error":"#DIV/0!"}},{"$f":"IF(N93=0,0,CHOOSE(N93,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD86,AE86,AF86))","v":{"$error":"#DIV/0!"}},{"$f":"IF(O93=0,0,CHOOSE(O93,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD86,AE86,AF86))","v":{"$error":"#DIV/0!"}},{"$f":"IF(P93=0,0,CHOOSE(P93,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD86,AE86,AF86))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q93=0,0,CHOOSE(Q93,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD86,AE86,AF86))","v":{"$error":"#DIV/0!"}},{"$f":"IF(R93=0,0,CHOOSE(R93,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD86,AE86,AF86))","v":{"$error":"#DIV/0!"}},{"$f":"IF(S93=0,0,CHOOSE(S93,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD86,AE86,AF86))","v":{"$error":"#DIV/0!"}},{"$f":"IF(T93=0,0,CHOOSE(T93,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD86,AE86,AF86))","v":{"$error":"#DIV/0!"}},{"$f":"IF(U93=0,0,CHOOSE(U93,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD86,AE86,AF86))","v":{"$error":"#DIV/0!"}},{"$f":"IF(V93=0,0,CHOOSE(V93,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD86,AE86,AF86))","v":{"$error":"#DIV/0!"}},{"$f":"IF(W93=0,0,CHOOSE(W93,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD86,AE86,AF86))","v":{"$error":"#DIV/0!"}},{"$f":"IF(X93=0,0,CHOOSE(X93,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD86,AE86,AF86))","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$59","v":"t-m condition"},{"$f":"IF(D7-B18>0,D7-B18,0)","v":0},{"$f":"IF(E7-B18>0,E7-B18,0)","v":0},{"$f":"IF(F7-B18>0,F7-B18,0)","v":1},{"$f":"IF(G7-B18>0,G7-B18,0)","v":2},{"$f":"IF(H7-B18>0,H7-B18,0)","v":3},{"$f":"IF(I7-B18>0,I7-B18,0)","v":4},{"$f":"IF(J7-B18>0,J7-B18,0)","v":5},{"$f":"IF(K7-B18>0,K7-B18,0)","v":6},{"$f":"IF(L7-B18>0,L7-B18,0)","v":7},{"$f":"IF(M7-B18>0,M7-B18,0)","v":8},{"$f":"IF(N7-B18>0,N7-B18,0)","v":9},{"$f":"IF(O7-B18>0,O7-B18,0)","v":10},{"$f":"IF(P7-B18>0,P7-B18,0)","v":11},{"$f":"IF(Q7-B18>0,Q7-B18,0)","v":12},{"$f":"IF(R7-B18>0,R7-B18,0)","v":13},{"$f":"IF(S7-B18>0,S7-B18,0)","v":14},{"$f":"IF(T7-B18>0,T7-B18,0)","v":15},{"$f":"IF(U7-B18>0,U7-B18,0)","v":16},{"$f":"IF(V7-B18>0,V7-B18,0)","v":17},{"$f":"IF(W7-B18>0,W7-B18,0)","v":18},{"$f":"IF(X7-B18>0,X7-B18,0)","v":19}]
[null,null,null,{"$f":"IF(D95=0,0,CHOOSE(D95,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD37,AE37,AF37))","v":0},{"$f":"IF(E95=0,0,CHOOSE(E95,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD37,AE37,AF37))","v":0},{"$f":"IF(F95=0,0,CHOOSE(F95,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(G95=0,0,CHOOSE(G95,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(H95=0,0,CHOOSE(H95,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(I95=0,0,CHOOSE(I95,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(J95=0,0,CHOOSE(J95,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(K95=0,0,CHOOSE(K95,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(L95=0,0,CHOOSE(L95,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(M95=0,0,CHOOSE(M95,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(N95=0,0,CHOOSE(N95,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(O95=0,0,CHOOSE(O95,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(P95=0,0,CHOOSE(P95,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q95=0,0,CHOOSE(Q95,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(R95=0,0,CHOOSE(R95,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(S95=0,0,CHOOSE(S95,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(T95=0,0,CHOOSE(T95,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(U95=0,0,CHOOSE(U95,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(V95=0,0,CHOOSE(V95,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(W95=0,0,CHOOSE(W95,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(X95=0,0,CHOOSE(X95,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}}]
[]
[null,null,{"$f":"$C$62","v":"New domestic short-term borrowing (gross; also stock of debt)"},{"$f":"IF(SUM($B$5+$B$6)=0, 0, (D67-D72*D$27)*$B$6/($B$5+$B$6))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($B$5+$B$6)=0, 0, (E67-E72*E$27)*$B$6/($B$5+$B$6))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"$C$63","v":"Interest"},null,{"$f":"D98*E22","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
[]
[]
[{"$f":"B2_PB_mkt_pub!B2","v":"Bounds Test 2: Primary Balance Shock for Market Access Countries"}]
[]
[null,null,{"$f":"$C$31","v":"New borrowing (gross, in LCU)"},{"$f":"B2_PB_mkt_pub!E90-'Baseline - public'!O78","v":{"$error":"#VALUE!"}},{"$f":"B2_PB_mkt_pub!F90-'Baseline - public'!P78","v":{"$error":"#VALUE!"}},{"$f":"B2_PB_mkt_pub!G90-'Baseline - public'!Q78","v":{"$error":"#VALUE!"}},{"$f":"B2_PB_mkt_pub!H90-'Baseline - public'!R78","v":{"$error":"#VALUE!"}},{"$f":"B2_PB_mkt_pub!I90-'Baseline - public'!S78","v":{"$error":"#VALUE!"}},{"$f":"B2_PB_mkt_pub!J90-'Baseline - public'!T78","v":{"$error":"#VALUE!"}},{"$f":"B2_PB_mkt_pub!K90-'Baseline - public'!U78","v":{"$error":"#VALUE!"}},{"$f":"B2_PB_mkt_pub!L90-'Baseline - public'!V78","v":{"$error":"#VALUE!"}},{"$f":"B2_PB_mkt_pub!M90-'Baseline - public'!W78","v":{"$error":"#VALUE!"}},{"$f":"B2_PB_mkt_pub!N90-'Baseline - public'!X78","v":{"$error":"#VALUE!"}},{"$f":"B2_PB_mkt_pub!O90-'Baseline - public'!Y78","v":{"$error":"#VALUE!"}},{"$f":"B2_PB_mkt_pub!P90-'Baseline - public'!Z78","v":{"$error":"#VALUE!"}},{"$f":"B2_PB_mkt_pub!Q90-'Baseline - public'!AA78","v":{"$error":"#VALUE!"}},{"$f":"B2_PB_mkt_pub!R90-'Baseline - public'!AB78","v":{"$error":"#VALUE!"}},{"$f":"B2_PB_mkt_pub!S90-'Baseline - public'!AC78","v":{"$error":"#VALUE!"}},{"$f":"B2_PB_mkt_pub!T90-'Baseline - public'!AD78","v":{"$error":"#VALUE!"}},{"$f":"B2_PB_mkt_pub!U90-'Baseline - public'!AE78","v":{"$error":"#VALUE!"}},{"$f":"B2_PB_mkt_pub!V90-'Baseline - public'!AF78","v":{"$error":"#VALUE!"}},{"$f":"B2_PB_mkt_pub!W90-'Baseline - public'!AG78","v":{"$error":"#VALUE!"}},{"$f":"B2_PB_mkt_pub!X90-'Baseline - public'!AH78","v":{"$error":"#VALUE!"}},{"$f":"B2_PB_mkt_pub!Y90-'Baseline - public'!AI78","v":{"$error":"#VALUE!"}}]
[]
[null,null,{"$f":"$C$36","v":"New forex borrowing (gross, USD)"},{"$f":"D106*$B$4/D$27","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,{"$f":"$C$37","v":"cumulative"},{"$f":"D108","v":{"$error":"#VALUE!"}},{"$f":"SUM(D108:E108)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D108:F108)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D108:G108)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D108:H108)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D108:I108)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D108:J108)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D108:K108)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D108:L108)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D108:M108)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D108:N108)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D108:O108)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D108:P108)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D108:Q108)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D108:R108)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D108:S108)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D108:T108)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D108:U108)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D108:V108)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D108:W108)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D108:X108)","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"$C$38","v":"Stock of new forex debt (in USD)"},{"$f":"D108-D114","v":{"$error":"#VALUE!"}},{"$f":"D110+E108-E114","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,{"$f":"$C$39","v":"PV of new forex debt (in USD)"},{"$f":"IF($B$9>$B$10, D108, D108*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,D111-E114+E108, D111*(1+$B$10)-E112+E108*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,E111-F114+F108, E111*(1+$B$10)-F112+F108*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,F111-G114+G108, F111*(1+$B$10)-G112+G108*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,G111-H114+H108, G111*(1+$B$10)-H112+H108*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,H111-I114+I108, H111*(1+$B$10)-I112+I108*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,I111-J114+J108, I111*(1+$B$10)-J112+J108*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,J111-K114+K108, J111*(1+$B$10)-K112+K108*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,K111-L114+L108, K111*(1+$B$10)-L112+L108*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,L111-M114+M108, L111*(1+$B$10)-M112+M108*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,M111-N114+N108, M111*(1+$B$10)-N112+N108*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,N111-O114+O108, N111*(1+$B$10)-O112+O108*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,O111-P114+P108, O111*(1+$B$10)-P112+P108*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,P111-Q114+Q108, P111*(1+$B$10)-Q112+Q108*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,Q111-R114+R108, Q111*(1+$B$10)-R112+R108*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,R111-S114+S108, R111*(1+$B$10)-S112+S108*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,S111-T114+T108, S111*(1+$B$10)-T112+T108*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,T111-U114+U108, T111*(1+$B$10)-U112+U108*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,U111-V114+V108, U111*(1+$B$10)-V112+V108*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,V111-W114+W108, V111*(1+$B$10)-W112+W108*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,W111-X114+X108, W111*(1+$B$10)-X112+X108*$D$14/100)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$40","v":"Total debt service (in USD)"},{"$f":"D113+D114","v":{"$error":"#DIV/0!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,{"$f":"$C$41","v":"Interest"},0,{"$f":"D110*B9","v":{"$error":"#VALUE!"}},{"$f":"E110*B9","v":{"$error":"#VALUE!"}},{"$f":"F110*B9","v":{"$error":"#VALUE!"}},{"$f":"G110*B9","v":{"$error":"#VALUE!"}},{"$f":"H110*B9","v":{"$error":"#VALUE!"}},{"$f":"I110*B9","v":{"$error":"#VALUE!"}},{"$f":"J110*B9","v":{"$error":"#VALUE!"}},{"$f":"K110*B9","v":{"$error":"#VALUE!"}},{"$f":"L110*B9","v":{"$error":"#VALUE!"}},{"$f":"M110*B9","v":{"$error":"#VALUE!"}},{"$f":"N110*B9","v":{"$error":"#VALUE!"}},{"$f":"O110*B9","v":{"$error":"#VALUE!"}},{"$f":"P110*B9","v":{"$error":"#VALUE!"}},{"$f":"Q110*B9","v":{"$error":"#VALUE!"}},{"$f":"R110*B9","v":{"$error":"#VALUE!"}},{"$f":"S110*B9","v":{"$error":"#VALUE!"}},{"$f":"T110*B9","v":{"$error":"#VALUE!"}},{"$f":"U110*B9","v":{"$error":"#VALUE!"}},{"$f":"V110*B9","v":{"$error":"#VALUE!"}},{"$f":"W110*B9","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"$C$42","v":"Amortization"},{"$f":"(D117-D119)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(E117-E119)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(F117-F119)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(G117-G119)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(H117-H119)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(I117-I119)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(J117-J119)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(K117-K119)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(L117-L119)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(M117-M119)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(N117-N119)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(O117-O119)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(P117-P119)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(Q117-Q119)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(R117-R119)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(S117-S119)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(T117-T119)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(U117-U119)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(V117-V119)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(W117-W119)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(X117-X119)/(B11-B12)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,{"$f":"$C$44","v":"t-g>0"},{"$f":"IF(D7-B12>0,D7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(E7-B12>0,E7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(F7-B12>0,F7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(G7-B12>0,G7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(H7-B12>0,H7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(I7-B12>0,I7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(J7-B12>0,J7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(K7-B12>0,K7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L7-B12>0,L7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(M7-B12>0,M7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(N7-B12>0,N7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(O7-B12>0,O7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(P7-B12>0,P7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q7-B12>0,Q7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(R7-B12>0,R7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(S7-B12>0,S7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(T7-B12>0,T7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(U7-B12>0,U7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(V7-B12>0,V7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(W7-B12>0,W7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(X7-B12>0,X7-B12,0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"IF(D116=0,0,CHOOSE(D116,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E116=0,0,CHOOSE(E116,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109))","v":{"$error":"#DIV/0!"}},{"$f":"IF(F116=0,0,CHOOSE(F116,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109))","v":{"$error":"#DIV/0!"}},{"$f":"IF(G116=0,0,CHOOSE(G116,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109))","v":{"$error":"#DIV/0!"}},{"$f":"IF(H116=0,0,CHOOSE(H116,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109))","v":{"$error":"#DIV/0!"}},{"$f":"IF(I116=0,0,CHOOSE(I116,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109))","v":{"$error":"#DIV/0!"}},{"$f":"IF(J116=0,0,CHOOSE(J116,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109))","v":{"$error":"#DIV/0!"}},{"$f":"IF(K116=0,0,CHOOSE(K116,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109))","v":{"$error":"#DIV/0!"}},{"$f":"IF(L116=0,0,CHOOSE(L116,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109))","v":{"$error":"#DIV/0!"}},{"$f":"IF(M116=0,0,CHOOSE(M116,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109))","v":{"$error":"#DIV/0!"}},{"$f":"IF(N116=0,0,CHOOSE(N116,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109))","v":{"$error":"#DIV/0!"}},{"$f":"IF(O116=0,0,CHOOSE(O116,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109))","v":{"$error":"#DIV/0!"}},{"$f":"IF(P116=0,0,CHOOSE(P116,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q116=0,0,CHOOSE(Q116,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109))","v":{"$error":"#DIV/0!"}},{"$f":"IF(R116=0,0,CHOOSE(R116,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109))","v":{"$error":"#DIV/0!"}},{"$f":"IF(S116=0,0,CHOOSE(S116,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109))","v":{"$error":"#DIV/0!"}},{"$f":"IF(T116=0,0,CHOOSE(T116,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109))","v":{"$error":"#DIV/0!"}},{"$f":"IF(U116=0,0,CHOOSE(U116,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109))","v":{"$error":"#DIV/0!"}},{"$f":"IF(V116=0,0,CHOOSE(V116,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109))","v":{"$error":"#DIV/0!"}},{"$f":"IF(W116=0,0,CHOOSE(W116,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109))","v":{"$error":"#DIV/0!"}},{"$f":"IF(X116=0,0,CHOOSE(X116,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109))","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$46","v":"t-m condition"},{"$f":"IF(D7-B11>0,D7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(E7-B11>0,E7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(F7-B11>0,F7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(G7-B11>0,G7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(H7-B11>0,H7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(I7-B11>0,I7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(J7-B11>0,J7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(K7-B11>0,K7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L7-B11>0,L7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(M7-B11>0,M7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(N7-B11>0,N7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(O7-B11>0,O7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(P7-B11>0,P7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q7-B11>0,Q7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(R7-B11>0,R7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(S7-B11>0,S7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(T7-B11>0,T7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(U7-B11>0,U7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(V7-B11>0,V7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(W7-B11>0,W7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(X7-B11>0,X7-B11,0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"IF(D118=0,0,CHOOSE(D118,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E118=0,0,CHOOSE(E118,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(F118=0,0,CHOOSE(F118,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(G118=0,0,CHOOSE(G118,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(H118=0,0,CHOOSE(H118,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(I118=0,0,CHOOSE(I118,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(J118=0,0,CHOOSE(J118,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(K118=0,0,CHOOSE(K118,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(L118=0,0,CHOOSE(L118,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(M118=0,0,CHOOSE(M118,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(N118=0,0,CHOOSE(N118,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(O118=0,0,CHOOSE(O118,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(P118=0,0,CHOOSE(P118,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q118=0,0,CHOOSE(Q118,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(R118=0,0,CHOOSE(R118,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(S118=0,0,CHOOSE(S118,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(T118=0,0,CHOOSE(T118,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(U118=0,0,CHOOSE(U118,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(V118=0,0,CHOOSE(V118,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(W118=0,0,CHOOSE(W118,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(X118=0,0,CHOOSE(X118,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}}]
[]
[null,null,{"$f":"$C$49","v":"New domestic MLT borrowing (gross)"},{"$f":"D106*$B$5","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,{"$f":"$C$50","v":"cumulative"},{"$f":"D121","v":{"$error":"#VALUE!"}},{"$f":"SUM(D121:E121)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D121:F121)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D121:G121)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D121:H121)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D121:I121)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D121:J121)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D121:K121)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D121:L121)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D121:M121)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D121:N121)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D121:O121)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D121:P121)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D121:Q121)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D121:R121)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D121:S121)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D121:T121)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D121:U121)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D121:V121)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D121:W121)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D121:X121)","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"$C$51","v":"Stock of new domestic MLT debt"},{"$f":"D121-D127","v":{"$error":"#VALUE!"}},{"$f":"D123+E121-E127","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[null,null,{"$f":"$C$53","v":"Total debt service"},{"$f":"D126+D127","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,{"$f":"$C$54","v":"Interest"},0,{"$f":"D123*E16","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,{"$f":"$C$55","v":"Amortization"},{"$f":"(D130-D132)/(B18-B19)","v":0},{"$f":"(E130-E132)/(B18-B19)","v":{"$error":"#VALUE!"}},{"$f":"(F130-F132)/(B18-B19)","v":{"$error":"#VALUE!"}},{"$f":"(G130-G132)/(B18-B19)","v":{"$error":"#VALUE!"}},{"$f":"(H130-H132)/(B18-B19)","v":{"$error":"#VALUE!"}},{"$f":"(I130-I132)/(B18-B19)","v":{"$error":"#VALUE!"}},{"$f":"(J130-J132)/(B18-B19)","v":{"$error":"#VALUE!"}},{"$f":"(K130-K132)/(B18-B19)","v":{"$error":"#VALUE!"}},{"$f":"(L130-L132)/(B18-B19)","v":{"$error":"#VALUE!"}},{"$f":"(M130-M132)/(B18-B19)","v":{"$error":"#VALUE!"}},{"$f":"(N130-N132)/(B18-B19)","v":{"$error":"#VALUE!"}},{"$f":"(O130-O132)/(B18-B19)","v":{"$error":"#VALUE!"}},{"$f":"(P130-P132)/(B18-B19)","v":{"$error":"#VALUE!"}},{"$f":"(Q130-Q132)/(B18-B19)","v":{"$error":"#VALUE!"}},{"$f":"(R130-R132)/(B18-B19)","v":{"$error":"#VALUE!"}},{"$f":"(S130-S132)/(B18-B19)","v":{"$error":"#VALUE!"}},{"$f":"(T130-T132)/(B18-B19)","v":{"$error":"#VALUE!"}},{"$f":"(U130-U132)/(B18-B19)","v":{"$error":"#VALUE!"}},{"$f":"(V130-V132)/(B18-B19)","v":{"$error":"#VALUE!"}},{"$f":"(W130-W132)/(B18-B19)","v":{"$error":"#VALUE!"}},{"$f":"(X130-X132)/(B18-B19)","v":{"$error":"#VALUE!"}}]
[]
[null,null,{"$f":"$C$57","v":"t-g>0"},{"$f":"IF(D7-B19>0,D7-B19,0)","v":0},{"$f":"IF(E7-B19>0,E7-B19,0)","v":1},{"$f":"IF(F7-B19>0,F7-B19,0)","v":2},{"$f":"IF(G7-B19>0,G7-B19,0)","v":3},{"$f":"IF(H7-B19>0,H7-B19,0)","v":4},{"$f":"IF(I7-B19>0,I7-B19,0)","v":5},{"$f":"IF(J7-B19>0,J7-B19,0)","v":6},{"$f":"IF(K7-B19>0,K7-B19,0)","v":7},{"$f":"IF(L7-B19>0,L7-B19,0)","v":8},{"$f":"IF(M7-B19>0,M7-B19,0)","v":9},{"$f":"IF(N7-B19>0,N7-B19,0)","v":10},{"$f":"IF(O7-B19>0,O7-B19,0)","v":11},{"$f":"IF(P7-B19>0,P7-B19,0)","v":12},{"$f":"IF(Q7-B19>0,Q7-B19,0)","v":13},{"$f":"IF(R7-B19>0,R7-B19,0)","v":14},{"$f":"IF(S7-B19>0,S7-B19,0)","v":15},{"$f":"IF(T7-B19>0,T7-B19,0)","v":16},{"$f":"IF(U7-B19>0,U7-B19,0)","v":17},{"$f":"IF(V7-B19>0,V7-B19,0)","v":18},{"$f":"IF(W7-B19>0,W7-B19,0)","v":19},{"$f":"IF(X7-B19>0,X7-B19,0)","v":20}]
[null,null,null,{"$f":"IF(D129=0,0,CHOOSE(D129,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD122,AE122,AF122))","v":0},{"$f":"IF(E129=0,0,CHOOSE(E129,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD122,AE122,AF122))","v":{"$error":"#VALUE!"}},{"$f":"IF(F129=0,0,CHOOSE(F129,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD122,AE122,AF122))","v":{"$error":"#VALUE!"}},{"$f":"IF(G129=0,0,CHOOSE(G129,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD122,AE122,AF122))","v":{"$error":"#VALUE!"}},{"$f":"IF(H129=0,0,CHOOSE(H129,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD122,AE122,AF122))","v":{"$error":"#VALUE!"}},{"$f":"IF(I129=0,0,CHOOSE(I129,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD122,AE122,AF122))","v":{"$error":"#VALUE!"}},{"$f":"IF(J129=0,0,CHOOSE(J129,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD122,AE122,AF122))","v":{"$error":"#VALUE!"}},{"$f":"IF(K129=0,0,CHOOSE(K129,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD122,AE122,AF122))","v":{"$error":"#VALUE!"}},{"$f":"IF(L129=0,0,CHOOSE(L129,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD122,AE122,AF122))","v":{"$error":"#VALUE!"}},{"$f":"IF(M129=0,0,CHOOSE(M129,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD122,AE122,AF122))","v":{"$error":"#VALUE!"}},{"$f":"IF(N129=0,0,CHOOSE(N129,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD122,AE122,AF122))","v":{"$error":"#VALUE!"}},{"$f":"IF(O129=0,0,CHOOSE(O129,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD122,AE122,AF122))","v":{"$error":"#VALUE!"}},{"$f":"IF(P129=0,0,CHOOSE(P129,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD122,AE122,AF122))","v":{"$error":"#VALUE!"}},{"$f":"IF(Q129=0,0,CHOOSE(Q129,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD122,AE122,AF122))","v":{"$error":"#VALUE!"}},{"$f":"IF(R129=0,0,CHOOSE(R129,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD122,AE122,AF122))","v":{"$error":"#VALUE!"}},{"$f":"IF(S129=0,0,CHOOSE(S129,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD122,AE122,AF122))","v":{"$error":"#VALUE!"}},{"$f":"IF(T129=0,0,CHOOSE(T129,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD122,AE122,AF122))","v":{"$error":"#VALUE!"}},{"$f":"IF(U129=0,0,CHOOSE(U129,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD122,AE122,AF122))","v":{"$error":"#VALUE!"}},{"$f":"IF(V129=0,0,CHOOSE(V129,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD122,AE122,AF122))","v":{"$error":"#VALUE!"}},{"$f":"IF(W129=0,0,CHOOSE(W129,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD122,AE122,AF122))","v":{"$error":"#VALUE!"}},{"$f":"IF(X129=0,0,CHOOSE(X129,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD122,AE122,AF122))","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"$C$59","v":"t-m condition"},{"$f":"IF(D7-B18>0,D7-B18,0)","v":0},{"$f":"IF(E7-B18>0,E7-B18,0)","v":0},{"$f":"IF(F7-B18>0,F7-B18,0)","v":1},{"$f":"IF(G7-B18>0,G7-B18,0)","v":2},{"$f":"IF(H7-B18>0,H7-B18,0)","v":3},{"$f":"IF(I7-B18>0,I7-B18,0)","v":4},{"$f":"IF(J7-B18>0,J7-B18,0)","v":5},{"$f":"IF(K7-B18>0,K7-B18,0)","v":6},{"$f":"IF(L7-B18>0,L7-B18,0)","v":7},{"$f":"IF(M7-B18>0,M7-B18,0)","v":8},{"$f":"IF(N7-B18>0,N7-B18,0)","v":9},{"$f":"IF(O7-B18>0,O7-B18,0)","v":10},{"$f":"IF(P7-B18>0,P7-B18,0)","v":11},{"$f":"IF(Q7-B18>0,Q7-B18,0)","v":12},{"$f":"IF(R7-B18>0,R7-B18,0)","v":13},{"$f":"IF(S7-B18>0,S7-B18,0)","v":14},{"$f":"IF(T7-B18>0,T7-B18,0)","v":15},{"$f":"IF(U7-B18>0,U7-B18,0)","v":16},{"$f":"IF(V7-B18>0,V7-B18,0)","v":17},{"$f":"IF(W7-B18>0,W7-B18,0)","v":18},{"$f":"IF(X7-B18>0,X7-B18,0)","v":19}]
[null,null,null,{"$f":"IF(D131=0,0,CHOOSE(D131,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD37,AE37,AF37))","v":0},{"$f":"IF(E131=0,0,CHOOSE(E131,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD37,AE37,AF37))","v":0},{"$f":"IF(F131=0,0,CHOOSE(F131,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD37,AE37,AF37))","v":{"$error":"#VALUE!"}},{"$f":"IF(G131=0,0,CHOOSE(G131,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD37,AE37,AF37))","v":{"$error":"#VALUE!"}},{"$f":"IF(H131=0,0,CHOOSE(H131,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD37,AE37,AF37))","v":{"$error":"#VALUE!"}},{"$f":"IF(I131=0,0,CHOOSE(I131,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD37,AE37,AF37))","v":{"$error":"#VALUE!"}},{"$f":"IF(J131=0,0,CHOOSE(J131,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD37,AE37,AF37))","v":{"$error":"#VALUE!"}},{"$f":"IF(K131=0,0,CHOOSE(K131,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD37,AE37,AF37))","v":{"$error":"#VALUE!"}},{"$f":"IF(L131=0,0,CHOOSE(L131,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD37,AE37,AF37))","v":{"$error":"#VALUE!"}},{"$f":"IF(M131=0,0,CHOOSE(M131,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD37,AE37,AF37))","v":{"$error":"#VALUE!"}},{"$f":"IF(N131=0,0,CHOOSE(N131,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD37,AE37,AF37))","v":{"$error":"#VALUE!"}},{"$f":"IF(O131=0,0,CHOOSE(O131,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD37,AE37,AF37))","v":{"$error":"#VALUE!"}},{"$f":"IF(P131=0,0,CHOOSE(P131,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD37,AE37,AF37))","v":{"$error":"#VALUE!"}},{"$f":"IF(Q131=0,0,CHOOSE(Q131,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD37,AE37,AF37))","v":{"$error":"#VALUE!"}},{"$f":"IF(R131=0,0,CHOOSE(R131,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD37,AE37,AF37))","v":{"$error":"#VALUE!"}},{"$f":"IF(S131=0,0,CHOOSE(S131,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD37,AE37,AF37))","v":{"$error":"#VALUE!"}},{"$f":"IF(T131=0,0,CHOOSE(T131,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD37,AE37,AF37))","v":{"$error":"#VALUE!"}},{"$f":"IF(U131=0,0,CHOOSE(U131,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD37,AE37,AF37))","v":{"$error":"#VALUE!"}},{"$f":"IF(V131=0,0,CHOOSE(V131,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD37,AE37,AF37))","v":{"$error":"#VALUE!"}},{"$f":"IF(W131=0,0,CHOOSE(W131,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD37,AE37,AF37))","v":{"$error":"#VALUE!"}},{"$f":"IF(X131=0,0,CHOOSE(X131,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD37,AE37,AF37))","v":{"$error":"#VALUE!"}}]
[]
[null,null,{"$f":"$C$62","v":"New domestic short-term borrowing (gross; also stock of debt)"},{"$f":"D106*$B$6","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,{"$f":"$C$63","v":"Interest"},null,{"$f":"D134*E22","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[{"$f":"+B2_PB_non_mkt_pub!B2","v":"Bounds Test 2: Primary Balance Shock for non-market access countries"}]
[]
[null,null,{"$f":"$C$31","v":"New borrowing (gross, in LCU)"},{"$f":"B2_PB_non_mkt_pub!E90-'Baseline - public'!O78","v":{"$error":"#VALUE!"}},{"$f":"B2_PB_non_mkt_pub!F90-'Baseline - public'!P78","v":{"$error":"#VALUE!"}},{"$f":"B2_PB_non_mkt_pub!G90-'Baseline - public'!Q78","v":{"$error":"#VALUE!"}},{"$f":"B2_PB_non_mkt_pub!H90-'Baseline - public'!R78","v":{"$error":"#VALUE!"}},{"$f":"B2_PB_non_mkt_pub!I90-'Baseline - public'!S78","v":{"$error":"#VALUE!"}},{"$f":"B2_PB_non_mkt_pub!J90-'Baseline - public'!T78","v":{"$error":"#VALUE!"}},{"$f":"B2_PB_non_mkt_pub!K90-'Baseline - public'!U78","v":{"$error":"#VALUE!"}},{"$f":"B2_PB_non_mkt_pub!L90-'Baseline - public'!V78","v":{"$error":"#VALUE!"}},{"$f":"B2_PB_non_mkt_pub!M90-'Baseline - public'!W78","v":{"$error":"#VALUE!"}},{"$f":"B2_PB_non_mkt_pub!N90-'Baseline - public'!X78","v":{"$error":"#VALUE!"}},{"$f":"B2_PB_non_mkt_pub!O90-'Baseline - public'!Y78","v":{"$error":"#VALUE!"}},{"$f":"B2_PB_non_mkt_pub!P90-'Baseline - public'!Z78","v":{"$error":"#VALUE!"}},{"$f":"B2_PB_non_mkt_pub!Q90-'Baseline - public'!AA78","v":{"$error":"#VALUE!"}},{"$f":"B2_PB_non_mkt_pub!R90-'Baseline - public'!AB78","v":{"$error":"#VALUE!"}},{"$f":"B2_PB_non_mkt_pub!S90-'Baseline - public'!AC78","v":{"$error":"#VALUE!"}},{"$f":"B2_PB_non_mkt_pub!T90-'Baseline - public'!AD78","v":{"$error":"#VALUE!"}},{"$f":"B2_PB_non_mkt_pub!U90-'Baseline - public'!AE78","v":{"$error":"#VALUE!"}},{"$f":"B2_PB_non_mkt_pub!V90-'Baseline - public'!AF78","v":{"$error":"#VALUE!"}},{"$f":"B2_PB_non_mkt_pub!W90-'Baseline - public'!AG78","v":{"$error":"#VALUE!"}},{"$f":"B2_PB_non_mkt_pub!X90-'Baseline - public'!AH78","v":{"$error":"#VALUE!"}},{"$f":"B2_PB_non_mkt_pub!Y90-'Baseline - public'!AI78","v":{"$error":"#VALUE!"}}]
[]
[null,null,{"$f":"$C$36","v":"New forex borrowing (gross, USD)"},{"$f":"D139*$B$4/D$27","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,{"$f":"$C$37","v":"cumulative"},{"$f":"D141","v":{"$error":"#VALUE!"}},{"$f":"SUM(D141:E141)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D141:F141)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D141:G141)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D141:H141)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D141:I141)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D141:J141)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D141:K141)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D141:L141)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D141:M141)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D141:N141)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D141:O141)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D141:P141)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D141:Q141)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D141:R141)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D141:S141)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D141:T141)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D141:U141)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D141:V141)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D141:W141)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D141:X141)","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"$C$38","v":"Stock of new forex debt (in USD)"},{"$f":"D141-D147","v":{"$error":"#VALUE!"}},{"$f":"D143+E141-E147","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,{"$f":"$C$39","v":"PV of new forex debt (in USD)"},{"$f":"IF($B$9>$B$10, D141, D141*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,D144-E147+E141, D144*(1+$B$10)-E145+E141*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,E144-F147+F141, E144*(1+$B$10)-F145+F141*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,F144-G147+G141, F144*(1+$B$10)-G145+G141*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,G144-H147+H141, G144*(1+$B$10)-H145+H141*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,H144-I147+I141, H144*(1+$B$10)-I145+I141*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,I144-J147+J141, I144*(1+$B$10)-J145+J141*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,J144-K147+K141, J144*(1+$B$10)-K145+K141*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,K144-L147+L141, K144*(1+$B$10)-L145+L141*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,L144-M147+M141, L144*(1+$B$10)-M145+M141*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,M144-N147+N141, M144*(1+$B$10)-N145+N141*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,N144-O147+O141, N144*(1+$B$10)-O145+O141*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,O144-P147+P141, O144*(1+$B$10)-P145+P141*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,P144-Q147+Q141, P144*(1+$B$10)-Q145+Q141*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,Q144-R147+R141, Q144*(1+$B$10)-R145+R141*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,R144-S147+S141, R144*(1+$B$10)-S145+S141*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,S144-T147+T141, S144*(1+$B$10)-T145+T141*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,T144-U147+U141, T144*(1+$B$10)-U145+U141*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,U144-V147+V141, U144*(1+$B$10)-V145+V141*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,V144-W147+W141, V144*(1+$B$10)-W145+W141*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,W144-X147+X141, W144*(1+$B$10)-X145+X141*$D$14/100)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$40","v":"Total debt service (in USD)"},{"$f":"D146+D147","v":{"$error":"#DIV/0!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,{"$f":"$C$41","v":"Interest"},0,{"$f":"D143*B9","v":{"$error":"#VALUE!"}},{"$f":"E143*B9","v":{"$error":"#VALUE!"}},{"$f":"F143*B9","v":{"$error":"#VALUE!"}},{"$f":"G143*B9","v":{"$error":"#VALUE!"}},{"$f":"H143*B9","v":{"$error":"#VALUE!"}},{"$f":"I143*B9","v":{"$error":"#VALUE!"}},{"$f":"J143*B9","v":{"$error":"#VALUE!"}},{"$f":"K143*B9","v":{"$error":"#VALUE!"}},{"$f":"L143*B9","v":{"$error":"#VALUE!"}},{"$f":"M143*B9","v":{"$error":"#VALUE!"}},{"$f":"N143*B9","v":{"$error":"#VALUE!"}},{"$f":"O143*B9","v":{"$error":"#VALUE!"}},{"$f":"P143*B9","v":{"$error":"#VALUE!"}},{"$f":"Q143*B9","v":{"$error":"#VALUE!"}},{"$f":"R143*B9","v":{"$error":"#VALUE!"}},{"$f":"S143*B9","v":{"$error":"#VALUE!"}},{"$f":"T143*B9","v":{"$error":"#VALUE!"}},{"$f":"U143*B9","v":{"$error":"#VALUE!"}},{"$f":"V143*B9","v":{"$error":"#VALUE!"}},{"$f":"W143*B9","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"$C$42","v":"Amortization"},{"$f":"(D150-D152)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(E150-E152)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(F150-F152)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(G150-G152)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(H150-H152)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(I150-I152)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(J150-J152)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(K150-K152)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(L150-L152)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(M150-M152)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(N150-N152)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(O150-O152)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(P150-P152)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(Q150-Q152)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(R150-R152)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(S150-S152)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(T150-T152)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(U150-U152)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(V150-V152)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(W150-W152)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(X150-X152)/(B11-B12)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,{"$f":"$C$44","v":"t-g>0"},{"$f":"IF(D7-B12>0,D7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(E7-B12>0,E7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(F7-B12>0,F7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(G7-B12>0,G7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(H7-B12>0,H7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(I7-B12>0,I7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(J7-B12>0,J7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(K7-B12>0,K7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L7-B12>0,L7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(M7-B12>0,M7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(N7-B12>0,N7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(O7-B12>0,O7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(P7-B12>0,P7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q7-B12>0,Q7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(R7-B12>0,R7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(S7-B12>0,S7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(T7-B12>0,T7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(U7-B12>0,U7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(V7-B12>0,V7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(W7-B12>0,W7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(X7-B12>0,X7-B12,0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"IF(D149=0,0,CHOOSE(D149,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E149=0,0,CHOOSE(E149,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142))","v":{"$error":"#DIV/0!"}},{"$f":"IF(F149=0,0,CHOOSE(F149,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142))","v":{"$error":"#DIV/0!"}},{"$f":"IF(G149=0,0,CHOOSE(G149,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142))","v":{"$error":"#DIV/0!"}},{"$f":"IF(H149=0,0,CHOOSE(H149,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142))","v":{"$error":"#DIV/0!"}},{"$f":"IF(I149=0,0,CHOOSE(I149,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142))","v":{"$error":"#DIV/0!"}},{"$f":"IF(J149=0,0,CHOOSE(J149,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142))","v":{"$error":"#DIV/0!"}},{"$f":"IF(K149=0,0,CHOOSE(K149,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142))","v":{"$error":"#DIV/0!"}},{"$f":"IF(L149=0,0,CHOOSE(L149,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142))","v":{"$error":"#DIV/0!"}},{"$f":"IF(M149=0,0,CHOOSE(M149,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142))","v":{"$error":"#DIV/0!"}},{"$f":"IF(N149=0,0,CHOOSE(N149,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142))","v":{"$error":"#DIV/0!"}},{"$f":"IF(O149=0,0,CHOOSE(O149,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142))","v":{"$error":"#DIV/0!"}},{"$f":"IF(P149=0,0,CHOOSE(P149,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q149=0,0,CHOOSE(Q149,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142))","v":{"$error":"#DIV/0!"}},{"$f":"IF(R149=0,0,CHOOSE(R149,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142))","v":{"$error":"#DIV/0!"}},{"$f":"IF(S149=0,0,CHOOSE(S149,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142))","v":{"$error":"#DIV/0!"}},{"$f":"IF(T149=0,0,CHOOSE(T149,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142))","v":{"$error":"#DIV/0!"}},{"$f":"IF(U149=0,0,CHOOSE(U149,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142))","v":{"$error":"#DIV/0!"}},{"$f":"IF(V149=0,0,CHOOSE(V149,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142))","v":{"$error":"#DIV/0!"}},{"$f":"IF(W149=0,0,CHOOSE(W149,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142))","v":{"$error":"#DIV/0!"}},{"$f":"IF(X149=0,0,CHOOSE(X149,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142))","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$46","v":"t-m condition"},{"$f":"IF(D7-B11>0,D7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(E7-B11>0,E7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(F7-B11>0,F7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(G7-B11>0,G7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(H7-B11>0,H7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(I7-B11>0,I7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(J7-B11>0,J7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(K7-B11>0,K7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L7-B11>0,L7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(M7-B11>0,M7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(N7-B11>0,N7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(O7-B11>0,O7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(P7-B11>0,P7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q7-B11>0,Q7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(R7-B11>0,R7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(S7-B11>0,S7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(T7-B11>0,T7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(U7-B11>0,U7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(V7-B11>0,V7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(W7-B11>0,W7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(X7-B11>0,X7-B11,0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"IF(D151=0,0,CHOOSE(D151,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E151=0,0,CHOOSE(E151,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(F151=0,0,CHOOSE(F151,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(G151=0,0,CHOOSE(G151,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(H151=0,0,CHOOSE(H151,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(I151=0,0,CHOOSE(I151,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(J151=0,0,CHOOSE(J151,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(K151=0,0,CHOOSE(K151,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(L151=0,0,CHOOSE(L151,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(M151=0,0,CHOOSE(M151,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(N151=0,0,CHOOSE(N151,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(O151=0,0,CHOOSE(O151,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(P151=0,0,CHOOSE(P151,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q151=0,0,CHOOSE(Q151,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(R151=0,0,CHOOSE(R151,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(S151=0,0,CHOOSE(S151,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(T151=0,0,CHOOSE(T151,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(U151=0,0,CHOOSE(U151,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(V151=0,0,CHOOSE(V151,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(W151=0,0,CHOOSE(W151,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(X151=0,0,CHOOSE(X151,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}}]
[]
[null,null,{"$f":"$C$49","v":"New domestic MLT borrowing (gross)"},{"$f":"D139*$B$5","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,{"$f":"$C$50","v":"cumulative"},{"$f":"D154","v":{"$error":"#VALUE!"}},{"$f":"SUM(D154:E154)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D154:F154)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D154:G154)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D154:H154)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D154:I154)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D154:J154)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D154:K154)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D154:L154)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D154:M154)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D154:N154)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D154:O154)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D154:P154)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D154:Q154)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D154:R154)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D154:S154)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D154:T154)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D154:U154)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D154:V154)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D154:W154)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D154:X154)","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"$C$51","v":"Stock of new domestic MLT debt"},{"$f":"D154-D160","v":{"$error":"#VALUE!"}},{"$f":"D156+E154-E160","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[null,null,{"$f":"$C$53","v":"Total debt service"},{"$f":"D159+D160","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,{"$f":"$C$54","v":"Interest"},0,{"$f":"D156*E16","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,{"$f":"$C$55","v":"Amortization"},{"$f":"(D163-D165)/(B18-B19)","v":0},{"$f":"(E163-E165)/(B18-B19)","v":{"$error":"#VALUE!"}},{"$f":"(F163-F165)/(B18-B19)","v":{"$error":"#VALUE!"}},{"$f":"(G163-G165)/(B18-B19)","v":{"$error":"#VALUE!"}},{"$f":"(H163-H165)/(B18-B19)","v":{"$error":"#VALUE!"}},{"$f":"(I163-I165)/(B18-B19)","v":{"$error":"#VALUE!"}},{"$f":"(J163-J165)/(B18-B19)","v":{"$error":"#VALUE!"}},{"$f":"(K163-K165)/(B18-B19)","v":{"$error":"#VALUE!"}},{"$f":"(L163-L165)/(B18-B19)","v":{"$error":"#VALUE!"}},{"$f":"(M163-M165)/(B18-B19)","v":{"$error":"#VALUE!"}},{"$f":"(N163-N165)/(B18-B19)","v":{"$error":"#VALUE!"}},{"$f":"(O163-O165)/(B18-B19)","v":{"$error":"#VALUE!"}},{"$f":"(P163-P165)/(B18-B19)","v":{"$error":"#VALUE!"}},{"$f":"(Q163-Q165)/(B18-B19)","v":{"$error":"#VALUE!"}},{"$f":"(R163-R165)/(B18-B19)","v":{"$error":"#VALUE!"}},{"$f":"(S163-S165)/(B18-B19)","v":{"$error":"#VALUE!"}},{"$f":"(T163-T165)/(B18-B19)","v":{"$error":"#VALUE!"}},{"$f":"(U163-U165)/(B18-B19)","v":{"$error":"#VALUE!"}},{"$f":"(V163-V165)/(B18-B19)","v":{"$error":"#VALUE!"}},{"$f":"(W163-W165)/(B18-B19)","v":{"$error":"#VALUE!"}},{"$f":"(X163-X165)/(B18-B19)","v":{"$error":"#VALUE!"}}]
[]
[null,null,{"$f":"$C$57","v":"t-g>0"},{"$f":"IF(D7-B19>0,D7-B19,0)","v":0},{"$f":"IF(E7-B19>0,E7-B19,0)","v":1},{"$f":"IF(F7-B19>0,F7-B19,0)","v":2},{"$f":"IF(G7-B19>0,G7-B19,0)","v":3},{"$f":"IF(H7-B19>0,H7-B19,0)","v":4},{"$f":"IF(I7-B19>0,I7-B19,0)","v":5},{"$f":"IF(J7-B19>0,J7-B19,0)","v":6},{"$f":"IF(K7-B19>0,K7-B19,0)","v":7},{"$f":"IF(L7-B19>0,L7-B19,0)","v":8},{"$f":"IF(M7-B19>0,M7-B19,0)","v":9},{"$f":"IF(N7-B19>0,N7-B19,0)","v":10},{"$f":"IF(O7-B19>0,O7-B19,0)","v":11},{"$f":"IF(P7-B19>0,P7-B19,0)","v":12},{"$f":"IF(Q7-B19>0,Q7-B19,0)","v":13},{"$f":"IF(R7-B19>0,R7-B19,0)","v":14},{"$f":"IF(S7-B19>0,S7-B19,0)","v":15},{"$f":"IF(T7-B19>0,T7-B19,0)","v":16},{"$f":"IF(U7-B19>0,U7-B19,0)","v":17},{"$f":"IF(V7-B19>0,V7-B19,0)","v":18},{"$f":"IF(W7-B19>0,W7-B19,0)","v":19},{"$f":"IF(X7-B19>0,X7-B19,0)","v":20}]
[null,null,null,{"$f":"IF(D162=0,0,CHOOSE(D162,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD155,AE155,AF155))","v":0},{"$f":"IF(E162=0,0,CHOOSE(E162,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD155,AE155,AF155))","v":{"$error":"#VALUE!"}},{"$f":"IF(F162=0,0,CHOOSE(F162,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD155,AE155,AF155))","v":{"$error":"#VALUE!"}},{"$f":"IF(G162=0,0,CHOOSE(G162,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD155,AE155,AF155))","v":{"$error":"#VALUE!"}},{"$f":"IF(H162=0,0,CHOOSE(H162,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD155,AE155,AF155))","v":{"$error":"#VALUE!"}},{"$f":"IF(I162=0,0,CHOOSE(I162,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD155,AE155,AF155))","v":{"$error":"#VALUE!"}},{"$f":"IF(J162=0,0,CHOOSE(J162,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD155,AE155,AF155))","v":{"$error":"#VALUE!"}},{"$f":"IF(K162=0,0,CHOOSE(K162,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD155,AE155,AF155))","v":{"$error":"#VALUE!"}},{"$f":"IF(L162=0,0,CHOOSE(L162,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD155,AE155,AF155))","v":{"$error":"#VALUE!"}},{"$f":"IF(M162=0,0,CHOOSE(M162,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD155,AE155,AF155))","v":{"$error":"#VALUE!"}},{"$f":"IF(N162=0,0,CHOOSE(N162,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD155,AE155,AF155))","v":{"$error":"#VALUE!"}},{"$f":"IF(O162=0,0,CHOOSE(O162,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD155,AE155,AF155))","v":{"$error":"#VALUE!"}},{"$f":"IF(P162=0,0,CHOOSE(P162,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD155,AE155,AF155))","v":{"$error":"#VALUE!"}},{"$f":"IF(Q162=0,0,CHOOSE(Q162,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD155,AE155,AF155))","v":{"$error":"#VALUE!"}},{"$f":"IF(R162=0,0,CHOOSE(R162,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD155,AE155,AF155))","v":{"$error":"#VALUE!"}},{"$f":"IF(S162=0,0,CHOOSE(S162,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD155,AE155,AF155))","v":{"$error":"#VALUE!"}},{"$f":"IF(T162=0,0,CHOOSE(T162,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD155,AE155,AF155))","v":{"$error":"#VALUE!"}},{"$f":"IF(U162=0,0,CHOOSE(U162,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD155,AE155,AF155))","v":{"$error":"#VALUE!"}},{"$f":"IF(V162=0,0,CHOOSE(V162,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD155,AE155,AF155))","v":{"$error":"#VALUE!"}},{"$f":"IF(W162=0,0,CHOOSE(W162,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD155,AE155,AF155))","v":{"$error":"#VALUE!"}},{"$f":"IF(X162=0,0,CHOOSE(X162,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD155,AE155,AF155))","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"$C$59","v":"t-m condition"},{"$f":"IF(D7-B18>0,D7-B18,0)","v":0},{"$f":"IF(E7-B18>0,E7-B18,0)","v":0},{"$f":"IF(F7-B18>0,F7-B18,0)","v":1},{"$f":"IF(G7-B18>0,G7-B18,0)","v":2},{"$f":"IF(H7-B18>0,H7-B18,0)","v":3},{"$f":"IF(I7-B18>0,I7-B18,0)","v":4},{"$f":"IF(J7-B18>0,J7-B18,0)","v":5},{"$f":"IF(K7-B18>0,K7-B18,0)","v":6},{"$f":"IF(L7-B18>0,L7-B18,0)","v":7},{"$f":"IF(M7-B18>0,M7-B18,0)","v":8},{"$f":"IF(N7-B18>0,N7-B18,0)","v":9},{"$f":"IF(O7-B18>0,O7-B18,0)","v":10},{"$f":"IF(P7-B18>0,P7-B18,0)","v":11},{"$f":"IF(Q7-B18>0,Q7-B18,0)","v":12},{"$f":"IF(R7-B18>0,R7-B18,0)","v":13},{"$f":"IF(S7-B18>0,S7-B18,0)","v":14},{"$f":"IF(T7-B18>0,T7-B18,0)","v":15},{"$f":"IF(U7-B18>0,U7-B18,0)","v":16},{"$f":"IF(V7-B18>0,V7-B18,0)","v":17},{"$f":"IF(W7-B18>0,W7-B18,0)","v":18},{"$f":"IF(X7-B18>0,X7-B18,0)","v":19}]
[null,null,null,{"$f":"IF(D164=0,0,CHOOSE(D164,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD37,AE37,AF37))","v":0},{"$f":"IF(E164=0,0,CHOOSE(E164,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD37,AE37,AF37))","v":0},{"$f":"IF(F164=0,0,CHOOSE(F164,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD37,AE37,AF37))","v":{"$error":"#VALUE!"}},{"$f":"IF(G164=0,0,CHOOSE(G164,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD37,AE37,AF37))","v":{"$error":"#VALUE!"}},{"$f":"IF(H164=0,0,CHOOSE(H164,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD37,AE37,AF37))","v":{"$error":"#VALUE!"}},{"$f":"IF(I164=0,0,CHOOSE(I164,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD37,AE37,AF37))","v":{"$error":"#VALUE!"}},{"$f":"IF(J164=0,0,CHOOSE(J164,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD37,AE37,AF37))","v":{"$error":"#VALUE!"}},{"$f":"IF(K164=0,0,CHOOSE(K164,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD37,AE37,AF37))","v":{"$error":"#VALUE!"}},{"$f":"IF(L164=0,0,CHOOSE(L164,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD37,AE37,AF37))","v":{"$error":"#VALUE!"}},{"$f":"IF(M164=0,0,CHOOSE(M164,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD37,AE37,AF37))","v":{"$error":"#VALUE!"}},{"$f":"IF(N164=0,0,CHOOSE(N164,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD37,AE37,AF37))","v":{"$error":"#VALUE!"}},{"$f":"IF(O164=0,0,CHOOSE(O164,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD37,AE37,AF37))","v":{"$error":"#VALUE!"}},{"$f":"IF(P164=0,0,CHOOSE(P164,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD37,AE37,AF37))","v":{"$error":"#VALUE!"}},{"$f":"IF(Q164=0,0,CHOOSE(Q164,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD37,AE37,AF37))","v":{"$error":"#VALUE!"}},{"$f":"IF(R164=0,0,CHOOSE(R164,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD37,AE37,AF37))","v":{"$error":"#VALUE!"}},{"$f":"IF(S164=0,0,CHOOSE(S164,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD37,AE37,AF37))","v":{"$error":"#VALUE!"}},{"$f":"IF(T164=0,0,CHOOSE(T164,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD37,AE37,AF37))","v":{"$error":"#VALUE!"}},{"$f":"IF(U164=0,0,CHOOSE(U164,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD37,AE37,AF37))","v":{"$error":"#VALUE!"}},{"$f":"IF(V164=0,0,CHOOSE(V164,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD37,AE37,AF37))","v":{"$error":"#VALUE!"}},{"$f":"IF(W164=0,0,CHOOSE(W164,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD37,AE37,AF37))","v":{"$error":"#VALUE!"}},{"$f":"IF(X164=0,0,CHOOSE(X164,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD37,AE37,AF37))","v":{"$error":"#VALUE!"}}]
[]
[null,null,{"$f":"$C$62","v":"New domestic short-term borrowing (gross; also stock of debt)"},{"$f":"D139*$B$6","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,{"$f":"$C$63","v":"Interest"},null,{"$f":"D167*E22","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[{"$f":"+B5_depreciation_pub!B2","v":"Bounds Test 5: Exchange Rate Shock"}]
[]
[null,null,{"$f":"$C$31","v":"New borrowing (gross, in LCU)"},{"$f":"B5_depreciation_pub!E90-'Baseline - public'!O78","v":{"$error":"#VALUE!"}},{"$f":"B5_depreciation_pub!F90-'Baseline - public'!P78","v":{"$error":"#VALUE!"}},{"$f":"B5_depreciation_pub!G90-'Baseline - public'!Q78","v":{"$error":"#VALUE!"}},{"$f":"B5_depreciation_pub!H90-'Baseline - public'!R78","v":{"$error":"#VALUE!"}},{"$f":"B5_depreciation_pub!I90-'Baseline - public'!S78","v":{"$error":"#VALUE!"}},{"$f":"B5_depreciation_pub!J90-'Baseline - public'!T78","v":{"$error":"#VALUE!"}},{"$f":"B5_depreciation_pub!K90-'Baseline - public'!U78","v":{"$error":"#VALUE!"}},{"$f":"B5_depreciation_pub!L90-'Baseline - public'!V78","v":{"$error":"#VALUE!"}},{"$f":"B5_depreciation_pub!M90-'Baseline - public'!W78","v":{"$error":"#VALUE!"}},{"$f":"B5_depreciation_pub!N90-'Baseline - public'!X78","v":{"$error":"#VALUE!"}},{"$f":"B5_depreciation_pub!O90-'Baseline - public'!Y78","v":{"$error":"#VALUE!"}},{"$f":"B5_depreciation_pub!P90-'Baseline - public'!Z78","v":{"$error":"#VALUE!"}},{"$f":"B5_depreciation_pub!Q90-'Baseline - public'!AA78","v":{"$error":"#VALUE!"}},{"$f":"B5_depreciation_pub!R90-'Baseline - public'!AB78","v":{"$error":"#VALUE!"}},{"$f":"B5_depreciation_pub!S90-'Baseline - public'!AC78","v":{"$error":"#VALUE!"}},{"$f":"B5_depreciation_pub!T90-'Baseline - public'!AD78","v":{"$error":"#VALUE!"}},{"$f":"B5_depreciation_pub!U90-'Baseline - public'!AE78","v":{"$error":"#VALUE!"}},{"$f":"B5_depreciation_pub!V90-'Baseline - public'!AF78","v":{"$error":"#VALUE!"}},{"$f":"B5_depreciation_pub!W90-'Baseline - public'!AG78","v":{"$error":"#VALUE!"}},{"$f":"B5_depreciation_pub!X90-'Baseline - public'!AH78","v":{"$error":"#VALUE!"}},{"$f":"B5_depreciation_pub!Y90-'Baseline - public'!AI78","v":{"$error":"#VALUE!"}}]
[null,null,"   (gross, in USD)",null,{"$f":"E172/E$27","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,{"$f":"C$33","v":"New borrowing under the external DSA (in USD)"},{"$f":"B5_depreciation_ext!D87","v":{"$error":"#VALUE!"}},{"$f":"B5_depreciation_ext!E87","v":{"$error":"#VALUE!"}},{"$f":"B5_depreciation_ext!F87","v":{"$error":"#VALUE!"}},{"$f":"B5_depreciation_ext!G87","v":{"$error":"#VALUE!"}},{"$f":"B5_depreciation_ext!H87","v":{"$error":"#VALUE!"}},{"$f":"B5_depreciation_ext!I87","v":{"$error":"#VALUE!"}},{"$f":"B5_depreciation_ext!J87","v":{"$error":"#VALUE!"}},{"$f":"B5_depreciation_ext!K87","v":{"$error":"#VALUE!"}},{"$f":"B5_depreciation_ext!L87","v":{"$error":"#VALUE!"}},{"$f":"B5_depreciation_ext!M87","v":{"$error":"#VALUE!"}},{"$f":"B5_depreciation_ext!N87","v":{"$error":"#VALUE!"}},{"$f":"B5_depreciation_ext!O87","v":{"$error":"#VALUE!"}},{"$f":"B5_depreciation_ext!P87","v":{"$error":"#VALUE!"}},{"$f":"B5_depreciation_ext!Q87","v":{"$error":"#VALUE!"}},{"$f":"B5_depreciation_ext!R87","v":{"$error":"#VALUE!"}},{"$f":"B5_depreciation_ext!S87","v":{"$error":"#VALUE!"}},{"$f":"B5_depreciation_ext!T87","v":{"$error":"#VALUE!"}},{"$f":"B5_depreciation_ext!U87","v":{"$error":"#VALUE!"}},{"$f":"B5_depreciation_ext!V87","v":{"$error":"#VALUE!"}},{"$f":"B5_depreciation_ext!W87","v":{"$error":"#VALUE!"}},{"$f":"B5_depreciation_ext!X87","v":{"$error":"#VALUE!"}}]
[null,null,"Modality of residual financing (1: external, 2: public):",null,{"$f":"IF(E174>E172*$B$4/E$27, 1,2)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,"(1 is selected when external GFN is larger than external financing under the public DSA with a cap up to total public GFN) "]
[null,null,{"$f":"C$36","v":"New forex borrowing (gross, USD)"},{"$f":"IF(D175=1,IF(D174>D172/D$27,D172/D$27,D174),D172*$B$4/D$27)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,{"$f":"$C$37","v":"cumulative"},{"$f":"D177","v":{"$error":"#VALUE!"}},{"$f":"SUM(D177:E177)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D177:F177)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D177:G177)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D177:H177)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D177:I177)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D177:J177)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D177:K177)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D177:L177)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D177:M177)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D177:N177)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D177:O177)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D177:P177)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D177:Q177)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D177:R177)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D177:S177)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D177:T177)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D177:U177)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D177:V177)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D177:W177)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D177:X177)","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"$C$38","v":"Stock of new forex debt (in USD)"},{"$f":"D177-D183","v":{"$error":"#VALUE!"}},{"$f":"D179+E177-E183","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,{"$f":"$C$39","v":"PV of new forex debt (in USD)"},{"$f":"IF($B$9>$B$10, D177, D177*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,D180-E183+E177, D180*(1+$B$10)-E181+E177*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,E180-F183+F177, E180*(1+$B$10)-F181+F177*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,F180-G183+G177, F180*(1+$B$10)-G181+G177*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,G180-H183+H177, G180*(1+$B$10)-H181+H177*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,H180-I183+I177, H180*(1+$B$10)-I181+I177*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,I180-J183+J177, I180*(1+$B$10)-J181+J177*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,J180-K183+K177, J180*(1+$B$10)-K181+K177*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,K180-L183+L177, K180*(1+$B$10)-L181+L177*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,L180-M183+M177, L180*(1+$B$10)-M181+M177*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,M180-N183+N177, M180*(1+$B$10)-N181+N177*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,N180-O183+O177, N180*(1+$B$10)-O181+O177*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,O180-P183+P177, O180*(1+$B$10)-P181+P177*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,P180-Q183+Q177, P180*(1+$B$10)-Q181+Q177*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,Q180-R183+R177, Q180*(1+$B$10)-R181+R177*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,R180-S183+S177, R180*(1+$B$10)-S181+S177*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,S180-T183+T177, S180*(1+$B$10)-T181+T177*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,T180-U183+U177, T180*(1+$B$10)-U181+U177*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,U180-V183+V177, U180*(1+$B$10)-V181+V177*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,V180-W183+W177, V180*(1+$B$10)-W181+W177*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,W180-X183+X177, W180*(1+$B$10)-X181+X177*$D$14/100)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$40","v":"Total debt service (in USD)"},{"$f":"D182+D183","v":{"$error":"#DIV/0!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,{"$f":"$C$41","v":"Interest"},0,{"$f":"D179*B9","v":{"$error":"#VALUE!"}},{"$f":"E179*B9","v":{"$error":"#VALUE!"}},{"$f":"F179*B9","v":{"$error":"#VALUE!"}},{"$f":"G179*B9","v":{"$error":"#VALUE!"}},{"$f":"H179*B9","v":{"$error":"#VALUE!"}},{"$f":"I179*B9","v":{"$error":"#VALUE!"}},{"$f":"J179*B9","v":{"$error":"#VALUE!"}},{"$f":"K179*B9","v":{"$error":"#VALUE!"}},{"$f":"L179*B9","v":{"$error":"#VALUE!"}},{"$f":"M179*B9","v":{"$error":"#VALUE!"}},{"$f":"N179*B9","v":{"$error":"#VALUE!"}},{"$f":"O179*B9","v":{"$error":"#VALUE!"}},{"$f":"P179*B9","v":{"$error":"#VALUE!"}},{"$f":"Q179*B9","v":{"$error":"#VALUE!"}},{"$f":"R179*B9","v":{"$error":"#VALUE!"}},{"$f":"S179*B9","v":{"$error":"#VALUE!"}},{"$f":"T179*B9","v":{"$error":"#VALUE!"}},{"$f":"U179*B9","v":{"$error":"#VALUE!"}},{"$f":"V179*B9","v":{"$error":"#VALUE!"}},{"$f":"W179*B9","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"$C$42","v":"Amortization"},{"$f":"(D186-D188)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(E186-E188)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(F186-F188)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(G186-G188)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(H186-H188)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(I186-I188)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(J186-J188)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(K186-K188)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(L186-L188)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(M186-M188)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(N186-N188)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(O186-O188)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(P186-P188)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(Q186-Q188)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(R186-R188)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(S186-S188)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(T186-T188)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(U186-U188)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(V186-V188)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(W186-W188)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(X186-X188)/(B11-B12)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,{"$f":"$C$44","v":"t-g>0"},{"$f":"IF(D7-B12>0,D7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(E7-B12>0,E7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(F7-B12>0,F7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(G7-B12>0,G7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(H7-B12>0,H7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(I7-B12>0,I7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(J7-B12>0,J7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(K7-B12>0,K7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L7-B12>0,L7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(M7-B12>0,M7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(N7-B12>0,N7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(O7-B12>0,O7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(P7-B12>0,P7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q7-B12>0,Q7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(R7-B12>0,R7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(S7-B12>0,S7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(T7-B12>0,T7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(U7-B12>0,U7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(V7-B12>0,V7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(W7-B12>0,W7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(X7-B12>0,X7-B12,0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"IF(D185=0,0,CHOOSE(D185,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E185=0,0,CHOOSE(E185,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":{"$error":"#DIV/0!"}},{"$f":"IF(F185=0,0,CHOOSE(F185,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":{"$error":"#DIV/0!"}},{"$f":"IF(G185=0,0,CHOOSE(G185,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":{"$error":"#DIV/0!"}},{"$f":"IF(H185=0,0,CHOOSE(H185,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":{"$error":"#DIV/0!"}},{"$f":"IF(I185=0,0,CHOOSE(I185,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":{"$error":"#DIV/0!"}},{"$f":"IF(J185=0,0,CHOOSE(J185,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":{"$error":"#DIV/0!"}},{"$f":"IF(K185=0,0,CHOOSE(K185,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":{"$error":"#DIV/0!"}},{"$f":"IF(L185=0,0,CHOOSE(L185,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":{"$error":"#DIV/0!"}},{"$f":"IF(M185=0,0,CHOOSE(M185,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":{"$error":"#DIV/0!"}},{"$f":"IF(N185=0,0,CHOOSE(N185,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":{"$error":"#DIV/0!"}},{"$f":"IF(O185=0,0,CHOOSE(O185,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":{"$error":"#DIV/0!"}},{"$f":"IF(P185=0,0,CHOOSE(P185,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q185=0,0,CHOOSE(Q185,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":{"$error":"#DIV/0!"}},{"$f":"IF(R185=0,0,CHOOSE(R185,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":{"$error":"#DIV/0!"}},{"$f":"IF(S185=0,0,CHOOSE(S185,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":{"$error":"#DIV/0!"}},{"$f":"IF(T185=0,0,CHOOSE(T185,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":{"$error":"#DIV/0!"}},{"$f":"IF(U185=0,0,CHOOSE(U185,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":{"$error":"#DIV/0!"}},{"$f":"IF(V185=0,0,CHOOSE(V185,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":{"$error":"#DIV/0!"}},{"$f":"IF(W185=0,0,CHOOSE(W185,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":{"$error":"#DIV/0!"}},{"$f":"IF(X185=0,0,CHOOSE(X185,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$46","v":"t-m condition"},{"$f":"IF(D7-B11>0,D7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(E7-B11>0,E7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(F7-B11>0,F7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(G7-B11>0,G7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(H7-B11>0,H7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(I7-B11>0,I7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(J7-B11>0,J7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(K7-B11>0,K7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L7-B11>0,L7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(M7-B11>0,M7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(N7-B11>0,N7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(O7-B11>0,O7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(P7-B11>0,P7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q7-B11>0,Q7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(R7-B11>0,R7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(S7-B11>0,S7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(T7-B11>0,T7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(U7-B11>0,U7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(V7-B11>0,V7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(W7-B11>0,W7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(X7-B11>0,X7-B11,0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"IF(D187=0,0,CHOOSE(D187,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E187=0,0,CHOOSE(E187,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(F187=0,0,CHOOSE(F187,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(G187=0,0,CHOOSE(G187,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(H187=0,0,CHOOSE(H187,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(I187=0,0,CHOOSE(I187,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(J187=0,0,CHOOSE(J187,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(K187=0,0,CHOOSE(K187,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(L187=0,0,CHOOSE(L187,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(M187=0,0,CHOOSE(M187,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(N187=0,0,CHOOSE(N187,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(O187=0,0,CHOOSE(O187,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(P187=0,0,CHOOSE(P187,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q187=0,0,CHOOSE(Q187,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(R187=0,0,CHOOSE(R187,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(S187=0,0,CHOOSE(S187,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(T187=0,0,CHOOSE(T187,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(U187=0,0,CHOOSE(U187,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(V187=0,0,CHOOSE(V187,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(W187=0,0,CHOOSE(W187,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(X187=0,0,CHOOSE(X187,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}}]
[]
[null,null,{"$f":"$C$49","v":"New domestic MLT borrowing (gross)"},{"$f":"IF(SUM($B$5+$B$6)=0, 0,(D172-D177*D$27)*$B$5/($B$5+$B$6))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($B$5+$B$6)=0, 0,(E172-E177*E$27)*$B$5/($B$5+$B$6))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($B$5+$B$6)=0, 0,(F172-F177*F$27)*$B$5/($B$5+$B$6))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"$C$50","v":"cumulative"},{"$f":"D190","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D190:E190)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D190:F190)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D190:G190)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D190:H190)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D190:I190)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D190:J190)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D190:K190)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D190:L190)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D190:M190)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D190:N190)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D190:O190)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D190:P190)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D190:Q190)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D190:R190)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D190:S190)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D190:T190)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D190:U190)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D190:V190)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D190:W190)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D190:X190)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$51","v":"Stock of new domestic MLT debt"},{"$f":"D190-D196","v":{"$error":"#DIV/0!"}},{"$f":"D192+E190-E196","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,{"$f":"$C$53","v":"Total debt service"},{"$f":"D195+D196","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"$C$54","v":"Interest"},0,{"$f":"D192*E16","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"$C$55","v":"Amortization"},{"$f":"(D199-D201)/(B18-B19)","v":0},{"$f":"(E199-E201)/(B18-B19)","v":{"$error":"#DIV/0!"}},{"$f":"(F199-F201)/(B18-B19)","v":{"$error":"#DIV/0!"}},{"$f":"(G199-G201)/(B18-B19)","v":{"$error":"#DIV/0!"}},{"$f":"(H199-H201)/(B18-B19)","v":{"$error":"#DIV/0!"}},{"$f":"(I199-I201)/(B18-B19)","v":{"$error":"#DIV/0!"}},{"$f":"(J199-J201)/(B18-B19)","v":{"$error":"#DIV/0!"}},{"$f":"(K199-K201)/(B18-B19)","v":{"$error":"#DIV/0!"}},{"$f":"(L199-L201)/(B18-B19)","v":{"$error":"#DIV/0!"}},{"$f":"(M199-M201)/(B18-B19)","v":{"$error":"#DIV/0!"}},{"$f":"(N199-N201)/(B18-B19)","v":{"$error":"#DIV/0!"}},{"$f":"(O199-O201)/(B18-B19)","v":{"$error":"#DIV/0!"}},{"$f":"(P199-P201)/(B18-B19)","v":{"$error":"#DIV/0!"}},{"$f":"(Q199-Q201)/(B18-B19)","v":{"$error":"#DIV/0!"}},{"$f":"(R199-R201)/(B18-B19)","v":{"$error":"#DIV/0!"}},{"$f":"(S199-S201)/(B18-B19)","v":{"$error":"#DIV/0!"}},{"$f":"(T199-T201)/(B18-B19)","v":{"$error":"#DIV/0!"}},{"$f":"(U199-U201)/(B18-B19)","v":{"$error":"#DIV/0!"}},{"$f":"(V199-V201)/(B18-B19)","v":{"$error":"#DIV/0!"}},{"$f":"(W199-W201)/(B18-B19)","v":{"$error":"#DIV/0!"}},{"$f":"(X199-X201)/(B18-B19)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,{"$f":"$C$57","v":"t-g>0"},{"$f":"IF(D7-B19>0,D7-B19,0)","v":0},{"$f":"IF(E7-B19>0,E7-B19,0)","v":1},{"$f":"IF(F7-B19>0,F7-B19,0)","v":2},{"$f":"IF(G7-B19>0,G7-B19,0)","v":3},{"$f":"IF(H7-B19>0,H7-B19,0)","v":4},{"$f":"IF(I7-B19>0,I7-B19,0)","v":5},{"$f":"IF(J7-B19>0,J7-B19,0)","v":6},{"$f":"IF(K7-B19>0,K7-B19,0)","v":7},{"$f":"IF(L7-B19>0,L7-B19,0)","v":8},{"$f":"IF(M7-B19>0,M7-B19,0)","v":9},{"$f":"IF(N7-B19>0,N7-B19,0)","v":10},{"$f":"IF(O7-B19>0,O7-B19,0)","v":11},{"$f":"IF(P7-B19>0,P7-B19,0)","v":12},{"$f":"IF(Q7-B19>0,Q7-B19,0)","v":13},{"$f":"IF(R7-B19>0,R7-B19,0)","v":14},{"$f":"IF(S7-B19>0,S7-B19,0)","v":15},{"$f":"IF(T7-B19>0,T7-B19,0)","v":16},{"$f":"IF(U7-B19>0,U7-B19,0)","v":17},{"$f":"IF(V7-B19>0,V7-B19,0)","v":18},{"$f":"IF(W7-B19>0,W7-B19,0)","v":19},{"$f":"IF(X7-B19>0,X7-B19,0)","v":20}]
[null,null,null,{"$f":"IF(D198=0,0,CHOOSE(D198,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD191,AE191,AF191))","v":0},{"$f":"IF(E198=0,0,CHOOSE(E198,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD191,AE191,AF191))","v":{"$error":"#DIV/0!"}},{"$f":"IF(F198=0,0,CHOOSE(F198,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD191,AE191,AF191))","v":{"$error":"#DIV/0!"}},{"$f":"IF(G198=0,0,CHOOSE(G198,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD191,AE191,AF191))","v":{"$error":"#DIV/0!"}},{"$f":"IF(H198=0,0,CHOOSE(H198,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD191,AE191,AF191))","v":{"$error":"#DIV/0!"}},{"$f":"IF(I198=0,0,CHOOSE(I198,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD191,AE191,AF191))","v":{"$error":"#DIV/0!"}},{"$f":"IF(J198=0,0,CHOOSE(J198,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD191,AE191,AF191))","v":{"$error":"#DIV/0!"}},{"$f":"IF(K198=0,0,CHOOSE(K198,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD191,AE191,AF191))","v":{"$error":"#DIV/0!"}},{"$f":"IF(L198=0,0,CHOOSE(L198,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD191,AE191,AF191))","v":{"$error":"#DIV/0!"}},{"$f":"IF(M198=0,0,CHOOSE(M198,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD191,AE191,AF191))","v":{"$error":"#DIV/0!"}},{"$f":"IF(N198=0,0,CHOOSE(N198,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD191,AE191,AF191))","v":{"$error":"#DIV/0!"}},{"$f":"IF(O198=0,0,CHOOSE(O198,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD191,AE191,AF191))","v":{"$error":"#DIV/0!"}},{"$f":"IF(P198=0,0,CHOOSE(P198,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD191,AE191,AF191))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q198=0,0,CHOOSE(Q198,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD191,AE191,AF191))","v":{"$error":"#DIV/0!"}},{"$f":"IF(R198=0,0,CHOOSE(R198,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD191,AE191,AF191))","v":{"$error":"#DIV/0!"}},{"$f":"IF(S198=0,0,CHOOSE(S198,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD191,AE191,AF191))","v":{"$error":"#DIV/0!"}},{"$f":"IF(T198=0,0,CHOOSE(T198,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD191,AE191,AF191))","v":{"$error":"#DIV/0!"}},{"$f":"IF(U198=0,0,CHOOSE(U198,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD191,AE191,AF191))","v":{"$error":"#DIV/0!"}},{"$f":"IF(V198=0,0,CHOOSE(V198,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD191,AE191,AF191))","v":{"$error":"#DIV/0!"}},{"$f":"IF(W198=0,0,CHOOSE(W198,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD191,AE191,AF191))","v":{"$error":"#DIV/0!"}},{"$f":"IF(X198=0,0,CHOOSE(X198,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD191,AE191,AF191))","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$59","v":"t-m condition"},{"$f":"IF(D7-B18>0,D7-B18,0)","v":0},{"$f":"IF(E7-B18>0,E7-B18,0)","v":0},{"$f":"IF(F7-B18>0,F7-B18,0)","v":1},{"$f":"IF(G7-B18>0,G7-B18,0)","v":2},{"$f":"IF(H7-B18>0,H7-B18,0)","v":3},{"$f":"IF(I7-B18>0,I7-B18,0)","v":4},{"$f":"IF(J7-B18>0,J7-B18,0)","v":5},{"$f":"IF(K7-B18>0,K7-B18,0)","v":6},{"$f":"IF(L7-B18>0,L7-B18,0)","v":7},{"$f":"IF(M7-B18>0,M7-B18,0)","v":8},{"$f":"IF(N7-B18>0,N7-B18,0)","v":9},{"$f":"IF(O7-B18>0,O7-B18,0)","v":10},{"$f":"IF(P7-B18>0,P7-B18,0)","v":11},{"$f":"IF(Q7-B18>0,Q7-B18,0)","v":12},{"$f":"IF(R7-B18>0,R7-B18,0)","v":13},{"$f":"IF(S7-B18>0,S7-B18,0)","v":14},{"$f":"IF(T7-B18>0,T7-B18,0)","v":15},{"$f":"IF(U7-B18>0,U7-B18,0)","v":16},{"$f":"IF(V7-B18>0,V7-B18,0)","v":17},{"$f":"IF(W7-B18>0,W7-B18,0)","v":18},{"$f":"IF(X7-B18>0,X7-B18,0)","v":19}]
[null,null,null,{"$f":"IF(D200=0,0,CHOOSE(D200,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD37,AE37,AF37))","v":0},{"$f":"IF(E200=0,0,CHOOSE(E200,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD37,AE37,AF37))","v":0},{"$f":"IF(F200=0,0,CHOOSE(F200,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(G200=0,0,CHOOSE(G200,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(H200=0,0,CHOOSE(H200,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(I200=0,0,CHOOSE(I200,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(J200=0,0,CHOOSE(J200,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(K200=0,0,CHOOSE(K200,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(L200=0,0,CHOOSE(L200,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(M200=0,0,CHOOSE(M200,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(N200=0,0,CHOOSE(N200,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(O200=0,0,CHOOSE(O200,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(P200=0,0,CHOOSE(P200,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q200=0,0,CHOOSE(Q200,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(R200=0,0,CHOOSE(R200,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(S200=0,0,CHOOSE(S200,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(T200=0,0,CHOOSE(T200,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(U200=0,0,CHOOSE(U200,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(V200=0,0,CHOOSE(V200,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(W200=0,0,CHOOSE(W200,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(X200=0,0,CHOOSE(X200,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}}]
[]
[null,null,{"$f":"$C$62","v":"New domestic short-term borrowing (gross; also stock of debt)"},{"$f":"IF(SUM($B$5+$B$6)=0, 0, (D172-D177*D$27)*$B$6/($B$5+$B$6))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($B$5+$B$6)=0, 0, (E172-E177*E$27)*$B$6/($B$5+$B$6))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"$C$63","v":"Interest"},null,{"$f":"D203*E22","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[{"$f":"B6_combo_mkt_pub!B2","v":"Bounds Test 6: Combined Shock for Market Access Countries"}]
[]
[null,null,{"$f":"$C$31","v":"New borrowing (gross, in LCU)"},{"$f":"B6_combo_mkt_pub!E90-'Baseline - public'!O$78","v":{"$error":"#VALUE!"}},{"$f":"B6_combo_mkt_pub!F90-'Baseline - public'!P$78","v":{"$error":"#VALUE!"}},{"$f":"B6_combo_mkt_pub!G90-'Baseline - public'!Q$78","v":{"$error":"#VALUE!"}},{"$f":"B6_combo_mkt_pub!H90-'Baseline - public'!R$78","v":{"$error":"#VALUE!"}},{"$f":"B6_combo_mkt_pub!I90-'Baseline - public'!S$78","v":{"$error":"#VALUE!"}},{"$f":"B6_combo_mkt_pub!J90-'Baseline - public'!T$78","v":{"$error":"#VALUE!"}},{"$f":"B6_combo_mkt_pub!K90-'Baseline - public'!U$78","v":{"$error":"#VALUE!"}},{"$f":"B6_combo_mkt_pub!L90-'Baseline - public'!V$78","v":{"$error":"#VALUE!"}},{"$f":"B6_combo_mkt_pub!M90-'Baseline - public'!W$78","v":{"$error":"#VALUE!"}},{"$f":"B6_combo_mkt_pub!N90-'Baseline - public'!X$78","v":{"$error":"#VALUE!"}},{"$f":"B6_combo_mkt_pub!O90-'Baseline - public'!Y$78","v":{"$error":"#VALUE!"}},{"$f":"B6_combo_mkt_pub!P90-'Baseline - public'!Z$78","v":{"$error":"#VALUE!"}},{"$f":"B6_combo_mkt_pub!Q90-'Baseline - public'!AA$78","v":{"$error":"#VALUE!"}},{"$f":"B6_combo_mkt_pub!R90-'Baseline - public'!AB$78","v":{"$error":"#VALUE!"}},{"$f":"B6_combo_mkt_pub!S90-'Baseline - public'!AC$78","v":{"$error":"#VALUE!"}},{"$f":"B6_combo_mkt_pub!T90-'Baseline - public'!AD$78","v":{"$error":"#VALUE!"}},{"$f":"B6_combo_mkt_pub!U90-'Baseline - public'!AE$78","v":{"$error":"#VALUE!"}},{"$f":"B6_combo_mkt_pub!V90-'Baseline - public'!AF$78","v":{"$error":"#VALUE!"}},{"$f":"B6_combo_mkt_pub!W90-'Baseline - public'!AG$78","v":{"$error":"#VALUE!"}},{"$f":"B6_combo_mkt_pub!X90-'Baseline - public'!AH$78","v":{"$error":"#VALUE!"}},{"$f":"B6_combo_mkt_pub!Y90-'Baseline - public'!AI$78","v":{"$error":"#VALUE!"}}]
[null,null,"   (gross, in USD)",null,{"$f":"E208/E$27","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,{"$f":"C$33","v":"New borrowing under the external DSA (in USD)"},{"$f":"B6_Combo_mkt_ext!D86","v":{"$error":"#VALUE!"}},{"$f":"B6_Combo_mkt_ext!E86","v":{"$error":"#VALUE!"}},{"$f":"B6_Combo_mkt_ext!F86","v":{"$error":"#VALUE!"}},{"$f":"B6_Combo_mkt_ext!G86","v":{"$error":"#VALUE!"}},{"$f":"B6_Combo_mkt_ext!H86","v":{"$error":"#VALUE!"}},{"$f":"B6_Combo_mkt_ext!I86","v":{"$error":"#VALUE!"}},{"$f":"B6_Combo_mkt_ext!J86","v":{"$error":"#VALUE!"}},{"$f":"B6_Combo_mkt_ext!K86","v":{"$error":"#VALUE!"}},{"$f":"B6_Combo_mkt_ext!L86","v":{"$error":"#VALUE!"}},{"$f":"B6_Combo_mkt_ext!M86","v":{"$error":"#VALUE!"}},{"$f":"B6_Combo_mkt_ext!N86","v":{"$error":"#VALUE!"}},{"$f":"B6_Combo_mkt_ext!O86","v":{"$error":"#VALUE!"}},{"$f":"B6_Combo_mkt_ext!P86","v":{"$error":"#VALUE!"}},{"$f":"B6_Combo_mkt_ext!Q86","v":{"$error":"#VALUE!"}},{"$f":"B6_Combo_mkt_ext!R86","v":{"$error":"#VALUE!"}},{"$f":"B6_Combo_mkt_ext!S86","v":{"$error":"#VALUE!"}},{"$f":"B6_Combo_mkt_ext!T86","v":{"$error":"#VALUE!"}},{"$f":"B6_Combo_mkt_ext!U86","v":{"$error":"#VALUE!"}},{"$f":"B6_Combo_mkt_ext!V86","v":{"$error":"#VALUE!"}},{"$f":"B6_Combo_mkt_ext!W86","v":{"$error":"#VALUE!"}},{"$f":"B6_Combo_mkt_ext!X86","v":{"$error":"#VALUE!"}}]
[null,null,"Modality of residual financing (1: external, 2: public):",null,{"$f":"IF(E210>E208*$B$4/E$27, 1,2)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,"(1 is selected when external GFN is larger than external financing under the public DSA with a cap up to total public GFN) "]
[null,null,{"$f":"C$36","v":"New forex borrowing (gross, USD)"},{"$f":"IF(D211=1,IF(D210>D208/D$27,D208/D$27,D210),D208*$B$4/D$27)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,{"$f":"$C$37","v":"cumulative"},{"$f":"D213","v":{"$error":"#VALUE!"}},{"$f":"SUM(D213:E213)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D213:F213)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D213:G213)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D213:H213)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D213:I213)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D213:J213)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D213:K213)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D213:L213)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D213:M213)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D213:N213)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D213:O213)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D213:P213)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D213:Q213)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D213:R213)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D213:S213)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D213:T213)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D213:U213)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D213:V213)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D213:W213)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D213:X213)","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"$C$38","v":"Stock of new forex debt (in USD)"},{"$f":"D213-D219","v":{"$error":"#VALUE!"}},{"$f":"D215+E213-E219","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,{"$f":"$C$39","v":"PV of new forex debt (in USD)"},{"$f":"IF($B$9>$B$10, D213, D213*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,D216-E219+E213, D216*(1+$B$10)-E217+E213*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,E216-F219+F213, E216*(1+$B$10)-F217+F213*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,F216-G219+G213, F216*(1+$B$10)-G217+G213*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,G216-H219+H213, G216*(1+$B$10)-H217+H213*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,H216-I219+I213, H216*(1+$B$10)-I217+I213*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,I216-J219+J213, I216*(1+$B$10)-J217+J213*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,J216-K219+K213, J216*(1+$B$10)-K217+K213*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,K216-L219+L213, K216*(1+$B$10)-L217+L213*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,L216-M219+M213, L216*(1+$B$10)-M217+M213*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,M216-N219+N213, M216*(1+$B$10)-N217+N213*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,N216-O219+O213, N216*(1+$B$10)-O217+O213*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,O216-P219+P213, O216*(1+$B$10)-P217+P213*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,P216-Q219+Q213, P216*(1+$B$10)-Q217+Q213*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,Q216-R219+R213, Q216*(1+$B$10)-R217+R213*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,R216-S219+S213, R216*(1+$B$10)-S217+S213*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,S216-T219+T213, S216*(1+$B$10)-T217+T213*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,T216-U219+U213, T216*(1+$B$10)-U217+U213*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,U216-V219+V213, U216*(1+$B$10)-V217+V213*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,V216-W219+W213, V216*(1+$B$10)-W217+W213*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,W216-X219+X213, W216*(1+$B$10)-X217+X213*$D$14/100)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$40","v":"Total debt service (in USD)"},{"$f":"D218+D219","v":{"$error":"#DIV/0!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,{"$f":"$C$41","v":"Interest"},0,{"$f":"D215*$B$9","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,{"$f":"$C$42","v":"Amortization"},{"$f":"(D222-D224)/($B$11-$B$12)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,{"$f":"$C$44","v":"t-g>0"},{"$f":"IF($D$7-$B$12>0,$D$7-$B$12,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"IF(D221=0,0,CHOOSE(D221,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD214,AE214,AF214))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E221=0,0,CHOOSE(E221,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD214,AE214,AF214))","v":{"$error":"#DIV/0!"}},{"$f":"IF(F221=0,0,CHOOSE(F221,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD214,AE214,AF214))","v":{"$error":"#DIV/0!"}},{"$f":"IF(G221=0,0,CHOOSE(G221,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD214,AE214,AF214))","v":{"$error":"#DIV/0!"}},{"$f":"IF(H221=0,0,CHOOSE(H221,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD214,AE214,AF214))","v":{"$error":"#DIV/0!"}},{"$f":"IF(I221=0,0,CHOOSE(I221,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD214,AE214,AF214))","v":{"$error":"#DIV/0!"}},{"$f":"IF(J221=0,0,CHOOSE(J221,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD214,AE214,AF214))","v":{"$error":"#DIV/0!"}},{"$f":"IF(K221=0,0,CHOOSE(K221,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD214,AE214,AF214))","v":{"$error":"#DIV/0!"}},{"$f":"IF(L221=0,0,CHOOSE(L221,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD214,AE214,AF214))","v":{"$error":"#DIV/0!"}},{"$f":"IF(M221=0,0,CHOOSE(M221,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD214,AE214,AF214))","v":{"$error":"#DIV/0!"}},{"$f":"IF(N221=0,0,CHOOSE(N221,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD214,AE214,AF214))","v":{"$error":"#DIV/0!"}},{"$f":"IF(O221=0,0,CHOOSE(O221,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD214,AE214,AF214))","v":{"$error":"#DIV/0!"}},{"$f":"IF(P221=0,0,CHOOSE(P221,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD214,AE214,AF214))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q221=0,0,CHOOSE(Q221,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD214,AE214,AF214))","v":{"$error":"#DIV/0!"}},{"$f":"IF(R221=0,0,CHOOSE(R221,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD214,AE214,AF214))","v":{"$error":"#DIV/0!"}},{"$f":"IF(S221=0,0,CHOOSE(S221,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD214,AE214,AF214))","v":{"$error":"#DIV/0!"}},{"$f":"IF(T221=0,0,CHOOSE(T221,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD214,AE214,AF214))","v":{"$error":"#DIV/0!"}},{"$f":"IF(U221=0,0,CHOOSE(U221,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD214,AE214,AF214))","v":{"$error":"#DIV/0!"}},{"$f":"IF(V221=0,0,CHOOSE(V221,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD214,AE214,AF214))","v":{"$error":"#DIV/0!"}},{"$f":"IF(W221=0,0,CHOOSE(W221,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD214,AE214,AF214))","v":{"$error":"#DIV/0!"}},{"$f":"IF(X221=0,0,CHOOSE(X221,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD214,AE214,AF214))","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$46","v":"t-m condition"},{"$f":"IF(D$7-$B$11>0,D$7-$B$11,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"IF(D223=0,0,CHOOSE(D223,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E223=0,0,CHOOSE(E223,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(F223=0,0,CHOOSE(F223,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(G223=0,0,CHOOSE(G223,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(H223=0,0,CHOOSE(H223,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(I223=0,0,CHOOSE(I223,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(J223=0,0,CHOOSE(J223,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(K223=0,0,CHOOSE(K223,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(L223=0,0,CHOOSE(L223,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(M223=0,0,CHOOSE(M223,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(N223=0,0,CHOOSE(N223,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(O223=0,0,CHOOSE(O223,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(P223=0,0,CHOOSE(P223,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q223=0,0,CHOOSE(Q223,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(R223=0,0,CHOOSE(R223,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(S223=0,0,CHOOSE(S223,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(T223=0,0,CHOOSE(T223,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(U223=0,0,CHOOSE(U223,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(V223=0,0,CHOOSE(V223,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(W223=0,0,CHOOSE(W223,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(X223=0,0,CHOOSE(X223,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}}]
[]
[null,null,{"$f":"$C$49","v":"New domestic MLT borrowing (gross)"},{"$f":"IF(SUM($B$5+$B$6)=0, 0, (D208-D213*D$27)*$B$5/($B$5+$B$6))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($B$5+$B$6)=0, 0, (E208-E213*E$27)*$B$5/($B$5+$B$6))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($B$5+$B$6)=0, 0, (F208-F213*F$27)*$B$5/($B$5+$B$6))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($B$5+$B$6)=0, 0, (G208-G213*G$27)*$B$5/($B$5+$B$6))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($B$5+$B$6)=0, 0, (H208-H213*H$27)*$B$5/($B$5+$B$6))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"$C$50","v":"cumulative"},{"$f":"D226","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D226:E226)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D226:F226)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D226:G226)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D226:H226)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D226:I226)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D226:J226)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D226:K226)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D226:L226)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D226:M226)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D226:N226)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D226:O226)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D226:P226)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D226:Q226)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D226:R226)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D226:S226)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D226:T226)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D226:U226)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D226:V226)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D226:W226)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D226:X226)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$51","v":"Stock of new domestic MLT debt"},{"$f":"D226-D232","v":{"$error":"#DIV/0!"}},{"$f":"D228+E226-E232","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,{"$f":"$C$53","v":"Total debt service"},{"$f":"D231+D232","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"$C$54","v":"Interest"},0,{"$f":"D228*E$16","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"$C$55","v":"Amortization"},{"$f":"(D235-D237)/($B$18-$B$19)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,{"$f":"$C$57","v":"t-g>0"},{"$f":"IF(D$7-$B$19>0,D$7-$B$19,0)","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,{"$f":"IF(D234=0,0,CHOOSE(D234,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD227,AE227,AF227))","v":0},{"$f":"IF(E234=0,0,CHOOSE(E234,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD227,AE227,AF227))","v":{"$error":"#DIV/0!"}},{"$f":"IF(F234=0,0,CHOOSE(F234,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD227,AE227,AF227))","v":{"$error":"#DIV/0!"}},{"$f":"IF(G234=0,0,CHOOSE(G234,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD227,AE227,AF227))","v":{"$error":"#DIV/0!"}},{"$f":"IF(H234=0,0,CHOOSE(H234,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD227,AE227,AF227))","v":{"$error":"#DIV/0!"}},{"$f":"IF(I234=0,0,CHOOSE(I234,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD227,AE227,AF227))","v":{"$error":"#DIV/0!"}},{"$f":"IF(J234=0,0,CHOOSE(J234,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD227,AE227,AF227))","v":{"$error":"#DIV/0!"}},{"$f":"IF(K234=0,0,CHOOSE(K234,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD227,AE227,AF227))","v":{"$error":"#DIV/0!"}},{"$f":"IF(L234=0,0,CHOOSE(L234,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD227,AE227,AF227))","v":{"$error":"#DIV/0!"}},{"$f":"IF(M234=0,0,CHOOSE(M234,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD227,AE227,AF227))","v":{"$error":"#DIV/0!"}},{"$f":"IF(N234=0,0,CHOOSE(N234,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD227,AE227,AF227))","v":{"$error":"#DIV/0!"}},{"$f":"IF(O234=0,0,CHOOSE(O234,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD227,AE227,AF227))","v":{"$error":"#DIV/0!"}},{"$f":"IF(P234=0,0,CHOOSE(P234,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD227,AE227,AF227))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q234=0,0,CHOOSE(Q234,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD227,AE227,AF227))","v":{"$error":"#DIV/0!"}},{"$f":"IF(R234=0,0,CHOOSE(R234,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD227,AE227,AF227))","v":{"$error":"#DIV/0!"}},{"$f":"IF(S234=0,0,CHOOSE(S234,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD227,AE227,AF227))","v":{"$error":"#DIV/0!"}},{"$f":"IF(T234=0,0,CHOOSE(T234,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD227,AE227,AF227))","v":{"$error":"#DIV/0!"}},{"$f":"IF(U234=0,0,CHOOSE(U234,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD227,AE227,AF227))","v":{"$error":"#DIV/0!"}},{"$f":"IF(V234=0,0,CHOOSE(V234,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD227,AE227,AF227))","v":{"$error":"#DIV/0!"}},{"$f":"IF(W234=0,0,CHOOSE(W234,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD227,AE227,AF227))","v":{"$error":"#DIV/0!"}},{"$f":"IF(X234=0,0,CHOOSE(X234,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD227,AE227,AF227))","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$59","v":"t-m condition"},{"$f":"IF(D$7-$B$18>0,D$7-$B$18,0)","v":0},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19]
[null,null,null,{"$f":"IF(D236=0,0,CHOOSE(D236,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD37,AE37,AF37))","v":0},{"$f":"IF(E236=0,0,CHOOSE(E236,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD37,AE37,AF37))","v":0},{"$f":"IF(F236=0,0,CHOOSE(F236,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(G236=0,0,CHOOSE(G236,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(H236=0,0,CHOOSE(H236,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(I236=0,0,CHOOSE(I236,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(J236=0,0,CHOOSE(J236,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(K236=0,0,CHOOSE(K236,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(L236=0,0,CHOOSE(L236,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(M236=0,0,CHOOSE(M236,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(N236=0,0,CHOOSE(N236,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(O236=0,0,CHOOSE(O236,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(P236=0,0,CHOOSE(P236,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q236=0,0,CHOOSE(Q236,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(R236=0,0,CHOOSE(R236,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(S236=0,0,CHOOSE(S236,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(T236=0,0,CHOOSE(T236,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(U236=0,0,CHOOSE(U236,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(V236=0,0,CHOOSE(V236,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(W236=0,0,CHOOSE(W236,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(X236=0,0,CHOOSE(X236,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}}]
[]
[null,null,{"$f":"$C$62","v":"New domestic short-term borrowing (gross; also stock of debt)"},{"$f":"IF(SUM($B$5+$B$6)=0, 0, (D208-D213*D$27)*$B$6/($B$5+$B$6))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($B$5+$B$6)=0, 0, (E208-E213*E$27)*$B$6/($B$5+$B$6))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"$C$63","v":"Interest"},null,{"$f":"D239*E$22","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[{"$f":"+'B6_combo_non-mkt_pub'!B2","v":"Bounds Test 6: Combined Shock for Non-Market Access Countries"}]
[]
[null,null,{"$f":"$C$31","v":"New borrowing (gross, in LCU)"},{"$f":"'B6_combo_non-mkt_pub'!E90-'Baseline - public'!O78","v":{"$error":"#VALUE!"}},{"$f":"'B6_combo_non-mkt_pub'!F90-'Baseline - public'!P78","v":{"$error":"#VALUE!"}},{"$f":"'B6_combo_non-mkt_pub'!G90-'Baseline - public'!Q78","v":{"$error":"#VALUE!"}},{"$f":"'B6_combo_non-mkt_pub'!H90-'Baseline - public'!R78","v":{"$error":"#VALUE!"}},{"$f":"'B6_combo_non-mkt_pub'!I90-'Baseline - public'!S78","v":{"$error":"#VALUE!"}},{"$f":"'B6_combo_non-mkt_pub'!J90-'Baseline - public'!T78","v":{"$error":"#VALUE!"}},{"$f":"'B6_combo_non-mkt_pub'!K90-'Baseline - public'!U78","v":{"$error":"#VALUE!"}},{"$f":"'B6_combo_non-mkt_pub'!L90-'Baseline - public'!V78","v":{"$error":"#VALUE!"}},{"$f":"'B6_combo_non-mkt_pub'!M90-'Baseline - public'!W78","v":{"$error":"#VALUE!"}},{"$f":"'B6_combo_non-mkt_pub'!N90-'Baseline - public'!X78","v":{"$error":"#VALUE!"}},{"$f":"'B6_combo_non-mkt_pub'!O90-'Baseline - public'!Y78","v":{"$error":"#VALUE!"}},{"$f":"'B6_combo_non-mkt_pub'!P90-'Baseline - public'!Z78","v":{"$error":"#VALUE!"}},{"$f":"'B6_combo_non-mkt_pub'!Q90-'Baseline - public'!AA78","v":{"$error":"#VALUE!"}},{"$f":"'B6_combo_non-mkt_pub'!R90-'Baseline - public'!AB78","v":{"$error":"#VALUE!"}},{"$f":"'B6_combo_non-mkt_pub'!S90-'Baseline - public'!AC78","v":{"$error":"#VALUE!"}},{"$f":"'B6_combo_non-mkt_pub'!T90-'Baseline - public'!AD78","v":{"$error":"#VALUE!"}},{"$f":"'B6_combo_non-mkt_pub'!U90-'Baseline - public'!AE78","v":{"$error":"#VALUE!"}},{"$f":"'B6_combo_non-mkt_pub'!V90-'Baseline - public'!AF78","v":{"$error":"#VALUE!"}},{"$f":"'B6_combo_non-mkt_pub'!W90-'Baseline - public'!AG78","v":{"$error":"#VALUE!"}},{"$f":"'B6_combo_non-mkt_pub'!X90-'Baseline - public'!AH78","v":{"$error":"#VALUE!"}},{"$f":"'B6_combo_non-mkt_pub'!Y90-'Baseline - public'!AI78","v":{"$error":"#VALUE!"}}]
[null,null,"   (gross, in USD)",null,{"$f":"E244/E$27","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,{"$f":"C$33","v":"New borrowing under the external DSA (in USD)"},{"$f":"'B6_Combo_non-mkt_ext'!D86","v":{"$error":"#VALUE!"}},{"$f":"'B6_Combo_non-mkt_ext'!E86","v":{"$error":"#VALUE!"}},{"$f":"'B6_Combo_non-mkt_ext'!F86","v":{"$error":"#VALUE!"}},{"$f":"'B6_Combo_non-mkt_ext'!G86","v":{"$error":"#VALUE!"}},{"$f":"'B6_Combo_non-mkt_ext'!H86","v":{"$error":"#VALUE!"}},{"$f":"'B6_Combo_non-mkt_ext'!I86","v":{"$error":"#VALUE!"}},{"$f":"'B6_Combo_non-mkt_ext'!J86","v":{"$error":"#VALUE!"}},{"$f":"'B6_Combo_non-mkt_ext'!K86","v":{"$error":"#VALUE!"}},{"$f":"'B6_Combo_non-mkt_ext'!L86","v":{"$error":"#VALUE!"}},{"$f":"'B6_Combo_non-mkt_ext'!M86","v":{"$error":"#VALUE!"}},{"$f":"'B6_Combo_non-mkt_ext'!N86","v":{"$error":"#VALUE!"}},{"$f":"'B6_Combo_non-mkt_ext'!O86","v":{"$error":"#VALUE!"}},{"$f":"'B6_Combo_non-mkt_ext'!P86","v":{"$error":"#VALUE!"}},{"$f":"'B6_Combo_non-mkt_ext'!Q86","v":{"$error":"#VALUE!"}},{"$f":"'B6_Combo_non-mkt_ext'!R86","v":{"$error":"#VALUE!"}},{"$f":"'B6_Combo_non-mkt_ext'!S86","v":{"$error":"#VALUE!"}},{"$f":"'B6_Combo_non-mkt_ext'!T86","v":{"$error":"#VALUE!"}},{"$f":"'B6_Combo_non-mkt_ext'!U86","v":{"$error":"#VALUE!"}},{"$f":"'B6_Combo_non-mkt_ext'!V86","v":{"$error":"#VALUE!"}},{"$f":"'B6_Combo_non-mkt_ext'!W86","v":{"$error":"#VALUE!"}},{"$f":"'B6_Combo_non-mkt_ext'!X86","v":{"$error":"#VALUE!"}}]
[null,null,"Modality of residual financing (1: external, 2: public):",null,{"$f":"IF(E246>E244*$B$4/E$27, 1,2)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,"(1 is selected when external GFN is larger than external financing under the public DSA with a cap up to total public GFN) "]
[null,null,{"$f":"C$36","v":"New forex borrowing (gross, USD)"},{"$f":"IF(D247=1,IF(D246>D244/D$27,D244/D$27,D246),D244*$B$4/D$27)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,{"$f":"$C$37","v":"cumulative"},{"$f":"D249","v":{"$error":"#VALUE!"}},{"$f":"SUM($D249:E249)","v":{"$error":"#VALUE!"}},{"$f":"SUM($D249:F249)","v":{"$error":"#VALUE!"}},{"$f":"SUM($D249:G249)","v":{"$error":"#VALUE!"}},{"$f":"SUM($D249:H249)","v":{"$error":"#VALUE!"}},{"$f":"SUM($D249:I249)","v":{"$error":"#VALUE!"}},{"$f":"SUM($D249:J249)","v":{"$error":"#VALUE!"}},{"$f":"SUM($D249:K249)","v":{"$error":"#VALUE!"}},{"$f":"SUM($D249:L249)","v":{"$error":"#VALUE!"}},{"$f":"SUM($D249:M249)","v":{"$error":"#VALUE!"}},{"$f":"SUM($D249:N249)","v":{"$error":"#VALUE!"}},{"$f":"SUM($D249:O249)","v":{"$error":"#VALUE!"}},{"$f":"SUM($D249:P249)","v":{"$error":"#VALUE!"}},{"$f":"SUM($D249:Q249)","v":{"$error":"#VALUE!"}},{"$f":"SUM($D249:R249)","v":{"$error":"#VALUE!"}},{"$f":"SUM($D249:S249)","v":{"$error":"#VALUE!"}},{"$f":"SUM($D249:T249)","v":{"$error":"#VALUE!"}},{"$f":"SUM($D249:U249)","v":{"$error":"#VALUE!"}},{"$f":"SUM($D249:V249)","v":{"$error":"#VALUE!"}},{"$f":"SUM($D249:W249)","v":{"$error":"#VALUE!"}},{"$f":"SUM($D249:X249)","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"$C$38","v":"Stock of new forex debt (in USD)"},{"$f":"D249-D255","v":{"$error":"#VALUE!"}},{"$f":"D251+E249-E255","v":{"$error":"#VALUE!"}},{"$f":"E251+F249-F255","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,{"$f":"$C$39","v":"PV of new forex debt (in USD)"},{"$f":"IF($B$9>$B$10, D249, D249*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,D252-E255+E249, D252*(1+$B$10)-E253+E249*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,E252-F255+F249, E252*(1+$B$10)-F253+F249*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,F252-G255+G249, F252*(1+$B$10)-G253+G249*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,G252-H255+H249, G252*(1+$B$10)-H253+H249*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,H252-I255+I249, H252*(1+$B$10)-I253+I249*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,I252-J255+J249, I252*(1+$B$10)-J253+J249*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,J252-K255+K249, J252*(1+$B$10)-K253+K249*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,K252-L255+L249, K252*(1+$B$10)-L253+L249*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,L252-M255+M249, L252*(1+$B$10)-M253+M249*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,M252-N255+N249, M252*(1+$B$10)-N253+N249*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,N252-O255+O249, N252*(1+$B$10)-O253+O249*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,O252-P255+P249, O252*(1+$B$10)-P253+P249*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,P252-Q255+Q249, P252*(1+$B$10)-Q253+Q249*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,Q252-R255+R249, Q252*(1+$B$10)-R253+R249*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,R252-S255+S249, R252*(1+$B$10)-S253+S249*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,S252-T255+T249, S252*(1+$B$10)-T253+T249*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,T252-U255+U249, T252*(1+$B$10)-U253+U249*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,U252-V255+V249, U252*(1+$B$10)-V253+V249*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,V252-W255+W249, V252*(1+$B$10)-W253+W249*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,W252-X255+X249, W252*(1+$B$10)-X253+X249*$D$14/100)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$40","v":"Total debt service (in USD)"},{"$f":"D254+D255","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"$C$41","v":"Interest"},0,{"$f":"D248*B9","v":{"$error":"#DIV/0!"}},{"$f":"E248*B9","v":{"$error":"#DIV/0!"}},{"$f":"F248*B9","v":{"$error":"#DIV/0!"}},{"$f":"G248*B9","v":{"$error":"#DIV/0!"}},{"$f":"H248*B9","v":{"$error":"#DIV/0!"}},{"$f":"I248*B9","v":{"$error":"#DIV/0!"}},{"$f":"J248*B9","v":{"$error":"#DIV/0!"}},{"$f":"K248*B9","v":{"$error":"#DIV/0!"}},{"$f":"L248*B9","v":{"$error":"#DIV/0!"}},{"$f":"M248*B9","v":{"$error":"#DIV/0!"}},{"$f":"N248*B9","v":{"$error":"#DIV/0!"}},{"$f":"O248*B9","v":{"$error":"#DIV/0!"}},{"$f":"P248*B9","v":{"$error":"#DIV/0!"}},{"$f":"Q248*B9","v":{"$error":"#DIV/0!"}},{"$f":"R248*B9","v":{"$error":"#DIV/0!"}},{"$f":"S248*B9","v":{"$error":"#DIV/0!"}},{"$f":"T248*B9","v":{"$error":"#DIV/0!"}},{"$f":"U248*B9","v":{"$error":"#DIV/0!"}},{"$f":"V248*B9","v":{"$error":"#DIV/0!"}},{"$f":"W248*B9","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$42","v":"Amortization"},{"$f":"(D258-D260)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(E258-E260)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(F258-F260)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(G258-G260)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(H258-H260)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(I258-I260)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(J258-J260)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(K258-K260)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(L258-L260)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(M258-M260)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(N258-N260)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(O258-O260)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(P258-P260)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(Q258-Q260)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(R258-R260)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(S258-S260)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(T258-T260)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(U258-U260)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(V258-V260)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(W258-W260)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(X258-X260)/(B11-B12)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,{"$f":"$C$44","v":"t-g>0"},{"$f":"IF(D7-B12>0,D7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(E7-B12>0,E7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(F7-B12>0,F7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(G7-B12>0,G7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(H7-B12>0,H7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(I7-B12>0,I7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(J7-B12>0,J7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(K7-B12>0,K7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L7-B12>0,L7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(M7-B12>0,M7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(N7-B12>0,N7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(O7-B12>0,O7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(P7-B12>0,P7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q7-B12>0,Q7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(R7-B12>0,R7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(S7-B12>0,S7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(T7-B12>0,T7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(U7-B12>0,U7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(V7-B12>0,V7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(W7-B12>0,W7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(X7-B12>0,X7-B12,0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"IF(D257=0,0,CHOOSE(D257,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD247,AE247,AF247))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E257=0,0,CHOOSE(E257,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD247,AE247,AF247))","v":{"$error":"#DIV/0!"}},{"$f":"IF(F257=0,0,CHOOSE(F257,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD247,AE247,AF247))","v":{"$error":"#DIV/0!"}},{"$f":"IF(G257=0,0,CHOOSE(G257,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD247,AE247,AF247))","v":{"$error":"#DIV/0!"}},{"$f":"IF(H257=0,0,CHOOSE(H257,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD247,AE247,AF247))","v":{"$error":"#DIV/0!"}},{"$f":"IF(I257=0,0,CHOOSE(I257,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD247,AE247,AF247))","v":{"$error":"#DIV/0!"}},{"$f":"IF(J257=0,0,CHOOSE(J257,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD247,AE247,AF247))","v":{"$error":"#DIV/0!"}},{"$f":"IF(K257=0,0,CHOOSE(K257,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD247,AE247,AF247))","v":{"$error":"#DIV/0!"}},{"$f":"IF(L257=0,0,CHOOSE(L257,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD247,AE247,AF247))","v":{"$error":"#DIV/0!"}},{"$f":"IF(M257=0,0,CHOOSE(M257,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD247,AE247,AF247))","v":{"$error":"#DIV/0!"}},{"$f":"IF(N257=0,0,CHOOSE(N257,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD247,AE247,AF247))","v":{"$error":"#DIV/0!"}},{"$f":"IF(O257=0,0,CHOOSE(O257,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD247,AE247,AF247))","v":{"$error":"#DIV/0!"}},{"$f":"IF(P257=0,0,CHOOSE(P257,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD247,AE247,AF247))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q257=0,0,CHOOSE(Q257,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD247,AE247,AF247))","v":{"$error":"#DIV/0!"}},{"$f":"IF(R257=0,0,CHOOSE(R257,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD247,AE247,AF247))","v":{"$error":"#DIV/0!"}},{"$f":"IF(S257=0,0,CHOOSE(S257,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD247,AE247,AF247))","v":{"$error":"#DIV/0!"}},{"$f":"IF(T257=0,0,CHOOSE(T257,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD247,AE247,AF247))","v":{"$error":"#DIV/0!"}},{"$f":"IF(U257=0,0,CHOOSE(U257,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD247,AE247,AF247))","v":{"$error":"#DIV/0!"}},{"$f":"IF(V257=0,0,CHOOSE(V257,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD247,AE247,AF247))","v":{"$error":"#DIV/0!"}},{"$f":"IF(W257=0,0,CHOOSE(W257,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD247,AE247,AF247))","v":{"$error":"#DIV/0!"}},{"$f":"IF(X257=0,0,CHOOSE(X257,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD247,AE247,AF247))","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$46","v":"t-m condition"},{"$f":"IF(D7-B11>0,D7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(E7-B11>0,E7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(F7-B11>0,F7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(G7-B11>0,G7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(H7-B11>0,H7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(I7-B11>0,I7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(J7-B11>0,J7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(K7-B11>0,K7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L7-B11>0,L7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(M7-B11>0,M7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(N7-B11>0,N7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(O7-B11>0,O7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(P7-B11>0,P7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q7-B11>0,Q7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(R7-B11>0,R7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(S7-B11>0,S7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(T7-B11>0,T7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(U7-B11>0,U7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(V7-B11>0,V7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(W7-B11>0,W7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(X7-B11>0,X7-B11,0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"IF(D259=0,0,CHOOSE(D259,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E259=0,0,CHOOSE(E259,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(F259=0,0,CHOOSE(F259,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(G259=0,0,CHOOSE(G259,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(H259=0,0,CHOOSE(H259,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(I259=0,0,CHOOSE(I259,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(J259=0,0,CHOOSE(J259,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(K259=0,0,CHOOSE(K259,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(L259=0,0,CHOOSE(L259,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(M259=0,0,CHOOSE(M259,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(N259=0,0,CHOOSE(N259,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(O259=0,0,CHOOSE(O259,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(P259=0,0,CHOOSE(P259,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q259=0,0,CHOOSE(Q259,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(R259=0,0,CHOOSE(R259,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(S259=0,0,CHOOSE(S259,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(T259=0,0,CHOOSE(T259,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(U259=0,0,CHOOSE(U259,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(V259=0,0,CHOOSE(V259,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(W259=0,0,CHOOSE(W259,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(X259=0,0,CHOOSE(X259,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}}]
[]
[null,null,{"$f":"$C$49","v":"New domestic MLT borrowing (gross)"},{"$f":"IF(SUM($B$5+$B$6)=0, 0, (D244-D249*D$27)*$B$5/($B$5+$B$6))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($B$5+$B$6)=0, 0, (E244-E249*E$27)*$B$5/($B$5+$B$6))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($B$5+$B$6)=0, 0, (F244-F249*F$27)*$B$5/($B$5+$B$6))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($B$5+$B$6)=0, 0, (G244-G249*G$27)*$B$5/($B$5+$B$6))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($B$5+$B$6)=0, 0, (H244-H249*H$27)*$B$5/($B$5+$B$6))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"$C$50","v":"cumulative"},{"$f":"D262","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D262:E262)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D262:F262)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D262:G262)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D262:H262)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D262:I262)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D262:J262)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D262:K262)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D262:L262)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D262:M262)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D262:N262)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D262:O262)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D262:P262)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D262:Q262)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D262:R262)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D262:S262)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D262:T262)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D262:U262)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D262:V262)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D262:W262)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D262:X262)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$51","v":"Stock of new domestic MLT debt"},{"$f":"D262-D268","v":{"$error":"#DIV/0!"}},{"$f":"D264+E262-E268","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,{"$f":"$C$53","v":"Total debt service"},{"$f":"D267+D268","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"$C$54","v":"Interest"},0,{"$f":"D264*E16","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"$C$55","v":"Amortization"},{"$f":"(D271-D273)/(B18-B19)","v":0},{"$f":"(E271-E273)/(B18-B19)","v":{"$error":"#DIV/0!"}},{"$f":"(F271-F273)/(B18-B19)","v":{"$error":"#DIV/0!"}},{"$f":"(G271-G273)/(B18-B19)","v":{"$error":"#DIV/0!"}},{"$f":"(H271-H273)/(B18-B19)","v":{"$error":"#DIV/0!"}},{"$f":"(I271-I273)/(B18-B19)","v":{"$error":"#DIV/0!"}},{"$f":"(J271-J273)/(B18-B19)","v":{"$error":"#DIV/0!"}},{"$f":"(K271-K273)/(B18-B19)","v":{"$error":"#DIV/0!"}},{"$f":"(L271-L273)/(B18-B19)","v":{"$error":"#DIV/0!"}},{"$f":"(M271-M273)/(B18-B19)","v":{"$error":"#DIV/0!"}},{"$f":"(N271-N273)/(B18-B19)","v":{"$error":"#DIV/0!"}},{"$f":"(O271-O273)/(B18-B19)","v":{"$error":"#DIV/0!"}},{"$f":"(P271-P273)/(B18-B19)","v":{"$error":"#DIV/0!"}},{"$f":"(Q271-Q273)/(B18-B19)","v":{"$error":"#DIV/0!"}},{"$f":"(R271-R273)/(B18-B19)","v":{"$error":"#DIV/0!"}},{"$f":"(S271-S273)/(B18-B19)","v":{"$error":"#DIV/0!"}},{"$f":"(T271-T273)/(B18-B19)","v":{"$error":"#DIV/0!"}},{"$f":"(U271-U273)/(B18-B19)","v":{"$error":"#DIV/0!"}},{"$f":"(V271-V273)/(B18-B19)","v":{"$error":"#DIV/0!"}},{"$f":"(W271-W273)/(B18-B19)","v":{"$error":"#DIV/0!"}},{"$f":"(X271-X273)/(B18-B19)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,{"$f":"$C$57","v":"t-g>0"},{"$f":"IF(D7-B19>0,D7-B19,0)","v":0},{"$f":"IF(E7-B19>0,E7-B19,0)","v":1},{"$f":"IF(F7-B19>0,F7-B19,0)","v":2},{"$f":"IF(G7-B19>0,G7-B19,0)","v":3},{"$f":"IF(H7-B19>0,H7-B19,0)","v":4},{"$f":"IF(I7-B19>0,I7-B19,0)","v":5},{"$f":"IF(J7-B19>0,J7-B19,0)","v":6},{"$f":"IF(K7-B19>0,K7-B19,0)","v":7},{"$f":"IF(L7-B19>0,L7-B19,0)","v":8},{"$f":"IF(M7-B19>0,M7-B19,0)","v":9},{"$f":"IF(N7-B19>0,N7-B19,0)","v":10},{"$f":"IF(O7-B19>0,O7-B19,0)","v":11},{"$f":"IF(P7-B19>0,P7-B19,0)","v":12},{"$f":"IF(Q7-B19>0,Q7-B19,0)","v":13},{"$f":"IF(R7-B19>0,R7-B19,0)","v":14},{"$f":"IF(S7-B19>0,S7-B19,0)","v":15},{"$f":"IF(T7-B19>0,T7-B19,0)","v":16},{"$f":"IF(U7-B19>0,U7-B19,0)","v":17},{"$f":"IF(V7-B19>0,V7-B19,0)","v":18},{"$f":"IF(W7-B19>0,W7-B19,0)","v":19},{"$f":"IF(X7-B19>0,X7-B19,0)","v":20}]
[null,null,null,{"$f":"IF(D270=0,0,CHOOSE(D270,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD263,AE263,AF263))","v":0},{"$f":"IF(E270=0,0,CHOOSE(E270,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD263,AE263,AF263))","v":{"$error":"#DIV/0!"}},{"$f":"IF(F270=0,0,CHOOSE(F270,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD263,AE263,AF263))","v":{"$error":"#DIV/0!"}},{"$f":"IF(G270=0,0,CHOOSE(G270,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD263,AE263,AF263))","v":{"$error":"#DIV/0!"}},{"$f":"IF(H270=0,0,CHOOSE(H270,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD263,AE263,AF263))","v":{"$error":"#DIV/0!"}},{"$f":"IF(I270=0,0,CHOOSE(I270,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD263,AE263,AF263))","v":{"$error":"#DIV/0!"}},{"$f":"IF(J270=0,0,CHOOSE(J270,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD263,AE263,AF263))","v":{"$error":"#DIV/0!"}},{"$f":"IF(K270=0,0,CHOOSE(K270,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD263,AE263,AF263))","v":{"$error":"#DIV/0!"}},{"$f":"IF(L270=0,0,CHOOSE(L270,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD263,AE263,AF263))","v":{"$error":"#DIV/0!"}},{"$f":"IF(M270=0,0,CHOOSE(M270,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD263,AE263,AF263))","v":{"$error":"#DIV/0!"}},{"$f":"IF(N270=0,0,CHOOSE(N270,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD263,AE263,AF263))","v":{"$error":"#DIV/0!"}},{"$f":"IF(O270=0,0,CHOOSE(O270,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD263,AE263,AF263))","v":{"$error":"#DIV/0!"}},{"$f":"IF(P270=0,0,CHOOSE(P270,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD263,AE263,AF263))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q270=0,0,CHOOSE(Q270,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD263,AE263,AF263))","v":{"$error":"#DIV/0!"}},{"$f":"IF(R270=0,0,CHOOSE(R270,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD263,AE263,AF263))","v":{"$error":"#DIV/0!"}},{"$f":"IF(S270=0,0,CHOOSE(S270,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD263,AE263,AF263))","v":{"$error":"#DIV/0!"}},{"$f":"IF(T270=0,0,CHOOSE(T270,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD263,AE263,AF263))","v":{"$error":"#DIV/0!"}},{"$f":"IF(U270=0,0,CHOOSE(U270,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD263,AE263,AF263))","v":{"$error":"#DIV/0!"}},{"$f":"IF(V270=0,0,CHOOSE(V270,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD263,AE263,AF263))","v":{"$error":"#DIV/0!"}},{"$f":"IF(W270=0,0,CHOOSE(W270,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD263,AE263,AF263))","v":{"$error":"#DIV/0!"}},{"$f":"IF(X270=0,0,CHOOSE(X270,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD263,AE263,AF263))","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$59","v":"t-m condition"},{"$f":"IF(D7-B18>0,D7-B18,0)","v":0},{"$f":"IF(E7-B18>0,E7-B18,0)","v":0},{"$f":"IF(F7-B18>0,F7-B18,0)","v":1},{"$f":"IF(G7-B18>0,G7-B18,0)","v":2},{"$f":"IF(H7-B18>0,H7-B18,0)","v":3},{"$f":"IF(I7-B18>0,I7-B18,0)","v":4},{"$f":"IF(J7-B18>0,J7-B18,0)","v":5},{"$f":"IF(K7-B18>0,K7-B18,0)","v":6},{"$f":"IF(L7-B18>0,L7-B18,0)","v":7},{"$f":"IF(M7-B18>0,M7-B18,0)","v":8},{"$f":"IF(N7-B18>0,N7-B18,0)","v":9},{"$f":"IF(O7-B18>0,O7-B18,0)","v":10},{"$f":"IF(P7-B18>0,P7-B18,0)","v":11},{"$f":"IF(Q7-B18>0,Q7-B18,0)","v":12},{"$f":"IF(R7-B18>0,R7-B18,0)","v":13},{"$f":"IF(S7-B18>0,S7-B18,0)","v":14},{"$f":"IF(T7-B18>0,T7-B18,0)","v":15},{"$f":"IF(U7-B18>0,U7-B18,0)","v":16},{"$f":"IF(V7-B18>0,V7-B18,0)","v":17},{"$f":"IF(W7-B18>0,W7-B18,0)","v":18},{"$f":"IF(X7-B18>0,X7-B18,0)","v":19}]
[null,null,null,{"$f":"IF(D272=0,0,CHOOSE(D272,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD37,AE37,AF37))","v":0},{"$f":"IF(E272=0,0,CHOOSE(E272,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD37,AE37,AF37))","v":0},{"$f":"IF(F272=0,0,CHOOSE(F272,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(G272=0,0,CHOOSE(G272,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(H272=0,0,CHOOSE(H272,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(I272=0,0,CHOOSE(I272,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(J272=0,0,CHOOSE(J272,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(K272=0,0,CHOOSE(K272,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(L272=0,0,CHOOSE(L272,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(M272=0,0,CHOOSE(M272,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(N272=0,0,CHOOSE(N272,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(O272=0,0,CHOOSE(O272,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(P272=0,0,CHOOSE(P272,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q272=0,0,CHOOSE(Q272,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(R272=0,0,CHOOSE(R272,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(S272=0,0,CHOOSE(S272,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(T272=0,0,CHOOSE(T272,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(U272=0,0,CHOOSE(U272,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(V272=0,0,CHOOSE(V272,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(W272=0,0,CHOOSE(W272,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(X272=0,0,CHOOSE(X272,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}}]
[]
[null,null,{"$f":"$C$62","v":"New domestic short-term borrowing (gross; also stock of debt)"},{"$f":"IF(SUM($B$5+$B$6)=0, 0, (D244-D249*D$27)*$B$6/($B$5+$B$6))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($B$5+$B$6)=0, 0, (E244-E249*E$27)*$B$6/($B$5+$B$6))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"$C$63","v":"Interest"},null,{"$f":"D275*E22","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[{"$f":"'C1_Combined CL'!B2","v":"Tailored Stress Test 1: Contingent Liability Shock"}]
[]
[null,null,{"$f":"$C$31","v":"New borrowing (gross, in LCU)"},{"$f":"'C1_Combined CL'!E$90-'Baseline - public'!O$78","v":{"$error":"#VALUE!"}},{"$f":"'C1_Combined CL'!F$90-'Baseline - public'!P$78+'C1_Combined CL'!AA60*'C1_Combined CL'!F$41/100","v":{"$error":"#VALUE!"}},{"$f":"'C1_Combined CL'!G$90-'Baseline - public'!Q$78","v":{"$error":"#VALUE!"}},{"$f":"'C1_Combined CL'!H$90-'Baseline - public'!R$78","v":{"$error":"#VALUE!"}},{"$f":"'C1_Combined CL'!I$90-'Baseline - public'!S$78","v":{"$error":"#VALUE!"}},{"$f":"'C1_Combined CL'!J$90-'Baseline - public'!T$78","v":{"$error":"#VALUE!"}},{"$f":"'C1_Combined CL'!K$90-'Baseline - public'!U$78","v":{"$error":"#VALUE!"}},{"$f":"'C1_Combined CL'!L$90-'Baseline - public'!V$78","v":{"$error":"#VALUE!"}},{"$f":"'C1_Combined CL'!M$90-'Baseline - public'!W$78","v":{"$error":"#VALUE!"}},{"$f":"'C1_Combined CL'!N$90-'Baseline - public'!X$78","v":{"$error":"#VALUE!"}},{"$f":"'C1_Combined CL'!O$90-'Baseline - public'!Y$78","v":{"$error":"#VALUE!"}},{"$f":"'C1_Combined CL'!P$90-'Baseline - public'!Z$78","v":{"$error":"#VALUE!"}},{"$f":"'C1_Combined CL'!Q$90-'Baseline - public'!AA$78","v":{"$error":"#VALUE!"}},{"$f":"'C1_Combined CL'!R$90-'Baseline - public'!AB$78","v":{"$error":"#VALUE!"}},{"$f":"'C1_Combined CL'!S$90-'Baseline - public'!AC$78","v":{"$error":"#VALUE!"}},{"$f":"'C1_Combined CL'!T$90-'Baseline - public'!AD$78","v":{"$error":"#VALUE!"}},{"$f":"'C1_Combined CL'!U$90-'Baseline - public'!AE$78","v":{"$error":"#VALUE!"}},{"$f":"'C1_Combined CL'!V$90-'Baseline - public'!AF$78","v":{"$error":"#VALUE!"}},{"$f":"'C1_Combined CL'!W$90-'Baseline - public'!AG$78","v":{"$error":"#VALUE!"}},{"$f":"'C1_Combined CL'!X$90-'Baseline - public'!AH$78","v":{"$error":"#VALUE!"}},{"$f":"'C1_Combined CL'!Y$90-'Baseline - public'!AI$78","v":{"$error":"#VALUE!"}}]
[]
[null,null,{"$f":"$C$36","v":"New forex borrowing (gross, USD)"},{"$f":"D280*$B$4/D$27","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,{"$f":"$C$37","v":"cumulative"},{"$f":"D282","v":{"$error":"#VALUE!"}},{"$f":"SUM(D282:E282)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D282:F282)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D282:G282)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D282:H282)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D282:I282)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D282:J282)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D282:K282)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D282:L282)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D282:M282)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D282:N282)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D282:O282)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D282:P282)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D282:Q282)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D282:R282)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D282:S282)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D282:T282)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D282:U282)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D282:V282)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D282:W282)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D282:X282)","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"$C$38","v":"Stock of new forex debt (in USD)"},{"$f":"D282-D288","v":{"$error":"#VALUE!"}},{"$f":"D284+E282-E288","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,{"$f":"$C$39","v":"PV of new forex debt (in USD)"},{"$f":"IF($B$9>$B$10, D282, D282*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,D285-E288+E282, D285*(1+$B$10)-E286+E282*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,E285-F288+F282, E285*(1+$B$10)-F286+F282*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,F285-G288+G282, F285*(1+$B$10)-G286+G282*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,G285-H288+H282, G285*(1+$B$10)-H286+H282*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,H285-I288+I282, H285*(1+$B$10)-I286+I282*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,I285-J288+J282, I285*(1+$B$10)-J286+J282*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,J285-K288+K282, J285*(1+$B$10)-K286+K282*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,K285-L288+L282, K285*(1+$B$10)-L286+L282*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,L285-M288+M282, L285*(1+$B$10)-M286+M282*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,M285-N288+N282, M285*(1+$B$10)-N286+N282*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,N285-O288+O282, N285*(1+$B$10)-O286+O282*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,O285-P288+P282, O285*(1+$B$10)-P286+P282*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,P285-Q288+Q282, P285*(1+$B$10)-Q286+Q282*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,Q285-R288+R282, Q285*(1+$B$10)-R286+R282*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,R285-S288+S282, R285*(1+$B$10)-S286+S282*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,S285-T288+T282, S285*(1+$B$10)-T286+T282*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,T285-U288+U282, T285*(1+$B$10)-U286+U282*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,U285-V288+V282, U285*(1+$B$10)-V286+V282*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,V285-W288+W282, V285*(1+$B$10)-W286+W282*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,W285-X288+X282, W285*(1+$B$10)-X286+X282*$D$14/100)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$40","v":"Total debt service (in USD)"},{"$f":"D287+D288","v":{"$error":"#DIV/0!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,{"$f":"$C$41","v":"Interest"},0,{"$f":"D284*$B$9","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,{"$f":"$C$42","v":"Amortization"},{"$f":"(D291-D293)/($B$11-$B$12)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,{"$f":"$C$44","v":"t-g>0"},{"$f":"IF($D$7-$B$12>0,$D$7-$B$12,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"IF(D290=0,0,CHOOSE(D290,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD283,AE283,AF283))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E290=0,0,CHOOSE(E290,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD283,AE283,AF283))","v":{"$error":"#DIV/0!"}},{"$f":"IF(F290=0,0,CHOOSE(F290,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD283,AE283,AF283))","v":{"$error":"#DIV/0!"}},{"$f":"IF(G290=0,0,CHOOSE(G290,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD283,AE283,AF283))","v":{"$error":"#DIV/0!"}},{"$f":"IF(H290=0,0,CHOOSE(H290,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD283,AE283,AF283))","v":{"$error":"#DIV/0!"}},{"$f":"IF(I290=0,0,CHOOSE(I290,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD283,AE283,AF283))","v":{"$error":"#DIV/0!"}},{"$f":"IF(J290=0,0,CHOOSE(J290,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD283,AE283,AF283))","v":{"$error":"#DIV/0!"}},{"$f":"IF(K290=0,0,CHOOSE(K290,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD283,AE283,AF283))","v":{"$error":"#DIV/0!"}},{"$f":"IF(L290=0,0,CHOOSE(L290,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD283,AE283,AF283))","v":{"$error":"#DIV/0!"}},{"$f":"IF(M290=0,0,CHOOSE(M290,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD283,AE283,AF283))","v":{"$error":"#DIV/0!"}},{"$f":"IF(N290=0,0,CHOOSE(N290,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD283,AE283,AF283))","v":{"$error":"#DIV/0!"}},{"$f":"IF(O290=0,0,CHOOSE(O290,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD283,AE283,AF283))","v":{"$error":"#DIV/0!"}},{"$f":"IF(P290=0,0,CHOOSE(P290,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD283,AE283,AF283))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q290=0,0,CHOOSE(Q290,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD283,AE283,AF283))","v":{"$error":"#DIV/0!"}},{"$f":"IF(R290=0,0,CHOOSE(R290,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD283,AE283,AF283))","v":{"$error":"#DIV/0!"}},{"$f":"IF(S290=0,0,CHOOSE(S290,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD283,AE283,AF283))","v":{"$error":"#DIV/0!"}},{"$f":"IF(T290=0,0,CHOOSE(T290,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD283,AE283,AF283))","v":{"$error":"#DIV/0!"}},{"$f":"IF(U290=0,0,CHOOSE(U290,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD283,AE283,AF283))","v":{"$error":"#DIV/0!"}},{"$f":"IF(V290=0,0,CHOOSE(V290,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD283,AE283,AF283))","v":{"$error":"#DIV/0!"}},{"$f":"IF(W290=0,0,CHOOSE(W290,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD283,AE283,AF283))","v":{"$error":"#DIV/0!"}},{"$f":"IF(X290=0,0,CHOOSE(X290,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD283,AE283,AF283))","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$46","v":"t-m condition"},{"$f":"IF(D$7-$B$11>0,D$7-$B$11,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"IF(D292=0,0,CHOOSE(D292,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD65,AE65,AF65))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E292=0,0,CHOOSE(E292,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD65,AE65,AF65))","v":{"$error":"#DIV/0!"}},{"$f":"IF(F292=0,0,CHOOSE(F292,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD65,AE65,AF65))","v":{"$error":"#DIV/0!"}},{"$f":"IF(G292=0,0,CHOOSE(G292,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD65,AE65,AF65))","v":{"$error":"#DIV/0!"}},{"$f":"IF(H292=0,0,CHOOSE(H292,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD65,AE65,AF65))","v":{"$error":"#DIV/0!"}},{"$f":"IF(I292=0,0,CHOOSE(I292,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD65,AE65,AF65))","v":{"$error":"#DIV/0!"}},{"$f":"IF(J292=0,0,CHOOSE(J292,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD65,AE65,AF65))","v":{"$error":"#DIV/0!"}},{"$f":"IF(K292=0,0,CHOOSE(K292,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD65,AE65,AF65))","v":{"$error":"#DIV/0!"}},{"$f":"IF(L292=0,0,CHOOSE(L292,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD65,AE65,AF65))","v":{"$error":"#DIV/0!"}},{"$f":"IF(M292=0,0,CHOOSE(M292,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD65,AE65,AF65))","v":{"$error":"#DIV/0!"}},{"$f":"IF(N292=0,0,CHOOSE(N292,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD65,AE65,AF65))","v":{"$error":"#DIV/0!"}},{"$f":"IF(O292=0,0,CHOOSE(O292,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD65,AE65,AF65))","v":{"$error":"#DIV/0!"}},{"$f":"IF(P292=0,0,CHOOSE(P292,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD65,AE65,AF65))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q292=0,0,CHOOSE(Q292,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD65,AE65,AF65))","v":{"$error":"#DIV/0!"}},{"$f":"IF(R292=0,0,CHOOSE(R292,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD65,AE65,AF65))","v":{"$error":"#DIV/0!"}},{"$f":"IF(S292=0,0,CHOOSE(S292,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD65,AE65,AF65))","v":{"$error":"#DIV/0!"}},{"$f":"IF(T292=0,0,CHOOSE(T292,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD65,AE65,AF65))","v":{"$error":"#DIV/0!"}},{"$f":"IF(U292=0,0,CHOOSE(U292,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD65,AE65,AF65))","v":{"$error":"#DIV/0!"}},{"$f":"IF(V292=0,0,CHOOSE(V292,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD65,AE65,AF65))","v":{"$error":"#DIV/0!"}},{"$f":"IF(W292=0,0,CHOOSE(W292,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD65,AE65,AF65))","v":{"$error":"#DIV/0!"}},{"$f":"IF(X292=0,0,CHOOSE(X292,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD65,AE65,AF65))","v":{"$error":"#DIV/0!"}}]
[]
[null,null,{"$f":"$C$49","v":"New domestic MLT borrowing (gross)"},{"$f":"D280*$B$5","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,{"$f":"$C$50","v":"cumulative"},{"$f":"D295","v":{"$error":"#VALUE!"}},{"$f":"SUM(D295:E295)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D295:F295)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D295:G295)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D295:H295)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D295:I295)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D295:J295)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D295:K295)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D295:L295)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D295:M295)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D295:N295)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D295:O295)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D295:P295)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D295:Q295)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D295:R295)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D295:S295)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D295:T295)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D295:U295)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D295:V295)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D295:W295)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D295:X295)","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"$C$51","v":"Stock of new domestic MLT debt"},{"$f":"D295-D301","v":{"$error":"#VALUE!"}},{"$f":"D297+E295-E301","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[null,null,{"$f":"$C$53","v":"Total debt service"},{"$f":"D300+D301","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,{"$f":"$C$54","v":"Interest"},0,{"$f":"D297*E$16","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,{"$f":"$C$55","v":"Amortization"},{"$f":"(D304-D306)/($B$18-$B$19)","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[null,null,{"$f":"$C$57","v":"t-g>0"},{"$f":"IF(D$7-$B$19>0,D$7-$B$19,0)","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,{"$f":"IF(D303=0,0,CHOOSE(D303,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD296,AE296,AF296))","v":0},{"$f":"IF(E303=0,0,CHOOSE(E303,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD296,AE296,AF296))","v":{"$error":"#VALUE!"}},{"$f":"IF(F303=0,0,CHOOSE(F303,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD296,AE296,AF296))","v":{"$error":"#VALUE!"}},{"$f":"IF(G303=0,0,CHOOSE(G303,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD296,AE296,AF296))","v":{"$error":"#VALUE!"}},{"$f":"IF(H303=0,0,CHOOSE(H303,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD296,AE296,AF296))","v":{"$error":"#VALUE!"}},{"$f":"IF(I303=0,0,CHOOSE(I303,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD296,AE296,AF296))","v":{"$error":"#VALUE!"}},{"$f":"IF(J303=0,0,CHOOSE(J303,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD296,AE296,AF296))","v":{"$error":"#VALUE!"}},{"$f":"IF(K303=0,0,CHOOSE(K303,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD296,AE296,AF296))","v":{"$error":"#VALUE!"}},{"$f":"IF(L303=0,0,CHOOSE(L303,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD296,AE296,AF296))","v":{"$error":"#VALUE!"}},{"$f":"IF(M303=0,0,CHOOSE(M303,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD296,AE296,AF296))","v":{"$error":"#VALUE!"}},{"$f":"IF(N303=0,0,CHOOSE(N303,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD296,AE296,AF296))","v":{"$error":"#VALUE!"}},{"$f":"IF(O303=0,0,CHOOSE(O303,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD296,AE296,AF296))","v":{"$error":"#VALUE!"}},{"$f":"IF(P303=0,0,CHOOSE(P303,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD296,AE296,AF296))","v":{"$error":"#VALUE!"}},{"$f":"IF(Q303=0,0,CHOOSE(Q303,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD296,AE296,AF296))","v":{"$error":"#VALUE!"}},{"$f":"IF(R303=0,0,CHOOSE(R303,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD296,AE296,AF296))","v":{"$error":"#VALUE!"}},{"$f":"IF(S303=0,0,CHOOSE(S303,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD296,AE296,AF296))","v":{"$error":"#VALUE!"}},{"$f":"IF(T303=0,0,CHOOSE(T303,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD296,AE296,AF296))","v":{"$error":"#VALUE!"}},{"$f":"IF(U303=0,0,CHOOSE(U303,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD296,AE296,AF296))","v":{"$error":"#VALUE!"}},{"$f":"IF(V303=0,0,CHOOSE(V303,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD296,AE296,AF296))","v":{"$error":"#VALUE!"}},{"$f":"IF(W303=0,0,CHOOSE(W303,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD296,AE296,AF296))","v":{"$error":"#VALUE!"}},{"$f":"IF(X303=0,0,CHOOSE(X303,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD296,AE296,AF296))","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"$C$59","v":"t-m condition"},{"$f":"IF(D$7-$B$18>0,D$7-$B$18,0)","v":0},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19]
[null,null,null,{"$f":"IF(D305=0,0,CHOOSE(D305,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD65,AE65,AF65))","v":0},{"$f":"IF(E305=0,0,CHOOSE(E305,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD65,AE65,AF65))","v":0},{"$f":"IF(F305=0,0,CHOOSE(F305,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD65,AE65,AF65))","v":{"$error":"#VALUE!"}},{"$f":"IF(G305=0,0,CHOOSE(G305,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD65,AE65,AF65))","v":{"$error":"#VALUE!"}},{"$f":"IF(H305=0,0,CHOOSE(H305,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD65,AE65,AF65))","v":{"$error":"#VALUE!"}},{"$f":"IF(I305=0,0,CHOOSE(I305,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD65,AE65,AF65))","v":{"$error":"#VALUE!"}},{"$f":"IF(J305=0,0,CHOOSE(J305,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD65,AE65,AF65))","v":{"$error":"#VALUE!"}},{"$f":"IF(K305=0,0,CHOOSE(K305,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD65,AE65,AF65))","v":{"$error":"#VALUE!"}},{"$f":"IF(L305=0,0,CHOOSE(L305,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD65,AE65,AF65))","v":{"$error":"#VALUE!"}},{"$f":"IF(M305=0,0,CHOOSE(M305,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD65,AE65,AF65))","v":{"$error":"#VALUE!"}},{"$f":"IF(N305=0,0,CHOOSE(N305,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD65,AE65,AF65))","v":{"$error":"#VALUE!"}},{"$f":"IF(O305=0,0,CHOOSE(O305,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD65,AE65,AF65))","v":{"$error":"#VALUE!"}},{"$f":"IF(P305=0,0,CHOOSE(P305,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD65,AE65,AF65))","v":{"$error":"#VALUE!"}},{"$f":"IF(Q305=0,0,CHOOSE(Q305,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD65,AE65,AF65))","v":{"$error":"#VALUE!"}},{"$f":"IF(R305=0,0,CHOOSE(R305,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD65,AE65,AF65))","v":{"$error":"#VALUE!"}},{"$f":"IF(S305=0,0,CHOOSE(S305,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD65,AE65,AF65))","v":{"$error":"#VALUE!"}},{"$f":"IF(T305=0,0,CHOOSE(T305,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD65,AE65,AF65))","v":{"$error":"#VALUE!"}},{"$f":"IF(U305=0,0,CHOOSE(U305,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD65,AE65,AF65))","v":{"$error":"#VALUE!"}},{"$f":"IF(V305=0,0,CHOOSE(V305,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD65,AE65,AF65))","v":{"$error":"#VALUE!"}},{"$f":"IF(W305=0,0,CHOOSE(W305,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD65,AE65,AF65))","v":{"$error":"#VALUE!"}},{"$f":"IF(X305=0,0,CHOOSE(X305,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD65,AE65,AF65))","v":{"$error":"#VALUE!"}}]
[]
[null,null,{"$f":"$C$62","v":"New domestic short-term borrowing (gross; also stock of debt)"},{"$f":"D280*$B$6","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,{"$f":"$C$63","v":"Interest"},null,{"$f":"D308*E$22","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
["CL1: Natural disaster"]
[]
[null,null,{"$f":"$C$31","v":"New borrowing (gross, in LCU)"},{"$f":"'C2_Natural disaster'!E$91-'Baseline - public'!O$78","v":{"$error":"#VALUE!"}},{"$f":"'C2_Natural disaster'!F$91-'Baseline - public'!P$78+'C2_Natural disaster'!AA62*'C2_Natural disaster'!F$41/100","v":{"$error":"#VALUE!"}},{"$f":"'C2_Natural disaster'!G$91-'Baseline - public'!Q$78","v":{"$error":"#VALUE!"}},{"$f":"'C2_Natural disaster'!H$91-'Baseline - public'!R$78","v":{"$error":"#VALUE!"}},{"$f":"'C2_Natural disaster'!I$91-'Baseline - public'!S$78","v":{"$error":"#VALUE!"}},{"$f":"'C2_Natural disaster'!J$91-'Baseline - public'!T$78","v":{"$error":"#VALUE!"}},{"$f":"'C2_Natural disaster'!K$91-'Baseline - public'!U$78","v":{"$error":"#VALUE!"}},{"$f":"'C2_Natural disaster'!L$91-'Baseline - public'!V$78","v":{"$error":"#VALUE!"}},{"$f":"'C2_Natural disaster'!M$91-'Baseline - public'!W$78","v":{"$error":"#VALUE!"}},{"$f":"'C2_Natural disaster'!N$91-'Baseline - public'!X$78","v":{"$error":"#VALUE!"}},{"$f":"'C2_Natural disaster'!O$91-'Baseline - public'!Y$78","v":{"$error":"#VALUE!"}},{"$f":"'C2_Natural disaster'!P$91-'Baseline - public'!Z$78","v":{"$error":"#VALUE!"}},{"$f":"'C2_Natural disaster'!Q$91-'Baseline - public'!AA$78","v":{"$error":"#VALUE!"}},{"$f":"'C2_Natural disaster'!R$91-'Baseline - public'!AB$78","v":{"$error":"#VALUE!"}},{"$f":"'C2_Natural disaster'!S$91-'Baseline - public'!AC$78","v":{"$error":"#VALUE!"}},{"$f":"'C2_Natural disaster'!T$91-'Baseline - public'!AD$78","v":{"$error":"#VALUE!"}},{"$f":"'C2_Natural disaster'!U$91-'Baseline - public'!AE$78","v":{"$error":"#VALUE!"}},{"$f":"'C2_Natural disaster'!V$91-'Baseline - public'!AF$78","v":{"$error":"#VALUE!"}},{"$f":"'C2_Natural disaster'!W$91-'Baseline - public'!AG$78","v":{"$error":"#VALUE!"}},{"$f":"'C2_Natural disaster'!X$91-'Baseline - public'!AH$78","v":{"$error":"#VALUE!"}},{"$f":"'C2_Natural disaster'!Y$91-'Baseline - public'!AI$78","v":{"$error":"#VALUE!"}}]
[]
[null,null,{"$f":"$C$36","v":"New forex borrowing (gross, USD)"},{"$f":"D313*$B$4/D$27","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,{"$f":"$C$37","v":"cumulative"},{"$f":"D315","v":{"$error":"#VALUE!"}},{"$f":"SUM(D315:E315)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D315:F315)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D315:G315)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D315:H315)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D315:I315)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D315:J315)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D315:K315)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D315:L315)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D315:M315)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D315:N315)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D315:O315)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D315:P315)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D315:Q315)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D315:R315)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D315:S315)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D315:T315)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D315:U315)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D315:V315)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D315:W315)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D315:X315)","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"$C$38","v":"Stock of new forex debt (in USD)"},{"$f":"D315-D321","v":{"$error":"#VALUE!"}},{"$f":"D317+E315-E321","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,{"$f":"$C$39","v":"PV of new forex debt (in USD)"},{"$f":"IF($B$9>$B$10, D315, D315*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,D318-E321+E315, D318*(1+$B$10)-E319+E315*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,E318-F321+F315, E318*(1+$B$10)-F319+F315*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,F318-G321+G315, F318*(1+$B$10)-G319+G315*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,G318-H321+H315, G318*(1+$B$10)-H319+H315*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,H318-I321+I315, H318*(1+$B$10)-I319+I315*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,I318-J321+J315, I318*(1+$B$10)-J319+J315*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,J318-K321+K315, J318*(1+$B$10)-K319+K315*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,K318-L321+L315, K318*(1+$B$10)-L319+L315*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,L318-M321+M315, L318*(1+$B$10)-M319+M315*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,M318-N321+N315, M318*(1+$B$10)-N319+N315*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,N318-O321+O315, N318*(1+$B$10)-O319+O315*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,O318-P321+P315, O318*(1+$B$10)-P319+P315*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,P318-Q321+Q315, P318*(1+$B$10)-Q319+Q315*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,Q318-R321+R315, Q318*(1+$B$10)-R319+R315*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,R318-S321+S315, R318*(1+$B$10)-S319+S315*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,S318-T321+T315, S318*(1+$B$10)-T319+T315*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,T318-U321+U315, T318*(1+$B$10)-U319+U315*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,U318-V321+V315, U318*(1+$B$10)-V319+V315*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,V318-W321+W315, V318*(1+$B$10)-W319+W315*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,W318-X321+X315, W318*(1+$B$10)-X319+X315*$D$14/100)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$40","v":"Total debt service (in USD)"},{"$f":"D320+D321","v":{"$error":"#DIV/0!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,{"$f":"$C$41","v":"Interest"},0,{"$f":"D317*$B$9","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,{"$f":"$C$42","v":"Amortization"},{"$f":"(D324-D326)/($B$11-$B$12)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,{"$f":"$C$44","v":"t-g>0"},{"$f":"IF($D$7-$B$12>0,$D$7-$B$12,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"IF(D323=0,0,CHOOSE(D323,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E323=0,0,CHOOSE(E323,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":{"$error":"#DIV/0!"}},{"$f":"IF(F323=0,0,CHOOSE(F323,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":{"$error":"#DIV/0!"}},{"$f":"IF(G323=0,0,CHOOSE(G323,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":{"$error":"#DIV/0!"}},{"$f":"IF(H323=0,0,CHOOSE(H323,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":{"$error":"#DIV/0!"}},{"$f":"IF(I323=0,0,CHOOSE(I323,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":{"$error":"#DIV/0!"}},{"$f":"IF(J323=0,0,CHOOSE(J323,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":{"$error":"#DIV/0!"}},{"$f":"IF(K323=0,0,CHOOSE(K323,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":{"$error":"#DIV/0!"}},{"$f":"IF(L323=0,0,CHOOSE(L323,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":{"$error":"#DIV/0!"}},{"$f":"IF(M323=0,0,CHOOSE(M323,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":{"$error":"#DIV/0!"}},{"$f":"IF(N323=0,0,CHOOSE(N323,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":{"$error":"#DIV/0!"}},{"$f":"IF(O323=0,0,CHOOSE(O323,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":{"$error":"#DIV/0!"}},{"$f":"IF(P323=0,0,CHOOSE(P323,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q323=0,0,CHOOSE(Q323,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":{"$error":"#DIV/0!"}},{"$f":"IF(R323=0,0,CHOOSE(R323,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":{"$error":"#DIV/0!"}},{"$f":"IF(S323=0,0,CHOOSE(S323,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":{"$error":"#DIV/0!"}},{"$f":"IF(T323=0,0,CHOOSE(T323,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":{"$error":"#DIV/0!"}},{"$f":"IF(U323=0,0,CHOOSE(U323,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":{"$error":"#DIV/0!"}},{"$f":"IF(V323=0,0,CHOOSE(V323,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":{"$error":"#DIV/0!"}},{"$f":"IF(W323=0,0,CHOOSE(W323,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":{"$error":"#DIV/0!"}},{"$f":"IF(X323=0,0,CHOOSE(X323,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$46","v":"t-m condition"},{"$f":"IF(D$7-$B$11>0,D$7-$B$11,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"IF(D325=0,0,CHOOSE(D325,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD109,AE109,AF109))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E325=0,0,CHOOSE(E325,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD109,AE109,AF109))","v":{"$error":"#DIV/0!"}},{"$f":"IF(F325=0,0,CHOOSE(F325,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD109,AE109,AF109))","v":{"$error":"#DIV/0!"}},{"$f":"IF(G325=0,0,CHOOSE(G325,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD109,AE109,AF109))","v":{"$error":"#DIV/0!"}},{"$f":"IF(H325=0,0,CHOOSE(H325,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD109,AE109,AF109))","v":{"$error":"#DIV/0!"}},{"$f":"IF(I325=0,0,CHOOSE(I325,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD109,AE109,AF109))","v":{"$error":"#DIV/0!"}},{"$f":"IF(J325=0,0,CHOOSE(J325,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD109,AE109,AF109))","v":{"$error":"#DIV/0!"}},{"$f":"IF(K325=0,0,CHOOSE(K325,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD109,AE109,AF109))","v":{"$error":"#DIV/0!"}},{"$f":"IF(L325=0,0,CHOOSE(L325,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD109,AE109,AF109))","v":{"$error":"#DIV/0!"}},{"$f":"IF(M325=0,0,CHOOSE(M325,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD109,AE109,AF109))","v":{"$error":"#DIV/0!"}},{"$f":"IF(N325=0,0,CHOOSE(N325,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD109,AE109,AF109))","v":{"$error":"#DIV/0!"}},{"$f":"IF(O325=0,0,CHOOSE(O325,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD109,AE109,AF109))","v":{"$error":"#DIV/0!"}},{"$f":"IF(P325=0,0,CHOOSE(P325,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD109,AE109,AF109))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q325=0,0,CHOOSE(Q325,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD109,AE109,AF109))","v":{"$error":"#DIV/0!"}},{"$f":"IF(R325=0,0,CHOOSE(R325,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD109,AE109,AF109))","v":{"$error":"#DIV/0!"}},{"$f":"IF(S325=0,0,CHOOSE(S325,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD109,AE109,AF109))","v":{"$error":"#DIV/0!"}},{"$f":"IF(T325=0,0,CHOOSE(T325,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD109,AE109,AF109))","v":{"$error":"#DIV/0!"}},{"$f":"IF(U325=0,0,CHOOSE(U325,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD109,AE109,AF109))","v":{"$error":"#DIV/0!"}},{"$f":"IF(V325=0,0,CHOOSE(V325,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD109,AE109,AF109))","v":{"$error":"#DIV/0!"}},{"$f":"IF(W325=0,0,CHOOSE(W325,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD109,AE109,AF109))","v":{"$error":"#DIV/0!"}},{"$f":"IF(X325=0,0,CHOOSE(X325,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD109,AE109,AF109))","v":{"$error":"#DIV/0!"}}]
[]
[null,null,{"$f":"$C$49","v":"New domestic MLT borrowing (gross)"},{"$f":"D313*$B$5","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,{"$f":"$C$50","v":"cumulative"},{"$f":"D328","v":{"$error":"#VALUE!"}},{"$f":"SUM(D328:E328)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D328:F328)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D328:G328)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D328:H328)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D328:I328)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D328:J328)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D328:K328)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D328:L328)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D328:M328)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D328:N328)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D328:O328)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D328:P328)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D328:Q328)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D328:R328)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D328:S328)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D328:T328)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D328:U328)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D328:V328)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D328:W328)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D328:X328)","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"$C$51","v":"Stock of new domestic MLT debt"},{"$f":"D328-D334","v":{"$error":"#VALUE!"}},{"$f":"D330+E328-E334","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[null,null,{"$f":"$C$53","v":"Total debt service"},{"$f":"D333+D334","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,{"$f":"$C$54","v":"Interest"},0,{"$f":"D330*E$16","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,{"$f":"$C$55","v":"Amortization"},{"$f":"(D337-D339)/($B$18-$B$19)","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[null,null,{"$f":"$C$57","v":"t-g>0"},{"$f":"IF(D$7-$B$19>0,D$7-$B$19,0)","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,{"$f":"IF(D336=0,0,CHOOSE(D336,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD329,AE329,AF329))","v":0},{"$f":"IF(E336=0,0,CHOOSE(E336,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD329,AE329,AF329))","v":{"$error":"#VALUE!"}},{"$f":"IF(F336=0,0,CHOOSE(F336,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD329,AE329,AF329))","v":{"$error":"#VALUE!"}},{"$f":"IF(G336=0,0,CHOOSE(G336,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD329,AE329,AF329))","v":{"$error":"#VALUE!"}},{"$f":"IF(H336=0,0,CHOOSE(H336,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD329,AE329,AF329))","v":{"$error":"#VALUE!"}},{"$f":"IF(I336=0,0,CHOOSE(I336,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD329,AE329,AF329))","v":{"$error":"#VALUE!"}},{"$f":"IF(J336=0,0,CHOOSE(J336,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD329,AE329,AF329))","v":{"$error":"#VALUE!"}},{"$f":"IF(K336=0,0,CHOOSE(K336,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD329,AE329,AF329))","v":{"$error":"#VALUE!"}},{"$f":"IF(L336=0,0,CHOOSE(L336,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD329,AE329,AF329))","v":{"$error":"#VALUE!"}},{"$f":"IF(M336=0,0,CHOOSE(M336,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD329,AE329,AF329))","v":{"$error":"#VALUE!"}},{"$f":"IF(N336=0,0,CHOOSE(N336,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD329,AE329,AF329))","v":{"$error":"#VALUE!"}},{"$f":"IF(O336=0,0,CHOOSE(O336,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD329,AE329,AF329))","v":{"$error":"#VALUE!"}},{"$f":"IF(P336=0,0,CHOOSE(P336,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD329,AE329,AF329))","v":{"$error":"#VALUE!"}},{"$f":"IF(Q336=0,0,CHOOSE(Q336,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD329,AE329,AF329))","v":{"$error":"#VALUE!"}},{"$f":"IF(R336=0,0,CHOOSE(R336,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD329,AE329,AF329))","v":{"$error":"#VALUE!"}},{"$f":"IF(S336=0,0,CHOOSE(S336,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD329,AE329,AF329))","v":{"$error":"#VALUE!"}},{"$f":"IF(T336=0,0,CHOOSE(T336,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD329,AE329,AF329))","v":{"$error":"#VALUE!"}},{"$f":"IF(U336=0,0,CHOOSE(U336,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD329,AE329,AF329))","v":{"$error":"#VALUE!"}},{"$f":"IF(V336=0,0,CHOOSE(V336,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD329,AE329,AF329))","v":{"$error":"#VALUE!"}},{"$f":"IF(W336=0,0,CHOOSE(W336,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD329,AE329,AF329))","v":{"$error":"#VALUE!"}},{"$f":"IF(X336=0,0,CHOOSE(X336,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD329,AE329,AF329))","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"$C$59","v":"t-m condition"},{"$f":"IF(D$7-$B$18>0,D$7-$B$18,0)","v":0},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19]
[null,null,null,{"$f":"IF(D338=0,0,CHOOSE(D338,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD109,AE109,AF109))","v":0},{"$f":"IF(E338=0,0,CHOOSE(E338,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD109,AE109,AF109))","v":0},{"$f":"IF(F338=0,0,CHOOSE(F338,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD109,AE109,AF109))","v":{"$error":"#VALUE!"}},{"$f":"IF(G338=0,0,CHOOSE(G338,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD109,AE109,AF109))","v":{"$error":"#VALUE!"}},{"$f":"IF(H338=0,0,CHOOSE(H338,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD109,AE109,AF109))","v":{"$error":"#VALUE!"}},{"$f":"IF(I338=0,0,CHOOSE(I338,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD109,AE109,AF109))","v":{"$error":"#VALUE!"}},{"$f":"IF(J338=0,0,CHOOSE(J338,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD109,AE109,AF109))","v":{"$error":"#VALUE!"}},{"$f":"IF(K338=0,0,CHOOSE(K338,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD109,AE109,AF109))","v":{"$error":"#VALUE!"}},{"$f":"IF(L338=0,0,CHOOSE(L338,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD109,AE109,AF109))","v":{"$error":"#VALUE!"}},{"$f":"IF(M338=0,0,CHOOSE(M338,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD109,AE109,AF109))","v":{"$error":"#VALUE!"}},{"$f":"IF(N338=0,0,CHOOSE(N338,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD109,AE109,AF109))","v":{"$error":"#VALUE!"}},{"$f":"IF(O338=0,0,CHOOSE(O338,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD109,AE109,AF109))","v":{"$error":"#VALUE!"}},{"$f":"IF(P338=0,0,CHOOSE(P338,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD109,AE109,AF109))","v":{"$error":"#VALUE!"}},{"$f":"IF(Q338=0,0,CHOOSE(Q338,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD109,AE109,AF109))","v":{"$error":"#VALUE!"}},{"$f":"IF(R338=0,0,CHOOSE(R338,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD109,AE109,AF109))","v":{"$error":"#VALUE!"}},{"$f":"IF(S338=0,0,CHOOSE(S338,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD109,AE109,AF109))","v":{"$error":"#VALUE!"}},{"$f":"IF(T338=0,0,CHOOSE(T338,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD109,AE109,AF109))","v":{"$error":"#VALUE!"}},{"$f":"IF(U338=0,0,CHOOSE(U338,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD109,AE109,AF109))","v":{"$error":"#VALUE!"}},{"$f":"IF(V338=0,0,CHOOSE(V338,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD109,AE109,AF109))","v":{"$error":"#VALUE!"}},{"$f":"IF(W338=0,0,CHOOSE(W338,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD109,AE109,AF109))","v":{"$error":"#VALUE!"}},{"$f":"IF(X338=0,0,CHOOSE(X338,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD109,AE109,AF109))","v":{"$error":"#VALUE!"}}]
[]
[null,null,{"$f":"$C$62","v":"New domestic short-term borrowing (gross; also stock of debt)"},{"$f":"D313*$B$6","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,{"$f":"$C$63","v":"Interest"},null,{"$f":"D341*E$22","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[{"$f":"'C3_commodity_prices_pub'!B2","v":"Tailored Stress Test 3. Commodity Price shock - Public"}]
[]
[null,null,{"$f":"$C$31","v":"New borrowing (gross, in LCU)"},{"$f":"'C3_commodity_prices_pub'!E90-'Baseline - public'!O78","v":{"$error":"#VALUE!"}},{"$f":"'C3_commodity_prices_pub'!F90-'Baseline - public'!P78","v":{"$error":"#VALUE!"}},{"$f":"'C3_commodity_prices_pub'!G90-'Baseline - public'!Q78","v":{"$error":"#VALUE!"}},{"$f":"'C3_commodity_prices_pub'!H90-'Baseline - public'!R78","v":{"$error":"#VALUE!"}},{"$f":"'C3_commodity_prices_pub'!I90-'Baseline - public'!S78","v":{"$error":"#VALUE!"}},{"$f":"'C3_commodity_prices_pub'!J90-'Baseline - public'!T78","v":{"$error":"#VALUE!"}},{"$f":"'C3_commodity_prices_pub'!K90-'Baseline - public'!U78","v":{"$error":"#VALUE!"}},{"$f":"'C3_commodity_prices_pub'!L90-'Baseline - public'!V78","v":{"$error":"#VALUE!"}},{"$f":"'C3_commodity_prices_pub'!M90-'Baseline - public'!W78","v":{"$error":"#VALUE!"}},{"$f":"'C3_commodity_prices_pub'!N90-'Baseline - public'!X78","v":{"$error":"#VALUE!"}},{"$f":"'C3_commodity_prices_pub'!O90-'Baseline - public'!Y78","v":{"$error":"#VALUE!"}},{"$f":"'C3_commodity_prices_pub'!P90-'Baseline - public'!Z78","v":{"$error":"#VALUE!"}},{"$f":"'C3_commodity_prices_pub'!Q90-'Baseline - public'!AA78","v":{"$error":"#VALUE!"}},{"$f":"'C3_commodity_prices_pub'!R90-'Baseline - public'!AB78","v":{"$error":"#VALUE!"}},{"$f":"'C3_commodity_prices_pub'!S90-'Baseline - public'!AC78","v":{"$error":"#VALUE!"}},{"$f":"'C3_commodity_prices_pub'!T90-'Baseline - public'!AD78","v":{"$error":"#VALUE!"}},{"$f":"'C3_commodity_prices_pub'!U90-'Baseline - public'!AE78","v":{"$error":"#VALUE!"}},{"$f":"'C3_commodity_prices_pub'!V90-'Baseline - public'!AF78","v":{"$error":"#VALUE!"}},{"$f":"'C3_commodity_prices_pub'!W90-'Baseline - public'!AG78","v":{"$error":"#VALUE!"}},{"$f":"'C3_commodity_prices_pub'!X90-'Baseline - public'!AH78","v":{"$error":"#VALUE!"}},{"$f":"'C3_commodity_prices_pub'!Y90-'Baseline - public'!AI78","v":{"$error":"#VALUE!"}}]
[null,null,"   (gross, in USD)",null,{"$f":"E346/E$27","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,{"$f":"C$33","v":"New borrowing under the external DSA (in USD)"},{"$f":"'C3_Commodity prices_ext'!D92","v":{"$error":"#VALUE!"}},{"$f":"'C3_Commodity prices_ext'!E92","v":{"$error":"#VALUE!"}},{"$f":"'C3_Commodity prices_ext'!F92","v":{"$error":"#VALUE!"}},{"$f":"'C3_Commodity prices_ext'!G92","v":{"$error":"#VALUE!"}},{"$f":"'C3_Commodity prices_ext'!H92","v":{"$error":"#VALUE!"}},{"$f":"'C3_Commodity prices_ext'!I92","v":{"$error":"#VALUE!"}},{"$f":"'C3_Commodity prices_ext'!J92","v":{"$error":"#VALUE!"}},{"$f":"'C3_Commodity prices_ext'!K92","v":{"$error":"#VALUE!"}},{"$f":"'C3_Commodity prices_ext'!L92","v":{"$error":"#VALUE!"}},{"$f":"'C3_Commodity prices_ext'!M92","v":{"$error":"#VALUE!"}},{"$f":"'C3_Commodity prices_ext'!N92","v":{"$error":"#VALUE!"}},{"$f":"'C3_Commodity prices_ext'!O92","v":{"$error":"#VALUE!"}},{"$f":"'C3_Commodity prices_ext'!P92","v":{"$error":"#VALUE!"}},{"$f":"'C3_Commodity prices_ext'!Q92","v":{"$error":"#VALUE!"}},{"$f":"'C3_Commodity prices_ext'!R92","v":{"$error":"#VALUE!"}},{"$f":"'C3_Commodity prices_ext'!S92","v":{"$error":"#VALUE!"}},{"$f":"'C3_Commodity prices_ext'!T92","v":{"$error":"#VALUE!"}},{"$f":"'C3_Commodity prices_ext'!U92","v":{"$error":"#VALUE!"}},{"$f":"'C3_Commodity prices_ext'!V92","v":{"$error":"#VALUE!"}},{"$f":"'C3_Commodity prices_ext'!W92","v":{"$error":"#VALUE!"}},{"$f":"'C3_Commodity prices_ext'!X92","v":{"$error":"#VALUE!"}}]
[null,null,"Modality of residual financing (1: external, 2: public):",null,{"$f":"IF(E348>E346*$B$4/E$27, 1,2)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,"(1 is selected when external GFN is larger than external financing under the public DSA with a cap up to total public GFN) "]
[null,null,{"$f":"C$36","v":"New forex borrowing (gross, USD)"},{"$f":"IF(D349=1,IF(D348>D346/D$27,D346/D$27,D348),D346*$B$4/D$27)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,{"$f":"$C$37","v":"cumulative"},{"$f":"D351","v":{"$error":"#VALUE!"}},{"$f":"SUM(D351:E351)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D351:F351)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D351:G351)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D351:H351)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D351:I351)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D351:J351)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D351:K351)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D351:L351)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D351:M351)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D351:N351)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D351:O351)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D351:P351)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D351:Q351)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D351:R351)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D351:S351)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D351:T351)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D351:U351)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D351:V351)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D351:W351)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D351:X351)","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"$C$38","v":"Stock of new forex debt (in USD)"},{"$f":"D351-D357","v":{"$error":"#VALUE!"}},{"$f":"D353+E351-E357","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,{"$f":"$C$39","v":"PV of new forex debt (in USD)"},{"$f":"IF($B$9>$B$10, D351, D351*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,D354-E357+E351, D354*(1+$B$10)-E355+E351*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,E354-F357+F351, E354*(1+$B$10)-F355+F351*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,F354-G357+G351, F354*(1+$B$10)-G355+G351*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,G354-H357+H351, G354*(1+$B$10)-H355+H351*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,H354-I357+I351, H354*(1+$B$10)-I355+I351*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,I354-J357+J351, I354*(1+$B$10)-J355+J351*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,J354-K357+K351, J354*(1+$B$10)-K355+K351*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,K354-L357+L351, K354*(1+$B$10)-L355+L351*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,L354-M357+M351, L354*(1+$B$10)-M355+M351*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,M354-N357+N351, M354*(1+$B$10)-N355+N351*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,N354-O357+O351, N354*(1+$B$10)-O355+O351*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,O354-P357+P351, O354*(1+$B$10)-P355+P351*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,P354-Q357+Q351, P354*(1+$B$10)-Q355+Q351*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,Q354-R357+R351, Q354*(1+$B$10)-R355+R351*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,R354-S357+S351, R354*(1+$B$10)-S355+S351*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,S354-T357+T351, S354*(1+$B$10)-T355+T351*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,T354-U357+U351, T354*(1+$B$10)-U355+U351*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,U354-V357+V351, U354*(1+$B$10)-V355+V351*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,V354-W357+W351, V354*(1+$B$10)-W355+W351*$D$14/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$9>$B$10,W354-X357+X351, W354*(1+$B$10)-X355+X351*$D$14/100)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$40","v":"Total debt service (in USD)"},{"$f":"D356+D357","v":{"$error":"#DIV/0!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,{"$f":"$C$41","v":"Interest"},0,{"$f":"D353*B9","v":{"$error":"#VALUE!"}},{"$f":"E353*B9","v":{"$error":"#VALUE!"}},{"$f":"F353*B9","v":{"$error":"#VALUE!"}},{"$f":"G353*B9","v":{"$error":"#VALUE!"}},{"$f":"H353*B9","v":{"$error":"#VALUE!"}},{"$f":"I353*B9","v":{"$error":"#VALUE!"}},{"$f":"J353*B9","v":{"$error":"#VALUE!"}},{"$f":"K353*B9","v":{"$error":"#VALUE!"}},{"$f":"L353*B9","v":{"$error":"#VALUE!"}},{"$f":"M353*B9","v":{"$error":"#VALUE!"}},{"$f":"N353*B9","v":{"$error":"#VALUE!"}},{"$f":"O353*B9","v":{"$error":"#VALUE!"}},{"$f":"P353*B9","v":{"$error":"#VALUE!"}},{"$f":"Q353*B9","v":{"$error":"#VALUE!"}},{"$f":"R353*B9","v":{"$error":"#VALUE!"}},{"$f":"S353*B9","v":{"$error":"#VALUE!"}},{"$f":"T353*B9","v":{"$error":"#VALUE!"}},{"$f":"U353*B9","v":{"$error":"#VALUE!"}},{"$f":"V353*B9","v":{"$error":"#VALUE!"}},{"$f":"W353*B9","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"$C$42","v":"Amortization"},{"$f":"(D360-D362)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(E360-E362)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(F360-F362)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(G360-G362)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(H360-H362)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(I360-I362)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(J360-J362)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(K360-K362)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(L360-L362)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(M360-M362)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(N360-N362)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(O360-O362)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(P360-P362)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(Q360-Q362)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(R360-R362)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(S360-S362)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(T360-T362)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(U360-U362)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(V360-V362)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(W360-W362)/(B11-B12)","v":{"$error":"#DIV/0!"}},{"$f":"(X360-X362)/(B11-B12)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,{"$f":"$C$44","v":"t-g>0"},{"$f":"IF(D7-B12>0,D7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(E7-B12>0,E7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(F7-B12>0,F7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(G7-B12>0,G7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(H7-B12>0,H7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(I7-B12>0,I7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(J7-B12>0,J7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(K7-B12>0,K7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L7-B12>0,L7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(M7-B12>0,M7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(N7-B12>0,N7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(O7-B12>0,O7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(P7-B12>0,P7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q7-B12>0,Q7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(R7-B12>0,R7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(S7-B12>0,S7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(T7-B12>0,T7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(U7-B12>0,U7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(V7-B12>0,V7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(W7-B12>0,W7-B12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(X7-B12>0,X7-B12,0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"IF(D359=0,0,CHOOSE(D359,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD352,AE352,AF352))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E359=0,0,CHOOSE(E359,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD352,AE352,AF352))","v":{"$error":"#DIV/0!"}},{"$f":"IF(F359=0,0,CHOOSE(F359,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD352,AE352,AF352))","v":{"$error":"#DIV/0!"}},{"$f":"IF(G359=0,0,CHOOSE(G359,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD352,AE352,AF352))","v":{"$error":"#DIV/0!"}},{"$f":"IF(H359=0,0,CHOOSE(H359,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD352,AE352,AF352))","v":{"$error":"#DIV/0!"}},{"$f":"IF(I359=0,0,CHOOSE(I359,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD352,AE352,AF352))","v":{"$error":"#DIV/0!"}},{"$f":"IF(J359=0,0,CHOOSE(J359,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD352,AE352,AF352))","v":{"$error":"#DIV/0!"}},{"$f":"IF(K359=0,0,CHOOSE(K359,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD352,AE352,AF352))","v":{"$error":"#DIV/0!"}},{"$f":"IF(L359=0,0,CHOOSE(L359,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD352,AE352,AF352))","v":{"$error":"#DIV/0!"}},{"$f":"IF(M359=0,0,CHOOSE(M359,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD352,AE352,AF352))","v":{"$error":"#DIV/0!"}},{"$f":"IF(N359=0,0,CHOOSE(N359,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD352,AE352,AF352))","v":{"$error":"#DIV/0!"}},{"$f":"IF(O359=0,0,CHOOSE(O359,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD352,AE352,AF352))","v":{"$error":"#DIV/0!"}},{"$f":"IF(P359=0,0,CHOOSE(P359,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD352,AE352,AF352))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q359=0,0,CHOOSE(Q359,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD352,AE352,AF352))","v":{"$error":"#DIV/0!"}},{"$f":"IF(R359=0,0,CHOOSE(R359,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD352,AE352,AF352))","v":{"$error":"#DIV/0!"}},{"$f":"IF(S359=0,0,CHOOSE(S359,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD352,AE352,AF352))","v":{"$error":"#DIV/0!"}},{"$f":"IF(T359=0,0,CHOOSE(T359,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD352,AE352,AF352))","v":{"$error":"#DIV/0!"}},{"$f":"IF(U359=0,0,CHOOSE(U359,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD352,AE352,AF352))","v":{"$error":"#DIV/0!"}},{"$f":"IF(V359=0,0,CHOOSE(V359,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD352,AE352,AF352))","v":{"$error":"#DIV/0!"}},{"$f":"IF(W359=0,0,CHOOSE(W359,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD352,AE352,AF352))","v":{"$error":"#DIV/0!"}},{"$f":"IF(X359=0,0,CHOOSE(X359,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD352,AE352,AF352))","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$46","v":"t-m condition"},{"$f":"IF(D7-B11>0,D7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(E7-B11>0,E7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(F7-B11>0,F7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(G7-B11>0,G7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(H7-B11>0,H7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(I7-B11>0,I7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(J7-B11>0,J7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(K7-B11>0,K7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L7-B11>0,L7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(M7-B11>0,M7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(N7-B11>0,N7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(O7-B11>0,O7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(P7-B11>0,P7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q7-B11>0,Q7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(R7-B11>0,R7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(S7-B11>0,S7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(T7-B11>0,T7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(U7-B11>0,U7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(V7-B11>0,V7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(W7-B11>0,W7-B11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(X7-B11>0,X7-B11,0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"IF(D361=0,0,CHOOSE(D361,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E361=0,0,CHOOSE(E361,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(F361=0,0,CHOOSE(F361,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(G361=0,0,CHOOSE(G361,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(H361=0,0,CHOOSE(H361,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(I361=0,0,CHOOSE(I361,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(J361=0,0,CHOOSE(J361,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(K361=0,0,CHOOSE(K361,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(L361=0,0,CHOOSE(L361,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(M361=0,0,CHOOSE(M361,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(N361=0,0,CHOOSE(N361,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(O361=0,0,CHOOSE(O361,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(P361=0,0,CHOOSE(P361,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q361=0,0,CHOOSE(Q361,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(R361=0,0,CHOOSE(R361,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(S361=0,0,CHOOSE(S361,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(T361=0,0,CHOOSE(T361,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(U361=0,0,CHOOSE(U361,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(V361=0,0,CHOOSE(V361,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(W361=0,0,CHOOSE(W361,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(X361=0,0,CHOOSE(X361,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}}]
[]
[null,null,{"$f":"$C$49","v":"New domestic MLT borrowing (gross)"},{"$f":"IF(SUM($B$5+$B$6)=0, 0, (D346-D351*D$27)*$B$5/($B$5+$B$6))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($B$5+$B$6)=0, 0, (E346-E351*E$27)*$B$5/($B$5+$B$6))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"$C$50","v":"cumulative"},{"$f":"D364","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D364:E364)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D364:F364)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D364:G364)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D364:H364)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D364:I364)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D364:J364)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D364:K364)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D364:L364)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D364:M364)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D364:N364)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D364:O364)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D364:P364)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D364:Q364)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D364:R364)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D364:S364)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D364:T364)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D364:U364)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D364:V364)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D364:W364)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D364:X364)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$51","v":"Stock of new domestic MLT debt"},{"$f":"D364-D370","v":{"$error":"#DIV/0!"}},{"$f":"D366+E364-E370","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,{"$f":"$C$53","v":"Total debt service"},{"$f":"D369+D370","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"$C$54","v":"Interest"},0,{"$f":"D366*E16","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"$C$55","v":"Amortization"},{"$f":"(D373-D375)/(B18-B19)","v":0},{"$f":"(E373-E375)/(B18-B19)","v":{"$error":"#DIV/0!"}},{"$f":"(F373-F375)/(B18-B19)","v":{"$error":"#DIV/0!"}},{"$f":"(G373-G375)/(B18-B19)","v":{"$error":"#DIV/0!"}},{"$f":"(H373-H375)/(B18-B19)","v":{"$error":"#DIV/0!"}},{"$f":"(I373-I375)/(B18-B19)","v":{"$error":"#DIV/0!"}},{"$f":"(J373-J375)/(B18-B19)","v":{"$error":"#DIV/0!"}},{"$f":"(K373-K375)/(B18-B19)","v":{"$error":"#DIV/0!"}},{"$f":"(L373-L375)/(B18-B19)","v":{"$error":"#DIV/0!"}},{"$f":"(M373-M375)/(B18-B19)","v":{"$error":"#DIV/0!"}},{"$f":"(N373-N375)/(B18-B19)","v":{"$error":"#DIV/0!"}},{"$f":"(O373-O375)/(B18-B19)","v":{"$error":"#DIV/0!"}},{"$f":"(P373-P375)/(B18-B19)","v":{"$error":"#DIV/0!"}},{"$f":"(Q373-Q375)/(B18-B19)","v":{"$error":"#DIV/0!"}},{"$f":"(R373-R375)/(B18-B19)","v":{"$error":"#DIV/0!"}},{"$f":"(S373-S375)/(B18-B19)","v":{"$error":"#DIV/0!"}},{"$f":"(T373-T375)/(B18-B19)","v":{"$error":"#DIV/0!"}},{"$f":"(U373-U375)/(B18-B19)","v":{"$error":"#DIV/0!"}},{"$f":"(V373-V375)/(B18-B19)","v":{"$error":"#DIV/0!"}},{"$f":"(W373-W375)/(B18-B19)","v":{"$error":"#DIV/0!"}},{"$f":"(X373-X375)/(B18-B19)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,{"$f":"$C$57","v":"t-g>0"},{"$f":"IF(D7-B19>0,D7-B19,0)","v":0},{"$f":"IF(E7-B19>0,E7-B19,0)","v":1},{"$f":"IF(F7-B19>0,F7-B19,0)","v":2},{"$f":"IF(G7-B19>0,G7-B19,0)","v":3},{"$f":"IF(H7-B19>0,H7-B19,0)","v":4},{"$f":"IF(I7-B19>0,I7-B19,0)","v":5},{"$f":"IF(J7-B19>0,J7-B19,0)","v":6},{"$f":"IF(K7-B19>0,K7-B19,0)","v":7},{"$f":"IF(L7-B19>0,L7-B19,0)","v":8},{"$f":"IF(M7-B19>0,M7-B19,0)","v":9},{"$f":"IF(N7-B19>0,N7-B19,0)","v":10},{"$f":"IF(O7-B19>0,O7-B19,0)","v":11},{"$f":"IF(P7-B19>0,P7-B19,0)","v":12},{"$f":"IF(Q7-B19>0,Q7-B19,0)","v":13},{"$f":"IF(R7-B19>0,R7-B19,0)","v":14},{"$f":"IF(S7-B19>0,S7-B19,0)","v":15},{"$f":"IF(T7-B19>0,T7-B19,0)","v":16},{"$f":"IF(U7-B19>0,U7-B19,0)","v":17},{"$f":"IF(V7-B19>0,V7-B19,0)","v":18},{"$f":"IF(W7-B19>0,W7-B19,0)","v":19},{"$f":"IF(X7-B19>0,X7-B19,0)","v":20}]
[null,null,null,{"$f":"IF(D372=0,0,CHOOSE(D372,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD365,AE365,AF365))","v":0},{"$f":"IF(E372=0,0,CHOOSE(E372,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD365,AE365,AF365))","v":{"$error":"#DIV/0!"}},{"$f":"IF(F372=0,0,CHOOSE(F372,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD365,AE365,AF365))","v":{"$error":"#DIV/0!"}},{"$f":"IF(G372=0,0,CHOOSE(G372,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD365,AE365,AF365))","v":{"$error":"#DIV/0!"}},{"$f":"IF(H372=0,0,CHOOSE(H372,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD365,AE365,AF365))","v":{"$error":"#DIV/0!"}},{"$f":"IF(I372=0,0,CHOOSE(I372,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD365,AE365,AF365))","v":{"$error":"#DIV/0!"}},{"$f":"IF(J372=0,0,CHOOSE(J372,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD365,AE365,AF365))","v":{"$error":"#DIV/0!"}},{"$f":"IF(K372=0,0,CHOOSE(K372,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD365,AE365,AF365))","v":{"$error":"#DIV/0!"}},{"$f":"IF(L372=0,0,CHOOSE(L372,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD365,AE365,AF365))","v":{"$error":"#DIV/0!"}},{"$f":"IF(M372=0,0,CHOOSE(M372,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD365,AE365,AF365))","v":{"$error":"#DIV/0!"}},{"$f":"IF(N372=0,0,CHOOSE(N372,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD365,AE365,AF365))","v":{"$error":"#DIV/0!"}},{"$f":"IF(O372=0,0,CHOOSE(O372,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD365,AE365,AF365))","v":{"$error":"#DIV/0!"}},{"$f":"IF(P372=0,0,CHOOSE(P372,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD365,AE365,AF365))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q372=0,0,CHOOSE(Q372,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD365,AE365,AF365))","v":{"$error":"#DIV/0!"}},{"$f":"IF(R372=0,0,CHOOSE(R372,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD365,AE365,AF365))","v":{"$error":"#DIV/0!"}},{"$f":"IF(S372=0,0,CHOOSE(S372,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD365,AE365,AF365))","v":{"$error":"#DIV/0!"}},{"$f":"IF(T372=0,0,CHOOSE(T372,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD365,AE365,AF365))","v":{"$error":"#DIV/0!"}},{"$f":"IF(U372=0,0,CHOOSE(U372,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD365,AE365,AF365))","v":{"$error":"#DIV/0!"}},{"$f":"IF(V372=0,0,CHOOSE(V372,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD365,AE365,AF365))","v":{"$error":"#DIV/0!"}},{"$f":"IF(W372=0,0,CHOOSE(W372,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD365,AE365,AF365))","v":{"$error":"#DIV/0!"}},{"$f":"IF(X372=0,0,CHOOSE(X372,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD365,AE365,AF365))","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$59","v":"t-m condition"},{"$f":"IF(D7-B18>0,D7-B18,0)","v":0},{"$f":"IF(E7-B18>0,E7-B18,0)","v":0},{"$f":"IF(F7-B18>0,F7-B18,0)","v":1},{"$f":"IF(G7-B18>0,G7-B18,0)","v":2},{"$f":"IF(H7-B18>0,H7-B18,0)","v":3},{"$f":"IF(I7-B18>0,I7-B18,0)","v":4},{"$f":"IF(J7-B18>0,J7-B18,0)","v":5},{"$f":"IF(K7-B18>0,K7-B18,0)","v":6},{"$f":"IF(L7-B18>0,L7-B18,0)","v":7},{"$f":"IF(M7-B18>0,M7-B18,0)","v":8},{"$f":"IF(N7-B18>0,N7-B18,0)","v":9},{"$f":"IF(O7-B18>0,O7-B18,0)","v":10},{"$f":"IF(P7-B18>0,P7-B18,0)","v":11},{"$f":"IF(Q7-B18>0,Q7-B18,0)","v":12},{"$f":"IF(R7-B18>0,R7-B18,0)","v":13},{"$f":"IF(S7-B18>0,S7-B18,0)","v":14},{"$f":"IF(T7-B18>0,T7-B18,0)","v":15},{"$f":"IF(U7-B18>0,U7-B18,0)","v":16},{"$f":"IF(V7-B18>0,V7-B18,0)","v":17},{"$f":"IF(W7-B18>0,W7-B18,0)","v":18},{"$f":"IF(X7-B18>0,X7-B18,0)","v":19}]
[null,null,null,{"$f":"IF(D374=0,0,CHOOSE(D374,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD37,AE37,AF37))","v":0},{"$f":"IF(E374=0,0,CHOOSE(E374,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD37,AE37,AF37))","v":0},{"$f":"IF(F374=0,0,CHOOSE(F374,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(G374=0,0,CHOOSE(G374,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(H374=0,0,CHOOSE(H374,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(I374=0,0,CHOOSE(I374,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(J374=0,0,CHOOSE(J374,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(K374=0,0,CHOOSE(K374,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(L374=0,0,CHOOSE(L374,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(M374=0,0,CHOOSE(M374,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(N374=0,0,CHOOSE(N374,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(O374=0,0,CHOOSE(O374,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(P374=0,0,CHOOSE(P374,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q374=0,0,CHOOSE(Q374,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(R374=0,0,CHOOSE(R374,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(S374=0,0,CHOOSE(S374,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(T374=0,0,CHOOSE(T374,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(U374=0,0,CHOOSE(U374,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(V374=0,0,CHOOSE(V374,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(W374=0,0,CHOOSE(W374,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}},{"$f":"IF(X374=0,0,CHOOSE(X374,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD37,AE37,AF37))","v":{"$error":"#DIV/0!"}}]
[]
[null,null,{"$f":"$C$62","v":"New domestic short-term borrowing (gross; also stock of debt)"},{"$f":"IF(SUM($B$5+$B$6)=0, 0, (D346-D351*D$27)*$B$6/($B$5+$B$6))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($B$5+$B$6)=0, 0, (E346-E351*E$27)*$B$6/($B$5+$B$6))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"$C$63","v":"Interest"},null,{"$f":"D377*E22","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["French","MH"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Protuguese"]

{"sheet":"PV_ResFin-add.int.cost - mkt","index":59,"n_rows":374,"n_cols":69,"rows_kept":374,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Output 1-1 - External DSA'!B1","v":0}]
["Assessing the impacts associated with an increase in borrowing costs - i.e., additional INTEREST costs only. An increase in PV of external debt is assumed to be zero given a shock is given to commercial debt only.)"]
[]
[{"$f":"+IF(START!L10=\"English\",A162,IF(START!L10=\"French\",A216,IF(START!L10=\"Portuguese\",A270,A324)))","v":"Assumptions"}]
["Additional borrowing costs (domestic)",{"$f":"'Input 6(optional)-Standard Test'!H21","v":25},"bps/ppt"]
["Additional borrowing costs (external)",100,"bps/ppt"]
["or",400,"bps/ppt",{"$f":"'Input 6(optional)-Standard Test'!H22","v":"Whichever is lower"}]
[]
[{"$f":"+'Input 7 - Residual Financing'!G8","v":"Shares of marginal debt"}]
[{"$f":"+'Input 7 - Residual Financing'!G9","v":"External PPG medium and long-term"},{"$f":"+'Input 7 - Residual Financing'!J9","v":{"$error":"#DIV/0!"}}]
[{"$f":"+'Input 7 - Residual Financing'!G10","v":"Domestic medium and long-term"},{"$f":"+'Input 7 - Residual Financing'!J10","v":{"$error":"#DIV/0!"}}]
[{"$f":"+'Input 7 - Residual Financing'!G11","v":"Domestic short-term"},{"$f":"+'Input 7 - Residual Financing'!J11","v":{"$error":"#DIV/0!"}}]
[]
[{"$f":"+'Input 7 - Residual Financing'!G13","v":"External MLT debt"}]
[{"$f":"+'Input 7 - Residual Financing'!G15","v":"USD Discount rate"},{"$f":"Discount_Rate_GE","v":0.05}]
[{"$f":"+'Input 7 - Residual Financing'!G16","v":"Avg. maturity (incl. grace period)"},{"$f":"+'Input 7 - Residual Financing'!J16","v":{"$error":"#DIV/0!"}}]
[{"$f":"+'Input 7 - Residual Financing'!G17","v":"Avg. grace period"},{"$f":"+'Input 7 - Residual Financing'!J17","v":{"$error":"#DIV/0!"}}]
[{"$f":"+'Input 7 - Residual Financing'!G18","v":"Domestic MLT debt"}]
[{"$f":"+'Input 7 - Residual Financing'!G20","v":"Avg. maturity (incl. grace period)"},{"$f":"+ROUNDDOWN('Input 7 - Residual Financing'!J20,0)","v":1}]
[{"$f":"+'Input 7 - Residual Financing'!G21","v":"Avg. grace period"},{"$f":"+ROUNDDOWN('Input 7 - Residual Financing'!J21,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1+AE22","v":2045},{"$f":"1+AF20","v":2046},2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082]
[]
[null,null,null,null,"Year",{"$f":"+'Macro-Debt_Data'!U5","v":2019},{"$f":"1+F22","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044]
[null,null,null,null,{"$f":"+IF(START!L10=\"English\",E162,IF(START!L10=\"French\",E216,IF(START!L10=\"Portuguese\",E270,E324)))","v":"Period"},0,{"$f":"+F23+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,{"$f":"+AA23+1","v":22},23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63]
[]
[{"$f":"B2_PB_mkt_pub!B2","v":"Bounds Test 2: Primary Balance Shock for Market Access Countries"}]
[]
[null,null,null,null,{"$f":"+IF(START!L10=\"English\",E183,IF(START!L10=\"French\",E237,IF(START!L10=\"Portuguese\",E291,E345)))","v":"New borrowing (gross)"},null,{"$f":"PV_ResFin_pub!E106","v":{"$error":"#VALUE!"}},{"$f":"PV_ResFin_pub!F106","v":{"$error":"#VALUE!"}}]
[]
[null,null,null,null,{"$f":"+IF(START!L10=\"English\",E185,IF(START!L10=\"French\",E239,IF(START!L10=\"Portuguese\",E293,E347)))","v":"New forex borrowing (gross USD)"},0,{"$f":"PV_ResFin_pub!E108","v":{"$error":"#VALUE!"}},{"$f":"PV_ResFin_pub!F108","v":{"$error":"#VALUE!"}}]
[null,null,null,null,{"$f":"+IF(START!L10=\"English\",E186,IF(START!L10=\"French\",E240,IF(START!L10=\"Portuguese\",E294,E348)))","v":"cumulative"},{"$f":"F29","v":0},{"$f":"SUM(F29:G29)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F29:H29)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F29:I29)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F29:J29)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F29:K29)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F29:L29)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F29:M29)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F29:N29)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F29:O29)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F29:P29)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F29:Q29)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F29:R29)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F29:S29)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F29:T29)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F29:U29)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F29:V29)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F29:W29)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F29:X29)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F29:Y29)","v":{"$error":"#VALUE!"}},{"$f":"SUM($F29:Z29)","v":{"$error":"#VALUE!"}},{"$f":"SUM($F29:AA29)","v":{"$error":"#VALUE!"}},{"$f":"SUM($F29:AB29)","v":{"$error":"#VALUE!"}},{"$f":"SUM($F29:AC29)","v":{"$error":"#VALUE!"}},{"$f":"SUM($F29:AD29)","v":{"$error":"#VALUE!"}},{"$f":"SUM($F29:AE29)","v":{"$error":"#VALUE!"}},{"$f":"SUM($F29:AF29)","v":{"$error":"#VALUE!"}},{"$f":"SUM($F29:AG29)","v":{"$error":"#VALUE!"}},{"$f":"SUM($F29:AH29)","v":{"$error":"#VALUE!"}}]
[null,null,null,null,{"$f":"+IF(START!L10=\"English\",E187,IF(START!L10=\"French\",E241,IF(START!L10=\"Portuguese\",E295,E349)))","v":"Stock of new forex debt (in USD)"},{"$f":"F29-F35","v":{"$error":"#DIV/0!"}},{"$f":"F31+G29-G35","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"Z31+AA29-AA35","v":{"$error":"#DIV/0!"}},{"$f":"AA31+AB29-AB35","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AD31+AE29-AE35","v":{"$error":"#DIV/0!"}},{"$f":"AE31+AF29-AF35","v":{"$error":"#DIV/0!"}},{"$f":"AF31+AG29-AG35","v":{"$error":"#DIV/0!"}},{"$f":"AG31+AH29-AH35","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Interest only =>",{"$f":"+IF(START!L10=\"English\",E188,IF(START!L10=\"French\",E242,IF(START!L10=\"Portuguese\",E296,E350)))","v":"PV of new forex debt (in USD)"},0,{"$f":"IF($B38>$B$15,SUM(H34:$AH34),NPV($B$15,H34:$AH34))","v":{"$error":"#VALUE!"}},{"$f":"IF($B38>$B$15,SUM(I34:$AH34),NPV($B$15,I34:$AH34))","v":{"$error":"#VALUE!"}},{"$f":"IF($B38>$B$15,SUM(J34:$AH34),NPV($B$15,J34:$AH34))","v":{"$error":"#VALUE!"}},{"$f":"IF($B38>$B$15,SUM(K34:$AH34),NPV($B$15,K34:$AH34))","v":{"$error":"#VALUE!"}},{"$f":"IF($B38>$B$15,SUM(L34:$AH34),NPV($B$15,L34:$AH34))","v":{"$error":"#VALUE!"}},{"$f":"IF($B38>$B$15,SUM(M34:$AH34),NPV($B$15,M34:$AH34))","v":{"$error":"#VALUE!"}},{"$f":"IF($B38>$B$15,SUM(N34:$AH34),NPV($B$15,N34:$AH34))","v":{"$error":"#VALUE!"}},{"$f":"IF($B38>$B$15,SUM(O34:$AH34),NPV($B$15,O34:$AH34))","v":{"$error":"#VALUE!"}},{"$f":"IF($B38>$B$15,SUM(P34:$AH34),NPV($B$15,P34:$AH34))","v":{"$error":"#VALUE!"}},{"$f":"IF($B38>$B$15,SUM(Q34:$AH34),NPV($B$15,Q34:$AH34))","v":{"$error":"#VALUE!"}},{"$f":"IF($B38>$B$15,SUM(R34:$AH34),NPV($B$15,R34:$AH34))","v":{"$error":"#VALUE!"}},{"$f":"IF($B38>$B$15,SUM(S34:$AH34),NPV($B$15,S34:$AH34))","v":{"$error":"#VALUE!"}},{"$f":"IF($B38>$B$15,SUM(T34:$AH34),NPV($B$15,T34:$AH34))","v":{"$error":"#VALUE!"}},{"$f":"IF($B38>$B$15,SUM(U34:$AH34),NPV($B$15,U34:$AH34))","v":{"$error":"#VALUE!"}},{"$f":"IF($B38>$B$15,SUM(V34:$AH34),NPV($B$15,V34:$AH34))","v":{"$error":"#VALUE!"}},{"$f":"IF($B38>$B$15,SUM(W34:$AH34),NPV($B$15,W34:$AH34))","v":{"$error":"#VALUE!"}},{"$f":"IF($B38>$B$15,SUM(X34:$AH34),NPV($B$15,X34:$AH34))","v":{"$error":"#VALUE!"}},{"$f":"IF($B38>$B$15,SUM(Y34:$AH34),NPV($B$15,Y34:$AH34))","v":{"$error":"#VALUE!"}},{"$f":"IF($B38>$B$15,SUM(Z34:$AH34),NPV($B$15,Z34:$AH34))","v":{"$error":"#VALUE!"}},{"$f":"IF($B38>$B$15,SUM(AA34:$AH34),NPV($B$15,AA34:$AH34))","v":{"$error":"#VALUE!"}},{"$f":"IF($B38>$B$15,SUM(AB34:$AH34),NPV($B$15,AB34:$AH34))","v":{"$error":"#VALUE!"}},{"$f":"IF($B38>$B$15,SUM(AC34:$AH34),NPV($B$15,AC34:$AH34))","v":{"$error":"#VALUE!"}},{"$f":"IF($B38>$B$15,SUM(AD34:$AH34),NPV($B$15,AD34:$AH34))","v":{"$error":"#VALUE!"}},{"$f":"IF($B38>$B$15,SUM(AE34:$AH34),NPV($B$15,AE34:$AH34))","v":{"$error":"#VALUE!"}},{"$f":"IF($B38>$B$15,SUM(AF34:$AH34),NPV($B$15,AF34:$AH34))","v":{"$error":"#VALUE!"}},{"$f":"IF($B38>$B$15,SUM(AG34:$AH34),NPV($B$15,AG34:$AH34))","v":{"$error":"#VALUE!"}},{"$f":"IF($B38>$B$15,SUM(AH34:$AH34),NPV($B$15,AH34:$AH34))","v":{"$error":"#VALUE!"}},{"$f":"IF($B38>$B$15,SUM($AH34:AI34),NPV($B$15,$AH34:AI34))","v":{"$error":"#VALUE!"}}]
["Assumption",null,null,null,{"$f":"+IF(START!L10=\"English\",E189,IF(START!L10=\"French\",E243,IF(START!L10=\"Portuguese\",E297,E351)))","v":"Total debt service (in USD)"},{"$f":"F34+F35","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AA34+AA35","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"AC34+AC35","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"AE34+AE35","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"$G$22","v":2020},{"$f":"$H$22","v":2021},null,{"$f":"+IF(START!L10=\"English\",E190,IF(START!L10=\"French\",E244,IF(START!L10=\"Portuguese\",E298,E352)))","v":"Interest"},0,{"$f":"F31*$B38","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Deviation in PB (ppt)",{"$f":"B2_PB_mkt_pub!F$17-'Baseline - public'!P$23","v":{"$error":"#VALUE!"}},{"$f":"B2_PB_mkt_pub!G$17-'Baseline - public'!Q$23","v":{"$error":"#VALUE!"}},null,{"$f":"+IF(START!L10=\"English\",E191,IF(START!L10=\"French\",E245,IF(START!L10=\"Portuguese\",E299,E353)))","v":"Amortization"},{"$f":"(F38-F40)/($B$16-$B$17)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[{"$f":"+'Input 7 - Residual Financing'!$G$14","v":"Avg. nominal interest rate on new borrowing in USD"},{"$f":"MIN($B$7/10000,($B$6*B35/100))","v":{"$error":"#VALUE!"}},{"$f":"MIN($B$7/10000,($B$6*C35/100))","v":{"$error":"#VALUE!"}},null,{"$f":"+IF(START!L10=\"English\",E193,IF(START!L10=\"French\",E247,IF(START!L10=\"Portuguese\",E301,E355)))","v":"t-g>0"},{"$f":"IF(F$23-$B$17>0,F$23-$B$17,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"CONCATENATE(\"Average of \",B34,\" and \",C34)","v":"Average of 2020 and 2021"},{"$f":"AVERAGE(B37:C37)","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"IF(F37=0,0,CHOOSE(F37,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":{"$error":"#DIV/0!"}},{"$f":"IF(G37=0,0,CHOOSE(G37,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":{"$error":"#DIV/0!"}},{"$f":"IF(H37=0,0,CHOOSE(H37,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":{"$error":"#DIV/0!"}},{"$f":"IF(I37=0,0,CHOOSE(I37,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":{"$error":"#DIV/0!"}},{"$f":"IF(J37=0,0,CHOOSE(J37,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":{"$error":"#DIV/0!"}},{"$f":"IF(K37=0,0,CHOOSE(K37,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":{"$error":"#DIV/0!"}},{"$f":"IF(L37=0,0,CHOOSE(L37,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":{"$error":"#DIV/0!"}},{"$f":"IF(M37=0,0,CHOOSE(M37,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":{"$error":"#DIV/0!"}},{"$f":"IF(N37=0,0,CHOOSE(N37,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":{"$error":"#DIV/0!"}},{"$f":"IF(O37=0,0,CHOOSE(O37,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":{"$error":"#DIV/0!"}},{"$f":"IF(P37=0,0,CHOOSE(P37,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q37=0,0,CHOOSE(Q37,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":{"$error":"#DIV/0!"}},{"$f":"IF(R37=0,0,CHOOSE(R37,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":{"$error":"#DIV/0!"}},{"$f":"IF(S37=0,0,CHOOSE(S37,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":{"$error":"#DIV/0!"}},{"$f":"IF(T37=0,0,CHOOSE(T37,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":{"$error":"#DIV/0!"}},{"$f":"IF(U37=0,0,CHOOSE(U37,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":{"$error":"#DIV/0!"}},{"$f":"IF(V37=0,0,CHOOSE(V37,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":{"$error":"#DIV/0!"}},{"$f":"IF(W37=0,0,CHOOSE(W37,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":{"$error":"#DIV/0!"}},{"$f":"IF(X37=0,0,CHOOSE(X37,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Y37=0,0,CHOOSE(Y37,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z37=0,0,CHOOSE(Z37,$F30,$G30,$H30,$I30,$J30,$K30,$L30,$M30,$N30,$O30,$P30,$Q30,$R30,$S30,$T30,$U30,$V30,$W30,$X30,$Y30,$Z30,$AA30,$AB30,$AC30,$AD30,$AE30,$AF30,$AG30,$AH30))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA37=0,0,CHOOSE(AA37,$F30,$G30,$H30,$I30,$J30,$K30,$L30,$M30,$N30,$O30,$P30,$Q30,$R30,$S30,$T30,$U30,$V30,$W30,$X30,$Y30,$Z30,$AA30,$AB30,$AC30,$AD30,$AE30,$AF30,$AG30,$AH30))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AE37=0,0,CHOOSE(AE37,$F30,$G30,$H30,$I30,$J30,$K30,$L30,$M30,$N30,$O30,$P30,$Q30,$R30,$S30,$T30,$U30,$V30,$W30,$X30,$Y30,$Z30,$AA30,$AB30,$AC30,$AD30,$AE30,$AF30,$AG30,$AH30))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AF37=0,0,CHOOSE(AF37,$F30,$G30,$H30,$I30,$J30,$K30,$L30,$M30,$N30,$O30,$P30,$Q30,$R30,$S30,$T30,$U30,$V30,$W30,$X30,$Y30,$Z30,$AA30,$AB30,$AC30,$AD30,$AE30,$AF30,$AG30,$AH30))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AG37=0,0,CHOOSE(AG37,$F30,$G30,$H30,$I30,$J30,$K30,$L30,$M30,$N30,$O30,$P30,$Q30,$R30,$S30,$T30,$U30,$V30,$W30,$X30,$Y30,$Z30,$AA30,$AB30,$AC30,$AD30,$AE30,$AF30,$AG30,$AH30))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AH37=0,0,CHOOSE(AH37,$F30,$G30,$H30,$I30,$J30,$K30,$L30,$M30,$N30,$O30,$P30,$Q30,$R30,$S30,$T30,$U30,$V30,$W30,$X30,$Y30,$Z30,$AA30,$AB30,$AC30,$AD30,$AE30,$AF30,$AG30,$AH30))","v":{"$error":"#DIV/0!"}}]
["Additional domestic interest rate",{"$f":"$B$5/10000*B35","v":{"$error":"#VALUE!"}},{"$f":"$B$5/10000*C35","v":{"$error":"#VALUE!"}},null,{"$f":"+IF(START!L10=\"English\",E195,IF(START!L10=\"French\",E249,IF(START!L10=\"Portuguese\",E303,E357)))","v":"t-m condition"},{"$f":"IF(F$23-$B$16>0,F$23-$B$16,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"CONCATENATE(\"Average of \",B34,\" and \",C34)","v":"Average of 2020 and 2021"},{"$f":"AVERAGE(B39,C39)","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"IF(F39=0,0,CHOOSE(F39,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,#REF!,#REF!,#REF!))","v":{"$error":"#DIV/0!"}},{"$f":"IF(G39=0,0,CHOOSE(G39,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":{"$error":"#DIV/0!"}},{"$f":"IF(H39=0,0,CHOOSE(H39,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":{"$error":"#DIV/0!"}},{"$f":"IF(I39=0,0,CHOOSE(I39,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":{"$error":"#DIV/0!"}},{"$f":"IF(J39=0,0,CHOOSE(J39,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":{"$error":"#DIV/0!"}},{"$f":"IF(K39=0,0,CHOOSE(K39,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":{"$error":"#DIV/0!"}},{"$f":"IF(L39=0,0,CHOOSE(L39,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":{"$error":"#DIV/0!"}},{"$f":"IF(M39=0,0,CHOOSE(M39,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":{"$error":"#DIV/0!"}},{"$f":"IF(N39=0,0,CHOOSE(N39,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":{"$error":"#DIV/0!"}},{"$f":"IF(O39=0,0,CHOOSE(O39,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":{"$error":"#DIV/0!"}},{"$f":"IF(P39=0,0,CHOOSE(P39,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q39=0,0,CHOOSE(Q39,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":{"$error":"#DIV/0!"}},{"$f":"IF(R39=0,0,CHOOSE(R39,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":{"$error":"#DIV/0!"}},{"$f":"IF(S39=0,0,CHOOSE(S39,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":{"$error":"#DIV/0!"}},{"$f":"IF(T39=0,0,CHOOSE(T39,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":{"$error":"#DIV/0!"}},{"$f":"IF(U39=0,0,CHOOSE(U39,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":{"$error":"#DIV/0!"}},{"$f":"IF(V39=0,0,CHOOSE(V39,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":{"$error":"#DIV/0!"}},{"$f":"IF(W39=0,0,CHOOSE(W39,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":{"$error":"#DIV/0!"}},{"$f":"IF(X39=0,0,CHOOSE(X39,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Y39=0,0,CHOOSE(Y39,$F30,$G30,$H30,$I30,$J30,$K30,$L30,$M30,$N30,$O30,$P30,$Q30,$R30,$S30,$T30,$U30,$V30,$W30,$X30,$Y30,$Z30,$AA30,$AB30,$AC30,$AD30,$AE30,AF30,AG30,AH30))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z39=0,0,CHOOSE(Z39,$F30,$G30,$H30,$I30,$J30,$K30,$L30,$M30,$N30,$O30,$P30,$Q30,$R30,$S30,$T30,$U30,$V30,$W30,$X30,$Y30,$Z30,$AA30,$AB30,$AC30,$AD30,$AE30,AF30,AG30,AH30))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA39=0,0,CHOOSE(AA39,$F30,$G30,$H30,$I30,$J30,$K30,$L30,$M30,$N30,$O30,$P30,$Q30,$R30,$S30,$T30,$U30,$V30,$W30,$X30,$Y30,$Z30,$AA30,$AB30,$AC30,$AD30,$AE30,AF30,AG30,AH30))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AB39=0,0,CHOOSE(AB39,$F30,$G30,$H30,$I30,$J30,$K30,$L30,$M30,$N30,$O30,$P30,$Q30,$R30,$S30,$T30,$U30,$V30,$W30,$X30,$Y30,$Z30,$AA30,$AB30,$AC30,$AD30,$AE30,AF30,AG30,AH30))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AC39=0,0,CHOOSE(AC39,$F30,$G30,$H30,$I30,$J30,$K30,$L30,$M30,$N30,$O30,$P30,$Q30,$R30,$S30,$T30,$U30,$V30,$W30,$X30,$Y30,$Z30,$AA30,$AB30,$AC30,$AD30,$AE30,AF30,AG30,AH30))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AD39=0,0,CHOOSE(AD39,$F30,$G30,$H30,$I30,$J30,$K30,$L30,$M30,$N30,$O30,$P30,$Q30,$R30,$S30,$T30,$U30,$V30,$W30,$X30,$Y30,$Z30,$AA30,$AB30,$AC30,$AD30,$AE30,AF30,AG30,AH30))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AE39=0,0,CHOOSE(AE39,$F30,$G30,$H30,$I30,$J30,$K30,$L30,$M30,$N30,$O30,$P30,$Q30,$R30,$S30,$T30,$U30,$V30,$W30,$X30,$Y30,$Z30,$AA30,$AB30,$AC30,$AD30,$AE30,AF30,AG30,AH30))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AF39=0,0,CHOOSE(AF39,$F30,$G30,$H30,$I30,$J30,$K30,$L30,$M30,$N30,$O30,$P30,$Q30,$R30,$S30,$T30,$U30,$V30,$W30,$X30,$Y30,$Z30,$AA30,$AB30,$AC30,$AD30,$AE30,AF30,AG30,AH30))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AG39=0,0,CHOOSE(AG39,$F30,$G30,$H30,$I30,$J30,$K30,$L30,$M30,$N30,$O30,$P30,$Q30,$R30,$S30,$T30,$U30,$V30,$W30,$X30,$Y30,$Z30,$AA30,$AB30,$AC30,$AD30,$AE30,AF30,AG30,AH30))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AH39=0,0,CHOOSE(AH39,$F30,$G30,$H30,$I30,$J30,$K30,$L30,$M30,$N30,$O30,$P30,$Q30,$R30,$S30,$T30,$U30,$V30,$W30,$X30,$Y30,$Z30,$AA30,$AB30,$AC30,$AD30,$AE30,AF30,AG30,AH30))","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,{"$f":"+IF(START!L10=\"English\",E198,IF(START!L10=\"French\",E252,IF(START!L10=\"Portuguese\",E306,E360)))","v":"New domestic MLT borrowing (gross)"},null,{"$f":"PV_ResFin_pub!E121","v":{"$error":"#VALUE!"}},{"$f":"PV_ResFin_pub!F121","v":{"$error":"#VALUE!"}}]
[null,null,null,null,{"$f":"+IF(START!L10=\"English\",E199,IF(START!L10=\"French\",E253,IF(START!L10=\"Portuguese\",E307,E361)))","v":"cumulative"},{"$f":"F42","v":0},{"$f":"SUM(F42:G42)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F42:H42)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F42:I42)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F42:J42)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F42:K42)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F42:L42)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F42:M42)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F42:N42)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F42:O42)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F42:P42)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F42:Q42)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F42:R42)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F42:S42)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F42:T42)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F42:U42)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F42:V42)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F42:W42)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F42:X42)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F42:Y42)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F42:Z42)","v":{"$error":"#VALUE!"}}]
[null,null,null,null,{"$f":"+IF(START!L10=\"English\",E200,IF(START!L10=\"French\",E254,IF(START!L10=\"Portuguese\",E308,E362)))","v":"Stock of new domestic MLT debt"},{"$f":"F42-F48","v":0},{"$f":"F44+G42-G48","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[null,null,null,null,{"$f":"+IF(START!L10=\"English\",E202,IF(START!L10=\"French\",E256,IF(START!L10=\"Portuguese\",E310,E364)))","v":"Total debt service"},{"$f":"F47+F48","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"+IF(START!L10=\"English\",E203,IF(START!L10=\"French\",E257,IF(START!L10=\"Portuguese\",E311,E365)))","v":"Interest"},0,{"$f":"F44*$B40","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"+IF(START!L10=\"English\",E204,IF(START!L10=\"French\",E258,IF(START!L10=\"Portuguese\",E312,E366)))","v":"Amortization"},{"$f":"(F51-F53)/($B$19-$B$20)","v":0},0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[null,null,null,null,{"$f":"+IF(START!L10=\"English\",E206,IF(START!L10=\"French\",E260,IF(START!L10=\"Portuguese\",E314,E368)))","v":"t-g>0"},{"$f":"IF(F$23-$B$20>0,F$23-$B$20,0)","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,null,null,{"$f":"IF(F50=0,0,CHOOSE(F50,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF43,AG43,AH43))","v":0},{"$f":"IF(G50=0,0,CHOOSE(G50,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF43,AG43,AH43))","v":0},{"$f":"IF(H50=0,0,CHOOSE(H50,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF43,AG43,AH43))","v":{"$error":"#VALUE!"}},{"$f":"IF(I50=0,0,CHOOSE(I50,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF43,AG43,AH43))","v":{"$error":"#VALUE!"}},{"$f":"IF(J50=0,0,CHOOSE(J50,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF43,AG43,AH43))","v":{"$error":"#VALUE!"}},{"$f":"IF(K50=0,0,CHOOSE(K50,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF43,AG43,AH43))","v":{"$error":"#VALUE!"}},{"$f":"IF(L50=0,0,CHOOSE(L50,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF43,AG43,AH43))","v":{"$error":"#VALUE!"}},{"$f":"IF(M50=0,0,CHOOSE(M50,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF43,AG43,AH43))","v":{"$error":"#VALUE!"}},{"$f":"IF(N50=0,0,CHOOSE(N50,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF43,AG43,AH43))","v":{"$error":"#VALUE!"}},{"$f":"IF(O50=0,0,CHOOSE(O50,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF43,AG43,AH43))","v":{"$error":"#VALUE!"}},{"$f":"IF(P50=0,0,CHOOSE(P50,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF43,AG43,AH43))","v":{"$error":"#VALUE!"}},{"$f":"IF(Q50=0,0,CHOOSE(Q50,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF43,AG43,AH43))","v":{"$error":"#VALUE!"}},{"$f":"IF(R50=0,0,CHOOSE(R50,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF43,AG43,AH43))","v":{"$error":"#VALUE!"}},{"$f":"IF(S50=0,0,CHOOSE(S50,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF43,AG43,AH43))","v":{"$error":"#VALUE!"}},{"$f":"IF(T50=0,0,CHOOSE(T50,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF43,AG43,AH43))","v":{"$error":"#VALUE!"}},{"$f":"IF(U50=0,0,CHOOSE(U50,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF43,AG43,AH43))","v":{"$error":"#VALUE!"}},{"$f":"IF(V50=0,0,CHOOSE(V50,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF43,AG43,AH43))","v":{"$error":"#VALUE!"}},{"$f":"IF(W50=0,0,CHOOSE(W50,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF43,AG43,AH43))","v":{"$error":"#VALUE!"}},{"$f":"IF(X50=0,0,CHOOSE(X50,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF43,AG43,AH43))","v":{"$error":"#VALUE!"}},{"$f":"IF(Y50=0,0,CHOOSE(Y50,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF43,AG43,AH43))","v":{"$error":"#VALUE!"}},{"$f":"IF(Z50=0,0,CHOOSE(Z50,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF43,AG43,AH43))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,{"$f":"+IF(START!L10=\"English\",E208,IF(START!L10=\"French\",E262,IF(START!L10=\"Portuguese\",E316,E370)))","v":"t-m condition"},{"$f":"IF(F$23-$B$19>0,F$23-$B$19,0)","v":0},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19]
[null,null,null,null,null,{"$f":"IF(F52=0,0,CHOOSE(F52,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF30,AG30,AH30))","v":0},{"$f":"IF(G52=0,0,CHOOSE(G52,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF30,AG30,AH30))","v":0},{"$f":"IF(H52=0,0,CHOOSE(H52,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF30,AG30,AH30))","v":0},{"$f":"IF(I52=0,0,CHOOSE(I52,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF30,AG30,AH30))","v":{"$error":"#VALUE!"}},{"$f":"IF(J52=0,0,CHOOSE(J52,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF30,AG30,AH30))","v":{"$error":"#VALUE!"}},{"$f":"IF(K52=0,0,CHOOSE(K52,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF30,AG30,AH30))","v":{"$error":"#VALUE!"}},{"$f":"IF(L52=0,0,CHOOSE(L52,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF30,AG30,AH30))","v":{"$error":"#VALUE!"}},{"$f":"IF(M52=0,0,CHOOSE(M52,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF30,AG30,AH30))","v":{"$error":"#VALUE!"}},{"$f":"IF(N52=0,0,CHOOSE(N52,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF30,AG30,AH30))","v":{"$error":"#VALUE!"}},{"$f":"IF(O52=0,0,CHOOSE(O52,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF30,AG30,AH30))","v":{"$error":"#VALUE!"}},{"$f":"IF(P52=0,0,CHOOSE(P52,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF30,AG30,AH30))","v":{"$error":"#VALUE!"}},{"$f":"IF(Q52=0,0,CHOOSE(Q52,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF30,AG30,AH30))","v":{"$error":"#VALUE!"}},{"$f":"IF(R52=0,0,CHOOSE(R52,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF30,AG30,AH30))","v":{"$error":"#VALUE!"}},{"$f":"IF(S52=0,0,CHOOSE(S52,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF30,AG30,AH30))","v":{"$error":"#VALUE!"}},{"$f":"IF(T52=0,0,CHOOSE(T52,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF30,AG30,AH30))","v":{"$error":"#VALUE!"}},{"$f":"IF(U52=0,0,CHOOSE(U52,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF30,AG30,AH30))","v":{"$error":"#VALUE!"}},{"$f":"IF(V52=0,0,CHOOSE(V52,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF30,AG30,AH30))","v":{"$error":"#VALUE!"}},{"$f":"IF(W52=0,0,CHOOSE(W52,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF30,AG30,AH30))","v":{"$error":"#VALUE!"}},{"$f":"IF(X52=0,0,CHOOSE(X52,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF30,AG30,AH30))","v":{"$error":"#VALUE!"}},{"$f":"IF(Y52=0,0,CHOOSE(Y52,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF30,AG30,AH30))","v":{"$error":"#VALUE!"}},{"$f":"IF(Z52=0,0,CHOOSE(Z52,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF30,AG30,AH30))","v":{"$error":"#VALUE!"}}]
[]
[null,null,null,null,{"$f":"+IF(START!L10=\"English\",E211,IF(START!L10=\"French\",E265,IF(START!L10=\"Portuguese\",E319,E373)))","v":"New domestic short-term borrowing (gross; also stock of debt)"},{"$f":"F27*$B$12","v":{"$error":"#DIV/0!"}},{"$f":"PV_ResFin_pub!E134","v":{"$error":"#VALUE!"}},{"$f":"PV_ResFin_pub!F134","v":{"$error":"#VALUE!"}}]
[null,null,null,null,{"$f":"+IF(START!L10=\"English\",E212,IF(START!L10=\"French\",E266,IF(START!L10=\"Portuguese\",E320,E374)))","v":"Interest"},null,{"$f":"F55*$B40","v":{"$error":"#DIV/0!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[{"$f":"B2_PB_non_mkt_pub!B2","v":"Bounds Test 2: Primary Balance Shock for non-market access countries"}]
[]
[null,null,null,null,{"$f":"$E$27","v":"New borrowing (gross)"},null,{"$f":"PV_ResFin_pub!E139","v":{"$error":"#VALUE!"}},{"$f":"PV_ResFin_pub!F139","v":{"$error":"#VALUE!"}}]
[]
[null,null,null,null,{"$f":"$E$29","v":"New forex borrowing (gross USD)"},0,{"$f":"PV_ResFin_pub!E141","v":{"$error":"#VALUE!"}},{"$f":"PV_ResFin_pub!F141","v":{"$error":"#VALUE!"}}]
[null,null,null,null,{"$f":"$E$30","v":"cumulative"},{"$f":"F62","v":0},{"$f":"SUM(F62:G62)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F62:H62)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F62:I62)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F62:J62)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F62:K62)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F62:L62)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F62:M62)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F62:N62)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F62:O62)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F62:P62)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F62:Q62)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F62:R62)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F62:S62)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F62:T62)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F62:U62)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F62:V62)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F62:W62)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F62:X62)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F62:Y62)","v":{"$error":"#VALUE!"}},{"$f":"SUM($F62:Z62)","v":{"$error":"#VALUE!"}},{"$f":"SUM($F62:AA62)","v":{"$error":"#VALUE!"}},{"$f":"SUM($F62:AB62)","v":{"$error":"#VALUE!"}},{"$f":"SUM($F62:AC62)","v":{"$error":"#VALUE!"}},{"$f":"SUM($F62:AD62)","v":{"$error":"#VALUE!"}},{"$f":"SUM($F62:AE62)","v":{"$error":"#VALUE!"}},{"$f":"SUM($F62:AF62)","v":{"$error":"#VALUE!"}},{"$f":"SUM($F62:AG62)","v":{"$error":"#VALUE!"}},{"$f":"SUM($F62:AH62)","v":{"$error":"#VALUE!"}}]
[null,null,null,null,{"$f":"$E$31","v":"Stock of new forex debt (in USD)"},{"$f":"F62-F68","v":{"$error":"#DIV/0!"}},{"$f":"F64+G62-G68","v":{"$error":"#DIV/0!"}},{"$f":"G64+H62-H68","v":{"$error":"#DIV/0!"}},{"$f":"H64+I62-I68","v":{"$error":"#DIV/0!"}},{"$f":"I64+J62-J68","v":{"$error":"#DIV/0!"}},{"$f":"J64+K62-K68","v":{"$error":"#DIV/0!"}},{"$f":"K64+L62-L68","v":{"$error":"#DIV/0!"}},{"$f":"L64+M62-M68","v":{"$error":"#DIV/0!"}},{"$f":"M64+N62-N68","v":{"$error":"#DIV/0!"}},{"$f":"N64+O62-O68","v":{"$error":"#DIV/0!"}},{"$f":"O64+P62-P68","v":{"$error":"#DIV/0!"}},{"$f":"P64+Q62-Q68","v":{"$error":"#DIV/0!"}},{"$f":"Q64+R62-R68","v":{"$error":"#DIV/0!"}},{"$f":"R64+S62-S68","v":{"$error":"#DIV/0!"}},{"$f":"S64+T62-T68","v":{"$error":"#DIV/0!"}},{"$f":"T64+U62-U68","v":{"$error":"#DIV/0!"}},{"$f":"U64+V62-V68","v":{"$error":"#DIV/0!"}},{"$f":"V64+W62-W68","v":{"$error":"#DIV/0!"}},{"$f":"W64+X62-X68","v":{"$error":"#DIV/0!"}},{"$f":"X64+Y62-Y68","v":{"$error":"#DIV/0!"}},{"$f":"Y64+Z62-Z68","v":{"$error":"#DIV/0!"}},{"$f":"Z64+AA62-AA68","v":{"$error":"#DIV/0!"}},{"$f":"AA64+AB62-AB68","v":{"$error":"#DIV/0!"}},{"$f":"AB64+AC62-AC68","v":{"$error":"#DIV/0!"}},{"$f":"AC64+AD62-AD68","v":{"$error":"#DIV/0!"}},{"$f":"AD64+AE62-AE68","v":{"$error":"#DIV/0!"}},{"$f":"AE64+AF62-AF68","v":{"$error":"#DIV/0!"}},{"$f":"AF64+AG62-AG68","v":{"$error":"#DIV/0!"}},{"$f":"AG64+AH62-AH68","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Interest only =>",{"$f":"$E$32","v":"PV of new forex debt (in USD)"},0,{"$f":"IF($B71>$B$15,SUM(H67:$AH67),NPV($B$15,H67:$AH67))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B71>$B$15,SUM(I67:$AH67),NPV($B$15,I67:$AH67))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B71>$B$15,SUM(J67:$AH67),NPV($B$15,J67:$AH67))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B71>$B$15,SUM(K67:$AH67),NPV($B$15,K67:$AH67))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B71>$B$15,SUM(L67:$AH67),NPV($B$15,L67:$AH67))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B71>$B$15,SUM(M67:$AH67),NPV($B$15,M67:$AH67))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B71>$B$15,SUM(N67:$AH67),NPV($B$15,N67:$AH67))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B71>$B$15,SUM(O67:$AH67),NPV($B$15,O67:$AH67))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B71>$B$15,SUM(P67:$AH67),NPV($B$15,P67:$AH67))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B71>$B$15,SUM(Q67:$AH67),NPV($B$15,Q67:$AH67))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B71>$B$15,SUM(R67:$AH67),NPV($B$15,R67:$AH67))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B71>$B$15,SUM(S67:$AH67),NPV($B$15,S67:$AH67))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B71>$B$15,SUM(T67:$AH67),NPV($B$15,T67:$AH67))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B71>$B$15,SUM(U67:$AH67),NPV($B$15,U67:$AH67))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B71>$B$15,SUM(V67:$AH67),NPV($B$15,V67:$AH67))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B71>$B$15,SUM(W67:$AH67),NPV($B$15,W67:$AH67))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B71>$B$15,SUM(X67:$AH67),NPV($B$15,X67:$AH67))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B71>$B$15,SUM(Y67:$AH67),NPV($B$15,Y67:$AH67))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B71>$B$15,SUM(Z67:$AH67),NPV($B$15,Z67:$AH67))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B71>$B$15,SUM(AA67:$AH67),NPV($B$15,AA67:$AH67))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B71>$B$15,SUM(AB67:$AH67),NPV($B$15,AB67:$AH67))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B71>$B$15,SUM(AC67:$AH67),NPV($B$15,AC67:$AH67))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B71>$B$15,SUM(AD67:$AH67),NPV($B$15,AD67:$AH67))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B71>$B$15,SUM(AE67:$AH67),NPV($B$15,AE67:$AH67))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B71>$B$15,SUM(AF67:$AH67),NPV($B$15,AF67:$AH67))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B71>$B$15,SUM(AG67:$AH67),NPV($B$15,AG67:$AH67))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B71>$B$15,SUM(AH67:$AH67),NPV($B$15,AH67:$AH67))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B71>$B$15,SUM($AH67:AI67),NPV($B$15,$AH67:AI67))","v":{"$error":"#DIV/0!"}}]
["Assumption",null,null,null,{"$f":"$E$33","v":"Total debt service (in USD)"},{"$f":"F67+F68","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"$G$22","v":2020},{"$f":"$H$22","v":2021},null,{"$f":"$E$34","v":"Interest"},0,{"$f":"F64*$B71","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Deviation in PB (ppt)",{"$f":"B2_PB_non_mkt_pub!F$17-'Baseline - public'!P$23","v":{"$error":"#VALUE!"}},{"$f":"B2_PB_non_mkt_pub!G$17-'Baseline - public'!Q$23","v":{"$error":"#VALUE!"}},null,{"$f":"$E$35","v":"Amortization"},{"$f":"(F71-F73)/($B$16-$B$17)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[{"$f":"+'Input 7 - Residual Financing'!$G$14","v":"Avg. nominal interest rate on new borrowing in USD"},0,0,null,{"$f":"$E$37","v":"t-g>0"},{"$f":"IF(F$23-$B$17>0,F$23-$B$17,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"CONCATENATE(\"Average of \",B67,\" and \",C67)","v":"Average of 2020 and 2021"},{"$f":"AVERAGE(B70:C70)","v":0},null,null,null,{"$f":"IF(F70=0,0,CHOOSE(F70,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":{"$error":"#DIV/0!"}},{"$f":"IF(G70=0,0,CHOOSE(G70,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":{"$error":"#DIV/0!"}},{"$f":"IF(H70=0,0,CHOOSE(H70,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":{"$error":"#DIV/0!"}},{"$f":"IF(I70=0,0,CHOOSE(I70,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":{"$error":"#DIV/0!"}},{"$f":"IF(J70=0,0,CHOOSE(J70,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":{"$error":"#DIV/0!"}},{"$f":"IF(K70=0,0,CHOOSE(K70,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":{"$error":"#DIV/0!"}},{"$f":"IF(L70=0,0,CHOOSE(L70,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":{"$error":"#DIV/0!"}},{"$f":"IF(M70=0,0,CHOOSE(M70,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":{"$error":"#DIV/0!"}},{"$f":"IF(N70=0,0,CHOOSE(N70,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":{"$error":"#DIV/0!"}},{"$f":"IF(O70=0,0,CHOOSE(O70,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":{"$error":"#DIV/0!"}},{"$f":"IF(P70=0,0,CHOOSE(P70,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q70=0,0,CHOOSE(Q70,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":{"$error":"#DIV/0!"}},{"$f":"IF(R70=0,0,CHOOSE(R70,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":{"$error":"#DIV/0!"}},{"$f":"IF(S70=0,0,CHOOSE(S70,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":{"$error":"#DIV/0!"}},{"$f":"IF(T70=0,0,CHOOSE(T70,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":{"$error":"#DIV/0!"}},{"$f":"IF(U70=0,0,CHOOSE(U70,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":{"$error":"#DIV/0!"}},{"$f":"IF(V70=0,0,CHOOSE(V70,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":{"$error":"#DIV/0!"}},{"$f":"IF(W70=0,0,CHOOSE(W70,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":{"$error":"#DIV/0!"}},{"$f":"IF(X70=0,0,CHOOSE(X70,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Y70=0,0,CHOOSE(Y70,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z70=0,0,CHOOSE(Z70,$F63,$G63,$H63,$I63,$J63,$K63,$L63,$M63,$N63,$O63,$P63,$Q63,$R63,$S63,$T63,$U63,$V63,$W63,$X63,$Y63,$Z63,$AA63,$AB63,$AC63,$AD63,$AE63,$AF63,$AG63,$AH63))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA70=0,0,CHOOSE(AA70,$F63,$G63,$H63,$I63,$J63,$K63,$L63,$M63,$N63,$O63,$P63,$Q63,$R63,$S63,$T63,$U63,$V63,$W63,$X63,$Y63,$Z63,$AA63,$AB63,$AC63,$AD63,$AE63,$AF63,$AG63,$AH63))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Additional domestic interest rate",{"$f":"$B$5/10000*B68","v":{"$error":"#VALUE!"}},{"$f":"$B$5/10000*C68","v":{"$error":"#VALUE!"}},null,{"$f":"$E$39","v":"t-m condition"},{"$f":"IF(F$23-$B$16>0,F$23-$B$16,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"CONCATENATE(\"Average of \",B67,\" and \",C67)","v":"Average of 2020 and 2021"},{"$f":"AVERAGE(B72,C72)","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"IF(F72=0,0,CHOOSE(F72,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,#REF!,#REF!,#REF!))","v":{"$error":"#DIV/0!"}},{"$f":"IF(G72=0,0,CHOOSE(G72,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":{"$error":"#DIV/0!"}},{"$f":"IF(H72=0,0,CHOOSE(H72,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":{"$error":"#DIV/0!"}},{"$f":"IF(I72=0,0,CHOOSE(I72,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":{"$error":"#DIV/0!"}},{"$f":"IF(J72=0,0,CHOOSE(J72,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":{"$error":"#DIV/0!"}},{"$f":"IF(K72=0,0,CHOOSE(K72,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":{"$error":"#DIV/0!"}},{"$f":"IF(L72=0,0,CHOOSE(L72,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":{"$error":"#DIV/0!"}},{"$f":"IF(M72=0,0,CHOOSE(M72,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":{"$error":"#DIV/0!"}},{"$f":"IF(N72=0,0,CHOOSE(N72,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":{"$error":"#DIV/0!"}},{"$f":"IF(O72=0,0,CHOOSE(O72,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":{"$error":"#DIV/0!"}},{"$f":"IF(P72=0,0,CHOOSE(P72,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q72=0,0,CHOOSE(Q72,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":{"$error":"#DIV/0!"}},{"$f":"IF(R72=0,0,CHOOSE(R72,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":{"$error":"#DIV/0!"}},{"$f":"IF(S72=0,0,CHOOSE(S72,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":{"$error":"#DIV/0!"}},{"$f":"IF(T72=0,0,CHOOSE(T72,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":{"$error":"#DIV/0!"}},{"$f":"IF(U72=0,0,CHOOSE(U72,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":{"$error":"#DIV/0!"}},{"$f":"IF(V72=0,0,CHOOSE(V72,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":{"$error":"#DIV/0!"}},{"$f":"IF(W72=0,0,CHOOSE(W72,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":{"$error":"#DIV/0!"}},{"$f":"IF(X72=0,0,CHOOSE(X72,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Y72=0,0,CHOOSE(Y72,$F63,$G63,$H63,$I63,$J63,$K63,$L63,$M63,$N63,$O63,$P63,$Q63,$R63,$S63,$T63,$U63,$V63,$W63,$X63,$Y63,$Z63,$AA63,$AB63,$AC63,$AD63,$AE63,AF63,AG63,AH63))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z72=0,0,CHOOSE(Z72,$F63,$G63,$H63,$I63,$J63,$K63,$L63,$M63,$N63,$O63,$P63,$Q63,$R63,$S63,$T63,$U63,$V63,$W63,$X63,$Y63,$Z63,$AA63,$AB63,$AC63,$AD63,$AE63,AF63,AG63,AH63))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA72=0,0,CHOOSE(AA72,$F63,$G63,$H63,$I63,$J63,$K63,$L63,$M63,$N63,$O63,$P63,$Q63,$R63,$S63,$T63,$U63,$V63,$W63,$X63,$Y63,$Z63,$AA63,$AB63,$AC63,$AD63,$AE63,AF63,AG63,AH63))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AB72=0,0,CHOOSE(AB72,$F63,$G63,$H63,$I63,$J63,$K63,$L63,$M63,$N63,$O63,$P63,$Q63,$R63,$S63,$T63,$U63,$V63,$W63,$X63,$Y63,$Z63,$AA63,$AB63,$AC63,$AD63,$AE63,AF63,AG63,AH63))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AC72=0,0,CHOOSE(AC72,$F63,$G63,$H63,$I63,$J63,$K63,$L63,$M63,$N63,$O63,$P63,$Q63,$R63,$S63,$T63,$U63,$V63,$W63,$X63,$Y63,$Z63,$AA63,$AB63,$AC63,$AD63,$AE63,AF63,AG63,AH63))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AD72=0,0,CHOOSE(AD72,$F63,$G63,$H63,$I63,$J63,$K63,$L63,$M63,$N63,$O63,$P63,$Q63,$R63,$S63,$T63,$U63,$V63,$W63,$X63,$Y63,$Z63,$AA63,$AB63,$AC63,$AD63,$AE63,AF63,AG63,AH63))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AE72=0,0,CHOOSE(AE72,$F63,$G63,$H63,$I63,$J63,$K63,$L63,$M63,$N63,$O63,$P63,$Q63,$R63,$S63,$T63,$U63,$V63,$W63,$X63,$Y63,$Z63,$AA63,$AB63,$AC63,$AD63,$AE63,AF63,AG63,AH63))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AF72=0,0,CHOOSE(AF72,$F63,$G63,$H63,$I63,$J63,$K63,$L63,$M63,$N63,$O63,$P63,$Q63,$R63,$S63,$T63,$U63,$V63,$W63,$X63,$Y63,$Z63,$AA63,$AB63,$AC63,$AD63,$AE63,AF63,AG63,AH63))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AG72=0,0,CHOOSE(AG72,$F63,$G63,$H63,$I63,$J63,$K63,$L63,$M63,$N63,$O63,$P63,$Q63,$R63,$S63,$T63,$U63,$V63,$W63,$X63,$Y63,$Z63,$AA63,$AB63,$AC63,$AD63,$AE63,AF63,AG63,AH63))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AH72=0,0,CHOOSE(AH72,$F63,$G63,$H63,$I63,$J63,$K63,$L63,$M63,$N63,$O63,$P63,$Q63,$R63,$S63,$T63,$U63,$V63,$W63,$X63,$Y63,$Z63,$AA63,$AB63,$AC63,$AD63,$AE63,AF63,AG63,AH63))","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,{"$f":"$E$42","v":"New domestic MLT borrowing (gross)"},null,{"$f":"PV_ResFin_pub!E154","v":{"$error":"#VALUE!"}},{"$f":"PV_ResFin_pub!F154","v":{"$error":"#VALUE!"}}]
[null,null,null,null,{"$f":"$E$43","v":"cumulative"},{"$f":"F75","v":0},{"$f":"SUM(F75:G75)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F75:H75)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F75:I75)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F75:J75)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F75:K75)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F75:L75)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F75:M75)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F75:N75)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F75:O75)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F75:P75)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F75:Q75)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F75:R75)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F75:S75)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F75:T75)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F75:U75)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F75:V75)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F75:W75)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F75:X75)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F75:Y75)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F75:Z75)","v":{"$error":"#VALUE!"}}]
[null,null,null,null,{"$f":"$E$44","v":"Stock of new domestic MLT debt"},{"$f":"F75-F81","v":0},{"$f":"F77+G75-G81","v":{"$error":"#VALUE!"}},{"$f":"G77+H75-H81","v":{"$error":"#VALUE!"}},{"$f":"H77+I75-I81","v":{"$error":"#VALUE!"}},{"$f":"I77+J75-J81","v":{"$error":"#VALUE!"}},{"$f":"J77+K75-K81","v":{"$error":"#VALUE!"}},{"$f":"K77+L75-L81","v":{"$error":"#VALUE!"}},{"$f":"L77+M75-M81","v":{"$error":"#VALUE!"}},{"$f":"M77+N75-N81","v":{"$error":"#VALUE!"}},{"$f":"N77+O75-O81","v":{"$error":"#VALUE!"}},{"$f":"O77+P75-P81","v":{"$error":"#VALUE!"}},{"$f":"P77+Q75-Q81","v":{"$error":"#VALUE!"}},{"$f":"Q77+R75-R81","v":{"$error":"#VALUE!"}},{"$f":"R77+S75-S81","v":{"$error":"#VALUE!"}},{"$f":"S77+T75-T81","v":{"$error":"#VALUE!"}},{"$f":"T77+U75-U81","v":{"$error":"#VALUE!"}},{"$f":"U77+V75-V81","v":{"$error":"#VALUE!"}},{"$f":"V77+W75-W81","v":{"$error":"#VALUE!"}},{"$f":"W77+X75-X81","v":{"$error":"#VALUE!"}},{"$f":"X77+Y75-Y81","v":{"$error":"#VALUE!"}},{"$f":"Y77+Z75-Z81","v":{"$error":"#VALUE!"}}]
[]
[null,null,null,null,{"$f":"$E$46","v":"Total debt service"},{"$f":"F80+F81","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"$E$47","v":"Interest"},0,{"$f":"F77*$B73","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"$E$48","v":"Amortization"},{"$f":"(F84-F86)/($B$19-$B$20)","v":0},0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[null,null,null,null,{"$f":"$E$50","v":"t-g>0"},{"$f":"IF(F$23-$B$20>0,F$23-$B$20,0)","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,null,null,{"$f":"IF(F83=0,0,CHOOSE(F83,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF76,AG76,AH76))","v":0},{"$f":"IF(G83=0,0,CHOOSE(G83,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF76,AG76,AH76))","v":0},{"$f":"IF(H83=0,0,CHOOSE(H83,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF76,AG76,AH76))","v":{"$error":"#VALUE!"}},{"$f":"IF(I83=0,0,CHOOSE(I83,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF76,AG76,AH76))","v":{"$error":"#VALUE!"}},{"$f":"IF(J83=0,0,CHOOSE(J83,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF76,AG76,AH76))","v":{"$error":"#VALUE!"}},{"$f":"IF(K83=0,0,CHOOSE(K83,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF76,AG76,AH76))","v":{"$error":"#VALUE!"}},{"$f":"IF(L83=0,0,CHOOSE(L83,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF76,AG76,AH76))","v":{"$error":"#VALUE!"}},{"$f":"IF(M83=0,0,CHOOSE(M83,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF76,AG76,AH76))","v":{"$error":"#VALUE!"}},{"$f":"IF(N83=0,0,CHOOSE(N83,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF76,AG76,AH76))","v":{"$error":"#VALUE!"}},{"$f":"IF(O83=0,0,CHOOSE(O83,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF76,AG76,AH76))","v":{"$error":"#VALUE!"}},{"$f":"IF(P83=0,0,CHOOSE(P83,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF76,AG76,AH76))","v":{"$error":"#VALUE!"}},{"$f":"IF(Q83=0,0,CHOOSE(Q83,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF76,AG76,AH76))","v":{"$error":"#VALUE!"}},{"$f":"IF(R83=0,0,CHOOSE(R83,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF76,AG76,AH76))","v":{"$error":"#VALUE!"}},{"$f":"IF(S83=0,0,CHOOSE(S83,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF76,AG76,AH76))","v":{"$error":"#VALUE!"}},{"$f":"IF(T83=0,0,CHOOSE(T83,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF76,AG76,AH76))","v":{"$error":"#VALUE!"}},{"$f":"IF(U83=0,0,CHOOSE(U83,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF76,AG76,AH76))","v":{"$error":"#VALUE!"}},{"$f":"IF(V83=0,0,CHOOSE(V83,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF76,AG76,AH76))","v":{"$error":"#VALUE!"}},{"$f":"IF(W83=0,0,CHOOSE(W83,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF76,AG76,AH76))","v":{"$error":"#VALUE!"}},{"$f":"IF(X83=0,0,CHOOSE(X83,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF76,AG76,AH76))","v":{"$error":"#VALUE!"}},{"$f":"IF(Y83=0,0,CHOOSE(Y83,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF76,AG76,AH76))","v":{"$error":"#VALUE!"}},{"$f":"IF(Z83=0,0,CHOOSE(Z83,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF76,AG76,AH76))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,{"$f":"$E$52","v":"t-m condition"},{"$f":"IF(F$23-$B$19>0,F$23-$B$19,0)","v":0},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19]
[null,null,null,null,null,{"$f":"IF(F85=0,0,CHOOSE(F85,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF63,AG63,AH63))","v":0},{"$f":"IF(G85=0,0,CHOOSE(G85,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF63,AG63,AH63))","v":0},{"$f":"IF(H85=0,0,CHOOSE(H85,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF63,AG63,AH63))","v":0},{"$f":"IF(I85=0,0,CHOOSE(I85,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF63,AG63,AH63))","v":{"$error":"#VALUE!"}},{"$f":"IF(J85=0,0,CHOOSE(J85,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF63,AG63,AH63))","v":{"$error":"#VALUE!"}},{"$f":"IF(K85=0,0,CHOOSE(K85,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF63,AG63,AH63))","v":{"$error":"#VALUE!"}},{"$f":"IF(L85=0,0,CHOOSE(L85,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF63,AG63,AH63))","v":{"$error":"#VALUE!"}},{"$f":"IF(M85=0,0,CHOOSE(M85,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF63,AG63,AH63))","v":{"$error":"#VALUE!"}},{"$f":"IF(N85=0,0,CHOOSE(N85,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF63,AG63,AH63))","v":{"$error":"#VALUE!"}},{"$f":"IF(O85=0,0,CHOOSE(O85,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF63,AG63,AH63))","v":{"$error":"#VALUE!"}},{"$f":"IF(P85=0,0,CHOOSE(P85,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF63,AG63,AH63))","v":{"$error":"#VALUE!"}},{"$f":"IF(Q85=0,0,CHOOSE(Q85,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF63,AG63,AH63))","v":{"$error":"#VALUE!"}},{"$f":"IF(R85=0,0,CHOOSE(R85,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF63,AG63,AH63))","v":{"$error":"#VALUE!"}},{"$f":"IF(S85=0,0,CHOOSE(S85,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF63,AG63,AH63))","v":{"$error":"#VALUE!"}},{"$f":"IF(T85=0,0,CHOOSE(T85,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF63,AG63,AH63))","v":{"$error":"#VALUE!"}},{"$f":"IF(U85=0,0,CHOOSE(U85,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF63,AG63,AH63))","v":{"$error":"#VALUE!"}},{"$f":"IF(V85=0,0,CHOOSE(V85,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF63,AG63,AH63))","v":{"$error":"#VALUE!"}},{"$f":"IF(W85=0,0,CHOOSE(W85,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF63,AG63,AH63))","v":{"$error":"#VALUE!"}},{"$f":"IF(X85=0,0,CHOOSE(X85,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF63,AG63,AH63))","v":{"$error":"#VALUE!"}},{"$f":"IF(Y85=0,0,CHOOSE(Y85,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF63,AG63,AH63))","v":{"$error":"#VALUE!"}},{"$f":"IF(Z85=0,0,CHOOSE(Z85,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF63,AG63,AH63))","v":{"$error":"#VALUE!"}}]
[]
[null,null,null,null,{"$f":"$E$55","v":"New domestic short-term borrowing (gross; also stock of debt)"},{"$f":"F60*$B$12","v":{"$error":"#DIV/0!"}},{"$f":"PV_ResFin_pub!E167","v":{"$error":"#VALUE!"}},{"$f":"PV_ResFin_pub!F167","v":{"$error":"#VALUE!"}}]
[null,null,null,null,{"$f":"$E$56","v":"Interest"},null,{"$f":"F88*$B73","v":{"$error":"#DIV/0!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[{"$f":"B6_combo_mkt_pub!B2","v":"Bounds Test 6: Combined Shock for Market Access Countries"}]
[]
[null,null,null,null,{"$f":"$E$27","v":"New borrowing (gross)"},null,{"$f":"PV_ResFin_pub!E208","v":{"$error":"#VALUE!"}},{"$f":"PV_ResFin_pub!F208","v":{"$error":"#VALUE!"}}]
[]
[null,null,null,null,{"$f":"$E$29","v":"New forex borrowing (gross USD)"},0,{"$f":"PV_ResFin_pub!E210","v":{"$error":"#VALUE!"}},{"$f":"PV_ResFin_pub!F210","v":{"$error":"#VALUE!"}}]
[null,null,null,null,{"$f":"$E$30","v":"cumulative"},{"$f":"F95","v":0},{"$f":"SUM(F95:G95)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F95:H95)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F95:I95)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F95:J95)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F95:K95)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F95:L95)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F95:M95)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F95:N95)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F95:O95)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F95:P95)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F95:Q95)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F95:R95)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F95:S95)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F95:T95)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F95:U95)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F95:V95)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F95:W95)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F95:X95)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F95:Y95)","v":{"$error":"#VALUE!"}},{"$f":"SUM($F95:Z95)","v":{"$error":"#VALUE!"}},{"$f":"SUM($F95:AA95)","v":{"$error":"#VALUE!"}},{"$f":"SUM($F95:AB95)","v":{"$error":"#VALUE!"}},{"$f":"SUM($F95:AC95)","v":{"$error":"#VALUE!"}},{"$f":"SUM($F95:AD95)","v":{"$error":"#VALUE!"}},{"$f":"SUM($F95:AE95)","v":{"$error":"#VALUE!"}},{"$f":"SUM($F95:AF95)","v":{"$error":"#VALUE!"}},{"$f":"SUM($F95:AG95)","v":{"$error":"#VALUE!"}},{"$f":"SUM($F95:AH95)","v":{"$error":"#VALUE!"}}]
[null,null,null,null,{"$f":"$E$31","v":"Stock of new forex debt (in USD)"},{"$f":"F95-F101","v":{"$error":"#DIV/0!"}},{"$f":"F97+G95-G101","v":{"$error":"#DIV/0!"}},{"$f":"G97+H95-H101","v":{"$error":"#DIV/0!"}},{"$f":"H97+I95-I101","v":{"$error":"#DIV/0!"}},{"$f":"I97+J95-J101","v":{"$error":"#DIV/0!"}},{"$f":"J97+K95-K101","v":{"$error":"#DIV/0!"}},{"$f":"K97+L95-L101","v":{"$error":"#DIV/0!"}},{"$f":"L97+M95-M101","v":{"$error":"#DIV/0!"}},{"$f":"M97+N95-N101","v":{"$error":"#DIV/0!"}},{"$f":"N97+O95-O101","v":{"$error":"#DIV/0!"}},{"$f":"O97+P95-P101","v":{"$error":"#DIV/0!"}},{"$f":"P97+Q95-Q101","v":{"$error":"#DIV/0!"}},{"$f":"Q97+R95-R101","v":{"$error":"#DIV/0!"}},{"$f":"R97+S95-S101","v":{"$error":"#DIV/0!"}},{"$f":"S97+T95-T101","v":{"$error":"#DIV/0!"}},{"$f":"T97+U95-U101","v":{"$error":"#DIV/0!"}},{"$f":"U97+V95-V101","v":{"$error":"#DIV/0!"}},{"$f":"V97+W95-W101","v":{"$error":"#DIV/0!"}},{"$f":"W97+X95-X101","v":{"$error":"#DIV/0!"}},{"$f":"X97+Y95-Y101","v":{"$error":"#DIV/0!"}},{"$f":"Y97+Z95-Z101","v":{"$error":"#DIV/0!"}},{"$f":"Z97+AA95-AA101","v":{"$error":"#DIV/0!"}},{"$f":"AA97+AB95-AB101","v":{"$error":"#DIV/0!"}},{"$f":"AB97+AC95-AC101","v":{"$error":"#DIV/0!"}},{"$f":"AC97+AD95-AD101","v":{"$error":"#DIV/0!"}},{"$f":"AD97+AE95-AE101","v":{"$error":"#DIV/0!"}},{"$f":"AE97+AF95-AF101","v":{"$error":"#DIV/0!"}},{"$f":"AF97+AG95-AG101","v":{"$error":"#DIV/0!"}},{"$f":"AG97+AH95-AH101","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Interest only =>",{"$f":"$E$32","v":"PV of new forex debt (in USD)"},0,{"$f":"IF($B104>$B$15,SUM(H100:$AH100),NPV($B$15,H100:$AH100))","v":{"$error":"#VALUE!"}},{"$f":"IF($B104>$B$15,SUM(I100:$AH100),NPV($B$15,I100:$AH100))","v":{"$error":"#VALUE!"}},{"$f":"IF($B104>$B$15,SUM(J100:$AH100),NPV($B$15,J100:$AH100))","v":{"$error":"#VALUE!"}},{"$f":"IF($B104>$B$15,SUM(K100:$AH100),NPV($B$15,K100:$AH100))","v":{"$error":"#VALUE!"}},{"$f":"IF($B104>$B$15,SUM(L100:$AH100),NPV($B$15,L100:$AH100))","v":{"$error":"#VALUE!"}},{"$f":"IF($B104>$B$15,SUM(M100:$AH100),NPV($B$15,M100:$AH100))","v":{"$error":"#VALUE!"}},{"$f":"IF($B104>$B$15,SUM(N100:$AH100),NPV($B$15,N100:$AH100))","v":{"$error":"#VALUE!"}},{"$f":"IF($B104>$B$15,SUM(O100:$AH100),NPV($B$15,O100:$AH100))","v":{"$error":"#VALUE!"}},{"$f":"IF($B104>$B$15,SUM(P100:$AH100),NPV($B$15,P100:$AH100))","v":{"$error":"#VALUE!"}},{"$f":"IF($B104>$B$15,SUM(Q100:$AH100),NPV($B$15,Q100:$AH100))","v":{"$error":"#VALUE!"}},{"$f":"IF($B104>$B$15,SUM(R100:$AH100),NPV($B$15,R100:$AH100))","v":{"$error":"#VALUE!"}},{"$f":"IF($B104>$B$15,SUM(S100:$AH100),NPV($B$15,S100:$AH100))","v":{"$error":"#VALUE!"}},{"$f":"IF($B104>$B$15,SUM(T100:$AH100),NPV($B$15,T100:$AH100))","v":{"$error":"#VALUE!"}},{"$f":"IF($B104>$B$15,SUM(U100:$AH100),NPV($B$15,U100:$AH100))","v":{"$error":"#VALUE!"}},{"$f":"IF($B104>$B$15,SUM(V100:$AH100),NPV($B$15,V100:$AH100))","v":{"$error":"#VALUE!"}},{"$f":"IF($B104>$B$15,SUM(W100:$AH100),NPV($B$15,W100:$AH100))","v":{"$error":"#VALUE!"}},{"$f":"IF($B104>$B$15,SUM(X100:$AH100),NPV($B$15,X100:$AH100))","v":{"$error":"#VALUE!"}},{"$f":"IF($B104>$B$15,SUM(Y100:$AH100),NPV($B$15,Y100:$AH100))","v":{"$error":"#VALUE!"}},{"$f":"IF($B104>$B$15,SUM(Z100:$AH100),NPV($B$15,Z100:$AH100))","v":{"$error":"#VALUE!"}},{"$f":"IF($B104>$B$15,SUM(AA100:$AH100),NPV($B$15,AA100:$AH100))","v":{"$error":"#VALUE!"}},{"$f":"IF($B104>$B$15,SUM(AB100:$AH100),NPV($B$15,AB100:$AH100))","v":{"$error":"#VALUE!"}},{"$f":"IF($B104>$B$15,SUM(AC100:$AH100),NPV($B$15,AC100:$AH100))","v":{"$error":"#VALUE!"}},{"$f":"IF($B104>$B$15,SUM(AD100:$AH100),NPV($B$15,AD100:$AH100))","v":{"$error":"#VALUE!"}},{"$f":"IF($B104>$B$15,SUM(AE100:$AH100),NPV($B$15,AE100:$AH100))","v":{"$error":"#VALUE!"}},{"$f":"IF($B104>$B$15,SUM(AF100:$AH100),NPV($B$15,AF100:$AH100))","v":{"$error":"#VALUE!"}},{"$f":"IF($B104>$B$15,SUM(AG100:$AH100),NPV($B$15,AG100:$AH100))","v":{"$error":"#VALUE!"}},{"$f":"IF($B104>$B$15,SUM(AH100:$AH100),NPV($B$15,AH100:$AH100))","v":{"$error":"#VALUE!"}},{"$f":"IF($B104>$B$15,SUM($AH100:AI100),NPV($B$15,$AH100:AI100))","v":{"$error":"#VALUE!"}}]
["Assumption",null,null,null,{"$f":"$E$33","v":"Total debt service (in USD)"},{"$f":"F100+F101","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"$G$22","v":2020},{"$f":"$H$22","v":2021},null,{"$f":"$E$34","v":"Interest"},0,{"$f":"F97*$B104","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Deviation in PB (ppt)",{"$f":"B6_combo_mkt_pub!F$17-'Baseline - public'!P$23","v":{"$error":"#VALUE!"}},{"$f":"B6_combo_mkt_pub!G$17-'Baseline - public'!Q$23","v":{"$error":"#VALUE!"}},null,{"$f":"$E$35","v":"Amortization"},{"$f":"(F104-F106)/($B$16-$B$17)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[{"$f":"+'Input 7 - Residual Financing'!$G$14","v":"Avg. nominal interest rate on new borrowing in USD"},{"$f":"MIN($B$7/10000,($B$6*B101/100))","v":{"$error":"#VALUE!"}},{"$f":"MIN($B$7/10000,($B$6*C101/100))","v":{"$error":"#VALUE!"}},null,{"$f":"$E$37","v":"t-g>0"},{"$f":"IF(F$23-$B$17>0,F$23-$B$17,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"CONCATENATE(\"Average of \",B100,\" and \",C100)","v":"Average of 2020 and 2021"},{"$f":"AVERAGE(B103:C103)","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"IF(F103=0,0,CHOOSE(F103,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":{"$error":"#DIV/0!"}},{"$f":"IF(G103=0,0,CHOOSE(G103,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":{"$error":"#DIV/0!"}},{"$f":"IF(H103=0,0,CHOOSE(H103,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":{"$error":"#DIV/0!"}},{"$f":"IF(I103=0,0,CHOOSE(I103,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":{"$error":"#DIV/0!"}},{"$f":"IF(J103=0,0,CHOOSE(J103,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":{"$error":"#DIV/0!"}},{"$f":"IF(K103=0,0,CHOOSE(K103,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":{"$error":"#DIV/0!"}},{"$f":"IF(L103=0,0,CHOOSE(L103,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":{"$error":"#DIV/0!"}},{"$f":"IF(M103=0,0,CHOOSE(M103,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":{"$error":"#DIV/0!"}},{"$f":"IF(N103=0,0,CHOOSE(N103,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":{"$error":"#DIV/0!"}},{"$f":"IF(O103=0,0,CHOOSE(O103,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":{"$error":"#DIV/0!"}},{"$f":"IF(P103=0,0,CHOOSE(P103,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q103=0,0,CHOOSE(Q103,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":{"$error":"#DIV/0!"}},{"$f":"IF(R103=0,0,CHOOSE(R103,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":{"$error":"#DIV/0!"}},{"$f":"IF(S103=0,0,CHOOSE(S103,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":{"$error":"#DIV/0!"}},{"$f":"IF(T103=0,0,CHOOSE(T103,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":{"$error":"#DIV/0!"}},{"$f":"IF(U103=0,0,CHOOSE(U103,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":{"$error":"#DIV/0!"}},{"$f":"IF(V103=0,0,CHOOSE(V103,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":{"$error":"#DIV/0!"}},{"$f":"IF(W103=0,0,CHOOSE(W103,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":{"$error":"#DIV/0!"}},{"$f":"IF(X103=0,0,CHOOSE(X103,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Y103=0,0,CHOOSE(Y103,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z103=0,0,CHOOSE(Z103,$F96,$G96,$H96,$I96,$J96,$K96,$L96,$M96,$N96,$O96,$P96,$Q96,$R96,$S96,$T96,$U96,$V96,$W96,$X96,$Y96,$Z96,$AA96,$AB96,$AC96,$AD96,$AE96,$AF96,$AG96,$AH96))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA103=0,0,CHOOSE(AA103,$F96,$G96,$H96,$I96,$J96,$K96,$L96,$M96,$N96,$O96,$P96,$Q96,$R96,$S96,$T96,$U96,$V96,$W96,$X96,$Y96,$Z96,$AA96,$AB96,$AC96,$AD96,$AE96,$AF96,$AG96,$AH96))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Additional domestic interest rate",{"$f":"$B$5/10000*B101","v":{"$error":"#VALUE!"}},{"$f":"$B$5/10000*C101","v":{"$error":"#VALUE!"}},null,{"$f":"$E$39","v":"t-m condition"},{"$f":"IF(F$23-$B$16>0,F$23-$B$16,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"CONCATENATE(\"Average of \",B100,\" and \",C100)","v":"Average of 2020 and 2021"},{"$f":"AVERAGE(B105,C105)","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"IF(F105=0,0,CHOOSE(F105,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,#REF!,#REF!,#REF!))","v":{"$error":"#DIV/0!"}},{"$f":"IF(G105=0,0,CHOOSE(G105,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":{"$error":"#DIV/0!"}},{"$f":"IF(H105=0,0,CHOOSE(H105,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":{"$error":"#DIV/0!"}},{"$f":"IF(I105=0,0,CHOOSE(I105,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":{"$error":"#DIV/0!"}},{"$f":"IF(J105=0,0,CHOOSE(J105,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":{"$error":"#DIV/0!"}},{"$f":"IF(K105=0,0,CHOOSE(K105,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":{"$error":"#DIV/0!"}},{"$f":"IF(L105=0,0,CHOOSE(L105,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":{"$error":"#DIV/0!"}},{"$f":"IF(M105=0,0,CHOOSE(M105,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":{"$error":"#DIV/0!"}},{"$f":"IF(N105=0,0,CHOOSE(N105,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":{"$error":"#DIV/0!"}},{"$f":"IF(O105=0,0,CHOOSE(O105,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":{"$error":"#DIV/0!"}},{"$f":"IF(P105=0,0,CHOOSE(P105,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q105=0,0,CHOOSE(Q105,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":{"$error":"#DIV/0!"}},{"$f":"IF(R105=0,0,CHOOSE(R105,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":{"$error":"#DIV/0!"}},{"$f":"IF(S105=0,0,CHOOSE(S105,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":{"$error":"#DIV/0!"}},{"$f":"IF(T105=0,0,CHOOSE(T105,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":{"$error":"#DIV/0!"}},{"$f":"IF(U105=0,0,CHOOSE(U105,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":{"$error":"#DIV/0!"}},{"$f":"IF(V105=0,0,CHOOSE(V105,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":{"$error":"#DIV/0!"}},{"$f":"IF(W105=0,0,CHOOSE(W105,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":{"$error":"#DIV/0!"}},{"$f":"IF(X105=0,0,CHOOSE(X105,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Y105=0,0,CHOOSE(Y105,$F96,$G96,$H96,$I96,$J96,$K96,$L96,$M96,$N96,$O96,$P96,$Q96,$R96,$S96,$T96,$U96,$V96,$W96,$X96,$Y96,$Z96,$AA96,$AB96,$AC96,$AD96,$AE96,AF96,AG96,AH96))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z105=0,0,CHOOSE(Z105,$F96,$G96,$H96,$I96,$J96,$K96,$L96,$M96,$N96,$O96,$P96,$Q96,$R96,$S96,$T96,$U96,$V96,$W96,$X96,$Y96,$Z96,$AA96,$AB96,$AC96,$AD96,$AE96,AF96,AG96,AH96))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA105=0,0,CHOOSE(AA105,$F96,$G96,$H96,$I96,$J96,$K96,$L96,$M96,$N96,$O96,$P96,$Q96,$R96,$S96,$T96,$U96,$V96,$W96,$X96,$Y96,$Z96,$AA96,$AB96,$AC96,$AD96,$AE96,AF96,AG96,AH96))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AB105=0,0,CHOOSE(AB105,$F96,$G96,$H96,$I96,$J96,$K96,$L96,$M96,$N96,$O96,$P96,$Q96,$R96,$S96,$T96,$U96,$V96,$W96,$X96,$Y96,$Z96,$AA96,$AB96,$AC96,$AD96,$AE96,AF96,AG96,AH96))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AC105=0,0,CHOOSE(AC105,$F96,$G96,$H96,$I96,$J96,$K96,$L96,$M96,$N96,$O96,$P96,$Q96,$R96,$S96,$T96,$U96,$V96,$W96,$X96,$Y96,$Z96,$AA96,$AB96,$AC96,$AD96,$AE96,AF96,AG96,AH96))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AD105=0,0,CHOOSE(AD105,$F96,$G96,$H96,$I96,$J96,$K96,$L96,$M96,$N96,$O96,$P96,$Q96,$R96,$S96,$T96,$U96,$V96,$W96,$X96,$Y96,$Z96,$AA96,$AB96,$AC96,$AD96,$AE96,AF96,AG96,AH96))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AE105=0,0,CHOOSE(AE105,$F96,$G96,$H96,$I96,$J96,$K96,$L96,$M96,$N96,$O96,$P96,$Q96,$R96,$S96,$T96,$U96,$V96,$W96,$X96,$Y96,$Z96,$AA96,$AB96,$AC96,$AD96,$AE96,AF96,AG96,AH96))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AF105=0,0,CHOOSE(AF105,$F96,$G96,$H96,$I96,$J96,$K96,$L96,$M96,$N96,$O96,$P96,$Q96,$R96,$S96,$T96,$U96,$V96,$W96,$X96,$Y96,$Z96,$AA96,$AB96,$AC96,$AD96,$AE96,AF96,AG96,AH96))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AG105=0,0,CHOOSE(AG105,$F96,$G96,$H96,$I96,$J96,$K96,$L96,$M96,$N96,$O96,$P96,$Q96,$R96,$S96,$T96,$U96,$V96,$W96,$X96,$Y96,$Z96,$AA96,$AB96,$AC96,$AD96,$AE96,AF96,AG96,AH96))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AH105=0,0,CHOOSE(AH105,$F96,$G96,$H96,$I96,$J96,$K96,$L96,$M96,$N96,$O96,$P96,$Q96,$R96,$S96,$T96,$U96,$V96,$W96,$X96,$Y96,$Z96,$AA96,$AB96,$AC96,$AD96,$AE96,AF96,AG96,AH96))","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,{"$f":"$E$42","v":"New domestic MLT borrowing (gross)"},null,{"$f":"PV_ResFin_pub!E226","v":{"$error":"#DIV/0!"}},{"$f":"PV_ResFin_pub!F226","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"$E$43","v":"cumulative"},{"$f":"F108","v":0},{"$f":"SUM(F108:G108)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F108:H108)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F108:I108)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F108:J108)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F108:K108)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F108:L108)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F108:M108)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F108:N108)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F108:O108)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F108:P108)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F108:Q108)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F108:R108)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F108:S108)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F108:T108)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F108:U108)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F108:V108)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F108:W108)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F108:X108)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F108:Y108)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F108:Z108)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"$E$44","v":"Stock of new domestic MLT debt"},{"$f":"F108-F114","v":0},{"$f":"F110+G108-G114","v":{"$error":"#DIV/0!"}},{"$f":"G110+H108-H114","v":{"$error":"#DIV/0!"}},{"$f":"H110+I108-I114","v":{"$error":"#DIV/0!"}},{"$f":"I110+J108-J114","v":{"$error":"#DIV/0!"}},{"$f":"J110+K108-K114","v":{"$error":"#DIV/0!"}},{"$f":"K110+L108-L114","v":{"$error":"#DIV/0!"}},{"$f":"L110+M108-M114","v":{"$error":"#DIV/0!"}},{"$f":"M110+N108-N114","v":{"$error":"#DIV/0!"}},{"$f":"N110+O108-O114","v":{"$error":"#DIV/0!"}},{"$f":"O110+P108-P114","v":{"$error":"#DIV/0!"}},{"$f":"P110+Q108-Q114","v":{"$error":"#DIV/0!"}},{"$f":"Q110+R108-R114","v":{"$error":"#DIV/0!"}},{"$f":"R110+S108-S114","v":{"$error":"#DIV/0!"}},{"$f":"S110+T108-T114","v":{"$error":"#DIV/0!"}},{"$f":"T110+U108-U114","v":{"$error":"#DIV/0!"}},{"$f":"U110+V108-V114","v":{"$error":"#DIV/0!"}},{"$f":"V110+W108-W114","v":{"$error":"#DIV/0!"}},{"$f":"W110+X108-X114","v":{"$error":"#DIV/0!"}},{"$f":"X110+Y108-Y114","v":{"$error":"#DIV/0!"}},{"$f":"Y110+Z108-Z114","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,{"$f":"$E$46","v":"Total debt service"},{"$f":"F113+F114","v":0},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,{"$f":"$E$47","v":"Interest"},0,{"$f":"F110*$B106","v":{"$error":"#VALUE!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,{"$f":"$E$48","v":"Amortization"},{"$f":"(F117-F119)/($B$19-$B$20)","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,null,null,{"$f":"$E$50","v":"t-g>0"},{"$f":"IF(F$23-$B$20>0,F$23-$B$20,0)","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,null,null,{"$f":"IF(F116=0,0,CHOOSE(F116,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109,AG109,AH109))","v":0},{"$f":"IF(G116=0,0,CHOOSE(G116,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109,AG109,AH109))","v":0},{"$f":"IF(H116=0,0,CHOOSE(H116,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109,AG109,AH109))","v":{"$error":"#DIV/0!"}},{"$f":"IF(I116=0,0,CHOOSE(I116,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109,AG109,AH109))","v":{"$error":"#DIV/0!"}},{"$f":"IF(J116=0,0,CHOOSE(J116,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109,AG109,AH109))","v":{"$error":"#DIV/0!"}},{"$f":"IF(K116=0,0,CHOOSE(K116,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109,AG109,AH109))","v":{"$error":"#DIV/0!"}},{"$f":"IF(L116=0,0,CHOOSE(L116,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109,AG109,AH109))","v":{"$error":"#DIV/0!"}},{"$f":"IF(M116=0,0,CHOOSE(M116,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109,AG109,AH109))","v":{"$error":"#DIV/0!"}},{"$f":"IF(N116=0,0,CHOOSE(N116,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109,AG109,AH109))","v":{"$error":"#DIV/0!"}},{"$f":"IF(O116=0,0,CHOOSE(O116,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109,AG109,AH109))","v":{"$error":"#DIV/0!"}},{"$f":"IF(P116=0,0,CHOOSE(P116,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109,AG109,AH109))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q116=0,0,CHOOSE(Q116,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109,AG109,AH109))","v":{"$error":"#DIV/0!"}},{"$f":"IF(R116=0,0,CHOOSE(R116,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109,AG109,AH109))","v":{"$error":"#DIV/0!"}},{"$f":"IF(S116=0,0,CHOOSE(S116,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109,AG109,AH109))","v":{"$error":"#DIV/0!"}},{"$f":"IF(T116=0,0,CHOOSE(T116,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109,AG109,AH109))","v":{"$error":"#DIV/0!"}},{"$f":"IF(U116=0,0,CHOOSE(U116,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109,AG109,AH109))","v":{"$error":"#DIV/0!"}},{"$f":"IF(V116=0,0,CHOOSE(V116,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109,AG109,AH109))","v":{"$error":"#DIV/0!"}},{"$f":"IF(W116=0,0,CHOOSE(W116,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109,AG109,AH109))","v":{"$error":"#DIV/0!"}},{"$f":"IF(X116=0,0,CHOOSE(X116,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109,AG109,AH109))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Y116=0,0,CHOOSE(Y116,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109,AG109,AH109))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z116=0,0,CHOOSE(Z116,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109,AG109,AH109))","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"$E$52","v":"t-m condition"},{"$f":"IF(F$23-$B$19>0,F$23-$B$19,0)","v":0},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19]
[null,null,null,null,null,{"$f":"IF(F118=0,0,CHOOSE(F118,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF96,AG96,AH96))","v":0},{"$f":"IF(G118=0,0,CHOOSE(G118,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF96,AG96,AH96))","v":0},{"$f":"IF(H118=0,0,CHOOSE(H118,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF96,AG96,AH96))","v":0},{"$f":"IF(I118=0,0,CHOOSE(I118,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF96,AG96,AH96))","v":{"$error":"#DIV/0!"}},{"$f":"IF(J118=0,0,CHOOSE(J118,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF96,AG96,AH96))","v":{"$error":"#DIV/0!"}},{"$f":"IF(K118=0,0,CHOOSE(K118,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF96,AG96,AH96))","v":{"$error":"#DIV/0!"}},{"$f":"IF(L118=0,0,CHOOSE(L118,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF96,AG96,AH96))","v":{"$error":"#DIV/0!"}},{"$f":"IF(M118=0,0,CHOOSE(M118,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF96,AG96,AH96))","v":{"$error":"#DIV/0!"}},{"$f":"IF(N118=0,0,CHOOSE(N118,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF96,AG96,AH96))","v":{"$error":"#DIV/0!"}},{"$f":"IF(O118=0,0,CHOOSE(O118,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF96,AG96,AH96))","v":{"$error":"#DIV/0!"}},{"$f":"IF(P118=0,0,CHOOSE(P118,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF96,AG96,AH96))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q118=0,0,CHOOSE(Q118,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF96,AG96,AH96))","v":{"$error":"#DIV/0!"}},{"$f":"IF(R118=0,0,CHOOSE(R118,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF96,AG96,AH96))","v":{"$error":"#DIV/0!"}},{"$f":"IF(S118=0,0,CHOOSE(S118,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF96,AG96,AH96))","v":{"$error":"#DIV/0!"}},{"$f":"IF(T118=0,0,CHOOSE(T118,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF96,AG96,AH96))","v":{"$error":"#DIV/0!"}},{"$f":"IF(U118=0,0,CHOOSE(U118,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF96,AG96,AH96))","v":{"$error":"#DIV/0!"}},{"$f":"IF(V118=0,0,CHOOSE(V118,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF96,AG96,AH96))","v":{"$error":"#DIV/0!"}},{"$f":"IF(W118=0,0,CHOOSE(W118,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF96,AG96,AH96))","v":{"$error":"#DIV/0!"}},{"$f":"IF(X118=0,0,CHOOSE(X118,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF96,AG96,AH96))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Y118=0,0,CHOOSE(Y118,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF96,AG96,AH96))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z118=0,0,CHOOSE(Z118,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF96,AG96,AH96))","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,{"$f":"$E$55","v":"New domestic short-term borrowing (gross; also stock of debt)"},{"$f":"F93*$B$12","v":{"$error":"#DIV/0!"}},{"$f":"PV_ResFin_pub!E239","v":{"$error":"#DIV/0!"}},{"$f":"PV_ResFin_pub!F239","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"$E$56","v":"Interest"},null,{"$f":"F121*$B106","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[{"$f":"'B6_combo_non-mkt_pub'!B2","v":"Bounds Test 6: Combined Shock for Non-Market Access Countries"}]
[]
[null,null,null,null,{"$f":"$E$27","v":"New borrowing (gross)"},null,{"$f":"PV_ResFin_pub!E244","v":{"$error":"#VALUE!"}},{"$f":"PV_ResFin_pub!F244","v":{"$error":"#VALUE!"}}]
[]
[null,null,null,null,{"$f":"$E$29","v":"New forex borrowing (gross USD)"},0,{"$f":"PV_ResFin_pub!E249","v":{"$error":"#VALUE!"}},{"$f":"PV_ResFin_pub!F249","v":{"$error":"#VALUE!"}}]
[null,null,null,null,{"$f":"$E$30","v":"cumulative"},{"$f":"F128","v":0},{"$f":"SUM(F128:G128)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F128:H128)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F128:I128)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F128:J128)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F128:K128)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F128:L128)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F128:M128)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F128:N128)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F128:O128)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F128:P128)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F128:Q128)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F128:R128)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F128:S128)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F128:T128)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F128:U128)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F128:V128)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F128:W128)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F128:X128)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F128:Y128)","v":{"$error":"#VALUE!"}},{"$f":"SUM($F128:Z128)","v":{"$error":"#VALUE!"}},{"$f":"SUM($F128:AA128)","v":{"$error":"#VALUE!"}},{"$f":"SUM($F128:AB128)","v":{"$error":"#VALUE!"}},{"$f":"SUM($F128:AC128)","v":{"$error":"#VALUE!"}},{"$f":"SUM($F128:AD128)","v":{"$error":"#VALUE!"}},{"$f":"SUM($F128:AE128)","v":{"$error":"#VALUE!"}},{"$f":"SUM($F128:AF128)","v":{"$error":"#VALUE!"}},{"$f":"SUM($F128:AG128)","v":{"$error":"#VALUE!"}},{"$f":"SUM($F128:AH128)","v":{"$error":"#VALUE!"}}]
[null,null,null,null,{"$f":"$E$31","v":"Stock of new forex debt (in USD)"},{"$f":"F128-F134","v":{"$error":"#DIV/0!"}},{"$f":"F130+G128-G134","v":{"$error":"#DIV/0!"}},{"$f":"G130+H128-H134","v":{"$error":"#DIV/0!"}},{"$f":"H130+I128-I134","v":{"$error":"#DIV/0!"}},{"$f":"I130+J128-J134","v":{"$error":"#DIV/0!"}},{"$f":"J130+K128-K134","v":{"$error":"#DIV/0!"}},{"$f":"K130+L128-L134","v":{"$error":"#DIV/0!"}},{"$f":"L130+M128-M134","v":{"$error":"#DIV/0!"}},{"$f":"M130+N128-N134","v":{"$error":"#DIV/0!"}},{"$f":"N130+O128-O134","v":{"$error":"#DIV/0!"}},{"$f":"O130+P128-P134","v":{"$error":"#DIV/0!"}},{"$f":"P130+Q128-Q134","v":{"$error":"#DIV/0!"}},{"$f":"Q130+R128-R134","v":{"$error":"#DIV/0!"}},{"$f":"R130+S128-S134","v":{"$error":"#DIV/0!"}},{"$f":"S130+T128-T134","v":{"$error":"#DIV/0!"}},{"$f":"T130+U128-U134","v":{"$error":"#DIV/0!"}},{"$f":"U130+V128-V134","v":{"$error":"#DIV/0!"}},{"$f":"V130+W128-W134","v":{"$error":"#DIV/0!"}},{"$f":"W130+X128-X134","v":{"$error":"#DIV/0!"}},{"$f":"X130+Y128-Y134","v":{"$error":"#DIV/0!"}},{"$f":"Y130+Z128-Z134","v":{"$error":"#DIV/0!"}},{"$f":"Z130+AA128-AA134","v":{"$error":"#DIV/0!"}},{"$f":"AA130+AB128-AB134","v":{"$error":"#DIV/0!"}},{"$f":"AB130+AC128-AC134","v":{"$error":"#DIV/0!"}},{"$f":"AC130+AD128-AD134","v":{"$error":"#DIV/0!"}},{"$f":"AD130+AE128-AE134","v":{"$error":"#DIV/0!"}},{"$f":"AE130+AF128-AF134","v":{"$error":"#DIV/0!"}},{"$f":"AF130+AG128-AG134","v":{"$error":"#DIV/0!"}},{"$f":"AG130+AH128-AH134","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Interest only =>",{"$f":"$E$32","v":"PV of new forex debt (in USD)"},0,{"$f":"IF($B137>$B$15,SUM(H133:$AH133),NPV($B$15,H133:$AH133))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B137>$B$15,SUM(I133:$AH133),NPV($B$15,I133:$AH133))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B137>$B$15,SUM(J133:$AH133),NPV($B$15,J133:$AH133))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B137>$B$15,SUM(K133:$AH133),NPV($B$15,K133:$AH133))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B137>$B$15,SUM(L133:$AH133),NPV($B$15,L133:$AH133))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B137>$B$15,SUM(M133:$AH133),NPV($B$15,M133:$AH133))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B137>$B$15,SUM(N133:$AH133),NPV($B$15,N133:$AH133))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B137>$B$15,SUM(O133:$AH133),NPV($B$15,O133:$AH133))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B137>$B$15,SUM(P133:$AH133),NPV($B$15,P133:$AH133))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B137>$B$15,SUM(Q133:$AH133),NPV($B$15,Q133:$AH133))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B137>$B$15,SUM(R133:$AH133),NPV($B$15,R133:$AH133))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B137>$B$15,SUM(S133:$AH133),NPV($B$15,S133:$AH133))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B137>$B$15,SUM(T133:$AH133),NPV($B$15,T133:$AH133))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B137>$B$15,SUM(U133:$AH133),NPV($B$15,U133:$AH133))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B137>$B$15,SUM(V133:$AH133),NPV($B$15,V133:$AH133))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B137>$B$15,SUM(W133:$AH133),NPV($B$15,W133:$AH133))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B137>$B$15,SUM(X133:$AH133),NPV($B$15,X133:$AH133))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B137>$B$15,SUM(Y133:$AH133),NPV($B$15,Y133:$AH133))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B137>$B$15,SUM(Z133:$AH133),NPV($B$15,Z133:$AH133))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B137>$B$15,SUM(AA133:$AH133),NPV($B$15,AA133:$AH133))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B137>$B$15,SUM(AB133:$AH133),NPV($B$15,AB133:$AH133))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B137>$B$15,SUM(AC133:$AH133),NPV($B$15,AC133:$AH133))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B137>$B$15,SUM(AD133:$AH133),NPV($B$15,AD133:$AH133))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B137>$B$15,SUM(AE133:$AH133),NPV($B$15,AE133:$AH133))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B137>$B$15,SUM(AF133:$AH133),NPV($B$15,AF133:$AH133))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B137>$B$15,SUM(AG133:$AH133),NPV($B$15,AG133:$AH133))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B137>$B$15,SUM(AH133:$AH133),NPV($B$15,AH133:$AH133))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B137>$B$15,SUM($AH133:AI133),NPV($B$15,$AH133:AI133))","v":{"$error":"#DIV/0!"}}]
["Assumption",null,null,null,{"$f":"$E$33","v":"Total debt service (in USD)"},{"$f":"F133+F134","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"$G$22","v":2020},{"$f":"$H$22","v":2021},null,{"$f":"$E$34","v":"Interest"},0,{"$f":"F130*$B137","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Deviation in PB (ppt)",{"$f":"'B6_combo_non-mkt_pub'!F$17-'Baseline - public'!P$23","v":{"$error":"#VALUE!"}},{"$f":"'B6_combo_non-mkt_pub'!G$17-'Baseline - public'!Q$23","v":{"$error":"#VALUE!"}},null,{"$f":"$E$35","v":"Amortization"},{"$f":"(F137-F139)/($B$16-$B$17)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[{"$f":"+'Input 7 - Residual Financing'!$G$14","v":"Avg. nominal interest rate on new borrowing in USD"},0,0,null,{"$f":"$E$37","v":"t-g>0"},{"$f":"IF(F$23-$B$17>0,F$23-$B$17,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"CONCATENATE(\"Average of \",B133,\" and \",C133)","v":"Average of 2020 and 2021"},{"$f":"AVERAGE(B136:C136)","v":0},null,null,null,{"$f":"IF(F136=0,0,CHOOSE(F136,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":{"$error":"#DIV/0!"}},{"$f":"IF(G136=0,0,CHOOSE(G136,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":{"$error":"#DIV/0!"}},{"$f":"IF(H136=0,0,CHOOSE(H136,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":{"$error":"#DIV/0!"}},{"$f":"IF(I136=0,0,CHOOSE(I136,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":{"$error":"#DIV/0!"}},{"$f":"IF(J136=0,0,CHOOSE(J136,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":{"$error":"#DIV/0!"}},{"$f":"IF(K136=0,0,CHOOSE(K136,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":{"$error":"#DIV/0!"}},{"$f":"IF(L136=0,0,CHOOSE(L136,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":{"$error":"#DIV/0!"}},{"$f":"IF(M136=0,0,CHOOSE(M136,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":{"$error":"#DIV/0!"}},{"$f":"IF(N136=0,0,CHOOSE(N136,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":{"$error":"#DIV/0!"}},{"$f":"IF(O136=0,0,CHOOSE(O136,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":{"$error":"#DIV/0!"}},{"$f":"IF(P136=0,0,CHOOSE(P136,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q136=0,0,CHOOSE(Q136,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":{"$error":"#DIV/0!"}},{"$f":"IF(R136=0,0,CHOOSE(R136,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":{"$error":"#DIV/0!"}},{"$f":"IF(S136=0,0,CHOOSE(S136,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":{"$error":"#DIV/0!"}},{"$f":"IF(T136=0,0,CHOOSE(T136,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":{"$error":"#DIV/0!"}},{"$f":"IF(U136=0,0,CHOOSE(U136,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":{"$error":"#DIV/0!"}},{"$f":"IF(V136=0,0,CHOOSE(V136,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":{"$error":"#DIV/0!"}},{"$f":"IF(W136=0,0,CHOOSE(W136,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":{"$error":"#DIV/0!"}},{"$f":"IF(X136=0,0,CHOOSE(X136,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Y136=0,0,CHOOSE(Y136,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z136=0,0,CHOOSE(Z136,$F129,$G129,$H129,$I129,$J129,$K129,$L129,$M129,$N129,$O129,$P129,$Q129,$R129,$S129,$T129,$U129,$V129,$W129,$X129,$Y129,$Z129,$AA129,$AB129,$AC129,$AD129,$AE129,$AF129,$AG129,$AH129))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA136=0,0,CHOOSE(AA136,$F129,$G129,$H129,$I129,$J129,$K129,$L129,$M129,$N129,$O129,$P129,$Q129,$R129,$S129,$T129,$U129,$V129,$W129,$X129,$Y129,$Z129,$AA129,$AB129,$AC129,$AD129,$AE129,$AF129,$AG129,$AH129))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Additional domestic interest rate",{"$f":"$B$5/10000*B134","v":{"$error":"#VALUE!"}},{"$f":"$B$5/10000*C134","v":{"$error":"#VALUE!"}},null,{"$f":"$E$39","v":"t-m condition"},{"$f":"IF(F$23-$B$16>0,F$23-$B$16,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"CONCATENATE(\"Average of \",B133,\" and \",C133)","v":"Average of 2020 and 2021"},{"$f":"AVERAGE(B138,C138)","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"IF(F138=0,0,CHOOSE(F138,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,#REF!,#REF!,#REF!))","v":{"$error":"#DIV/0!"}},{"$f":"IF(G138=0,0,CHOOSE(G138,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":{"$error":"#DIV/0!"}},{"$f":"IF(H138=0,0,CHOOSE(H138,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":{"$error":"#DIV/0!"}},{"$f":"IF(I138=0,0,CHOOSE(I138,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":{"$error":"#DIV/0!"}},{"$f":"IF(J138=0,0,CHOOSE(J138,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":{"$error":"#DIV/0!"}},{"$f":"IF(K138=0,0,CHOOSE(K138,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":{"$error":"#DIV/0!"}},{"$f":"IF(L138=0,0,CHOOSE(L138,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":{"$error":"#DIV/0!"}},{"$f":"IF(M138=0,0,CHOOSE(M138,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":{"$error":"#DIV/0!"}},{"$f":"IF(N138=0,0,CHOOSE(N138,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":{"$error":"#DIV/0!"}},{"$f":"IF(O138=0,0,CHOOSE(O138,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":{"$error":"#DIV/0!"}},{"$f":"IF(P138=0,0,CHOOSE(P138,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q138=0,0,CHOOSE(Q138,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":{"$error":"#DIV/0!"}},{"$f":"IF(R138=0,0,CHOOSE(R138,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":{"$error":"#DIV/0!"}},{"$f":"IF(S138=0,0,CHOOSE(S138,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":{"$error":"#DIV/0!"}},{"$f":"IF(T138=0,0,CHOOSE(T138,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":{"$error":"#DIV/0!"}},{"$f":"IF(U138=0,0,CHOOSE(U138,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":{"$error":"#DIV/0!"}},{"$f":"IF(V138=0,0,CHOOSE(V138,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":{"$error":"#DIV/0!"}},{"$f":"IF(W138=0,0,CHOOSE(W138,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":{"$error":"#DIV/0!"}},{"$f":"IF(X138=0,0,CHOOSE(X138,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Y138=0,0,CHOOSE(Y138,$F129,$G129,$H129,$I129,$J129,$K129,$L129,$M129,$N129,$O129,$P129,$Q129,$R129,$S129,$T129,$U129,$V129,$W129,$X129,$Y129,$Z129,$AA129,$AB129,$AC129,$AD129,$AE129,AF129,AG129,AH129))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z138=0,0,CHOOSE(Z138,$F129,$G129,$H129,$I129,$J129,$K129,$L129,$M129,$N129,$O129,$P129,$Q129,$R129,$S129,$T129,$U129,$V129,$W129,$X129,$Y129,$Z129,$AA129,$AB129,$AC129,$AD129,$AE129,AF129,AG129,AH129))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA138=0,0,CHOOSE(AA138,$F129,$G129,$H129,$I129,$J129,$K129,$L129,$M129,$N129,$O129,$P129,$Q129,$R129,$S129,$T129,$U129,$V129,$W129,$X129,$Y129,$Z129,$AA129,$AB129,$AC129,$AD129,$AE129,AF129,AG129,AH129))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AB138=0,0,CHOOSE(AB138,$F129,$G129,$H129,$I129,$J129,$K129,$L129,$M129,$N129,$O129,$P129,$Q129,$R129,$S129,$T129,$U129,$V129,$W129,$X129,$Y129,$Z129,$AA129,$AB129,$AC129,$AD129,$AE129,AF129,AG129,AH129))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AC138=0,0,CHOOSE(AC138,$F129,$G129,$H129,$I129,$J129,$K129,$L129,$M129,$N129,$O129,$P129,$Q129,$R129,$S129,$T129,$U129,$V129,$W129,$X129,$Y129,$Z129,$AA129,$AB129,$AC129,$AD129,$AE129,AF129,AG129,AH129))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AD138=0,0,CHOOSE(AD138,$F129,$G129,$H129,$I129,$J129,$K129,$L129,$M129,$N129,$O129,$P129,$Q129,$R129,$S129,$T129,$U129,$V129,$W129,$X129,$Y129,$Z129,$AA129,$AB129,$AC129,$AD129,$AE129,AF129,AG129,AH129))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AE138=0,0,CHOOSE(AE138,$F129,$G129,$H129,$I129,$J129,$K129,$L129,$M129,$N129,$O129,$P129,$Q129,$R129,$S129,$T129,$U129,$V129,$W129,$X129,$Y129,$Z129,$AA129,$AB129,$AC129,$AD129,$AE129,AF129,AG129,AH129))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AF138=0,0,CHOOSE(AF138,$F129,$G129,$H129,$I129,$J129,$K129,$L129,$M129,$N129,$O129,$P129,$Q129,$R129,$S129,$T129,$U129,$V129,$W129,$X129,$Y129,$Z129,$AA129,$AB129,$AC129,$AD129,$AE129,AF129,AG129,AH129))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AG138=0,0,CHOOSE(AG138,$F129,$G129,$H129,$I129,$J129,$K129,$L129,$M129,$N129,$O129,$P129,$Q129,$R129,$S129,$T129,$U129,$V129,$W129,$X129,$Y129,$Z129,$AA129,$AB129,$AC129,$AD129,$AE129,AF129,AG129,AH129))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AH138=0,0,CHOOSE(AH138,$F129,$G129,$H129,$I129,$J129,$K129,$L129,$M129,$N129,$O129,$P129,$Q129,$R129,$S129,$T129,$U129,$V129,$W129,$X129,$Y129,$Z129,$AA129,$AB129,$AC129,$AD129,$AE129,AF129,AG129,AH129))","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,{"$f":"$E$42","v":"New domestic MLT borrowing (gross)"},null,{"$f":"PV_ResFin_pub!E262","v":{"$error":"#DIV/0!"}},{"$f":"PV_ResFin_pub!F262","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"$E$43","v":"cumulative"},{"$f":"F141","v":0},{"$f":"SUM(F141:G141)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F141:H141)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F141:I141)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F141:J141)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F141:K141)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F141:L141)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F141:M141)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F141:N141)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F141:O141)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F141:P141)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F141:Q141)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F141:R141)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F141:S141)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F141:T141)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F141:U141)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F141:V141)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F141:W141)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F141:X141)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F141:Y141)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F141:Z141)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"$E$44","v":"Stock of new domestic MLT debt"},{"$f":"F141-F147","v":0},{"$f":"F143+G141-G147","v":{"$error":"#DIV/0!"}},{"$f":"G143+H141-H147","v":{"$error":"#DIV/0!"}},{"$f":"H143+I141-I147","v":{"$error":"#DIV/0!"}},{"$f":"I143+J141-J147","v":{"$error":"#DIV/0!"}},{"$f":"J143+K141-K147","v":{"$error":"#DIV/0!"}},{"$f":"K143+L141-L147","v":{"$error":"#DIV/0!"}},{"$f":"L143+M141-M147","v":{"$error":"#DIV/0!"}},{"$f":"M143+N141-N147","v":{"$error":"#DIV/0!"}},{"$f":"N143+O141-O147","v":{"$error":"#DIV/0!"}},{"$f":"O143+P141-P147","v":{"$error":"#DIV/0!"}},{"$f":"P143+Q141-Q147","v":{"$error":"#DIV/0!"}},{"$f":"Q143+R141-R147","v":{"$error":"#DIV/0!"}},{"$f":"R143+S141-S147","v":{"$error":"#DIV/0!"}},{"$f":"S143+T141-T147","v":{"$error":"#DIV/0!"}},{"$f":"T143+U141-U147","v":{"$error":"#DIV/0!"}},{"$f":"U143+V141-V147","v":{"$error":"#DIV/0!"}},{"$f":"V143+W141-W147","v":{"$error":"#DIV/0!"}},{"$f":"W143+X141-X147","v":{"$error":"#DIV/0!"}},{"$f":"X143+Y141-Y147","v":{"$error":"#DIV/0!"}},{"$f":"Y143+Z141-Z147","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,{"$f":"$E$46","v":"Total debt service"},{"$f":"F146+F147","v":0},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,{"$f":"$E$47","v":"Interest"},0,{"$f":"F143*$B139","v":{"$error":"#VALUE!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,{"$f":"$E$48","v":"Amortization"},{"$f":"(F150-F152)/($B$19-$B$20)","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,null,null,{"$f":"$E$50","v":"t-g>0"},{"$f":"IF(F$23-$B$20>0,F$23-$B$20,0)","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,null,null,{"$f":"IF(F149=0,0,CHOOSE(F149,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142,AG142,AH142))","v":0},{"$f":"IF(G149=0,0,CHOOSE(G149,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142,AG142,AH142))","v":0},{"$f":"IF(H149=0,0,CHOOSE(H149,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142,AG142,AH142))","v":{"$error":"#DIV/0!"}},{"$f":"IF(I149=0,0,CHOOSE(I149,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142,AG142,AH142))","v":{"$error":"#DIV/0!"}},{"$f":"IF(J149=0,0,CHOOSE(J149,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142,AG142,AH142))","v":{"$error":"#DIV/0!"}},{"$f":"IF(K149=0,0,CHOOSE(K149,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142,AG142,AH142))","v":{"$error":"#DIV/0!"}},{"$f":"IF(L149=0,0,CHOOSE(L149,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142,AG142,AH142))","v":{"$error":"#DIV/0!"}},{"$f":"IF(M149=0,0,CHOOSE(M149,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142,AG142,AH142))","v":{"$error":"#DIV/0!"}},{"$f":"IF(N149=0,0,CHOOSE(N149,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142,AG142,AH142))","v":{"$error":"#DIV/0!"}},{"$f":"IF(O149=0,0,CHOOSE(O149,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142,AG142,AH142))","v":{"$error":"#DIV/0!"}},{"$f":"IF(P149=0,0,CHOOSE(P149,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142,AG142,AH142))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q149=0,0,CHOOSE(Q149,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142,AG142,AH142))","v":{"$error":"#DIV/0!"}},{"$f":"IF(R149=0,0,CHOOSE(R149,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142,AG142,AH142))","v":{"$error":"#DIV/0!"}},{"$f":"IF(S149=0,0,CHOOSE(S149,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142,AG142,AH142))","v":{"$error":"#DIV/0!"}},{"$f":"IF(T149=0,0,CHOOSE(T149,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142,AG142,AH142))","v":{"$error":"#DIV/0!"}},{"$f":"IF(U149=0,0,CHOOSE(U149,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142,AG142,AH142))","v":{"$error":"#DIV/0!"}},{"$f":"IF(V149=0,0,CHOOSE(V149,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142,AG142,AH142))","v":{"$error":"#DIV/0!"}},{"$f":"IF(W149=0,0,CHOOSE(W149,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142,AG142,AH142))","v":{"$error":"#DIV/0!"}},{"$f":"IF(X149=0,0,CHOOSE(X149,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142,AG142,AH142))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Y149=0,0,CHOOSE(Y149,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142,AG142,AH142))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z149=0,0,CHOOSE(Z149,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142,AG142,AH142))","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"$E$52","v":"t-m condition"},{"$f":"IF(F$23-$B$19>0,F$23-$B$19,0)","v":0},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19]
[null,null,null,null,null,{"$f":"IF(F151=0,0,CHOOSE(F151,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF129,AG129,AH129))","v":0},{"$f":"IF(G151=0,0,CHOOSE(G151,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF129,AG129,AH129))","v":0},{"$f":"IF(H151=0,0,CHOOSE(H151,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF129,AG129,AH129))","v":0},{"$f":"IF(I151=0,0,CHOOSE(I151,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF129,AG129,AH129))","v":{"$error":"#DIV/0!"}},{"$f":"IF(J151=0,0,CHOOSE(J151,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF129,AG129,AH129))","v":{"$error":"#DIV/0!"}},{"$f":"IF(K151=0,0,CHOOSE(K151,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF129,AG129,AH129))","v":{"$error":"#DIV/0!"}},{"$f":"IF(L151=0,0,CHOOSE(L151,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF129,AG129,AH129))","v":{"$error":"#DIV/0!"}},{"$f":"IF(M151=0,0,CHOOSE(M151,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF129,AG129,AH129))","v":{"$error":"#DIV/0!"}},{"$f":"IF(N151=0,0,CHOOSE(N151,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF129,AG129,AH129))","v":{"$error":"#DIV/0!"}},{"$f":"IF(O151=0,0,CHOOSE(O151,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF129,AG129,AH129))","v":{"$error":"#DIV/0!"}},{"$f":"IF(P151=0,0,CHOOSE(P151,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF129,AG129,AH129))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q151=0,0,CHOOSE(Q151,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF129,AG129,AH129))","v":{"$error":"#DIV/0!"}},{"$f":"IF(R151=0,0,CHOOSE(R151,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF129,AG129,AH129))","v":{"$error":"#DIV/0!"}},{"$f":"IF(S151=0,0,CHOOSE(S151,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF129,AG129,AH129))","v":{"$error":"#DIV/0!"}},{"$f":"IF(T151=0,0,CHOOSE(T151,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF129,AG129,AH129))","v":{"$error":"#DIV/0!"}},{"$f":"IF(U151=0,0,CHOOSE(U151,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF129,AG129,AH129))","v":{"$error":"#DIV/0!"}},{"$f":"IF(V151=0,0,CHOOSE(V151,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF129,AG129,AH129))","v":{"$error":"#DIV/0!"}},{"$f":"IF(W151=0,0,CHOOSE(W151,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF129,AG129,AH129))","v":{"$error":"#DIV/0!"}},{"$f":"IF(X151=0,0,CHOOSE(X151,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF129,AG129,AH129))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Y151=0,0,CHOOSE(Y151,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF129,AG129,AH129))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z151=0,0,CHOOSE(Z151,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF129,AG129,AH129))","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,{"$f":"$E$55","v":"New domestic short-term borrowing (gross; also stock of debt)"},{"$f":"F126*$B$12","v":{"$error":"#DIV/0!"}},{"$f":"PV_ResFin_pub!E275","v":{"$error":"#DIV/0!"}},{"$f":"PV_ResFin_pub!F275","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"$E$56","v":"Interest"},null,{"$f":"F154*$B139","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[]
[]
[]
[]
["English"]
["Assumptions",null,null,null,"Period"]
["Avg. interest rate",null,null,null,"First year of projections"]
["Inflation (GDP deflator)",null,null,null,"Disbursement"]
[null,null,null,null,"Debt stock"]
[null,null,null,null,"Amortization"]
[null,null,null,null,"Interest"]
[null,null,null,null,"Total debt service"]
[null,null,null,null,"PV of debt"]
[null,null,null,null,"Grant element"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"New borrowing (gross)"]
[]
[null,null,null,null,"New forex borrowing (gross USD)"]
[null,null,null,null,"cumulative"]
[null,null,null,null,"Stock of new forex debt (in USD)"]
[null,null,null,null,"PV of new forex debt (in USD)"]
[null,null,null,null,"Total debt service (in USD)"]
[null,null,null,null,"Interest"]
[null,null,null,null,"Amortization"]
[]
[null,null,null,null,"t-g>0"]
[]
[null,null,null,null,"t-m condition"]
[]
[]
[null,null,null,null,"New domestic MLT borrowing (gross)"]
[null,null,null,null,"cumulative"]
[null,null,null,null,"Stock of new domestic MLT debt"]
[]
[null,null,null,null,"Total debt service"]
[null,null,null,null,"Interest"]
[null,null,null,null,"Amortization"]
[]
[null,null,null,null,"t-g>0"]
[]
[null,null,null,null,"t-m condition"]
[]
[]
[null,null,null,null,"New domestic short-term borrowing (gross; also stock of debt)"]
[null,null,null,null,"Interest"]
[]
[]
["French",null,null,"MH"]
["Hypothèses ",null,null,null,"Période"]
["Taux d'intérêt moyen ",null,null,null,"Première année de projections"]
["Inflation (déflateur du PIB) ",null,null,null,"Décaissement "]
[null,null,null,null,"Stock de la dette"]
[null,null,null,null,"Amortissement "]
[null,null,null,null,"Intérêt"]
[null,null,null,null,"Total service de la dette "]
[null,null,null,null,"VA de la dette "]
[null,null,null,null,"Élément don "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Nouveaux emprunts (bruts)"]
[]
[null,null,null,null,"Nouveaux emprunts en devises (bruts, dollars EU)"]
[null,null,null,null,"cumulé "]
[null,null,null,null,"Stock de la nouvelle dette en devises (dollars EU) "]
[null,null,null,null,"VA de la nouvelle dette en devises (dollars EU) "]
[null,null,null,null,"Total service de la dette (dollars EU) "]
[null,null,null,null,"Intérêts"]
[null,null,null,null,"Amortissement "]
[]
[null,null,null,null,"t-g>0"]
[]
[null,null,null,null,"condition t-m "]
[]
[]
[null,null,null,null,"Nouveaux emprunts intérieurs MLT (bruts)"]
[null,null,null,null,"cumulé "]
[null,null,null,null,"Stock de la nouvelle dette intérieure MLT "]
[]
[null,null,null,null,"Total service de la dette "]
[null,null,null,null,"Intérêts "]
[null,null,null,null,"Amortissement "]
[]
[null,null,null,null,"t-g>0"]
[]
[null,null,null,null,"condition t-m "]
[]
[]
[null,null,null,null,"Nouveaux emprunts intérieurs à court terme (bruts; aussi stock de dette)"]
[null,null,null,null,"Intérêts "]
[]
[]
["Protuguese"]
["Pressupostos",null,null,null,"Período"]
["Taxa de juro média",null,null,null,"Primeiro ano da projecção"]
["Inflação (deflator do PIB)",null,null,null,"Desembolso"]
[null,null,null,null,"Stock da dívida"]
[null,null,null,null,"Amortização"]
[null,null,null,null,"Juros"]
[null,null,null,null,"Total do serviço da dívida"]
[null,null,null,null,"VA da dívida"]
[null,null,null,null,"Elemento de donativo"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Novo endividamento (bruto)"]
[]
[null,null,null,null,"Novo endividamento em ME (USD, bruto)"]
[null,null,null,null,"acumulado"]
[null,null,null,null,"Stock da nova dívida em ME (em USD)"]
[null,null,null,null,"VA da nova dívida em ME (em USD)"]
[null,null,null,null,"Total do serviço da dívida (em USD)"]
[null,null,null,null,"Juros"]
[null,null,null,null,"Amortização"]
[]
[null,null,null,null,"t-g>0"]
[]
[null,null,null,null,"condição t-m"]
[]
[]
[null,null,null,null,"Novo endividamento interno de MLP (bruto)"]
[null,null,null,null,"acumulado"]
[null,null,null,null,"Stock da nova dívida interna de MLP"]
[]
[null,null,null,null,"Total do serviço da dívida"]
[null,null,null,null,"Juros"]
[null,null,null,null,"Amortização"]
[]
[null,null,null,null,"t-g>0"]
[]
[null,null,null,null,"condição t-m"]
[]
[]
[null,null,null,null,"Novo endividamento interno de curto prazo (bruto; também stock da dívida)"]
[null,null,null,null,"Juros"]
[]
[]
["Spanish"]
["Supuestos",null,null,null,"Período"]
["Tasa de interés med.",null,null,null,"Primer año de proyecciones"]
["Inflación (deflactor del PIB)",null,null,null,"Desembolso"]
[null,null,null,null,"Saldo de deuda"]
[null,null,null,null,"Amortización"]
[null,null,null,null,"Intereses"]
[null,null,null,null,"Total servicio de la deuda"]
[null,null,null,null,"VA de la deuda"]
[null,null,null,null,"Componente de donaciones"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Endeudamiento nuevo (bruto)"]
[]
[null,null,null,null,"Endeudamiento en moneda extranjero nuevo (dólares de EE.UU. brutos)"]
[null,null,null,null,"acumulado"]
[null,null,null,null,"Saldo de deuda en moneda extranjera nueva (dólares de EE.UU.)"]
[null,null,null,null,"VA de deuda en moneda extranjera nueva (dólares de EE.UU.)"]
[null,null,null,null,"Total servicio de la deuda (dólares de EE.UU.)"]
[null,null,null,null,"Intereses"]
[null,null,null,null,"Amortización"]
[]
[null,null,null,null,"t-g>0"]
[]
[null,null,null,null,"condición t-m"]
[]
[]
[null,null,null,null,"Endeudamiento interno a MLP nuevo (bruto)"]
[null,null,null,null,"acumulado"]
[null,null,null,null,"Saldo de deuda interna a MLP nueva"]
[]
[null,null,null,null,"Total servicio de la deuda"]
[null,null,null,null,"Intereses"]
[null,null,null,null,"Amortización"]
[]
[null,null,null,null,"t-g>0"]
[]
[null,null,null,null,"condición t-m"]
[]
[]
[null,null,null,null,"Endeudamiento interno a corto plazo nuevo (bruto; también saldo de la deuda)"]
[null,null,null,null,"Intereses"]

{"sheet":"Baseline - external","index":60,"n_rows":86,"n_cols":35,"rows_kept":86,"cut":false,"hidden":true,"merged":[[2,1,2,25],[3,1,3,25],[6,13,6,25],[6,2,6,12]]}
[]
[null,"Return to 'Output 1-1 - External DSA'"]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1765,IF(START!L10=\"French\",translation!D1765,IF(START!L10=\"Portuguese\",translation!E1765,translation!F1765)))","v":"Baseline Scenario"}]
[null,{"$f":"+'Output 1-1 - External DSA'!B4:AN4","v":"(In percent of GDP, unless otherwise indicated)"}]
[]
[]
[null,null,{"$f":"+'Output 1-1 - External DSA'!E5","v":"Actual "},null,null,null,null,null,null,null,null,null,null,{"$f":"+'Output 1-1 - External DSA'!P5","v":"Projections"}]
[null,null,{"$f":"D8-1","v":2008},2009,2010,2011,2012,2013,2014,2015,2016,2017,{"$f":"N8-1","v":2018},{"$f":"'Macro-Debt_Data'!U4","v":2019},{"$f":"N8+1","v":2020},{"$f":"O8+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt-stabilizing"]
[null,{"$f":"++OFFSET(translation!C1764, 0,LANG)","v":"I. Baseline Medium Term Projections"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"non-interest "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"current account"]
[2,{"$f":"+'Output 1-1 - External DSA'!B8","v":"External debt (nominal) 1/ "},{"$f":"IF(AND(ISNUMBER(C13),ISNUMBER(C14)),C13+C14,\"…\")","v":"…"},"…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…"]
[null,{"$f":"+'Output 1-1 - External DSA'!B9","v":"of which: public and publicly guaranteed (PPG)"},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!J81)/('Macro-Debt_Data'!J56*'Macro-Debt_Data'!J60)), 100*('Macro-Debt_Data'!J81)/('Macro-Debt_Data'!J56*'Macro-Debt_Data'!J60), \"…\")","v":"…"},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!K81)/('Macro-Debt_Data'!K56*'Macro-Debt_Data'!K60)), 100*('Macro-Debt_Data'!K81)/('Macro-Debt_Data'!K56*'Macro-Debt_Data'!K60), \"…\")","v":"…"},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!L81)/('Macro-Debt_Data'!L56*'Macro-Debt_Data'!L60)), 100*('Macro-Debt_Data'!L81)/('Macro-Debt_Data'!L56*'Macro-Debt_Data'!L60), \"…\")","v":"…"},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!M81)/('Macro-Debt_Data'!M56*'Macro-Debt_Data'!M60)), 100*('Macro-Debt_Data'!M81)/('Macro-Debt_Data'!M56*'Macro-Debt_Data'!M60), \"…\")","v":"…"},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!N81)/('Macro-Debt_Data'!N56*'Macro-Debt_Data'!N60)), 100*('Macro-Debt_Data'!N81)/('Macro-Debt_Data'!N56*'Macro-Debt_Data'!N60), \"…\")","v":"…"},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!O81)/('Macro-Debt_Data'!O56*'Macro-Debt_Data'!O60)), 100*('Macro-Debt_Data'!O81)/('Macro-Debt_Data'!O56*'Macro-Debt_Data'!O60), \"…\")","v":"…"},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!P81)/('Macro-Debt_Data'!P56*'Macro-Debt_Data'!P60)), 100*('Macro-Debt_Data'!P81)/('Macro-Debt_Data'!P56*'Macro-Debt_Data'!P60), \"…\")","v":"…"},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!Q81)/('Macro-Debt_Data'!Q56*'Macro-Debt_Data'!Q60)), 100*('Macro-Debt_Data'!Q81)/('Macro-Debt_Data'!Q56*'Macro-Debt_Data'!Q60), \"…\")","v":"…"},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!R81)/('Macro-Debt_Data'!R56*'Macro-Debt_Data'!R60)), 100*('Macro-Debt_Data'!R81)/('Macro-Debt_Data'!R56*'Macro-Debt_Data'!R60), \"…\")","v":"…"},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!S81)/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60)), 100*('Macro-Debt_Data'!S81)/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60), \"…\")","v":"…"},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!T81)/('Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60)), 100*('Macro-Debt_Data'!T81)/('Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60), \"…\")","v":"…"},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!U81)/('Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60)), 100*('Macro-Debt_Data'!U81)/('Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60), \"…\")","v":"…"},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!V81)/('Macro-Debt_Data'!V56*'Macro-Debt_Data'!V60)), 100*('Macro-Debt_Data'!V81)/('Macro-Debt_Data'!V56*'Macro-Debt_Data'!V60), \"…\")","v":"…"},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!W81)/('Macro-Debt_Data'!W56*'Macro-Debt_Data'!W60)), 100*('Macro-Debt_Data'!W81)/('Macro-Debt_Data'!W56*'Macro-Debt_Data'!W60), \"…\")","v":"…"},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!X81)/('Macro-Debt_Data'!X56*'Macro-Debt_Data'!X60)), 100*('Macro-Debt_Data'!X81)/('Macro-Debt_Data'!X56*'Macro-Debt_Data'!X60), \"…\")","v":"…"},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!Y81)/('Macro-Debt_Data'!Y56*'Macro-Debt_Data'!Y60)), 100*('Macro-Debt_Data'!Y81)/('Macro-Debt_Data'!Y56*'Macro-Debt_Data'!Y60), \"…\")","v":"…"},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!Z81)/('Macro-Debt_Data'!Z56*'Macro-Debt_Data'!Z60)), 100*('Macro-Debt_Data'!Z81)/('Macro-Debt_Data'!Z56*'Macro-Debt_Data'!Z60), \"…\")","v":"…"},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AA81)/('Macro-Debt_Data'!AA56*'Macro-Debt_Data'!AA60)), 100*('Macro-Debt_Data'!AA81)/('Macro-Debt_Data'!AA56*'Macro-Debt_Data'!AA60), \"…\")","v":"…"},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AB81)/('Macro-Debt_Data'!AB56*'Macro-Debt_Data'!AB60)), 100*('Macro-Debt_Data'!AB81)/('Macro-Debt_Data'!AB56*'Macro-Debt_Data'!AB60), \"…\")","v":"…"},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AC81)/('Macro-Debt_Data'!AC56*'Macro-Debt_Data'!AC60)), 100*('Macro-Debt_Data'!AC81)/('Macro-Debt_Data'!AC56*'Macro-Debt_Data'!AC60), \"…\")","v":"…"},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AD81)/('Macro-Debt_Data'!AD56*'Macro-Debt_Data'!AD60)), 100*('Macro-Debt_Data'!AD81)/('Macro-Debt_Data'!AD56*'Macro-Debt_Data'!AD60), \"…\")","v":"…"},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AE81)/('Macro-Debt_Data'!AE56*'Macro-Debt_Data'!AE60)), 100*('Macro-Debt_Data'!AE81)/('Macro-Debt_Data'!AE56*'Macro-Debt_Data'!AE60), \"…\")","v":"…"},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AF81)/('Macro-Debt_Data'!AF56*'Macro-Debt_Data'!AF60)), 100*('Macro-Debt_Data'!AF81)/('Macro-Debt_Data'!AF56*'Macro-Debt_Data'!AF60), \"…\")","v":"…"},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AG81)/('Macro-Debt_Data'!AG56*'Macro-Debt_Data'!AG60)), 100*('Macro-Debt_Data'!AG81)/('Macro-Debt_Data'!AG56*'Macro-Debt_Data'!AG60), \"…\")","v":"…"},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AH81)/('Macro-Debt_Data'!AH56*'Macro-Debt_Data'!AH60)), 100*('Macro-Debt_Data'!AH81)/('Macro-Debt_Data'!AH56*'Macro-Debt_Data'!AH60), \"…\")","v":"…"},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AI81)/('Macro-Debt_Data'!AI56*'Macro-Debt_Data'!AI60)), 100*('Macro-Debt_Data'!AI81)/('Macro-Debt_Data'!AI56*'Macro-Debt_Data'!AI60), \"…\")","v":"…"},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AJ81)/('Macro-Debt_Data'!AJ56*'Macro-Debt_Data'!AJ60)), 100*('Macro-Debt_Data'!AJ81)/('Macro-Debt_Data'!AJ56*'Macro-Debt_Data'!AJ60), \"…\")","v":"…"},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AK81)/('Macro-Debt_Data'!AK56*'Macro-Debt_Data'!AK60)), 100*('Macro-Debt_Data'!AK81)/('Macro-Debt_Data'!AK56*'Macro-Debt_Data'!AK60), \"…\")","v":"…"},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AL81)/('Macro-Debt_Data'!AL56*'Macro-Debt_Data'!AL60)), 100*('Macro-Debt_Data'!AL81)/('Macro-Debt_Data'!AL56*'Macro-Debt_Data'!AL60), \"…\")","v":"…"},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AM81)/('Macro-Debt_Data'!AM56*'Macro-Debt_Data'!AM60)), 100*('Macro-Debt_Data'!AM81)/('Macro-Debt_Data'!AM56*'Macro-Debt_Data'!AM60), \"…\")","v":"…"},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AN81)/('Macro-Debt_Data'!AN56*'Macro-Debt_Data'!AN60)), 100*('Macro-Debt_Data'!AN81)/('Macro-Debt_Data'!AN56*'Macro-Debt_Data'!AN60), \"…\")","v":"…"},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AO81)/('Macro-Debt_Data'!AO56*'Macro-Debt_Data'!AO60)), 100*('Macro-Debt_Data'!AO81)/('Macro-Debt_Data'!AO56*'Macro-Debt_Data'!AO60), \"…\")","v":"…"}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1842,IF(START!L10=\"French\",translation!D1842,IF(START!L10=\"Portuguese\",translation!E1842,translation!F1842)))","v":"of which: Private"},{"$f":"'Macro-Debt_Data'!J70","v":"…"},{"$f":"'Macro-Debt_Data'!K70","v":"…"},{"$f":"'Macro-Debt_Data'!L70","v":"…"},{"$f":"'Macro-Debt_Data'!M70","v":"…"},{"$f":"'Macro-Debt_Data'!N70","v":"…"},{"$f":"'Macro-Debt_Data'!O70","v":"…"},{"$f":"'Macro-Debt_Data'!P70","v":"…"},{"$f":"'Macro-Debt_Data'!Q70","v":"…"},{"$f":"'Macro-Debt_Data'!R70","v":"…"},{"$f":"'Macro-Debt_Data'!S70","v":"…"},{"$f":"'Macro-Debt_Data'!T70","v":"…"},{"$f":"'Macro-Debt_Data'!U70","v":"…"},{"$f":"'Macro-Debt_Data'!V70","v":"…"},{"$f":"'Macro-Debt_Data'!W70","v":"…"},{"$f":"'Macro-Debt_Data'!X70","v":"…"},{"$f":"'Macro-Debt_Data'!Y70","v":"…"},{"$f":"'Macro-Debt_Data'!Z70","v":"…"},{"$f":"'Macro-Debt_Data'!AA70","v":"…"},{"$f":"'Macro-Debt_Data'!AB70","v":"…"},{"$f":"'Macro-Debt_Data'!AC70","v":"…"},{"$f":"'Macro-Debt_Data'!AD70","v":"…"},{"$f":"'Macro-Debt_Data'!AE70","v":"…"},{"$f":"'Macro-Debt_Data'!AF70","v":"…"},{"$f":"'Macro-Debt_Data'!AG70","v":"…"},{"$f":"'Macro-Debt_Data'!AH70","v":"…"},{"$f":"'Macro-Debt_Data'!AI70","v":"…"},{"$f":"'Macro-Debt_Data'!AJ70","v":"…"},{"$f":"'Macro-Debt_Data'!AK70","v":"…"},{"$f":"'Macro-Debt_Data'!AL70","v":"…"},{"$f":"'Macro-Debt_Data'!AM70","v":"…"},{"$f":"'Macro-Debt_Data'!AN70","v":"…"},{"$f":"'Macro-Debt_Data'!AO70","v":"…"}]
[3,{"$f":"+'Output 1-1 - External DSA'!B11","v":"Change in external debt"},{"$f":"IF(ISNUMBER((C12-B12)),(C12-B12),\"…\")","v":"…"},"…","…","…","…","…","…","…","…","…","…",{"$f":"(N12-M12)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"AI16+AI30","v":{"$error":"#DIV/0!"}}]
[4,{"$f":"+'Output 1-1 - External DSA'!B12","v":"Identified net debt-creating flows "},{"$f":"IF(ISNUMBER(C17+C24+C25),C17+C24+C25,\"…\")","v":"…"},"…","…","…","…","…","…","…","…","…","…",{"$f":"N17+N24+N25","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[5,{"$f":"+'Output 1-1 - External DSA'!B13","v":"Non-interest current account deficit"},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!J28+'Macro-Debt_Data'!J18)/C48),-('Macro-Debt_Data'!J28+'Macro-Debt_Data'!J18)/C48*100,\"...\")","v":"..."},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!K28+'Macro-Debt_Data'!K18)/D48),-('Macro-Debt_Data'!K28+'Macro-Debt_Data'!K18)/D48*100,\"...\")","v":"..."},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!L28+'Macro-Debt_Data'!L18)/E48),-('Macro-Debt_Data'!L28+'Macro-Debt_Data'!L18)/E48*100,\"...\")","v":"..."},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!M28+'Macro-Debt_Data'!M18)/F48),-('Macro-Debt_Data'!M28+'Macro-Debt_Data'!M18)/F48*100,\"...\")","v":"..."},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!N28+'Macro-Debt_Data'!N18)/G48),-('Macro-Debt_Data'!N28+'Macro-Debt_Data'!N18)/G48*100,\"...\")","v":"..."},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!O28+'Macro-Debt_Data'!O18)/H48),-('Macro-Debt_Data'!O28+'Macro-Debt_Data'!O18)/H48*100,\"...\")","v":"..."},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!P28+'Macro-Debt_Data'!P18)/I48),-('Macro-Debt_Data'!P28+'Macro-Debt_Data'!P18)/I48*100,\"...\")","v":"..."},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!Q28+'Macro-Debt_Data'!Q18)/J48),-('Macro-Debt_Data'!Q28+'Macro-Debt_Data'!Q18)/J48*100,\"...\")","v":"..."},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!R28+'Macro-Debt_Data'!R18)/K48),-('Macro-Debt_Data'!R28+'Macro-Debt_Data'!R18)/K48*100,\"...\")","v":"..."},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!S28+'Macro-Debt_Data'!S18)/L48),-('Macro-Debt_Data'!S28+'Macro-Debt_Data'!S18)/L48*100,\"...\")","v":"..."},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!T28+'Macro-Debt_Data'!T18)/M48),-('Macro-Debt_Data'!T28+'Macro-Debt_Data'!T18)/M48*100,\"...\")","v":"..."},{"$f":"-('Macro-Debt_Data'!U28+'Macro-Debt_Data'!U18)/N48*100","v":{"$error":"#DIV/0!"}},{"$f":"-('Macro-Debt_Data'!V28+'Macro-Debt_Data'!V18)/O48*100","v":{"$error":"#DIV/0!"}},{"$f":"-('Macro-Debt_Data'!W28+'Macro-Debt_Data'!W18)/P48*100","v":{"$error":"#DIV/0!"}},{"$f":"-('Macro-Debt_Data'!X28+'Macro-Debt_Data'!X18)/Q48*100","v":{"$error":"#DIV/0!"}},{"$f":"-('Macro-Debt_Data'!Y28+'Macro-Debt_Data'!Y18)/R48*100","v":{"$error":"#DIV/0!"}},{"$f":"-('Macro-Debt_Data'!Z28+'Macro-Debt_Data'!Z18)/S48*100","v":{"$error":"#DIV/0!"}},{"$f":"-('Macro-Debt_Data'!AA28+'Macro-Debt_Data'!AA18)/T48*100","v":{"$error":"#DIV/0!"}},{"$f":"-('Macro-Debt_Data'!AB28+'Macro-Debt_Data'!AB18)/U48*100","v":{"$error":"#DIV/0!"}},{"$f":"-('Macro-Debt_Data'!AC28+'Macro-Debt_Data'!AC18)/V48*100","v":{"$error":"#DIV/0!"}},{"$f":"-('Macro-Debt_Data'!AD28+'Macro-Debt_Data'!AD18)/W48*100","v":{"$error":"#DIV/0!"}},{"$f":"-('Macro-Debt_Data'!AE28+'Macro-Debt_Data'!AE18)/X48*100","v":{"$error":"#DIV/0!"}},{"$f":"-('Macro-Debt_Data'!AF28+'Macro-Debt_Data'!AF18)/Y48*100","v":{"$error":"#DIV/0!"}},{"$f":"-('Macro-Debt_Data'!AG28+'Macro-Debt_Data'!AG18)/Z48*100","v":{"$error":"#DIV/0!"}},{"$f":"-('Macro-Debt_Data'!AH28+'Macro-Debt_Data'!AH18)/AA48*100","v":{"$error":"#DIV/0!"}},{"$f":"-('Macro-Debt_Data'!AI28+'Macro-Debt_Data'!AI18)/AB48*100","v":{"$error":"#DIV/0!"}},{"$f":"-('Macro-Debt_Data'!AJ28+'Macro-Debt_Data'!AJ18)/AC48*100","v":{"$error":"#DIV/0!"}},{"$f":"-('Macro-Debt_Data'!AK28+'Macro-Debt_Data'!AK18)/AD48*100","v":{"$error":"#DIV/0!"}},{"$f":"-('Macro-Debt_Data'!AL28+'Macro-Debt_Data'!AL18)/AE48*100","v":{"$error":"#DIV/0!"}},{"$f":"-('Macro-Debt_Data'!AM28+'Macro-Debt_Data'!AM18)/AF48*100","v":{"$error":"#DIV/0!"}},{"$f":"-('Macro-Debt_Data'!AN28+'Macro-Debt_Data'!AN18)/AG48*100","v":{"$error":"#DIV/0!"}},{"$f":"-('Macro-Debt_Data'!AO28+'Macro-Debt_Data'!AO18)/AH48*100","v":{"$error":"#DIV/0!"}},{"$f":"-(AI24+AI25)","v":{"$error":"#DIV/0!"}}]
[6,{"$f":"+'Output 1-1 - External DSA'!B14","v":"Deficit in balance of goods and services"},{"$f":"IF(ISNUMBER(C20-C19),C20-C19,\"…\")","v":"…"},{"$f":"IF(ISNUMBER(D20-D19),D20-D19,\"…\")","v":"…"},{"$f":"IF(ISNUMBER(E20-E19),E20-E19,\"…\")","v":"…"},{"$f":"IF(ISNUMBER(F20-F19),F20-F19,\"…\")","v":"…"},"…","…","…","…","…","…","…",{"$f":"N20-N19","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AA20-AA19","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Output 1-1 - External DSA'!B15","v":"Exports "},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!J29/C48*100),'Macro-Debt_Data'!J29/C48*100, \"…\")","v":"…"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!K29/D48*100),'Macro-Debt_Data'!K29/D48*100, \"…\")","v":"…"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!L29/E48*100),'Macro-Debt_Data'!L29/E48*100, \"…\")","v":"…"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!M29/F48*100),'Macro-Debt_Data'!M29/F48*100, \"…\")","v":"…"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!N29/G48*100),'Macro-Debt_Data'!N29/G48*100, \"…\")","v":"…"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!O29/H48*100),'Macro-Debt_Data'!O29/H48*100, \"…\")","v":"…"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!P29/I48*100),'Macro-Debt_Data'!P29/I48*100, \"…\")","v":"…"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Q29/J48*100),'Macro-Debt_Data'!Q29/J48*100, \"…\")","v":"…"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!R29/K48*100),'Macro-Debt_Data'!R29/K48*100, \"…\")","v":"…"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S29/L48*100),'Macro-Debt_Data'!S29/L48*100, \"…\")","v":"…"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T29/M48*100),'Macro-Debt_Data'!T29/M48*100, \"…\")","v":"…"},{"$f":"'Macro-Debt_Data'!U29/N48*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!V29/O48*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!W29/P48*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!X29/Q48*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!Y29/R48*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!Z29/S48*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AA29/T48*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AB29/U48*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AC29/V48*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AD29/W48*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AE29/X48*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AF29/Y48*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AG29/Z48*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AH29/AA48*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AI29/AB48*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AJ29/AC48*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AK29/AD48*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AL29/AE48*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AM29/AF48*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AN29/AG48*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AO29/AH48*100","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+'Output 1-1 - External DSA'!B16","v":"Imports "},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!J30/C48*100),'Macro-Debt_Data'!J30/C48*100,\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!K30/D48*100),'Macro-Debt_Data'!K30/D48*100,\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!L30/E48*100),'Macro-Debt_Data'!L30/E48*100,\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!M30/F48*100),'Macro-Debt_Data'!M30/F48*100,\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!N30/G48*100),'Macro-Debt_Data'!N30/G48*100,\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!O30/H48*100),'Macro-Debt_Data'!O30/H48*100,\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!P30/I48*100),'Macro-Debt_Data'!P30/I48*100,\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Q30/J48*100),'Macro-Debt_Data'!Q30/J48*100,\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!R30/K48*100),'Macro-Debt_Data'!R30/K48*100,\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S30/L48*100),'Macro-Debt_Data'!S30/L48*100,\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T30/M48*100),'Macro-Debt_Data'!T30/M48*100,\"…\")","v":"…"},{"$f":"'Macro-Debt_Data'!U30/N48*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!V30/O48*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!W30/P48*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!X30/Q48*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!Y30/R48*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!Z30/S48*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AA30/T48*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AB30/U48*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AC30/V48*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AD30/W48*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AE30/X48*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AF30/Y48*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AG30/Z48*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AH30/AA48*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AI30/AB48*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AJ30/AC48*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AK30/AD48*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AL30/AE48*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AM30/AF48*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AN30/AG48*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AO30/AH48*100","v":{"$error":"#DIV/0!"}}]
[7,{"$f":"+'Output 1-1 - External DSA'!B17","v":"Net current transfers (negative = inflow)"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!J31/'Macro-Debt_Data'!J56),-'Macro-Debt_Data'!J31/'Macro-Debt_Data'!J56*100,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!K31/'Macro-Debt_Data'!K56),-'Macro-Debt_Data'!K31/'Macro-Debt_Data'!K56*100,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!L31/'Macro-Debt_Data'!L56),-'Macro-Debt_Data'!L31/'Macro-Debt_Data'!L56*100,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!M31/'Macro-Debt_Data'!M56),-'Macro-Debt_Data'!M31/'Macro-Debt_Data'!M56*100,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!N31/'Macro-Debt_Data'!N56),-'Macro-Debt_Data'!N31/'Macro-Debt_Data'!N56*100,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!O31/'Macro-Debt_Data'!O56),-'Macro-Debt_Data'!O31/'Macro-Debt_Data'!O56*100,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!P31/'Macro-Debt_Data'!P56),-'Macro-Debt_Data'!P31/'Macro-Debt_Data'!P56*100,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Q31/'Macro-Debt_Data'!Q56),-'Macro-Debt_Data'!Q31/'Macro-Debt_Data'!Q56*100,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!R31/'Macro-Debt_Data'!R56),-'Macro-Debt_Data'!R31/'Macro-Debt_Data'!R56*100,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S31/'Macro-Debt_Data'!S56),-'Macro-Debt_Data'!S31/'Macro-Debt_Data'!S56*100,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T31/'Macro-Debt_Data'!T56),-'Macro-Debt_Data'!T31/'Macro-Debt_Data'!T56*100,\"...\")","v":"..."},{"$f":"-'Macro-Debt_Data'!U31/'Macro-Debt_Data'!U56*100","v":{"$error":"#DIV/0!"}},{"$f":"-'Macro-Debt_Data'!V31/'Macro-Debt_Data'!V56*100","v":{"$error":"#DIV/0!"}},{"$f":"-'Macro-Debt_Data'!W31/'Macro-Debt_Data'!W56*100","v":{"$error":"#DIV/0!"}},{"$f":"-'Macro-Debt_Data'!X31/'Macro-Debt_Data'!X56*100","v":{"$error":"#DIV/0!"}},{"$f":"-'Macro-Debt_Data'!Y31/'Macro-Debt_Data'!Y56*100","v":{"$error":"#DIV/0!"}},{"$f":"-'Macro-Debt_Data'!Z31/'Macro-Debt_Data'!Z56*100","v":{"$error":"#DIV/0!"}},{"$f":"-'Macro-Debt_Data'!AA31/'Macro-Debt_Data'!AA56*100","v":{"$error":"#DIV/0!"}},{"$f":"-'Macro-Debt_Data'!AB31/'Macro-Debt_Data'!AB56*100","v":{"$error":"#DIV/0!"}},{"$f":"-'Macro-Debt_Data'!AC31/'Macro-Debt_Data'!AC56*100","v":{"$error":"#DIV/0!"}},{"$f":"-'Macro-Debt_Data'!AD31/'Macro-Debt_Data'!AD56*100","v":{"$error":"#DIV/0!"}},{"$f":"-'Macro-Debt_Data'!AE31/'Macro-Debt_Data'!AE56*100","v":{"$error":"#DIV/0!"}},{"$f":"-'Macro-Debt_Data'!AF31/'Macro-Debt_Data'!AF56*100","v":{"$error":"#DIV/0!"}},{"$f":"-'Macro-Debt_Data'!AG31/'Macro-Debt_Data'!AG56*100","v":{"$error":"#DIV/0!"}},{"$f":"-'Macro-Debt_Data'!AH31/'Macro-Debt_Data'!AH56*100","v":{"$error":"#DIV/0!"}},{"$f":"-'Macro-Debt_Data'!AI31/'Macro-Debt_Data'!AI56*100","v":{"$error":"#DIV/0!"}},{"$f":"-'Macro-Debt_Data'!AJ31/'Macro-Debt_Data'!AJ56*100","v":{"$error":"#DIV/0!"}},{"$f":"-'Macro-Debt_Data'!AK31/'Macro-Debt_Data'!AK56*100","v":{"$error":"#DIV/0!"}},{"$f":"-'Macro-Debt_Data'!AL31/'Macro-Debt_Data'!AL56*100","v":{"$error":"#DIV/0!"}},{"$f":"-'Macro-Debt_Data'!AM31/'Macro-Debt_Data'!AM56*100","v":{"$error":"#DIV/0!"}},{"$f":"-'Macro-Debt_Data'!AN31/'Macro-Debt_Data'!AN56*100","v":{"$error":"#DIV/0!"}},{"$f":"-'Macro-Debt_Data'!AO31/'Macro-Debt_Data'!AO56*100","v":{"$error":"#DIV/0!"}}]
[8,{"$f":"+'Output 1-1 - External DSA'!B18","v":"of which: official"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!J32/'Macro-Debt_Data'!J56),-'Macro-Debt_Data'!J32/'Macro-Debt_Data'!J56*100,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!K32/'Macro-Debt_Data'!K56),-'Macro-Debt_Data'!K32/'Macro-Debt_Data'!K56*100,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!L32/'Macro-Debt_Data'!L56),-'Macro-Debt_Data'!L32/'Macro-Debt_Data'!L56*100,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!M32/'Macro-Debt_Data'!M56),-'Macro-Debt_Data'!M32/'Macro-Debt_Data'!M56*100,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!N32/'Macro-Debt_Data'!N56),-'Macro-Debt_Data'!N32/'Macro-Debt_Data'!N56*100,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!O32/'Macro-Debt_Data'!O56),-'Macro-Debt_Data'!O32/'Macro-Debt_Data'!O56*100,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!P32/'Macro-Debt_Data'!P56),-'Macro-Debt_Data'!P32/'Macro-Debt_Data'!P56*100,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Q32/'Macro-Debt_Data'!Q56),-'Macro-Debt_Data'!Q32/'Macro-Debt_Data'!Q56*100,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!R32/'Macro-Debt_Data'!R56),-'Macro-Debt_Data'!R32/'Macro-Debt_Data'!R56*100,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S32/'Macro-Debt_Data'!S56),-'Macro-Debt_Data'!S32/'Macro-Debt_Data'!S56*100,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T32/'Macro-Debt_Data'!T56),-'Macro-Debt_Data'!T32/'Macro-Debt_Data'!T56*100,\"...\")","v":"..."},{"$f":"-'Macro-Debt_Data'!U32/'Macro-Debt_Data'!U56*100","v":{"$error":"#DIV/0!"}},{"$f":"-'Macro-Debt_Data'!V32/'Macro-Debt_Data'!V56*100","v":{"$error":"#DIV/0!"}},{"$f":"-'Macro-Debt_Data'!W32/'Macro-Debt_Data'!W56*100","v":{"$error":"#DIV/0!"}},{"$f":"-'Macro-Debt_Data'!X32/'Macro-Debt_Data'!X56*100","v":{"$error":"#DIV/0!"}},{"$f":"-'Macro-Debt_Data'!Y32/'Macro-Debt_Data'!Y56*100","v":{"$error":"#DIV/0!"}},{"$f":"-'Macro-Debt_Data'!Z32/'Macro-Debt_Data'!Z56*100","v":{"$error":"#DIV/0!"}},{"$f":"-'Macro-Debt_Data'!AA32/'Macro-Debt_Data'!AA56*100","v":{"$error":"#DIV/0!"}},{"$f":"-'Macro-Debt_Data'!AB32/'Macro-Debt_Data'!AB56*100","v":{"$error":"#DIV/0!"}},{"$f":"-'Macro-Debt_Data'!AC32/'Macro-Debt_Data'!AC56*100","v":{"$error":"#DIV/0!"}},{"$f":"-'Macro-Debt_Data'!AD32/'Macro-Debt_Data'!AD56*100","v":{"$error":"#DIV/0!"}},{"$f":"-'Macro-Debt_Data'!AE32/'Macro-Debt_Data'!AE56*100","v":{"$error":"#DIV/0!"}},{"$f":"-'Macro-Debt_Data'!AF32/'Macro-Debt_Data'!AF56*100","v":{"$error":"#DIV/0!"}},{"$f":"-'Macro-Debt_Data'!AG32/'Macro-Debt_Data'!AG56*100","v":{"$error":"#DIV/0!"}},{"$f":"-'Macro-Debt_Data'!AH32/'Macro-Debt_Data'!AH56*100","v":{"$error":"#DIV/0!"}},{"$f":"-'Macro-Debt_Data'!AI32/'Macro-Debt_Data'!AI56*100","v":{"$error":"#DIV/0!"}},{"$f":"-'Macro-Debt_Data'!AJ32/'Macro-Debt_Data'!AJ56*100","v":{"$error":"#DIV/0!"}},{"$f":"-'Macro-Debt_Data'!AK32/'Macro-Debt_Data'!AK56*100","v":{"$error":"#DIV/0!"}},{"$f":"-'Macro-Debt_Data'!AL32/'Macro-Debt_Data'!AL56*100","v":{"$error":"#DIV/0!"}},{"$f":"-'Macro-Debt_Data'!AM32/'Macro-Debt_Data'!AM56*100","v":{"$error":"#DIV/0!"}},{"$f":"-'Macro-Debt_Data'!AN32/'Macro-Debt_Data'!AN56*100","v":{"$error":"#DIV/0!"}},{"$f":"-'Macro-Debt_Data'!AO32/'Macro-Debt_Data'!AO56*100","v":{"$error":"#DIV/0!"}}]
[9,{"$f":"+'Output 1-1 - External DSA'!B19","v":"Other current account flows (negative = net inflow)"},{"$f":"IF(ISNUMBER(C17-C18-C21),C17-C18-C21,\"…\")","v":"…"},"…","…","…","…","…","…","…","…","…","…",{"$f":"N17-N18-N21","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[10,{"$f":"+'Output 1-1 - External DSA'!B20","v":"Net FDI (negative = inflow)"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!J34/C48),-'Macro-Debt_Data'!J34/C48*100,\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!K34/D48),-'Macro-Debt_Data'!K34/D48*100,\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!L34/E48),-'Macro-Debt_Data'!L34/E48*100,\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!M34/F48),-'Macro-Debt_Data'!M34/F48*100,\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!N34/G48),-'Macro-Debt_Data'!N34/G48*100,\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!O34/H48),-'Macro-Debt_Data'!O34/H48*100,\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!P34/I48),-'Macro-Debt_Data'!P34/I48*100,\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Q34/J48),-'Macro-Debt_Data'!Q34/J48*100,\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!R34/K48),-'Macro-Debt_Data'!R34/K48*100,\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S34/L48),-'Macro-Debt_Data'!S34/L48*100,\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T34/M48),-'Macro-Debt_Data'!T34/M48*100,\"…\")","v":"…"},{"$f":"-'Macro-Debt_Data'!U34/N48*100","v":{"$error":"#DIV/0!"}},{"$f":"-'Macro-Debt_Data'!V34/O48*100","v":{"$error":"#DIV/0!"}},{"$f":"-'Macro-Debt_Data'!W34/P48*100","v":{"$error":"#DIV/0!"}},{"$f":"-'Macro-Debt_Data'!X34/Q48*100","v":{"$error":"#DIV/0!"}},{"$f":"-'Macro-Debt_Data'!Y34/R48*100","v":{"$error":"#DIV/0!"}},{"$f":"-'Macro-Debt_Data'!Z34/S48*100","v":{"$error":"#DIV/0!"}},{"$f":"-'Macro-Debt_Data'!AA34/T48*100","v":{"$error":"#DIV/0!"}},{"$f":"-'Macro-Debt_Data'!AB34/U48*100","v":{"$error":"#DIV/0!"}},{"$f":"-'Macro-Debt_Data'!AC34/V48*100","v":{"$error":"#DIV/0!"}},{"$f":"-'Macro-Debt_Data'!AD34/W48*100","v":{"$error":"#DIV/0!"}},{"$f":"-'Macro-Debt_Data'!AE34/X48*100","v":{"$error":"#DIV/0!"}},{"$f":"-'Macro-Debt_Data'!AF34/Y48*100","v":{"$error":"#DIV/0!"}},{"$f":"-'Macro-Debt_Data'!AG34/Z48*100","v":{"$error":"#DIV/0!"}},{"$f":"-'Macro-Debt_Data'!AH34/AA48*100","v":{"$error":"#DIV/0!"}},{"$f":"-'Macro-Debt_Data'!AI34/AB48*100","v":{"$error":"#DIV/0!"}},{"$f":"-'Macro-Debt_Data'!AJ34/AC48*100","v":{"$error":"#DIV/0!"}},{"$f":"-'Macro-Debt_Data'!AK34/AD48*100","v":{"$error":"#DIV/0!"}},{"$f":"-'Macro-Debt_Data'!AL34/AE48*100","v":{"$error":"#DIV/0!"}},{"$f":"-'Macro-Debt_Data'!AM34/AF48*100","v":{"$error":"#DIV/0!"}},{"$f":"-'Macro-Debt_Data'!AN34/AG48*100","v":{"$error":"#DIV/0!"}},{"$f":"-'Macro-Debt_Data'!AO34/AH48*100","v":{"$error":"#DIV/0!"}},{"$f":"AH24","v":{"$error":"#DIV/0!"}}]
[11,{"$f":"+'Output 1-1 - External DSA'!B21","v":"Endogenous debt dynamics 2/ "},{"$f":"IF(ISNUMBER(C27+C28+C29),C27+C28+C29,\"…\")","v":"…"},"…","…","…","…","…","…","…","…","…","…",{"$f":"N27+N28+N29","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+'Output 1-1 - External DSA'!B22","v":"Denominator: 1+g+ρ+gρ"},{"$f":"IF(ISNUMBER(1+C52/100+C53/100+C52/100*C53/100),1+C52/100+C53/100+C52/100*C53/100,\"…\")","v":"…"},{"$f":"IF(ISNUMBER(1+D52/100+D53/100+D52/100*D53/100),1+D52/100+D53/100+D52/100*D53/100,\"…\")","v":"…"},{"$f":"IF(ISNUMBER(1+E52/100+E53/100+E52/100*E53/100),1+E52/100+E53/100+E52/100*E53/100,\"…\")","v":"…"},{"$f":"IF(ISNUMBER(1+F52/100+F53/100+F52/100*F53/100),1+F52/100+F53/100+F52/100*F53/100,\"…\")","v":"…"},"…","…","…","…","…","…","…",{"$f":"1+N52/100+N53/100+N52/100*N53/100","v":{"$error":"#DIV/0!"}},{"$f":"1+O52/100+O53/100+O52/100*O53/100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[12,{"$f":"+'Output 1-1 - External DSA'!B23","v":"Contribution from nominal interest rate"},{"$f":"IF(ISNUMBER((C54/100)*B12/C26),(C54/100)*B12/C26,\"…\")","v":"…"},"…","…","…","…","…","…","…","…","…","…",{"$f":"(N54/100)*M12/N26","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[13,{"$f":"+'Output 1-1 - External DSA'!B24","v":"Contribution from real GDP growth "},{"$f":"IF(ISNUMBER(-(C52/100)*B12/C26),-(C52/100)*B12/C26,\"…\")","v":"…"},"…","…","…","…","…","…","…","…","…","…",{"$f":"-(N52/100)*M12/N26","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[14,{"$f":"+'Output 1-1 - External DSA'!B25","v":"Contribution from price and exchange rate changes "},{"$f":"IF(ISNUMBER(-(C53/100*(1+C52/100))*B12/C26+B43*(-C59/100)*(1+C54/100)*B12/C26),-(C53/100*(1+C52/100))*B12/C26+B43*(-C59/100)*(1+C54/100)*B12/C26,\"…\")","v":"…"},"…","…","…","…","…","…","…","…",{"$f":"IF(ISNUMBER(-(L53/100*(1+L52/100))*K12/L26+K43*(-L59/100)*(1+L54/100)*K12/L26),-(L53/100*(1+L52/100))*K12/L26+K43*(-L59/100)*(1+L54/100)*K12/L26,\"…\")","v":"…"},{"$f":"IF(ISNUMBER(-(M53/100*(1+M52/100))*L12/M26+L43*(-M59/100)*(1+M54/100)*L12/M26),-(M53/100*(1+M52/100))*L12/M26+L43*(-M59/100)*(1+M54/100)*L12/M26,\"…\")","v":"…"},{"$f":"-(N53/100*(1+N52/100))*M12/N26+M43*(-N59/100)*(1+N54/100)*M12/N26","v":{"$error":"#VALUE!"}},{"$f":"-(O53/100*(1+O52/100))*N12/O26+N43*(-O59/100)*(1+O54/100)*N12/O26","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-(W53/100*(1+W52/100))*V12/W26+V43*(-W59/100)*(1+W54/100)*V12/W26","v":{"$error":"#VALUE!"}},{"$f":"-(X53/100*(1+X52/100))*W12/X26+W43*(-X59/100)*(1+X54/100)*W12/X26","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-(AI53/100*(1+AI52/100))*AH12/AI26","v":{"$error":"#VALUE!"}}]
[15,{"$f":"+'Output 1-1 - External DSA'!B26","v":"Residual 3/ "},{"$f":"IF(ISNUMBER(C15-C16),C15-C16,\"…\")","v":"…"},"…","…","…","…","…","…","…","…","…","…",{"$f":"N15-N16","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0]
[null,{"$f":"+'Output 1-1 - External DSA'!B27","v":"of which: exceptional financing"},{"$f":"IF(ISNUMBER(C30),IF(ISNUMBER('Macro-Debt_Data'!#REF!/'Macro-Debt_Data'!J56),-'Macro-Debt_Data'!#REF!/'Macro-Debt_Data'!J56*100,\"...\"),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(D30),IF(ISNUMBER('Macro-Debt_Data'!K35/'Macro-Debt_Data'!K56),-'Macro-Debt_Data'!K35/'Macro-Debt_Data'!K56*100,\"...\"),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(E30),IF(ISNUMBER('Macro-Debt_Data'!L35/'Macro-Debt_Data'!L56),-'Macro-Debt_Data'!L35/'Macro-Debt_Data'!L56*100,\"...\"),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(F30),IF(ISNUMBER('Macro-Debt_Data'!M35/'Macro-Debt_Data'!M56),-'Macro-Debt_Data'!M35/'Macro-Debt_Data'!M56*100,\"...\"),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(G30),IF(ISNUMBER('Macro-Debt_Data'!N35/'Macro-Debt_Data'!N56),-'Macro-Debt_Data'!N35/'Macro-Debt_Data'!N56*100,\"...\"),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(H30),IF(ISNUMBER('Macro-Debt_Data'!O35/'Macro-Debt_Data'!O56),-'Macro-Debt_Data'!O35/'Macro-Debt_Data'!O56*100,\"...\"),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(I30),IF(ISNUMBER('Macro-Debt_Data'!P35/'Macro-Debt_Data'!P56),-'Macro-Debt_Data'!P35/'Macro-Debt_Data'!P56*100,\"...\"),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(J30),IF(ISNUMBER('Macro-Debt_Data'!Q35/'Macro-Debt_Data'!Q56),-'Macro-Debt_Data'!Q35/'Macro-Debt_Data'!Q56*100,\"...\"),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(K30),IF(ISNUMBER('Macro-Debt_Data'!R35/'Macro-Debt_Data'!R56),-'Macro-Debt_Data'!R35/'Macro-Debt_Data'!R56*100,\"...\"),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(L30),IF(ISNUMBER('Macro-Debt_Data'!S35/'Macro-Debt_Data'!S56),-'Macro-Debt_Data'!S35/'Macro-Debt_Data'!S56*100,\"...\"),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(M30),IF(ISNUMBER('Macro-Debt_Data'!T35/'Macro-Debt_Data'!T56),-'Macro-Debt_Data'!T35/'Macro-Debt_Data'!T56*100,\"...\"),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(N30),IF(ISNUMBER('Macro-Debt_Data'!U35/'Macro-Debt_Data'!U56),-'Macro-Debt_Data'!U35/'Macro-Debt_Data'!U56*100,\"...\"),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(O30),IF(ISNUMBER('Macro-Debt_Data'!V35/'Macro-Debt_Data'!V56),-'Macro-Debt_Data'!V35/'Macro-Debt_Data'!V56*100,\"...\"),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(P30),IF(ISNUMBER('Macro-Debt_Data'!W35/'Macro-Debt_Data'!W56),-'Macro-Debt_Data'!W35/'Macro-Debt_Data'!W56*100,\"...\"),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(Q30),IF(ISNUMBER('Macro-Debt_Data'!X35/'Macro-Debt_Data'!X56),-'Macro-Debt_Data'!X35/'Macro-Debt_Data'!X56*100,\"...\"),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(R30),IF(ISNUMBER('Macro-Debt_Data'!Y35/'Macro-Debt_Data'!Y56),-'Macro-Debt_Data'!Y35/'Macro-Debt_Data'!Y56*100,\"...\"),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(S30),IF(ISNUMBER('Macro-Debt_Data'!Z35/'Macro-Debt_Data'!Z56),-'Macro-Debt_Data'!Z35/'Macro-Debt_Data'!Z56*100,\"...\"),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(T30),IF(ISNUMBER('Macro-Debt_Data'!AA35/'Macro-Debt_Data'!AA56),-'Macro-Debt_Data'!AA35/'Macro-Debt_Data'!AA56*100,\"...\"),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(U30),IF(ISNUMBER('Macro-Debt_Data'!AB35/'Macro-Debt_Data'!AB56),-'Macro-Debt_Data'!AB35/'Macro-Debt_Data'!AB56*100,\"...\"),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(V30),IF(ISNUMBER('Macro-Debt_Data'!AC35/'Macro-Debt_Data'!AC56),-'Macro-Debt_Data'!AC35/'Macro-Debt_Data'!AC56*100,\"...\"),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(W30),IF(ISNUMBER('Macro-Debt_Data'!AD35/'Macro-Debt_Data'!AD56),-'Macro-Debt_Data'!AD35/'Macro-Debt_Data'!AD56*100,\"...\"),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(X30),IF(ISNUMBER('Macro-Debt_Data'!AE35/'Macro-Debt_Data'!AE56),-'Macro-Debt_Data'!AE35/'Macro-Debt_Data'!AE56*100,\"...\"),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(Y30),IF(ISNUMBER('Macro-Debt_Data'!AF35/'Macro-Debt_Data'!AF56),-'Macro-Debt_Data'!AF35/'Macro-Debt_Data'!AF56*100,\"...\"),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(Z30),IF(ISNUMBER('Macro-Debt_Data'!AG35/'Macro-Debt_Data'!AG56),-'Macro-Debt_Data'!AG35/'Macro-Debt_Data'!AG56*100,\"...\"),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(AA30),IF(ISNUMBER('Macro-Debt_Data'!AH35/'Macro-Debt_Data'!AH56),-'Macro-Debt_Data'!AH35/'Macro-Debt_Data'!AH56*100,\"...\"),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(AB30),IF(ISNUMBER('Macro-Debt_Data'!AI35/'Macro-Debt_Data'!AI56),-'Macro-Debt_Data'!AI35/'Macro-Debt_Data'!AI56*100,\"...\"),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(AC30),IF(ISNUMBER('Macro-Debt_Data'!AJ35/'Macro-Debt_Data'!AJ56),-'Macro-Debt_Data'!AJ35/'Macro-Debt_Data'!AJ56*100,\"...\"),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(AD30),IF(ISNUMBER('Macro-Debt_Data'!AK35/'Macro-Debt_Data'!AK56),-'Macro-Debt_Data'!AK35/'Macro-Debt_Data'!AK56*100,\"...\"),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(AE30),IF(ISNUMBER('Macro-Debt_Data'!AL35/'Macro-Debt_Data'!AL56),-'Macro-Debt_Data'!AL35/'Macro-Debt_Data'!AL56*100,\"...\"),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(AF30),IF(ISNUMBER('Macro-Debt_Data'!AM35/'Macro-Debt_Data'!AM56),-'Macro-Debt_Data'!AM35/'Macro-Debt_Data'!AM56*100,\"...\"),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(AG30),IF(ISNUMBER('Macro-Debt_Data'!AN35/'Macro-Debt_Data'!AN56),-'Macro-Debt_Data'!AN35/'Macro-Debt_Data'!AN56*100,\"...\"),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(AH30),IF(ISNUMBER('Macro-Debt_Data'!AO35/'Macro-Debt_Data'!AO56),-'Macro-Debt_Data'!AO35/'Macro-Debt_Data'!AO56*100,\"...\"),\"...\")","v":"..."}]
[]
[null,{"$f":"+'Output 1-1 - External DSA'!B54","v":"PV of external debt 7/ "},"...","...","...","...","...","...","...","...","...","...",{"$f":"M35+'Macro-Debt_Data'!T70","v":{"$error":"#DIV/0!"}},{"$f":"N35+'Macro-Debt_Data'!U70","v":{"$error":"#DIV/0!"}},{"$f":"O35+'Macro-Debt_Data'!V70","v":{"$error":"#DIV/0!"}},{"$f":"P35+'Macro-Debt_Data'!W70","v":{"$error":"#DIV/0!"}},{"$f":"Q35+'Macro-Debt_Data'!X70","v":{"$error":"#DIV/0!"}},{"$f":"R35+'Macro-Debt_Data'!Y70","v":{"$error":"#DIV/0!"}},{"$f":"S35+'Macro-Debt_Data'!Z70","v":{"$error":"#DIV/0!"}},{"$f":"T35+'Macro-Debt_Data'!AA70","v":{"$error":"#DIV/0!"}},{"$f":"U35+'Macro-Debt_Data'!AB70","v":{"$error":"#DIV/0!"}},{"$f":"V35+'Macro-Debt_Data'!AC70","v":{"$error":"#DIV/0!"}},{"$f":"W35+'Macro-Debt_Data'!AD70","v":{"$error":"#DIV/0!"}},{"$f":"X35+'Macro-Debt_Data'!AE70","v":{"$error":"#DIV/0!"}},{"$f":"Y35+'Macro-Debt_Data'!AF70","v":{"$error":"#DIV/0!"}},{"$f":"Z35+'Macro-Debt_Data'!AG70","v":{"$error":"#DIV/0!"}},{"$f":"AA35+'Macro-Debt_Data'!AH70","v":{"$error":"#DIV/0!"}},{"$f":"AB35+'Macro-Debt_Data'!AI70","v":{"$error":"#DIV/0!"}},{"$f":"AC35+'Macro-Debt_Data'!AJ70","v":{"$error":"#DIV/0!"}},{"$f":"AD35+'Macro-Debt_Data'!AK70","v":{"$error":"#DIV/0!"}},{"$f":"AE35+'Macro-Debt_Data'!AL70","v":{"$error":"#DIV/0!"}},{"$f":"AF35+'Macro-Debt_Data'!AM70","v":{"$error":"#DIV/0!"}},{"$f":"AG35+'Macro-Debt_Data'!AN70","v":{"$error":"#DIV/0!"}},{"$f":"AH35+'Macro-Debt_Data'!AO70","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+'Output 1-1 - External DSA'!B55","v":"In percent of exports "},"...","...","...","...","...","...","...","...","...","...",{"$f":"M33/M19*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Output 1-1 - External DSA'!B30","v":"PV of PPG external debt-to-GDP ratio"},"...","...","...","...","...","...","...","...","...","...",{"$f":"Ext_Debt_Data!E371/('Baseline - external'!M48)*100","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!F371/('Baseline - external'!N48)*100","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!G371/('Baseline - external'!O48)*100","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!H371/('Baseline - external'!P48)*100","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!I371/('Baseline - external'!Q48)*100","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!J371/('Baseline - external'!R48)*100","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!K371/('Baseline - external'!S48)*100","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!L371/('Baseline - external'!T48)*100","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!M371/('Baseline - external'!U48)*100","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!N371/('Baseline - external'!V48)*100","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!O371/('Baseline - external'!W48)*100","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!P371/('Baseline - external'!X48)*100","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!Q371/('Baseline - external'!Y48)*100","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!R371/('Baseline - external'!Z48)*100","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!S371/('Baseline - external'!AA48)*100","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!T371/('Baseline - external'!AB48)*100","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!U371/('Baseline - external'!AC48)*100","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!V371/('Baseline - external'!AD48)*100","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!W371/('Baseline - external'!AE48)*100","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!X371/('Baseline - external'!AF48)*100","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!Y371/('Baseline - external'!AG48)*100","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!Z371/('Baseline - external'!AH48)*100","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+'Output 1-1 - External DSA'!B31","v":"PV of PPG external debt-to-exports ratio"},"...","...","...","...","...","...","...","...","...","...",{"$f":"M35/M19*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Output 1-1 - External DSA'!B32","v":"Total external debt service-to-exports ratio"},"...","...","...","...","...","...","...","...","...","...",{"$f":"M35/M60*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Output 1-1 - External DSA'!B56","v":"Total external debt service-to-exports ratio"},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!I13+'Macro-Debt_Data'!J18+'Macro-Debt_Data'!J23)/'Macro-Debt_Data'!J29),('Macro-Debt_Data'!I13+'Macro-Debt_Data'!J18+'Macro-Debt_Data'!J23)*100/'Macro-Debt_Data'!J29,\"...\")","v":"..."},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!J13+'Macro-Debt_Data'!K18+'Macro-Debt_Data'!K23)/'Macro-Debt_Data'!K29),('Macro-Debt_Data'!J13+'Macro-Debt_Data'!K18+'Macro-Debt_Data'!K23)*100/'Macro-Debt_Data'!K29,\"...\")","v":"..."},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!K13+'Macro-Debt_Data'!L18+'Macro-Debt_Data'!L23)/'Macro-Debt_Data'!L29),('Macro-Debt_Data'!K13+'Macro-Debt_Data'!L18+'Macro-Debt_Data'!L23)*100/'Macro-Debt_Data'!L29,\"...\")","v":"..."},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!L13+'Macro-Debt_Data'!M18+'Macro-Debt_Data'!M23)/'Macro-Debt_Data'!M29),('Macro-Debt_Data'!L13+'Macro-Debt_Data'!M18+'Macro-Debt_Data'!M23)*100/'Macro-Debt_Data'!M29,\"...\")","v":"..."},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!M13+'Macro-Debt_Data'!N18+'Macro-Debt_Data'!N23)/'Macro-Debt_Data'!N29),('Macro-Debt_Data'!M13+'Macro-Debt_Data'!N18+'Macro-Debt_Data'!N23)*100/'Macro-Debt_Data'!N29,\"...\")","v":"..."},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!N13+'Macro-Debt_Data'!O18+'Macro-Debt_Data'!O23)/'Macro-Debt_Data'!O29),('Macro-Debt_Data'!N13+'Macro-Debt_Data'!O18+'Macro-Debt_Data'!O23)*100/'Macro-Debt_Data'!O29,\"...\")","v":"..."},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!O13+'Macro-Debt_Data'!P18+'Macro-Debt_Data'!P23)/'Macro-Debt_Data'!P29),('Macro-Debt_Data'!O13+'Macro-Debt_Data'!P18+'Macro-Debt_Data'!P23)*100/'Macro-Debt_Data'!P29,\"...\")","v":"..."},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!P13+'Macro-Debt_Data'!Q18+'Macro-Debt_Data'!Q23)/'Macro-Debt_Data'!Q29),('Macro-Debt_Data'!P13+'Macro-Debt_Data'!Q18+'Macro-Debt_Data'!Q23)*100/'Macro-Debt_Data'!Q29,\"...\")","v":"..."},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!Q13+'Macro-Debt_Data'!R18+'Macro-Debt_Data'!R23)/'Macro-Debt_Data'!R29),('Macro-Debt_Data'!Q13+'Macro-Debt_Data'!R18+'Macro-Debt_Data'!R23)*100/'Macro-Debt_Data'!R29,\"...\")","v":"..."},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!R13+'Macro-Debt_Data'!S18+'Macro-Debt_Data'!S23)/'Macro-Debt_Data'!S29),('Macro-Debt_Data'!R13+'Macro-Debt_Data'!S18+'Macro-Debt_Data'!S23)*100/'Macro-Debt_Data'!S29,\"...\")","v":"..."},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!S13+'Macro-Debt_Data'!T18+'Macro-Debt_Data'!T23)/'Macro-Debt_Data'!T29),('Macro-Debt_Data'!S13+'Macro-Debt_Data'!T18+'Macro-Debt_Data'!T23)*100/'Macro-Debt_Data'!T29,\"...\")","v":"..."},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!T13+'Macro-Debt_Data'!U18+'Macro-Debt_Data'!U23)/'Macro-Debt_Data'!U29),('Macro-Debt_Data'!T13+'Macro-Debt_Data'!U18+'Macro-Debt_Data'!U23)*100/'Macro-Debt_Data'!U29,\"...\")","v":"..."},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!U13+'Macro-Debt_Data'!V18+'Macro-Debt_Data'!V23)/'Macro-Debt_Data'!V29),('Macro-Debt_Data'!U13+'Macro-Debt_Data'!V18+'Macro-Debt_Data'!V23)*100/'Macro-Debt_Data'!V29,\"...\")","v":"..."},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!V13+'Macro-Debt_Data'!W18+'Macro-Debt_Data'!W23)/'Macro-Debt_Data'!W29),('Macro-Debt_Data'!V13+'Macro-Debt_Data'!W18+'Macro-Debt_Data'!W23)*100/'Macro-Debt_Data'!W29,\"...\")","v":"..."},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!W13+'Macro-Debt_Data'!X18+'Macro-Debt_Data'!X23)/'Macro-Debt_Data'!X29),('Macro-Debt_Data'!W13+'Macro-Debt_Data'!X18+'Macro-Debt_Data'!X23)*100/'Macro-Debt_Data'!X29,\"...\")","v":"..."},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!X13+'Macro-Debt_Data'!Y18+'Macro-Debt_Data'!Y23)/'Macro-Debt_Data'!Y29),('Macro-Debt_Data'!X13+'Macro-Debt_Data'!Y18+'Macro-Debt_Data'!Y23)*100/'Macro-Debt_Data'!Y29,\"...\")","v":"..."},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!Y13+'Macro-Debt_Data'!Z18+'Macro-Debt_Data'!Z23)/'Macro-Debt_Data'!Z29),('Macro-Debt_Data'!Y13+'Macro-Debt_Data'!Z18+'Macro-Debt_Data'!Z23)*100/'Macro-Debt_Data'!Z29,\"...\")","v":"..."},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!Z13+'Macro-Debt_Data'!AA18+'Macro-Debt_Data'!AA23)/'Macro-Debt_Data'!AA29),('Macro-Debt_Data'!Z13+'Macro-Debt_Data'!AA18+'Macro-Debt_Data'!AA23)*100/'Macro-Debt_Data'!AA29,\"...\")","v":"..."},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AA13+'Macro-Debt_Data'!AB18+'Macro-Debt_Data'!AB23)/'Macro-Debt_Data'!AB29),('Macro-Debt_Data'!AA13+'Macro-Debt_Data'!AB18+'Macro-Debt_Data'!AB23)*100/'Macro-Debt_Data'!AB29,\"...\")","v":"..."},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AB13+'Macro-Debt_Data'!AC18+'Macro-Debt_Data'!AC23)/'Macro-Debt_Data'!AC29),('Macro-Debt_Data'!AB13+'Macro-Debt_Data'!AC18+'Macro-Debt_Data'!AC23)*100/'Macro-Debt_Data'!AC29,\"...\")","v":"..."},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AC13+'Macro-Debt_Data'!AD18+'Macro-Debt_Data'!AD23)/'Macro-Debt_Data'!AD29),('Macro-Debt_Data'!AC13+'Macro-Debt_Data'!AD18+'Macro-Debt_Data'!AD23)*100/'Macro-Debt_Data'!AD29,\"...\")","v":"..."},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AD13+'Macro-Debt_Data'!AE18+'Macro-Debt_Data'!AE23)/'Macro-Debt_Data'!AE29),('Macro-Debt_Data'!AD13+'Macro-Debt_Data'!AE18+'Macro-Debt_Data'!AE23)*100/'Macro-Debt_Data'!AE29,\"...\")","v":"..."},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AE13+'Macro-Debt_Data'!AF18+'Macro-Debt_Data'!AF23)/'Macro-Debt_Data'!AF29),('Macro-Debt_Data'!AE13+'Macro-Debt_Data'!AF18+'Macro-Debt_Data'!AF23)*100/'Macro-Debt_Data'!AF29,\"...\")","v":"..."},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AF13+'Macro-Debt_Data'!AG18+'Macro-Debt_Data'!AG23)/'Macro-Debt_Data'!AG29),('Macro-Debt_Data'!AF13+'Macro-Debt_Data'!AG18+'Macro-Debt_Data'!AG23)*100/'Macro-Debt_Data'!AG29,\"...\")","v":"..."},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AG13+'Macro-Debt_Data'!AH18+'Macro-Debt_Data'!AH23)/'Macro-Debt_Data'!AH29),('Macro-Debt_Data'!AG13+'Macro-Debt_Data'!AH18+'Macro-Debt_Data'!AH23)*100/'Macro-Debt_Data'!AH29,\"...\")","v":"..."},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AH13+'Macro-Debt_Data'!AI18+'Macro-Debt_Data'!AI23)/'Macro-Debt_Data'!AI29),('Macro-Debt_Data'!AH13+'Macro-Debt_Data'!AI18+'Macro-Debt_Data'!AI23)*100/'Macro-Debt_Data'!AI29,\"...\")","v":"..."},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AI13+'Macro-Debt_Data'!AJ18+'Macro-Debt_Data'!AJ23)/'Macro-Debt_Data'!AJ29),('Macro-Debt_Data'!AI13+'Macro-Debt_Data'!AJ18+'Macro-Debt_Data'!AJ23)*100/'Macro-Debt_Data'!AJ29,\"...\")","v":"..."},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AJ13+'Macro-Debt_Data'!AK18+'Macro-Debt_Data'!AK23)/'Macro-Debt_Data'!AK29),('Macro-Debt_Data'!AJ13+'Macro-Debt_Data'!AK18+'Macro-Debt_Data'!AK23)*100/'Macro-Debt_Data'!AK29,\"...\")","v":"..."},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AK13+'Macro-Debt_Data'!AL18+'Macro-Debt_Data'!AL23)/'Macro-Debt_Data'!AL29),('Macro-Debt_Data'!AK13+'Macro-Debt_Data'!AL18+'Macro-Debt_Data'!AL23)*100/'Macro-Debt_Data'!AL29,\"...\")","v":"..."},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AL13+'Macro-Debt_Data'!AM18+'Macro-Debt_Data'!AM23)/'Macro-Debt_Data'!AM29),('Macro-Debt_Data'!AL13+'Macro-Debt_Data'!AM18+'Macro-Debt_Data'!AM23)*100/'Macro-Debt_Data'!AM29,\"...\")","v":"..."},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AM13+'Macro-Debt_Data'!AN18+'Macro-Debt_Data'!AN23)/'Macro-Debt_Data'!AN29),('Macro-Debt_Data'!AM13+'Macro-Debt_Data'!AN18+'Macro-Debt_Data'!AN23)*100/'Macro-Debt_Data'!AN29,\"...\")","v":"..."},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AN13+'Macro-Debt_Data'!AO18+'Macro-Debt_Data'!AO23)/'Macro-Debt_Data'!AO29),('Macro-Debt_Data'!AN13+'Macro-Debt_Data'!AO18+'Macro-Debt_Data'!AO23)*100/'Macro-Debt_Data'!AO29,\"...\")","v":"..."}]
[null,{"$f":"+'Output 1-1 - External DSA'!B33","v":"PPG debt service-to-exports ratio"},{"$f":"IF(ISNUMBER(C38-'Macro-Debt_Data'!J71),C38-'Macro-Debt_Data'!J71,\"...\")","v":"..."},{"$f":"IF(ISNUMBER(D38-'Macro-Debt_Data'!K71),D38-'Macro-Debt_Data'!K71,\"...\")","v":"..."},{"$f":"IF(ISNUMBER(E38-'Macro-Debt_Data'!L71),E38-'Macro-Debt_Data'!L71,\"...\")","v":"..."},{"$f":"IF(ISNUMBER(F38-'Macro-Debt_Data'!M71),F38-'Macro-Debt_Data'!M71,\"...\")","v":"..."},{"$f":"IF(ISNUMBER(G38-'Macro-Debt_Data'!N71),G38-'Macro-Debt_Data'!N71,\"...\")","v":"..."},{"$f":"IF(ISNUMBER(H38-'Macro-Debt_Data'!O71),H38-'Macro-Debt_Data'!O71,\"...\")","v":"..."},{"$f":"IF(ISNUMBER(I38-'Macro-Debt_Data'!P71),I38-'Macro-Debt_Data'!P71,\"...\")","v":"..."},{"$f":"IF(ISNUMBER(J38-'Macro-Debt_Data'!Q71),J38-'Macro-Debt_Data'!Q71,\"...\")","v":"..."},{"$f":"IF(ISNUMBER(K38-'Macro-Debt_Data'!R71),K38-'Macro-Debt_Data'!R71,\"...\")","v":"..."},{"$f":"IF(ISNUMBER(L38-'Macro-Debt_Data'!S71),L38-'Macro-Debt_Data'!S71,\"...\")","v":"..."},{"$f":"IF(ISNUMBER(M38-'Macro-Debt_Data'!T71),M38-'Macro-Debt_Data'!T71,\"...\")","v":"..."},{"$f":"IF(ISNUMBER(N38-'Macro-Debt_Data'!U71),N38-'Macro-Debt_Data'!U71,\"...\")","v":"..."},{"$f":"IF(ISNUMBER(O38-'Macro-Debt_Data'!V71),O38-'Macro-Debt_Data'!V71,\"...\")","v":"..."},{"$f":"IF(ISNUMBER(P38-'Macro-Debt_Data'!W71),P38-'Macro-Debt_Data'!W71,\"...\")","v":"..."},{"$f":"IF(ISNUMBER(Q38-'Macro-Debt_Data'!X71),Q38-'Macro-Debt_Data'!X71,\"...\")","v":"..."},{"$f":"IF(ISNUMBER(R38-'Macro-Debt_Data'!Y71),R38-'Macro-Debt_Data'!Y71,\"...\")","v":"..."},{"$f":"IF(ISNUMBER(S38-'Macro-Debt_Data'!Z71),S38-'Macro-Debt_Data'!Z71,\"...\")","v":"..."},{"$f":"IF(ISNUMBER(T38-'Macro-Debt_Data'!AA71),T38-'Macro-Debt_Data'!AA71,\"...\")","v":"..."},{"$f":"IF(ISNUMBER(U38-'Macro-Debt_Data'!AB71),U38-'Macro-Debt_Data'!AB71,\"...\")","v":"..."},{"$f":"IF(ISNUMBER(V38-'Macro-Debt_Data'!AC71),V38-'Macro-Debt_Data'!AC71,\"...\")","v":"..."},{"$f":"IF(ISNUMBER(W38-'Macro-Debt_Data'!AD71),W38-'Macro-Debt_Data'!AD71,\"...\")","v":"..."},{"$f":"IF(ISNUMBER(X38-'Macro-Debt_Data'!AE71),X38-'Macro-Debt_Data'!AE71,\"...\")","v":"..."},{"$f":"IF(ISNUMBER(Y38-'Macro-Debt_Data'!AF71),Y38-'Macro-Debt_Data'!AF71,\"...\")","v":"..."},{"$f":"IF(ISNUMBER(Z38-'Macro-Debt_Data'!AG71),Z38-'Macro-Debt_Data'!AG71,\"...\")","v":"..."},{"$f":"IF(ISNUMBER(AA38-'Macro-Debt_Data'!AH71),AA38-'Macro-Debt_Data'!AH71,\"...\")","v":"..."},{"$f":"IF(ISNUMBER(AB38-'Macro-Debt_Data'!AI71),AB38-'Macro-Debt_Data'!AI71,\"...\")","v":"..."},{"$f":"IF(ISNUMBER(AC38-'Macro-Debt_Data'!AJ71),AC38-'Macro-Debt_Data'!AJ71,\"...\")","v":"..."},{"$f":"IF(ISNUMBER(AD38-'Macro-Debt_Data'!AK71),AD38-'Macro-Debt_Data'!AK71,\"...\")","v":"..."},{"$f":"IF(ISNUMBER(AE38-'Macro-Debt_Data'!AL71),AE38-'Macro-Debt_Data'!AL71,\"...\")","v":"..."},{"$f":"IF(ISNUMBER(AF38-'Macro-Debt_Data'!AM71),AF38-'Macro-Debt_Data'!AM71,\"...\")","v":"..."},{"$f":"IF(ISNUMBER(AG38-'Macro-Debt_Data'!AN71),AG38-'Macro-Debt_Data'!AN71,\"...\")","v":"..."},{"$f":"IF(ISNUMBER(AH38-'Macro-Debt_Data'!AO71),AH38-'Macro-Debt_Data'!AO71,\"...\")","v":"..."}]
[null,{"$f":"+'Output 1-1 - External DSA'!B34","v":"PPG debt service-to-revenue ratio"},{"$f":"IF(ISNUMBER((C39*'Macro-Debt_Data'!J29)/'Macro-Debt_Data'!J95),(C39*'Macro-Debt_Data'!J29)/'Macro-Debt_Data'!J95,\"…\")","v":"…"},{"$f":"IF(ISNUMBER((D39*'Macro-Debt_Data'!K29)/'Macro-Debt_Data'!K95),(D39*'Macro-Debt_Data'!K29)/'Macro-Debt_Data'!K95,\"…\")","v":"…"},{"$f":"IF(ISNUMBER((E39*'Macro-Debt_Data'!L29)/'Macro-Debt_Data'!L95),(E39*'Macro-Debt_Data'!L29)/'Macro-Debt_Data'!L95,\"…\")","v":"…"},{"$f":"IF(ISNUMBER((F39*'Macro-Debt_Data'!M29)/'Macro-Debt_Data'!M95),(F39*'Macro-Debt_Data'!M29)/'Macro-Debt_Data'!M95,\"…\")","v":"…"},{"$f":"IF(ISNUMBER((G39*'Macro-Debt_Data'!N29)/'Macro-Debt_Data'!N95),(G39*'Macro-Debt_Data'!N29)/'Macro-Debt_Data'!N95,\"…\")","v":"…"},{"$f":"IF(ISNUMBER((H39*'Macro-Debt_Data'!O29)/'Macro-Debt_Data'!O95),(H39*'Macro-Debt_Data'!O29)/'Macro-Debt_Data'!O95,\"…\")","v":"…"},{"$f":"IF(ISNUMBER((I39*'Macro-Debt_Data'!P29)/'Macro-Debt_Data'!P95),(I39*'Macro-Debt_Data'!P29)/'Macro-Debt_Data'!P95,\"…\")","v":"…"},{"$f":"IF(ISNUMBER((J39*'Macro-Debt_Data'!Q29)/'Macro-Debt_Data'!Q95),(J39*'Macro-Debt_Data'!Q29)/'Macro-Debt_Data'!Q95,\"…\")","v":"…"},{"$f":"IF(ISNUMBER((K39*'Macro-Debt_Data'!R29)/'Macro-Debt_Data'!R95),(K39*'Macro-Debt_Data'!R29)/'Macro-Debt_Data'!R95,\"…\")","v":"…"},{"$f":"IF(ISNUMBER((L39*'Macro-Debt_Data'!S29)/'Macro-Debt_Data'!S95),(L39*'Macro-Debt_Data'!S29)/'Macro-Debt_Data'!S95,\"…\")","v":"…"},{"$f":"IF(ISNUMBER((M39*'Macro-Debt_Data'!T29)/'Macro-Debt_Data'!T95),(M39*'Macro-Debt_Data'!T29)/'Macro-Debt_Data'!T95,\"…\")","v":"…"},{"$f":"(N39*'Macro-Debt_Data'!U29)/'Macro-Debt_Data'!U95","v":{"$error":"#VALUE!"}},{"$f":"(O39*'Macro-Debt_Data'!V29)/'Macro-Debt_Data'!V95","v":{"$error":"#VALUE!"}},{"$f":"(P39*'Macro-Debt_Data'!W29)/'Macro-Debt_Data'!W95","v":{"$error":"#VALUE!"}},{"$f":"(Q39*'Macro-Debt_Data'!X29)/'Macro-Debt_Data'!X95","v":{"$error":"#VALUE!"}},{"$f":"(R39*'Macro-Debt_Data'!Y29)/'Macro-Debt_Data'!Y95","v":{"$error":"#VALUE!"}},{"$f":"(S39*'Macro-Debt_Data'!Z29)/'Macro-Debt_Data'!Z95","v":{"$error":"#VALUE!"}},{"$f":"(T39*'Macro-Debt_Data'!AA29)/'Macro-Debt_Data'!AA95","v":{"$error":"#VALUE!"}},{"$f":"(U39*'Macro-Debt_Data'!AB29)/'Macro-Debt_Data'!AB95","v":{"$error":"#VALUE!"}},{"$f":"(V39*'Macro-Debt_Data'!AC29)/'Macro-Debt_Data'!AC95","v":{"$error":"#VALUE!"}},{"$f":"(W39*'Macro-Debt_Data'!AD29)/'Macro-Debt_Data'!AD95","v":{"$error":"#VALUE!"}},{"$f":"(X39*'Macro-Debt_Data'!AE29)/'Macro-Debt_Data'!AE95","v":{"$error":"#VALUE!"}},{"$f":"(Y39*'Macro-Debt_Data'!AF29)/'Macro-Debt_Data'!AF95","v":{"$error":"#VALUE!"}},{"$f":"(Z39*'Macro-Debt_Data'!AG29)/'Macro-Debt_Data'!AG95","v":{"$error":"#VALUE!"}},{"$f":"(AA39*'Macro-Debt_Data'!AH29)/'Macro-Debt_Data'!AH95","v":{"$error":"#VALUE!"}},{"$f":"(AB39*'Macro-Debt_Data'!AI29)/'Macro-Debt_Data'!AI95","v":{"$error":"#VALUE!"}},{"$f":"(AC39*'Macro-Debt_Data'!AJ29)/'Macro-Debt_Data'!AJ95","v":{"$error":"#VALUE!"}},{"$f":"(AD39*'Macro-Debt_Data'!AK29)/'Macro-Debt_Data'!AK95","v":{"$error":"#VALUE!"}},{"$f":"(AE39*'Macro-Debt_Data'!AL29)/'Macro-Debt_Data'!AL95","v":{"$error":"#VALUE!"}},{"$f":"(AF39*'Macro-Debt_Data'!AM29)/'Macro-Debt_Data'!AM95","v":{"$error":"#VALUE!"}},{"$f":"(AG39*'Macro-Debt_Data'!AN29)/'Macro-Debt_Data'!AN95","v":{"$error":"#VALUE!"}},{"$f":"(AH39*'Macro-Debt_Data'!AO29)/'Macro-Debt_Data'!AO95","v":{"$error":"#VALUE!"}}]
[null,{"$f":"+'Output 1-1 - External DSA'!B35","v":"Gross external financing need (Million of U.S. dollars)"},null,null,null,null,{"$f":"'Macro-Debt_Data'!N74","v":0},{"$f":"'Macro-Debt_Data'!O74","v":0},{"$f":"'Macro-Debt_Data'!P74","v":0},{"$f":"'Macro-Debt_Data'!Q74","v":0},{"$f":"'Macro-Debt_Data'!R74","v":0},{"$f":"'Macro-Debt_Data'!S74","v":0},{"$f":"'Macro-Debt_Data'!T74","v":0},{"$f":"'Macro-Debt_Data'!U74","v":"..."},{"$f":"'Macro-Debt_Data'!V74","v":"..."},{"$f":"'Macro-Debt_Data'!W74","v":"..."},{"$f":"'Macro-Debt_Data'!X74","v":"..."},{"$f":"'Macro-Debt_Data'!Y74","v":"..."},{"$f":"'Macro-Debt_Data'!Z74","v":"..."},{"$f":"'Macro-Debt_Data'!AA74","v":"..."},{"$f":"'Macro-Debt_Data'!AB74","v":"..."},{"$f":"'Macro-Debt_Data'!AC74","v":"..."},{"$f":"'Macro-Debt_Data'!AD74","v":"..."},{"$f":"'Macro-Debt_Data'!AE74","v":"..."},{"$f":"'Macro-Debt_Data'!AF74","v":"..."},{"$f":"'Macro-Debt_Data'!AG74","v":"..."},{"$f":"'Macro-Debt_Data'!AH74","v":"..."},{"$f":"'Macro-Debt_Data'!AI74","v":"..."},{"$f":"'Macro-Debt_Data'!AJ74","v":"..."},{"$f":"'Macro-Debt_Data'!AK74","v":"..."},{"$f":"'Macro-Debt_Data'!AL74","v":"..."},{"$f":"'Macro-Debt_Data'!AM74","v":"..."},{"$f":"'Macro-Debt_Data'!AN74","v":"..."},{"$f":"'Macro-Debt_Data'!AO74","v":"..."}]
[null,{"$f":"+'Output 1-1 - External DSA'!B59","v":"Non-interest current account deficit that stabilizes debt ratio "},{"$f":"IF(ISNUMBER(-C15+C17),-C15+C17,\"…\")","v":"…"},"…","…","…","…","…","…","…","…","…","…",{"$f":"-N15+N17","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Share of local-currency denominated external debt to total external debt",{"$f":"'Macro-Debt_Data'!J85/100","v":0},{"$f":"'Macro-Debt_Data'!K85/100","v":0},{"$f":"'Macro-Debt_Data'!L85/100","v":0},{"$f":"'Macro-Debt_Data'!M85/100","v":0},{"$f":"'Macro-Debt_Data'!N85/100","v":0},{"$f":"'Macro-Debt_Data'!O85/100","v":0},{"$f":"'Macro-Debt_Data'!P85/100","v":0},{"$f":"'Macro-Debt_Data'!Q85/100","v":0},{"$f":"'Macro-Debt_Data'!R85/100","v":0},{"$f":"'Macro-Debt_Data'!S85/100","v":0},{"$f":"'Macro-Debt_Data'!T85/100","v":0},{"$f":"'Macro-Debt_Data'!U85/100","v":0},{"$f":"'Macro-Debt_Data'!V85/100","v":0},{"$f":"'Macro-Debt_Data'!W85/100","v":0},{"$f":"'Macro-Debt_Data'!X85/100","v":0},{"$f":"'Macro-Debt_Data'!Y85/100","v":0},{"$f":"'Macro-Debt_Data'!Z85/100","v":0},{"$f":"'Macro-Debt_Data'!AA85/100","v":0},{"$f":"'Macro-Debt_Data'!AB85/100","v":0},{"$f":"'Macro-Debt_Data'!AC85/100","v":0},{"$f":"'Macro-Debt_Data'!AD85/100","v":0},{"$f":"'Macro-Debt_Data'!AE85/100","v":0},{"$f":"'Macro-Debt_Data'!AF85/100","v":0},{"$f":"'Macro-Debt_Data'!AG85/100","v":0},{"$f":"'Macro-Debt_Data'!AH85/100","v":0},{"$f":"'Macro-Debt_Data'!AI85/100","v":0},{"$f":"'Macro-Debt_Data'!AJ85/100","v":0},{"$f":"'Macro-Debt_Data'!AK85/100","v":0},{"$f":"'Macro-Debt_Data'!AL85/100","v":0},{"$f":"'Macro-Debt_Data'!AM85/100","v":0},{"$f":"'Macro-Debt_Data'!AN85/100","v":0},{"$f":"'Macro-Debt_Data'!AO85/100","v":0}]
[null,"Potential gaps under the BoP (GFNs - external financing)","…","…","…","…","…","…","…","…","…","…","…",{"$f":"-'Macro-Debt_Data'!U77/'Macro-Debt_Data'!U56","v":{"$error":"#VALUE!"}},{"$f":"-'Macro-Debt_Data'!V77/'Macro-Debt_Data'!V56","v":{"$error":"#VALUE!"}},{"$f":"-'Macro-Debt_Data'!W77/'Macro-Debt_Data'!W56","v":{"$error":"#VALUE!"}},{"$f":"-'Macro-Debt_Data'!X77/'Macro-Debt_Data'!X56","v":{"$error":"#VALUE!"}},{"$f":"-'Macro-Debt_Data'!Y77/'Macro-Debt_Data'!Y56","v":{"$error":"#VALUE!"}},{"$f":"-'Macro-Debt_Data'!Z77/'Macro-Debt_Data'!Z56","v":{"$error":"#VALUE!"}},{"$f":"-'Macro-Debt_Data'!AA77/'Macro-Debt_Data'!AA56","v":{"$error":"#VALUE!"}},{"$f":"-'Macro-Debt_Data'!AB77/'Macro-Debt_Data'!AB56","v":{"$error":"#VALUE!"}},{"$f":"-'Macro-Debt_Data'!AC77/'Macro-Debt_Data'!AC56","v":{"$error":"#VALUE!"}},{"$f":"-'Macro-Debt_Data'!AD77/'Macro-Debt_Data'!AD56","v":{"$error":"#VALUE!"}},{"$f":"-'Macro-Debt_Data'!AE77/'Macro-Debt_Data'!AE56","v":{"$error":"#VALUE!"}},{"$f":"-'Macro-Debt_Data'!AF77/'Macro-Debt_Data'!AF56","v":{"$error":"#VALUE!"}},{"$f":"-'Macro-Debt_Data'!AG77/'Macro-Debt_Data'!AG56","v":{"$error":"#VALUE!"}},{"$f":"-'Macro-Debt_Data'!AH77/'Macro-Debt_Data'!AH56","v":{"$error":"#VALUE!"}},{"$f":"-'Macro-Debt_Data'!AI77/'Macro-Debt_Data'!AI56","v":{"$error":"#VALUE!"}},{"$f":"-'Macro-Debt_Data'!AJ77/'Macro-Debt_Data'!AJ56","v":{"$error":"#VALUE!"}},{"$f":"-'Macro-Debt_Data'!AK77/'Macro-Debt_Data'!AK56","v":{"$error":"#VALUE!"}},{"$f":"-'Macro-Debt_Data'!AL77/'Macro-Debt_Data'!AL56","v":{"$error":"#VALUE!"}},{"$f":"-'Macro-Debt_Data'!AM77/'Macro-Debt_Data'!AM56","v":{"$error":"#VALUE!"}},{"$f":"-'Macro-Debt_Data'!AN77/'Macro-Debt_Data'!AN56","v":{"$error":"#VALUE!"}},{"$f":"-'Macro-Debt_Data'!AO77/'Macro-Debt_Data'!AO56","v":{"$error":"#VALUE!"}}]
[]
[null,{"$f":"+\"II.  \" &TEXT('Output 1-1 - External DSA'!B37,\"3\")","v":"II.  Key macroeconomic assumptions"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"N35*N48/100","v":{"$error":"#DIV/0!"}},{"$f":"O19*O48/100","v":{"$error":"#DIV/0!"}},{"$f":"P19*P48/100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"+'Output 1-1 - External DSA'!B50","v":"Nominal GDP (Million of US dollars)  "},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!J56), 'Macro-Debt_Data'!J56,\"...\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!K56), 'Macro-Debt_Data'!K56,\"...\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!L56), 'Macro-Debt_Data'!L56,\"...\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!M56), 'Macro-Debt_Data'!M56,\"...\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!N56), 'Macro-Debt_Data'!N56,\"...\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!O56), 'Macro-Debt_Data'!O56,\"...\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!P56), 'Macro-Debt_Data'!P56,\"...\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Q56), 'Macro-Debt_Data'!Q56,\"...\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!R56), 'Macro-Debt_Data'!R56,\"...\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S56), 'Macro-Debt_Data'!S56,\"...\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T56), 'Macro-Debt_Data'!T56,\"...\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U56), 'Macro-Debt_Data'!U56,\"...\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!V56), 'Macro-Debt_Data'!V56,\"...\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!W56), 'Macro-Debt_Data'!W56,\"...\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!X56), 'Macro-Debt_Data'!X56,\"...\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Y56), 'Macro-Debt_Data'!Y56,\"...\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Z56), 'Macro-Debt_Data'!Z56,\"...\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AA56), 'Macro-Debt_Data'!AA56,\"...\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AB56), 'Macro-Debt_Data'!AB56,\"...\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AC56), 'Macro-Debt_Data'!AC56,\"...\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AD56), 'Macro-Debt_Data'!AD56,\"...\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AE56), 'Macro-Debt_Data'!AE56,\"...\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AF56), 'Macro-Debt_Data'!AF56,\"...\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AG56), 'Macro-Debt_Data'!AG56,\"...\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AH56), 'Macro-Debt_Data'!AH56,\"...\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AI56), 'Macro-Debt_Data'!AI56,\"...\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AJ56), 'Macro-Debt_Data'!AJ56,\"...\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AK56), 'Macro-Debt_Data'!AK56,\"...\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AL56), 'Macro-Debt_Data'!AL56,\"...\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AM56), 'Macro-Debt_Data'!AM56,\"...\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AN56), 'Macro-Debt_Data'!AN56,\"...\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AO56), 'Macro-Debt_Data'!AO56,\"...\")","v":0}]
[null,{"$f":"+'Output 1-1 - External DSA'!B51","v":"Nominal dollar GDP growth  "},null,{"$f":"IF(ISNUMBER((D48/C48-1)*100),(D48/C48-1)*100,\"…\")","v":"…"},{"$f":"IF(ISNUMBER((E48/D48-1)*100),(E48/D48-1)*100,\"…\")","v":"…"},{"$f":"IF(ISNUMBER((F48/E48-1)*100),(F48/E48-1)*100,\"…\")","v":"…"},"…","…","…","…","…","…","…",{"$f":"(N48/M48-1)*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Output 1-1 - External DSA'!B57","v":"PV of PPG external debt (in Million of US dollars)"},null,{"$f":"IF(ISNUMBER(Ext_Debt_Data!#REF!),Ext_Debt_Data!#REF!,\"…\")","v":"…"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!A371),Ext_Debt_Data!A371,\"…\")","v":"…"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!B371),Ext_Debt_Data!B371,\"…\")","v":"…"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!D371),Ext_Debt_Data!D371,\"…\")","v":"…"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!#REF!),Ext_Debt_Data!#REF!,\"…\")","v":"…"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!#REF!),Ext_Debt_Data!#REF!,\"…\")","v":"…"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!#REF!),Ext_Debt_Data!#REF!,\"…\")","v":"…"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!#REF!),Ext_Debt_Data!#REF!,\"…\")","v":"…"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!#REF!),Ext_Debt_Data!#REF!,\"…\")","v":"…"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!E371),Ext_Debt_Data!E371,\"…\")","v":"…"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!F371),Ext_Debt_Data!F371,\"…\")","v":"…"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!G371),Ext_Debt_Data!G371,\"…\")","v":"…"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!H371),Ext_Debt_Data!H371,\"…\")","v":"…"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!I371),Ext_Debt_Data!I371,\"…\")","v":"…"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!J371),Ext_Debt_Data!J371,\"…\")","v":"…"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!K371),Ext_Debt_Data!K371,\"…\")","v":"…"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!L371),Ext_Debt_Data!L371,\"…\")","v":"…"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!M371),Ext_Debt_Data!M371,\"…\")","v":"…"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!N371),Ext_Debt_Data!N371,\"…\")","v":"…"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!O371),Ext_Debt_Data!O371,\"…\")","v":"…"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!P371),Ext_Debt_Data!P371,\"…\")","v":"…"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!Q371),Ext_Debt_Data!Q371,\"…\")","v":"…"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!R371),Ext_Debt_Data!R371,\"…\")","v":"…"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!S371),Ext_Debt_Data!S371,\"…\")","v":"…"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!T371),Ext_Debt_Data!T371,\"…\")","v":"…"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!U371),Ext_Debt_Data!U371,\"…\")","v":"…"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!V371),Ext_Debt_Data!V371,\"…\")","v":"…"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!W371),Ext_Debt_Data!W371,\"…\")","v":"…"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!X371),Ext_Debt_Data!X371,\"…\")","v":"…"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!Y371),Ext_Debt_Data!Y371,\"…\")","v":"…"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!Z371),Ext_Debt_Data!Z371,\"…\")","v":"…"}]
[null,{"$f":"+'Output 1-1 - External DSA'!B58","v":"(PVt-PVt-1)/GDPt-1 (in percent)"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N50-M50)/M48*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+'Output 1-1 - External DSA'!B38","v":"Real GDP growth (in percent)"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!J57/'Macro-Debt_Data'!I57-1),('Macro-Debt_Data'!J57/'Macro-Debt_Data'!I57-1)*100,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!K57/'Macro-Debt_Data'!J57-1),('Macro-Debt_Data'!K57/'Macro-Debt_Data'!J57-1)*100,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!L57/'Macro-Debt_Data'!K57-1),('Macro-Debt_Data'!L57/'Macro-Debt_Data'!K57-1)*100,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!M57/'Macro-Debt_Data'!L57-1),('Macro-Debt_Data'!M57/'Macro-Debt_Data'!L57-1)*100,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!N57/'Macro-Debt_Data'!M57-1),('Macro-Debt_Data'!N57/'Macro-Debt_Data'!M57-1)*100,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!O57/'Macro-Debt_Data'!N57-1),('Macro-Debt_Data'!O57/'Macro-Debt_Data'!N57-1)*100,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!P57/'Macro-Debt_Data'!O57-1),('Macro-Debt_Data'!P57/'Macro-Debt_Data'!O57-1)*100,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Q57/'Macro-Debt_Data'!P57-1),('Macro-Debt_Data'!Q57/'Macro-Debt_Data'!P57-1)*100,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!R57/'Macro-Debt_Data'!Q57-1),('Macro-Debt_Data'!R57/'Macro-Debt_Data'!Q57-1)*100,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S57/'Macro-Debt_Data'!R57-1),('Macro-Debt_Data'!S57/'Macro-Debt_Data'!R57-1)*100,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T57/'Macro-Debt_Data'!S57-1),('Macro-Debt_Data'!T57/'Macro-Debt_Data'!S57-1)*100,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T57),('Macro-Debt_Data'!U57/'Macro-Debt_Data'!T57-1)*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U57),('Macro-Debt_Data'!V57/'Macro-Debt_Data'!U57-1)*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!V57),('Macro-Debt_Data'!W57/'Macro-Debt_Data'!V57-1)*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!W57),('Macro-Debt_Data'!X57/'Macro-Debt_Data'!W57-1)*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!X57),('Macro-Debt_Data'!Y57/'Macro-Debt_Data'!X57-1)*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Y57),('Macro-Debt_Data'!Z57/'Macro-Debt_Data'!Y57-1)*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Z57),('Macro-Debt_Data'!AA57/'Macro-Debt_Data'!Z57-1)*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AA57),('Macro-Debt_Data'!AB57/'Macro-Debt_Data'!AA57-1)*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AB57),('Macro-Debt_Data'!AC57/'Macro-Debt_Data'!AB57-1)*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AC57),('Macro-Debt_Data'!AD57/'Macro-Debt_Data'!AC57-1)*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AD57),('Macro-Debt_Data'!AE57/'Macro-Debt_Data'!AD57-1)*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AE57),('Macro-Debt_Data'!AF57/'Macro-Debt_Data'!AE57-1)*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AF57),('Macro-Debt_Data'!AG57/'Macro-Debt_Data'!AF57-1)*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AG57),('Macro-Debt_Data'!AH57/'Macro-Debt_Data'!AG57-1)*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AH57),('Macro-Debt_Data'!AI57/'Macro-Debt_Data'!AH57-1)*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AI57),('Macro-Debt_Data'!AJ57/'Macro-Debt_Data'!AI57-1)*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AJ57),('Macro-Debt_Data'!AK57/'Macro-Debt_Data'!AJ57-1)*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AK57),('Macro-Debt_Data'!AL57/'Macro-Debt_Data'!AK57-1)*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AL57),('Macro-Debt_Data'!AM57/'Macro-Debt_Data'!AL57-1)*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AM57),('Macro-Debt_Data'!AN57/'Macro-Debt_Data'!AM57-1)*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AN57),('Macro-Debt_Data'!AO57/'Macro-Debt_Data'!AN57-1)*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"AH52","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+'Output 1-1 - External DSA'!B39","v":"GDP deflator in US dollar terms (change in percent)"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!J111),'Macro-Debt_Data'!J111,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!K111),'Macro-Debt_Data'!K111,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!L111),'Macro-Debt_Data'!L111,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!M111),'Macro-Debt_Data'!M111,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!N111),'Macro-Debt_Data'!N111,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!O111),'Macro-Debt_Data'!O111,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!P111),'Macro-Debt_Data'!P111,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Q111),'Macro-Debt_Data'!Q111,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!R111),'Macro-Debt_Data'!R111,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S111),'Macro-Debt_Data'!S111,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T111),'Macro-Debt_Data'!T111,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U111),'Macro-Debt_Data'!U111,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!V111),'Macro-Debt_Data'!V111,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!W111),'Macro-Debt_Data'!W111,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!X111),'Macro-Debt_Data'!X111,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Y111),'Macro-Debt_Data'!Y111,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Z111),'Macro-Debt_Data'!Z111,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AA111),'Macro-Debt_Data'!AA111,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AB111),'Macro-Debt_Data'!AB111,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AC111),'Macro-Debt_Data'!AC111,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AD111),'Macro-Debt_Data'!AD111,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AE111),'Macro-Debt_Data'!AE111,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AF111),'Macro-Debt_Data'!AF111,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AG111),'Macro-Debt_Data'!AG111,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AH111),'Macro-Debt_Data'!AH111,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AI111),'Macro-Debt_Data'!AI111,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AJ111),'Macro-Debt_Data'!AJ111,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AK111),'Macro-Debt_Data'!AK111,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AL111),'Macro-Debt_Data'!AL111,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AM111),'Macro-Debt_Data'!AM111,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AN111),'Macro-Debt_Data'!AN111,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AO111),'Macro-Debt_Data'!AO111,\"...\")","v":"..."},{"$f":"AH53","v":"..."}]
[null,{"$f":"+'Output 1-1 - External DSA'!B40","v":"Effective interest rate (percent) 4/ "},null,{"$f":"IF(ISNUMBER('Macro-Debt_Data'!K18),'Macro-Debt_Data'!K18/((C12/100)*C48)*100,\"...\")","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!L18),'Macro-Debt_Data'!L18/((D12/100)*D48)*100,\"...\")","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!M18),'Macro-Debt_Data'!M18/((E12/100)*E48)*100,\"...\")","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!N18),'Macro-Debt_Data'!N18/((F12/100)*F48)*100,\"...\")","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!O18),'Macro-Debt_Data'!O18/((G12/100)*G48)*100,\"...\")","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!P18),'Macro-Debt_Data'!P18/((H12/100)*H48)*100,\"...\")","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Q18),'Macro-Debt_Data'!Q18/((I12/100)*I48)*100,\"...\")","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!R18),'Macro-Debt_Data'!R18/((J12/100)*J48)*100,\"...\")","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S18),'Macro-Debt_Data'!S18/((K12/100)*K48)*100,\"...\")","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T18),'Macro-Debt_Data'!T18/((L12/100)*L48)*100,\"...\")","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U18),'Macro-Debt_Data'!U18/((M12/100)*M48)*100,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!V18),'Macro-Debt_Data'!V18/((N12/100)*N48)*100,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!W18),'Macro-Debt_Data'!W18/((O12/100)*O48)*100,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!X18),'Macro-Debt_Data'!X18/((P12/100)*P48)*100,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Y18),'Macro-Debt_Data'!Y18/((Q12/100)*Q48)*100,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Z18),'Macro-Debt_Data'!Z18/((R12/100)*R48)*100,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AA18),'Macro-Debt_Data'!AA18/((S12/100)*S48)*100,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AB18),'Macro-Debt_Data'!AB18/((T12/100)*T48)*100,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AC18),'Macro-Debt_Data'!AC18/((U12/100)*U48)*100,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AD18),'Macro-Debt_Data'!AD18/((V12/100)*V48)*100,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AE18),'Macro-Debt_Data'!AE18/((W12/100)*W48)*100,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AF18),'Macro-Debt_Data'!AF18/((X12/100)*X48)*100,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AG18),'Macro-Debt_Data'!AG18/((Y12/100)*Y48)*100,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AH18),'Macro-Debt_Data'!AH18/((Z12/100)*Z48)*100,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AI18),'Macro-Debt_Data'!AI18/((AA12/100)*AA48)*100,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AJ18),'Macro-Debt_Data'!AJ18/((AB12/100)*AB48)*100,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AK18),'Macro-Debt_Data'!AK18/((AC12/100)*AC48)*100,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AL18),'Macro-Debt_Data'!AL18/((AD12/100)*AD48)*100,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AM18),'Macro-Debt_Data'!AM18/((AE12/100)*AE48)*100,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AN18),'Macro-Debt_Data'!AN18/((AF12/100)*AF48)*100,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AO18),'Macro-Debt_Data'!AO18/((AG12/100)*AG48)*100,\"...\")","v":"..."},{"$f":"AH54","v":"..."}]
[null,{"$f":"+'Output 1-1 - External DSA'!B41","v":"Growth of exports of G&S (US dollar terms, in percent)"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!J29/'Macro-Debt_Data'!I29-1),('Macro-Debt_Data'!J29/'Macro-Debt_Data'!I29-1)*100,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!K29/'Macro-Debt_Data'!J29-1),('Macro-Debt_Data'!K29/'Macro-Debt_Data'!J29-1)*100,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!L29/'Macro-Debt_Data'!K29-1),('Macro-Debt_Data'!L29/'Macro-Debt_Data'!K29-1)*100,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!M29/'Macro-Debt_Data'!L29-1),('Macro-Debt_Data'!M29/'Macro-Debt_Data'!L29-1)*100,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!N29/'Macro-Debt_Data'!M29-1),('Macro-Debt_Data'!N29/'Macro-Debt_Data'!M29-1)*100,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!O29/'Macro-Debt_Data'!N29-1),('Macro-Debt_Data'!O29/'Macro-Debt_Data'!N29-1)*100,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!P29/'Macro-Debt_Data'!O29-1),('Macro-Debt_Data'!P29/'Macro-Debt_Data'!O29-1)*100,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Q29/'Macro-Debt_Data'!P29-1),('Macro-Debt_Data'!Q29/'Macro-Debt_Data'!P29-1)*100,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!R29/'Macro-Debt_Data'!Q29-1),('Macro-Debt_Data'!R29/'Macro-Debt_Data'!Q29-1)*100,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S29/'Macro-Debt_Data'!R29-1),('Macro-Debt_Data'!S29/'Macro-Debt_Data'!R29-1)*100,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T29/'Macro-Debt_Data'!S29-1),('Macro-Debt_Data'!T29/'Macro-Debt_Data'!S29-1)*100,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T29),('Macro-Debt_Data'!U29/'Macro-Debt_Data'!T29-1)*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U29),('Macro-Debt_Data'!V29/'Macro-Debt_Data'!U29-1)*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!V29),('Macro-Debt_Data'!W29/'Macro-Debt_Data'!V29-1)*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!W29),('Macro-Debt_Data'!X29/'Macro-Debt_Data'!W29-1)*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!X29),('Macro-Debt_Data'!Y29/'Macro-Debt_Data'!X29-1)*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Y29),('Macro-Debt_Data'!Z29/'Macro-Debt_Data'!Y29-1)*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Z29),('Macro-Debt_Data'!AA29/'Macro-Debt_Data'!Z29-1)*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AA29),('Macro-Debt_Data'!AB29/'Macro-Debt_Data'!AA29-1)*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AB29),('Macro-Debt_Data'!AC29/'Macro-Debt_Data'!AB29-1)*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AC29),('Macro-Debt_Data'!AD29/'Macro-Debt_Data'!AC29-1)*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AD29),('Macro-Debt_Data'!AE29/'Macro-Debt_Data'!AD29-1)*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AE29),('Macro-Debt_Data'!AF29/'Macro-Debt_Data'!AE29-1)*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AF29),('Macro-Debt_Data'!AG29/'Macro-Debt_Data'!AF29-1)*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AG29),('Macro-Debt_Data'!AH29/'Macro-Debt_Data'!AG29-1)*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AH29),('Macro-Debt_Data'!AI29/'Macro-Debt_Data'!AH29-1)*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AI29),('Macro-Debt_Data'!AJ29/'Macro-Debt_Data'!AI29-1)*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AJ29),('Macro-Debt_Data'!AK29/'Macro-Debt_Data'!AJ29-1)*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AK29),('Macro-Debt_Data'!AL29/'Macro-Debt_Data'!AK29-1)*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AL29),('Macro-Debt_Data'!AM29/'Macro-Debt_Data'!AL29-1)*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AM29),('Macro-Debt_Data'!AN29/'Macro-Debt_Data'!AM29-1)*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AN29),('Macro-Debt_Data'!AO29/'Macro-Debt_Data'!AN29-1)*100,\"...\")","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+'Output 1-1 - External DSA'!B42","v":"Growth of imports of G&S (US dollar terms, in percent)"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!J30/'Macro-Debt_Data'!I30-1),('Macro-Debt_Data'!J30/'Macro-Debt_Data'!I30-1)*100,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!K30/'Macro-Debt_Data'!J30-1),('Macro-Debt_Data'!K30/'Macro-Debt_Data'!J30-1)*100,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!L30/'Macro-Debt_Data'!K30-1),('Macro-Debt_Data'!L30/'Macro-Debt_Data'!K30-1)*100,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!M30/'Macro-Debt_Data'!L30-1),('Macro-Debt_Data'!M30/'Macro-Debt_Data'!L30-1)*100,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!N30/'Macro-Debt_Data'!M30-1),('Macro-Debt_Data'!N30/'Macro-Debt_Data'!M30-1)*100,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!O30/'Macro-Debt_Data'!N30-1),('Macro-Debt_Data'!O30/'Macro-Debt_Data'!N30-1)*100,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!P30/'Macro-Debt_Data'!O30-1),('Macro-Debt_Data'!P30/'Macro-Debt_Data'!O30-1)*100,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Q30/'Macro-Debt_Data'!P30-1),('Macro-Debt_Data'!Q30/'Macro-Debt_Data'!P30-1)*100,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!R30/'Macro-Debt_Data'!Q30-1),('Macro-Debt_Data'!R30/'Macro-Debt_Data'!Q30-1)*100,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S30/'Macro-Debt_Data'!R30-1),('Macro-Debt_Data'!S30/'Macro-Debt_Data'!R30-1)*100,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T30/'Macro-Debt_Data'!S30-1),('Macro-Debt_Data'!T30/'Macro-Debt_Data'!S30-1)*100,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T30),('Macro-Debt_Data'!U30/'Macro-Debt_Data'!T30-1)*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U30),('Macro-Debt_Data'!V30/'Macro-Debt_Data'!U30-1)*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!V30),('Macro-Debt_Data'!W30/'Macro-Debt_Data'!V30-1)*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!W30),('Macro-Debt_Data'!X30/'Macro-Debt_Data'!W30-1)*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!X30),('Macro-Debt_Data'!Y30/'Macro-Debt_Data'!X30-1)*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Y30),('Macro-Debt_Data'!Z30/'Macro-Debt_Data'!Y30-1)*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Z30),('Macro-Debt_Data'!AA30/'Macro-Debt_Data'!Z30-1)*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AA30),('Macro-Debt_Data'!AB30/'Macro-Debt_Data'!AA30-1)*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AB30),('Macro-Debt_Data'!AC30/'Macro-Debt_Data'!AB30-1)*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AC30),('Macro-Debt_Data'!AD30/'Macro-Debt_Data'!AC30-1)*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AD30),('Macro-Debt_Data'!AE30/'Macro-Debt_Data'!AD30-1)*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AE30),('Macro-Debt_Data'!AF30/'Macro-Debt_Data'!AE30-1)*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AF30),('Macro-Debt_Data'!AG30/'Macro-Debt_Data'!AF30-1)*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AG30),('Macro-Debt_Data'!AH30/'Macro-Debt_Data'!AG30-1)*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AH30),('Macro-Debt_Data'!AI30/'Macro-Debt_Data'!AH30-1)*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AI30),('Macro-Debt_Data'!AJ30/'Macro-Debt_Data'!AI30-1)*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AJ30),('Macro-Debt_Data'!AK30/'Macro-Debt_Data'!AJ30-1)*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AK30),('Macro-Debt_Data'!AL30/'Macro-Debt_Data'!AK30-1)*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AL30),('Macro-Debt_Data'!AM30/'Macro-Debt_Data'!AL30-1)*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AM30),('Macro-Debt_Data'!AN30/'Macro-Debt_Data'!AM30-1)*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AN30),('Macro-Debt_Data'!AO30/'Macro-Debt_Data'!AN30-1)*100,\"...\")","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+'Macro-Debt_Data'!E31","v":"Current transfers, net total"},{"$f":"IF(ISNUMBER(C21),(-C21),\"...\")","v":"..."},"...","...","...","...","...","...","...","...","...","...",{"$f":"IF(ISNUMBER(N21),(-N21),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(O21),(-O21),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(P21),(-P21),\"...\")","v":"..."},"...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","..."]
[null,{"$f":"+'Macro-Debt_Data'!E34","v":"Net foreign direct investment, excluding debt-creating liabilities"},{"$f":"IF(ISNUMBER(C24),(-C24),\"...\")","v":"..."},"...","...","...","...","...","...","...","...","...","...",{"$f":"IF(ISNUMBER(N24),(-N24),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(O24),(-O24),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(P24),(-P24),\"...\")","v":"..."},"...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","..."]
[null,{"$f":"+'Macro-Debt_Data'!E114","v":"Depreciation of NC (+: depreciation)"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!J114),'Macro-Debt_Data'!J114,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!K114),'Macro-Debt_Data'!K114,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!L114),'Macro-Debt_Data'!L114,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!M114),'Macro-Debt_Data'!M114,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!N114),'Macro-Debt_Data'!N114,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!O114),'Macro-Debt_Data'!O114,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!P114),'Macro-Debt_Data'!P114,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Q114),'Macro-Debt_Data'!Q114,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!R114),'Macro-Debt_Data'!R114,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S114),'Macro-Debt_Data'!S114,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T114),'Macro-Debt_Data'!T114,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U114),'Macro-Debt_Data'!U114,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!V114),'Macro-Debt_Data'!V114,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!W114),'Macro-Debt_Data'!W114,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!X114),'Macro-Debt_Data'!X114,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Y114),'Macro-Debt_Data'!Y114,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Z114),'Macro-Debt_Data'!Z114,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AA114),'Macro-Debt_Data'!AA114,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AB114),'Macro-Debt_Data'!AB114,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AC114),'Macro-Debt_Data'!AC114,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AD114),'Macro-Debt_Data'!AD114,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AE114),'Macro-Debt_Data'!AE114,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AF114),'Macro-Debt_Data'!AF114,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AG114),'Macro-Debt_Data'!AG114,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AH114),'Macro-Debt_Data'!AH114,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AI114),'Macro-Debt_Data'!AI114,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AJ114),'Macro-Debt_Data'!AJ114,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AK114),'Macro-Debt_Data'!AK114,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AL114),'Macro-Debt_Data'!AL114,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AM114),'Macro-Debt_Data'!AM114,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AN114),'Macro-Debt_Data'!AN114,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AO114),'Macro-Debt_Data'!AO114,\"...\")","v":"..."}]
[null,{"$f":"+'Output 1-1 - External DSA'!B44","v":"Government revenues (excluding grants, in percent of GDP)"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!J98),'Macro-Debt_Data'!J98,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!K98),'Macro-Debt_Data'!K98,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!L98),'Macro-Debt_Data'!L98,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!M98),'Macro-Debt_Data'!M98,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!N98),'Macro-Debt_Data'!N98,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!O98),'Macro-Debt_Data'!O98,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!P98),'Macro-Debt_Data'!P98,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Q98),'Macro-Debt_Data'!Q98,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!R98),'Macro-Debt_Data'!R98,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S98),'Macro-Debt_Data'!S98,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T98),'Macro-Debt_Data'!T98,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U98),'Macro-Debt_Data'!U98,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!V98),'Macro-Debt_Data'!V98,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!W98),'Macro-Debt_Data'!W98,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!X98),'Macro-Debt_Data'!X98,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Y98),'Macro-Debt_Data'!Y98,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Z98),'Macro-Debt_Data'!Z98,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AA98),'Macro-Debt_Data'!AA98,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AB98),'Macro-Debt_Data'!AB98,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AC98),'Macro-Debt_Data'!AC98,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AD98),'Macro-Debt_Data'!AD98,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AE98),'Macro-Debt_Data'!AE98,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AF98),'Macro-Debt_Data'!AF98,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AG98),'Macro-Debt_Data'!AG98,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AH98),'Macro-Debt_Data'!AH98,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AI98),'Macro-Debt_Data'!AI98,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AJ98),'Macro-Debt_Data'!AJ98,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AK98),'Macro-Debt_Data'!AK98,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AL98),'Macro-Debt_Data'!AL98,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AM98),'Macro-Debt_Data'!AM98,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AN98),'Macro-Debt_Data'!AN98,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AO98),'Macro-Debt_Data'!AO98,\"...\")","v":"..."}]
[null,{"$f":"+'Output 1-1 - External DSA'!B45","v":"Aid flows (in Million of US dollars) 5/ "},{"$f":"+'Macro-Debt_Data'!J103","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!K103","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!L103","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!M103","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!N103","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!O103","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!P103","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!Q103","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!R103","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!S103","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!T103","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!U103","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!V103","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!W103","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!X103","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!Y103","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!Z103","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AA103","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AB103","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AC103","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AD103","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AE103","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AF103","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AG103","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AH103","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AI103","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AJ103","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AK103","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AL103","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AM103","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AN103","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AO103","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+'Output 1-1 - External DSA'!B46","v":"of which: Grants"},{"$f":"+'Macro-Debt_Data'!J104","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!K104","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!L104","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!M104","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!N104","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!O104","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!P104","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!Q104","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!R104","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!S104","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!T104","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!U104","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!V104","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!W104","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!X104","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!Y104","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!Z104","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AA104","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AB104","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AC104","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AD104","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AE104","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AF104","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AG104","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AH104","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AI104","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AJ104","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AK104","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AL104","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AM104","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AN104","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AO104","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+'Output 1-1 - External DSA'!B47","v":"of which: Concessional loans"},{"$f":"+'Macro-Debt_Data'!J105","v":0},{"$f":"+'Macro-Debt_Data'!K105","v":0},{"$f":"+'Macro-Debt_Data'!L105","v":0},{"$f":"+'Macro-Debt_Data'!M105","v":0},{"$f":"+'Macro-Debt_Data'!N105","v":0},{"$f":"+'Macro-Debt_Data'!O105","v":0},{"$f":"+'Macro-Debt_Data'!P105","v":0},{"$f":"+'Macro-Debt_Data'!Q105","v":0},{"$f":"+'Macro-Debt_Data'!R105","v":0},{"$f":"+'Macro-Debt_Data'!S105","v":0},{"$f":"+'Macro-Debt_Data'!T105","v":0},{"$f":"+'Macro-Debt_Data'!U105","v":0},{"$f":"+'Macro-Debt_Data'!V105","v":0},{"$f":"+'Macro-Debt_Data'!W105","v":0},{"$f":"+'Macro-Debt_Data'!X105","v":0},{"$f":"+'Macro-Debt_Data'!Y105","v":0},{"$f":"+'Macro-Debt_Data'!Z105","v":0},{"$f":"+'Macro-Debt_Data'!AA105","v":0},{"$f":"+'Macro-Debt_Data'!AB105","v":0},{"$f":"+'Macro-Debt_Data'!AC105","v":0},{"$f":"+'Macro-Debt_Data'!AD105","v":0},{"$f":"+'Macro-Debt_Data'!AE105","v":0},{"$f":"+'Macro-Debt_Data'!AF105","v":0},{"$f":"+'Macro-Debt_Data'!AG105","v":0},{"$f":"+'Macro-Debt_Data'!AH105","v":0},{"$f":"+'Macro-Debt_Data'!AI105","v":0},{"$f":"+'Macro-Debt_Data'!AJ105","v":0},{"$f":"+'Macro-Debt_Data'!AK105","v":0},{"$f":"+'Macro-Debt_Data'!AL105","v":0},{"$f":"+'Macro-Debt_Data'!AM105","v":0},{"$f":"+'Macro-Debt_Data'!AN105","v":0},{"$f":"+'Macro-Debt_Data'!AO105","v":0}]
[null,{"$f":"+'Output 1-1 - External DSA'!B48","v":"Grant-equivalent financing (in percent of GDP) 6/ "},null,null,null,null,null,null,null,null,null,null,null,{"$f":"('Macro-Debt_Data'!U104+(Ext_Debt_Data!F118-Ext_Debt_Data!F387))/'Macro-Debt_Data'!U56*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!V104+(Ext_Debt_Data!G118-Ext_Debt_Data!G387))/'Macro-Debt_Data'!V56*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!W104+(Ext_Debt_Data!H118-Ext_Debt_Data!H387))/'Macro-Debt_Data'!W56*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!X104+(Ext_Debt_Data!I118-Ext_Debt_Data!I387))/'Macro-Debt_Data'!X56*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!Y104+(Ext_Debt_Data!J118-Ext_Debt_Data!J387))/'Macro-Debt_Data'!Y56*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!Z104+(Ext_Debt_Data!K118-Ext_Debt_Data!K387))/'Macro-Debt_Data'!Z56*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AA104+(Ext_Debt_Data!L118-Ext_Debt_Data!L387))/'Macro-Debt_Data'!AA56*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AB104+(Ext_Debt_Data!M118-Ext_Debt_Data!M387))/'Macro-Debt_Data'!AB56*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AC104+(Ext_Debt_Data!N118-Ext_Debt_Data!N387))/'Macro-Debt_Data'!AC56*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AD104+(Ext_Debt_Data!O118-Ext_Debt_Data!O387))/'Macro-Debt_Data'!AD56*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AE104+(Ext_Debt_Data!P118-Ext_Debt_Data!P387))/'Macro-Debt_Data'!AE56*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AF104+(Ext_Debt_Data!Q118-Ext_Debt_Data!Q387))/'Macro-Debt_Data'!AF56*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AG104+(Ext_Debt_Data!R118-Ext_Debt_Data!R387))/'Macro-Debt_Data'!AG56*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AH104+(Ext_Debt_Data!S118-Ext_Debt_Data!S387))/'Macro-Debt_Data'!AH56*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AI104+(Ext_Debt_Data!T118-Ext_Debt_Data!T387))/'Macro-Debt_Data'!AI56*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AJ104+(Ext_Debt_Data!U118-Ext_Debt_Data!U387))/'Macro-Debt_Data'!AJ56*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AK104+(Ext_Debt_Data!V118-Ext_Debt_Data!V387))/'Macro-Debt_Data'!AK56*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AL104+(Ext_Debt_Data!W118-Ext_Debt_Data!W387))/'Macro-Debt_Data'!AL56*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AM104+(Ext_Debt_Data!X118-Ext_Debt_Data!X387))/'Macro-Debt_Data'!AM56*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AN104+(Ext_Debt_Data!Y118-Ext_Debt_Data!Y387))/'Macro-Debt_Data'!AN56*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AO104+(Ext_Debt_Data!Z118-Ext_Debt_Data!Z387))/'Macro-Debt_Data'!AO56*100","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+'Output 1-1 - External DSA'!B49","v":"Grant-equivalent financing (in percent of external financing) 6/ "},null,null,null,null,null,null,null,null,null,null,null,{"$f":"('Macro-Debt_Data'!U104+(Ext_Debt_Data!F118-Ext_Debt_Data!F387))/('Macro-Debt_Data'!U104+Ext_Debt_Data!F118)*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!V104+(Ext_Debt_Data!G118-Ext_Debt_Data!G387))/('Macro-Debt_Data'!V104+Ext_Debt_Data!G118)*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!W104+(Ext_Debt_Data!H118-Ext_Debt_Data!H387))/('Macro-Debt_Data'!W104+Ext_Debt_Data!H118)*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!X104+(Ext_Debt_Data!I118-Ext_Debt_Data!I387))/('Macro-Debt_Data'!X104+Ext_Debt_Data!I118)*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!Y104+(Ext_Debt_Data!J118-Ext_Debt_Data!J387))/('Macro-Debt_Data'!Y104+Ext_Debt_Data!J118)*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!Z104+(Ext_Debt_Data!K118-Ext_Debt_Data!K387))/('Macro-Debt_Data'!Z104+Ext_Debt_Data!K118)*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AA104+(Ext_Debt_Data!L118-Ext_Debt_Data!L387))/('Macro-Debt_Data'!AA104+Ext_Debt_Data!L118)*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AB104+(Ext_Debt_Data!M118-Ext_Debt_Data!M387))/('Macro-Debt_Data'!AB104+Ext_Debt_Data!M118)*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AC104+(Ext_Debt_Data!N118-Ext_Debt_Data!N387))/('Macro-Debt_Data'!AC104+Ext_Debt_Data!N118)*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AD104+(Ext_Debt_Data!O118-Ext_Debt_Data!O387))/('Macro-Debt_Data'!AD104+Ext_Debt_Data!O118)*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AE104+(Ext_Debt_Data!P118-Ext_Debt_Data!P387))/('Macro-Debt_Data'!AE104+Ext_Debt_Data!P118)*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AF104+(Ext_Debt_Data!Q118-Ext_Debt_Data!Q387))/('Macro-Debt_Data'!AF104+Ext_Debt_Data!Q118)*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AG104+(Ext_Debt_Data!R118-Ext_Debt_Data!R387))/('Macro-Debt_Data'!AG104+Ext_Debt_Data!R118)*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AH104+(Ext_Debt_Data!S118-Ext_Debt_Data!S387))/('Macro-Debt_Data'!AH104+Ext_Debt_Data!S118)*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AI104+(Ext_Debt_Data!T118-Ext_Debt_Data!T387))/('Macro-Debt_Data'!AI104+Ext_Debt_Data!T118)*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AJ104+(Ext_Debt_Data!U118-Ext_Debt_Data!U387))/('Macro-Debt_Data'!AJ104+Ext_Debt_Data!U118)*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AK104+(Ext_Debt_Data!V118-Ext_Debt_Data!V387))/('Macro-Debt_Data'!AK104+Ext_Debt_Data!V118)*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AL104+(Ext_Debt_Data!W118-Ext_Debt_Data!W387))/('Macro-Debt_Data'!AL104+Ext_Debt_Data!W118)*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AM104+(Ext_Debt_Data!X118-Ext_Debt_Data!X387))/('Macro-Debt_Data'!AM104+Ext_Debt_Data!X118)*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AN104+(Ext_Debt_Data!Y118-Ext_Debt_Data!Y387))/('Macro-Debt_Data'!AN104+Ext_Debt_Data!Y118)*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AO104+(Ext_Debt_Data!Z118-Ext_Debt_Data!Z387))/('Macro-Debt_Data'!AO104+Ext_Debt_Data!Z118)*100","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1_historical_ext!D61","v":"Historical"},null,{"$f":"A1_historical_ext!F61","v":"Standard"},null,null,{"$f":"+N68","v":"Average"},null,{"$f":"+N68","v":"Average"},null,{"$f":"N68","v":"Average"},null,"SD"]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1840,IF(START!L10=\"French\",translation!D1840,IF(START!L10=\"Portuguese\",translation!E1840,translation!F1840)))&\" 9/\"","v":"III. Averages and Standard Deviations 9/"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1_historical_ext!D62","v":"Average"},null,{"$f":"A1_historical_ext!F62","v":"Deviation"},null,null,{"$f":"+\" \"&TEXT(N8,\"#\")&\"-\"&TEXT(S8,\"#\")&\" \"","v":" 2019-2024 "},null,{"$f":"+\" \"&TEXT(T8,\"#\")&\"-\"&TEXT(AH8,\"#\")&\" \"","v":" 2025-2039 "},null,{"$f":"+\" \"&TEXT(N8,\"#\")&\"-\"&TEXT(AH8,\"#\")&\" \"","v":" 2019-2039 "},null,{"$f":"W68","v":" 2019-2039 "}]
[]
[null,{"$f":"+'Macro-Debt_Data'!E72","v":"Non-interest current account in percent of GDP"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AVERAGE(D17:M17)","v":{"$error":"#DIV/0!"}},null,{"$f":"STDEV(D17:M17)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"-AVERAGE(N17:S17)","v":{"$error":"#DIV/0!"}},null,{"$f":"-AVERAGE(T17:AH17)","v":{"$error":"#DIV/0!"}},null,{"$f":"-AVERAGE(N17:AH17)","v":{"$error":"#DIV/0!"}},null,{"$f":"STDEV(N17:AH17)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+B52","v":"Real GDP growth (in percent)"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(D52:M52)","v":{"$error":"#DIV/0!"}},null,{"$f":"STDEV(D52:M52)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"AVERAGE(N52:S52)","v":{"$error":"#DIV/0!"}},null,{"$f":"AVERAGE(T52:AH52)","v":{"$error":"#DIV/0!"}},null,{"$f":"AVERAGE(N52:AH52)","v":{"$error":"#DIV/0!"}},null,{"$f":"STDEV(N52:AH52)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+'Macro-Debt_Data'!E112","v":"US GDP Deflator (percent change)"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(D53:M53)","v":{"$error":"#DIV/0!"}},null,{"$f":"STDEV(D53:M53)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"AVERAGE(N53:S53)","v":{"$error":"#DIV/0!"}},null,{"$f":"AVERAGE(T53:AH53)","v":{"$error":"#DIV/0!"}},null,{"$f":"AVERAGE(N53:AH53)","v":{"$error":"#DIV/0!"}},null,{"$f":"STDEV(N53:AH53)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+'Output 1-1 - External DSA'!B41","v":"Growth of exports of G&S (US dollar terms, in percent)"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(D55:M55)","v":{"$error":"#DIV/0!"}},null,{"$f":"STDEV(D55:M55)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"AVERAGE(N55:S55)","v":{"$error":"#DIV/0!"}},null,{"$f":"AVERAGE(T55:AH55)","v":{"$error":"#DIV/0!"}},null,{"$f":"AVERAGE(N55:AH55)","v":{"$error":"#DIV/0!"}},null,{"$f":"STDEV(N55:AH55)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+'Macro-Debt_Data'!E73","v":"Current official transfers in percent of GDP"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AVERAGE(D21:M21)","v":{"$error":"#DIV/0!"}},null,{"$f":"STDEV(D21:M21)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"-AVERAGE(N21:S21)","v":{"$error":"#DIV/0!"}},null,{"$f":"-AVERAGE(T21:AH21)","v":{"$error":"#DIV/0!"}},null,{"$f":"-AVERAGE(N21:AH21)","v":{"$error":"#DIV/0!"}},null,{"$f":"STDEV(N21:AH21)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1841,IF(START!L10=\"French\",translation!D1841,IF(START!L10=\"Portuguese\",translation!E1841,translation!F1841)))","v":"Net non-debt creating flows (FDI) to GDP ratio"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AVERAGE(D24:M24)","v":{"$error":"#DIV/0!"}},null,{"$f":"STDEV(D24:M24)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"-AVERAGE(N24:S24)","v":{"$error":"#DIV/0!"}},null,{"$f":"-AVERAGE(T24:AH24)","v":{"$error":"#DIV/0!"}},null,{"$f":"-AVERAGE(N24:AH24)","v":{"$error":"#DIV/0!"}},null,{"$f":"STDEV(N24:AH24)","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"+'Output 1-1 - External DSA'!B64","v":"Sources: Country authorities; and staff estimates and projections."}]
[]
[null,{"$f":"+'Output 1-1 - External DSA'!B66","v":"1/ Includes both public and private sector external debt."}]
[null,{"$f":"+'Output 1-1 - External DSA'!B67","v":"2/ Derived as [r - g - ρ(1+g)]/(1+g+ρ+gρ) times previous period debt ratio, with r = nominal interest rate; g = real GDP growth rate, and ρ = growth rate of GDP deflator in U.S. dollar terms. "}]
[null,{"$f":"+'Output 1-1 - External DSA'!B68","v":"3/ Includes exceptional financing (i.e., changes in arrears and debt relief); changes in gross foreign assets; and valuation adjustments. For projections also includes contribution from price and exchange rate changes."}]
[null,{"$f":"+'Output 1-1 - External DSA'!B69","v":"4/ Current-year interest payments divided by previous period debt stock.  "}]
[null,{"$f":"+'Output 1-1 - External DSA'!B70","v":"5/  Defined as grants, concessional loans, and debt relief."}]
[null,{"$f":"+'Output 1-1 - External DSA'!B71","v":"6/  Grant-equivalent financing includes grants provided directly to the government and through new borrowing (difference between the face value and the PV of new debt)."}]
[null,{"$f":"+'Output 1-1 - External DSA'!B72","v":"7/ Assumes that PV of private sector debt is equivalent to its face value."}]
[null,{"$f":"+'Output 1-1 - External DSA'!B73","v":"8/ Historical averages are generally derived over the past 10 years, subject to data availability, whereas projections averages are over the first year of projection and the next 10 years."}]

{"sheet":"A1_historical_ext","index":61,"n_rows":107,"n_cols":25,"rows_kept":107,"cut":false,"hidden":true,"merged":[[2,1,2,15],[3,1,3,15],[6,3,6,15]]}
[]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1771,IF(START!L10=\"French\",translation!D1771,IF(START!L10=\"Portuguese\",translation!E1771,translation!F1771)))","v":"Alternative Scenario 1: Key Variables at Historical Average"}]
[null,{"$f":"+'Baseline - external'!B4","v":"(In percent of GDP, unless otherwise indicated)"}]
[]
[]
[null,null,null,{"$f":"+'Baseline - external'!N7","v":"Projections"}]
[null,null,{"$f":"D8-1","v":2018},{"$f":"'Macro-Debt_Data'!U4","v":2019},{"$f":"D8+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt-stabilizing"]
[null,{"$f":"+'Baseline - external'!B10","v":"I. Baseline Medium Term Projections"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"non-interest "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"current account 7/"]
[2,{"$f":"+'Baseline - external'!B12","v":"External debt (nominal) 1/ "},{"$f":"'Baseline - external'!M12","v":"…"},{"$f":"'Baseline - external'!N12","v":"…"},{"$f":"D12+E15","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+'Baseline - external'!B13","v":"of which: public and publicly guaranteed (PPG)"},{"$f":"C12-C14","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+'Baseline - external'!B14","v":"of which: Private"},{"$f":"'Baseline - external'!M12-'Baseline - external'!M13","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!N12-'Baseline - external'!N13","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!O12-'Baseline - external'!O13","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!P12-'Baseline - external'!P13","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Q12-'Baseline - external'!Q13","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!R12-'Baseline - external'!R13","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!S12-'Baseline - external'!S13","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!T12-'Baseline - external'!T13","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!U12-'Baseline - external'!U13","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!V12-'Baseline - external'!V13","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!W12-'Baseline - external'!W13","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!X12-'Baseline - external'!X13","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Y12-'Baseline - external'!Y13","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Z12-'Baseline - external'!Z13","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AA12-'Baseline - external'!AA13","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AB12-'Baseline - external'!AB13","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AC12-'Baseline - external'!AC13","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AD12-'Baseline - external'!AD13","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AE12-'Baseline - external'!AE13","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AF12-'Baseline - external'!AF13","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AG12-'Baseline - external'!AG13","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AH12-'Baseline - external'!AH13","v":{"$error":"#VALUE!"}}]
[3,{"$f":"+'Baseline - external'!B15","v":"Change in external debt"},{"$f":"C16+C30","v":{"$error":"#VALUE!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[4,{"$f":"+'Baseline - external'!B16","v":"Identified net debt-creating flows "},{"$f":"C17+C24+C25","v":{"$error":"#VALUE!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[5,{"$f":"+'Baseline - external'!B17","v":"Non-interest current account deficit"},{"$f":"C18+C21+C23","v":{"$error":"#VALUE!"}},{"$f":"D18+D21+D23","v":{"$error":"#DIV/0!"}},{"$f":"-D64","v":{"$error":"#DIV/0!"}},{"$f":"E17","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"-(Y24+Y25)","v":{"$error":"#DIV/0!"}}]
[6,{"$f":"+'Baseline - external'!B18","v":"Deficit in balance of goods and services"},{"$f":"C20-C19","v":{"$error":"#VALUE!"}},{"$f":"D20-D19","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B19","v":"Exports "},{"$f":"'Baseline - external'!M19","v":"…"},{"$f":"'Baseline - external'!N19","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!O19","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!P19","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Q19","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!R19","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!S19","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!T19","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!U19","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!V19","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!W19","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!X19","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Y19","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Z19","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AA19","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AB19","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AC19","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AD19","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AE19","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AF19","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AG19","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AH19","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+'Baseline - external'!B20","v":"Imports "},{"$f":"'Baseline - external'!M20","v":"…"},{"$f":"'Baseline - external'!N20","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!O20","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!P20","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Q20","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!R20","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!S20","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!T20","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!U20","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!V20","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!W20","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!X20","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Y20","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Z20","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AA20","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AB20","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AC20","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AD20","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AE20","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AF20","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AG20","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AH20","v":{"$error":"#DIV/0!"}}]
[7,{"$f":"+'Baseline - external'!B21","v":"Net current transfers (negative = inflow)"},{"$f":"'Baseline - external'!M21","v":"..."},{"$f":"'Baseline - external'!N21","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!O21","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!P21","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Q21","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!R21","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!S21","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!T21","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!U21","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!V21","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!W21","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!X21","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Y21","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Z21","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AA21","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AB21","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AC21","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AD21","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AE21","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AF21","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AG21","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AH21","v":{"$error":"#DIV/0!"}}]
[8,{"$f":"+'Baseline - external'!B22","v":"of which: official"},{"$f":"'Baseline - external'!M22","v":"..."},{"$f":"'Baseline - external'!N22","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!O22","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!P22","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Q22","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!R22","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!S22","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!T22","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!U22","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!V22","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!W22","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!X22","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Y22","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Z22","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AA22","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AB22","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AC22","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AD22","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AE22","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AF22","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AG22","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AH22","v":{"$error":"#DIV/0!"}}]
[9,{"$f":"+'Baseline - external'!B23","v":"Other current account flows (negative = net inflow)"},{"$f":"'Baseline - external'!M23","v":"…"},{"$f":"'Baseline - external'!N23","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!O23","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!P23","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Q23","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!R23","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!S23","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!T23","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!U23","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!V23","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!W23","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!X23","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Y23","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Z23","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AA23","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AB23","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AC23","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AD23","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AE23","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AF23","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AG23","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AH23","v":{"$error":"#DIV/0!"}}]
[10,{"$f":"+'Baseline - external'!B24","v":"Net FDI (negative = inflow)"},{"$f":"'Baseline - external'!M24","v":"…"},{"$f":"'Baseline - external'!N24","v":{"$error":"#DIV/0!"}},{"$f":"-D69","v":{"$error":"#DIV/0!"}},{"$f":"E24","v":{"$error":"#DIV/0!"}},{"$f":"F24","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"X24","v":{"$error":"#DIV/0!"}}]
[11,{"$f":"+'Baseline - external'!B25","v":"Endogenous debt dynamics 2/ "},{"$f":"'Baseline - external'!M25","v":"…"},{"$f":"D27+D28+D29","v":{"$error":"#VALUE!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B26","v":"Denominator: 1+g+ρ+gρ"},{"$f":"'Baseline - external'!M26","v":"…"},{"$f":"1+D50/100+D51/100+D50/100*D51/100","v":{"$error":"#DIV/0!"}},{"$f":"1+E50/100+E51/100+E50/100*E51/100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[12,{"$f":"+'Baseline - external'!B27","v":"Contribution from nominal interest rate"},{"$f":"'Baseline - external'!M27","v":"…"},{"$f":"'Baseline - external'!N27","v":{"$error":"#VALUE!"}},{"$f":"(E52/100)*D12/E26","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[13,{"$f":"+'Baseline - external'!B28","v":"Contribution from real GDP growth "},{"$f":"'Baseline - external'!M28","v":"…"},{"$f":"'Baseline - external'!N28","v":{"$error":"#DIV/0!"}},{"$f":"-(E50/100)*D12/E26","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[14,{"$f":"+'Baseline - external'!B29","v":"Contribution from price and exchange rate changes "},{"$f":"'Baseline - external'!M29","v":"…"},{"$f":"'Baseline - external'!N29","v":{"$error":"#VALUE!"}},{"$f":"-(E51/100*(1+E50/100))*D12/E26+D56*(-E58/100)*(1+E52/100)*D12/E26","v":{"$error":"#DIV/0!"}},{"$f":"-(F51/100*(1+F50/100))*E12/F26+E56*(-F58/100)*(1+F52/100)*E12/F26","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[15,{"$f":"+'Baseline - external'!B30","v":"Residual 3/ "},{"$f":"'Baseline - external'!M30","v":"…"},{"$f":"'Baseline - external'!N30","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!O30","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!P30","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Q30","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!R30","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!S30","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!T30","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!U30","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!V30","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!W30","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!X30","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Y30","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Z30","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AA30","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AB30","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AC30","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AD30","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AE30","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AF30","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AG30","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AH30","v":{"$error":"#VALUE!"}},0]
[]
[]
[null,{"$f":"+'Baseline - external'!B33","v":"PV of external debt 7/ "},{"$f":"'Baseline - external'!M33","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!N33","v":{"$error":"#DIV/0!"}},{"$f":"(E92*'Macro-Debt_Data'!V59)/(E46*'Macro-Debt_Data'!V60)*100","v":{"$error":"#DIV/0!"}},{"$f":"(F92*'Macro-Debt_Data'!W59)/(F46*'Macro-Debt_Data'!W60)*100","v":{"$error":"#DIV/0!"}},{"$f":"(G92*'Macro-Debt_Data'!X59)/(G46*'Macro-Debt_Data'!X60)*100","v":{"$error":"#DIV/0!"}},{"$f":"(H92*'Macro-Debt_Data'!Y59)/(H46*'Macro-Debt_Data'!Y60)*100","v":{"$error":"#DIV/0!"}},{"$f":"(I92*'Macro-Debt_Data'!Z59)/(I46*'Macro-Debt_Data'!Z60)*100","v":{"$error":"#DIV/0!"}},{"$f":"(J92*'Macro-Debt_Data'!AA59)/(J46*'Macro-Debt_Data'!AA60)*100","v":{"$error":"#DIV/0!"}},{"$f":"(K92*'Macro-Debt_Data'!AB59)/(K46*'Macro-Debt_Data'!AB60)*100","v":{"$error":"#DIV/0!"}},{"$f":"(L92*'Macro-Debt_Data'!AC59)/(L46*'Macro-Debt_Data'!AC60)*100","v":{"$error":"#DIV/0!"}},{"$f":"(M92*'Macro-Debt_Data'!AD59)/(M46*'Macro-Debt_Data'!AD60)*100","v":{"$error":"#DIV/0!"}},{"$f":"(N92*'Macro-Debt_Data'!AE59)/(N46*'Macro-Debt_Data'!AE60)*100","v":{"$error":"#DIV/0!"}},{"$f":"(O92*'Macro-Debt_Data'!AF59)/(O46*'Macro-Debt_Data'!AF60)*100","v":{"$error":"#DIV/0!"}},{"$f":"(P92*'Macro-Debt_Data'!AG59)/(P46*'Macro-Debt_Data'!AG60)*100","v":{"$error":"#DIV/0!"}},{"$f":"(Q92*'Macro-Debt_Data'!AH59)/(Q46*'Macro-Debt_Data'!AH60)*100","v":{"$error":"#DIV/0!"}},{"$f":"(R92*'Macro-Debt_Data'!AI59)/(R46*'Macro-Debt_Data'!AI60)*100","v":{"$error":"#DIV/0!"}},{"$f":"(S92*'Macro-Debt_Data'!AJ59)/(S46*'Macro-Debt_Data'!AJ60)*100","v":{"$error":"#DIV/0!"}},{"$f":"(T92*'Macro-Debt_Data'!AK59)/(T46*'Macro-Debt_Data'!AK60)*100","v":{"$error":"#DIV/0!"}},{"$f":"(U92*'Macro-Debt_Data'!AL59)/(U46*'Macro-Debt_Data'!AL60)*100","v":{"$error":"#DIV/0!"}},{"$f":"(V92*'Macro-Debt_Data'!AM59)/(V46*'Macro-Debt_Data'!AM60)*100","v":{"$error":"#DIV/0!"}},{"$f":"(W92*'Macro-Debt_Data'!AN59)/(W46*'Macro-Debt_Data'!AN60)*100","v":{"$error":"#DIV/0!"}},{"$f":"(X92*'Macro-Debt_Data'!AO59)/(X46*'Macro-Debt_Data'!AO60)*100","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+'Baseline - external'!B34","v":"In percent of exports "},{"$f":"'Baseline - external'!M34","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!N34","v":{"$error":"#DIV/0!"}},{"$f":"E33/E19*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B35","v":"PV of PPG external debt-to-GDP ratio"},{"$f":"'Baseline - external'!M35","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!N35","v":{"$error":"#DIV/0!"}},{"$f":"E90/E46*100","v":{"$error":"#DIV/0!"}},{"$f":"F90/F46*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B36","v":"PV of PPG external debt-to-exports ratio"},{"$f":"'Baseline - external'!M36","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!N36","v":{"$error":"#DIV/0!"}},{"$f":"E35/E19*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B37","v":"Total external debt service-to-exports ratio"},{"$f":"C35*C46/C106","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B38","v":"Total external debt service-to-exports ratio"},{"$f":"'Baseline - external'!M38","v":"..."},{"$f":"'Baseline - external'!N38","v":"..."},{"$f":"E100/E105*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+'Baseline - external'!B39","v":"PPG debt service-to-exports ratio"},{"$f":"'Baseline - external'!M39","v":"..."},{"$f":"'Baseline - external'!N39","v":"..."},{"$f":"E101/E105*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B40","v":"PPG debt service-to-revenue ratio"},{"$f":"'Baseline - external'!M40","v":"…"},{"$f":"'Baseline - external'!N40","v":{"$error":"#VALUE!"}},{"$f":"E101/E106*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B41","v":"Gross external financing need (Million of U.S. dollars)"},{"$f":"'Baseline - external'!M41","v":0},{"$f":"'Baseline - external'!N41","v":"..."},{"$f":"(E17+E24)/100*E46+E100+D107","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
[null,{"$f":"+'Baseline - external'!B46","v":"II.  Key macroeconomic assumptions"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X41-X43","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"C46-'Baseline - external'!M48","v":0},{"$f":"D46-'Baseline - external'!N48","v":0},{"$f":"E46-'Baseline - external'!O48","v":{"$error":"#DIV/0!"}},{"$f":"F46-'Baseline - external'!P48","v":{"$error":"#DIV/0!"}},{"$f":"G46-'Baseline - external'!Q48","v":{"$error":"#DIV/0!"}},{"$f":"H46-'Baseline - external'!R48","v":{"$error":"#DIV/0!"}},{"$f":"I46-'Baseline - external'!S48","v":{"$error":"#DIV/0!"}},{"$f":"J46-'Baseline - external'!T48","v":{"$error":"#DIV/0!"}},{"$f":"K46-'Baseline - external'!U48","v":{"$error":"#DIV/0!"}},{"$f":"L46-'Baseline - external'!V48","v":{"$error":"#DIV/0!"}},{"$f":"M46-'Baseline - external'!W48","v":{"$error":"#DIV/0!"}},{"$f":"N46-'Baseline - external'!X48","v":{"$error":"#DIV/0!"}},{"$f":"O46-'Baseline - external'!Y48","v":{"$error":"#DIV/0!"}},{"$f":"P46-'Baseline - external'!Z48","v":{"$error":"#DIV/0!"}},{"$f":"Q46-'Baseline - external'!AA48","v":{"$error":"#DIV/0!"}},{"$f":"R46-'Baseline - external'!AB48","v":{"$error":"#DIV/0!"}},{"$f":"S46-'Baseline - external'!AC48","v":{"$error":"#DIV/0!"}},{"$f":"T46-'Baseline - external'!AD48","v":{"$error":"#DIV/0!"}},{"$f":"U46-'Baseline - external'!AE48","v":{"$error":"#DIV/0!"}},{"$f":"V46-'Baseline - external'!AF48","v":{"$error":"#DIV/0!"}},{"$f":"W46-'Baseline - external'!AG48","v":{"$error":"#DIV/0!"}},{"$f":"X46-'Baseline - external'!AH48","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+'Baseline - external'!B48","v":"Nominal GDP (Million of US dollars)  "},{"$f":"'Baseline - external'!M48","v":0},{"$f":"'Baseline - external'!N48","v":0},{"$f":"D46*(1+E50/100)*(1+E51/100)","v":{"$error":"#DIV/0!"}},{"$f":"E46*(1+F50/100)*(1+F51/100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B49","v":"Nominal dollar GDP growth  "},null,{"$f":"(D46/C46-1)*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(K46/J46-1)*100","v":{"$error":"#DIV/0!"}},{"$f":"(L46/K46-1)*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B50","v":"PV of PPG external debt (in Million of US dollars)"},{"$f":"C88","v":{"$error":"#DIV/0!"}},{"$f":"D90","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B51","v":"(PVt-PVt-1)/GDPt-1 (in percent)"},null,{"$f":"(D48-C48)/C46*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B52","v":"Real GDP growth (in percent)"},{"$f":"'Baseline - external'!M52","v":"..."},{"$f":"'Baseline - external'!N52","v":{"$error":"#DIV/0!"}},{"$f":"D65","v":{"$error":"#DIV/0!"}},{"$f":"E50","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"X50","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+'Baseline - external'!B53","v":"GDP deflator in US dollar terms (change in percent)"},{"$f":"'Baseline - external'!M53","v":"..."},{"$f":"'Baseline - external'!N53","v":"..."},{"$f":"D66","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"X51","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+'Baseline - external'!B54","v":"Effective interest rate (percent) 4/ "},{"$f":"'Baseline - external'!M54","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!N54","v":"..."},{"$f":"E104","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"X52","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+'Baseline - external'!B55","v":"Growth of exports of G&S (US dollar terms, in percent)"},{"$f":"'Baseline - external'!M55","v":"..."},{"$f":"'Baseline - external'!N55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!O55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!P55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Q55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!R55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!S55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!T55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!U55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!V55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!W55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!X55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Y55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Z55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AA55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AB55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AC55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AD55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AE55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AF55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AG55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AH55","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+'Baseline - external'!B56","v":"Growth of imports of G&S (US dollar terms, in percent)"},{"$f":"'Baseline - external'!M56","v":"..."},{"$f":"'Baseline - external'!N56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!O56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!P56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Q56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!R56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!S56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!T56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!U56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!V56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!W56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!X56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Y56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Z56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AA56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AB56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AC56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AD56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AE56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AF56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AG56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AH56","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+'Baseline - external'!B57","v":"Current transfers, net total"},{"$f":"'Baseline - external'!M57","v":"..."},{"$f":"'Baseline - external'!N57","v":"..."},{"$f":"'Baseline - external'!O57","v":"..."},{"$f":"'Baseline - external'!P57","v":"..."},{"$f":"'Baseline - external'!Q57","v":"..."},{"$f":"'Baseline - external'!R57","v":"..."},{"$f":"'Baseline - external'!S57","v":"..."},{"$f":"'Baseline - external'!T57","v":"..."},{"$f":"'Baseline - external'!U57","v":"..."},{"$f":"'Baseline - external'!V57","v":"..."},{"$f":"'Baseline - external'!W57","v":"..."},{"$f":"'Baseline - external'!X57","v":"..."},{"$f":"'Baseline - external'!Y57","v":"..."},{"$f":"'Baseline - external'!Z57","v":"..."},{"$f":"'Baseline - external'!AA57","v":"..."},{"$f":"'Baseline - external'!AB57","v":"..."},{"$f":"'Baseline - external'!AC57","v":"..."},{"$f":"'Baseline - external'!AD57","v":"..."},{"$f":"'Baseline - external'!AE57","v":"..."},{"$f":"'Baseline - external'!AF57","v":"..."},{"$f":"'Baseline - external'!AG57","v":"..."},{"$f":"'Baseline - external'!AH57","v":"..."}]
[null,{"$f":"'Baseline - external'!B43","v":"Share of local-currency denominated external debt to total external debt"},{"$f":"'Baseline - external'!M43","v":0},{"$f":"'Baseline - external'!N43","v":0},{"$f":"'Baseline - external'!O43","v":0},{"$f":"'Baseline - external'!P43","v":0},{"$f":"'Baseline - external'!Q43","v":0},{"$f":"'Baseline - external'!R43","v":0},{"$f":"'Baseline - external'!S43","v":0},{"$f":"'Baseline - external'!T43","v":0},{"$f":"'Baseline - external'!U43","v":0},{"$f":"'Baseline - external'!V43","v":0},{"$f":"'Baseline - external'!W43","v":0},{"$f":"'Baseline - external'!X43","v":0},{"$f":"'Baseline - external'!Y43","v":0},{"$f":"'Baseline - external'!Z43","v":0},{"$f":"'Baseline - external'!AA43","v":0},{"$f":"'Baseline - external'!AB43","v":0},{"$f":"'Baseline - external'!AC43","v":0},{"$f":"'Baseline - external'!AD43","v":0},{"$f":"'Baseline - external'!AE43","v":0},{"$f":"'Baseline - external'!AF43","v":0},{"$f":"'Baseline - external'!AG43","v":0},{"$f":"'Baseline - external'!AH43","v":0}]
[]
[null,{"$f":"+'Baseline - external'!B59","v":"Depreciation of NC (+: depreciation)"},{"$f":"'Baseline - external'!M59","v":"..."},{"$f":"'Baseline - external'!N59","v":"..."},{"$f":"'Baseline - external'!O59","v":"..."},{"$f":"'Baseline - external'!P59","v":"..."},{"$f":"'Baseline - external'!Q59","v":"..."},{"$f":"'Baseline - external'!R59","v":"..."},{"$f":"'Baseline - external'!S59","v":"..."},{"$f":"'Baseline - external'!T59","v":"..."},{"$f":"'Baseline - external'!U59","v":"..."},{"$f":"'Baseline - external'!V59","v":"..."},{"$f":"'Baseline - external'!W59","v":"..."},{"$f":"'Baseline - external'!X59","v":"..."},{"$f":"'Baseline - external'!Y59","v":"..."},{"$f":"'Baseline - external'!Z59","v":"..."},{"$f":"'Baseline - external'!AA59","v":"..."},{"$f":"'Baseline - external'!AB59","v":"..."},{"$f":"'Baseline - external'!AC59","v":"..."},{"$f":"'Baseline - external'!AD59","v":"..."},{"$f":"'Baseline - external'!AE59","v":"..."},{"$f":"'Baseline - external'!AF59","v":"..."},{"$f":"'Baseline - external'!AG59","v":"..."},{"$f":"'Baseline - external'!AH59","v":"..."}]
[null,{"$f":"+'Baseline - external'!B60","v":"Government revenues (excluding grants, in percent of GDP)"},{"$f":"C106/C46*100","v":{"$error":"#VALUE!"}},{"$f":"D106/D46*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[null,null,null,{"$f":"A1_Historical_pub!F59","v":"Historical"},null,{"$f":"A1_Historical_pub!H59","v":"Standard"},null,null,{"$f":"D62","v":"Average"},null,{"$f":"D62","v":"Average"}]
[null,{"$f":"+'Baseline - external'!B68","v":"III. Averages and Standard Deviations 9/"},null,{"$f":"A1_Historical_pub!F60","v":"Average"},null,{"$f":"A1_Historical_pub!H60","v":"Deviation"},null,null,{"$f":"+'Baseline - external'!S68","v":" 2019-2024 "},null,{"$f":"+'Baseline - external'!U68","v":" 2025-2039 "}]
[]
[null,{"$f":"+'Baseline - external'!B70","v":"Non-interest current account in percent of GDP"},null,{"$f":"'Baseline - external'!N70","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!P70","v":{"$error":"#DIV/0!"}},null,null,{"$f":"'Baseline - external'!S70","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!U70","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+'Baseline - external'!B71","v":"Real GDP growth (in percent)"},null,{"$f":"'Baseline - external'!N71","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!P71","v":{"$error":"#DIV/0!"}},null,null,{"$f":"'Baseline - external'!S71","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!U71","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+'Baseline - external'!B72","v":"US GDP Deflator (percent change)"},null,{"$f":"'Baseline - external'!N72","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!P72","v":{"$error":"#DIV/0!"}},null,null,{"$f":"'Baseline - external'!S72","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!U72","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+'Baseline - external'!B73","v":"Growth of exports of G&S (US dollar terms, in percent)"},null,{"$f":"'Baseline - external'!N73","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!P73","v":{"$error":"#DIV/0!"}},null,null,{"$f":"'Baseline - external'!S73","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!U73","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+'Baseline - external'!B74","v":"Current official transfers in percent of GDP"},null,{"$f":"'Baseline - external'!N74","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!P74","v":{"$error":"#DIV/0!"}},null,null,{"$f":"'Baseline - external'!S74","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!U74","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+'Baseline - external'!B75","v":"Net non-debt creating flows (FDI) to GDP ratio"},null,{"$f":"'Baseline - external'!N75","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!P75","v":{"$error":"#DIV/0!"}},null,null,{"$f":"'Baseline - external'!S75","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!U75","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"+'Baseline - external'!B77","v":"Sources: Country authorities; and staff estimates and projections."}]
[]
[null,{"$f":"+'Baseline - external'!B79","v":"1/ Includes both public and private sector external debt."}]
[null,{"$f":"+'Baseline - external'!B80","v":"2/ Derived as [r - g - ρ(1+g)]/(1+g+ρ+gρ) times previous period debt ratio, with r = nominal interest rate; g = real GDP growth rate, and ρ = growth rate of GDP deflator in U.S. dollar terms. "}]
[null,{"$f":"+'Baseline - external'!B81","v":"3/ Includes exceptional financing (i.e., changes in arrears and debt relief); changes in gross foreign assets; and valuation adjustments. For projections also includes contribution from price and exchange rate changes."}]
[null,{"$f":"+'Baseline - external'!B85","v":"7/ Assumes that PV of private sector debt is equivalent to its face value."}]
[null,{"$f":"+'Baseline - external'!B82","v":"4/ Current-year interest payments divided by previous period debt stock.  "}]
[null,{"$f":"+'Baseline - external'!B86","v":"8/ Historical averages are generally derived over the past 10 years, subject to data availability, whereas projections averages are over the first year of projection and the next 10 years."}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1847,IF(START!L10=\"French\",translation!D1847,IF(START!L10=\"Portuguese\",translation!E1847,translation!F1847)))","v":"7/ Long-run, constant balance that stabilizes the debt ratio assuming that key variables (real GDP growth, nominal interest rate, dollar deflator growth, and non-debt inflows in percent of GDP) remain at their levels of the last projection year."}]
[]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1848,IF(START!L10=\"French\",translation!D1848,IF(START!L10=\"Portuguese\",translation!E1848,translation!F1848)))","v":"Nominal debt baseline"},{"$f":"'Baseline - external'!M12/100*'Baseline - external'!M48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!N12/100*'Baseline - external'!N48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!O12/100*'Baseline - external'!O48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!P12/100*'Baseline - external'!P48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Q12/100*'Baseline - external'!Q48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!R12/100*'Baseline - external'!R48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!S12/100*'Baseline - external'!S48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!T12/100*'Baseline - external'!T48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!U12/100*'Baseline - external'!U48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!V12/100*'Baseline - external'!V48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!W12/100*'Baseline - external'!W48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!X12/100*'Baseline - external'!X48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Y12/100*'Baseline - external'!Y48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Z12/100*'Baseline - external'!Z48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AA12/100*'Baseline - external'!AA48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AB12/100*'Baseline - external'!AB48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AC12/100*'Baseline - external'!AC48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AD12/100*'Baseline - external'!AD48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AE12/100*'Baseline - external'!AE48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AF12/100*'Baseline - external'!AF48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AG12/100*'Baseline - external'!AG48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AH12/100*'Baseline - external'!AH48","v":{"$error":"#VALUE!"}}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1849,IF(START!L10=\"French\",translation!D1849,IF(START!L10=\"Portuguese\",translation!E1849,translation!F1849)))","v":"Increase"},null,{"$f":"D82-C82","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1850,IF(START!L10=\"French\",translation!D1850,IF(START!L10=\"Portuguese\",translation!E1850,translation!F1850)))","v":"Nominal debt stress"},{"$f":"C12/100*C46","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1851,IF(START!L10=\"French\",translation!D1851,IF(START!L10=\"Portuguese\",translation!E1851,translation!F1851)))","v":"Increase"},null,{"$f":"D84-C84","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1852,IF(START!L10=\"French\",translation!D1852,IF(START!L10=\"Portuguese\",translation!E1852,translation!F1852)))","v":"Residual gross borrowing"},null,{"$f":"D85-D83","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1854,IF(START!L10=\"French\",translation!D1854,IF(START!L10=\"Portuguese\",translation!E1854,translation!F1854)))","v":"PV PPG baseline"},{"$f":"Ext_Debt_Data!E371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!F371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!G371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!H371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!I371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!J371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!K371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!L371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!M371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!N371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!O371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!P371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!Q371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!R371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!S371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!T371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!U371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!V371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!W371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!X371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!Y371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!Z371","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1855,IF(START!L10=\"French\",translation!D1855,IF(START!L10=\"Portuguese\",translation!E1855,translation!F1855)))","v":"PV of additional borrowing"},null,{"$f":"'PV Stress'!D15","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!E15","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!F15","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!G15","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!H15","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!I15","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!J15","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!K15","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!L15","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!M15","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!N15","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!O15","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!P15","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!Q15","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!R15","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!S15","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!T15","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!U15","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!V15","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!W15","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!X15","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1856,IF(START!L10=\"French\",translation!D1856,IF(START!L10=\"Portuguese\",translation!E1856,translation!F1856)))","v":"PV PPG stress"},null,{"$f":"D88+D89","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1857,IF(START!L10=\"French\",translation!D1857,IF(START!L10=\"Portuguese\",translation!E1857,translation!F1857)))","v":"Private debt (=PV)"},null,{"$f":"'Macro-Debt_Data'!U12","v":0},{"$f":"'Macro-Debt_Data'!V12","v":0},{"$f":"'Macro-Debt_Data'!W12","v":0},{"$f":"'Macro-Debt_Data'!X12","v":0},{"$f":"'Macro-Debt_Data'!Y12","v":0},{"$f":"'Macro-Debt_Data'!Z12","v":0},{"$f":"'Macro-Debt_Data'!AA12","v":0},{"$f":"'Macro-Debt_Data'!AB12","v":0},{"$f":"'Macro-Debt_Data'!AC12","v":0},{"$f":"'Macro-Debt_Data'!AD12","v":0},{"$f":"'Macro-Debt_Data'!AE12","v":0},{"$f":"'Macro-Debt_Data'!AF12","v":0},{"$f":"'Macro-Debt_Data'!AG12","v":0},{"$f":"'Macro-Debt_Data'!AH12","v":0},{"$f":"'Macro-Debt_Data'!AI12","v":0},{"$f":"'Macro-Debt_Data'!AJ12","v":0},{"$f":"'Macro-Debt_Data'!AK12","v":0},{"$f":"'Macro-Debt_Data'!AL12","v":0},{"$f":"'Macro-Debt_Data'!AM12","v":0},{"$f":"'Macro-Debt_Data'!AN12","v":0},{"$f":"'Macro-Debt_Data'!AO12","v":0}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1858,IF(START!L10=\"French\",translation!D1858,IF(START!L10=\"Portuguese\",translation!E1858,translation!F1858)))","v":"PV total"},null,{"$f":"D90+D91","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1860,IF(START!L10=\"French\",translation!D1860,IF(START!L10=\"Portuguese\",translation!E1860,translation!F1860)))","v":"Debt service baseline"},null,{"$f":"'Macro-Debt_Data'!U18+'Macro-Debt_Data'!U23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!V18+'Macro-Debt_Data'!V23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!W18+'Macro-Debt_Data'!W23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!X18+'Macro-Debt_Data'!X23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!Y18+'Macro-Debt_Data'!Y23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!Z18+'Macro-Debt_Data'!Z23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AA18+'Macro-Debt_Data'!AA23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AB18+'Macro-Debt_Data'!AB23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AC18+'Macro-Debt_Data'!AC23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AD18+'Macro-Debt_Data'!AD23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AE18+'Macro-Debt_Data'!AE23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AF18+'Macro-Debt_Data'!AF23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AG18+'Macro-Debt_Data'!AG23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AH18+'Macro-Debt_Data'!AH23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AI18+'Macro-Debt_Data'!AI23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AJ18+'Macro-Debt_Data'!AJ23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AK18+'Macro-Debt_Data'!AK23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AL18+'Macro-Debt_Data'!AL23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AM18+'Macro-Debt_Data'!AM23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AN18+'Macro-Debt_Data'!AN23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AO18+'Macro-Debt_Data'!AO23","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1861,IF(START!L10=\"French\",translation!D1861,IF(START!L10=\"Portuguese\",translation!E1861,translation!F1861)))","v":"o/w interest"},null,{"$f":"'Macro-Debt_Data'!U18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!V18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!W18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!X18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!Y18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!Z18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AA18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AB18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AC18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AD18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AE18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AF18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AG18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AH18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AI18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AJ18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AK18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AL18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AM18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AN18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AO18","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1862,IF(START!L10=\"French\",translation!D1862,IF(START!L10=\"Portuguese\",translation!E1862,translation!F1862)))","v":"Debt service PPG baseline"},null,{"$f":"Ext_Debt_Data!F374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!G374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!H374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!I374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!J374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!K374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!L374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!M374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!N374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!O374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!P374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!Q374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!R374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!S374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!T374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!U374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!V374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!W374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!X374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!Y374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!Z374","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1864,IF(START!L10=\"French\",translation!D1864,IF(START!L10=\"Portuguese\",translation!E1864,translation!F1864)))","v":"Additional debt service stress"},null,{"$f":"'PV Stress'!D17","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!E17","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!F17","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!G17","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!H17","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!I17","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!J17","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!K17","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!L17","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!M17","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!N17","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!O17","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!P17","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!Q17","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!R17","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!S17","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!T17","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!U17","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!V17","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!W17","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!X17","v":{"$error":"#VALUE!"}}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1865,IF(START!L10=\"French\",translation!D1865,IF(START!L10=\"Portuguese\",translation!E1865,translation!F1865)))","v":"o/w interest"},null,{"$f":"'PV Stress'!D18","v":0},{"$f":"'PV Stress'!E18","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!F18","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!G18","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!H18","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!I18","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!J18","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!K18","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!L18","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!M18","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!N18","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!O18","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!P18","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!Q18","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!R18","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!S18","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!T18","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!U18","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!V18","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!W18","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!X18","v":{"$error":"#VALUE!"}}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1866,IF(START!L10=\"French\",translation!D1866,IF(START!L10=\"Portuguese\",translation!E1866,translation!F1866)))","v":"Total debt service stress"},null,{"$f":"D98+D94","v":{"$error":"#DIV/0!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1867,IF(START!L10=\"French\",translation!D1867,IF(START!L10=\"Portuguese\",translation!E1867,translation!F1867)))","v":"PPG debt service stress"},null,{"$f":"D96+D98","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1869,IF(START!L10=\"French\",translation!D1869,IF(START!L10=\"Portuguese\",translation!E1869,translation!F1869)))","v":"New interest payments"},null,{"$f":"D95+D99","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1870,IF(START!L10=\"French\",translation!D1870,IF(START!L10=\"Portuguese\",translation!E1870,translation!F1870)))","v":"Effective rate"},null,{"$f":"D103/C84*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1871,IF(START!L10=\"French\",translation!D1871,IF(START!L10=\"Portuguese\",translation!E1871,translation!F1871)))","v":"Exports"},null,{"$f":"D19/100*D46","v":{"$error":"#DIV/0!"}},{"$f":"E19/100*E46","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1872,IF(START!L10=\"French\",translation!D1872,IF(START!L10=\"Portuguese\",translation!E1872,translation!F1872)))","v":"Revenue"},{"$f":"'Baseline - external'!M60/100*'Baseline - external'!M48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!N60/100*'Baseline - external'!N48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!O60/100*E46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!P60/100*F46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Q60/100*G46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!R60/100*H46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!S60/100*I46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!T60/100*J46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!U60/100*K46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!V60/100*L46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!W60/100*M46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!X60/100*N46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Y60/100*O46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Z60/100*P46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AA60/100*Q46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AB60/100*R46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AC60/100*S46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AD60/100*T46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AE60/100*U46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AF60/100*V46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AG60/100*W46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AH60/100*X46","v":{"$error":"#VALUE!"}}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1873,IF(START!L10=\"French\",translation!D1873,IF(START!L10=\"Portuguese\",translation!E1873,translation!F1873)))","v":"Short-term debt"},{"$f":"'Macro-Debt_Data'!T89","v":0},{"$f":"'Macro-Debt_Data'!U89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!V89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!W89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!X89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!Y89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!Z89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AA89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AB89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AC89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AD89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AE89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AF89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AG89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AH89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AI89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AJ89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AK89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AL89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AM89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AN89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AO89","v":{"$error":"#DIV/0!"}}]

{"sheet":"B1_GDP_ext","index":62,"n_rows":107,"n_cols":28,"rows_kept":107,"cut":false,"hidden":true,"merged":[[2,1,2,15],[3,1,3,15],[6,3,6,15]]}
[]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1818,IF(START!L10=\"French\",translation!D1818,IF(START!L10=\"Portuguese\",translation!E1818,translation!F1818)))","v":"Bounds Test 1: Real GDP Growth Shock"}]
[null,{"$f":"+'Baseline - external'!B4","v":"(In percent of GDP, unless otherwise indicated)"}]
[]
[]
[null,null,null,{"$f":"+'Baseline - external'!N7","v":"Projections"}]
[null,null,{"$f":"D8-1","v":2018},{"$f":"'Macro-Debt_Data'!U4","v":2019},{"$f":"D8+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt-stabilizing"]
[null,{"$f":"+'Baseline - external'!B10","v":"I. Baseline Medium Term Projections"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"non-interest "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"current account 7/"]
[2,{"$f":"+'Baseline - external'!B12","v":"External debt (nominal) 1/ "},{"$f":"'Baseline - external'!M12","v":"…"},{"$f":"'Baseline - external'!N12","v":"…"},{"$f":"D12+E15","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+'Baseline - external'!B13","v":"of which: public and publicly guaranteed (PPG)"},{"$f":"C12-C14","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+'Baseline - external'!B14","v":"of which: Private"},{"$f":"'Baseline - external'!M12-'Baseline - external'!M13","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!N12-'Baseline - external'!N13","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!O14*'Baseline - external'!O48/B1_GDP_ext!E46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!P14*'Baseline - external'!P48/B1_GDP_ext!F46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Q14*'Baseline - external'!Q48/B1_GDP_ext!G46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!R14*'Baseline - external'!R48/B1_GDP_ext!H46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!S14*'Baseline - external'!S48/B1_GDP_ext!I46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!T14*'Baseline - external'!T48/B1_GDP_ext!J46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!U14*'Baseline - external'!U48/B1_GDP_ext!K46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!V14*'Baseline - external'!V48/B1_GDP_ext!L46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!W14*'Baseline - external'!W48/B1_GDP_ext!M46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!X14*'Baseline - external'!X48/B1_GDP_ext!N46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Y14*'Baseline - external'!Y48/B1_GDP_ext!O46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Z14*'Baseline - external'!Z48/B1_GDP_ext!P46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AA14*'Baseline - external'!AA48/B1_GDP_ext!Q46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AB14*'Baseline - external'!AB48/B1_GDP_ext!R46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AC14*'Baseline - external'!AC48/B1_GDP_ext!S46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AD14*'Baseline - external'!AD48/B1_GDP_ext!T46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AE14*'Baseline - external'!AE48/B1_GDP_ext!U46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AF14*'Baseline - external'!AF48/B1_GDP_ext!V46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AG14*'Baseline - external'!AG48/B1_GDP_ext!W46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AH14*'Baseline - external'!AH48/B1_GDP_ext!X46","v":{"$error":"#VALUE!"}}]
[3,{"$f":"+'Baseline - external'!B15","v":"Change in external debt"},{"$f":"C16+C30","v":{"$error":"#VALUE!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[4,{"$f":"+'Baseline - external'!B16","v":"Identified net debt-creating flows "},{"$f":"C17+C24+C25","v":{"$error":"#VALUE!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[5,{"$f":"+'Baseline - external'!B17","v":"Non-interest current account deficit"},{"$f":"C18+C21+C23","v":{"$error":"#VALUE!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"-(Y24+Y25)","v":{"$error":"#DIV/0!"}}]
[6,{"$f":"+'Baseline - external'!B18","v":"Deficit in balance of goods and services"},{"$f":"C20-C19","v":{"$error":"#VALUE!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B19","v":"Exports "},{"$f":"'Baseline - external'!M19","v":"…"},{"$f":"'Baseline - external'!N19","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!O19*'Baseline - external'!O48/B1_GDP_ext!E46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!P19*'Baseline - external'!P48/B1_GDP_ext!F46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Q19*'Baseline - external'!Q48/B1_GDP_ext!G46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!R19*'Baseline - external'!R48/B1_GDP_ext!H46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!S19*'Baseline - external'!S48/B1_GDP_ext!I46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!T19*'Baseline - external'!T48/B1_GDP_ext!J46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!U19*'Baseline - external'!U48/B1_GDP_ext!K46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!V19*'Baseline - external'!V48/B1_GDP_ext!L46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!W19*'Baseline - external'!W48/B1_GDP_ext!M46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!X19*'Baseline - external'!X48/B1_GDP_ext!N46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Y19*'Baseline - external'!Y48/B1_GDP_ext!O46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Z19*'Baseline - external'!Z48/B1_GDP_ext!P46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AA19*'Baseline - external'!AA48/B1_GDP_ext!Q46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AB19*'Baseline - external'!AB48/B1_GDP_ext!R46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AC19*'Baseline - external'!AC48/B1_GDP_ext!S46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AD19*'Baseline - external'!AD48/B1_GDP_ext!T46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AE19*'Baseline - external'!AE48/B1_GDP_ext!U46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AF19*'Baseline - external'!AF48/B1_GDP_ext!V46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AG19*'Baseline - external'!AG48/B1_GDP_ext!W46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AH19*'Baseline - external'!AH48/B1_GDP_ext!X46","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+'Baseline - external'!B20","v":"Imports "},{"$f":"'Baseline - external'!M20","v":"…"},{"$f":"'Baseline - external'!N20","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!O20*'Baseline - external'!O48/B1_GDP_ext!E46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!P20*'Baseline - external'!P48/B1_GDP_ext!F46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Q20*'Baseline - external'!Q48/B1_GDP_ext!G46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!R20*'Baseline - external'!R48/B1_GDP_ext!H46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!S20*'Baseline - external'!S48/B1_GDP_ext!I46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!T20*'Baseline - external'!T48/B1_GDP_ext!J46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!U20*'Baseline - external'!U48/B1_GDP_ext!K46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!V20*'Baseline - external'!V48/B1_GDP_ext!L46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!W20*'Baseline - external'!W48/B1_GDP_ext!M46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!X20*'Baseline - external'!X48/B1_GDP_ext!N46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Y20*'Baseline - external'!Y48/B1_GDP_ext!O46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Z20*'Baseline - external'!Z48/B1_GDP_ext!P46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AA20*'Baseline - external'!AA48/B1_GDP_ext!Q46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AB20*'Baseline - external'!AB48/B1_GDP_ext!R46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AC20*'Baseline - external'!AC48/B1_GDP_ext!S46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AD20*'Baseline - external'!AD48/B1_GDP_ext!T46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AE20*'Baseline - external'!AE48/B1_GDP_ext!U46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AF20*'Baseline - external'!AF48/B1_GDP_ext!V46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AG20*'Baseline - external'!AG48/B1_GDP_ext!W46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AH20*'Baseline - external'!AH48/B1_GDP_ext!X46","v":{"$error":"#DIV/0!"}}]
[7,{"$f":"+'Baseline - external'!B21","v":"Net current transfers (negative = inflow)"},{"$f":"'Baseline - external'!M21","v":"..."},{"$f":"'Baseline - external'!N21","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!O21*'Baseline - external'!O48/B1_GDP_ext!E46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!P21*'Baseline - external'!P48/B1_GDP_ext!F46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Q21*'Baseline - external'!Q48/B1_GDP_ext!G46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!R21*'Baseline - external'!R48/B1_GDP_ext!H46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!S21*'Baseline - external'!S48/B1_GDP_ext!I46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!T21*'Baseline - external'!T48/B1_GDP_ext!J46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!U21*'Baseline - external'!U48/B1_GDP_ext!K46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!V21*'Baseline - external'!V48/B1_GDP_ext!L46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!W21*'Baseline - external'!W48/B1_GDP_ext!M46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!X21*'Baseline - external'!X48/B1_GDP_ext!N46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Y21*'Baseline - external'!Y48/B1_GDP_ext!O46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Z21*'Baseline - external'!Z48/B1_GDP_ext!P46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AA21*'Baseline - external'!AA48/B1_GDP_ext!Q46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AB21*'Baseline - external'!AB48/B1_GDP_ext!R46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AC21*'Baseline - external'!AC48/B1_GDP_ext!S46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AD21*'Baseline - external'!AD48/B1_GDP_ext!T46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AE21*'Baseline - external'!AE48/B1_GDP_ext!U46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AF21*'Baseline - external'!AF48/B1_GDP_ext!V46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AG21*'Baseline - external'!AG48/B1_GDP_ext!W46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AH21*'Baseline - external'!AH48/B1_GDP_ext!X46","v":{"$error":"#DIV/0!"}}]
[8,{"$f":"+'Baseline - external'!B22","v":"of which: official"},{"$f":"'Baseline - external'!M22","v":"..."},{"$f":"'Baseline - external'!N22","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!O22*'Baseline - external'!O48/B1_GDP_ext!E46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!P22*'Baseline - external'!P48/B1_GDP_ext!F46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Q22*'Baseline - external'!Q48/B1_GDP_ext!G46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!R22*'Baseline - external'!R48/B1_GDP_ext!H46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!S22*'Baseline - external'!S48/B1_GDP_ext!I46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!T22*'Baseline - external'!T48/B1_GDP_ext!J46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!U22*'Baseline - external'!U48/B1_GDP_ext!K46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!V22*'Baseline - external'!V48/B1_GDP_ext!L46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!W22*'Baseline - external'!W48/B1_GDP_ext!M46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!X22*'Baseline - external'!X48/B1_GDP_ext!N46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Y22*'Baseline - external'!Y48/B1_GDP_ext!O46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Z22*'Baseline - external'!Z48/B1_GDP_ext!P46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AA22*'Baseline - external'!AA48/B1_GDP_ext!Q46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AB22*'Baseline - external'!AB48/B1_GDP_ext!R46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AC22*'Baseline - external'!AC48/B1_GDP_ext!S46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AD22*'Baseline - external'!AD48/B1_GDP_ext!T46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AE22*'Baseline - external'!AE48/B1_GDP_ext!U46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AF22*'Baseline - external'!AF48/B1_GDP_ext!V46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AG22*'Baseline - external'!AG48/B1_GDP_ext!W46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AH22*'Baseline - external'!AH48/B1_GDP_ext!X46","v":{"$error":"#DIV/0!"}}]
[9,{"$f":"+'Baseline - external'!B23","v":"Other current account flows (negative = net inflow)"},{"$f":"'Baseline - external'!M23","v":"…"},{"$f":"'Baseline - external'!N23","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!O23*'Baseline - external'!O48/B1_GDP_ext!E46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!P23*'Baseline - external'!P48/B1_GDP_ext!F46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Q23*'Baseline - external'!Q48/B1_GDP_ext!G46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!R23*'Baseline - external'!R48/B1_GDP_ext!H46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!S23*'Baseline - external'!S48/B1_GDP_ext!I46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!T23*'Baseline - external'!T48/B1_GDP_ext!J46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!U23*'Baseline - external'!U48/B1_GDP_ext!K46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!V23*'Baseline - external'!V48/B1_GDP_ext!L46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!W23*'Baseline - external'!W48/B1_GDP_ext!M46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!X23*'Baseline - external'!X48/B1_GDP_ext!N46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Y23*'Baseline - external'!Y48/B1_GDP_ext!O46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Z23*'Baseline - external'!Z48/B1_GDP_ext!P46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AA23*'Baseline - external'!AA48/B1_GDP_ext!Q46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AB23*'Baseline - external'!AB48/B1_GDP_ext!R46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AC23*'Baseline - external'!AC48/B1_GDP_ext!S46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AD23*'Baseline - external'!AD48/B1_GDP_ext!T46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AE23*'Baseline - external'!AE48/B1_GDP_ext!U46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AF23*'Baseline - external'!AF48/B1_GDP_ext!V46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AG23*'Baseline - external'!AG48/B1_GDP_ext!W46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AH23*'Baseline - external'!AH48/B1_GDP_ext!X46","v":{"$error":"#DIV/0!"}}]
[10,{"$f":"+'Baseline - external'!B24","v":"Net FDI (negative = inflow)"},{"$f":"'Baseline - external'!M24","v":"…"},{"$f":"'Baseline - external'!N24","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!O24*'Baseline - external'!O48/B1_GDP_ext!E46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!P24*'Baseline - external'!P48/B1_GDP_ext!F46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Q24*'Baseline - external'!Q48/B1_GDP_ext!G46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!R24*'Baseline - external'!R48/B1_GDP_ext!H46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!S24*'Baseline - external'!S48/B1_GDP_ext!I46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!T24*'Baseline - external'!T48/B1_GDP_ext!J46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!U24*'Baseline - external'!U48/B1_GDP_ext!K46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!V24*'Baseline - external'!V48/B1_GDP_ext!L46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!W24*'Baseline - external'!W48/B1_GDP_ext!M46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!X24*'Baseline - external'!X48/B1_GDP_ext!N46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Y24*'Baseline - external'!Y48/B1_GDP_ext!O46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Z24*'Baseline - external'!Z48/B1_GDP_ext!P46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AA24*'Baseline - external'!AA48/B1_GDP_ext!Q46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AB24*'Baseline - external'!AB48/B1_GDP_ext!R46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AC24*'Baseline - external'!AC48/B1_GDP_ext!S46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AD24*'Baseline - external'!AD48/B1_GDP_ext!T46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AE24*'Baseline - external'!AE48/B1_GDP_ext!U46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AF24*'Baseline - external'!AF48/B1_GDP_ext!V46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AG24*'Baseline - external'!AG48/B1_GDP_ext!W46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AH24*'Baseline - external'!AH48/B1_GDP_ext!X46","v":{"$error":"#DIV/0!"}},{"$f":"X24","v":{"$error":"#DIV/0!"}}]
[11,{"$f":"+'Baseline - external'!B25","v":"Endogenous debt dynamics 2/ "},{"$f":"'Baseline - external'!M25","v":"…"},{"$f":"D27+D28+D29","v":{"$error":"#VALUE!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B26","v":"Denominator: 1+g+ρ+gρ"},{"$f":"'Baseline - external'!M26","v":"…"},{"$f":"1+D50/100+D51/100+D50/100*D51/100","v":{"$error":"#DIV/0!"}},{"$f":"1+E50/100+E51/100+E50/100*E51/100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[12,{"$f":"+'Baseline - external'!B27","v":"Contribution from nominal interest rate"},{"$f":"'Baseline - external'!M27","v":"…"},{"$f":"'Baseline - external'!N27","v":{"$error":"#VALUE!"}},{"$f":"(E52/100)*D12/E26","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[13,{"$f":"+'Baseline - external'!B28","v":"Contribution from real GDP growth "},{"$f":"'Baseline - external'!M28","v":"…"},{"$f":"'Baseline - external'!N28","v":{"$error":"#DIV/0!"}},{"$f":"-(E50/100)*D12/E26","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[14,{"$f":"+'Baseline - external'!B29","v":"Contribution from price and exchange rate changes "},{"$f":"'Baseline - external'!M29","v":"…"},{"$f":"'Baseline - external'!N29","v":{"$error":"#VALUE!"}},{"$f":"-(E51/100*(1+E50/100))*D12/E26+D56*(-E58/100)*(1+E52/100)*D12/E26","v":{"$error":"#VALUE!"}},{"$f":"-(F51/100*(1+F50/100))*E12/F26+E56*(-F58/100)*(1+F52/100)*E12/F26","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[15,{"$f":"+'Baseline - external'!B30","v":"Residual 3/ "},{"$f":"'Baseline - external'!M30","v":"…"},{"$f":"'Baseline - external'!N30","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!O30*'Baseline - external'!O48/B1_GDP_ext!E46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!P30*'Baseline - external'!P48/B1_GDP_ext!F46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Q30*'Baseline - external'!Q48/B1_GDP_ext!G46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!R30*'Baseline - external'!R48/B1_GDP_ext!H46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!S30*'Baseline - external'!S48/B1_GDP_ext!I46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!T30*'Baseline - external'!T48/B1_GDP_ext!J46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!U30*'Baseline - external'!U48/B1_GDP_ext!K46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!V30*'Baseline - external'!V48/B1_GDP_ext!L46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!W30*'Baseline - external'!W48/B1_GDP_ext!M46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!X30*'Baseline - external'!X48/B1_GDP_ext!N46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Y30*'Baseline - external'!Y48/B1_GDP_ext!O46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Z30*'Baseline - external'!Z48/B1_GDP_ext!P46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AA30*'Baseline - external'!AA48/B1_GDP_ext!Q46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AB30*'Baseline - external'!AB48/B1_GDP_ext!R46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AC30*'Baseline - external'!AC48/B1_GDP_ext!S46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AD30*'Baseline - external'!AD48/B1_GDP_ext!T46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AE30*'Baseline - external'!AE48/B1_GDP_ext!U46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AF30*'Baseline - external'!AF48/B1_GDP_ext!V46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AG30*'Baseline - external'!AG48/B1_GDP_ext!W46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AH30*'Baseline - external'!AH48/B1_GDP_ext!X46","v":{"$error":"#VALUE!"}},0]
[]
[]
[null,{"$f":"+'Baseline - external'!B33","v":"PV of external debt 7/ "},{"$f":"'Baseline - external'!M33","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!N33","v":{"$error":"#DIV/0!"}},{"$f":"E92/E46*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B34","v":"In percent of exports "},{"$f":"'Baseline - external'!M34","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!N34","v":{"$error":"#DIV/0!"}},{"$f":"E33/E19*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B35","v":"PV of PPG external debt-to-GDP ratio"},{"$f":"'Baseline - external'!M35","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!N35","v":{"$error":"#DIV/0!"}},{"$f":"E90/E46*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B36","v":"PV of PPG external debt-to-exports ratio"},{"$f":"'Baseline - external'!M36","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!N36","v":{"$error":"#DIV/0!"}},{"$f":"E35/E19*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B37","v":"Total external debt service-to-exports ratio"},{"$f":"C35*C46/C106","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B38","v":"Total external debt service-to-exports ratio"},{"$f":"'Baseline - external'!M38","v":"..."},{"$f":"'Baseline - external'!N38","v":"..."},{"$f":"E100/E105*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+'Baseline - external'!B39","v":"PPG debt service-to-exports ratio"},{"$f":"'Baseline - external'!M39","v":"..."},{"$f":"'Baseline - external'!N39","v":"..."},{"$f":"E101/E105*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B40","v":"PPG debt service-to-revenue ratio"},{"$f":"'Baseline - external'!M40","v":"…"},{"$f":"'Baseline - external'!N40","v":{"$error":"#VALUE!"}},{"$f":"E101/E106*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B41","v":"Gross external financing need (Million of U.S. dollars)"},{"$f":"'Baseline - external'!M41","v":0},{"$f":"'Baseline - external'!N41","v":"..."},{"$f":"(E17+E24)/100*E46+E100+D107","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
[null,{"$f":"+'Baseline - external'!B46","v":"II.  Key macroeconomic assumptions"}]
[]
[null,{"$f":"+'Baseline - external'!B48","v":"Nominal GDP (Million of US dollars)  "},{"$f":"'Baseline - external'!M48","v":0},{"$f":"'Baseline - external'!N48","v":0},{"$f":"D46*(1+E50/100)*(1+E51/100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B49","v":"Nominal dollar GDP growth  "},null,{"$f":"(D46/C46-1)*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(K46/J46-1)*100","v":{"$error":"#DIV/0!"}},{"$f":"(L46/K46-1)*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B50","v":"PV of PPG external debt (in Million of US dollars)"},{"$f":"C88","v":{"$error":"#DIV/0!"}},{"$f":"D90","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B51","v":"(PVt-PVt-1)/GDPt-1 (in percent)"},null,{"$f":"(D48-C48)/C46*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B52","v":"Real GDP growth (in percent)"},{"$f":"'Baseline - external'!M52","v":"..."},{"$f":"'Baseline - external'!N52","v":{"$error":"#DIV/0!"}},{"$f":"IF($AA$64='Input 6(optional)-Standard Test'!$C$7, MIN($D65-($AA$63*$F65),'Baseline - external'!O52-($AA$63*$F65)), IF($AA$64='Input 6(optional)-Standard Test'!$C$5, $D65-($AA$63*$F65), 'Baseline - external'!O52-($AA$63*$F65)))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E50=D65-AA63*F65,D65-AA63*F65,'Baseline - external'!P52-AA63*F65)","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Q52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!R52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!S52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!T52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!U52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!V52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!W52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!X52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Y52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Z52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AA52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AB52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AC52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AD52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AE52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AF52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AG52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AH52","v":{"$error":"#DIV/0!"}},{"$f":"X50","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+'Baseline - external'!B53","v":"GDP deflator in US dollar terms (change in percent)"},{"$f":"'Baseline - external'!M53","v":"..."},{"$f":"'Baseline - external'!N53","v":"..."},{"$f":"'Baseline - external'!O53-(('Baseline - external'!O52-E50)*$AA$67)","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!P53-(('Baseline - external'!P52-F50)*$AA$67)","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Q53","v":"..."},{"$f":"'Baseline - external'!R53","v":"..."},{"$f":"'Baseline - external'!S53","v":"..."},{"$f":"'Baseline - external'!T53","v":"..."},{"$f":"'Baseline - external'!U53","v":"..."},{"$f":"'Baseline - external'!V53","v":"..."},{"$f":"'Baseline - external'!W53","v":"..."},{"$f":"'Baseline - external'!X53","v":"..."},{"$f":"'Baseline - external'!Y53","v":"..."},{"$f":"'Baseline - external'!Z53","v":"..."},{"$f":"'Baseline - external'!AA53","v":"..."},{"$f":"'Baseline - external'!AB53","v":"..."},{"$f":"'Baseline - external'!AC53","v":"..."},{"$f":"'Baseline - external'!AD53","v":"..."},{"$f":"'Baseline - external'!AE53","v":"..."},{"$f":"'Baseline - external'!AF53","v":"..."},{"$f":"'Baseline - external'!AG53","v":"..."},{"$f":"'Baseline - external'!AH53","v":"..."},{"$f":"X51","v":"..."}]
[null,{"$f":"+'Baseline - external'!B54","v":"Effective interest rate (percent) 4/ "},{"$f":"'Baseline - external'!M54","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!N54","v":"..."},{"$f":"E104","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"X52","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+'Baseline - external'!B55","v":"Growth of exports of G&S (US dollar terms, in percent)"},{"$f":"'Baseline - external'!M55","v":"..."},{"$f":"'Baseline - external'!N55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!O55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!P55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Q55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!R55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!S55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!T55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!U55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!V55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!W55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!X55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Y55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Z55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AA55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AB55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AC55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AD55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AE55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AF55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AG55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AH55","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+'Baseline - external'!B56","v":"Growth of imports of G&S (US dollar terms, in percent)"},{"$f":"'Baseline - external'!M56","v":"..."},{"$f":"'Baseline - external'!N56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!O56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!P56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Q56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!R56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!S56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!T56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!U56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!V56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!W56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!X56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Y56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Z56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AA56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AB56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AC56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AD56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AE56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AF56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AG56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AH56","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+'Baseline - external'!B57","v":"Current transfers, net total"},{"$f":"'Baseline - external'!M57","v":"..."},{"$f":"'Baseline - external'!N57","v":"..."},{"$f":"'Baseline - external'!O57","v":"..."},{"$f":"'Baseline - external'!P57","v":"..."},{"$f":"'Baseline - external'!Q57","v":"..."},{"$f":"'Baseline - external'!R57","v":"..."},{"$f":"'Baseline - external'!S57","v":"..."},{"$f":"'Baseline - external'!T57","v":"..."},{"$f":"'Baseline - external'!U57","v":"..."},{"$f":"'Baseline - external'!V57","v":"..."},{"$f":"'Baseline - external'!W57","v":"..."},{"$f":"'Baseline - external'!X57","v":"..."},{"$f":"'Baseline - external'!Y57","v":"..."},{"$f":"'Baseline - external'!Z57","v":"..."},{"$f":"'Baseline - external'!AA57","v":"..."},{"$f":"'Baseline - external'!AB57","v":"..."},{"$f":"'Baseline - external'!AC57","v":"..."},{"$f":"'Baseline - external'!AD57","v":"..."},{"$f":"'Baseline - external'!AE57","v":"..."},{"$f":"'Baseline - external'!AF57","v":"..."},{"$f":"'Baseline - external'!AG57","v":"..."},{"$f":"'Baseline - external'!AH57","v":"..."}]
[null,{"$f":"'Baseline - external'!B43","v":"Share of local-currency denominated external debt to total external debt"},{"$f":"'Baseline - external'!M43","v":0},{"$f":"'Baseline - external'!N43","v":0},{"$f":"'Baseline - external'!O43","v":0},{"$f":"'Baseline - external'!P43","v":0},{"$f":"'Baseline - external'!Q43","v":0},{"$f":"'Baseline - external'!R43","v":0},{"$f":"'Baseline - external'!S43","v":0},{"$f":"'Baseline - external'!T43","v":0},{"$f":"'Baseline - external'!U43","v":0},{"$f":"'Baseline - external'!V43","v":0},{"$f":"'Baseline - external'!W43","v":0},{"$f":"'Baseline - external'!X43","v":0},{"$f":"'Baseline - external'!Y43","v":0},{"$f":"'Baseline - external'!Z43","v":0},{"$f":"'Baseline - external'!AA43","v":0},{"$f":"'Baseline - external'!AB43","v":0},{"$f":"'Baseline - external'!AC43","v":0},{"$f":"'Baseline - external'!AD43","v":0},{"$f":"'Baseline - external'!AE43","v":0},{"$f":"'Baseline - external'!AF43","v":0},{"$f":"'Baseline - external'!AG43","v":0},{"$f":"'Baseline - external'!AH43","v":0}]
[]
[null,{"$f":"+'Baseline - external'!B59","v":"Depreciation of NC (+: depreciation)"},{"$f":"'Baseline - external'!M59","v":"..."},{"$f":"'Baseline - external'!N59","v":"..."},{"$f":"'Baseline - external'!O59","v":"..."},{"$f":"'Baseline - external'!P59","v":"..."},{"$f":"'Baseline - external'!Q59","v":"..."},{"$f":"'Baseline - external'!R59","v":"..."},{"$f":"'Baseline - external'!S59","v":"..."},{"$f":"'Baseline - external'!T59","v":"..."},{"$f":"'Baseline - external'!U59","v":"..."},{"$f":"'Baseline - external'!V59","v":"..."},{"$f":"'Baseline - external'!W59","v":"..."},{"$f":"'Baseline - external'!X59","v":"..."},{"$f":"'Baseline - external'!Y59","v":"..."},{"$f":"'Baseline - external'!Z59","v":"..."},{"$f":"'Baseline - external'!AA59","v":"..."},{"$f":"'Baseline - external'!AB59","v":"..."},{"$f":"'Baseline - external'!AC59","v":"..."},{"$f":"'Baseline - external'!AD59","v":"..."},{"$f":"'Baseline - external'!AE59","v":"..."},{"$f":"'Baseline - external'!AF59","v":"..."},{"$f":"'Baseline - external'!AG59","v":"..."},{"$f":"'Baseline - external'!AH59","v":"..."}]
[null,{"$f":"+'Baseline - external'!B60","v":"Government revenues (excluding grants, in percent of GDP)"},{"$f":"C106/C46*100","v":{"$error":"#VALUE!"}},{"$f":"D106/D46*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[null,null,null,{"$f":"A1_historical_ext!D61","v":"Historical"},null,{"$f":"A1_historical_ext!F61","v":"Standard"},null,null,{"$f":"$D$62","v":"Average"},null,{"$f":"$D$62","v":"Average"},null,{"$f":"$D$62","v":"Average"}]
[null,{"$f":"+'Baseline - external'!B68","v":"III. Averages and Standard Deviations 9/"},null,{"$f":"A1_historical_ext!D62","v":"Average"},null,{"$f":"A1_historical_ext!F62","v":"Deviation"},null,null,{"$f":"+'Baseline - external'!S68","v":" 2019-2024 "},null,{"$f":"+'Baseline - external'!U68","v":" 2025-2039 "},null,{"$f":"+'Baseline - external'!W68","v":" 2019-2039 "},null,null,null,null,null,null,null,null,null,null,null,null,"Size:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size of real GDP growth shock",{"$f":"'Input 6(optional)-Standard Test'!D17","v":1},"SD"]
[null,{"$f":"+'Baseline - external'!B70","v":"Non-interest current account in percent of GDP"},null,{"$f":"'Baseline - external'!N70","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!P70","v":{"$error":"#DIV/0!"}},null,null,{"$f":"'Baseline - external'!S70","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!U70","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!W70","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,"Historical average, baseline projection, whichever is lower",{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4, 'Input 6(optional)-Standard Test'!D18, 'Input 6(optional)-Standard Test'!C18)","v":"Whichever is lower"}]
[null,{"$f":"+'Baseline - external'!B71","v":"Real GDP growth (in percent)"},null,{"$f":"'Baseline - external'!N71","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!P71","v":{"$error":"#DIV/0!"}},null,null,{"$f":"'Baseline - external'!S71","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!U71","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!W71","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+'Baseline - external'!B72","v":"US GDP Deflator (percent change)"},null,{"$f":"'Baseline - external'!N72","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!P72","v":{"$error":"#DIV/0!"}},null,null,{"$f":"'Baseline - external'!S72","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!U72","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!W72","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,"Interaction:"]
[null,{"$f":"+'Baseline - external'!B73","v":"Growth of exports of G&S (US dollar terms, in percent)"},null,{"$f":"'Baseline - external'!N73","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!P73","v":{"$error":"#DIV/0!"}},null,null,{"$f":"'Baseline - external'!S73","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!U73","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!W73","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,"Inflation elasticity to real GDP growth",{"$f":"'Input 6(optional)-Standard Test'!H17","v":0.6}]
[null,{"$f":"+'Baseline - external'!B74","v":"Current official transfers in percent of GDP"},null,{"$f":"'Baseline - external'!N74","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!P74","v":{"$error":"#DIV/0!"}},null,null,{"$f":"'Baseline - external'!S74","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!U74","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!W74","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+'Baseline - external'!B75","v":"Net non-debt creating flows (FDI) to GDP ratio"},null,{"$f":"'Baseline - external'!N75","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!P75","v":{"$error":"#DIV/0!"}},null,null,{"$f":"'Baseline - external'!S75","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!U75","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!W75","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"+'Baseline - external'!B77","v":"Sources: Country authorities; and staff estimates and projections."}]
[]
[null,{"$f":"+'Baseline - external'!B79","v":"1/ Includes both public and private sector external debt."}]
[null,{"$f":"+'Baseline - external'!B80","v":"2/ Derived as [r - g - ρ(1+g)]/(1+g+ρ+gρ) times previous period debt ratio, with r = nominal interest rate; g = real GDP growth rate, and ρ = growth rate of GDP deflator in U.S. dollar terms. "}]
[null,{"$f":"+'Baseline - external'!B81","v":"3/ Includes exceptional financing (i.e., changes in arrears and debt relief); changes in gross foreign assets; and valuation adjustments. For projections also includes contribution from price and exchange rate changes."}]
[null,{"$f":"+'Baseline - external'!B85","v":"7/ Assumes that PV of private sector debt is equivalent to its face value."}]
[null,{"$f":"+'Baseline - external'!B82","v":"4/ Current-year interest payments divided by previous period debt stock.  "}]
[null,{"$f":"+'Baseline - external'!B86","v":"8/ Historical averages are generally derived over the past 10 years, subject to data availability, whereas projections averages are over the first year of projection and the next 10 years."}]
[null,{"$f":"A1_historical_ext!B79","v":"7/ Long-run, constant balance that stabilizes the debt ratio assuming that key variables (real GDP growth, nominal interest rate, dollar deflator growth, and non-debt inflows in percent of GDP) remain at their levels of the last projection year."}]
[null,{"$f":"+IF(START!L10=\"English\",B146,IF(START!L10=\"French\",B178,IF(START!L10=\"Portuguese\",B210,B242)))","v":0}]
[]
[null,{"$f":"A1_historical_ext!B82","v":"Nominal debt baseline"},{"$f":"'Baseline - external'!M12/100*'Baseline - external'!M48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!N12/100*'Baseline - external'!N48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!O12/100*'Baseline - external'!O48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!P12/100*'Baseline - external'!P48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Q12/100*'Baseline - external'!Q48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!R12/100*'Baseline - external'!R48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!S12/100*'Baseline - external'!S48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!T12/100*'Baseline - external'!T48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!U12/100*'Baseline - external'!U48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!V12/100*'Baseline - external'!V48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!W12/100*'Baseline - external'!W48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!X12/100*'Baseline - external'!X48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Y12/100*'Baseline - external'!Y48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Z12/100*'Baseline - external'!Z48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AA12/100*'Baseline - external'!AA48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AB12/100*'Baseline - external'!AB48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AC12/100*'Baseline - external'!AC48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AD12/100*'Baseline - external'!AD48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AE12/100*'Baseline - external'!AE48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AF12/100*'Baseline - external'!AF48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AG12/100*'Baseline - external'!AG48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AH12/100*'Baseline - external'!AH48","v":{"$error":"#VALUE!"}}]
[null,{"$f":"A1_historical_ext!B83","v":"Increase"},null,{"$f":"D82-C82","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"A1_historical_ext!B84","v":"Nominal debt stress"},{"$f":"C12/100*C46","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"A1_historical_ext!B85","v":"Increase"},null,{"$f":"D84-C84","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"A1_historical_ext!B86","v":"Residual gross borrowing"},null,{"$f":"D85-D83","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[null,{"$f":"A1_historical_ext!B88","v":"PV PPG baseline"},{"$f":"Ext_Debt_Data!E371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!F371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!G371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!H371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!I371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!J371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!K371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!L371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!M371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!N371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!O371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!P371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!Q371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!R371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!S371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!T371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!U371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!V371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!W371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!X371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!Y371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!Z371","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"A1_historical_ext!B89","v":"PV of additional borrowing"},null,{"$f":"'PV Stress'!D32","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!E32","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!F32","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!G32","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!H32","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!I32","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!J32","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!K32","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!L32","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!M32","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!N32","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!O32","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!P32","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!Q32","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!R32","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!S32","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!T32","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!U32","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!V32","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!W32","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!X32","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"A1_historical_ext!B90","v":"PV PPG stress"},null,{"$f":"D88+D89","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"A1_historical_ext!B91","v":"Private debt (=PV)"},null,{"$f":"'Macro-Debt_Data'!U12","v":0},{"$f":"'Macro-Debt_Data'!V12","v":0},{"$f":"'Macro-Debt_Data'!W12","v":0},{"$f":"'Macro-Debt_Data'!X12","v":0},{"$f":"'Macro-Debt_Data'!Y12","v":0},{"$f":"'Macro-Debt_Data'!Z12","v":0},{"$f":"'Macro-Debt_Data'!AA12","v":0},{"$f":"'Macro-Debt_Data'!AB12","v":0},{"$f":"'Macro-Debt_Data'!AC12","v":0},{"$f":"'Macro-Debt_Data'!AD12","v":0},{"$f":"'Macro-Debt_Data'!AE12","v":0},{"$f":"'Macro-Debt_Data'!AF12","v":0},{"$f":"'Macro-Debt_Data'!AG12","v":0},{"$f":"'Macro-Debt_Data'!AH12","v":0},{"$f":"'Macro-Debt_Data'!AI12","v":0},{"$f":"'Macro-Debt_Data'!AJ12","v":0},{"$f":"'Macro-Debt_Data'!AK12","v":0},{"$f":"'Macro-Debt_Data'!AL12","v":0},{"$f":"'Macro-Debt_Data'!AM12","v":0},{"$f":"'Macro-Debt_Data'!AN12","v":0},{"$f":"'Macro-Debt_Data'!AO12","v":0}]
[null,{"$f":"A1_historical_ext!B92","v":"PV total"},null,{"$f":"D90+D91","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"A1_historical_ext!B94","v":"Debt service baseline"},null,{"$f":"'Macro-Debt_Data'!U18+'Macro-Debt_Data'!U23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!V18+'Macro-Debt_Data'!V23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!W18+'Macro-Debt_Data'!W23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!X18+'Macro-Debt_Data'!X23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!Y18+'Macro-Debt_Data'!Y23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!Z18+'Macro-Debt_Data'!Z23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AA18+'Macro-Debt_Data'!AA23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AB18+'Macro-Debt_Data'!AB23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AC18+'Macro-Debt_Data'!AC23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AD18+'Macro-Debt_Data'!AD23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AE18+'Macro-Debt_Data'!AE23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AF18+'Macro-Debt_Data'!AF23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AG18+'Macro-Debt_Data'!AG23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AH18+'Macro-Debt_Data'!AH23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AI18+'Macro-Debt_Data'!AI23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AJ18+'Macro-Debt_Data'!AJ23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AK18+'Macro-Debt_Data'!AK23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AL18+'Macro-Debt_Data'!AL23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AM18+'Macro-Debt_Data'!AM23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AN18+'Macro-Debt_Data'!AN23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AO18+'Macro-Debt_Data'!AO23","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"A1_historical_ext!B95","v":"o/w interest"},null,{"$f":"'Macro-Debt_Data'!U18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!V18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!W18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!X18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!Y18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!Z18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AA18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AB18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AC18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AD18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AE18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AF18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AG18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AH18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AI18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AJ18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AK18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AL18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AM18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AN18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AO18","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"A1_historical_ext!B96","v":"Debt service PPG baseline"},null,{"$f":"Ext_Debt_Data!F374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!G374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!H374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!I374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!J374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!K374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!L374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!M374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!N374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!O374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!P374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!Q374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!R374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!S374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!T374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!U374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!V374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!W374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!X374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!Y374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!Z374","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"A1_historical_ext!B98","v":"Additional debt service stress"},null,{"$f":"'PV Stress'!D34","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!E34","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!F34","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!G34","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!H34","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!I34","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!J34","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!K34","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!L34","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!M34","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!N34","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!O34","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!P34","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!Q34","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!R34","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!S34","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!T34","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!U34","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!V34","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!W34","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!X34","v":{"$error":"#VALUE!"}}]
[null,{"$f":"A1_historical_ext!B99","v":"o/w interest"},null,{"$f":"'PV Stress'!D35","v":0},{"$f":"'PV Stress'!E35","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!F35","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!G35","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!H35","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!I35","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!J35","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!K35","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!L35","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!M35","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!N35","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!O35","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!P35","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!Q35","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!R35","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!S35","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!T35","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!U35","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!V35","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!W35","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!X35","v":{"$error":"#VALUE!"}}]
[null,{"$f":"A1_historical_ext!B100","v":"Total debt service stress"},null,{"$f":"D98+D94","v":{"$error":"#DIV/0!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"A1_historical_ext!B101","v":"PPG debt service stress"},null,{"$f":"D96+D98","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"A1_historical_ext!B103","v":"New interest payments"},null,{"$f":"D95+D99","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"A1_historical_ext!B104","v":"Effective rate"},null,{"$f":"D103/C84*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"A1_historical_ext!B105","v":"Exports"},null,{"$f":"D19/100*D46","v":{"$error":"#DIV/0!"}},{"$f":"E19/100*E46","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"A1_historical_ext!B106","v":"Revenue"},{"$f":"'Baseline - external'!M60/100*'Baseline - external'!M48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!N60/100*'Baseline - external'!N48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!O60/100*E46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!P60/100*F46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Q60/100*G46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!R60/100*H46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!S60/100*I46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!T60/100*J46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!U60/100*K46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!V60/100*L46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!W60/100*M46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!X60/100*N46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Y60/100*O46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Z60/100*P46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AA60/100*Q46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AB60/100*R46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AC60/100*S46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AD60/100*T46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AE60/100*U46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AF60/100*V46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AG60/100*W46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AH60/100*X46","v":{"$error":"#VALUE!"}}]
[null,{"$f":"A1_historical_ext!B107","v":"Short-term debt"},{"$f":"'Macro-Debt_Data'!T89","v":0},{"$f":"'Macro-Debt_Data'!U89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!V89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!W89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!X89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!Y89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!Z89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AA89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AB89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AC89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AD89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AE89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AF89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AG89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AH89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AI89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AJ89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AK89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AL89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AM89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AN89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AO89","v":{"$error":"#DIV/0!"}}]

{"sheet":"B3_Exports_ext","index":63,"n_rows":107,"n_cols":28,"rows_kept":107,"cut":false,"hidden":true,"merged":[[2,1,2,15],[3,1,3,15],[6,3,6,15]]}
[]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1880,IF(START!L10=\"French\",translation!D1880,IF(START!L10=\"Portuguese\",translation!E1880,translation!F1880)))","v":"Bound Test 2: Exports Shock"}]
[null,{"$f":"+'Baseline - external'!B4","v":"(In percent of GDP, unless otherwise indicated)"}]
[]
[]
[null,null,null,{"$f":"+'Baseline - external'!N7","v":"Projections"}]
[null,null,{"$f":"D8-1","v":2018},{"$f":"'Macro-Debt_Data'!U4","v":2019},{"$f":"D8+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt-stabilizing"]
[null,{"$f":"+'Baseline - external'!B10","v":"I. Baseline Medium Term Projections"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"non-interest "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"current account 7/"]
[2,{"$f":"+'Baseline - external'!B12","v":"External debt (nominal) 1/ "},{"$f":"'Baseline - external'!M12","v":"…"},{"$f":"'Baseline - external'!N12","v":"…"},{"$f":"D12+E15","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+'Baseline - external'!B13","v":"of which: public and publicly guaranteed (PPG)"},{"$f":"C12-C14","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+'Baseline - external'!B14","v":"of which: Private"},{"$f":"'Baseline - external'!M12-'Baseline - external'!M13","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!N12-'Baseline - external'!N13","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!O12-'Baseline - external'!O13","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!P12-'Baseline - external'!P13","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Q12-'Baseline - external'!Q13","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!R12-'Baseline - external'!R13","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!S12-'Baseline - external'!S13","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!T12-'Baseline - external'!T13","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!U12-'Baseline - external'!U13","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!V12-'Baseline - external'!V13","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!W12-'Baseline - external'!W13","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!X12-'Baseline - external'!X13","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Y12-'Baseline - external'!Y13","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Z12-'Baseline - external'!Z13","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AA12-'Baseline - external'!AA13","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AB12-'Baseline - external'!AB13","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AC12-'Baseline - external'!AC13","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AD12-'Baseline - external'!AD13","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AE12-'Baseline - external'!AE13","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AF12-'Baseline - external'!AF13","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AG12-'Baseline - external'!AG13","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AH12-'Baseline - external'!AH13","v":{"$error":"#VALUE!"}}]
[3,{"$f":"+'Baseline - external'!B15","v":"Change in external debt"},{"$f":"C16+C30","v":{"$error":"#VALUE!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[4,{"$f":"+'Baseline - external'!B16","v":"Identified net debt-creating flows "},{"$f":"C17+C24+C25","v":{"$error":"#VALUE!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[5,{"$f":"+'Baseline - external'!B17","v":"Non-interest current account deficit"},{"$f":"C18+C21+C23","v":{"$error":"#VALUE!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"-(Y24+Y25)","v":{"$error":"#DIV/0!"}}]
[6,{"$f":"+'Baseline - external'!B18","v":"Deficit in balance of goods and services"},{"$f":"C20-C19","v":{"$error":"#VALUE!"}},{"$f":"D20-D19","v":{"$error":"#DIV/0!"}},{"$f":"E20-E19","v":{"$error":"#DIV/0!"}},{"$f":"F20-F19","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Q18*'Baseline - external'!Q48/G46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!R18*'Baseline - external'!R48/H46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!S18*'Baseline - external'!S48/I46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!T18*'Baseline - external'!T48/J46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!U18*'Baseline - external'!U48/K46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!V18*'Baseline - external'!V48/L46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!W18*'Baseline - external'!W48/M46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!X18*'Baseline - external'!X48/N46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Y18*'Baseline - external'!Y48/O46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Z18*'Baseline - external'!Z48/P46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AA18*'Baseline - external'!AA48/Q46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AB18*'Baseline - external'!AB48/R46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AC18*'Baseline - external'!AC48/S46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AD18*'Baseline - external'!AD48/T46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AE18*'Baseline - external'!AE48/U46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AF18*'Baseline - external'!AF48/V46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AG18*'Baseline - external'!AG48/W46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AH18*'Baseline - external'!AH48/X46","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+'Baseline - external'!B19","v":"Exports "},{"$f":"'Baseline - external'!M19","v":"…"},{"$f":"'Baseline - external'!N19","v":{"$error":"#DIV/0!"}},{"$f":"E105/E46*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B20","v":"Imports "},{"$f":"'Baseline - external'!M20","v":"…"},{"$f":"'Baseline - external'!N20","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!O20*'Baseline - external'!O48/E46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!P20*'Baseline - external'!P48/F46","v":{"$error":"#DIV/0!"}},{"$f":"G18+G19","v":{"$error":"#DIV/0!"}},{"$f":"H18+H19","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[7,{"$f":"+'Baseline - external'!B21","v":"Net current transfers (negative = inflow)"},{"$f":"'Baseline - external'!M21","v":"..."},{"$f":"'Baseline - external'!N21","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!O21*'Baseline - external'!O48/E46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!P21*'Baseline - external'!P48/F46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Q21*'Baseline - external'!Q48/G46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!R21*'Baseline - external'!R48/H46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!S21*'Baseline - external'!S48/I46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!T21*'Baseline - external'!T48/J46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!U21*'Baseline - external'!U48/K46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!V21*'Baseline - external'!V48/L46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!W21*'Baseline - external'!W48/M46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!X21*'Baseline - external'!X48/N46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Y21*'Baseline - external'!Y48/O46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Z21*'Baseline - external'!Z48/P46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AA21*'Baseline - external'!AA48/Q46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AB21*'Baseline - external'!AB48/R46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AC21*'Baseline - external'!AC48/S46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AD21*'Baseline - external'!AD48/T46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AE21*'Baseline - external'!AE48/U46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AF21*'Baseline - external'!AF48/V46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AG21*'Baseline - external'!AG48/W46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AH21*'Baseline - external'!AH48/X46","v":{"$error":"#DIV/0!"}}]
[8,{"$f":"+'Baseline - external'!B22","v":"of which: official"},{"$f":"'Baseline - external'!M22","v":"..."},{"$f":"'Baseline - external'!N22","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!O22*'Baseline - external'!O48/E46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!P22*'Baseline - external'!P48/F46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Q22*'Baseline - external'!Q48/G46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!R22*'Baseline - external'!R48/H46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!S22*'Baseline - external'!S48/I46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!T22*'Baseline - external'!T48/J46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!U22*'Baseline - external'!U48/K46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!V22*'Baseline - external'!V48/L46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!W22*'Baseline - external'!W48/M46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!X22*'Baseline - external'!X48/N46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Y22*'Baseline - external'!Y48/O46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Z22*'Baseline - external'!Z48/P46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AA22*'Baseline - external'!AA48/Q46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AB22*'Baseline - external'!AB48/R46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AC22*'Baseline - external'!AC48/S46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AD22*'Baseline - external'!AD48/T46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AE22*'Baseline - external'!AE48/U46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AF22*'Baseline - external'!AF48/V46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AG22*'Baseline - external'!AG48/W46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AH22*'Baseline - external'!AH48/X46","v":{"$error":"#DIV/0!"}}]
[9,{"$f":"+'Baseline - external'!B23","v":"Other current account flows (negative = net inflow)"},{"$f":"'Baseline - external'!M23","v":"…"},{"$f":"'Baseline - external'!N23","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!O23*'Baseline - external'!O48/E46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!P23*'Baseline - external'!P48/F46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Q23*'Baseline - external'!Q48/G46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!R23*'Baseline - external'!R48/H46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!S23*'Baseline - external'!S48/I46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!T23*'Baseline - external'!T48/J46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!U23*'Baseline - external'!U48/K46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!V23*'Baseline - external'!V48/L46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!W23*'Baseline - external'!W48/M46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!X23*'Baseline - external'!X48/N46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Y23*'Baseline - external'!Y48/O46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Z23*'Baseline - external'!Z48/P46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AA23*'Baseline - external'!AA48/Q46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AB23*'Baseline - external'!AB48/R46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AC23*'Baseline - external'!AC48/S46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AD23*'Baseline - external'!AD48/T46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AE23*'Baseline - external'!AE48/U46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AF23*'Baseline - external'!AF48/V46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AG23*'Baseline - external'!AG48/W46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AH23*'Baseline - external'!AH48/X46","v":{"$error":"#DIV/0!"}}]
[10,{"$f":"+'Baseline - external'!B24","v":"Net FDI (negative = inflow)"},{"$f":"'Baseline - external'!M24","v":"…"},{"$f":"'Baseline - external'!N24","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!O24*'Baseline - external'!O48/E46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!P24*'Baseline - external'!P48/F46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Q24*'Baseline - external'!Q48/G46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!R24*'Baseline - external'!R48/H46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!S24*'Baseline - external'!S48/I46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!T24*'Baseline - external'!T48/J46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!U24*'Baseline - external'!U48/K46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!V24*'Baseline - external'!V48/L46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!W24*'Baseline - external'!W48/M46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!X24*'Baseline - external'!X48/N46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Y24*'Baseline - external'!Y48/O46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Z24*'Baseline - external'!Z48/P46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AA24*'Baseline - external'!AA48/Q46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AB24*'Baseline - external'!AB48/R46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AC24*'Baseline - external'!AC48/S46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AD24*'Baseline - external'!AD48/T46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AE24*'Baseline - external'!AE48/U46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AF24*'Baseline - external'!AF48/V46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AG24*'Baseline - external'!AG48/W46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AH24*'Baseline - external'!AH48/X46","v":{"$error":"#DIV/0!"}},{"$f":"X24","v":{"$error":"#DIV/0!"}}]
[11,{"$f":"+'Baseline - external'!B25","v":"Endogenous debt dynamics 2/ "},{"$f":"'Baseline - external'!M25","v":"…"},{"$f":"D27+D28+D29","v":{"$error":"#VALUE!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B26","v":"Denominator: 1+g+ρ+gρ"},{"$f":"'Baseline - external'!M26","v":"…"},{"$f":"1+D50/100+D51/100+D50/100*D51/100","v":{"$error":"#DIV/0!"}},{"$f":"1+E50/100+E51/100+E50/100*E51/100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[12,{"$f":"+'Baseline - external'!B27","v":"Contribution from nominal interest rate"},{"$f":"'Baseline - external'!M27","v":"…"},{"$f":"'Baseline - external'!N27","v":{"$error":"#VALUE!"}},{"$f":"(E52/100)*D12/E26","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[13,{"$f":"+'Baseline - external'!B28","v":"Contribution from real GDP growth "},{"$f":"'Baseline - external'!M28","v":"…"},{"$f":"'Baseline - external'!N28","v":{"$error":"#DIV/0!"}},{"$f":"-(E50/100)*D12/E26","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[14,{"$f":"+'Baseline - external'!B29","v":"Contribution from price and exchange rate changes "},{"$f":"'Baseline - external'!M29","v":"…"},{"$f":"'Baseline - external'!N29","v":{"$error":"#VALUE!"}},{"$f":"-(E51/100*(1+E50/100))*D12/E26+D56*(-E58/100)*(1+E52/100)*D12/E26","v":{"$error":"#VALUE!"}},{"$f":"-(F51/100*(1+F50/100))*E12/F26+E56*(-F58/100)*(1+F52/100)*E12/F26","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[15,{"$f":"+'Baseline - external'!B30","v":"Residual 3/ "},{"$f":"'Baseline - external'!M30","v":"…"},{"$f":"'Baseline - external'!N30","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!O30*'Baseline - external'!O48/E46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!P30*'Baseline - external'!P48/F46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Q30*'Baseline - external'!Q48/G46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!R30*'Baseline - external'!R48/H46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!S30*'Baseline - external'!S48/I46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!T30*'Baseline - external'!T48/J46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!U30*'Baseline - external'!U48/K46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!V30*'Baseline - external'!V48/L46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!W30*'Baseline - external'!W48/M46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!X30*'Baseline - external'!X48/N46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Y30*'Baseline - external'!Y48/O46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Z30*'Baseline - external'!Z48/P46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AA30*'Baseline - external'!AA48/Q46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AB30*'Baseline - external'!AB48/R46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AC30*'Baseline - external'!AC48/S46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AD30*'Baseline - external'!AD48/T46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AE30*'Baseline - external'!AE48/U46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AF30*'Baseline - external'!AF48/V46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AG30*'Baseline - external'!AG48/W46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AH30*'Baseline - external'!AH48/X46","v":{"$error":"#VALUE!"}},0]
[]
[]
[null,{"$f":"+'Baseline - external'!B33","v":"PV of external debt 7/ "},{"$f":"'Baseline - external'!M33","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!N33","v":{"$error":"#DIV/0!"}},{"$f":"E92/E46*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B34","v":"In percent of exports "},{"$f":"'Baseline - external'!M34","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!N34","v":{"$error":"#DIV/0!"}},{"$f":"E33/E19*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B35","v":"PV of PPG external debt-to-GDP ratio"},{"$f":"'Baseline - external'!M35","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!N35","v":{"$error":"#DIV/0!"}},{"$f":"E90/E46*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B36","v":"PV of PPG external debt-to-exports ratio"},{"$f":"'Baseline - external'!M36","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!N36","v":{"$error":"#DIV/0!"}},{"$f":"E35/E19*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B37","v":"Total external debt service-to-exports ratio"},{"$f":"C35*C46/C106","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B38","v":"Total external debt service-to-exports ratio"},{"$f":"'Baseline - external'!M38","v":"..."},{"$f":"'Baseline - external'!N38","v":"..."},{"$f":"E100/E105*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+'Baseline - external'!B39","v":"PPG debt service-to-exports ratio"},{"$f":"'Baseline - external'!M39","v":"..."},{"$f":"'Baseline - external'!N39","v":"..."},{"$f":"E101/E105*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B40","v":"PPG debt service-to-revenue ratio"},{"$f":"'Baseline - external'!M40","v":"…"},{"$f":"'Baseline - external'!N40","v":{"$error":"#VALUE!"}},{"$f":"E101/E106*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B41","v":"Gross external financing need (Million of U.S. dollars)"},{"$f":"'Baseline - external'!M41","v":0},{"$f":"'Baseline - external'!N41","v":"..."},{"$f":"(E17+E24)/100*E46+E100+D107","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
[null,{"$f":"+'Baseline - external'!B46","v":"II.  Key macroeconomic assumptions"}]
[]
[null,{"$f":"+'Baseline - external'!B48","v":"Nominal GDP (Million of US dollars)  "},{"$f":"'Baseline - external'!M48","v":0},{"$f":"'Baseline - external'!N48","v":0},{"$f":"D46*(1+E50/100)*(1+E51/100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B49","v":"Nominal dollar GDP growth  "},null,{"$f":"(D46/C46-1)*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(K46/J46-1)*100","v":{"$error":"#DIV/0!"}},{"$f":"(L46/K46-1)*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B50","v":"PV of PPG external debt (in Million of US dollars)"},{"$f":"C88","v":{"$error":"#DIV/0!"}},{"$f":"D90","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B51","v":"(PVt-PVt-1)/GDPt-1 (in percent)"},null,{"$f":"(D48-C48)/C46*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B52","v":"Real GDP growth (in percent)"},{"$f":"'Baseline - external'!M52","v":"..."},{"$f":"'Baseline - external'!N52","v":{"$error":"#DIV/0!"}},{"$f":"IF($AA$68=0,+'Baseline - external'!O52+$AA$66*E53*D19/100,+'Baseline - external'!O52-$AA$66*('Baseline - external'!O55-B3_Exports_ext!E53)*D19/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AB$68=0,+'Baseline - external'!P52+$AA$66*F53*E19/100,+'Baseline - external'!P52-$AA$66*('Baseline - external'!P55-B3_Exports_ext!F53)*E19/100)","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Q52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!R52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!S52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!T52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!U52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!V52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!W52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!X52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Y52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Z52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AA52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AB52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AC52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AD52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AE52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AF52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AG52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AH52","v":{"$error":"#DIV/0!"}},{"$f":"X50","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+'Baseline - external'!B53","v":"GDP deflator in US dollar terms (change in percent)"},{"$f":"'Baseline - external'!M53","v":"..."},{"$f":"'Baseline - external'!N53","v":"..."},{"$f":"'Baseline - external'!O53","v":"..."},{"$f":"'Baseline - external'!P53","v":"..."},{"$f":"'Baseline - external'!Q53","v":"..."},{"$f":"'Baseline - external'!R53","v":"..."},{"$f":"'Baseline - external'!S53","v":"..."},{"$f":"'Baseline - external'!T53","v":"..."},{"$f":"'Baseline - external'!U53","v":"..."},{"$f":"'Baseline - external'!V53","v":"..."},{"$f":"'Baseline - external'!W53","v":"..."},{"$f":"'Baseline - external'!X53","v":"..."},{"$f":"'Baseline - external'!Y53","v":"..."},{"$f":"'Baseline - external'!Z53","v":"..."},{"$f":"'Baseline - external'!AA53","v":"..."},{"$f":"'Baseline - external'!AB53","v":"..."},{"$f":"'Baseline - external'!AC53","v":"..."},{"$f":"'Baseline - external'!AD53","v":"..."},{"$f":"'Baseline - external'!AE53","v":"..."},{"$f":"'Baseline - external'!AF53","v":"..."},{"$f":"'Baseline - external'!AG53","v":"..."},{"$f":"'Baseline - external'!AH53","v":"..."},{"$f":"X51","v":"..."}]
[null,{"$f":"+'Baseline - external'!B54","v":"Effective interest rate (percent) 4/ "},{"$f":"'Baseline - external'!M54","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!N54","v":"..."},{"$f":"E104","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"X52","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+'Baseline - external'!B55","v":"Growth of exports of G&S (US dollar terms, in percent)"},{"$f":"'Baseline - external'!M55","v":"..."},{"$f":"'Baseline - external'!N55","v":{"$error":"#DIV/0!"}},{"$f":"IF($AA$63='Input 6(optional)-Standard Test'!$C$7, MIN($D$67-($AA$62*$F$67),'Baseline - external'!O55-($AA$62*$F$67)), IF($AA$63='Input 6(optional)-Standard Test'!$C$5, $D$67-($AA$62*$F$67), 'Baseline - external'!O55-($AA$62*$F$67)))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E53=D67-AA62*F67,D67-AA62*F67,'Baseline - external'!P55-AA62*F67)","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Q55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!R55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!S55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!T55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!U55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!V55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!W55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!X55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Y55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Z55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AA55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AB55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AC55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AD55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AE55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AF55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AG55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AH55","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+'Baseline - external'!B56","v":"Growth of imports of G&S (US dollar terms, in percent)"},{"$f":"'Baseline - external'!M56","v":"..."},{"$f":"'Baseline - external'!N56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!O56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!P56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Q56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!R56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!S56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!T56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!U56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!V56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!W56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!X56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Y56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Z56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AA56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AB56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AC56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AD56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AE56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AF56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AG56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AH56","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+'Baseline - external'!B57","v":"Current transfers, net total"},{"$f":"'Baseline - external'!M57","v":"..."},{"$f":"'Baseline - external'!N57","v":"..."},{"$f":"'Baseline - external'!O57","v":"..."},{"$f":"'Baseline - external'!P57","v":"..."},{"$f":"'Baseline - external'!Q57","v":"..."},{"$f":"'Baseline - external'!R57","v":"..."},{"$f":"'Baseline - external'!S57","v":"..."},{"$f":"'Baseline - external'!T57","v":"..."},{"$f":"'Baseline - external'!U57","v":"..."},{"$f":"'Baseline - external'!V57","v":"..."},{"$f":"'Baseline - external'!W57","v":"..."},{"$f":"'Baseline - external'!X57","v":"..."},{"$f":"'Baseline - external'!Y57","v":"..."},{"$f":"'Baseline - external'!Z57","v":"..."},{"$f":"'Baseline - external'!AA57","v":"..."},{"$f":"'Baseline - external'!AB57","v":"..."},{"$f":"'Baseline - external'!AC57","v":"..."},{"$f":"'Baseline - external'!AD57","v":"..."},{"$f":"'Baseline - external'!AE57","v":"..."},{"$f":"'Baseline - external'!AF57","v":"..."},{"$f":"'Baseline - external'!AG57","v":"..."},{"$f":"'Baseline - external'!AH57","v":"..."}]
[null,{"$f":"'Baseline - external'!B43","v":"Share of local-currency denominated external debt to total external debt"},{"$f":"'Baseline - external'!M43","v":0},{"$f":"'Baseline - external'!N43","v":0},{"$f":"'Baseline - external'!O43","v":0},{"$f":"'Baseline - external'!P43","v":0},{"$f":"'Baseline - external'!Q43","v":0},{"$f":"'Baseline - external'!R43","v":0},{"$f":"'Baseline - external'!S43","v":0},{"$f":"'Baseline - external'!T43","v":0},{"$f":"'Baseline - external'!U43","v":0},{"$f":"'Baseline - external'!V43","v":0},{"$f":"'Baseline - external'!W43","v":0},{"$f":"'Baseline - external'!X43","v":0},{"$f":"'Baseline - external'!Y43","v":0},{"$f":"'Baseline - external'!Z43","v":0},{"$f":"'Baseline - external'!AA43","v":0},{"$f":"'Baseline - external'!AB43","v":0},{"$f":"'Baseline - external'!AC43","v":0},{"$f":"'Baseline - external'!AD43","v":0},{"$f":"'Baseline - external'!AE43","v":0},{"$f":"'Baseline - external'!AF43","v":0},{"$f":"'Baseline - external'!AG43","v":0},{"$f":"'Baseline - external'!AH43","v":0}]
[]
[null,{"$f":"+'Baseline - external'!B59","v":"Depreciation of NC (+: depreciation)"},{"$f":"'Baseline - external'!M59","v":"..."},{"$f":"'Baseline - external'!N59","v":"..."},{"$f":"'Baseline - external'!O59","v":"..."},{"$f":"'Baseline - external'!P59","v":"..."},{"$f":"'Baseline - external'!Q59","v":"..."},{"$f":"'Baseline - external'!R59","v":"..."},{"$f":"'Baseline - external'!S59","v":"..."},{"$f":"'Baseline - external'!T59","v":"..."},{"$f":"'Baseline - external'!U59","v":"..."},{"$f":"'Baseline - external'!V59","v":"..."},{"$f":"'Baseline - external'!W59","v":"..."},{"$f":"'Baseline - external'!X59","v":"..."},{"$f":"'Baseline - external'!Y59","v":"..."},{"$f":"'Baseline - external'!Z59","v":"..."},{"$f":"'Baseline - external'!AA59","v":"..."},{"$f":"'Baseline - external'!AB59","v":"..."},{"$f":"'Baseline - external'!AC59","v":"..."},{"$f":"'Baseline - external'!AD59","v":"..."},{"$f":"'Baseline - external'!AE59","v":"..."},{"$f":"'Baseline - external'!AF59","v":"..."},{"$f":"'Baseline - external'!AG59","v":"..."},{"$f":"'Baseline - external'!AH59","v":"..."}]
[null,{"$f":"+'Baseline - external'!B60","v":"Government revenues (excluding grants, in percent of GDP)"},{"$f":"C106/C46*100","v":{"$error":"#VALUE!"}},{"$f":"D106/D46*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[null,null,null,{"$f":"A1_historical_ext!D61","v":"Historical"},null,{"$f":"A1_historical_ext!F61","v":"Standard"},null,null,{"$f":"$D$62","v":"Average"},null,{"$f":"$D$62","v":"Average"},null,{"$f":"$D$62","v":"Average"},null,null,null,null,null,null,null,null,null,null,null,null,"Size:"]
[null,{"$f":"+'Baseline - external'!B68","v":"III. Averages and Standard Deviations 9/"},null,{"$f":"A1_historical_ext!D62","v":"Average"},null,{"$f":"A1_historical_ext!F62","v":"Deviation"},null,null,{"$f":"+'Baseline - external'!S68","v":" 2019-2024 "},null,{"$f":"+'Baseline - external'!U68","v":" 2025-2039 "},null,{"$f":"+'Baseline - external'!W68","v":" 2019-2039 "},null,null,null,null,null,null,null,null,null,null,null,null,"Size of exports growth shock",{"$f":"'Input 6(optional)-Standard Test'!D25","v":1},"SD"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Historical average, baseline projection, whichever is lower",{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4, 'Input 6(optional)-Standard Test'!D26, 'Input 6(optional)-Standard Test'!C26)","v":"Whichever is lower"}]
[null,{"$f":"+'Baseline - external'!B70","v":"Non-interest current account in percent of GDP"},null,{"$f":"'Baseline - external'!N70","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!P70","v":{"$error":"#DIV/0!"}},null,null,{"$f":"'Baseline - external'!S70","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!U70","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!W70","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+'Baseline - external'!B71","v":"Real GDP growth (in percent)"},null,{"$f":"'Baseline - external'!N71","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!P71","v":{"$error":"#DIV/0!"}},null,null,{"$f":"'Baseline - external'!S71","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!U71","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!W71","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,"Interaction:"]
[null,{"$f":"+'Baseline - external'!B72","v":"US GDP Deflator (percent change)"},null,{"$f":"'Baseline - external'!N72","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!P72","v":{"$error":"#DIV/0!"}},null,null,{"$f":"'Baseline - external'!S72","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!U72","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!W72","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,"Real GDP growth elasticity to exports growth",{"$f":"'Input 6(optional)-Standard Test'!H25","v":0.8}]
[null,{"$f":"+'Baseline - external'!B73","v":"Growth of exports of G&S (US dollar terms, in percent)"},null,{"$f":"'Baseline - external'!N73","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!P73","v":{"$error":"#DIV/0!"}},null,null,{"$f":"'Baseline - external'!S73","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!U73","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!W73","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+'Baseline - external'!B74","v":"Current official transfers in percent of GDP"},null,{"$f":"'Baseline - external'!N74","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!P74","v":{"$error":"#DIV/0!"}},null,null,{"$f":"'Baseline - external'!S74","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!U74","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!W74","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,"Is exports shock (exports growth) > 0?",{"$f":"IF($E$53<0,0,1)","v":{"$error":"#DIV/0!"}},{"$f":"IF($F$53<0,0,1)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+'Baseline - external'!B75","v":"Net non-debt creating flows (FDI) to GDP ratio"},null,{"$f":"'Baseline - external'!N75","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!P75","v":{"$error":"#DIV/0!"}},null,null,{"$f":"'Baseline - external'!S75","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!U75","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!W75","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"+'Baseline - external'!B77","v":"Sources: Country authorities; and staff estimates and projections."}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1879,IF(START!L10=\"French\",translation!D1879,IF(START!L10=\"Portuguese\",translation!E1879,translation!F1879)))","v":"a/ Exports values are assumed to remain permanently at the lower level, but the current account as a share of GDP is assumed to return to its baseline level after the shock (implicitly assuming an offsetting adjustment in import levels)."}]
[null,{"$f":"+'Baseline - external'!B79","v":"1/ Includes both public and private sector external debt."}]
[null,{"$f":"+'Baseline - external'!B80","v":"2/ Derived as [r - g - ρ(1+g)]/(1+g+ρ+gρ) times previous period debt ratio, with r = nominal interest rate; g = real GDP growth rate, and ρ = growth rate of GDP deflator in U.S. dollar terms. "}]
[null,{"$f":"+'Baseline - external'!B81","v":"3/ Includes exceptional financing (i.e., changes in arrears and debt relief); changes in gross foreign assets; and valuation adjustments. For projections also includes contribution from price and exchange rate changes."}]
[null,{"$f":"+'Baseline - external'!B85","v":"7/ Assumes that PV of private sector debt is equivalent to its face value."}]
[null,{"$f":"+'Baseline - external'!B82","v":"4/ Current-year interest payments divided by previous period debt stock.  "}]
[null,{"$f":"+'Baseline - external'!B86","v":"8/ Historical averages are generally derived over the past 10 years, subject to data availability, whereas projections averages are over the first year of projection and the next 10 years."}]
[null,{"$f":"A1_historical_ext!B79","v":"7/ Long-run, constant balance that stabilizes the debt ratio assuming that key variables (real GDP growth, nominal interest rate, dollar deflator growth, and non-debt inflows in percent of GDP) remain at their levels of the last projection year."}]
[]
[]
[null,{"$f":"A1_historical_ext!B82","v":"Nominal debt baseline"},{"$f":"'Baseline - external'!M12/100*'Baseline - external'!M48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!N12/100*'Baseline - external'!N48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!O12/100*'Baseline - external'!O48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!P12/100*'Baseline - external'!P48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Q12/100*'Baseline - external'!Q48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!R12/100*'Baseline - external'!R48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!S12/100*'Baseline - external'!S48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!T12/100*'Baseline - external'!T48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!U12/100*'Baseline - external'!U48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!V12/100*'Baseline - external'!V48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!W12/100*'Baseline - external'!W48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!X12/100*'Baseline - external'!X48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Y12/100*'Baseline - external'!Y48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Z12/100*'Baseline - external'!Z48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AA12/100*'Baseline - external'!AA48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AB12/100*'Baseline - external'!AB48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AC12/100*'Baseline - external'!AC48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AD12/100*'Baseline - external'!AD48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AE12/100*'Baseline - external'!AE48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AF12/100*'Baseline - external'!AF48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AG12/100*'Baseline - external'!AG48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AH12/100*'Baseline - external'!AH48","v":{"$error":"#VALUE!"}}]
[null,{"$f":"A1_historical_ext!B83","v":"Increase"},null,{"$f":"D82-C82","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"A1_historical_ext!B84","v":"Nominal debt stress"},{"$f":"C12/100*C46","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"A1_historical_ext!B85","v":"Increase"},null,{"$f":"D84-C84","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"A1_historical_ext!B86","v":"Residual gross borrowing"},null,{"$f":"D85-D83","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[null,{"$f":"A1_historical_ext!B88","v":"PV PPG baseline"},{"$f":"Ext_Debt_Data!E371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!F371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!G371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!H371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!I371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!J371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!K371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!L371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!M371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!N371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!O371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!P371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!Q371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!R371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!S371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!T371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!U371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!V371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!W371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!X371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!Y371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!Z371","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"A1_historical_ext!B89","v":"PV of additional borrowing"},null,{"$f":"'PV Stress'!D49","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!E49","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!F49","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!G49","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!H49","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!I49","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!J49","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!K49","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!L49","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!M49","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!N49","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!O49","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!P49","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!Q49","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!R49","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!S49","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!T49","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!U49","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!V49","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!W49","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!X49","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"A1_historical_ext!B90","v":"PV PPG stress"},null,{"$f":"D88+D89","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"A1_historical_ext!B91","v":"Private debt (=PV)"},null,{"$f":"'Macro-Debt_Data'!U12","v":0},{"$f":"'Macro-Debt_Data'!V12","v":0},{"$f":"'Macro-Debt_Data'!W12","v":0},{"$f":"'Macro-Debt_Data'!X12","v":0},{"$f":"'Macro-Debt_Data'!Y12","v":0},{"$f":"'Macro-Debt_Data'!Z12","v":0},{"$f":"'Macro-Debt_Data'!AA12","v":0},{"$f":"'Macro-Debt_Data'!AB12","v":0},{"$f":"'Macro-Debt_Data'!AC12","v":0},{"$f":"'Macro-Debt_Data'!AD12","v":0},{"$f":"'Macro-Debt_Data'!AE12","v":0},{"$f":"'Macro-Debt_Data'!AF12","v":0},{"$f":"'Macro-Debt_Data'!AG12","v":0},{"$f":"'Macro-Debt_Data'!AH12","v":0},{"$f":"'Macro-Debt_Data'!AI12","v":0},{"$f":"'Macro-Debt_Data'!AJ12","v":0},{"$f":"'Macro-Debt_Data'!AK12","v":0},{"$f":"'Macro-Debt_Data'!AL12","v":0},{"$f":"'Macro-Debt_Data'!AM12","v":0},{"$f":"'Macro-Debt_Data'!AN12","v":0},{"$f":"'Macro-Debt_Data'!AO12","v":0}]
[null,{"$f":"A1_historical_ext!B92","v":"PV total"},null,{"$f":"D90+D91","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"A1_historical_ext!B94","v":"Debt service baseline"},null,{"$f":"'Macro-Debt_Data'!U18+'Macro-Debt_Data'!U23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!V18+'Macro-Debt_Data'!V23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!W18+'Macro-Debt_Data'!W23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!X18+'Macro-Debt_Data'!X23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!Y18+'Macro-Debt_Data'!Y23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!Z18+'Macro-Debt_Data'!Z23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AA18+'Macro-Debt_Data'!AA23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AB18+'Macro-Debt_Data'!AB23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AC18+'Macro-Debt_Data'!AC23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AD18+'Macro-Debt_Data'!AD23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AE18+'Macro-Debt_Data'!AE23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AF18+'Macro-Debt_Data'!AF23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AG18+'Macro-Debt_Data'!AG23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AH18+'Macro-Debt_Data'!AH23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AI18+'Macro-Debt_Data'!AI23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AJ18+'Macro-Debt_Data'!AJ23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AK18+'Macro-Debt_Data'!AK23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AL18+'Macro-Debt_Data'!AL23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AM18+'Macro-Debt_Data'!AM23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AN18+'Macro-Debt_Data'!AN23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AO18+'Macro-Debt_Data'!AO23","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"A1_historical_ext!B95","v":"o/w interest"},null,{"$f":"'Macro-Debt_Data'!U18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!V18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!W18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!X18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!Y18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!Z18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AA18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AB18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AC18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AD18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AE18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AF18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AG18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AH18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AI18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AJ18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AK18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AL18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AM18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AN18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AO18","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"A1_historical_ext!B96","v":"Debt service PPG baseline"},null,{"$f":"Ext_Debt_Data!F374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!G374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!H374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!I374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!J374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!K374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!L374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!M374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!N374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!O374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!P374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!Q374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!R374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!S374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!T374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!U374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!V374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!W374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!X374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!Y374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!Z374","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"A1_historical_ext!B98","v":"Additional debt service stress"},null,{"$f":"'PV Stress'!D51","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!E51","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!F51","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!G51","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!H51","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!I51","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!J51","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!K51","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!L51","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!M51","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!N51","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!O51","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!P51","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!Q51","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!R51","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!S51","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!T51","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!U51","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!V51","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!W51","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!X51","v":{"$error":"#VALUE!"}}]
[null,{"$f":"A1_historical_ext!B99","v":"o/w interest"},null,{"$f":"'PV Stress'!D52","v":0},{"$f":"'PV Stress'!E52","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!F52","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!G52","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!H52","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!I52","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!J52","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!K52","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!L52","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!M52","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!N52","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!O52","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!P52","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!Q52","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!R52","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!S52","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!T52","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!U52","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!V52","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!W52","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!X52","v":{"$error":"#VALUE!"}}]
[null,{"$f":"A1_historical_ext!B100","v":"Total debt service stress"},null,{"$f":"D98+D94","v":{"$error":"#DIV/0!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"A1_historical_ext!B101","v":"PPG debt service stress"},null,{"$f":"D96+D98","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"A1_historical_ext!B103","v":"New interest payments"},null,{"$f":"D95+D99","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"A1_historical_ext!B104","v":"Effective rate"},null,{"$f":"D103/C84*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"A1_historical_ext!B105","v":"Exports"},{"$f":"C19/100*C46","v":{"$error":"#VALUE!"}},{"$f":"D19/100*D46","v":{"$error":"#DIV/0!"}},{"$f":"D105*(1+E53/100)","v":{"$error":"#DIV/0!"}},{"$f":"E105*(1+F53/100)","v":{"$error":"#DIV/0!"}},{"$f":"F105*(1+G53/100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"A1_historical_ext!B106","v":"Revenue"},{"$f":"'Baseline - external'!M60/100*'Baseline - external'!M48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!N60/100*'Baseline - external'!N48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!O60/100*E46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!P60/100*F46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Q60/100*G46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!R60/100*H46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!S60/100*I46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!T60/100*J46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!U60/100*K46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!V60/100*L46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!W60/100*M46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!X60/100*N46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Y60/100*O46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Z60/100*P46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AA60/100*Q46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AB60/100*R46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AC60/100*S46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AD60/100*T46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AE60/100*U46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AF60/100*V46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AG60/100*W46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AH60/100*X46","v":{"$error":"#VALUE!"}}]
[null,{"$f":"A1_historical_ext!B107","v":"Short-term debt"},{"$f":"'Macro-Debt_Data'!T89","v":0},{"$f":"'Macro-Debt_Data'!U89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!V89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!W89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!X89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!Y89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!Z89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AA89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AB89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AC89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AD89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AE89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AF89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AG89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AH89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AI89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AJ89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AK89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AL89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AM89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AN89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AO89","v":{"$error":"#DIV/0!"}}]

{"sheet":"B4_other flows_ext","index":64,"n_rows":127,"n_cols":28,"rows_kept":127,"cut":false,"hidden":true,"merged":[[2,1,2,15],[3,1,3,15],[6,3,6,15]]}
[]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1882,IF(START!L10=\"French\",translation!D1882,IF(START!L10=\"Portuguese\",translation!E1882,translation!F1882)))","v":"Bound Test 4: Other Flows Shock"}]
[null,{"$f":"+'Baseline - external'!B4","v":"(In percent of GDP, unless otherwise indicated)"}]
[]
[]
[null,null,null,{"$f":"+'Baseline - external'!N7","v":"Projections"}]
[null,null,{"$f":"D8-1","v":2018},{"$f":"'Macro-Debt_Data'!U4","v":2019},{"$f":"D8+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt-stabilizing"]
[null,{"$f":"+'Baseline - external'!B10","v":"I. Baseline Medium Term Projections"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"non-interest "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"current account 7/"]
[2,{"$f":"+'Baseline - external'!B12","v":"External debt (nominal) 1/ "},{"$f":"'Baseline - external'!M12","v":"…"},{"$f":"'Baseline - external'!N12","v":"…"},{"$f":"D12+E15","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+'Baseline - external'!B13","v":"of which: public and publicly guaranteed (PPG)"},{"$f":"C12-C14","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+'Baseline - external'!B14","v":"of which: Private"},{"$f":"'Baseline - external'!M12-'Baseline - external'!M13","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!N12-'Baseline - external'!N13","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!O14*'Baseline - external'!O48/'B4_other flows_ext'!E46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!P14*'Baseline - external'!P48/'B4_other flows_ext'!F46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Q14*'Baseline - external'!Q48/'B4_other flows_ext'!G46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!R14*'Baseline - external'!R48/'B4_other flows_ext'!H46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!S14*'Baseline - external'!S48/'B4_other flows_ext'!I46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!T14*'Baseline - external'!T48/'B4_other flows_ext'!J46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!U14*'Baseline - external'!U48/'B4_other flows_ext'!K46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!V14*'Baseline - external'!V48/'B4_other flows_ext'!L46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!W14*'Baseline - external'!W48/'B4_other flows_ext'!M46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!X14*'Baseline - external'!X48/'B4_other flows_ext'!N46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Y14*'Baseline - external'!Y48/'B4_other flows_ext'!O46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Z14*'Baseline - external'!Z48/'B4_other flows_ext'!P46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AA14*'Baseline - external'!AA48/'B4_other flows_ext'!Q46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AB14*'Baseline - external'!AB48/'B4_other flows_ext'!R46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AC14*'Baseline - external'!AC48/'B4_other flows_ext'!S46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AD14*'Baseline - external'!AD48/'B4_other flows_ext'!T46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AE14*'Baseline - external'!AE48/'B4_other flows_ext'!U46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AF14*'Baseline - external'!AF48/'B4_other flows_ext'!V46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AG14*'Baseline - external'!AG48/'B4_other flows_ext'!W46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AH14*'Baseline - external'!AH48/'B4_other flows_ext'!X46","v":{"$error":"#VALUE!"}}]
[3,{"$f":"+'Baseline - external'!B15","v":"Change in external debt"},{"$f":"C16+C30","v":{"$error":"#VALUE!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[4,{"$f":"+'Baseline - external'!B16","v":"Identified net debt-creating flows "},{"$f":"C17+C24+C25","v":{"$error":"#VALUE!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[5,{"$f":"+'Baseline - external'!B17","v":"Non-interest current account deficit"},{"$f":"C18+C21+C23","v":{"$error":"#VALUE!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"-(Y24+Y25)","v":{"$error":"#DIV/0!"}}]
[6,{"$f":"+'Baseline - external'!B18","v":"Deficit in balance of goods and services"},{"$f":"C20-C19","v":{"$error":"#VALUE!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B19","v":"Exports "},{"$f":"'Baseline - external'!M19","v":"…"},{"$f":"'Baseline - external'!N19","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!O19*'Baseline - external'!O48/'B4_other flows_ext'!E46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!P19*'Baseline - external'!P48/'B4_other flows_ext'!F46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Q19*'Baseline - external'!Q48/'B4_other flows_ext'!G46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!R19*'Baseline - external'!R48/'B4_other flows_ext'!H46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!S19*'Baseline - external'!S48/'B4_other flows_ext'!I46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!T19*'Baseline - external'!T48/'B4_other flows_ext'!J46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!U19*'Baseline - external'!U48/'B4_other flows_ext'!K46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!V19*'Baseline - external'!V48/'B4_other flows_ext'!L46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!W19*'Baseline - external'!W48/'B4_other flows_ext'!M46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!X19*'Baseline - external'!X48/'B4_other flows_ext'!N46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Y19*'Baseline - external'!Y48/'B4_other flows_ext'!O46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Z19*'Baseline - external'!Z48/'B4_other flows_ext'!P46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AA19*'Baseline - external'!AA48/'B4_other flows_ext'!Q46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AB19*'Baseline - external'!AB48/'B4_other flows_ext'!R46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AC19*'Baseline - external'!AC48/'B4_other flows_ext'!S46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AD19*'Baseline - external'!AD48/'B4_other flows_ext'!T46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AE19*'Baseline - external'!AE48/'B4_other flows_ext'!U46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AF19*'Baseline - external'!AF48/'B4_other flows_ext'!V46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AG19*'Baseline - external'!AG48/'B4_other flows_ext'!W46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AH19*'Baseline - external'!AH48/'B4_other flows_ext'!X46","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+'Baseline - external'!B20","v":"Imports "},{"$f":"'Baseline - external'!M20","v":"…"},{"$f":"'Baseline - external'!N20","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!O20*'Baseline - external'!O48/'B4_other flows_ext'!E46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!P20*'Baseline - external'!P48/'B4_other flows_ext'!F46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Q20*'Baseline - external'!Q48/'B4_other flows_ext'!G46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!R20*'Baseline - external'!R48/'B4_other flows_ext'!H46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!S20*'Baseline - external'!S48/'B4_other flows_ext'!I46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!T20*'Baseline - external'!T48/'B4_other flows_ext'!J46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!U20*'Baseline - external'!U48/'B4_other flows_ext'!K46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!V20*'Baseline - external'!V48/'B4_other flows_ext'!L46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!W20*'Baseline - external'!W48/'B4_other flows_ext'!M46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!X20*'Baseline - external'!X48/'B4_other flows_ext'!N46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Y20*'Baseline - external'!Y48/'B4_other flows_ext'!O46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Z20*'Baseline - external'!Z48/'B4_other flows_ext'!P46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AA20*'Baseline - external'!AA48/'B4_other flows_ext'!Q46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AB20*'Baseline - external'!AB48/'B4_other flows_ext'!R46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AC20*'Baseline - external'!AC48/'B4_other flows_ext'!S46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AD20*'Baseline - external'!AD48/'B4_other flows_ext'!T46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AE20*'Baseline - external'!AE48/'B4_other flows_ext'!U46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AF20*'Baseline - external'!AF48/'B4_other flows_ext'!V46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AG20*'Baseline - external'!AG48/'B4_other flows_ext'!W46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AH20*'Baseline - external'!AH48/'B4_other flows_ext'!X46","v":{"$error":"#DIV/0!"}}]
[7,{"$f":"+'Baseline - external'!B21","v":"Net current transfers (negative = inflow)"},{"$f":"'Baseline - external'!M21","v":"..."},{"$f":"'Baseline - external'!N21","v":{"$error":"#DIV/0!"}},{"$f":"IF($AA$64='Input 6(optional)-Standard Test'!$C$7,MAX(-($D$68-$AA$63*$F$68),'Baseline - external'!O21+($AA$63*$F68)),IF($AA$64='Input 6(optional)-Standard Test'!$C$5,-($D$68-$AA$63*$F$68),'Baseline - external'!O21+($AA$63*$F68)))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E21=-(D68-AA63*F68),-(D68-AA63*F68),'Baseline - external'!P21+AA63*F68)","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Q21*'Baseline - external'!Q48/'B4_other flows_ext'!G46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!R21*'Baseline - external'!R48/'B4_other flows_ext'!H46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!S21*'Baseline - external'!S48/'B4_other flows_ext'!I46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!T21*'Baseline - external'!T48/'B4_other flows_ext'!J46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!U21*'Baseline - external'!U48/'B4_other flows_ext'!K46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!V21*'Baseline - external'!V48/'B4_other flows_ext'!L46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!W21*'Baseline - external'!W48/'B4_other flows_ext'!M46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!X21*'Baseline - external'!X48/'B4_other flows_ext'!N46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Y21*'Baseline - external'!Y48/'B4_other flows_ext'!O46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Z21*'Baseline - external'!Z48/'B4_other flows_ext'!P46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AA21*'Baseline - external'!AA48/'B4_other flows_ext'!Q46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AB21*'Baseline - external'!AB48/'B4_other flows_ext'!R46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AC21*'Baseline - external'!AC48/'B4_other flows_ext'!S46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AD21*'Baseline - external'!AD48/'B4_other flows_ext'!T46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AE21*'Baseline - external'!AE48/'B4_other flows_ext'!U46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AF21*'Baseline - external'!AF48/'B4_other flows_ext'!V46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AG21*'Baseline - external'!AG48/'B4_other flows_ext'!W46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AH21*'Baseline - external'!AH48/'B4_other flows_ext'!X46","v":{"$error":"#DIV/0!"}}]
[8,{"$f":"+'Baseline - external'!B22","v":"of which: official"},{"$f":"'Baseline - external'!M22","v":"..."},{"$f":"'Baseline - external'!N22","v":{"$error":"#DIV/0!"}},"…",{"$f":"E22","v":"…"},{"$f":"'Baseline - external'!Q22*'Baseline - external'!Q48/'B4_other flows_ext'!G46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!R22*'Baseline - external'!R48/'B4_other flows_ext'!H46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!S22*'Baseline - external'!S48/'B4_other flows_ext'!I46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!T22*'Baseline - external'!T48/'B4_other flows_ext'!J46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!U22*'Baseline - external'!U48/'B4_other flows_ext'!K46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!V22*'Baseline - external'!V48/'B4_other flows_ext'!L46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!W22*'Baseline - external'!W48/'B4_other flows_ext'!M46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!X22*'Baseline - external'!X48/'B4_other flows_ext'!N46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Y22*'Baseline - external'!Y48/'B4_other flows_ext'!O46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Z22*'Baseline - external'!Z48/'B4_other flows_ext'!P46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AA22*'Baseline - external'!AA48/'B4_other flows_ext'!Q46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AB22*'Baseline - external'!AB48/'B4_other flows_ext'!R46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AC22*'Baseline - external'!AC48/'B4_other flows_ext'!S46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AD22*'Baseline - external'!AD48/'B4_other flows_ext'!T46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AE22*'Baseline - external'!AE48/'B4_other flows_ext'!U46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AF22*'Baseline - external'!AF48/'B4_other flows_ext'!V46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AG22*'Baseline - external'!AG48/'B4_other flows_ext'!W46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AH22*'Baseline - external'!AH48/'B4_other flows_ext'!X46","v":{"$error":"#DIV/0!"}}]
[9,{"$f":"+'Baseline - external'!B23","v":"Other current account flows (negative = net inflow)"},{"$f":"'Baseline - external'!M23","v":"…"},{"$f":"'Baseline - external'!N23","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!O23*'Baseline - external'!O48/'B4_other flows_ext'!E46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!P23*'Baseline - external'!P48/'B4_other flows_ext'!F46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Q23*'Baseline - external'!Q48/'B4_other flows_ext'!G46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!R23*'Baseline - external'!R48/'B4_other flows_ext'!H46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!S23*'Baseline - external'!S48/'B4_other flows_ext'!I46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!T23*'Baseline - external'!T48/'B4_other flows_ext'!J46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!U23*'Baseline - external'!U48/'B4_other flows_ext'!K46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!V23*'Baseline - external'!V48/'B4_other flows_ext'!L46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!W23*'Baseline - external'!W48/'B4_other flows_ext'!M46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!X23*'Baseline - external'!X48/'B4_other flows_ext'!N46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Y23*'Baseline - external'!Y48/'B4_other flows_ext'!O46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Z23*'Baseline - external'!Z48/'B4_other flows_ext'!P46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AA23*'Baseline - external'!AA48/'B4_other flows_ext'!Q46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AB23*'Baseline - external'!AB48/'B4_other flows_ext'!R46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AC23*'Baseline - external'!AC48/'B4_other flows_ext'!S46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AD23*'Baseline - external'!AD48/'B4_other flows_ext'!T46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AE23*'Baseline - external'!AE48/'B4_other flows_ext'!U46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AF23*'Baseline - external'!AF48/'B4_other flows_ext'!V46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AG23*'Baseline - external'!AG48/'B4_other flows_ext'!W46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AH23*'Baseline - external'!AH48/'B4_other flows_ext'!X46","v":{"$error":"#DIV/0!"}}]
[10,{"$f":"+'Baseline - external'!B24","v":"Net FDI (negative = inflow)"},{"$f":"'Baseline - external'!M24","v":"…"},{"$f":"'Baseline - external'!N24","v":{"$error":"#DIV/0!"}},{"$f":"IF($AA$67='Input 6(optional)-Standard Test'!$C$7,MAX(-($D$69-$AA$66*$F$69),'Baseline - external'!O24+($AA$66*$F$69)),IF($AA$67='Input 6(optional)-Standard Test'!$C$5,-($D$69-$AA$66*$F$69),'Baseline - external'!O24+($AA$66*$F$69)))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E24=-(D69-AA66*F69),-(D69-AA66*F69),'Baseline - external'!P24+AA66*F69)","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Q24*'Baseline - external'!Q48/'B4_other flows_ext'!G46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!R24*'Baseline - external'!R48/'B4_other flows_ext'!H46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!S24*'Baseline - external'!S48/'B4_other flows_ext'!I46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!T24*'Baseline - external'!T48/'B4_other flows_ext'!J46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!U24*'Baseline - external'!U48/'B4_other flows_ext'!K46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!V24*'Baseline - external'!V48/'B4_other flows_ext'!L46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!W24*'Baseline - external'!W48/'B4_other flows_ext'!M46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!X24*'Baseline - external'!X48/'B4_other flows_ext'!N46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Y24*'Baseline - external'!Y48/'B4_other flows_ext'!O46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Z24*'Baseline - external'!Z48/'B4_other flows_ext'!P46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AA24*'Baseline - external'!AA48/'B4_other flows_ext'!Q46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AB24*'Baseline - external'!AB48/'B4_other flows_ext'!R46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AC24*'Baseline - external'!AC48/'B4_other flows_ext'!S46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AD24*'Baseline - external'!AD48/'B4_other flows_ext'!T46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AE24*'Baseline - external'!AE48/'B4_other flows_ext'!U46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AF24*'Baseline - external'!AF48/'B4_other flows_ext'!V46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AG24*'Baseline - external'!AG48/'B4_other flows_ext'!W46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AH24*'Baseline - external'!AH48/'B4_other flows_ext'!X46","v":{"$error":"#DIV/0!"}},{"$f":"X24","v":{"$error":"#DIV/0!"}}]
[11,{"$f":"+'Baseline - external'!B25","v":"Endogenous debt dynamics 2/ "},{"$f":"'Baseline - external'!M25","v":"…"},{"$f":"D27+D28+D29","v":{"$error":"#VALUE!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B26","v":"Denominator: 1+g+ρ+gρ"},{"$f":"'Baseline - external'!M26","v":"…"},{"$f":"1+D50/100+D51/100+D50/100*D51/100","v":{"$error":"#DIV/0!"}},{"$f":"1+E50/100+E51/100+E50/100*E51/100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[12,{"$f":"+'Baseline - external'!B27","v":"Contribution from nominal interest rate"},{"$f":"'Baseline - external'!M27","v":"…"},{"$f":"'Baseline - external'!N27","v":{"$error":"#VALUE!"}},{"$f":"(E52/100)*D12/E26","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[13,{"$f":"+'Baseline - external'!B28","v":"Contribution from real GDP growth "},{"$f":"'Baseline - external'!M28","v":"…"},{"$f":"'Baseline - external'!N28","v":{"$error":"#DIV/0!"}},{"$f":"-(E50/100)*D12/E26","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[14,{"$f":"+'Baseline - external'!B29","v":"Contribution from price and exchange rate changes "},{"$f":"'Baseline - external'!M29","v":"…"},{"$f":"'Baseline - external'!N29","v":{"$error":"#VALUE!"}},{"$f":"-(E51/100*(1+E50/100))*D12/E26+D56*(-E58/100)*(1+E52/100)*D12/E26","v":{"$error":"#VALUE!"}},{"$f":"-(F51/100*(1+F50/100))*E12/F26+E56*(-F58/100)*(1+F52/100)*E12/F26","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[15,{"$f":"+'Baseline - external'!B30","v":"Residual 3/ "},{"$f":"'Baseline - external'!M30","v":"…"},{"$f":"'Baseline - external'!N30","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!O30*'Baseline - external'!O48/'B4_other flows_ext'!E46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!P30*'Baseline - external'!P48/'B4_other flows_ext'!F46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Q30*'Baseline - external'!Q48/'B4_other flows_ext'!G46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!R30*'Baseline - external'!R48/'B4_other flows_ext'!H46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!S30*'Baseline - external'!S48/'B4_other flows_ext'!I46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!T30*'Baseline - external'!T48/'B4_other flows_ext'!J46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!U30*'Baseline - external'!U48/'B4_other flows_ext'!K46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!V30*'Baseline - external'!V48/'B4_other flows_ext'!L46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!W30*'Baseline - external'!W48/'B4_other flows_ext'!M46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!X30*'Baseline - external'!X48/'B4_other flows_ext'!N46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Y30*'Baseline - external'!Y48/'B4_other flows_ext'!O46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Z30*'Baseline - external'!Z48/'B4_other flows_ext'!P46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AA30*'Baseline - external'!AA48/'B4_other flows_ext'!Q46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AB30*'Baseline - external'!AB48/'B4_other flows_ext'!R46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AC30*'Baseline - external'!AC48/'B4_other flows_ext'!S46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AD30*'Baseline - external'!AD48/'B4_other flows_ext'!T46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AE30*'Baseline - external'!AE48/'B4_other flows_ext'!U46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AF30*'Baseline - external'!AF48/'B4_other flows_ext'!V46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AG30*'Baseline - external'!AG48/'B4_other flows_ext'!W46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AH30*'Baseline - external'!AH48/'B4_other flows_ext'!X46","v":{"$error":"#VALUE!"}},0]
[]
[]
[null,{"$f":"+'Baseline - external'!B33","v":"PV of external debt 7/ "},{"$f":"'Baseline - external'!M33","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!N33","v":{"$error":"#DIV/0!"}},{"$f":"E92/E46*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B34","v":"In percent of exports "},{"$f":"'Baseline - external'!M34","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!N34","v":{"$error":"#DIV/0!"}},{"$f":"E33/E19*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B35","v":"PV of PPG external debt-to-GDP ratio"},{"$f":"'Baseline - external'!M35","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!N35","v":{"$error":"#DIV/0!"}},{"$f":"E90/E46*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B36","v":"PV of PPG external debt-to-exports ratio"},{"$f":"'Baseline - external'!M36","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!N36","v":{"$error":"#DIV/0!"}},{"$f":"E35/E19*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B37","v":"Total external debt service-to-exports ratio"},{"$f":"C35*C46/C106","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B38","v":"Total external debt service-to-exports ratio"},{"$f":"'Baseline - external'!M38","v":"..."},{"$f":"'Baseline - external'!N38","v":"..."},{"$f":"E100/E105*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+'Baseline - external'!B39","v":"PPG debt service-to-exports ratio"},{"$f":"'Baseline - external'!M39","v":"..."},{"$f":"'Baseline - external'!N39","v":"..."},{"$f":"E101/E105*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B40","v":"PPG debt service-to-revenue ratio"},{"$f":"'Baseline - external'!M40","v":"…"},{"$f":"'Baseline - external'!N40","v":{"$error":"#VALUE!"}},{"$f":"E101/E106*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B41","v":"Gross external financing need (Million of U.S. dollars)"},{"$f":"'Baseline - external'!M41","v":0},{"$f":"'Baseline - external'!N41","v":"..."},{"$f":"(E17+E24)/100*E46+E100+D107","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
[null,{"$f":"+'Baseline - external'!B46","v":"II.  Key macroeconomic assumptions"}]
[]
[null,{"$f":"+'Baseline - external'!B48","v":"Nominal GDP (Million of US dollars)  "},{"$f":"'Baseline - external'!M48","v":0},{"$f":"'Baseline - external'!N48","v":0},{"$f":"D46*(1+E50/100)*(1+E51/100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B49","v":"Nominal dollar GDP growth  "},null,{"$f":"(D46/C46-1)*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(K46/J46-1)*100","v":{"$error":"#DIV/0!"}},{"$f":"(L46/K46-1)*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B50","v":"PV of PPG external debt (in Million of US dollars)"},{"$f":"C88","v":{"$error":"#DIV/0!"}},{"$f":"D90","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B51","v":"(PVt-PVt-1)/GDPt-1 (in percent)"},null,{"$f":"(D48-C48)/C46*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B52","v":"Real GDP growth (in percent)"},{"$f":"'Baseline - external'!M52","v":"..."},{"$f":"'Baseline - external'!N52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!O52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!P52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Q52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!R52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!S52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!T52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!U52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!V52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!W52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!X52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Y52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Z52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AA52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AB52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AC52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AD52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AE52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AF52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AG52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AH52","v":{"$error":"#DIV/0!"}},{"$f":"X50","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+'Baseline - external'!B53","v":"GDP deflator in US dollar terms (change in percent)"},{"$f":"'Baseline - external'!M53","v":"..."},{"$f":"'Baseline - external'!N53","v":"..."},{"$f":"'Baseline - external'!O53","v":"..."},{"$f":"'Baseline - external'!P53","v":"..."},{"$f":"'Baseline - external'!Q53","v":"..."},{"$f":"'Baseline - external'!R53","v":"..."},{"$f":"'Baseline - external'!S53","v":"..."},{"$f":"'Baseline - external'!T53","v":"..."},{"$f":"'Baseline - external'!U53","v":"..."},{"$f":"'Baseline - external'!V53","v":"..."},{"$f":"'Baseline - external'!W53","v":"..."},{"$f":"'Baseline - external'!X53","v":"..."},{"$f":"'Baseline - external'!Y53","v":"..."},{"$f":"'Baseline - external'!Z53","v":"..."},{"$f":"'Baseline - external'!AA53","v":"..."},{"$f":"'Baseline - external'!AB53","v":"..."},{"$f":"'Baseline - external'!AC53","v":"..."},{"$f":"'Baseline - external'!AD53","v":"..."},{"$f":"'Baseline - external'!AE53","v":"..."},{"$f":"'Baseline - external'!AF53","v":"..."},{"$f":"'Baseline - external'!AG53","v":"..."},{"$f":"'Baseline - external'!AH53","v":"..."},{"$f":"X51","v":"..."}]
[null,{"$f":"+'Baseline - external'!B54","v":"Effective interest rate (percent) 4/ "},{"$f":"'Baseline - external'!M54","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!N54","v":"..."},{"$f":"E104","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"X52","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+'Baseline - external'!B55","v":"Growth of exports of G&S (US dollar terms, in percent)"},{"$f":"'Baseline - external'!M55","v":"..."},{"$f":"'Baseline - external'!N55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!O55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!P55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Q55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!R55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!S55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!T55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!U55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!V55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!W55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!X55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Y55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Z55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AA55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AB55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AC55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AD55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AE55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AF55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AG55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AH55","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+'Baseline - external'!B56","v":"Growth of imports of G&S (US dollar terms, in percent)"},{"$f":"'Baseline - external'!M56","v":"..."},{"$f":"'Baseline - external'!N56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!O56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!P56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Q56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!R56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!S56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!T56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!U56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!V56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!W56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!X56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Y56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Z56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AA56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AB56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AC56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AD56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AE56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AF56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AG56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AH56","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+'Baseline - external'!B57","v":"Current transfers, net total"},{"$f":"'Baseline - external'!M57","v":"..."},{"$f":"'Baseline - external'!N57","v":"..."},{"$f":"'Baseline - external'!O57","v":"..."},{"$f":"'Baseline - external'!P57","v":"..."},{"$f":"'Baseline - external'!Q57","v":"..."},{"$f":"'Baseline - external'!R57","v":"..."},{"$f":"'Baseline - external'!S57","v":"..."},{"$f":"'Baseline - external'!T57","v":"..."},{"$f":"'Baseline - external'!U57","v":"..."},{"$f":"'Baseline - external'!V57","v":"..."},{"$f":"'Baseline - external'!W57","v":"..."},{"$f":"'Baseline - external'!X57","v":"..."},{"$f":"'Baseline - external'!Y57","v":"..."},{"$f":"'Baseline - external'!Z57","v":"..."},{"$f":"'Baseline - external'!AA57","v":"..."},{"$f":"'Baseline - external'!AB57","v":"..."},{"$f":"'Baseline - external'!AC57","v":"..."},{"$f":"'Baseline - external'!AD57","v":"..."},{"$f":"'Baseline - external'!AE57","v":"..."},{"$f":"'Baseline - external'!AF57","v":"..."},{"$f":"'Baseline - external'!AG57","v":"..."},{"$f":"'Baseline - external'!AH57","v":"..."}]
[null,{"$f":"'Baseline - external'!B43","v":"Share of local-currency denominated external debt to total external debt"},{"$f":"'Baseline - external'!M43","v":0},{"$f":"'Baseline - external'!N43","v":0},{"$f":"'Baseline - external'!O43","v":0},{"$f":"'Baseline - external'!P43","v":0},{"$f":"'Baseline - external'!Q43","v":0},{"$f":"'Baseline - external'!R43","v":0},{"$f":"'Baseline - external'!S43","v":0},{"$f":"'Baseline - external'!T43","v":0},{"$f":"'Baseline - external'!U43","v":0},{"$f":"'Baseline - external'!V43","v":0},{"$f":"'Baseline - external'!W43","v":0},{"$f":"'Baseline - external'!X43","v":0},{"$f":"'Baseline - external'!Y43","v":0},{"$f":"'Baseline - external'!Z43","v":0},{"$f":"'Baseline - external'!AA43","v":0},{"$f":"'Baseline - external'!AB43","v":0},{"$f":"'Baseline - external'!AC43","v":0},{"$f":"'Baseline - external'!AD43","v":0},{"$f":"'Baseline - external'!AE43","v":0},{"$f":"'Baseline - external'!AF43","v":0},{"$f":"'Baseline - external'!AG43","v":0},{"$f":"'Baseline - external'!AH43","v":0}]
[]
[null,{"$f":"+'Baseline - external'!B59","v":"Depreciation of NC (+: depreciation)"},{"$f":"'Baseline - external'!M59","v":"..."},{"$f":"'Baseline - external'!N59","v":"..."},{"$f":"'Baseline - external'!O59","v":"..."},{"$f":"'Baseline - external'!P59","v":"..."},{"$f":"'Baseline - external'!Q59","v":"..."},{"$f":"'Baseline - external'!R59","v":"..."},{"$f":"'Baseline - external'!S59","v":"..."},{"$f":"'Baseline - external'!T59","v":"..."},{"$f":"'Baseline - external'!U59","v":"..."},{"$f":"'Baseline - external'!V59","v":"..."},{"$f":"'Baseline - external'!W59","v":"..."},{"$f":"'Baseline - external'!X59","v":"..."},{"$f":"'Baseline - external'!Y59","v":"..."},{"$f":"'Baseline - external'!Z59","v":"..."},{"$f":"'Baseline - external'!AA59","v":"..."},{"$f":"'Baseline - external'!AB59","v":"..."},{"$f":"'Baseline - external'!AC59","v":"..."},{"$f":"'Baseline - external'!AD59","v":"..."},{"$f":"'Baseline - external'!AE59","v":"..."},{"$f":"'Baseline - external'!AF59","v":"..."},{"$f":"'Baseline - external'!AG59","v":"..."},{"$f":"'Baseline - external'!AH59","v":"..."}]
[null,{"$f":"+'Baseline - external'!B60","v":"Government revenues (excluding grants, in percent of GDP)"},{"$f":"C106/C46*100","v":{"$error":"#VALUE!"}},{"$f":"D106/D46*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[null,null,null,{"$f":"A1_historical_ext!D61","v":"Historical"},null,{"$f":"A1_historical_ext!F61","v":"Standard"},null,null,{"$f":"D62","v":"Average"},null,{"$f":"F62","v":"Deviation"},null,{"$f":"H62","v":0}]
[null,{"$f":"+'Baseline - external'!B68","v":"III. Averages and Standard Deviations 9/"},null,{"$f":"A1_historical_ext!D62","v":"Average"},null,{"$f":"A1_historical_ext!F62","v":"Deviation"},null,null,{"$f":"+'Baseline - external'!S68","v":" 2019-2024 "},null,{"$f":"+'Baseline - external'!U68","v":" 2025-2039 "},null,{"$f":"+'Baseline - external'!W68","v":" 2019-2039 "},null,null,null,null,null,null,null,null,null,null,null,null,"Size:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size of other non-debt flows (current transfers) shock",{"$f":"'Input 6(optional)-Standard Test'!D29","v":1},"SD"]
[null,{"$f":"+'Baseline - external'!B70","v":"Non-interest current account in percent of GDP"},null,{"$f":"'Baseline - external'!N70","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!P70","v":{"$error":"#DIV/0!"}},null,null,{"$f":"'Baseline - external'!S70","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!U70","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!W70","v":{"$error":"#DIV/0!"}},null,{"$f":"D64+F64","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,"Historical average, baseline projection, whichever is lower",{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4, 'Input 6(optional)-Standard Test'!D30, 'Input 6(optional)-Standard Test'!C30)","v":"Whichever is lower"}]
[null,{"$f":"+'Baseline - external'!B71","v":"Real GDP growth (in percent)"},null,{"$f":"'Baseline - external'!N71","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!P71","v":{"$error":"#DIV/0!"}},null,null,{"$f":"'Baseline - external'!S71","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!U71","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!W71","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+'Baseline - external'!B72","v":"US GDP Deflator (percent change)"},null,{"$f":"'Baseline - external'!N72","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!P72","v":{"$error":"#DIV/0!"}},null,null,{"$f":"'Baseline - external'!S72","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!U72","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!W72","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,"Size of other non-debt flows (FDI) shock",{"$f":"'Input 6(optional)-Standard Test'!D32","v":1},"SD"]
[null,{"$f":"+'Baseline - external'!B73","v":"Growth of exports of G&S (US dollar terms, in percent)"},null,{"$f":"'Baseline - external'!N73","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!P73","v":{"$error":"#DIV/0!"}},null,null,{"$f":"'Baseline - external'!S73","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!U73","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!W73","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,"Historical average, baseline projection, whichever is lower",{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4, 'Input 6(optional)-Standard Test'!D33, 'Input 6(optional)-Standard Test'!C33)","v":"Whichever is lower"}]
[null,{"$f":"+'Baseline - external'!B74","v":"Current official transfers in percent of GDP"},null,{"$f":"'Baseline - external'!N74","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!P74","v":{"$error":"#DIV/0!"}},null,null,{"$f":"'Baseline - external'!S74","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!U74","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!W74","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+'Baseline - external'!B75","v":"Net non-debt creating flows (FDI) to GDP ratio"},null,{"$f":"'Baseline - external'!N75","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!P75","v":{"$error":"#DIV/0!"}},null,null,{"$f":"'Baseline - external'!S75","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!U75","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!W75","v":{"$error":"#DIV/0!"}},null,{"$f":"D69+F69","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"+'Baseline - external'!B77","v":"Sources: Country authorities; and staff estimates and projections."}]
[]
[null,{"$f":"+'Baseline - external'!B79","v":"1/ Includes both public and private sector external debt."}]
[null,{"$f":"+'Baseline - external'!B80","v":"2/ Derived as [r - g - ρ(1+g)]/(1+g+ρ+gρ) times previous period debt ratio, with r = nominal interest rate; g = real GDP growth rate, and ρ = growth rate of GDP deflator in U.S. dollar terms. "}]
[null,{"$f":"+'Baseline - external'!B81","v":"3/ Includes exceptional financing (i.e., changes in arrears and debt relief); changes in gross foreign assets; and valuation adjustments. For projections also includes contribution from price and exchange rate changes."}]
[null,{"$f":"+'Baseline - external'!B85","v":"7/ Assumes that PV of private sector debt is equivalent to its face value."}]
[null,{"$f":"+'Baseline - external'!B82","v":"4/ Current-year interest payments divided by previous period debt stock.  "}]
[null,{"$f":"+'Baseline - external'!B86","v":"8/ Historical averages are generally derived over the past 10 years, subject to data availability, whereas projections averages are over the first year of projection and the next 10 years."}]
[null,{"$f":"A1_historical_ext!B79","v":"7/ Long-run, constant balance that stabilizes the debt ratio assuming that key variables (real GDP growth, nominal interest rate, dollar deflator growth, and non-debt inflows in percent of GDP) remain at their levels of the last projection year."}]
[]
[]
[null,{"$f":"A1_historical_ext!B82","v":"Nominal debt baseline"},{"$f":"'Baseline - external'!M12/100*'Baseline - external'!M48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!N12/100*'Baseline - external'!N48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!O12/100*'Baseline - external'!O48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!P12/100*'Baseline - external'!P48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Q12/100*'Baseline - external'!Q48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!R12/100*'Baseline - external'!R48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!S12/100*'Baseline - external'!S48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!T12/100*'Baseline - external'!T48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!U12/100*'Baseline - external'!U48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!V12/100*'Baseline - external'!V48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!W12/100*'Baseline - external'!W48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!X12/100*'Baseline - external'!X48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Y12/100*'Baseline - external'!Y48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Z12/100*'Baseline - external'!Z48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AA12/100*'Baseline - external'!AA48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AB12/100*'Baseline - external'!AB48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AC12/100*'Baseline - external'!AC48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AD12/100*'Baseline - external'!AD48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AE12/100*'Baseline - external'!AE48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AF12/100*'Baseline - external'!AF48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AG12/100*'Baseline - external'!AG48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AH12/100*'Baseline - external'!AH48","v":{"$error":"#VALUE!"}}]
[null,{"$f":"A1_historical_ext!B83","v":"Increase"},null,{"$f":"D82-C82","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"A1_historical_ext!B84","v":"Nominal debt stress"},{"$f":"C12/100*C46","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"A1_historical_ext!B85","v":"Increase"},null,{"$f":"D84-C84","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"A1_historical_ext!B86","v":"Residual gross borrowing"},null,{"$f":"D85-D83","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[null,{"$f":"A1_historical_ext!B88","v":"PV PPG baseline"},{"$f":"Ext_Debt_Data!E371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!F371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!G371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!H371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!I371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!J371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!K371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!L371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!M371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!N371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!O371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!P371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!Q371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!R371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!S371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!T371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!U371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!V371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!W371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!X371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!Y371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!Z371","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"A1_historical_ext!B89","v":"PV of additional borrowing"},null,{"$f":"'PV Stress'!D66","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!E66","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!F66","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!G66","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!H66","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!I66","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!J66","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!K66","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!L66","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!M66","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!N66","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!O66","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!P66","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!Q66","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!R66","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!S66","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!T66","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!U66","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!V66","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!W66","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!X66","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"A1_historical_ext!B90","v":"PV PPG stress"},null,{"$f":"D88+D89","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"A1_historical_ext!B91","v":"Private debt (=PV)"},null,{"$f":"'Macro-Debt_Data'!U12","v":0},{"$f":"'Macro-Debt_Data'!V12","v":0},{"$f":"'Macro-Debt_Data'!W12","v":0},{"$f":"'Macro-Debt_Data'!X12","v":0},{"$f":"'Macro-Debt_Data'!Y12","v":0},{"$f":"'Macro-Debt_Data'!Z12","v":0},{"$f":"'Macro-Debt_Data'!AA12","v":0},{"$f":"'Macro-Debt_Data'!AB12","v":0},{"$f":"'Macro-Debt_Data'!AC12","v":0},{"$f":"'Macro-Debt_Data'!AD12","v":0},{"$f":"'Macro-Debt_Data'!AE12","v":0},{"$f":"'Macro-Debt_Data'!AF12","v":0},{"$f":"'Macro-Debt_Data'!AG12","v":0},{"$f":"'Macro-Debt_Data'!AH12","v":0},{"$f":"'Macro-Debt_Data'!AI12","v":0},{"$f":"'Macro-Debt_Data'!AJ12","v":0},{"$f":"'Macro-Debt_Data'!AK12","v":0},{"$f":"'Macro-Debt_Data'!AL12","v":0},{"$f":"'Macro-Debt_Data'!AM12","v":0},{"$f":"'Macro-Debt_Data'!AN12","v":0},{"$f":"'Macro-Debt_Data'!AO12","v":0}]
[null,{"$f":"A1_historical_ext!B92","v":"PV total"},null,{"$f":"D90+D91","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"A1_historical_ext!B94","v":"Debt service baseline"},null,{"$f":"'Macro-Debt_Data'!U18+'Macro-Debt_Data'!U23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!V18+'Macro-Debt_Data'!V23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!W18+'Macro-Debt_Data'!W23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!X18+'Macro-Debt_Data'!X23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!Y18+'Macro-Debt_Data'!Y23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!Z18+'Macro-Debt_Data'!Z23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AA18+'Macro-Debt_Data'!AA23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AB18+'Macro-Debt_Data'!AB23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AC18+'Macro-Debt_Data'!AC23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AD18+'Macro-Debt_Data'!AD23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AE18+'Macro-Debt_Data'!AE23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AF18+'Macro-Debt_Data'!AF23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AG18+'Macro-Debt_Data'!AG23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AH18+'Macro-Debt_Data'!AH23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AI18+'Macro-Debt_Data'!AI23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AJ18+'Macro-Debt_Data'!AJ23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AK18+'Macro-Debt_Data'!AK23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AL18+'Macro-Debt_Data'!AL23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AM18+'Macro-Debt_Data'!AM23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AN18+'Macro-Debt_Data'!AN23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AO18+'Macro-Debt_Data'!AO23","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"A1_historical_ext!B95","v":"o/w interest"},null,{"$f":"'Macro-Debt_Data'!U18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!V18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!W18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!X18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!Y18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!Z18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AA18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AB18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AC18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AD18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AE18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AF18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AG18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AH18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AI18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AJ18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AK18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AL18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AM18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AN18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AO18","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"A1_historical_ext!B96","v":"Debt service PPG baseline"},null,{"$f":"Ext_Debt_Data!F374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!G374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!H374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!I374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!J374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!K374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!L374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!M374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!N374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!O374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!P374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!Q374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!R374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!S374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!T374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!U374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!V374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!W374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!X374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!Y374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!Z374","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"A1_historical_ext!B98","v":"Additional debt service stress"},null,null,{"$f":"'PV Stress'!E68","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!F68","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!G68","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!H68","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!I68","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!J68","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!K68","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!L68","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!M68","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!N68","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!O68","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!P68","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!Q68","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!R68","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!S68","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!T68","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!U68","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!V68","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!W68","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!X68","v":{"$error":"#VALUE!"}}]
[null,{"$f":"A1_historical_ext!B99","v":"o/w interest"},null,{"$f":"'PV Stress'!D69","v":0},{"$f":"'PV Stress'!E69","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!F69","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!G69","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!H69","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!I69","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!J69","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!K69","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!L69","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!M69","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!N69","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!O69","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!P69","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!Q69","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!R69","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!S69","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!T69","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!U69","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!V69","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!W69","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!X69","v":{"$error":"#VALUE!"}}]
[null,{"$f":"A1_historical_ext!B100","v":"Total debt service stress"},null,{"$f":"D98+D94","v":{"$error":"#DIV/0!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"A1_historical_ext!B101","v":"PPG debt service stress"},null,{"$f":"D96+D98","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"A1_historical_ext!B103","v":"New interest payments"},null,{"$f":"D95+D99","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"A1_historical_ext!B104","v":"Effective rate"},null,{"$f":"D103/C84*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"A1_historical_ext!B105","v":"Exports"},null,{"$f":"D19/100*D46","v":{"$error":"#DIV/0!"}},{"$f":"E19/100*E46","v":{"$error":"#DIV/0!"}},{"$f":"F19/100*F46","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"A1_historical_ext!B106","v":"Revenue"},{"$f":"'Baseline - external'!M60/100*'Baseline - external'!M48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!N60/100*'Baseline - external'!N48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!O60/100*E46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!P60/100*F46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Q60/100*G46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!R60/100*H46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!S60/100*I46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!T60/100*J46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!U60/100*K46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!V60/100*L46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!W60/100*M46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!X60/100*N46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Y60/100*O46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Z60/100*P46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AA60/100*Q46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AB60/100*R46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AC60/100*S46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AD60/100*T46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AE60/100*U46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AF60/100*V46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AG60/100*W46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AH60/100*X46","v":{"$error":"#VALUE!"}}]
[null,{"$f":"A1_historical_ext!B107","v":"Short-term debt"},{"$f":"'Macro-Debt_Data'!T89","v":0},{"$f":"'Macro-Debt_Data'!U89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!V89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!W89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!X89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!Y89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!Z89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AA89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AB89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AC89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AD89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AE89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AF89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AG89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AH89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AI89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AJ89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AK89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AL89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AM89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AN89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AO89","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["English"]

{"sheet":"B5_depreciation_ext","index":65,"n_rows":108,"n_cols":31,"rows_kept":108,"cut":false,"hidden":true,"merged":[[2,1,2,15],[3,1,3,15],[6,3,6,15]]}
[]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1828,IF(START!L10=\"French\",translation!D1828,IF(START!L10=\"Portuguese\",translation!E1828,translation!F1828)))","v":"Bounds Test 5: Exchange Rate Shock"}]
[null,{"$f":"+'Baseline - external'!B4","v":"(In percent of GDP, unless otherwise indicated)"}]
[]
[]
[null,null,null,{"$f":"+'Baseline - external'!N7","v":"Projections"}]
[null,null,{"$f":"D8-1","v":2018},{"$f":"'Macro-Debt_Data'!U4","v":2019},{"$f":"D8+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt-stabilizing"]
[null,{"$f":"+'Baseline - external'!B10","v":"I. Baseline Medium Term Projections"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"non-interest "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"current account 7/"]
[2,{"$f":"+'Baseline - external'!B12","v":"External debt (nominal) 1/ "},{"$f":"'Baseline - external'!M12","v":"…"},{"$f":"'Baseline - external'!N12","v":"…"},{"$f":"D12+E15","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+'Baseline - external'!B13","v":"of which: public and publicly guaranteed (PPG)"},{"$f":"C12-C14","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+'Baseline - external'!B14","v":"of which: Private"},{"$f":"'Baseline - external'!M12-'Baseline - external'!M13","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!N12-'Baseline - external'!N13","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!O14*'Baseline - external'!O48/B5_depreciation_ext!E46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!P14*'Baseline - external'!P48/B5_depreciation_ext!F46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Q14*'Baseline - external'!Q48/B5_depreciation_ext!G46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!R14*'Baseline - external'!R48/B5_depreciation_ext!H46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!S14*'Baseline - external'!S48/B5_depreciation_ext!I46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!T14*'Baseline - external'!T48/B5_depreciation_ext!J46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!U14*'Baseline - external'!U48/B5_depreciation_ext!K46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!V14*'Baseline - external'!V48/B5_depreciation_ext!L46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!W14*'Baseline - external'!W48/B5_depreciation_ext!M46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!X14*'Baseline - external'!X48/B5_depreciation_ext!N46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Y14*'Baseline - external'!Y48/B5_depreciation_ext!O46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Z14*'Baseline - external'!Z48/B5_depreciation_ext!P46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AA14*'Baseline - external'!AA48/B5_depreciation_ext!Q46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AB14*'Baseline - external'!AB48/B5_depreciation_ext!R46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AC14*'Baseline - external'!AC48/B5_depreciation_ext!S46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AD14*'Baseline - external'!AD48/B5_depreciation_ext!T46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AE14*'Baseline - external'!AE48/B5_depreciation_ext!U46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AF14*'Baseline - external'!AF48/B5_depreciation_ext!V46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AG14*'Baseline - external'!AG48/B5_depreciation_ext!W46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AH14*'Baseline - external'!AH48/B5_depreciation_ext!X46","v":{"$error":"#VALUE!"}}]
[3,{"$f":"+'Baseline - external'!B15","v":"Change in external debt"},{"$f":"C16+C30","v":{"$error":"#VALUE!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[4,{"$f":"+'Baseline - external'!B16","v":"Identified net debt-creating flows "},{"$f":"C17+C24+C25","v":{"$error":"#VALUE!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[5,{"$f":"+'Baseline - external'!B17","v":"Non-interest current account deficit"},{"$f":"C18+C21+C23","v":{"$error":"#VALUE!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"-(Y24+Y25)","v":{"$error":"#DIV/0!"}}]
[6,{"$f":"+'Baseline - external'!B18","v":"Deficit in balance of goods and services"},{"$f":"C20-C19","v":{"$error":"#VALUE!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Baseline - external'!P18-$AA$68*E43","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B19","v":"Exports "},{"$f":"'Baseline - external'!M19","v":"…"},{"$f":"'Baseline - external'!N19","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!O19*'Baseline - external'!O48/E46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!P19*'Baseline - external'!P48/F46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Q19*'Baseline - external'!Q48/G46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!R19*'Baseline - external'!R48/H46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!S19*'Baseline - external'!S48/I46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!T19*'Baseline - external'!T48/J46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!U19*'Baseline - external'!U48/K46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!V19*'Baseline - external'!V48/L46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!W19*'Baseline - external'!W48/M46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!X19*'Baseline - external'!X48/N46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Y19*'Baseline - external'!Y48/O46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Z19*'Baseline - external'!Z48/P46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AA19*'Baseline - external'!AA48/Q46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AB19*'Baseline - external'!AB48/R46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AC19*'Baseline - external'!AC48/S46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AD19*'Baseline - external'!AD48/T46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AE19*'Baseline - external'!AE48/U46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AF19*'Baseline - external'!AF48/V46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AG19*'Baseline - external'!AG48/W46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AH19*'Baseline - external'!AH48/X46","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+'Baseline - external'!B20","v":"Imports "},{"$f":"'Baseline - external'!M20","v":"…"},{"$f":"'Baseline - external'!N20","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!O20*'Baseline - external'!O48/E46","v":{"$error":"#DIV/0!"}},{"$f":"F19+F18","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Q20*'Baseline - external'!Q48/G46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!R20*'Baseline - external'!R48/H46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!S20*'Baseline - external'!S48/I46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!T20*'Baseline - external'!T48/J46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!U20*'Baseline - external'!U48/K46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!V20*'Baseline - external'!V48/L46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!W20*'Baseline - external'!W48/M46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!X20*'Baseline - external'!X48/N46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Y20*'Baseline - external'!Y48/O46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Z20*'Baseline - external'!Z48/P46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AA20*'Baseline - external'!AA48/Q46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AB20*'Baseline - external'!AB48/R46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AC20*'Baseline - external'!AC48/S46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AD20*'Baseline - external'!AD48/T46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AE20*'Baseline - external'!AE48/U46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AF20*'Baseline - external'!AF48/V46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AG20*'Baseline - external'!AG48/W46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AH20*'Baseline - external'!AH48/X46","v":{"$error":"#DIV/0!"}}]
[7,{"$f":"+'Baseline - external'!B21","v":"Net current transfers (negative = inflow)"},{"$f":"'Baseline - external'!M21","v":"..."},{"$f":"'Baseline - external'!N21","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!O21*'Baseline - external'!O48/E46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!P21*'Baseline - external'!P48/F46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Q21*'Baseline - external'!Q48/G46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!R21*'Baseline - external'!R48/H46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!S21*'Baseline - external'!S48/I46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!T21*'Baseline - external'!T48/J46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!U21*'Baseline - external'!U48/K46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!V21*'Baseline - external'!V48/L46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!W21*'Baseline - external'!W48/M46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!X21*'Baseline - external'!X48/N46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Y21*'Baseline - external'!Y48/O46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Z21*'Baseline - external'!Z48/P46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AA21*'Baseline - external'!AA48/Q46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AB21*'Baseline - external'!AB48/R46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AC21*'Baseline - external'!AC48/S46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AD21*'Baseline - external'!AD48/T46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AE21*'Baseline - external'!AE48/U46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AF21*'Baseline - external'!AF48/V46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AG21*'Baseline - external'!AG48/W46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AH21*'Baseline - external'!AH48/X46","v":{"$error":"#DIV/0!"}}]
[8,{"$f":"+'Baseline - external'!B22","v":"of which: official"},{"$f":"'Baseline - external'!M22","v":"..."},{"$f":"'Baseline - external'!N22","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!O22*'Baseline - external'!O48/E46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!P22*'Baseline - external'!P48/F46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Q22*'Baseline - external'!Q48/G46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!R22*'Baseline - external'!R48/H46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!S22*'Baseline - external'!S48/I46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!T22*'Baseline - external'!T48/J46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!U22*'Baseline - external'!U48/K46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!V22*'Baseline - external'!V48/L46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!W22*'Baseline - external'!W48/M46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!X22*'Baseline - external'!X48/N46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Y22*'Baseline - external'!Y48/O46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Z22*'Baseline - external'!Z48/P46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AA22*'Baseline - external'!AA48/Q46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AB22*'Baseline - external'!AB48/R46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AC22*'Baseline - external'!AC48/S46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AD22*'Baseline - external'!AD48/T46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AE22*'Baseline - external'!AE48/U46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AF22*'Baseline - external'!AF48/V46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AG22*'Baseline - external'!AG48/W46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AH22*'Baseline - external'!AH48/X46","v":{"$error":"#DIV/0!"}}]
[9,{"$f":"+'Baseline - external'!B23","v":"Other current account flows (negative = net inflow)"},{"$f":"'Baseline - external'!M23","v":"…"},{"$f":"'Baseline - external'!N23","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!O23*'Baseline - external'!O48/E46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!P23*'Baseline - external'!P48/F46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Q23*'Baseline - external'!Q48/G46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!R23*'Baseline - external'!R48/H46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!S23*'Baseline - external'!S48/I46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!T23*'Baseline - external'!T48/J46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!U23*'Baseline - external'!U48/K46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!V23*'Baseline - external'!V48/L46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!W23*'Baseline - external'!W48/M46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!X23*'Baseline - external'!X48/N46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Y23*'Baseline - external'!Y48/O46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Z23*'Baseline - external'!Z48/P46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AA23*'Baseline - external'!AA48/Q46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AB23*'Baseline - external'!AB48/R46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AC23*'Baseline - external'!AC48/S46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AD23*'Baseline - external'!AD48/T46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AE23*'Baseline - external'!AE48/U46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AF23*'Baseline - external'!AF48/V46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AG23*'Baseline - external'!AG48/W46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AH23*'Baseline - external'!AH48/X46","v":{"$error":"#DIV/0!"}}]
[10,{"$f":"+'Baseline - external'!B24","v":"Net FDI (negative = inflow)"},{"$f":"'Baseline - external'!M24","v":"…"},{"$f":"'Baseline - external'!N24","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!O24*'Baseline - external'!O48/E46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!P24*'Baseline - external'!P48/F46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Q24*'Baseline - external'!Q48/G46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!R24*'Baseline - external'!R48/H46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!S24*'Baseline - external'!S48/I46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!T24*'Baseline - external'!T48/J46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!U24*'Baseline - external'!U48/K46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!V24*'Baseline - external'!V48/L46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!W24*'Baseline - external'!W48/M46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!X24*'Baseline - external'!X48/N46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Y24*'Baseline - external'!Y48/O46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Z24*'Baseline - external'!Z48/P46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AA24*'Baseline - external'!AA48/Q46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AB24*'Baseline - external'!AB48/R46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AC24*'Baseline - external'!AC48/S46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AD24*'Baseline - external'!AD48/T46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AE24*'Baseline - external'!AE48/U46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AF24*'Baseline - external'!AF48/V46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AG24*'Baseline - external'!AG48/W46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AH24*'Baseline - external'!AH48/X46","v":{"$error":"#DIV/0!"}},{"$f":"X24","v":{"$error":"#DIV/0!"}}]
[11,{"$f":"+'Baseline - external'!B25","v":"Endogenous debt dynamics 2/ "},{"$f":"'Baseline - external'!M25","v":"…"},{"$f":"D27+D28+D29","v":{"$error":"#VALUE!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B26","v":"Denominator: 1+g+ρ+gρ"},{"$f":"'Baseline - external'!M26","v":"…"},{"$f":"1+D50/100+D51/100+D50/100*D51/100","v":{"$error":"#DIV/0!"}},{"$f":"1+E50/100+E51/100+E50/100*E51/100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[12,{"$f":"+'Baseline - external'!B27","v":"Contribution from nominal interest rate"},{"$f":"'Baseline - external'!M27","v":"…"},{"$f":"'Baseline - external'!N27","v":{"$error":"#VALUE!"}},{"$f":"(E52/100)*D12/E26","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[13,{"$f":"+'Baseline - external'!B28","v":"Contribution from real GDP growth "},{"$f":"'Baseline - external'!M28","v":"…"},{"$f":"'Baseline - external'!N28","v":{"$error":"#DIV/0!"}},{"$f":"-(E50/100)*D12/E26","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[14,{"$f":"+'Baseline - external'!B29","v":"Contribution from price and exchange rate changes "},{"$f":"'Baseline - external'!M29","v":"…"},{"$f":"'Baseline - external'!N29","v":{"$error":"#VALUE!"}},{"$f":"-(E51/100*(1+E50/100))*D12/E26+D56*(-E58/100)*(1+E52/100)*D12/E26","v":{"$error":"#VALUE!"}},{"$f":"-(F51/100*(1+F50/100))*E12/F26+E56*(-F58/100)*(1+F52/100)*E12/F26","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-(V51/100*(1+V50/100))*U12/V26+U56*(-V58/100)*(1+V52/100)*U12/V26","v":{"$error":"#VALUE!"}},{"$f":"-(W51/100*(1+W50/100))*V12/W26+V56*(-W58/100)*(1+W52/100)*V12/W26","v":{"$error":"#VALUE!"}},{"$f":"-(X51/100*(1+X50/100))*W12/X26+W56*(-X58/100)*(1+X52/100)*W12/X26","v":{"$error":"#VALUE!"}},{"$f":"-(Y51/100*(1+Y50/100))*X12/Y26+X56*(-Y58/100)*(1+Y52/100)*X12/Y26","v":{"$error":"#VALUE!"}}]
[15,{"$f":"+'Baseline - external'!B30","v":"Residual 3/ "},{"$f":"'Baseline - external'!M30","v":"…"},{"$f":"'Baseline - external'!N30","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!O30*'Baseline - external'!O48/B5_depreciation_ext!E46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!P30*'Baseline - external'!P48/B5_depreciation_ext!F46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Q30*'Baseline - external'!Q48/B5_depreciation_ext!G46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!R30*'Baseline - external'!R48/B5_depreciation_ext!H46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!S30*'Baseline - external'!S48/B5_depreciation_ext!I46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!T30*'Baseline - external'!T48/B5_depreciation_ext!J46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!U30*'Baseline - external'!U48/B5_depreciation_ext!K46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!V30*'Baseline - external'!V48/B5_depreciation_ext!L46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!W30*'Baseline - external'!W48/B5_depreciation_ext!M46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!X30*'Baseline - external'!X48/B5_depreciation_ext!N46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Y30*'Baseline - external'!Y48/B5_depreciation_ext!O46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Z30*'Baseline - external'!Z48/B5_depreciation_ext!P46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AA30*'Baseline - external'!AA48/B5_depreciation_ext!Q46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AB30*'Baseline - external'!AB48/B5_depreciation_ext!R46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AC30*'Baseline - external'!AC48/B5_depreciation_ext!S46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AD30*'Baseline - external'!AD48/B5_depreciation_ext!T46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AE30*'Baseline - external'!AE48/B5_depreciation_ext!U46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AF30*'Baseline - external'!AF48/B5_depreciation_ext!V46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AG30*'Baseline - external'!AG48/B5_depreciation_ext!W46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AH30*'Baseline - external'!AH48/B5_depreciation_ext!X46","v":{"$error":"#VALUE!"}},0]
[]
[]
[null,{"$f":"+'Baseline - external'!B33","v":"PV of external debt 7/ "},{"$f":"'Baseline - external'!M33","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!N33","v":{"$error":"#DIV/0!"}},{"$f":"E93/E46*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B34","v":"In percent of exports "},{"$f":"'Baseline - external'!M34","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!N34","v":{"$error":"#DIV/0!"}},{"$f":"E33/E19*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B35","v":"PV of PPG external debt-to-GDP ratio"},{"$f":"'Baseline - external'!M35","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!N35","v":{"$error":"#DIV/0!"}},{"$f":"E91/E46*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B36","v":"PV of PPG external debt-to-exports ratio"},{"$f":"'Baseline - external'!M36","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!N36","v":{"$error":"#DIV/0!"}},{"$f":"E35/E19*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B37","v":"Total external debt service-to-exports ratio"},{"$f":"C35*C46/C107","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B38","v":"Total external debt service-to-exports ratio"},{"$f":"'Baseline - external'!M38","v":"..."},{"$f":"'Baseline - external'!N38","v":"..."},{"$f":"E101/E106*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+'Baseline - external'!B39","v":"PPG debt service-to-exports ratio"},{"$f":"'Baseline - external'!M39","v":"..."},{"$f":"'Baseline - external'!N39","v":"..."},{"$f":"E102/E106*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B40","v":"PPG debt service-to-revenue ratio"},{"$f":"'Baseline - external'!M40","v":"…"},{"$f":"'Baseline - external'!N40","v":{"$error":"#VALUE!"}},{"$f":"E102/E107*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B41","v":"Gross external financing need (Million of U.S. dollars)"},{"$f":"'Baseline - external'!M41","v":0},{"$f":"'Baseline - external'!N41","v":"..."},{"$f":"(E17+E24)/100*E46+E101+D108","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,-19.8]
[null,null,null,null,"Real depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-28.6]
[null,null,null,null,{"$f":"(100+E58)*(100+'Macro-Debt_Data'!V112)/(100+'Macro-Debt_Data'!V109+$AA$67*E58)-100","v":{"$error":"#VALUE!"}}]
[null,{"$f":"+'Baseline - external'!B46","v":"II.  Key macroeconomic assumptions"},null,null,{"$f":"B5_depreciation_pub!F53","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_pub!G53","v":{"$error":"#DIV/0!"}},"From fiscal"]
[]
[null,{"$f":"+'Baseline - external'!B48","v":"Nominal GDP (Million of US dollars)  "},{"$f":"'Baseline - external'!M48","v":0},{"$f":"'Baseline - external'!N48","v":0},{"$f":"D46*(1+E50/100)*(1+E51/100)","v":{"$error":"#DIV/0!"}},{"$f":"E46*(1+F50/100)*(1+F51/100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B49","v":"Nominal dollar GDP growth  "},null,{"$f":"(D46/C46-1)*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(K46/J46-1)*100","v":{"$error":"#DIV/0!"}},{"$f":"(L46/K46-1)*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B50","v":"PV of PPG external debt (in Million of US dollars)"},{"$f":"C89","v":{"$error":"#DIV/0!"}},{"$f":"D91","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B51","v":"(PVt-PVt-1)/GDPt-1 (in percent)"},null,{"$f":"(D48-C48)/C46*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B52","v":"Real GDP growth (in percent)"},{"$f":"'Baseline - external'!M52","v":"..."},{"$f":"'Baseline - external'!N52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!O52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!P52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Q52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!R52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!S52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!T52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!U52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!V52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!W52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!X52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Y52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Z52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AA52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AB52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AC52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AD52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AE52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AF52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AG52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AH52","v":{"$error":"#DIV/0!"}},{"$f":"X50","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+'Baseline - external'!B53","v":"GDP deflator in US dollar terms (change in percent)"},{"$f":"'Baseline - external'!M53","v":"..."},{"$f":"'Baseline - external'!N53","v":"..."},{"$f":"'Baseline - external'!O53+IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$5,'Baseline - external'!O59-(1-$AA$67)*E58,  (0*'Baseline - external'!O59)-(1-$AA$67)*E58)","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!P53","v":"..."},{"$f":"'Baseline - external'!Q53","v":"..."},{"$f":"'Baseline - external'!R53","v":"..."},{"$f":"'Baseline - external'!S53","v":"..."},{"$f":"'Baseline - external'!T53","v":"..."},{"$f":"'Baseline - external'!U53","v":"..."},{"$f":"'Baseline - external'!V53","v":"..."},{"$f":"'Baseline - external'!W53","v":"..."},{"$f":"'Baseline - external'!X53","v":"..."},{"$f":"'Baseline - external'!Y53","v":"..."},{"$f":"'Baseline - external'!Z53","v":"..."},{"$f":"'Baseline - external'!AA53","v":"..."},{"$f":"'Baseline - external'!AB53","v":"..."},{"$f":"'Baseline - external'!AC53","v":"..."},{"$f":"'Baseline - external'!AD53","v":"..."},{"$f":"'Baseline - external'!AE53","v":"..."},{"$f":"'Baseline - external'!AF53","v":"..."},{"$f":"'Baseline - external'!AG53","v":"..."},{"$f":"'Baseline - external'!AH53","v":"..."},{"$f":"X51","v":"..."}]
[null,{"$f":"+'Baseline - external'!B54","v":"Effective interest rate (percent) 4/ "},{"$f":"'Baseline - external'!M54","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!N54","v":"..."},{"$f":"E105","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"X52","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+'Baseline - external'!B55","v":"Growth of exports of G&S (US dollar terms, in percent)"},{"$f":"'Baseline - external'!M55","v":"..."},{"$f":"'Baseline - external'!N55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!O55","v":{"$error":"#DIV/0!"}},{"$f":"((F19*F$46)/(E19*E$46)-1)*100","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Q55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!R55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!S55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!T55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!U55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!V55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!W55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!X55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Y55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Z55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AA55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AB55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AC55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AD55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AE55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AF55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AG55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AH55","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+'Baseline - external'!B56","v":"Growth of imports of G&S (US dollar terms, in percent)"},{"$f":"'Baseline - external'!M56","v":"..."},{"$f":"'Baseline - external'!N56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!O56","v":{"$error":"#DIV/0!"}},{"$f":"((F20*F$46)/(E20*E$46)-1)*100","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Q56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!R56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!S56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!T56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!U56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!V56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!W56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!X56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Y56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Z56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AA56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AB56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AC56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AD56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AE56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AF56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AG56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AH56","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+'Baseline - external'!B57","v":"Current transfers, net total"},{"$f":"'Baseline - external'!M57","v":"..."},{"$f":"'Baseline - external'!N57","v":"..."},{"$f":"'Baseline - external'!O57","v":"..."},{"$f":"'Baseline - external'!P57","v":"..."},{"$f":"'Baseline - external'!Q57","v":"..."},{"$f":"'Baseline - external'!R57","v":"..."},{"$f":"'Baseline - external'!S57","v":"..."},{"$f":"'Baseline - external'!T57","v":"..."},{"$f":"'Baseline - external'!U57","v":"..."},{"$f":"'Baseline - external'!V57","v":"..."},{"$f":"'Baseline - external'!W57","v":"..."},{"$f":"'Baseline - external'!X57","v":"..."},{"$f":"'Baseline - external'!Y57","v":"..."},{"$f":"'Baseline - external'!Z57","v":"..."},{"$f":"'Baseline - external'!AA57","v":"..."},{"$f":"'Baseline - external'!AB57","v":"..."},{"$f":"'Baseline - external'!AC57","v":"..."},{"$f":"'Baseline - external'!AD57","v":"..."},{"$f":"'Baseline - external'!AE57","v":"..."},{"$f":"'Baseline - external'!AF57","v":"..."},{"$f":"'Baseline - external'!AG57","v":"..."},{"$f":"'Baseline - external'!AH57","v":"..."}]
[null,{"$f":"'Baseline - external'!B43","v":"Share of local-currency denominated external debt to total external debt"},{"$f":"'Baseline - external'!M43","v":0},{"$f":"'Baseline - external'!N43","v":0},{"$f":"'Baseline - external'!O43","v":0},{"$f":"'Baseline - external'!P43","v":0},{"$f":"'Baseline - external'!Q43","v":0},{"$f":"'Baseline - external'!R43","v":0},{"$f":"'Baseline - external'!S43","v":0},{"$f":"'Baseline - external'!T43","v":0},{"$f":"'Baseline - external'!U43","v":0},{"$f":"'Baseline - external'!V43","v":0},{"$f":"'Baseline - external'!W43","v":0},{"$f":"'Baseline - external'!X43","v":0},{"$f":"'Baseline - external'!Y43","v":0},{"$f":"'Baseline - external'!Z43","v":0},{"$f":"'Baseline - external'!AA43","v":0},{"$f":"'Baseline - external'!AB43","v":0},{"$f":"'Baseline - external'!AC43","v":0},{"$f":"'Baseline - external'!AD43","v":0},{"$f":"'Baseline - external'!AE43","v":0},{"$f":"'Baseline - external'!AF43","v":0},{"$f":"'Baseline - external'!AG43","v":0},{"$f":"'Baseline - external'!AH43","v":0}]
[]
[null,{"$f":"+'Baseline - external'!B59","v":"Depreciation of NC (+: depreciation)"},{"$f":"'Baseline - external'!M59","v":"..."},{"$f":"'Baseline - external'!N59","v":"..."},{"$f":"AA64","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!P59","v":"..."},{"$f":"'Baseline - external'!Q59","v":"..."},{"$f":"'Baseline - external'!R59","v":"..."},{"$f":"'Baseline - external'!S59","v":"..."},{"$f":"'Baseline - external'!T59","v":"..."},{"$f":"'Baseline - external'!U59","v":"..."},{"$f":"'Baseline - external'!V59","v":"..."},{"$f":"'Baseline - external'!W59","v":"..."},{"$f":"'Baseline - external'!X59","v":"..."},{"$f":"'Baseline - external'!Y59","v":"..."},{"$f":"'Baseline - external'!Z59","v":"..."},{"$f":"'Baseline - external'!AA59","v":"..."},{"$f":"'Baseline - external'!AB59","v":"..."},{"$f":"'Baseline - external'!AC59","v":"..."},{"$f":"'Baseline - external'!AD59","v":"..."},{"$f":"'Baseline - external'!AE59","v":"..."},{"$f":"'Baseline - external'!AF59","v":"..."},{"$f":"'Baseline - external'!AG59","v":"..."},{"$f":"'Baseline - external'!AH59","v":"..."}]
[null,"Exchange rate dollar / NC (baseline)",{"$f":"'Macro-Debt_Data'!T113","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!U113","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!V113","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!W113","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!X113","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!Y113","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!Z113","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AA113","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AB113","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AC113","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AD113","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AE113","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AF113","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AG113","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AH113","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AI113","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AJ113","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AK113","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AL113","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AM113","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AN113","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AO113","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+'Baseline - external'!B60","v":"Government revenues (excluding grants, in percent of GDP)"},{"$f":"C107/C46*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size:"]
[null,null,null,"Historical ",null,"Standard",null,null,"Average",null,"Average",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Real overvaluation (EBA …)",{"$f":"'Input 6(optional)-Standard Test'!C36","v":0}]
[null,{"$f":"+'Baseline - external'!B68","v":"III. Averages and Standard Deviations 9/"},null,"Average ",null,"Deviation",null,null,{"$f":"+'Baseline - external'!S68","v":" 2019-2024 "},null,{"$f":"+'Baseline - external'!U68","v":" 2025-2039 "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nominal dep to close real overvaluation",{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4,'Input 6(optional)-Standard Test'!D37, 'Input 6(optional)-Standard Test'!C37)","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size of FX depreciation shock",{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4,'Input 6(optional)-Standard Test'!D38, 'Input 6(optional)-Standard Test'!C38)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"+'Baseline - external'!B70","v":"Non-interest current account in percent of GDP"},null,{"$f":"'Baseline - external'!N70","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!P70","v":{"$error":"#DIV/0!"}},null,null,{"$f":"'Baseline - external'!S70","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!U70","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+'Baseline - external'!B71","v":"Real GDP growth (in percent)"},null,{"$f":"'Baseline - external'!N71","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!P71","v":{"$error":"#DIV/0!"}},null,null,{"$f":"'Baseline - external'!S71","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!U71","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interaction:"]
[null,{"$f":"+'Baseline - external'!B72","v":"US GDP Deflator (percent change)"},null,{"$f":"'Baseline - external'!N72","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!P72","v":{"$error":"#DIV/0!"}},null,null,{"$f":"'Baseline - external'!S72","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!U72","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exchange rate pass through to inflation",{"$f":"'Input 6(optional)-Standard Test'!H36","v":0.3}]
[null,{"$f":"+'Baseline - external'!B73","v":"Growth of exports of G&S (US dollar terms, in percent)"},null,{"$f":"'Baseline - external'!N73","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!P73","v":{"$error":"#DIV/0!"}},null,null,{"$f":"'Baseline - external'!S73","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!U73","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net exports elasticity to real depreciation",{"$f":"'Input 6(optional)-Standard Test'!H37","v":0.15}]
[null,{"$f":"+'Baseline - external'!B74","v":"Current official transfers in percent of GDP"},null,{"$f":"'Baseline - external'!N74","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!P74","v":{"$error":"#DIV/0!"}},null,null,{"$f":"'Baseline - external'!S74","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!U74","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+'Baseline - external'!B75","v":"Net non-debt creating flows (FDI) to GDP ratio"},null,{"$f":"'Baseline - external'!N75","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!P75","v":{"$error":"#DIV/0!"}},null,null,{"$f":"'Baseline - external'!S75","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!U75","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"+'Baseline - external'!B77","v":"Sources: Country authorities; and staff estimates and projections."}]
[null,{"$f":"+IF(START!L10=\"English\",translation!#REF!,IF(START!L10=\"French\",translation!#REF!,IF(START!L10=\"Portuguese\",translation!#REF!,translation!#REF!)))","v":{"$error":"#REF!"}}]
[null,{"$f":"+'Baseline - external'!B79","v":"1/ Includes both public and private sector external debt."}]
[null,{"$f":"+'Baseline - external'!B80","v":"2/ Derived as [r - g - ρ(1+g)]/(1+g+ρ+gρ) times previous period debt ratio, with r = nominal interest rate; g = real GDP growth rate, and ρ = growth rate of GDP deflator in U.S. dollar terms. "}]
[null,{"$f":"+'Baseline - external'!B81","v":"3/ Includes exceptional financing (i.e., changes in arrears and debt relief); changes in gross foreign assets; and valuation adjustments. For projections also includes contribution from price and exchange rate changes."}]
[null,{"$f":"+'Baseline - external'!B85","v":"7/ Assumes that PV of private sector debt is equivalent to its face value."}]
[null,{"$f":"+'Baseline - external'!B82","v":"4/ Current-year interest payments divided by previous period debt stock.  "}]
[null,{"$f":"+'Baseline - external'!B86","v":"8/ Historical averages are generally derived over the past 10 years, subject to data availability, whereas projections averages are over the first year of projection and the next 10 years."}]
[null,{"$f":"A1_historical_ext!B79","v":"7/ Long-run, constant balance that stabilizes the debt ratio assuming that key variables (real GDP growth, nominal interest rate, dollar deflator growth, and non-debt inflows in percent of GDP) remain at their levels of the last projection year."}]
[null,{"$f":"+IF(START!L10=\"English\",B130,IF(START!L10=\"French\",B162,IF(START!L10=\"Portuguese\",B194,B226)))","v":0}]
[]
[null,{"$f":"A1_historical_ext!B82","v":"Nominal debt baseline"},{"$f":"'Baseline - external'!M12/100*'Baseline - external'!M48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!N12/100*'Baseline - external'!N48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!O12/100*'Baseline - external'!O48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!P12/100*'Baseline - external'!P48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Q12/100*'Baseline - external'!Q48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!R12/100*'Baseline - external'!R48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!S12/100*'Baseline - external'!S48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!T12/100*'Baseline - external'!T48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!U12/100*'Baseline - external'!U48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!V12/100*'Baseline - external'!V48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!W12/100*'Baseline - external'!W48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!X12/100*'Baseline - external'!X48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Y12/100*'Baseline - external'!Y48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Z12/100*'Baseline - external'!Z48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AA12/100*'Baseline - external'!AA48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AB12/100*'Baseline - external'!AB48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AC12/100*'Baseline - external'!AC48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AD12/100*'Baseline - external'!AD48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AE12/100*'Baseline - external'!AE48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AF12/100*'Baseline - external'!AF48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AG12/100*'Baseline - external'!AG48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AH12/100*'Baseline - external'!AH48","v":{"$error":"#VALUE!"}}]
[null,{"$f":"A1_historical_ext!B83","v":"Increase"},null,{"$f":"D83-C83","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"A1_historical_ext!B84","v":"Nominal debt stress"},{"$f":"C12/100*C46","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"A1_historical_ext!B85","v":"Increase"},null,{"$f":"D85-C85","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"A1_historical_ext!B86","v":"Residual gross borrowing"},null,{"$f":"D86-D84","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[null,{"$f":"A1_historical_ext!B88","v":"PV PPG baseline"},{"$f":"Ext_Debt_Data!E371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!F371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!G371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!H371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!I371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!J371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!K371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!L371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!M371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!N371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!O371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!P371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!Q371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!R371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!S371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!T371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!U371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!V371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!W371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!X371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!Y371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!Z371","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"A1_historical_ext!B89","v":"PV of additional borrowing"},null,{"$f":"'PV Stress'!D117","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!E117","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!F117","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!G117","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!H117","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!I117","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!J117","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!K117","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!L117","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!M117","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!N117","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!O117","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!P117","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!Q117","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!R117","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!S117","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!T117","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!U117","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!V117","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!W117","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!X117","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"A1_historical_ext!B90","v":"PV PPG stress"},null,{"$f":"D89+D90","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"A1_historical_ext!B91","v":"Private debt (=PV)"},null,{"$f":"'Macro-Debt_Data'!U12","v":0},{"$f":"'Macro-Debt_Data'!V12","v":0},{"$f":"'Macro-Debt_Data'!W12","v":0},{"$f":"'Macro-Debt_Data'!X12","v":0},{"$f":"'Macro-Debt_Data'!Y12","v":0},{"$f":"'Macro-Debt_Data'!Z12","v":0},{"$f":"'Macro-Debt_Data'!AA12","v":0},{"$f":"'Macro-Debt_Data'!AB12","v":0},{"$f":"'Macro-Debt_Data'!AC12","v":0},{"$f":"'Macro-Debt_Data'!AD12","v":0},{"$f":"'Macro-Debt_Data'!AE12","v":0},{"$f":"'Macro-Debt_Data'!AF12","v":0},{"$f":"'Macro-Debt_Data'!AG12","v":0},{"$f":"'Macro-Debt_Data'!AH12","v":0},{"$f":"'Macro-Debt_Data'!AI12","v":0},{"$f":"'Macro-Debt_Data'!AJ12","v":0},{"$f":"'Macro-Debt_Data'!AK12","v":0},{"$f":"'Macro-Debt_Data'!AL12","v":0},{"$f":"'Macro-Debt_Data'!AM12","v":0},{"$f":"'Macro-Debt_Data'!AN12","v":0},{"$f":"'Macro-Debt_Data'!AO12","v":0}]
[null,{"$f":"A1_historical_ext!B92","v":"PV total"},null,{"$f":"D91+D92","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"A1_historical_ext!B94","v":"Debt service baseline"},null,{"$f":"'Macro-Debt_Data'!U18+'Macro-Debt_Data'!U23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!V18+'Macro-Debt_Data'!V23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!W18+'Macro-Debt_Data'!W23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!X18+'Macro-Debt_Data'!X23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!Y18+'Macro-Debt_Data'!Y23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!Z18+'Macro-Debt_Data'!Z23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AA18+'Macro-Debt_Data'!AA23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AB18+'Macro-Debt_Data'!AB23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AC18+'Macro-Debt_Data'!AC23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AD18+'Macro-Debt_Data'!AD23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AE18+'Macro-Debt_Data'!AE23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AF18+'Macro-Debt_Data'!AF23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AG18+'Macro-Debt_Data'!AG23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AH18+'Macro-Debt_Data'!AH23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AI18+'Macro-Debt_Data'!AI23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AJ18+'Macro-Debt_Data'!AJ23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AK18+'Macro-Debt_Data'!AK23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AL18+'Macro-Debt_Data'!AL23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AM18+'Macro-Debt_Data'!AM23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AN18+'Macro-Debt_Data'!AN23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AO18+'Macro-Debt_Data'!AO23","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"A1_historical_ext!B95","v":"o/w interest"},null,{"$f":"'Macro-Debt_Data'!U18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!V18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!W18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!X18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!Y18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!Z18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AA18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AB18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AC18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AD18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AE18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AF18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AG18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AH18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AI18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AJ18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AK18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AL18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AM18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AN18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AO18","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"A1_historical_ext!B96","v":"Debt service PPG baseline"},null,{"$f":"Ext_Debt_Data!F374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!G374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!H374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!I374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!J374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!K374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!L374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!M374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!N374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!O374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!P374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!Q374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!R374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!S374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!T374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!U374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!V374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!W374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!X374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!Y374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!Z374","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"A1_historical_ext!B98","v":"Additional debt service stress"},null,null,{"$f":"'PV Stress'!E119","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!F119","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!G119","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!H119","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!I119","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!J119","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!K119","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!L119","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!M119","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!N119","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!O119","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!P119","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!Q119","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!R119","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!S119","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!T119","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!U119","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!V119","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!W119","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!X119","v":{"$error":"#VALUE!"}}]
[null,{"$f":"A1_historical_ext!B99","v":"o/w interest"},null,{"$f":"'PV Stress'!D120","v":0},{"$f":"'PV Stress'!E120","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!F120","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!G120","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!H120","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!I120","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!J120","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!K120","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!L120","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!M120","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!N120","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!O120","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!P120","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!Q120","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!R120","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!S120","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!T120","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!U120","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!V120","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!W120","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!X120","v":{"$error":"#VALUE!"}}]
[null,{"$f":"A1_historical_ext!B100","v":"Total debt service stress"},null,{"$f":"D99+D95","v":{"$error":"#DIV/0!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"A1_historical_ext!B101","v":"PPG debt service stress"},null,{"$f":"D97+D99","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"A1_historical_ext!B103","v":"New interest payments"},null,{"$f":"D96+D100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"A1_historical_ext!B104","v":"Effective rate"},null,{"$f":"D104/C85*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"A1_historical_ext!B105","v":"Exports"},null,{"$f":"D19/100*D46","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"A1_historical_ext!B106","v":"Revenue"},{"$f":"'Baseline - external'!M60/100*'Baseline - external'!M48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!N60/100*'Baseline - external'!N48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!O60/100*E46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!P60/100*F46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Q60/100*G46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!R60/100*H46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!S60/100*I46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!T60/100*J46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!U60/100*K46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!V60/100*L46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!W60/100*M46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!X60/100*N46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Y60/100*O46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Z60/100*P46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AA60/100*Q46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AB60/100*R46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AC60/100*S46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AD60/100*T46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AE60/100*U46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AF60/100*V46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AG60/100*W46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AH60/100*X46","v":{"$error":"#VALUE!"}}]
[null,{"$f":"A1_historical_ext!B107","v":"Short-term debt"},{"$f":"'Macro-Debt_Data'!T89","v":0},{"$f":"'Macro-Debt_Data'!U89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!V89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!W89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!X89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!Y89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!Z89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AA89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AB89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AC89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AD89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AE89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AF89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AG89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AH89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AI89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AJ89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AK89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AL89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AM89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AN89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AO89","v":{"$error":"#DIV/0!"}}]

{"sheet":"B6_Combo_mkt_ext","index":66,"n_rows":112,"n_cols":28,"rows_kept":112,"cut":false,"hidden":true,"merged":[[2,1,2,15],[3,1,3,15],[6,3,6,15]]}
[]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1832,IF(START!L10=\"French\",translation!D1832,IF(START!L10=\"Portuguese\",translation!E1832,translation!F1832)))","v":"Bounds Test 6: Combined Shock for Market Access Countries"}]
[null,{"$f":"+'Baseline - external'!B4","v":"(In percent of GDP, unless otherwise indicated)"}]
[]
[]
[null,null,null,{"$f":"+'Baseline - external'!N7","v":"Projections"}]
[null,null,{"$f":"D8-1","v":2018},{"$f":"'Macro-Debt_Data'!U4","v":2019},{"$f":"D8+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt-stabilizing"]
[null,{"$f":"+'Baseline - external'!B10","v":"I. Baseline Medium Term Projections"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"non-interest "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"current account 7/"]
[2,{"$f":"+'Baseline - external'!B12","v":"External debt (nominal) 1/ "},{"$f":"'Baseline - external'!M12","v":"…"},{"$f":"'Baseline - external'!N12","v":"…"},{"$f":"D12+E15","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+'Baseline - external'!B13","v":"of which: public and publicly guaranteed (PPG)"},{"$f":"C12-C14","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+'Baseline - external'!B14","v":"of which: Private"},{"$f":"'Baseline - external'!M12-'Baseline - external'!M13","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!N12-'Baseline - external'!N13","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!O14*'Baseline - external'!O48/E46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!P14*'Baseline - external'!P48/F46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Q14*'Baseline - external'!Q48/G46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!R14*'Baseline - external'!R48/H46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!S14*'Baseline - external'!S48/I46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!T14*'Baseline - external'!T48/J46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!U14*'Baseline - external'!U48/K46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!V14*'Baseline - external'!V48/L46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!W14*'Baseline - external'!W48/M46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!X14*'Baseline - external'!X48/N46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Y14*'Baseline - external'!Y48/O46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Z14*'Baseline - external'!Z48/P46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AA14*'Baseline - external'!AA48/Q46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AB14*'Baseline - external'!AB48/R46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AC14*'Baseline - external'!AC48/S46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AD14*'Baseline - external'!AD48/T46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AE14*'Baseline - external'!AE48/U46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AF14*'Baseline - external'!AF48/V46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AG14*'Baseline - external'!AG48/W46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AH14*'Baseline - external'!AH48/X46","v":{"$error":"#VALUE!"}}]
[3,{"$f":"+'Baseline - external'!B15","v":"Change in external debt"},{"$f":"C16+C30","v":{"$error":"#VALUE!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[4,{"$f":"+'Baseline - external'!B16","v":"Identified net debt-creating flows "},{"$f":"C17+C24+C25","v":{"$error":"#VALUE!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[5,{"$f":"+'Baseline - external'!B17","v":"Non-interest current account deficit"},{"$f":"C18+C21+C23","v":{"$error":"#VALUE!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"-(Y24+Y25)","v":{"$error":"#DIV/0!"}}]
[6,{"$f":"+'Baseline - external'!B18","v":"Deficit in balance of goods and services"},{"$f":"C20-C19","v":{"$error":"#VALUE!"}},{"$f":"D20-D19","v":{"$error":"#DIV/0!"}},{"$f":"E20-E19","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!P18-$AA$93*E43","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Q18*'Baseline - external'!Q48/G46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!R18*'Baseline - external'!R48/H46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!S18*'Baseline - external'!S48/I46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!T18*'Baseline - external'!T48/J46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!U18*'Baseline - external'!U48/K46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!V18*'Baseline - external'!V48/L46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!W18*'Baseline - external'!W48/M46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!X18*'Baseline - external'!X48/N46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Y18*'Baseline - external'!Y48/O46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Z18*'Baseline - external'!Z48/P46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AA18*'Baseline - external'!AA48/Q46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AB18*'Baseline - external'!AB48/R46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AC18*'Baseline - external'!AC48/S46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AD18*'Baseline - external'!AD48/T46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AE18*'Baseline - external'!AE48/U46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AF18*'Baseline - external'!AF48/V46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AG18*'Baseline - external'!AG48/W46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AH18*'Baseline - external'!AH48/X46","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+'Baseline - external'!B19","v":"Exports "},{"$f":"'Baseline - external'!M19","v":"…"},{"$f":"'Baseline - external'!N19","v":{"$error":"#DIV/0!"}},{"$f":"E105/E46*100","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!P19*'Baseline - external'!P48/F46","v":{"$error":"#DIV/0!"}},{"$f":"G105/G46*100","v":{"$error":"#DIV/0!"}},{"$f":"H105/H46*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B20","v":"Imports "},{"$f":"'Baseline - external'!M20","v":"…"},{"$f":"'Baseline - external'!N20","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!O20*'Baseline - external'!O48/E46","v":{"$error":"#DIV/0!"}},{"$f":"F18+F19","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[7,{"$f":"+'Baseline - external'!B21","v":"Net current transfers (negative = inflow)"},{"$f":"'Baseline - external'!M21","v":"..."},{"$f":"'Baseline - external'!N21","v":{"$error":"#DIV/0!"}},{"$f":"IF($AA$83='Input 6(optional)-Standard Test'!$C$7,MAX(-($D$68-$AA$82*$F$68),'Baseline - external'!O21+($AA$82*$F68)),IF($AA$83='Input 6(optional)-Standard Test'!$C$5,-($D$68-$AA$82*$F$68),'Baseline - external'!O21+($AA$82*$F68)))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E21=-(D68-AA82*F68),-(D68-AA82*F68),'Baseline - external'!P21+AA82*F68)","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Q21*'Baseline - external'!Q48/G46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!R21*'Baseline - external'!R48/H46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!S21*'Baseline - external'!S48/I46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!T21*'Baseline - external'!T48/J46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!U21*'Baseline - external'!U48/K46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!V21*'Baseline - external'!V48/L46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!W21*'Baseline - external'!W48/M46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!X21*'Baseline - external'!X48/N46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Y21*'Baseline - external'!Y48/O46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Z21*'Baseline - external'!Z48/P46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AA21*'Baseline - external'!AA48/Q46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AB21*'Baseline - external'!AB48/R46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AC21*'Baseline - external'!AC48/S46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AD21*'Baseline - external'!AD48/T46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AE21*'Baseline - external'!AE48/U46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AF21*'Baseline - external'!AF48/V46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AG21*'Baseline - external'!AG48/W46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AH21*'Baseline - external'!AH48/X46","v":{"$error":"#DIV/0!"}}]
[8,{"$f":"+'Baseline - external'!B22","v":"of which: official"},{"$f":"'Baseline - external'!M22","v":"..."},{"$f":"'Baseline - external'!N22","v":{"$error":"#DIV/0!"}},"...","...",{"$f":"'Baseline - external'!Q22*'Baseline - external'!Q48/G46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!R22*'Baseline - external'!R48/H46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!S22*'Baseline - external'!S48/I46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!T22*'Baseline - external'!T48/J46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!U22*'Baseline - external'!U48/K46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!V22*'Baseline - external'!V48/L46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!W22*'Baseline - external'!W48/M46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!X22*'Baseline - external'!X48/N46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Y22*'Baseline - external'!Y48/O46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Z22*'Baseline - external'!Z48/P46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AA22*'Baseline - external'!AA48/Q46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AB22*'Baseline - external'!AB48/R46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AC22*'Baseline - external'!AC48/S46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AD22*'Baseline - external'!AD48/T46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AE22*'Baseline - external'!AE48/U46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AF22*'Baseline - external'!AF48/V46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AG22*'Baseline - external'!AG48/W46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AH22*'Baseline - external'!AH48/X46","v":{"$error":"#DIV/0!"}}]
[9,{"$f":"+'Baseline - external'!B23","v":"Other current account flows (negative = net inflow)"},{"$f":"'Baseline - external'!M23","v":"…"},{"$f":"'Baseline - external'!N23","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!O23*'Baseline - external'!O48/E46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!P23*'Baseline - external'!P48/F46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Q23*'Baseline - external'!Q48/G46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!R23*'Baseline - external'!R48/H46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!S23*'Baseline - external'!S48/I46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!T23*'Baseline - external'!T48/J46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!U23*'Baseline - external'!U48/K46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!V23*'Baseline - external'!V48/L46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!W23*'Baseline - external'!W48/M46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!X23*'Baseline - external'!X48/N46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Y23*'Baseline - external'!Y48/O46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Z23*'Baseline - external'!Z48/P46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AA23*'Baseline - external'!AA48/Q46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AB23*'Baseline - external'!AB48/R46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AC23*'Baseline - external'!AC48/S46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AD23*'Baseline - external'!AD48/T46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AE23*'Baseline - external'!AE48/U46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AF23*'Baseline - external'!AF48/V46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AG23*'Baseline - external'!AG48/W46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AH23*'Baseline - external'!AH48/X46","v":{"$error":"#DIV/0!"}}]
[10,{"$f":"+'Baseline - external'!B24","v":"Net FDI (negative = inflow)"},{"$f":"'Baseline - external'!M24","v":"…"},{"$f":"'Baseline - external'!N24","v":{"$error":"#DIV/0!"}},{"$f":"IF($AA$85='Input 6(optional)-Standard Test'!$C$7, MAX(-($D$69-$AA$84*$F$69),'Baseline - external'!O24+($AA$84*$F$69)), IF($AA$85='Input 6(optional)-Standard Test'!$C$5,-($D$69-$AA$84*$F$69),'Baseline - external'!O24+($AA$84*$F$69)))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E24=-(D69-AA82*F69),-(D69-AA82*F69),'Baseline - external'!P24+AA82*F69)","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Q24*'Baseline - external'!Q48/G46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!R24*'Baseline - external'!R48/H46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!S24*'Baseline - external'!S48/I46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!T24*'Baseline - external'!T48/J46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!U24*'Baseline - external'!U48/K46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!V24*'Baseline - external'!V48/L46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!W24*'Baseline - external'!W48/M46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!X24*'Baseline - external'!X48/N46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Y24*'Baseline - external'!Y48/O46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Z24*'Baseline - external'!Z48/P46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AA24*'Baseline - external'!AA48/Q46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AB24*'Baseline - external'!AB48/R46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AC24*'Baseline - external'!AC48/S46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AD24*'Baseline - external'!AD48/T46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AE24*'Baseline - external'!AE48/U46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AF24*'Baseline - external'!AF48/V46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AG24*'Baseline - external'!AG48/W46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AH24*'Baseline - external'!AH48/X46","v":{"$error":"#DIV/0!"}},{"$f":"X24","v":{"$error":"#DIV/0!"}}]
[11,{"$f":"+'Baseline - external'!B25","v":"Endogenous debt dynamics 2/ "},{"$f":"'Baseline - external'!M25","v":"…"},{"$f":"D27+D28+D29","v":{"$error":"#VALUE!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B26","v":"Denominator: 1+g+ρ+gρ"},{"$f":"'Baseline - external'!M26","v":"…"},{"$f":"1+D50/100+D51/100+D50/100*D51/100","v":{"$error":"#DIV/0!"}},{"$f":"1+E50/100+E51/100+E50/100*E51/100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[12,{"$f":"+'Baseline - external'!B27","v":"Contribution from nominal interest rate"},{"$f":"'Baseline - external'!M27","v":"…"},{"$f":"'Baseline - external'!N27","v":{"$error":"#VALUE!"}},{"$f":"(E52/100)*D12/E26","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[13,{"$f":"+'Baseline - external'!B28","v":"Contribution from real GDP growth "},{"$f":"'Baseline - external'!M28","v":"…"},{"$f":"'Baseline - external'!N28","v":{"$error":"#DIV/0!"}},{"$f":"-(E50/100)*D12/E26","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[14,{"$f":"+'Baseline - external'!B29","v":"Contribution from price and exchange rate changes "},{"$f":"'Baseline - external'!M29","v":"…"},{"$f":"'Baseline - external'!N29","v":{"$error":"#VALUE!"}},{"$f":"-(E51/100*(1+E50/100))*D12/E26+D56*(-E58/100)*(1+E52/100)*D12/E26","v":{"$error":"#VALUE!"}},{"$f":"-(F51/100*(1+F50/100))*E12/F26+E56*(-F58/100)*(1+F52/100)*E12/F26","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-(Y51/100*(1+Y50/100))*X12/Y26","v":{"$error":"#VALUE!"}}]
[15,{"$f":"+'Baseline - external'!B30","v":"Residual 3/ "},{"$f":"'Baseline - external'!M30","v":"…"},{"$f":"'Baseline - external'!N30","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!O30*'Baseline - external'!O48/E46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!P30*'Baseline - external'!P48/F46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Q30*'Baseline - external'!Q48/G46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!R30*'Baseline - external'!R48/H46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!S30*'Baseline - external'!S48/I46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!T30*'Baseline - external'!T48/J46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!U30*'Baseline - external'!U48/K46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!V30*'Baseline - external'!V48/L46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!W30*'Baseline - external'!W48/M46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!X30*'Baseline - external'!X48/N46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Y30*'Baseline - external'!Y48/O46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Z30*'Baseline - external'!Z48/P46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AA30*'Baseline - external'!AA48/Q46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AB30*'Baseline - external'!AB48/R46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AC30*'Baseline - external'!AC48/S46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AD30*'Baseline - external'!AD48/T46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AE30*'Baseline - external'!AE48/U46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AF30*'Baseline - external'!AF48/V46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AG30*'Baseline - external'!AG48/W46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AH30*'Baseline - external'!AH48/X46","v":{"$error":"#VALUE!"}},0]
[]
[]
[null,{"$f":"+'Baseline - external'!B33","v":"PV of external debt 7/ "},{"$f":"'Baseline - external'!M33","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!N33","v":{"$error":"#DIV/0!"}},{"$f":"E92/E46*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B34","v":"In percent of exports "},{"$f":"'Baseline - external'!M34","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!N34","v":{"$error":"#DIV/0!"}},{"$f":"E33/E19*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B35","v":"PV of PPG external debt-to-GDP ratio"},{"$f":"'Baseline - external'!M35","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!N35","v":{"$error":"#DIV/0!"}},{"$f":"E90/E46*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B36","v":"PV of PPG external debt-to-exports ratio"},{"$f":"'Baseline - external'!M36","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!N36","v":{"$error":"#DIV/0!"}},{"$f":"E35/E19*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B37","v":"Total external debt service-to-exports ratio"},{"$f":"C35*C46/C106","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B38","v":"Total external debt service-to-exports ratio"},{"$f":"'Baseline - external'!M38","v":"..."},{"$f":"'Baseline - external'!N38","v":"..."},{"$f":"E100/E105*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+'Baseline - external'!B39","v":"PPG debt service-to-exports ratio"},{"$f":"'Baseline - external'!M39","v":"..."},{"$f":"'Baseline - external'!N39","v":"..."},{"$f":"E101/E105*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B40","v":"PPG debt service-to-revenue ratio"},{"$f":"'Baseline - external'!M40","v":"…"},{"$f":"'Baseline - external'!N40","v":{"$error":"#VALUE!"}},{"$f":"E101/E106*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B41","v":"Gross external financing need (Million of U.S. dollars)"},{"$f":"'Baseline - external'!M41","v":0},{"$f":"'Baseline - external'!N41","v":"..."},{"$f":"(E17+E24)/100*E46+E100+D107","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,"Real depreciation"]
[null,null,null,null,{"$f":"(100+E58)*(100+'Macro-Debt_Data'!V112)/(100+'Macro-Debt_Data'!V109+$AA$92*E58-('Baseline - external'!O52-E50)*$AA$66)-100","v":{"$error":"#VALUE!"}}]
[null,{"$f":"+'Baseline - external'!B46","v":"II.  Key macroeconomic assumptions"}]
[]
[null,{"$f":"+'Baseline - external'!B48","v":"Nominal GDP (Million of US dollars)  "},{"$f":"'Baseline - external'!M48","v":0},{"$f":"'Baseline - external'!N48","v":0},{"$f":"D46*(1+E50/100)*(1+E51/100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B49","v":"Nominal dollar GDP growth  "},null,{"$f":"(D46/C46-1)*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(K46/J46-1)*100","v":{"$error":"#DIV/0!"}},{"$f":"(L46/K46-1)*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B50","v":"PV of PPG external debt (in Million of US dollars)"},{"$f":"C88","v":{"$error":"#DIV/0!"}},{"$f":"D90","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B51","v":"(PVt-PVt-1)/GDPt-1 (in percent)"},null,{"$f":"(D48-C48)/C46*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B52","v":"Real GDP growth (in percent)"},{"$f":"'Baseline - external'!M52","v":"..."},{"$f":"'Baseline - external'!N52","v":{"$error":"#DIV/0!"}},{"$f":"IF($AA$64='Input 6(optional)-Standard Test'!$C$7,MIN($D65-($AA$63*$F65),'Baseline - external'!O52-($AA$63*$F65),'Baseline - external'!O52+$AA$69*E53*D19/100),IF($AA$64='Input 6(optional)-Standard Test'!$C$5,MIN($D65-($AA$63*$F65),'Baseline - external'!O52+$AA$69*E53*D19/100),MIN('Baseline - external'!O52-($AA$63*$F65),'Baseline - external'!O52+$AA$69*E53*D19/100)))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E50=D65-AA63*F65,D65-AA63*F65,'Baseline - external'!P52-AA63*F65)","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Q52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!R52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!S52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!T52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!U52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!V52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!W52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!X52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Y52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Z52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AA52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AB52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AC52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AD52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AE52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AF52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AG52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AH52","v":{"$error":"#DIV/0!"}},{"$f":"X50","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+'Baseline - external'!B53","v":"GDP deflator in US dollar terms (change in percent)"},{"$f":"'Baseline - external'!M53","v":"..."},{"$f":"'Baseline - external'!N53","v":"..."},{"$f":"'Baseline - external'!O53+$AA$92*('Baseline - external'!O59-E58)-('Baseline - external'!O52-E50)*$AA$66","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!P53-('Baseline - external'!P52-F50)*$AA$66","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Q53","v":"..."},{"$f":"'Baseline - external'!R53","v":"..."},{"$f":"'Baseline - external'!S53","v":"..."},{"$f":"'Baseline - external'!T53","v":"..."},{"$f":"'Baseline - external'!U53","v":"..."},{"$f":"'Baseline - external'!V53","v":"..."},{"$f":"'Baseline - external'!W53","v":"..."},{"$f":"'Baseline - external'!X53","v":"..."},{"$f":"'Baseline - external'!Y53","v":"..."},{"$f":"'Baseline - external'!Z53","v":"..."},{"$f":"'Baseline - external'!AA53","v":"..."},{"$f":"'Baseline - external'!AB53","v":"..."},{"$f":"'Baseline - external'!AC53","v":"..."},{"$f":"'Baseline - external'!AD53","v":"..."},{"$f":"'Baseline - external'!AE53","v":"..."},{"$f":"'Baseline - external'!AF53","v":"..."},{"$f":"'Baseline - external'!AG53","v":"..."},{"$f":"'Baseline - external'!AH53","v":"..."},{"$f":"X51","v":"..."}]
[null,{"$f":"+'Baseline - external'!B54","v":"Effective interest rate (percent) 4/ "},{"$f":"'Baseline - external'!M54","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!N54","v":"..."},{"$f":"E104","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"X52","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+'Baseline - external'!B55","v":"Growth of exports of G&S (US dollar terms, in percent)"},{"$f":"'Baseline - external'!M55","v":"..."},{"$f":"'Baseline - external'!N55","v":{"$error":"#DIV/0!"}},{"$f":"IF($AA$70='Input 6(optional)-Standard Test'!$C$7, MIN($D$67-($AA$69*$F67),'Baseline - external'!O55-($AA$69*$F67)), IF($AA$70='Input 6(optional)-Standard Test'!$C$5, $D$67-($AA$69*$F$67), 'Baseline - external'!O55-($AA$69*$F$67)))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E53=D67-AA69*F67,D67-AA69*F67,'Baseline - external'!P55-AA69*F67)","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Q55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!R55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!S55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!T55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!U55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!V55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!W55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!X55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Y55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Z55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AA55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AB55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AC55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AD55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AE55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AF55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AG55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AH55","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+'Baseline - external'!B56","v":"Growth of imports of G&S (US dollar terms, in percent)"},{"$f":"'Baseline - external'!M56","v":"..."},{"$f":"'Baseline - external'!N56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!O56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!P56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Q56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!R56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!S56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!T56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!U56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!V56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!W56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!X56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Y56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Z56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AA56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AB56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AC56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AD56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AE56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AF56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AG56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AH56","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+'Baseline - external'!B57","v":"Current transfers, net total"},{"$f":"'Baseline - external'!M57","v":"..."},{"$f":"'Baseline - external'!N57","v":"..."},{"$f":"'Baseline - external'!O57","v":"..."},{"$f":"'Baseline - external'!P57","v":"..."},{"$f":"'Baseline - external'!Q57","v":"..."},{"$f":"'Baseline - external'!R57","v":"..."},{"$f":"'Baseline - external'!S57","v":"..."},{"$f":"'Baseline - external'!T57","v":"..."},{"$f":"'Baseline - external'!U57","v":"..."},{"$f":"'Baseline - external'!V57","v":"..."},{"$f":"'Baseline - external'!W57","v":"..."},{"$f":"'Baseline - external'!X57","v":"..."},{"$f":"'Baseline - external'!Y57","v":"..."},{"$f":"'Baseline - external'!Z57","v":"..."},{"$f":"'Baseline - external'!AA57","v":"..."},{"$f":"'Baseline - external'!AB57","v":"..."},{"$f":"'Baseline - external'!AC57","v":"..."},{"$f":"'Baseline - external'!AD57","v":"..."},{"$f":"'Baseline - external'!AE57","v":"..."},{"$f":"'Baseline - external'!AF57","v":"..."},{"$f":"'Baseline - external'!AG57","v":"..."},{"$f":"'Baseline - external'!AH57","v":"..."}]
[null,{"$f":"'Baseline - external'!B43","v":"Share of local-currency denominated external debt to total external debt"},{"$f":"'Baseline - external'!M43","v":0},{"$f":"'Baseline - external'!N43","v":0},{"$f":"'Baseline - external'!O43","v":0},{"$f":"'Baseline - external'!P43","v":0},{"$f":"'Baseline - external'!Q43","v":0},{"$f":"'Baseline - external'!R43","v":0},{"$f":"'Baseline - external'!S43","v":0},{"$f":"'Baseline - external'!T43","v":0},{"$f":"'Baseline - external'!U43","v":0},{"$f":"'Baseline - external'!V43","v":0},{"$f":"'Baseline - external'!W43","v":0},{"$f":"'Baseline - external'!X43","v":0},{"$f":"'Baseline - external'!Y43","v":0},{"$f":"'Baseline - external'!Z43","v":0},{"$f":"'Baseline - external'!AA43","v":0},{"$f":"'Baseline - external'!AB43","v":0},{"$f":"'Baseline - external'!AC43","v":0},{"$f":"'Baseline - external'!AD43","v":0},{"$f":"'Baseline - external'!AE43","v":0},{"$f":"'Baseline - external'!AF43","v":0},{"$f":"'Baseline - external'!AG43","v":0},{"$f":"'Baseline - external'!AH43","v":0}]
[]
[null,{"$f":"+'Baseline - external'!B59","v":"Depreciation of NC (+: depreciation)"},{"$f":"'Baseline - external'!M59","v":"..."},{"$f":"'Baseline - external'!N59","v":"..."},{"$f":"AA90","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!P59","v":"..."},{"$f":"'Baseline - external'!Q59","v":"..."},{"$f":"'Baseline - external'!R59","v":"..."},{"$f":"'Baseline - external'!S59","v":"..."},{"$f":"'Baseline - external'!T59","v":"..."},{"$f":"'Baseline - external'!U59","v":"..."},{"$f":"'Baseline - external'!V59","v":"..."},{"$f":"'Baseline - external'!W59","v":"..."},{"$f":"'Baseline - external'!X59","v":"..."},{"$f":"'Baseline - external'!Y59","v":"..."},{"$f":"'Baseline - external'!Z59","v":"..."},{"$f":"'Baseline - external'!AA59","v":"..."},{"$f":"'Baseline - external'!AB59","v":"..."},{"$f":"'Baseline - external'!AC59","v":"..."},{"$f":"'Baseline - external'!AD59","v":"..."},{"$f":"'Baseline - external'!AE59","v":"..."},{"$f":"'Baseline - external'!AF59","v":"..."},{"$f":"'Baseline - external'!AG59","v":"..."},{"$f":"'Baseline - external'!AH59","v":"..."}]
[null,{"$f":"+'Baseline - external'!B60","v":"Government revenues (excluding grants, in percent of GDP)"},{"$f":"C106/C46*100","v":{"$error":"#VALUE!"}},{"$f":"D106/D46*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[null,null,null,"Historical ",null,"Standard",null,null,"Average",null,"Average",null,"Average"]
[null,{"$f":"+'Baseline - external'!B68","v":"III. Averages and Standard Deviations 9/"},null,"Average ",null,"Deviation",null,null,{"$f":"+'Baseline - external'!S68","v":" 2019-2024 "},null,{"$f":"+'Baseline - external'!U68","v":" 2025-2039 "},null,{"$f":"+'Baseline - external'!W68","v":" 2019-2039 "},null,null,null,null,null,null,null,null,null,null,null,null,"Size:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size of real GDP growth shock",{"$f":"'Input 6(optional)-Standard Test'!D41","v":0.5},"SD"]
[null,{"$f":"+'Baseline - external'!B70","v":"Non-interest current account in percent of GDP"},null,{"$f":"'Baseline - external'!N70","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!P70","v":{"$error":"#DIV/0!"}},null,null,{"$f":"'Baseline - external'!S70","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!U70","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!W70","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,"Historical average, baseline projection, whichever is lower",{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4, 'Input 6(optional)-Standard Test'!D42, 'Input 6(optional)-Standard Test'!C42)","v":"Whichever is lower"}]
[null,{"$f":"+'Baseline - external'!B71","v":"Real GDP growth (in percent)"},null,{"$f":"'Baseline - external'!N71","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!P71","v":{"$error":"#DIV/0!"}},null,null,{"$f":"'Baseline - external'!S71","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!U71","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!W71","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,"Interaction:"]
[null,{"$f":"+'Baseline - external'!B72","v":"US GDP Deflator (percent change)"},null,{"$f":"'Baseline - external'!N72","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!P72","v":{"$error":"#DIV/0!"}},null,null,{"$f":"'Baseline - external'!S72","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!U72","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!W72","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,"Inflation elasticity to real GDP growth",{"$f":"'Input 6(optional)-Standard Test'!H41","v":0.6}]
[null,{"$f":"+'Baseline - external'!B73","v":"Growth of exports of G&S (US dollar terms, in percent)"},null,{"$f":"'Baseline - external'!N73","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!P73","v":{"$error":"#DIV/0!"}},null,null,{"$f":"'Baseline - external'!S73","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!U73","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!W73","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+'Baseline - external'!B74","v":"Current official transfers in percent of GDP"},null,{"$f":"'Baseline - external'!N74","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!P74","v":{"$error":"#DIV/0!"}},null,null,{"$f":"'Baseline - external'!S74","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!U74","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!W74","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,"Size:"]
[null,{"$f":"+'Baseline - external'!B75","v":"Net non-debt creating flows (FDI) to GDP ratio"},null,{"$f":"'Baseline - external'!N75","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!P75","v":{"$error":"#DIV/0!"}},null,null,{"$f":"'Baseline - external'!S75","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!U75","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!W75","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,"Size of exports growth shock",{"$f":"'Input 6(optional)-Standard Test'!D44","v":0.5},"SD"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Historical average, baseline projection, whichever is lower",{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4, 'Input 6(optional)-Standard Test'!D45, 'Input 6(optional)-Standard Test'!C45)","v":"Whichever is lower"}]
[null,{"$f":"+'Baseline - external'!B77","v":"Sources: Country authorities; and staff estimates and projections."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interaction:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Real GDP growth elasticity to exports growth",{"$f":"'Input 6(optional)-Standard Test'!H44","v":0.8}]
[null,{"$f":"+'Baseline - external'!B79","v":"1/ Includes both public and private sector external debt."}]
[null,{"$f":"+'Baseline - external'!B80","v":"2/ Derived as [r - g - ρ(1+g)]/(1+g+ρ+gρ) times previous period debt ratio, with r = nominal interest rate; g = real GDP growth rate, and ρ = growth rate of GDP deflator in U.S. dollar terms. "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size:"]
[null,{"$f":"+'Baseline - external'!B81","v":"3/ Includes exceptional financing (i.e., changes in arrears and debt relief); changes in gross foreign assets; and valuation adjustments. For projections also includes contribution from price and exchange rate changes."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size of PB shock",{"$f":"'Input 6(optional)-Standard Test'!D47","v":0.5},"SD"]
[null,{"$f":"+'Baseline - external'!B85","v":"7/ Assumes that PV of private sector debt is equivalent to its face value."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Historical average, baseline projection, whichever is lower",{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4, 'Input 6(optional)-Standard Test'!D48, 'Input 6(optional)-Standard Test'!C48)","v":"Whichever is lower"}]
[null,{"$f":"+'Baseline - external'!B82","v":"4/ Current-year interest payments divided by previous period debt stock.  "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interaction:"]
[null,{"$f":"+'Baseline - external'!B86","v":"8/ Historical averages are generally derived over the past 10 years, subject to data availability, whereas projections averages are over the first year of projection and the next 10 years."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Additional domestic borrowing costs (bps/ppt)",{"$f":"'Input 6(optional)-Standard Test'!H47","v":25}]
[null,{"$f":"A1_historical_ext!B79","v":"7/ Long-run, constant balance that stabilizes the debt ratio assuming that key variables (real GDP growth, nominal interest rate, dollar deflator growth, and non-debt inflows in percent of GDP) remain at their levels of the last projection year."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Additional market borrowing costs (100 bps/ppt, 400 bps, whichever is lower)",{"$f":"'Input 6(optional)-Standard Test'!H48","v":"Whichever is lower"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size:"]
[null,{"$f":"A1_historical_ext!B82","v":"Nominal debt baseline"},{"$f":"'Baseline - external'!M12/100*'Baseline - external'!M48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!N12/100*'Baseline - external'!N48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!O12/100*'Baseline - external'!O48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!P12/100*'Baseline - external'!P48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Q12/100*'Baseline - external'!Q48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!R12/100*'Baseline - external'!R48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!S12/100*'Baseline - external'!S48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!T12/100*'Baseline - external'!T48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!U12/100*'Baseline - external'!U48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!V12/100*'Baseline - external'!V48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!W12/100*'Baseline - external'!W48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!X12/100*'Baseline - external'!X48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Y12/100*'Baseline - external'!Y48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Z12/100*'Baseline - external'!Z48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AA12/100*'Baseline - external'!AA48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AB12/100*'Baseline - external'!AB48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AC12/100*'Baseline - external'!AC48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AD12/100*'Baseline - external'!AD48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AE12/100*'Baseline - external'!AE48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AF12/100*'Baseline - external'!AF48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AG12/100*'Baseline - external'!AG48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AH12/100*'Baseline - external'!AH48","v":{"$error":"#VALUE!"}},null,"Size of other flows (current transfers) shock",{"$f":"'Input 6(optional)-Standard Test'!D50","v":0.5},"SD"]
[null,{"$f":"A1_historical_ext!B83","v":"Increase"},null,{"$f":"D82-C82","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Historical average, baseline projection, whichever is lower",{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4, 'Input 6(optional)-Standard Test'!D51, 'Input 6(optional)-Standard Test'!C51)","v":"Whichever is lower"}]
[null,{"$f":"A1_historical_ext!B84","v":"Nominal debt stress"},{"$f":"C12/100*C46","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Size of other flows (FDI) shock",{"$f":"'Input 6(optional)-Standard Test'!D53","v":0.5},"SD"]
[null,{"$f":"A1_historical_ext!B85","v":"Increase"},null,{"$f":"D84-C84","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Historical average, baseline projection, whichever is lower",{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4, 'Input 6(optional)-Standard Test'!D54, 'Input 6(optional)-Standard Test'!C54)","v":"Whichever is lower"}]
[null,{"$f":"A1_historical_ext!B86","v":"Residual gross borrowing"},null,{"$f":"D85-D83","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size:"]
[null,{"$f":"A1_historical_ext!B88","v":"PV PPG baseline"},{"$f":"Ext_Debt_Data!E371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!F371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!G371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!H371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!I371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!J371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!K371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!L371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!M371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!N371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!O371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!P371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!Q371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!R371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!S371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!T371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!U371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!V371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!W371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!X371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!Y371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!Z371","v":{"$error":"#DIV/0!"}},null,"Real overvaluation (EBA …)",{"$f":"'Input 6(optional)-Standard Test'!C56","v":0}]
[null,{"$f":"A1_historical_ext!B89","v":"PV of additional borrowing"},null,{"$f":"'PV Stress'!D83","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!E83","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!F83","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!G83","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!H83","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!I83","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!J83","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!K83","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!L83","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!M83","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!N83","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!O83","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!P83","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!Q83","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!R83","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!S83","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!T83","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!U83","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!V83","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!W83","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!X83","v":{"$error":"#DIV/0!"}},null,"Nominal dep to close real overvaluation",{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4,'Input 6(optional)-Standard Test'!D57, 'Input 6(optional)-Standard Test'!C57)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"A1_historical_ext!B90","v":"PV PPG stress"},null,{"$f":"D88+D89","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Size of FX depreciation shock",{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4,'Input 6(optional)-Standard Test'!D58, 'Input 6(optional)-Standard Test'!C58)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"A1_historical_ext!B91","v":"Private debt (=PV)"},null,{"$f":"'Macro-Debt_Data'!U12","v":0},{"$f":"'Macro-Debt_Data'!V12","v":0},{"$f":"'Macro-Debt_Data'!W12","v":0},{"$f":"'Macro-Debt_Data'!X12","v":0},{"$f":"'Macro-Debt_Data'!Y12","v":0},{"$f":"'Macro-Debt_Data'!Z12","v":0},{"$f":"'Macro-Debt_Data'!AA12","v":0},{"$f":"'Macro-Debt_Data'!AB12","v":0},{"$f":"'Macro-Debt_Data'!AC12","v":0},{"$f":"'Macro-Debt_Data'!AD12","v":0},{"$f":"'Macro-Debt_Data'!AE12","v":0},{"$f":"'Macro-Debt_Data'!AF12","v":0},{"$f":"'Macro-Debt_Data'!AG12","v":0},{"$f":"'Macro-Debt_Data'!AH12","v":0},{"$f":"'Macro-Debt_Data'!AI12","v":0},{"$f":"'Macro-Debt_Data'!AJ12","v":0},{"$f":"'Macro-Debt_Data'!AK12","v":0},{"$f":"'Macro-Debt_Data'!AL12","v":0},{"$f":"'Macro-Debt_Data'!AM12","v":0},{"$f":"'Macro-Debt_Data'!AN12","v":0},{"$f":"'Macro-Debt_Data'!AO12","v":0},null,"Interaction:"]
[null,{"$f":"A1_historical_ext!B92","v":"PV total"},null,{"$f":"D90+D91","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Exchange rate pass through to inflation",{"$f":"'Input 6(optional)-Standard Test'!H56","v":0.3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net exports elasticity to real depreciation",{"$f":"'Input 6(optional)-Standard Test'!H57","v":0.15}]
[null,{"$f":"A1_historical_ext!B94","v":"Debt service baseline"},null,{"$f":"'Macro-Debt_Data'!U18+'Macro-Debt_Data'!U23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!V18+'Macro-Debt_Data'!V23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!W18+'Macro-Debt_Data'!W23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!X18+'Macro-Debt_Data'!X23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!Y18+'Macro-Debt_Data'!Y23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!Z18+'Macro-Debt_Data'!Z23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AA18+'Macro-Debt_Data'!AA23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AB18+'Macro-Debt_Data'!AB23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AC18+'Macro-Debt_Data'!AC23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AD18+'Macro-Debt_Data'!AD23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AE18+'Macro-Debt_Data'!AE23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AF18+'Macro-Debt_Data'!AF23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AG18+'Macro-Debt_Data'!AG23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AH18+'Macro-Debt_Data'!AH23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AI18+'Macro-Debt_Data'!AI23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AJ18+'Macro-Debt_Data'!AJ23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AK18+'Macro-Debt_Data'!AK23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AL18+'Macro-Debt_Data'!AL23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AM18+'Macro-Debt_Data'!AM23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AN18+'Macro-Debt_Data'!AN23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AO18+'Macro-Debt_Data'!AO23","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"A1_historical_ext!B95","v":"o/w interest"},null,{"$f":"'Macro-Debt_Data'!U18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!V18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!W18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!X18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!Y18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!Z18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AA18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AB18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AC18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AD18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AE18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AF18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AG18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AH18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AI18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AJ18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AK18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AL18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AM18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AN18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AO18","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"A1_historical_ext!B96","v":"Debt service PPG baseline"},null,{"$f":"Ext_Debt_Data!F374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!G374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!H374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!I374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!J374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!K374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!L374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!M374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!N374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!O374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!P374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!Q374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!R374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!S374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!T374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!U374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!V374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!W374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!X374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!Y374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!Z374","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"A1_historical_ext!B98","v":"Additional debt service stress"},null,null,{"$f":"'PV Stress'!E85+E111","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!F85+F111","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!G85+G111","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!H85+H111","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!I85+I111","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!J85+J111","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!K85+K111","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!L85+L111","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!M85+M111","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!N85+N111","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!O85+O111","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!P85+P111","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!Q85+Q111","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!R85+R111","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!S85+S111","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!T85+T111","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!U85+U111","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!V85+V111","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!W85+W111","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!X85+X111","v":{"$error":"#VALUE!"}}]
[null,{"$f":"A1_historical_ext!B99","v":"o/w interest"},null,{"$f":"'PV Stress'!D86+D112","v":0},{"$f":"'PV Stress'!E86+E112","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!F86+F112","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!G86+G112","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!H86+H112","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!I86+I112","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!J86+J112","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!K86+K112","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!L86+L112","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!M86+M112","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!N86+N112","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!O86+O112","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!P86+P112","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!Q86+Q112","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!R86+R112","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!S86+S112","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!T86+T112","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!U86+U112","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!V86+V112","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!W86+W112","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!X86+X112","v":{"$error":"#VALUE!"}}]
[null,{"$f":"A1_historical_ext!B100","v":"Total debt service stress"},null,{"$f":"D98+D94","v":{"$error":"#DIV/0!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"A1_historical_ext!B101","v":"PPG debt service stress"},null,{"$f":"D96+D98","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"A1_historical_ext!B103","v":"New interest payments"},null,{"$f":"D95+D99","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"A1_historical_ext!B104","v":"Effective rate"},null,{"$f":"D103/C84*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"A1_historical_ext!B105","v":"Exports"},null,{"$f":"D19/100*D46","v":{"$error":"#DIV/0!"}},{"$f":"D105*(1+E53/100)","v":{"$error":"#DIV/0!"}},{"$f":"E105*(1+F53/100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"A1_historical_ext!B106","v":"Revenue"},{"$f":"'Baseline - external'!M60/100*'Baseline - external'!M48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!N60/100*'Baseline - external'!N48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!O60/100*E46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!P60/100*F46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Q60/100*G46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!R60/100*H46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!S60/100*I46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!T60/100*J46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!U60/100*K46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!V60/100*L46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!W60/100*M46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!X60/100*N46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Y60/100*O46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Z60/100*P46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AA60/100*Q46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AB60/100*R46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AC60/100*S46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AD60/100*T46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AE60/100*U46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AF60/100*V46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AG60/100*W46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AH60/100*X46","v":{"$error":"#VALUE!"}}]
[null,{"$f":"A1_historical_ext!B107","v":"Short-term debt"},{"$f":"'Macro-Debt_Data'!T89","v":0},{"$f":"'Macro-Debt_Data'!U89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!V89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!W89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!X89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!Y89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!Z89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AA89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AB89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AC89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AD89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AE89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AF89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AG89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AH89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AI89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AJ89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AK89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AL89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AM89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AN89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AO89","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,"Additional borrowing costs"]
[null,"Debt services associated with new external borrowing",null,{"$f":"'PV_Base-add.cost.mkt'!D13","v":0},{"$f":"'PV_Base-add.cost.mkt'!E13","v":{"$error":"#VALUE!"}},{"$f":"'PV_Base-add.cost.mkt'!F13","v":{"$error":"#VALUE!"}},{"$f":"'PV_Base-add.cost.mkt'!G13","v":{"$error":"#VALUE!"}},{"$f":"'PV_Base-add.cost.mkt'!H13","v":{"$error":"#VALUE!"}},{"$f":"'PV_Base-add.cost.mkt'!I13","v":{"$error":"#VALUE!"}},{"$f":"'PV_Base-add.cost.mkt'!J13","v":{"$error":"#VALUE!"}},{"$f":"'PV_Base-add.cost.mkt'!K13","v":{"$error":"#VALUE!"}},{"$f":"'PV_Base-add.cost.mkt'!L13","v":{"$error":"#VALUE!"}},{"$f":"'PV_Base-add.cost.mkt'!M13","v":{"$error":"#VALUE!"}},{"$f":"'PV_Base-add.cost.mkt'!N13","v":{"$error":"#VALUE!"}},{"$f":"'PV_Base-add.cost.mkt'!O13","v":{"$error":"#VALUE!"}},{"$f":"'PV_Base-add.cost.mkt'!P13","v":{"$error":"#VALUE!"}},{"$f":"'PV_Base-add.cost.mkt'!Q13","v":{"$error":"#VALUE!"}},{"$f":"'PV_Base-add.cost.mkt'!R13","v":{"$error":"#VALUE!"}},{"$f":"'PV_Base-add.cost.mkt'!S13","v":{"$error":"#VALUE!"}},{"$f":"'PV_Base-add.cost.mkt'!T13","v":{"$error":"#VALUE!"}},{"$f":"'PV_Base-add.cost.mkt'!U13","v":{"$error":"#VALUE!"}},{"$f":"'PV_Base-add.cost.mkt'!V13","v":{"$error":"#VALUE!"}},{"$f":"'PV_Base-add.cost.mkt'!W13","v":{"$error":"#VALUE!"}},{"$f":"'PV_Base-add.cost.mkt'!X13","v":{"$error":"#VALUE!"}}]
[null,"o/w: interest",null,{"$f":"'PV_Base-add.cost.mkt'!D13","v":0},{"$f":"'PV_Base-add.cost.mkt'!E13","v":{"$error":"#VALUE!"}},{"$f":"'PV_Base-add.cost.mkt'!F13","v":{"$error":"#VALUE!"}},{"$f":"'PV_Base-add.cost.mkt'!G13","v":{"$error":"#VALUE!"}},{"$f":"'PV_Base-add.cost.mkt'!H13","v":{"$error":"#VALUE!"}},{"$f":"'PV_Base-add.cost.mkt'!I13","v":{"$error":"#VALUE!"}},{"$f":"'PV_Base-add.cost.mkt'!J13","v":{"$error":"#VALUE!"}},{"$f":"'PV_Base-add.cost.mkt'!K13","v":{"$error":"#VALUE!"}},{"$f":"'PV_Base-add.cost.mkt'!L13","v":{"$error":"#VALUE!"}},{"$f":"'PV_Base-add.cost.mkt'!M13","v":{"$error":"#VALUE!"}},{"$f":"'PV_Base-add.cost.mkt'!N13","v":{"$error":"#VALUE!"}},{"$f":"'PV_Base-add.cost.mkt'!O13","v":{"$error":"#VALUE!"}},{"$f":"'PV_Base-add.cost.mkt'!P13","v":{"$error":"#VALUE!"}},{"$f":"'PV_Base-add.cost.mkt'!Q13","v":{"$error":"#VALUE!"}},{"$f":"'PV_Base-add.cost.mkt'!R13","v":{"$error":"#VALUE!"}},{"$f":"'PV_Base-add.cost.mkt'!S13","v":{"$error":"#VALUE!"}},{"$f":"'PV_Base-add.cost.mkt'!T13","v":{"$error":"#VALUE!"}},{"$f":"'PV_Base-add.cost.mkt'!U13","v":{"$error":"#VALUE!"}},{"$f":"'PV_Base-add.cost.mkt'!V13","v":{"$error":"#VALUE!"}},{"$f":"'PV_Base-add.cost.mkt'!W13","v":{"$error":"#VALUE!"}},{"$f":"'PV_Base-add.cost.mkt'!X13","v":{"$error":"#VALUE!"}}]

{"sheet":"B6_Combo_non-mkt_ext","index":67,"n_rows":107,"n_cols":28,"rows_kept":107,"cut":false,"hidden":true,"merged":[[2,1,2,15],[3,1,3,15],[6,3,6,15]]}
[]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1835,IF(START!L10=\"French\",translation!D1835,IF(START!L10=\"Portuguese\",translation!E1835,translation!F1835)))","v":"Bounds Test 6: Combined Shock for Non-Market Access Countries"}]
[null,{"$f":"+'Baseline - external'!B4","v":"(In percent of GDP, unless otherwise indicated)"}]
[]
[]
[null,null,null,{"$f":"+'Baseline - external'!N7","v":"Projections"}]
[null,null,{"$f":"D8-1","v":2018},{"$f":"'Macro-Debt_Data'!U4","v":2019},{"$f":"D8+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt-stabilizing"]
[null,{"$f":"+'Baseline - external'!B10","v":"I. Baseline Medium Term Projections"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"non-interest "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"current account 7/"]
[2,{"$f":"+'Baseline - external'!B12","v":"External debt (nominal) 1/ "},{"$f":"'Baseline - external'!M12","v":"…"},{"$f":"'Baseline - external'!N12","v":"…"},{"$f":"D12+E15","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+'Baseline - external'!B13","v":"of which: public and publicly guaranteed (PPG)"},{"$f":"C12-C14","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+'Baseline - external'!B14","v":"of which: Private"},{"$f":"'Baseline - external'!M12-'Baseline - external'!M13","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!N12-'Baseline - external'!N13","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!O14*'Baseline - external'!O48/E46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!P14*'Baseline - external'!P48/F46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Q14*'Baseline - external'!Q48/G46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!R14*'Baseline - external'!R48/H46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!S14*'Baseline - external'!S48/I46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!T14*'Baseline - external'!T48/J46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!U14*'Baseline - external'!U48/K46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!V14*'Baseline - external'!V48/L46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!W14*'Baseline - external'!W48/M46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!X14*'Baseline - external'!X48/N46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Y14*'Baseline - external'!Y48/O46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Z14*'Baseline - external'!Z48/P46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AA14*'Baseline - external'!AA48/Q46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AB14*'Baseline - external'!AB48/R46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AC14*'Baseline - external'!AC48/S46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AD14*'Baseline - external'!AD48/T46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AE14*'Baseline - external'!AE48/U46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AF14*'Baseline - external'!AF48/V46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AG14*'Baseline - external'!AG48/W46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AH14*'Baseline - external'!AH48/X46","v":{"$error":"#VALUE!"}}]
[3,{"$f":"+'Baseline - external'!B15","v":"Change in external debt"},{"$f":"C16+C30","v":{"$error":"#VALUE!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[4,{"$f":"+'Baseline - external'!B16","v":"Identified net debt-creating flows "},{"$f":"C17+C24+C25","v":{"$error":"#VALUE!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[5,{"$f":"+'Baseline - external'!B17","v":"Non-interest current account deficit"},{"$f":"C18+C21+C23","v":{"$error":"#VALUE!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"-(Y24+Y25)","v":{"$error":"#DIV/0!"}}]
[6,{"$f":"+'Baseline - external'!B18","v":"Deficit in balance of goods and services"},{"$f":"C20-C19","v":{"$error":"#VALUE!"}},{"$f":"D20-D19","v":{"$error":"#DIV/0!"}},{"$f":"E20-E19","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!P18-$AA$92*E43","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Q18*'Baseline - external'!Q48/G46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!R18*'Baseline - external'!R48/H46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!S18*'Baseline - external'!S48/I46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!T18*'Baseline - external'!T48/J46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!U18*'Baseline - external'!U48/K46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!V18*'Baseline - external'!V48/L46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!W18*'Baseline - external'!W48/M46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!X18*'Baseline - external'!X48/N46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Y18*'Baseline - external'!Y48/O46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Z18*'Baseline - external'!Z48/P46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AA18*'Baseline - external'!AA48/Q46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AB18*'Baseline - external'!AB48/R46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AC18*'Baseline - external'!AC48/S46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AD18*'Baseline - external'!AD48/T46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AE18*'Baseline - external'!AE48/U46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AF18*'Baseline - external'!AF48/V46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AG18*'Baseline - external'!AG48/W46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AH18*'Baseline - external'!AH48/X46","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+'Baseline - external'!B19","v":"Exports "},{"$f":"'Baseline - external'!M19","v":"…"},{"$f":"'Baseline - external'!N19","v":{"$error":"#DIV/0!"}},{"$f":"E105/E46*100","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!P19*'Baseline - external'!P48/F46","v":{"$error":"#DIV/0!"}},{"$f":"G105/G46*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B20","v":"Imports "},{"$f":"'Baseline - external'!M20","v":"…"},{"$f":"'Baseline - external'!N20","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!O20*'Baseline - external'!O48/E46","v":{"$error":"#DIV/0!"}},{"$f":"F18+F19","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[7,{"$f":"+'Baseline - external'!B21","v":"Net current transfers (negative = inflow)"},{"$f":"'Baseline - external'!M21","v":"..."},{"$f":"'Baseline - external'!N21","v":{"$error":"#DIV/0!"}},{"$f":"IF($AA$82='Input 6(optional)-Standard Test'!$C$7, MAX(-($D$68-$AA$81*$F$68),'Baseline - external'!O21+($AA$81*$F68)),IF($AA$82='Input 6(optional)-Standard Test'!$C$5,-($D$68-$AA$81*$F$68),'Baseline - external'!O21+($AA$81*$F68)))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E21=-(D68-AA81*F68),-(D68-AA81*F68),'Baseline - external'!P21+AA81*F68)","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Q21*'Baseline - external'!Q48/G46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!R21*'Baseline - external'!R48/H46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!S21*'Baseline - external'!S48/I46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!T21*'Baseline - external'!T48/J46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!U21*'Baseline - external'!U48/K46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!V21*'Baseline - external'!V48/L46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!W21*'Baseline - external'!W48/M46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!X21*'Baseline - external'!X48/N46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Y21*'Baseline - external'!Y48/O46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Z21*'Baseline - external'!Z48/P46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AA21*'Baseline - external'!AA48/Q46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AB21*'Baseline - external'!AB48/R46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AC21*'Baseline - external'!AC48/S46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AD21*'Baseline - external'!AD48/T46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AE21*'Baseline - external'!AE48/U46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AF21*'Baseline - external'!AF48/V46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AG21*'Baseline - external'!AG48/W46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AH21*'Baseline - external'!AH48/X46","v":{"$error":"#DIV/0!"}}]
[8,{"$f":"+'Baseline - external'!B22","v":"of which: official"},{"$f":"'Baseline - external'!M22","v":"..."},{"$f":"'Baseline - external'!N22","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!O22*'Baseline - external'!O48/E46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!P22*'Baseline - external'!P48/F46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Q22*'Baseline - external'!Q48/G46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!R22*'Baseline - external'!R48/H46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!S22*'Baseline - external'!S48/I46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!T22*'Baseline - external'!T48/J46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!U22*'Baseline - external'!U48/K46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!V22*'Baseline - external'!V48/L46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!W22*'Baseline - external'!W48/M46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!X22*'Baseline - external'!X48/N46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Y22*'Baseline - external'!Y48/O46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Z22*'Baseline - external'!Z48/P46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AA22*'Baseline - external'!AA48/Q46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AB22*'Baseline - external'!AB48/R46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AC22*'Baseline - external'!AC48/S46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AD22*'Baseline - external'!AD48/T46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AE22*'Baseline - external'!AE48/U46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AF22*'Baseline - external'!AF48/V46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AG22*'Baseline - external'!AG48/W46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AH22*'Baseline - external'!AH48/X46","v":{"$error":"#DIV/0!"}}]
[9,{"$f":"+'Baseline - external'!B23","v":"Other current account flows (negative = net inflow)"},{"$f":"'Baseline - external'!M23","v":"…"},{"$f":"'Baseline - external'!N23","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!O23*'Baseline - external'!O48/E46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!P23*'Baseline - external'!P48/F46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Q23*'Baseline - external'!Q48/G46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!R23*'Baseline - external'!R48/H46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!S23*'Baseline - external'!S48/I46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!T23*'Baseline - external'!T48/J46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!U23*'Baseline - external'!U48/K46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!V23*'Baseline - external'!V48/L46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!W23*'Baseline - external'!W48/M46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!X23*'Baseline - external'!X48/N46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Y23*'Baseline - external'!Y48/O46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Z23*'Baseline - external'!Z48/P46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AA23*'Baseline - external'!AA48/Q46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AB23*'Baseline - external'!AB48/R46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AC23*'Baseline - external'!AC48/S46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AD23*'Baseline - external'!AD48/T46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AE23*'Baseline - external'!AE48/U46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AF23*'Baseline - external'!AF48/V46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AG23*'Baseline - external'!AG48/W46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AH23*'Baseline - external'!AH48/X46","v":{"$error":"#DIV/0!"}}]
[10,{"$f":"+'Baseline - external'!B24","v":"Net FDI (negative = inflow)"},{"$f":"'Baseline - external'!M24","v":"…"},{"$f":"'Baseline - external'!N24","v":{"$error":"#DIV/0!"}},{"$f":"IF($AA$84='Input 6(optional)-Standard Test'!$C$7, MAX(-($D$69-$AA$83*$F$69),'Baseline - external'!O24+($AA$83*$F$69)), IF($AA$84='Input 6(optional)-Standard Test'!$C$5,-($D$69-$AA$83*$F$69),'Baseline - external'!O24+($AA$83*$F$69)))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E24=-(D69-AA83*F69),-(D69-AA83*F69),'Baseline - external'!P24+AA83*F69)","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Q24*'Baseline - external'!Q48/G46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!R24*'Baseline - external'!R48/H46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!S24*'Baseline - external'!S48/I46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!T24*'Baseline - external'!T48/J46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!U24*'Baseline - external'!U48/K46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!V24*'Baseline - external'!V48/L46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!W24*'Baseline - external'!W48/M46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!X24*'Baseline - external'!X48/N46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Y24*'Baseline - external'!Y48/O46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Z24*'Baseline - external'!Z48/P46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AA24*'Baseline - external'!AA48/Q46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AB24*'Baseline - external'!AB48/R46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AC24*'Baseline - external'!AC48/S46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AD24*'Baseline - external'!AD48/T46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AE24*'Baseline - external'!AE48/U46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AF24*'Baseline - external'!AF48/V46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AG24*'Baseline - external'!AG48/W46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AH24*'Baseline - external'!AH48/X46","v":{"$error":"#DIV/0!"}},{"$f":"X24","v":{"$error":"#DIV/0!"}}]
[11,{"$f":"+'Baseline - external'!B25","v":"Endogenous debt dynamics 2/ "},{"$f":"'Baseline - external'!M25","v":"…"},{"$f":"D27+D28+D29","v":{"$error":"#VALUE!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B26","v":"Denominator: 1+g+ρ+gρ"},{"$f":"'Baseline - external'!M26","v":"…"},{"$f":"1+D50/100+D51/100+D50/100*D51/100","v":{"$error":"#DIV/0!"}},{"$f":"1+E50/100+E51/100+E50/100*E51/100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[12,{"$f":"+'Baseline - external'!B27","v":"Contribution from nominal interest rate"},{"$f":"'Baseline - external'!M27","v":"…"},{"$f":"'Baseline - external'!N27","v":{"$error":"#VALUE!"}},{"$f":"(E52/100)*D12/E26","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[13,{"$f":"+'Baseline - external'!B28","v":"Contribution from real GDP growth "},{"$f":"'Baseline - external'!M28","v":"…"},{"$f":"'Baseline - external'!N28","v":{"$error":"#DIV/0!"}},{"$f":"-(E50/100)*D12/E26","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[14,{"$f":"+'Baseline - external'!B29","v":"Contribution from price and exchange rate changes "},{"$f":"'Baseline - external'!M29","v":"…"},{"$f":"'Baseline - external'!N29","v":{"$error":"#VALUE!"}},{"$f":"-(E51/100*(1+E50/100))*D12/E26+D56*(-E58/100)*(1+E52/100)*D12/E26","v":{"$error":"#VALUE!"}},{"$f":"-(F51/100*(1+F50/100))*E12/F26+E56*(-F58/100)*(1+F52/100)*E12/F26","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-(Y51/100*(1+Y50/100))*X12/Y26","v":{"$error":"#VALUE!"}}]
[15,{"$f":"+'Baseline - external'!B30","v":"Residual 3/ "},{"$f":"'Baseline - external'!M30","v":"…"},{"$f":"'Baseline - external'!N30","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!O30*'Baseline - external'!O48/E46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!P30*'Baseline - external'!P48/F46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Q30*'Baseline - external'!Q48/G46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!R30*'Baseline - external'!R48/H46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!S30*'Baseline - external'!S48/I46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!T30*'Baseline - external'!T48/J46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!U30*'Baseline - external'!U48/K46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!V30*'Baseline - external'!V48/L46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!W30*'Baseline - external'!W48/M46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!X30*'Baseline - external'!X48/N46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Y30*'Baseline - external'!Y48/O46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Z30*'Baseline - external'!Z48/P46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AA30*'Baseline - external'!AA48/Q46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AB30*'Baseline - external'!AB48/R46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AC30*'Baseline - external'!AC48/S46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AD30*'Baseline - external'!AD48/T46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AE30*'Baseline - external'!AE48/U46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AF30*'Baseline - external'!AF48/V46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AG30*'Baseline - external'!AG48/W46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AH30*'Baseline - external'!AH48/X46","v":{"$error":"#VALUE!"}},0]
[]
[]
[null,{"$f":"+'Baseline - external'!B33","v":"PV of external debt 7/ "},{"$f":"'Baseline - external'!M33","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!N33","v":{"$error":"#DIV/0!"}},{"$f":"E92/E46*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B34","v":"In percent of exports "},{"$f":"'Baseline - external'!M34","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!N34","v":{"$error":"#DIV/0!"}},{"$f":"E33/E19*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B35","v":"PV of PPG external debt-to-GDP ratio"},{"$f":"'Baseline - external'!M35","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!N35","v":{"$error":"#DIV/0!"}},{"$f":"E90/E46*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B36","v":"PV of PPG external debt-to-exports ratio"},{"$f":"'Baseline - external'!M36","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!N36","v":{"$error":"#DIV/0!"}},{"$f":"E35/E19*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B37","v":"Total external debt service-to-exports ratio"},{"$f":"C35*C46/C106","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B38","v":"Total external debt service-to-exports ratio"},{"$f":"'Baseline - external'!M38","v":"..."},{"$f":"'Baseline - external'!N38","v":"..."},{"$f":"E100/E105*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+'Baseline - external'!B39","v":"PPG debt service-to-exports ratio"},{"$f":"'Baseline - external'!M39","v":"..."},{"$f":"'Baseline - external'!N39","v":"..."},{"$f":"E101/E105*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B40","v":"PPG debt service-to-revenue ratio"},{"$f":"'Baseline - external'!M40","v":"…"},{"$f":"'Baseline - external'!N40","v":{"$error":"#VALUE!"}},{"$f":"E101/E106*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B41","v":"Gross external financing need (Million of U.S. dollars)"},{"$f":"'Baseline - external'!M41","v":0},{"$f":"'Baseline - external'!N41","v":"..."},{"$f":"(E17+E24)/100*E46+E100+D107","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,"Real depreciation"]
[null,null,null,null,{"$f":"(100+E58)*(100+'Macro-Debt_Data'!V112)/(100+'Macro-Debt_Data'!V109+$AA$91*E58-('Baseline - external'!O52-E50)*$AA$66)-100","v":{"$error":"#VALUE!"}}]
[null,{"$f":"+'Baseline - external'!B46","v":"II.  Key macroeconomic assumptions"}]
[]
[null,{"$f":"+'Baseline - external'!B48","v":"Nominal GDP (Million of US dollars)  "},{"$f":"'Baseline - external'!M48","v":0},{"$f":"'Baseline - external'!N48","v":0},{"$f":"D46*(1+E50/100)*(1+E51/100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B49","v":"Nominal dollar GDP growth  "},null,{"$f":"(D46/C46-1)*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(K46/J46-1)*100","v":{"$error":"#DIV/0!"}},{"$f":"(L46/K46-1)*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B50","v":"PV of PPG external debt (in Million of US dollars)"},{"$f":"C88","v":{"$error":"#DIV/0!"}},{"$f":"D90","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B51","v":"(PVt-PVt-1)/GDPt-1 (in percent)"},null,{"$f":"(D48-C48)/C46*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B52","v":"Real GDP growth (in percent)"},{"$f":"'Baseline - external'!M52","v":"..."},{"$f":"'Baseline - external'!N52","v":{"$error":"#DIV/0!"}},{"$f":"IF($AA$64='Input 6(optional)-Standard Test'!$C$7,MIN($D65-($AA$63*$F65),'Baseline - external'!O52-($AA$63*$F65),+'Baseline - external'!O52+$AA$69*E53*D19/100),IF($AA$64='Input 6(optional)-Standard Test'!$C$5,MIN($D65-($AA$63*$F65),+'Baseline - external'!O52+$AA$69*E53*D19/100),MIN('Baseline - external'!O52-($AA$63*$F65),+'Baseline - external'!O52+$AA$69*E53*D19/100)))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E50=D65-AA63*F65,D65-AA63*F65,'Baseline - external'!P52-AA63*F65)","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Q52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!R52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!S52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!T52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!U52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!V52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!W52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!X52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Y52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Z52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AA52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AB52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AC52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AD52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AE52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AF52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AG52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AH52","v":{"$error":"#DIV/0!"}},{"$f":"X50","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+'Baseline - external'!B53","v":"GDP deflator in US dollar terms (change in percent)"},{"$f":"'Baseline - external'!M53","v":"..."},{"$f":"'Baseline - external'!N53","v":"..."},{"$f":"'Baseline - external'!O53+$AA$91*('Baseline - external'!O59-E58)-('Baseline - external'!O52-E50)*$AA$66","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!P53-('Baseline - external'!P52-F50)*$AA$66","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Q53","v":"..."},{"$f":"'Baseline - external'!R53","v":"..."},{"$f":"'Baseline - external'!S53","v":"..."},{"$f":"'Baseline - external'!T53","v":"..."},{"$f":"'Baseline - external'!U53","v":"..."},{"$f":"'Baseline - external'!V53","v":"..."},{"$f":"'Baseline - external'!W53","v":"..."},{"$f":"'Baseline - external'!X53","v":"..."},{"$f":"'Baseline - external'!Y53","v":"..."},{"$f":"'Baseline - external'!Z53","v":"..."},{"$f":"'Baseline - external'!AA53","v":"..."},{"$f":"'Baseline - external'!AB53","v":"..."},{"$f":"'Baseline - external'!AC53","v":"..."},{"$f":"'Baseline - external'!AD53","v":"..."},{"$f":"'Baseline - external'!AE53","v":"..."},{"$f":"'Baseline - external'!AF53","v":"..."},{"$f":"'Baseline - external'!AG53","v":"..."},{"$f":"'Baseline - external'!AH53","v":"..."},{"$f":"X51","v":"..."}]
[null,{"$f":"+'Baseline - external'!B54","v":"Effective interest rate (percent) 4/ "},{"$f":"'Baseline - external'!M54","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!N54","v":"..."},{"$f":"E104","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"X52","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+'Baseline - external'!B55","v":"Growth of exports of G&S (US dollar terms, in percent)"},{"$f":"'Baseline - external'!M55","v":"..."},{"$f":"'Baseline - external'!N55","v":{"$error":"#DIV/0!"}},{"$f":"IF($AA$70='Input 6(optional)-Standard Test'!$C$7, MIN($D$67-($AA$69*$F67),'Baseline - external'!O55-($AA$69*$F67)), IF($AA$70='Input 6(optional)-Standard Test'!$C$5, $D$67-($AA$69*$F$67), 'Baseline - external'!O55-($AA$69*$F$67)))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E53=D67-AA69*F67,D67-AA69*F67,'Baseline - external'!P55-AA69*F67)","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Q55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!R55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!S55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!T55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!U55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!V55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!W55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!X55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Y55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Z55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AA55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AB55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AC55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AD55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AE55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AF55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AG55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AH55","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+'Baseline - external'!B56","v":"Growth of imports of G&S (US dollar terms, in percent)"},{"$f":"'Baseline - external'!M56","v":"..."},{"$f":"'Baseline - external'!N56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!O56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!P56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Q56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!R56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!S56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!T56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!U56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!V56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!W56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!X56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Y56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Z56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AA56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AB56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AC56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AD56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AE56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AF56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AG56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AH56","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+'Baseline - external'!B57","v":"Current transfers, net total"},{"$f":"'Baseline - external'!M57","v":"..."},{"$f":"'Baseline - external'!N57","v":"..."},{"$f":"'Baseline - external'!O57","v":"..."},{"$f":"'Baseline - external'!P57","v":"..."},{"$f":"'Baseline - external'!Q57","v":"..."},{"$f":"'Baseline - external'!R57","v":"..."},{"$f":"'Baseline - external'!S57","v":"..."},{"$f":"'Baseline - external'!T57","v":"..."},{"$f":"'Baseline - external'!U57","v":"..."},{"$f":"'Baseline - external'!V57","v":"..."},{"$f":"'Baseline - external'!W57","v":"..."},{"$f":"'Baseline - external'!X57","v":"..."},{"$f":"'Baseline - external'!Y57","v":"..."},{"$f":"'Baseline - external'!Z57","v":"..."},{"$f":"'Baseline - external'!AA57","v":"..."},{"$f":"'Baseline - external'!AB57","v":"..."},{"$f":"'Baseline - external'!AC57","v":"..."},{"$f":"'Baseline - external'!AD57","v":"..."},{"$f":"'Baseline - external'!AE57","v":"..."},{"$f":"'Baseline - external'!AF57","v":"..."},{"$f":"'Baseline - external'!AG57","v":"..."},{"$f":"'Baseline - external'!AH57","v":"..."}]
[null,{"$f":"'Baseline - external'!B43","v":"Share of local-currency denominated external debt to total external debt"},{"$f":"'Baseline - external'!M43","v":0},{"$f":"'Baseline - external'!N43","v":0},{"$f":"'Baseline - external'!O43","v":0},{"$f":"'Baseline - external'!P43","v":0},{"$f":"'Baseline - external'!Q43","v":0},{"$f":"'Baseline - external'!R43","v":0},{"$f":"'Baseline - external'!S43","v":0},{"$f":"'Baseline - external'!T43","v":0},{"$f":"'Baseline - external'!U43","v":0},{"$f":"'Baseline - external'!V43","v":0},{"$f":"'Baseline - external'!W43","v":0},{"$f":"'Baseline - external'!X43","v":0},{"$f":"'Baseline - external'!Y43","v":0},{"$f":"'Baseline - external'!Z43","v":0},{"$f":"'Baseline - external'!AA43","v":0},{"$f":"'Baseline - external'!AB43","v":0},{"$f":"'Baseline - external'!AC43","v":0},{"$f":"'Baseline - external'!AD43","v":0},{"$f":"'Baseline - external'!AE43","v":0},{"$f":"'Baseline - external'!AF43","v":0},{"$f":"'Baseline - external'!AG43","v":0},{"$f":"'Baseline - external'!AH43","v":0}]
[]
[null,{"$f":"+'Baseline - external'!B59","v":"Depreciation of NC (+: depreciation)"},{"$f":"'Baseline - external'!M59","v":"..."},{"$f":"'Baseline - external'!N59","v":"..."},{"$f":"AA89","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!P59","v":"..."},{"$f":"'Baseline - external'!Q59","v":"..."},{"$f":"'Baseline - external'!R59","v":"..."},{"$f":"'Baseline - external'!S59","v":"..."},{"$f":"'Baseline - external'!T59","v":"..."},{"$f":"'Baseline - external'!U59","v":"..."},{"$f":"'Baseline - external'!V59","v":"..."},{"$f":"'Baseline - external'!W59","v":"..."},{"$f":"'Baseline - external'!X59","v":"..."},{"$f":"'Baseline - external'!Y59","v":"..."},{"$f":"'Baseline - external'!Z59","v":"..."},{"$f":"'Baseline - external'!AA59","v":"..."},{"$f":"'Baseline - external'!AB59","v":"..."},{"$f":"'Baseline - external'!AC59","v":"..."},{"$f":"'Baseline - external'!AD59","v":"..."},{"$f":"'Baseline - external'!AE59","v":"..."},{"$f":"'Baseline - external'!AF59","v":"..."},{"$f":"'Baseline - external'!AG59","v":"..."},{"$f":"'Baseline - external'!AH59","v":"..."}]
[null,{"$f":"+'Baseline - external'!B60","v":"Government revenues (excluding grants, in percent of GDP)"},{"$f":"C106/C46*100","v":{"$error":"#VALUE!"}},{"$f":"D106/D46*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[null,null,null,"Historical ",null,"Standard",null,null,"Average",null,"Average",null,"Average"]
[null,{"$f":"+'Baseline - external'!B68","v":"III. Averages and Standard Deviations 9/"},null,"Average ",null,"Deviation",null,null,{"$f":"+'Baseline - external'!S68","v":" 2019-2024 "},null,{"$f":"+'Baseline - external'!U68","v":" 2025-2039 "},null,{"$f":"+'Baseline - external'!W68","v":" 2019-2039 "},null,null,null,null,null,null,null,null,null,null,null,null,"Size:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size of real GDP growth shock",{"$f":"'Input 6(optional)-Standard Test'!D41","v":0.5},"SD"]
[null,{"$f":"+'Baseline - external'!B70","v":"Non-interest current account in percent of GDP"},null,{"$f":"'Baseline - external'!N70","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!P70","v":{"$error":"#DIV/0!"}},null,null,{"$f":"'Baseline - external'!S70","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!U70","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!W70","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,"Historical average, baseline projection, whichever is lower",{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4, 'Input 6(optional)-Standard Test'!D42, 'Input 6(optional)-Standard Test'!C42)","v":"Whichever is lower"}]
[null,{"$f":"+'Baseline - external'!B71","v":"Real GDP growth (in percent)"},null,{"$f":"'Baseline - external'!N71","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!P71","v":{"$error":"#DIV/0!"}},null,null,{"$f":"'Baseline - external'!S71","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!U71","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!W71","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,"Interaction:"]
[null,{"$f":"+'Baseline - external'!B72","v":"US GDP Deflator (percent change)"},null,{"$f":"'Baseline - external'!N72","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!P72","v":{"$error":"#DIV/0!"}},null,null,{"$f":"'Baseline - external'!S72","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!U72","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!W72","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,"Inflation elasticity to real GDP growth",{"$f":"'Input 6(optional)-Standard Test'!H41","v":0.6}]
[null,{"$f":"+'Baseline - external'!B73","v":"Growth of exports of G&S (US dollar terms, in percent)"},null,{"$f":"'Baseline - external'!N73","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!P73","v":{"$error":"#DIV/0!"}},null,null,{"$f":"'Baseline - external'!S73","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!U73","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!W73","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+'Baseline - external'!B74","v":"Current official transfers in percent of GDP"},null,{"$f":"'Baseline - external'!N74","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!P74","v":{"$error":"#DIV/0!"}},null,null,{"$f":"'Baseline - external'!S74","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!U74","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!W74","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,"Size:"]
[null,{"$f":"+'Baseline - external'!B75","v":"Net non-debt creating flows (FDI) to GDP ratio"},null,{"$f":"'Baseline - external'!N75","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!P75","v":{"$error":"#DIV/0!"}},null,null,{"$f":"'Baseline - external'!S75","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!U75","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!W75","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,"Size of exports growth shock",{"$f":"'Input 6(optional)-Standard Test'!D44","v":0.5},"SD"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Historical average, baseline projection, whichever is lower",{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4, 'Input 6(optional)-Standard Test'!D45, 'Input 6(optional)-Standard Test'!C45)","v":"Whichever is lower"}]
[null,{"$f":"+'Baseline - external'!B77","v":"Sources: Country authorities; and staff estimates and projections."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interaction:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Real GDP growth elasticity to exports growth",{"$f":"'Input 6(optional)-Standard Test'!H44","v":0.8}]
[null,{"$f":"+'Baseline - external'!B79","v":"1/ Includes both public and private sector external debt."}]
[null,{"$f":"+'Baseline - external'!B80","v":"2/ Derived as [r - g - ρ(1+g)]/(1+g+ρ+gρ) times previous period debt ratio, with r = nominal interest rate; g = real GDP growth rate, and ρ = growth rate of GDP deflator in U.S. dollar terms. "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size:"]
[null,{"$f":"+'Baseline - external'!B81","v":"3/ Includes exceptional financing (i.e., changes in arrears and debt relief); changes in gross foreign assets; and valuation adjustments. For projections also includes contribution from price and exchange rate changes."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size of PB shock",{"$f":"'Input 6(optional)-Standard Test'!D47","v":0.5},"SD"]
[null,{"$f":"+'Baseline - external'!B85","v":"7/ Assumes that PV of private sector debt is equivalent to its face value."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Historical average, baseline projection, whichever is lower",{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4, 'Input 6(optional)-Standard Test'!D48, 'Input 6(optional)-Standard Test'!C48)","v":"Whichever is lower"}]
[null,{"$f":"+'Baseline - external'!B82","v":"4/ Current-year interest payments divided by previous period debt stock.  "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interaction:"]
[null,{"$f":"+'Baseline - external'!B86","v":"8/ Historical averages are generally derived over the past 10 years, subject to data availability, whereas projections averages are over the first year of projection and the next 10 years."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Additional domestic borrowing costs (bps/ppt)",{"$f":"'Input 6(optional)-Standard Test'!H47","v":25}]
[null,{"$f":"A1_historical_ext!B79","v":"7/ Long-run, constant balance that stabilizes the debt ratio assuming that key variables (real GDP growth, nominal interest rate, dollar deflator growth, and non-debt inflows in percent of GDP) remain at their levels of the last projection year."}]
[null,{"$f":"+IF(START!L10=\"English\",B129,IF(START!L10=\"French\",B161,IF(START!L10=\"Portuguese\",B193,B225)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size of other flows (current transfers) shock",{"$f":"'Input 6(optional)-Standard Test'!D50","v":0.5},"SD"]
[null,{"$f":"A1_historical_ext!B82","v":"Nominal debt baseline"},{"$f":"'Baseline - external'!M12/100*'Baseline - external'!M48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!N12/100*'Baseline - external'!N48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!O12/100*'Baseline - external'!O48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!P12/100*'Baseline - external'!P48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Q12/100*'Baseline - external'!Q48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!R12/100*'Baseline - external'!R48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!S12/100*'Baseline - external'!S48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!T12/100*'Baseline - external'!T48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!U12/100*'Baseline - external'!U48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!V12/100*'Baseline - external'!V48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!W12/100*'Baseline - external'!W48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!X12/100*'Baseline - external'!X48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Y12/100*'Baseline - external'!Y48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Z12/100*'Baseline - external'!Z48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AA12/100*'Baseline - external'!AA48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AB12/100*'Baseline - external'!AB48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AC12/100*'Baseline - external'!AC48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AD12/100*'Baseline - external'!AD48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AE12/100*'Baseline - external'!AE48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AF12/100*'Baseline - external'!AF48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AG12/100*'Baseline - external'!AG48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AH12/100*'Baseline - external'!AH48","v":{"$error":"#VALUE!"}},null,"Historical average, baseline projection, whichever is lower",{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4, 'Input 6(optional)-Standard Test'!D51, 'Input 6(optional)-Standard Test'!C51)","v":"Whichever is lower"}]
[null,{"$f":"A1_historical_ext!B83","v":"Increase"},null,{"$f":"D82-C82","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Size of other flows (FDI) shock",{"$f":"'Input 6(optional)-Standard Test'!D53","v":0.5},"SD"]
[null,{"$f":"A1_historical_ext!B84","v":"Nominal debt stress"},{"$f":"C12/100*C46","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Historical average, baseline projection, whichever is lower",{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4, 'Input 6(optional)-Standard Test'!D54, 'Input 6(optional)-Standard Test'!C54)","v":"Whichever is lower"}]
[null,{"$f":"A1_historical_ext!B85","v":"Increase"},null,{"$f":"D84-C84","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"A1_historical_ext!B86","v":"Residual gross borrowing"},null,{"$f":"D85-D83","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Size:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Real overvaluation (EBA …)",{"$f":"'Input 6(optional)-Standard Test'!C56","v":0}]
[null,{"$f":"A1_historical_ext!B88","v":"PV PPG baseline"},{"$f":"Ext_Debt_Data!E371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!F371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!G371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!H371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!I371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!J371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!K371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!L371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!M371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!N371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!O371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!P371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!Q371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!R371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!S371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!T371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!U371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!V371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!W371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!X371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!Y371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!Z371","v":{"$error":"#DIV/0!"}},null,"Nominal dep to close real overvaluation",{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4, 'Input 6(optional)-Standard Test'!D57, 'Input 6(optional)-Standard Test'!C57)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"A1_historical_ext!B89","v":"PV of additional borrowing"},null,{"$f":"'PV Stress'!D100","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!E100","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!F100","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!G100","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!H100","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!I100","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!J100","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!K100","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!L100","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!M100","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!N100","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!O100","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!P100","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!Q100","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!R100","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!S100","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!T100","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!U100","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!V100","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!W100","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!X100","v":{"$error":"#DIV/0!"}},null,"Size of FX depreciation shock",{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4, 'Input 6(optional)-Standard Test'!D58, 'Input 6(optional)-Standard Test'!C58)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"A1_historical_ext!B90","v":"PV PPG stress"},null,{"$f":"D88+D89","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Interaction:"]
[null,{"$f":"A1_historical_ext!B91","v":"Private debt (=PV)"},null,{"$f":"'Macro-Debt_Data'!U12","v":0},{"$f":"'Macro-Debt_Data'!V12","v":0},{"$f":"'Macro-Debt_Data'!W12","v":0},{"$f":"'Macro-Debt_Data'!X12","v":0},{"$f":"'Macro-Debt_Data'!Y12","v":0},{"$f":"'Macro-Debt_Data'!Z12","v":0},{"$f":"'Macro-Debt_Data'!AA12","v":0},{"$f":"'Macro-Debt_Data'!AB12","v":0},{"$f":"'Macro-Debt_Data'!AC12","v":0},{"$f":"'Macro-Debt_Data'!AD12","v":0},{"$f":"'Macro-Debt_Data'!AE12","v":0},{"$f":"'Macro-Debt_Data'!AF12","v":0},{"$f":"'Macro-Debt_Data'!AG12","v":0},{"$f":"'Macro-Debt_Data'!AH12","v":0},{"$f":"'Macro-Debt_Data'!AI12","v":0},{"$f":"'Macro-Debt_Data'!AJ12","v":0},{"$f":"'Macro-Debt_Data'!AK12","v":0},{"$f":"'Macro-Debt_Data'!AL12","v":0},{"$f":"'Macro-Debt_Data'!AM12","v":0},{"$f":"'Macro-Debt_Data'!AN12","v":0},{"$f":"'Macro-Debt_Data'!AO12","v":0},null,"Exchange rate pass through to inflation",{"$f":"'Input 6(optional)-Standard Test'!H56","v":0.3}]
[null,{"$f":"A1_historical_ext!B92","v":"PV total"},null,{"$f":"D90+D91","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Net exports elasticity to real depreciation",{"$f":"'Input 6(optional)-Standard Test'!H57","v":0.15}]
[]
[null,{"$f":"A1_historical_ext!B94","v":"Debt service baseline"},null,{"$f":"'Macro-Debt_Data'!U18+'Macro-Debt_Data'!U23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!V18+'Macro-Debt_Data'!V23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!W18+'Macro-Debt_Data'!W23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!X18+'Macro-Debt_Data'!X23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!Y18+'Macro-Debt_Data'!Y23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!Z18+'Macro-Debt_Data'!Z23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AA18+'Macro-Debt_Data'!AA23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AB18+'Macro-Debt_Data'!AB23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AC18+'Macro-Debt_Data'!AC23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AD18+'Macro-Debt_Data'!AD23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AE18+'Macro-Debt_Data'!AE23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AF18+'Macro-Debt_Data'!AF23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AG18+'Macro-Debt_Data'!AG23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AH18+'Macro-Debt_Data'!AH23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AI18+'Macro-Debt_Data'!AI23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AJ18+'Macro-Debt_Data'!AJ23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AK18+'Macro-Debt_Data'!AK23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AL18+'Macro-Debt_Data'!AL23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AM18+'Macro-Debt_Data'!AM23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AN18+'Macro-Debt_Data'!AN23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AO18+'Macro-Debt_Data'!AO23","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"A1_historical_ext!B95","v":"o/w interest"},null,{"$f":"'Macro-Debt_Data'!U18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!V18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!W18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!X18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!Y18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!Z18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AA18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AB18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AC18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AD18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AE18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AF18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AG18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AH18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AI18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AJ18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AK18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AL18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AM18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AN18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AO18","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"A1_historical_ext!B96","v":"Debt service PPG baseline"},null,{"$f":"Ext_Debt_Data!F374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!G374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!H374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!I374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!J374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!K374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!L374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!M374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!N374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!O374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!P374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!Q374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!R374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!S374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!T374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!U374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!V374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!W374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!X374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!Y374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!Z374","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"(D94-D96)/D107*100","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"A1_historical_ext!B98","v":"Additional debt service stress"},null,null,{"$f":"'PV Stress'!E102","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!F102","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!G102","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!H102","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!I102","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!J102","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!K102","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!L102","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!M102","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!N102","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!O102","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!P102","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!Q102","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!R102","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!S102","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!T102","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!U102","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!V102","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!W102","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!X102","v":{"$error":"#VALUE!"}}]
[null,{"$f":"A1_historical_ext!B99","v":"o/w interest"},null,{"$f":"'PV Stress'!D103","v":0},{"$f":"'PV Stress'!E103","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!F103","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!G103","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!H103","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!I103","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!J103","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!K103","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!L103","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!M103","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!N103","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!O103","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!P103","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!Q103","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!R103","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!S103","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!T103","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!U103","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!V103","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!W103","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!X103","v":{"$error":"#VALUE!"}}]
[null,{"$f":"A1_historical_ext!B100","v":"Total debt service stress"},null,{"$f":"D98+D94","v":{"$error":"#DIV/0!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"A1_historical_ext!B101","v":"PPG debt service stress"},null,{"$f":"D96+D98","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"A1_historical_ext!B103","v":"New interest payments"},null,{"$f":"D95+D99","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"A1_historical_ext!B104","v":"Effective rate"},null,{"$f":"D103/C84*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"A1_historical_ext!B105","v":"Exports"},null,{"$f":"D19/100*D46","v":{"$error":"#DIV/0!"}},{"$f":"D105*(1+E53/100)","v":{"$error":"#DIV/0!"}},{"$f":"E105*(1+F53/100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"A1_historical_ext!B106","v":"Revenue"},{"$f":"'Baseline - external'!M60/100*'Baseline - external'!M48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!N60/100*'Baseline - external'!N48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!O60/100*E46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!P60/100*F46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Q60/100*G46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!R60/100*H46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!S60/100*I46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!T60/100*J46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!U60/100*K46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!V60/100*L46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!W60/100*M46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!X60/100*N46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Y60/100*O46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Z60/100*P46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AA60/100*Q46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AB60/100*R46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AC60/100*S46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AD60/100*T46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AE60/100*U46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AF60/100*V46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AG60/100*W46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AH60/100*X46","v":{"$error":"#VALUE!"}}]
[null,{"$f":"A1_historical_ext!B107","v":"Short-term debt"},{"$f":"'Macro-Debt_Data'!T89","v":0},{"$f":"'Macro-Debt_Data'!U89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!V89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!W89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!X89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!Y89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!Z89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AA89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AB89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AC89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AD89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AE89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AF89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AG89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AH89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AI89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AJ89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AK89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AL89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AM89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AN89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AO89","v":{"$error":"#DIV/0!"}}]

{"sheet":"PV Stress","index":68,"n_rows":173,"n_cols":54,"rows_kept":173,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,{"$f":"+PV_ResFin_pub!C7","v":"Period"},{"$f":"+PV_Base!D41","v":0},{"$f":"+PV_Base!E41","v":1},{"$f":"+PV_Base!F41","v":2},{"$f":"+PV_Base!G41","v":3},{"$f":"+PV_Base!H41","v":4},{"$f":"+PV_Base!I41","v":5},{"$f":"+PV_Base!J41","v":6},{"$f":"+PV_Base!K41","v":7},{"$f":"+PV_Base!L41","v":8},{"$f":"+PV_Base!M41","v":9},{"$f":"+PV_Base!N41","v":10},{"$f":"+PV_Base!O41","v":11},{"$f":"+PV_Base!P41","v":12},{"$f":"+PV_Base!Q41","v":13},{"$f":"+PV_Base!R41","v":14},{"$f":"+PV_Base!S41","v":15},{"$f":"+PV_Base!T41","v":16},{"$f":"+PV_Base!U41","v":17},{"$f":"+PV_Base!V41","v":18},{"$f":"+PV_Base!W41","v":19},{"$f":"+PV_Base!X41","v":20},{"$f":"+PV_Base!Y41","v":21},{"$f":"+PV_Base!Z41","v":22},{"$f":"+PV_Base!AA41","v":23},{"$f":"+PV_Base!AB41","v":24},{"$f":"+PV_Base!AC41","v":25},{"$f":"+PV_Base!AD41","v":26},{"$f":"+PV_Base!AE41","v":27},{"$f":"+PV_Base!AF41","v":28},{"$f":"+PV_Base!AG41","v":29},{"$f":"+PV_Base!AH41","v":30},{"$f":"+PV_Base!AI41","v":31},{"$f":"+PV_Base!AJ41","v":32},{"$f":"+PV_Base!AK41","v":33},{"$f":"+PV_Base!AL41","v":34},{"$f":"+PV_Base!AM41","v":35},{"$f":"+PV_Base!AN41","v":36},{"$f":"+PV_Base!AO41","v":37},{"$f":"+PV_Base!AP41","v":38},{"$f":"+PV_Base!AQ41","v":39},{"$f":"+PV_Base!AR41","v":40},{"$f":"+PV_Base!AS41","v":41},{"$f":"+PV_Base!AT41","v":42},{"$f":"+PV_Base!AU41","v":43},{"$f":"+PV_Base!AV41","v":44},{"$f":"+PV_Base!AW41","v":45},{"$f":"+PV_Base!AX41","v":46},{"$f":"+PV_Base!AY41","v":47},{"$f":"+PV_Base!AZ41","v":48},{"$f":"+PV_Base!BA41","v":49},{"$f":"+PV_Base!BB41","v":50}]
[null,null,{"$f":"+PV_ResFin_pub!C8","v":"First year of projections"},{"$f":"'Macro-Debt_Data'!U5","v":2019},{"$f":"D3+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,{"$f":"AJ3+1","v":2052},2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069]
[{"$f":"+A1_historical_ext!B3","v":"Alternative Scenario 1: Key Variables at Historical Average"},null,{"$f":"+PV_ResFin_pub!C9","v":"Disbursement"},100]
[null,null,{"$f":"+PV_ResFin_pub!C10","v":"Debt stock"},{"$f":"D4-D6","v":{"$error":"#DIV/0!"}},{"$f":"D5-E6","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AJ5-AK6","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"+Ext_Debt_Data!A127","v":"Average interest rate on new debt"},{"$f":"'Input 7 - Residual Financing'!E14","v":{"$error":"#DIV/0!"}},{"$f":"+PV_ResFin_pub!C11","v":"Amortization"},{"$f":"IF(D2-D2-1<B9,0,IF(D2-D2-1<B8,D4/(B8-B9),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E2-D2-1<B9,0,IF(E2-D2-1<B8,D4/(B8-B9),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(F2-D2-1<B9,0,IF(F2-D2-1<B8,D4/(B8-B9),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(G2-D2-1<B9,0,IF(G2-D2-1<B8,D4/(B8-B9),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(H2-D2-1<B9,0,IF(H2-D2-1<B8,D4/(B8-B9),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(I2-D2-1<B9,0,IF(I2-D2-1<B8,D4/(B8-B9),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(J2-D2-1<B9,0,IF(J2-D2-1<B8,D4/(B8-B9),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(K2-D2-1<B9,0,IF(K2-D2-1<B8,D4/(B8-B9),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(L2-D2-1<B9,0,IF(L2-D2-1<B8,D4/(B8-B9),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(M2-D2-1<B9,0,IF(M2-D2-1<B8,D4/(B8-B9),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(N2-D2-1<B9,0,IF(N2-D2-1<B8,D4/(B8-B9),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(O2-D2-1<B9,0,IF(O2-D2-1<B8,D4/(B8-B9),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(P2-D2-1<B9,0,IF(P2-D2-1<B8,D4/(B8-B9),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q2-D2-1<B9,0,IF(Q2-D2-1<B8,D4/(B8-B9),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(R2-D2-1<B9,0,IF(R2-D2-1<B8,D4/(B8-B9),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(S2-D2-1<B9,0,IF(S2-D2-1<B8,D4/(B8-B9),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(T2-D2-1<B9,0,IF(T2-D2-1<B8,D4/(B8-B9),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(U2-D2-1<B9,0,IF(U2-D2-1<B8,D4/(B8-B9),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(V2-D2-1<B9,0,IF(V2-D2-1<B8,D4/(B8-B9),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(W2-D2-1<B9,0,IF(W2-D2-1<B8,D4/(B8-B9),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(X2-D2-1<B9,0,IF(X2-D2-1<B8,D4/(B8-B9),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Y2-D2-1<B9,0,IF(Y2-D2-1<B8,D4/(B8-B9),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z2-D2-1<B9,0,IF(Z2-D2-1<B8,D4/(B8-B9),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA2-D2-1<B9,0,IF(AA2-D2-1<B8,D4/(B8-B9),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AB2-D2-1<B9,0,IF(AB2-D2-1<B8,D4/(B8-B9),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AC2-D2-1<B9,0,IF(AC2-D2-1<B8,D4/(B8-B9),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AD2-D2-1<B9,0,IF(AD2-D2-1<B8,D4/(B8-B9),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AE2-D2-1<B9,0,IF(AE2-D2-1<B8,D4/(B8-B9),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AF2-D2-1<B9,0,IF(AF2-D2-1<B8,D4/(B8-B9),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AG2-D2-1<B9,0,IF(AG2-D2-1<B8,D4/(B8-B9),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AH2-D2-1<B9,0,IF(AH2-D2-1<B8,D4/(B8-B9),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AI2-D2-1<B9,0,IF(AI2-D2-1<B8,D4/(B8-B9),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AJ2-D2-1<B9,0,IF(AJ2-D2-1<B8,D4/(B8-B9),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AK2-D2-1<B9,0,IF(AK2-D2-1<B8,D4/(B8-B9),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AL2-D2-1<B9,0,IF(AL2-D2-1<B8,D4/(B8-B9),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AM2-D2-1<B9,0,IF(AM2-D2-1<B8,D4/(B8-B9),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AN2-D2-1<B9,0,IF(AN2-D2-1<B8,D4/(B8-B9),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AO2-D2-1<B9,0,IF(AO2-D2-1<B8,D4/(B8-B9),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AP2-D2-1<B9,0,IF(AP2-D2-1<B8,D4/(B8-B9),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AQ2-D2-1<B9,0,IF(AQ2-D2-1<B8,D4/(B8-B9),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AR2-D2-1<B9,0,IF(AR2-D2-1<B8,D4/(B8-B9),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AS2-D2-1<B9,0,IF(AS2-D2-1<B8,D4/(B8-B9),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AT2-D2-1<B9,0,IF(AT2-D2-1<B8,D4/(B8-B9),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AU2-D2-1<B9,0,IF(AU2-D2-1<B8,D4/(B8-B9),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AV2-D2-1<B9,0,IF(AV2-D2-1<B8,D4/(B8-B9),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AW2-D2-1<B9,0,IF(AW2-D2-1<B8,D4/(B8-B9),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AX2-D2-1<B9,0,IF(AX2-D2-1<B8,D4/(B8-B9),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AY2-D2-1<B9,0,IF(AY2-D2-1<B8,D4/(B8-B9),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AZ2-D2-1<B9,0,IF(AZ2-D2-1<B8,D4/(B8-B9),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(BA2-D2-1<B9,0,IF(BA2-D2-1<B8,D4/(B8-B9),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(BB2-D2-1<B9,0,IF(BB2-D2-1<B8,D4/(B8-B9),0))","v":{"$error":"#DIV/0!"}}]
[{"$f":"+'Input 7 - Residual Financing'!G15","v":"USD Discount rate"},{"$f":"'Input 7 - Residual Financing'!E15","v":0.05},{"$f":"+PV_ResFin_pub!C12","v":"Interest"},null,{"$f":"D5*B6","v":{"$error":"#DIV/0!"}},{"$f":"E5*B6","v":{"$error":"#DIV/0!"}},{"$f":"F5*B6","v":{"$error":"#DIV/0!"}},{"$f":"G5*B6","v":{"$error":"#DIV/0!"}},{"$f":"H5*B6","v":{"$error":"#DIV/0!"}},{"$f":"I5*B6","v":{"$error":"#DIV/0!"}},{"$f":"J5*B6","v":{"$error":"#DIV/0!"}},{"$f":"K5*B6","v":{"$error":"#DIV/0!"}},{"$f":"L5*B6","v":{"$error":"#DIV/0!"}},{"$f":"M5*B6","v":{"$error":"#DIV/0!"}},{"$f":"N5*B6","v":{"$error":"#DIV/0!"}},{"$f":"O5*B6","v":{"$error":"#DIV/0!"}},{"$f":"P5*B6","v":{"$error":"#DIV/0!"}},{"$f":"Q5*B6","v":{"$error":"#DIV/0!"}},{"$f":"R5*B6","v":{"$error":"#DIV/0!"}},{"$f":"S5*B6","v":{"$error":"#DIV/0!"}},{"$f":"T5*B6","v":{"$error":"#DIV/0!"}},{"$f":"U5*B6","v":{"$error":"#DIV/0!"}},{"$f":"V5*B6","v":{"$error":"#DIV/0!"}},{"$f":"W5*B6","v":{"$error":"#DIV/0!"}},{"$f":"X5*B6","v":{"$error":"#DIV/0!"}},{"$f":"Y5*B6","v":{"$error":"#DIV/0!"}},{"$f":"Z5*B6","v":{"$error":"#DIV/0!"}},{"$f":"AA5*B6","v":{"$error":"#DIV/0!"}},{"$f":"AB5*B6","v":{"$error":"#DIV/0!"}},{"$f":"AC5*B6","v":{"$error":"#DIV/0!"}},{"$f":"AD5*B6","v":{"$error":"#DIV/0!"}},{"$f":"AE5*B6","v":{"$error":"#DIV/0!"}},{"$f":"AF5*B6","v":{"$error":"#DIV/0!"}},{"$f":"AG5*B6","v":{"$error":"#DIV/0!"}},{"$f":"AH5*B6","v":{"$error":"#DIV/0!"}},{"$f":"AI5*B6","v":{"$error":"#DIV/0!"}},{"$f":"AJ5*B6","v":{"$error":"#DIV/0!"}},{"$f":"AK5*B6","v":{"$error":"#DIV/0!"}},{"$f":"AL5*B6","v":{"$error":"#DIV/0!"}},{"$f":"AM5*B6","v":{"$error":"#DIV/0!"}},{"$f":"AN5*B6","v":{"$error":"#DIV/0!"}},{"$f":"AO5*B6","v":{"$error":"#DIV/0!"}},{"$f":"AP5*B6","v":{"$error":"#DIV/0!"}},{"$f":"AQ5*B6","v":{"$error":"#DIV/0!"}},{"$f":"AR5*B6","v":{"$error":"#DIV/0!"}},{"$f":"AS5*B6","v":{"$error":"#DIV/0!"}},{"$f":"AT5*B6","v":{"$error":"#DIV/0!"}},{"$f":"AU5*B6","v":{"$error":"#DIV/0!"}},{"$f":"AV5*B6","v":{"$error":"#DIV/0!"}},{"$f":"AW5*B6","v":{"$error":"#DIV/0!"}},{"$f":"AX5*B6","v":{"$error":"#DIV/0!"}},{"$f":"AY5*B6","v":{"$error":"#DIV/0!"}},{"$f":"AZ5*B6","v":{"$error":"#DIV/0!"}},{"$f":"BA5*B6","v":{"$error":"#DIV/0!"}}]
[{"$f":"+Ext_Debt_Data!A129","v":"Average maturity of new debt"},{"$f":"'Input 7 - Residual Financing'!E16","v":{"$error":"#DIV/0!"}},{"$f":"+PV_ResFin_pub!C13","v":"Total debt service"},{"$f":"D6+D7","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AJ6+AJ7","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"+Ext_Debt_Data!A128","v":"Average grace period on new debt"},{"$f":"'Input 7 - Residual Financing'!E17","v":{"$error":"#DIV/0!"}},{"$f":"+PV_ResFin_pub!C14","v":"PV of debt"},{"$f":"IF($B6>=$B7, D5,NPV($B7,E8:$BB8))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B6>=$B7, E5,NPV($B7,F8:$BB8))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B6>=$B7, F5,NPV($B7,G8:$BB8))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B6>=$B7, G5,NPV($B7,H8:$BB8))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B6>=$B7, H5,NPV($B7,I8:$BB8))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B6>=$B7, I5,NPV($B7,J8:$BB8))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B6>=$B7, J5,NPV($B7,K8:$BB8))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B6>=$B7, K5,NPV($B7,L8:$BB8))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B6>=$B7, L5,NPV($B7,M8:$BB8))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B6>=$B7, M5,NPV($B7,N8:$BB8))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B6>=$B7, N5,NPV($B7,O8:$BB8))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B6>=$B7, O5,NPV($B7,P8:$BB8))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B6>=$B7, P5,NPV($B7,Q8:$BB8))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B6>=$B7, Q5,NPV($B7,R8:$BB8))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B6>=$B7, R5,NPV($B7,S8:$BB8))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B6>=$B7, S5,NPV($B7,T8:$BB8))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B6>=$B7, T5,NPV($B7,U8:$BB8))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B6>=$B7, U5,NPV($B7,V8:$BB8))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B6>=$B7, V5,NPV($B7,W8:$BB8))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B6>=$B7, W5,NPV($B7,X8:$BB8))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B6>=$B7, X5,NPV($B7,Y8:$BB8))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B6>=$B7, Y5,NPV($B7,Z8:$BB8))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B6>=$B7, Z5,NPV($B7,AA8:$BB8))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B6>=$B7, AA5,NPV($B7,AB8:$BB8))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B6>=$B7, AB5,NPV($B7,AC8:$BB8))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B6>=$B7, AC5,NPV($B7,AD8:$BB8))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B6>=$B7, AD5,NPV($B7,AE8:$BB8))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B6>=$B7, AE5,NPV($B7,AF8:$BB8))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B6>=$B7, AF5,NPV($B7,AG8:$BB8))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B6>=$B7, AG5,NPV($B7,AH8:$BB8))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B6>=$B7, AH5,NPV($B7,AI8:$BB8))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B6>=$B7, AI5,NPV($B7,AJ8:$BB8))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B6>=$B7, AJ5,NPV($B7,AK8:$BB8))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B6>=$B7, AK5,NPV($B7,AL8:$BB8))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B6>=$B7, AL5,NPV($B7,AM8:$BB8))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B6>=$B7, AM5,NPV($B7,AN8:$BB8))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B6>=$B7, AN5,NPV($B7,AO8:$BB8))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B6>=$B7, AO5,NPV($B7,AP8:$BB8))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B6>=$B7, AP5,NPV($B7,AQ8:$BB8))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B6>=$B7, AQ5,NPV($B7,AR8:$BB8))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B6>=$B7, AR5,NPV($B7,AS8:$BB8))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B6>=$B7, AS5,NPV($B7,AT8:$BB8))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B6>=$B7, AT5,NPV($B7,AU8:$BB8))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B6>=$B7, AU5,NPV($B7,AV8:$BB8))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B6>=$B7, AV5,NPV($B7,AW8:$BB8))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B6>=$B7, AW5,NPV($B7,AX8:$BB8))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B6>=$B7, AX5,NPV($B7,AY8:$BB8))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B6>=$B7, AY5,NPV($B7,AZ8:$BB8))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B6>=$B7, AZ5,NPV($B7,BA8:$BB8))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B6>=$B7, BA5,NPV($B7,BB8:$BB8))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B6>=$B7, BB5,NPV($B7,$BB8:BB8))","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"+PV_ResFin_pub!C15","v":"Grant element"},{"$f":"IF(D9=0,0,(1-D9/D5)*100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(E9=0,0,(1-E9/E5)*100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(J9=0,0,(1-J9/J5)*100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(K9=0,0,(1-K9/K5)*100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L9=0,0,(1-L9/L5)*100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(M9=0,0,(1-M9/M5)*100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(O9=0,0,(1-O9/O5)*100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(P9=0,0,(1-P9/P5)*100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q9=0,0,(1-Q9/Q5)*100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(R9=0,0,(1-R9/R5)*100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(T9=0,0,(1-T9/T5)*100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(U9=0,0,(1-U9/U5)*100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(V9=0,0,(1-V9/V5)*100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(W9=0,0,(1-W9/W5)*100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(Y9=0,0,(1-Y9/Y5)*100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z9=0,0,(1-Z9/Z5)*100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA9=0,0,(1-AA9/AA5)*100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AB9=0,0,(1-AB9/AB5)*100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(AD9=0,0,(1-AD9/AD5)*100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AE9=0,0,(1-AE9/AE5)*100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AF9=0,0,(1-AF9/AF5)*100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AG9=0,0,(1-AG9/AG5)*100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(AI9=0,0,(1-AI9/AI5)*100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AJ9=0,0,(1-AJ9/AJ5)*100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AK9=0,0,(1-AK9/AK5)*100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AL9=0,0,(1-AL9/AL5)*100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(AN9=0,0,(1-AN9/AN5)*100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AO9=0,0,(1-AO9/AO5)*100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AP9=0,0,(1-AP9/AP5)*100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AQ9=0,0,(1-AQ9/AQ5)*100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(AS9=0,0,(1-AS9/AS5)*100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AT9=0,0,(1-AT9/AT5)*100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AU9=0,0,(1-AU9/AU5)*100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AV9=0,0,(1-AV9/AV5)*100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(AX9=0,0,(1-AX9/AX5)*100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AY9=0,0,(1-AY9/AY5)*100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AZ9=0,0,(1-AZ9/AZ5)*100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BA9=0,0,(1-BA9/BA5)*100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[]
[null,null,{"$f":"+PV_ResFin_pub!C36","v":"New forex borrowing (gross, USD)"},{"$f":"A1_historical_ext!D86","v":{"$error":"#VALUE!"}},{"$f":"A1_historical_ext!E86","v":{"$error":"#VALUE!"}},{"$f":"A1_historical_ext!F86","v":{"$error":"#VALUE!"}},{"$f":"A1_historical_ext!G86","v":{"$error":"#VALUE!"}},{"$f":"A1_historical_ext!H86","v":{"$error":"#VALUE!"}},{"$f":"A1_historical_ext!I86","v":{"$error":"#VALUE!"}},{"$f":"A1_historical_ext!J86","v":{"$error":"#VALUE!"}},{"$f":"A1_historical_ext!K86","v":{"$error":"#VALUE!"}},{"$f":"A1_historical_ext!L86","v":{"$error":"#VALUE!"}},{"$f":"A1_historical_ext!M86","v":{"$error":"#VALUE!"}},{"$f":"A1_historical_ext!N86","v":{"$error":"#VALUE!"}},{"$f":"A1_historical_ext!O86","v":{"$error":"#VALUE!"}},{"$f":"A1_historical_ext!P86","v":{"$error":"#VALUE!"}},{"$f":"A1_historical_ext!Q86","v":{"$error":"#VALUE!"}},{"$f":"A1_historical_ext!R86","v":{"$error":"#VALUE!"}},{"$f":"A1_historical_ext!S86","v":{"$error":"#VALUE!"}},{"$f":"A1_historical_ext!T86","v":{"$error":"#VALUE!"}},{"$f":"A1_historical_ext!U86","v":{"$error":"#VALUE!"}},{"$f":"A1_historical_ext!V86","v":{"$error":"#VALUE!"}},{"$f":"A1_historical_ext!W86","v":{"$error":"#VALUE!"}},{"$f":"A1_historical_ext!X86","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"+PV_ResFin_pub!C37","v":"cumulative"},{"$f":"D12","v":{"$error":"#VALUE!"}},{"$f":"SUM(D12:E12)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D12:F12)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D12:G12)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D12:H12)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D12:I12)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D12:J12)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D12:K12)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D12:L12)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D12:M12)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D12:N12)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D12:O12)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D12:P12)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D12:Q12)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D12:R12)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D12:S12)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D12:T12)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D12:U12)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D12:V12)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D12:W12)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D12:X12)","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"+PV_ResFin_pub!C38","v":"Stock of new forex debt (in USD)"},{"$f":"D12-D19","v":{"$error":"#VALUE!"}},{"$f":"D14+E12-E19","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,{"$f":"+PV_ResFin_pub!C39","v":"PV of new forex debt (in USD)"},{"$f":"IF($B$6>=$B$7, D12, D12*$D$9/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$6>=$B$7,D15-E19+E12, D15*(1+$B$7)-E17+E12*$D$9/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$6>=$B$7,E15-F19+F12, E15*(1+$B$7)-F17+F12*$D$9/100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,{"$f":"+PV_ResFin_pub!C40","v":"Total debt service (in USD)"},{"$f":"D18+D19","v":{"$error":"#DIV/0!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,{"$f":"+PV_ResFin_pub!C41","v":"Interest"},null,{"$f":"D14*B6","v":{"$error":"#VALUE!"}},{"$f":"E14*B6","v":{"$error":"#VALUE!"}},{"$f":"F14*B6","v":{"$error":"#VALUE!"}},{"$f":"G14*B6","v":{"$error":"#VALUE!"}},{"$f":"H14*B6","v":{"$error":"#VALUE!"}},{"$f":"I14*B6","v":{"$error":"#VALUE!"}},{"$f":"J14*B6","v":{"$error":"#VALUE!"}},{"$f":"K14*B6","v":{"$error":"#VALUE!"}},{"$f":"L14*B6","v":{"$error":"#VALUE!"}},{"$f":"M14*B6","v":{"$error":"#VALUE!"}},{"$f":"N14*B6","v":{"$error":"#VALUE!"}},{"$f":"O14*B6","v":{"$error":"#VALUE!"}},{"$f":"P14*B6","v":{"$error":"#VALUE!"}},{"$f":"Q14*B6","v":{"$error":"#VALUE!"}},{"$f":"R14*B6","v":{"$error":"#VALUE!"}},{"$f":"S14*B6","v":{"$error":"#VALUE!"}},{"$f":"T14*B6","v":{"$error":"#VALUE!"}},{"$f":"U14*B6","v":{"$error":"#VALUE!"}},{"$f":"V14*B6","v":{"$error":"#VALUE!"}},{"$f":"W14*B6","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"+PV_ResFin_pub!C42","v":"Amortization"},{"$f":"(D22-D24)/(B8-B9)","v":{"$error":"#DIV/0!"}},{"$f":"(E22-E24)/(B8-B9)","v":{"$error":"#DIV/0!"}},{"$f":"(F22-F24)/(B8-B9)","v":{"$error":"#DIV/0!"}},{"$f":"(G22-G24)/(B8-B9)","v":{"$error":"#DIV/0!"}},{"$f":"(H22-H24)/(B8-B9)","v":{"$error":"#DIV/0!"}},{"$f":"(I22-I24)/(B8-B9)","v":{"$error":"#DIV/0!"}},{"$f":"(J22-J24)/(B8-B9)","v":{"$error":"#DIV/0!"}},{"$f":"(K22-K24)/(B8-B9)","v":{"$error":"#DIV/0!"}},{"$f":"(L22-L24)/(B8-B9)","v":{"$error":"#DIV/0!"}},{"$f":"(M22-M24)/(B8-B9)","v":{"$error":"#DIV/0!"}},{"$f":"(N22-N24)/(B8-B9)","v":{"$error":"#DIV/0!"}},{"$f":"(O22-O24)/(B8-B9)","v":{"$error":"#DIV/0!"}},{"$f":"(P22-P24)/(B8-B9)","v":{"$error":"#DIV/0!"}},{"$f":"(Q22-Q24)/(B8-B9)","v":{"$error":"#DIV/0!"}},{"$f":"(R22-R24)/(B8-B9)","v":{"$error":"#DIV/0!"}},{"$f":"(S22-S24)/(B8-B9)","v":{"$error":"#DIV/0!"}},{"$f":"(T22-T24)/(B8-B9)","v":{"$error":"#DIV/0!"}},{"$f":"(U22-U24)/(B8-B9)","v":{"$error":"#DIV/0!"}},{"$f":"(V22-V24)/(B8-B9)","v":{"$error":"#DIV/0!"}},{"$f":"(W22-W24)/(B8-B9)","v":{"$error":"#DIV/0!"}},{"$f":"(X22-X24)/(B8-B9)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,"t-g>0",{"$f":"IF(D2-B9>0,D2-B9,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(E2-B9>0,E2-B9,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(F2-B9>0,F2-B9,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(G2-B9>0,G2-B9,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(H2-B9>0,H2-B9,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(I2-B9>0,I2-B9,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(J2-B9>0,J2-B9,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(K2-B9>0,K2-B9,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L2-B9>0,L2-B9,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(M2-B9>0,M2-B9,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(N2-B9>0,N2-B9,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(O2-B9>0,O2-B9,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(P2-B9>0,P2-B9,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q2-B9>0,Q2-B9,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(R2-B9>0,R2-B9,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(S2-B9>0,S2-B9,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(T2-B9>0,T2-B9,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(U2-B9>0,U2-B9,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(V2-B9>0,V2-B9,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(W2-B9>0,W2-B9,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(X2-B9>0,X2-B9,0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"IF(D21=0,0,CHOOSE(D21,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13,Y13,Z13,AA13,AB13,AC13,AD13,AE13,AF13))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E21=0,0,CHOOSE(E21,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13,Y13,Z13,AA13,AB13,AC13,AD13,AE13,AF13))","v":{"$error":"#DIV/0!"}},{"$f":"IF(F21=0,0,CHOOSE(F21,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13,Y13,Z13,AA13,AB13,AC13,AD13,AE13,AF13))","v":{"$error":"#DIV/0!"}},{"$f":"IF(G21=0,0,CHOOSE(G21,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13,Y13,Z13,AA13,AB13,AC13,AD13,AE13,AF13))","v":{"$error":"#DIV/0!"}},{"$f":"IF(H21=0,0,CHOOSE(H21,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13,Y13,Z13,AA13,AB13,AC13,AD13,AE13,AF13))","v":{"$error":"#DIV/0!"}},{"$f":"IF(I21=0,0,CHOOSE(I21,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13,Y13,Z13,AA13,AB13,AC13,AD13,AE13,AF13))","v":{"$error":"#DIV/0!"}},{"$f":"IF(J21=0,0,CHOOSE(J21,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13,Y13,Z13,AA13,AB13,AC13,AD13,AE13,AF13))","v":{"$error":"#DIV/0!"}},{"$f":"IF(K21=0,0,CHOOSE(K21,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13,Y13,Z13,AA13,AB13,AC13,AD13,AE13,AF13))","v":{"$error":"#DIV/0!"}},{"$f":"IF(L21=0,0,CHOOSE(L21,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13,Y13,Z13,AA13,AB13,AC13,AD13,AE13,AF13))","v":{"$error":"#DIV/0!"}},{"$f":"IF(M21=0,0,CHOOSE(M21,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13,Y13,Z13,AA13,AB13,AC13,AD13,AE13,AF13))","v":{"$error":"#DIV/0!"}},{"$f":"IF(N21=0,0,CHOOSE(N21,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13,Y13,Z13,AA13,AB13,AC13,AD13,AE13,AF13))","v":{"$error":"#DIV/0!"}},{"$f":"IF(O21=0,0,CHOOSE(O21,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13,Y13,Z13,AA13,AB13,AC13,AD13,AE13,AF13))","v":{"$error":"#DIV/0!"}},{"$f":"IF(P21=0,0,CHOOSE(P21,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13,Y13,Z13,AA13,AB13,AC13,AD13,AE13,AF13))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q21=0,0,CHOOSE(Q21,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13,Y13,Z13,AA13,AB13,AC13,AD13,AE13,AF13))","v":{"$error":"#DIV/0!"}},{"$f":"IF(R21=0,0,CHOOSE(R21,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13,Y13,Z13,AA13,AB13,AC13,AD13,AE13,AF13))","v":{"$error":"#DIV/0!"}},{"$f":"IF(S21=0,0,CHOOSE(S21,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13,Y13,Z13,AA13,AB13,AC13,AD13,AE13,AF13))","v":{"$error":"#DIV/0!"}},{"$f":"IF(T21=0,0,CHOOSE(T21,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13,Y13,Z13,AA13,AB13,AC13,AD13,AE13,AF13))","v":{"$error":"#DIV/0!"}},{"$f":"IF(U21=0,0,CHOOSE(U21,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13,Y13,Z13,AA13,AB13,AC13,AD13,AE13,AF13))","v":{"$error":"#DIV/0!"}},{"$f":"IF(V21=0,0,CHOOSE(V21,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13,Y13,Z13,AA13,AB13,AC13,AD13,AE13,AF13))","v":{"$error":"#DIV/0!"}},{"$f":"IF(W21=0,0,CHOOSE(W21,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13,Y13,Z13,AA13,AB13,AC13,AD13,AE13,AF13))","v":{"$error":"#DIV/0!"}},{"$f":"IF(X21=0,0,CHOOSE(X21,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13,Y13,Z13,AA13,AB13,AC13,AD13,AE13,AF13))","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"+PV_ResFin_pub!C46","v":"t-m condition"},{"$f":"IF(D2-B8>0,D2-B8,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(E2-B8>0,E2-B8,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(F2-B8>0,F2-B8,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(G2-B8>0,G2-B8,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(H2-B8>0,H2-B8,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(I2-B8>0,I2-B8,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(J2-B8>0,J2-B8,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(K2-B8>0,K2-B8,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L2-B8>0,L2-B8,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(M2-B8>0,M2-B8,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(N2-B8>0,N2-B8,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(O2-B8>0,O2-B8,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(P2-B8>0,P2-B8,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q2-B8>0,Q2-B8,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(R2-B8>0,R2-B8,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(S2-B8>0,S2-B8,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(T2-B8>0,T2-B8,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(U2-B8>0,U2-B8,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(V2-B8>0,V2-B8,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(W2-B8>0,W2-B8,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(X2-B8>0,X2-B8,0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"IF(D23=0,0,CHOOSE(D23,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E23=0,0,CHOOSE(E23,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13))","v":{"$error":"#DIV/0!"}},{"$f":"IF(F23=0,0,CHOOSE(F23,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13))","v":{"$error":"#DIV/0!"}},{"$f":"IF(G23=0,0,CHOOSE(G23,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13))","v":{"$error":"#DIV/0!"}},{"$f":"IF(H23=0,0,CHOOSE(H23,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13))","v":{"$error":"#DIV/0!"}},{"$f":"IF(I23=0,0,CHOOSE(I23,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13))","v":{"$error":"#DIV/0!"}},{"$f":"IF(J23=0,0,CHOOSE(J23,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13))","v":{"$error":"#DIV/0!"}},{"$f":"IF(K23=0,0,CHOOSE(K23,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13))","v":{"$error":"#DIV/0!"}},{"$f":"IF(L23=0,0,CHOOSE(L23,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13))","v":{"$error":"#DIV/0!"}},{"$f":"IF(M23=0,0,CHOOSE(M23,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13))","v":{"$error":"#DIV/0!"}},{"$f":"IF(N23=0,0,CHOOSE(N23,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13))","v":{"$error":"#DIV/0!"}},{"$f":"IF(O23=0,0,CHOOSE(O23,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13))","v":{"$error":"#DIV/0!"}},{"$f":"IF(P23=0,0,CHOOSE(P23,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q23=0,0,CHOOSE(Q23,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13))","v":{"$error":"#DIV/0!"}},{"$f":"IF(R23=0,0,CHOOSE(R23,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13))","v":{"$error":"#DIV/0!"}},{"$f":"IF(S23=0,0,CHOOSE(S23,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13))","v":{"$error":"#DIV/0!"}},{"$f":"IF(T23=0,0,CHOOSE(T23,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13))","v":{"$error":"#DIV/0!"}},{"$f":"IF(U23=0,0,CHOOSE(U23,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13))","v":{"$error":"#DIV/0!"}},{"$f":"IF(V23=0,0,CHOOSE(V23,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13))","v":{"$error":"#DIV/0!"}},{"$f":"IF(W23=0,0,CHOOSE(W23,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13))","v":{"$error":"#DIV/0!"}},{"$f":"IF(X23=0,0,CHOOSE(X23,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13))","v":{"$error":"#DIV/0!"}}]
[]
[]
[{"$f":"+B1_GDP_ext!B3","v":"Bounds Test 1: Real GDP Growth Shock"}]
[]
[null,null,{"$f":"$C$12","v":"New forex borrowing (gross, USD)"},{"$f":"B1_GDP_ext!D86","v":{"$error":"#VALUE!"}},{"$f":"B1_GDP_ext!E86","v":{"$error":"#VALUE!"}},{"$f":"B1_GDP_ext!F86","v":{"$error":"#VALUE!"}},{"$f":"B1_GDP_ext!G86","v":{"$error":"#VALUE!"}},{"$f":"B1_GDP_ext!H86","v":{"$error":"#VALUE!"}},{"$f":"B1_GDP_ext!I86","v":{"$error":"#VALUE!"}},{"$f":"B1_GDP_ext!J86","v":{"$error":"#VALUE!"}},{"$f":"B1_GDP_ext!K86","v":{"$error":"#VALUE!"}},{"$f":"B1_GDP_ext!L86","v":{"$error":"#VALUE!"}},{"$f":"B1_GDP_ext!M86","v":{"$error":"#VALUE!"}},{"$f":"B1_GDP_ext!N86","v":{"$error":"#VALUE!"}},{"$f":"B1_GDP_ext!O86","v":{"$error":"#VALUE!"}},{"$f":"B1_GDP_ext!P86","v":{"$error":"#VALUE!"}},{"$f":"B1_GDP_ext!Q86","v":{"$error":"#VALUE!"}},{"$f":"B1_GDP_ext!R86","v":{"$error":"#VALUE!"}},{"$f":"B1_GDP_ext!S86","v":{"$error":"#VALUE!"}},{"$f":"B1_GDP_ext!T86","v":{"$error":"#VALUE!"}},{"$f":"B1_GDP_ext!U86","v":{"$error":"#VALUE!"}},{"$f":"B1_GDP_ext!V86","v":{"$error":"#VALUE!"}},{"$f":"B1_GDP_ext!W86","v":{"$error":"#VALUE!"}},{"$f":"B1_GDP_ext!X86","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"$C$13","v":"cumulative"},{"$f":"D29","v":{"$error":"#VALUE!"}},{"$f":"SUM(D29:E29)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D29:F29)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D29:G29)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D29:H29)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D29:I29)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D29:J29)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D29:K29)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D29:L29)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D29:M29)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D29:N29)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D29:O29)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D29:P29)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D29:Q29)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D29:R29)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D29:S29)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D29:T29)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D29:U29)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D29:V29)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D29:W29)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D29:X29)","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"$C$14","v":"Stock of new forex debt (in USD)"},{"$f":"D29-D36","v":{"$error":"#VALUE!"}},{"$f":"D31+E29-E36","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"W31+X29-X36","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"$C$15","v":"PV of new forex debt (in USD)"},{"$f":"IF($B$6>=$B$7, D29, D29*$D$9/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$6>=$B$7,D32-E36+E29, D32*(1+$B$7)-E34+E29*$D$9/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$6>=$B$7,E32-F36+F29, E32*(1+$B$7)-F34+F29*$D$9/100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,{"$f":"$C$17","v":"Total debt service (in USD)"},{"$f":"D35+D36","v":{"$error":"#DIV/0!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"X35+X36","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"$C$18","v":"Interest"},0,{"$f":"D31*B6","v":{"$error":"#VALUE!"}},{"$f":"E31*B6","v":{"$error":"#VALUE!"}},{"$f":"F31*B6","v":{"$error":"#VALUE!"}},{"$f":"G31*B6","v":{"$error":"#VALUE!"}},{"$f":"H31*B6","v":{"$error":"#VALUE!"}},{"$f":"I31*B6","v":{"$error":"#VALUE!"}},{"$f":"J31*B6","v":{"$error":"#VALUE!"}},{"$f":"K31*B6","v":{"$error":"#VALUE!"}},{"$f":"L31*B6","v":{"$error":"#VALUE!"}},{"$f":"M31*B6","v":{"$error":"#VALUE!"}},{"$f":"N31*B6","v":{"$error":"#VALUE!"}},{"$f":"O31*B6","v":{"$error":"#VALUE!"}},{"$f":"P31*B6","v":{"$error":"#VALUE!"}},{"$f":"Q31*B6","v":{"$error":"#VALUE!"}},{"$f":"R31*B6","v":{"$error":"#VALUE!"}},{"$f":"S31*B6","v":{"$error":"#VALUE!"}},{"$f":"T31*B6","v":{"$error":"#VALUE!"}},{"$f":"U31*B6","v":{"$error":"#VALUE!"}},{"$f":"V31*B6","v":{"$error":"#VALUE!"}},{"$f":"W31*B6","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"$C$19","v":"Amortization"},{"$f":"(D39-D41)/(B8-B9)","v":{"$error":"#DIV/0!"}},{"$f":"(E39-E41)/(B8-B9)","v":{"$error":"#DIV/0!"}},{"$f":"(F39-F41)/(B8-B9)","v":{"$error":"#DIV/0!"}},{"$f":"(G39-G41)/(B8-B9)","v":{"$error":"#DIV/0!"}},{"$f":"(H39-H41)/(B8-B9)","v":{"$error":"#DIV/0!"}},{"$f":"(I39-I41)/(B8-B9)","v":{"$error":"#DIV/0!"}},{"$f":"(J39-J41)/(B8-B9)","v":{"$error":"#DIV/0!"}},{"$f":"(K39-K41)/(B8-B9)","v":{"$error":"#DIV/0!"}},{"$f":"(L39-L41)/(B8-B9)","v":{"$error":"#DIV/0!"}},{"$f":"(M39-M41)/(B8-B9)","v":{"$error":"#DIV/0!"}},{"$f":"(N39-N41)/(B8-B9)","v":{"$error":"#DIV/0!"}},{"$f":"(O39-O41)/(B8-B9)","v":{"$error":"#DIV/0!"}},{"$f":"(P39-P41)/(B8-B9)","v":{"$error":"#DIV/0!"}},{"$f":"(Q39-Q41)/(B8-B9)","v":{"$error":"#DIV/0!"}},{"$f":"(R39-R41)/(B8-B9)","v":{"$error":"#DIV/0!"}},{"$f":"(S39-S41)/(B8-B9)","v":{"$error":"#DIV/0!"}},{"$f":"(T39-T41)/(B8-B9)","v":{"$error":"#DIV/0!"}},{"$f":"(U39-U41)/(B8-B9)","v":{"$error":"#DIV/0!"}},{"$f":"(V39-V41)/(B8-B9)","v":{"$error":"#DIV/0!"}},{"$f":"(W39-W41)/(B8-B9)","v":{"$error":"#DIV/0!"}},{"$f":"(X39-X41)/(B8-B9)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,{"$f":"$C$21","v":"t-g>0"},{"$f":"IF(D2-B9>0,D2-B9,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(E2-B9>0,E2-B9,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(F2-B9>0,F2-B9,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(G2-B9>0,G2-B9,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(H2-B9>0,H2-B9,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(I2-B9>0,I2-B9,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(J2-B9>0,J2-B9,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(K2-B9>0,K2-B9,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L2-B9>0,L2-B9,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(M2-B9>0,M2-B9,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(N2-B9>0,N2-B9,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(O2-B9>0,O2-B9,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(P2-B9>0,P2-B9,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q2-B9>0,Q2-B9,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(R2-B9>0,R2-B9,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(S2-B9>0,S2-B9,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(T2-B9>0,T2-B9,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(U2-B9>0,U2-B9,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(V2-B9>0,V2-B9,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(W2-B9>0,W2-B9,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(X2-B9>0,X2-B9,0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"IF(D38=0,0,CHOOSE(D38,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E38=0,0,CHOOSE(E38,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30))","v":{"$error":"#DIV/0!"}},{"$f":"IF(F38=0,0,CHOOSE(F38,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30))","v":{"$error":"#DIV/0!"}},{"$f":"IF(G38=0,0,CHOOSE(G38,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30))","v":{"$error":"#DIV/0!"}},{"$f":"IF(H38=0,0,CHOOSE(H38,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30))","v":{"$error":"#DIV/0!"}},{"$f":"IF(I38=0,0,CHOOSE(I38,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30))","v":{"$error":"#DIV/0!"}},{"$f":"IF(J38=0,0,CHOOSE(J38,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30))","v":{"$error":"#DIV/0!"}},{"$f":"IF(K38=0,0,CHOOSE(K38,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30))","v":{"$error":"#DIV/0!"}},{"$f":"IF(L38=0,0,CHOOSE(L38,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30))","v":{"$error":"#DIV/0!"}},{"$f":"IF(M38=0,0,CHOOSE(M38,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30))","v":{"$error":"#DIV/0!"}},{"$f":"IF(N38=0,0,CHOOSE(N38,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30))","v":{"$error":"#DIV/0!"}},{"$f":"IF(O38=0,0,CHOOSE(O38,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30))","v":{"$error":"#DIV/0!"}},{"$f":"IF(P38=0,0,CHOOSE(P38,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q38=0,0,CHOOSE(Q38,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30))","v":{"$error":"#DIV/0!"}},{"$f":"IF(R38=0,0,CHOOSE(R38,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30))","v":{"$error":"#DIV/0!"}},{"$f":"IF(S38=0,0,CHOOSE(S38,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30))","v":{"$error":"#DIV/0!"}},{"$f":"IF(T38=0,0,CHOOSE(T38,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30))","v":{"$error":"#DIV/0!"}},{"$f":"IF(U38=0,0,CHOOSE(U38,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30))","v":{"$error":"#DIV/0!"}},{"$f":"IF(V38=0,0,CHOOSE(V38,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30))","v":{"$error":"#DIV/0!"}},{"$f":"IF(W38=0,0,CHOOSE(W38,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30))","v":{"$error":"#DIV/0!"}},{"$f":"IF(X38=0,0,CHOOSE(X38,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30))","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$23","v":"t-m condition"},{"$f":"IF(D2-B8>0,D2-B8,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(E2-B8>0,E2-B8,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(F2-B8>0,F2-B8,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(G2-B8>0,G2-B8,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(H2-B8>0,H2-B8,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(I2-B8>0,I2-B8,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(J2-B8>0,J2-B8,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(K2-B8>0,K2-B8,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L2-B8>0,L2-B8,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(M2-B8>0,M2-B8,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(N2-B8>0,N2-B8,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(O2-B8>0,O2-B8,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(P2-B8>0,P2-B8,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q2-B8>0,Q2-B8,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(R2-B8>0,R2-B8,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(S2-B8>0,S2-B8,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(T2-B8>0,T2-B8,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(U2-B8>0,U2-B8,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(V2-B8>0,V2-B8,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(W2-B8>0,W2-B8,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(X2-B8>0,X2-B8,0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"IF(D40=0,0,CHOOSE(D40,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E40=0,0,CHOOSE(E40,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30))","v":{"$error":"#DIV/0!"}},{"$f":"IF(F40=0,0,CHOOSE(F40,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30))","v":{"$error":"#DIV/0!"}},{"$f":"IF(G40=0,0,CHOOSE(G40,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30))","v":{"$error":"#DIV/0!"}},{"$f":"IF(H40=0,0,CHOOSE(H40,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30))","v":{"$error":"#DIV/0!"}},{"$f":"IF(I40=0,0,CHOOSE(I40,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30))","v":{"$error":"#DIV/0!"}},{"$f":"IF(J40=0,0,CHOOSE(J40,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30))","v":{"$error":"#DIV/0!"}},{"$f":"IF(K40=0,0,CHOOSE(K40,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30))","v":{"$error":"#DIV/0!"}},{"$f":"IF(L40=0,0,CHOOSE(L40,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30))","v":{"$error":"#DIV/0!"}},{"$f":"IF(M40=0,0,CHOOSE(M40,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30))","v":{"$error":"#DIV/0!"}},{"$f":"IF(N40=0,0,CHOOSE(N40,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30))","v":{"$error":"#DIV/0!"}},{"$f":"IF(O40=0,0,CHOOSE(O40,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30))","v":{"$error":"#DIV/0!"}},{"$f":"IF(P40=0,0,CHOOSE(P40,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q40=0,0,CHOOSE(Q40,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30))","v":{"$error":"#DIV/0!"}},{"$f":"IF(R40=0,0,CHOOSE(R40,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30))","v":{"$error":"#DIV/0!"}},{"$f":"IF(S40=0,0,CHOOSE(S40,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30))","v":{"$error":"#DIV/0!"}},{"$f":"IF(T40=0,0,CHOOSE(T40,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30))","v":{"$error":"#DIV/0!"}},{"$f":"IF(U40=0,0,CHOOSE(U40,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30))","v":{"$error":"#DIV/0!"}},{"$f":"IF(V40=0,0,CHOOSE(V40,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30))","v":{"$error":"#DIV/0!"}},{"$f":"IF(W40=0,0,CHOOSE(W40,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30))","v":{"$error":"#DIV/0!"}},{"$f":"IF(X40=0,0,CHOOSE(X40,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30))","v":{"$error":"#DIV/0!"}}]
[]
[]
[{"$f":"+B3_Exports_ext!B3","v":"Bound Test 2: Exports Shock"}]
[]
[null,null,{"$f":"$C$12","v":"New forex borrowing (gross, USD)"},{"$f":"B3_Exports_ext!D86","v":{"$error":"#VALUE!"}},{"$f":"B3_Exports_ext!E86","v":{"$error":"#VALUE!"}},{"$f":"B3_Exports_ext!F86","v":{"$error":"#VALUE!"}},{"$f":"B3_Exports_ext!G86","v":{"$error":"#VALUE!"}},{"$f":"B3_Exports_ext!H86","v":{"$error":"#VALUE!"}},{"$f":"B3_Exports_ext!I86","v":{"$error":"#VALUE!"}},{"$f":"B3_Exports_ext!J86","v":{"$error":"#VALUE!"}},{"$f":"B3_Exports_ext!K86","v":{"$error":"#VALUE!"}},{"$f":"B3_Exports_ext!L86","v":{"$error":"#VALUE!"}},{"$f":"B3_Exports_ext!M86","v":{"$error":"#VALUE!"}},{"$f":"B3_Exports_ext!N86","v":{"$error":"#VALUE!"}},{"$f":"B3_Exports_ext!O86","v":{"$error":"#VALUE!"}},{"$f":"B3_Exports_ext!P86","v":{"$error":"#VALUE!"}},{"$f":"B3_Exports_ext!Q86","v":{"$error":"#VALUE!"}},{"$f":"B3_Exports_ext!R86","v":{"$error":"#VALUE!"}},{"$f":"B3_Exports_ext!S86","v":{"$error":"#VALUE!"}},{"$f":"B3_Exports_ext!T86","v":{"$error":"#VALUE!"}},{"$f":"B3_Exports_ext!U86","v":{"$error":"#VALUE!"}},{"$f":"B3_Exports_ext!V86","v":{"$error":"#VALUE!"}},{"$f":"B3_Exports_ext!W86","v":{"$error":"#VALUE!"}},{"$f":"B3_Exports_ext!X86","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"$C$13","v":"cumulative"},{"$f":"D46","v":{"$error":"#VALUE!"}},{"$f":"SUM(D46:E46)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D46:F46)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D46:G46)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D46:H46)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D46:I46)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D46:J46)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D46:K46)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D46:L46)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D46:M46)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D46:N46)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D46:O46)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D46:P46)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D46:Q46)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D46:R46)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D46:S46)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D46:T46)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D46:U46)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D46:V46)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D46:W46)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D46:X46)","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"$C$14","v":"Stock of new forex debt (in USD)"},{"$f":"D46-D53","v":{"$error":"#VALUE!"}},{"$f":"D48+E46-E53","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"W48+X46-X53","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"$C$15","v":"PV of new forex debt (in USD)"},{"$f":"IF($B$6>=$B$7, D46, D46*$D$9/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$6>=$B$7,D49-E53+E46, D49*(1+$B$7)-E51+E46*$D$9/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$6>=$B$7,E49-F53+F46, E49*(1+$B$7)-F51+F46*$D$9/100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,{"$f":"$C$17","v":"Total debt service (in USD)"},{"$f":"D52+D53","v":{"$error":"#DIV/0!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"X52+X53","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"$C$18","v":"Interest"},0,{"$f":"D48*B6","v":{"$error":"#VALUE!"}},{"$f":"E48*B6","v":{"$error":"#VALUE!"}},{"$f":"F48*B6","v":{"$error":"#VALUE!"}},{"$f":"G48*B6","v":{"$error":"#VALUE!"}},{"$f":"H48*B6","v":{"$error":"#VALUE!"}},{"$f":"I48*B6","v":{"$error":"#VALUE!"}},{"$f":"J48*B6","v":{"$error":"#VALUE!"}},{"$f":"K48*B6","v":{"$error":"#VALUE!"}},{"$f":"L48*B6","v":{"$error":"#VALUE!"}},{"$f":"M48*B6","v":{"$error":"#VALUE!"}},{"$f":"N48*B6","v":{"$error":"#VALUE!"}},{"$f":"O48*B6","v":{"$error":"#VALUE!"}},{"$f":"P48*B6","v":{"$error":"#VALUE!"}},{"$f":"Q48*B6","v":{"$error":"#VALUE!"}},{"$f":"R48*B6","v":{"$error":"#VALUE!"}},{"$f":"S48*B6","v":{"$error":"#VALUE!"}},{"$f":"T48*B6","v":{"$error":"#VALUE!"}},{"$f":"U48*B6","v":{"$error":"#VALUE!"}},{"$f":"V48*B6","v":{"$error":"#VALUE!"}},{"$f":"W48*B6","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"$C$19","v":"Amortization"},{"$f":"(D56-D58)/(B8-B9)","v":{"$error":"#DIV/0!"}},{"$f":"(E56-E58)/(B8-B9)","v":{"$error":"#DIV/0!"}},{"$f":"(F56-F58)/(B8-B9)","v":{"$error":"#DIV/0!"}},{"$f":"(G56-G58)/(B8-B9)","v":{"$error":"#DIV/0!"}},{"$f":"(H56-H58)/(B8-B9)","v":{"$error":"#DIV/0!"}},{"$f":"(I56-I58)/(B8-B9)","v":{"$error":"#DIV/0!"}},{"$f":"(J56-J58)/(B8-B9)","v":{"$error":"#DIV/0!"}},{"$f":"(K56-K58)/(B8-B9)","v":{"$error":"#DIV/0!"}},{"$f":"(L56-L58)/(B8-B9)","v":{"$error":"#DIV/0!"}},{"$f":"(M56-M58)/(B8-B9)","v":{"$error":"#DIV/0!"}},{"$f":"(N56-N58)/(B8-B9)","v":{"$error":"#DIV/0!"}},{"$f":"(O56-O58)/(B8-B9)","v":{"$error":"#DIV/0!"}},{"$f":"(P56-P58)/(B8-B9)","v":{"$error":"#DIV/0!"}},{"$f":"(Q56-Q58)/(B8-B9)","v":{"$error":"#DIV/0!"}},{"$f":"(R56-R58)/(B8-B9)","v":{"$error":"#DIV/0!"}},{"$f":"(S56-S58)/(B8-B9)","v":{"$error":"#DIV/0!"}},{"$f":"(T56-T58)/(B8-B9)","v":{"$error":"#DIV/0!"}},{"$f":"(U56-U58)/(B8-B9)","v":{"$error":"#DIV/0!"}},{"$f":"(V56-V58)/(B8-B9)","v":{"$error":"#DIV/0!"}},{"$f":"(W56-W58)/(B8-B9)","v":{"$error":"#DIV/0!"}},{"$f":"(X56-X58)/(B8-B9)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,{"$f":"$C$21","v":"t-g>0"},{"$f":"IF(D2-B9>0,D2-B9,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(E2-B9>0,E2-B9,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(F2-B9>0,F2-B9,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(G2-B9>0,G2-B9,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(H2-B9>0,H2-B9,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(I2-B9>0,I2-B9,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(J2-B9>0,J2-B9,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(K2-B9>0,K2-B9,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L2-B9>0,L2-B9,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(M2-B9>0,M2-B9,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(N2-B9>0,N2-B9,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(O2-B9>0,O2-B9,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(P2-B9>0,P2-B9,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q2-B9>0,Q2-B9,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(R2-B9>0,R2-B9,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(S2-B9>0,S2-B9,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(T2-B9>0,T2-B9,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(U2-B9>0,U2-B9,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(V2-B9>0,V2-B9,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(W2-B9>0,W2-B9,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(X2-B9>0,X2-B9,0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"IF(D55=0,0,CHOOSE(D55,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47,Y47,Z47,AA47,AB47,AC47,AD47,AE47,AF47))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E55=0,0,CHOOSE(E55,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47,Y47,Z47,AA47,AB47,AC47,AD47,AE47,AF47))","v":{"$error":"#DIV/0!"}},{"$f":"IF(F55=0,0,CHOOSE(F55,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47,Y47,Z47,AA47,AB47,AC47,AD47,AE47,AF47))","v":{"$error":"#DIV/0!"}},{"$f":"IF(G55=0,0,CHOOSE(G55,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47,Y47,Z47,AA47,AB47,AC47,AD47,AE47,AF47))","v":{"$error":"#DIV/0!"}},{"$f":"IF(H55=0,0,CHOOSE(H55,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47,Y47,Z47,AA47,AB47,AC47,AD47,AE47,AF47))","v":{"$error":"#DIV/0!"}},{"$f":"IF(I55=0,0,CHOOSE(I55,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47,Y47,Z47,AA47,AB47,AC47,AD47,AE47,AF47))","v":{"$error":"#DIV/0!"}},{"$f":"IF(J55=0,0,CHOOSE(J55,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47,Y47,Z47,AA47,AB47,AC47,AD47,AE47,AF47))","v":{"$error":"#DIV/0!"}},{"$f":"IF(K55=0,0,CHOOSE(K55,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47,Y47,Z47,AA47,AB47,AC47,AD47,AE47,AF47))","v":{"$error":"#DIV/0!"}},{"$f":"IF(L55=0,0,CHOOSE(L55,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47,Y47,Z47,AA47,AB47,AC47,AD47,AE47,AF47))","v":{"$error":"#DIV/0!"}},{"$f":"IF(M55=0,0,CHOOSE(M55,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47,Y47,Z47,AA47,AB47,AC47,AD47,AE47,AF47))","v":{"$error":"#DIV/0!"}},{"$f":"IF(N55=0,0,CHOOSE(N55,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47,Y47,Z47,AA47,AB47,AC47,AD47,AE47,AF47))","v":{"$error":"#DIV/0!"}},{"$f":"IF(O55=0,0,CHOOSE(O55,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47,Y47,Z47,AA47,AB47,AC47,AD47,AE47,AF47))","v":{"$error":"#DIV/0!"}},{"$f":"IF(P55=0,0,CHOOSE(P55,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47,Y47,Z47,AA47,AB47,AC47,AD47,AE47,AF47))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q55=0,0,CHOOSE(Q55,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47,Y47,Z47,AA47,AB47,AC47,AD47,AE47,AF47))","v":{"$error":"#DIV/0!"}},{"$f":"IF(R55=0,0,CHOOSE(R55,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47,Y47,Z47,AA47,AB47,AC47,AD47,AE47,AF47))","v":{"$error":"#DIV/0!"}},{"$f":"IF(S55=0,0,CHOOSE(S55,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47,Y47,Z47,AA47,AB47,AC47,AD47,AE47,AF47))","v":{"$error":"#DIV/0!"}},{"$f":"IF(T55=0,0,CHOOSE(T55,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47,Y47,Z47,AA47,AB47,AC47,AD47,AE47,AF47))","v":{"$error":"#DIV/0!"}},{"$f":"IF(U55=0,0,CHOOSE(U55,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47,Y47,Z47,AA47,AB47,AC47,AD47,AE47,AF47))","v":{"$error":"#DIV/0!"}},{"$f":"IF(V55=0,0,CHOOSE(V55,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47,Y47,Z47,AA47,AB47,AC47,AD47,AE47,AF47))","v":{"$error":"#DIV/0!"}},{"$f":"IF(W55=0,0,CHOOSE(W55,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47,Y47,Z47,AA47,AB47,AC47,AD47,AE47,AF47))","v":{"$error":"#DIV/0!"}},{"$f":"IF(X55=0,0,CHOOSE(X55,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47,Y47,Z47,AA47,AB47,AC47,AD47,AE47,AF47))","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$23","v":"t-m condition"},{"$f":"IF(D2-B8>0,D2-B8,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(E2-B8>0,E2-B8,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(F2-B8>0,F2-B8,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(G2-B8>0,G2-B8,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(H2-B8>0,H2-B8,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(I2-B8>0,I2-B8,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(J2-B8>0,J2-B8,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(K2-B8>0,K2-B8,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L2-B8>0,L2-B8,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(M2-B8>0,M2-B8,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(N2-B8>0,N2-B8,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(O2-B8>0,O2-B8,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(P2-B8>0,P2-B8,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q2-B8>0,Q2-B8,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(R2-B8>0,R2-B8,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(S2-B8>0,S2-B8,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(T2-B8>0,T2-B8,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(U2-B8>0,U2-B8,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(V2-B8>0,V2-B8,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(W2-B8>0,W2-B8,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(X2-B8>0,X2-B8,0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"IF(D57=0,0,CHOOSE(D57,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E57=0,0,CHOOSE(E57,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47))","v":{"$error":"#DIV/0!"}},{"$f":"IF(F57=0,0,CHOOSE(F57,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47))","v":{"$error":"#DIV/0!"}},{"$f":"IF(G57=0,0,CHOOSE(G57,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47))","v":{"$error":"#DIV/0!"}},{"$f":"IF(H57=0,0,CHOOSE(H57,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47))","v":{"$error":"#DIV/0!"}},{"$f":"IF(I57=0,0,CHOOSE(I57,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47))","v":{"$error":"#DIV/0!"}},{"$f":"IF(J57=0,0,CHOOSE(J57,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47))","v":{"$error":"#DIV/0!"}},{"$f":"IF(K57=0,0,CHOOSE(K57,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47))","v":{"$error":"#DIV/0!"}},{"$f":"IF(L57=0,0,CHOOSE(L57,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47))","v":{"$error":"#DIV/0!"}},{"$f":"IF(M57=0,0,CHOOSE(M57,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47))","v":{"$error":"#DIV/0!"}},{"$f":"IF(N57=0,0,CHOOSE(N57,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47))","v":{"$error":"#DIV/0!"}},{"$f":"IF(O57=0,0,CHOOSE(O57,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47))","v":{"$error":"#DIV/0!"}},{"$f":"IF(P57=0,0,CHOOSE(P57,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q57=0,0,CHOOSE(Q57,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47))","v":{"$error":"#DIV/0!"}},{"$f":"IF(R57=0,0,CHOOSE(R57,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47))","v":{"$error":"#DIV/0!"}},{"$f":"IF(S57=0,0,CHOOSE(S57,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47))","v":{"$error":"#DIV/0!"}},{"$f":"IF(T57=0,0,CHOOSE(T57,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47))","v":{"$error":"#DIV/0!"}},{"$f":"IF(U57=0,0,CHOOSE(U57,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47))","v":{"$error":"#DIV/0!"}},{"$f":"IF(V57=0,0,CHOOSE(V57,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47))","v":{"$error":"#DIV/0!"}},{"$f":"IF(W57=0,0,CHOOSE(W57,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47))","v":{"$error":"#DIV/0!"}},{"$f":"IF(X57=0,0,CHOOSE(X57,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47))","v":{"$error":"#DIV/0!"}}]
[]
[]
[{"$f":"+'B4_other flows_ext'!B3","v":"Bound Test 4: Other Flows Shock"}]
[]
[null,null,{"$f":"$C$12","v":"New forex borrowing (gross, USD)"},{"$f":"'B4_other flows_ext'!D86","v":{"$error":"#VALUE!"}},{"$f":"'B4_other flows_ext'!E86","v":{"$error":"#VALUE!"}},{"$f":"'B4_other flows_ext'!F86","v":{"$error":"#VALUE!"}},{"$f":"'B4_other flows_ext'!G86","v":{"$error":"#VALUE!"}},{"$f":"'B4_other flows_ext'!H86","v":{"$error":"#VALUE!"}},{"$f":"'B4_other flows_ext'!I86","v":{"$error":"#VALUE!"}},{"$f":"'B4_other flows_ext'!J86","v":{"$error":"#VALUE!"}},{"$f":"'B4_other flows_ext'!K86","v":{"$error":"#VALUE!"}},{"$f":"'B4_other flows_ext'!L86","v":{"$error":"#VALUE!"}},{"$f":"'B4_other flows_ext'!M86","v":{"$error":"#VALUE!"}},{"$f":"'B4_other flows_ext'!N86","v":{"$error":"#VALUE!"}},{"$f":"'B4_other flows_ext'!O86","v":{"$error":"#VALUE!"}},{"$f":"'B4_other flows_ext'!P86","v":{"$error":"#VALUE!"}},{"$f":"'B4_other flows_ext'!Q86","v":{"$error":"#VALUE!"}},{"$f":"'B4_other flows_ext'!R86","v":{"$error":"#VALUE!"}},{"$f":"'B4_other flows_ext'!S86","v":{"$error":"#VALUE!"}},{"$f":"'B4_other flows_ext'!T86","v":{"$error":"#VALUE!"}},{"$f":"'B4_other flows_ext'!U86","v":{"$error":"#VALUE!"}},{"$f":"'B4_other flows_ext'!V86","v":{"$error":"#VALUE!"}},{"$f":"'B4_other flows_ext'!W86","v":{"$error":"#VALUE!"}},{"$f":"'B4_other flows_ext'!X86","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"$C$13","v":"cumulative"},{"$f":"D63","v":{"$error":"#VALUE!"}},{"$f":"SUM(D63:E63)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D63:F63)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D63:G63)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D63:H63)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D63:I63)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D63:J63)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D63:K63)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D63:L63)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D63:M63)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D63:N63)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D63:O63)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D63:P63)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D63:Q63)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D63:R63)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D63:S63)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D63:T63)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D63:U63)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D63:V63)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D63:W63)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D63:X63)","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"$C$14","v":"Stock of new forex debt (in USD)"},{"$f":"D63-D70","v":{"$error":"#VALUE!"}},{"$f":"D65+E63-E70","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"W65+X63-X70","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"$C$15","v":"PV of new forex debt (in USD)"},{"$f":"IF($B$6>=$B$7, D63, D63*$D$9/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$6>=$B$7,D66-E70+E63, D66*(1+$B$7)-E68+E63*$D$9/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$6>=$B$7,E66-F70+F63, E66*(1+$B$7)-F68+F63*$D$9/100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,{"$f":"$C$17","v":"Total debt service (in USD)"},{"$f":"D69+D70","v":{"$error":"#DIV/0!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"X69+X70","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"$C$18","v":"Interest"},0,{"$f":"D65*B6","v":{"$error":"#VALUE!"}},{"$f":"E65*B6","v":{"$error":"#VALUE!"}},{"$f":"F65*B6","v":{"$error":"#VALUE!"}},{"$f":"G65*B6","v":{"$error":"#VALUE!"}},{"$f":"H65*B6","v":{"$error":"#VALUE!"}},{"$f":"I65*B6","v":{"$error":"#VALUE!"}},{"$f":"J65*B6","v":{"$error":"#VALUE!"}},{"$f":"K65*B6","v":{"$error":"#VALUE!"}},{"$f":"L65*B6","v":{"$error":"#VALUE!"}},{"$f":"M65*B6","v":{"$error":"#VALUE!"}},{"$f":"N65*B6","v":{"$error":"#VALUE!"}},{"$f":"O65*B6","v":{"$error":"#VALUE!"}},{"$f":"P65*B6","v":{"$error":"#VALUE!"}},{"$f":"Q65*B6","v":{"$error":"#VALUE!"}},{"$f":"R65*B6","v":{"$error":"#VALUE!"}},{"$f":"S65*B6","v":{"$error":"#VALUE!"}},{"$f":"T65*B6","v":{"$error":"#VALUE!"}},{"$f":"U65*B6","v":{"$error":"#VALUE!"}},{"$f":"V65*B6","v":{"$error":"#VALUE!"}},{"$f":"W65*B6","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"$C$19","v":"Amortization"},{"$f":"(D73-D75)/(B8-B9)","v":{"$error":"#DIV/0!"}},{"$f":"(E73-E75)/(B8-B9)","v":{"$error":"#DIV/0!"}},{"$f":"(F73-F75)/(B8-B9)","v":{"$error":"#DIV/0!"}},{"$f":"(G73-G75)/(B8-B9)","v":{"$error":"#DIV/0!"}},{"$f":"(H73-H75)/(B8-B9)","v":{"$error":"#DIV/0!"}},{"$f":"(I73-I75)/(B8-B9)","v":{"$error":"#DIV/0!"}},{"$f":"(J73-J75)/(B8-B9)","v":{"$error":"#DIV/0!"}},{"$f":"(K73-K75)/(B8-B9)","v":{"$error":"#DIV/0!"}},{"$f":"(L73-L75)/(B8-B9)","v":{"$error":"#DIV/0!"}},{"$f":"(M73-M75)/(B8-B9)","v":{"$error":"#DIV/0!"}},{"$f":"(N73-N75)/(B8-B9)","v":{"$error":"#DIV/0!"}},{"$f":"(O73-O75)/(B8-B9)","v":{"$error":"#DIV/0!"}},{"$f":"(P73-P75)/(B8-B9)","v":{"$error":"#DIV/0!"}},{"$f":"(Q73-Q75)/(B8-B9)","v":{"$error":"#DIV/0!"}},{"$f":"(R73-R75)/(B8-B9)","v":{"$error":"#DIV/0!"}},{"$f":"(S73-S75)/(B8-B9)","v":{"$error":"#DIV/0!"}},{"$f":"(T73-T75)/(B8-B9)","v":{"$error":"#DIV/0!"}},{"$f":"(U73-U75)/(B8-B9)","v":{"$error":"#DIV/0!"}},{"$f":"(V73-V75)/(B8-B9)","v":{"$error":"#DIV/0!"}},{"$f":"(W73-W75)/(B8-B9)","v":{"$error":"#DIV/0!"}},{"$f":"(X73-X75)/(B8-B9)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,{"$f":"$C$21","v":"t-g>0"},{"$f":"IF(D2-B9>0,D2-B9,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(E2-B9>0,E2-B9,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(F2-B9>0,F2-B9,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(G2-B9>0,G2-B9,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(H2-B9>0,H2-B9,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(I2-B9>0,I2-B9,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(J2-B9>0,J2-B9,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(K2-B9>0,K2-B9,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L2-B9>0,L2-B9,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(M2-B9>0,M2-B9,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(N2-B9>0,N2-B9,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(O2-B9>0,O2-B9,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(P2-B9>0,P2-B9,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q2-B9>0,Q2-B9,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(R2-B9>0,R2-B9,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(S2-B9>0,S2-B9,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(T2-B9>0,T2-B9,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(U2-B9>0,U2-B9,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(V2-B9>0,V2-B9,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(W2-B9>0,W2-B9,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(X2-B9>0,X2-B9,0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"IF(D72=0,0,CHOOSE(D72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E72=0,0,CHOOSE(E72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":{"$error":"#DIV/0!"}},{"$f":"IF(F72=0,0,CHOOSE(F72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":{"$error":"#DIV/0!"}},{"$f":"IF(G72=0,0,CHOOSE(G72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":{"$error":"#DIV/0!"}},{"$f":"IF(H72=0,0,CHOOSE(H72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":{"$error":"#DIV/0!"}},{"$f":"IF(I72=0,0,CHOOSE(I72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":{"$error":"#DIV/0!"}},{"$f":"IF(J72=0,0,CHOOSE(J72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":{"$error":"#DIV/0!"}},{"$f":"IF(K72=0,0,CHOOSE(K72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":{"$error":"#DIV/0!"}},{"$f":"IF(L72=0,0,CHOOSE(L72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":{"$error":"#DIV/0!"}},{"$f":"IF(M72=0,0,CHOOSE(M72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":{"$error":"#DIV/0!"}},{"$f":"IF(N72=0,0,CHOOSE(N72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":{"$error":"#DIV/0!"}},{"$f":"IF(O72=0,0,CHOOSE(O72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":{"$error":"#DIV/0!"}},{"$f":"IF(P72=0,0,CHOOSE(P72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q72=0,0,CHOOSE(Q72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":{"$error":"#DIV/0!"}},{"$f":"IF(R72=0,0,CHOOSE(R72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":{"$error":"#DIV/0!"}},{"$f":"IF(S72=0,0,CHOOSE(S72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":{"$error":"#DIV/0!"}},{"$f":"IF(T72=0,0,CHOOSE(T72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":{"$error":"#DIV/0!"}},{"$f":"IF(U72=0,0,CHOOSE(U72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":{"$error":"#DIV/0!"}},{"$f":"IF(V72=0,0,CHOOSE(V72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":{"$error":"#DIV/0!"}},{"$f":"IF(W72=0,0,CHOOSE(W72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":{"$error":"#DIV/0!"}},{"$f":"IF(X72=0,0,CHOOSE(X72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$23","v":"t-m condition"},{"$f":"IF(D2-B8>0,D2-B8,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(E2-B8>0,E2-B8,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(F2-B8>0,F2-B8,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(G2-B8>0,G2-B8,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(H2-B8>0,H2-B8,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(I2-B8>0,I2-B8,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(J2-B8>0,J2-B8,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(K2-B8>0,K2-B8,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L2-B8>0,L2-B8,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(M2-B8>0,M2-B8,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(N2-B8>0,N2-B8,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(O2-B8>0,O2-B8,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(P2-B8>0,P2-B8,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q2-B8>0,Q2-B8,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(R2-B8>0,R2-B8,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(S2-B8>0,S2-B8,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(T2-B8>0,T2-B8,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(U2-B8>0,U2-B8,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(V2-B8>0,V2-B8,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(W2-B8>0,W2-B8,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(X2-B8>0,X2-B8,0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"IF(D74=0,0,CHOOSE(D74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E74=0,0,CHOOSE(E74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64))","v":{"$error":"#DIV/0!"}},{"$f":"IF(F74=0,0,CHOOSE(F74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64))","v":{"$error":"#DIV/0!"}},{"$f":"IF(G74=0,0,CHOOSE(G74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64))","v":{"$error":"#DIV/0!"}},{"$f":"IF(H74=0,0,CHOOSE(H74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64))","v":{"$error":"#DIV/0!"}},{"$f":"IF(I74=0,0,CHOOSE(I74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64))","v":{"$error":"#DIV/0!"}},{"$f":"IF(J74=0,0,CHOOSE(J74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64))","v":{"$error":"#DIV/0!"}},{"$f":"IF(K74=0,0,CHOOSE(K74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64))","v":{"$error":"#DIV/0!"}},{"$f":"IF(L74=0,0,CHOOSE(L74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64))","v":{"$error":"#DIV/0!"}},{"$f":"IF(M74=0,0,CHOOSE(M74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64))","v":{"$error":"#DIV/0!"}},{"$f":"IF(N74=0,0,CHOOSE(N74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64))","v":{"$error":"#DIV/0!"}},{"$f":"IF(O74=0,0,CHOOSE(O74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64))","v":{"$error":"#DIV/0!"}},{"$f":"IF(P74=0,0,CHOOSE(P74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q74=0,0,CHOOSE(Q74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64))","v":{"$error":"#DIV/0!"}},{"$f":"IF(R74=0,0,CHOOSE(R74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64))","v":{"$error":"#DIV/0!"}},{"$f":"IF(S74=0,0,CHOOSE(S74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64))","v":{"$error":"#DIV/0!"}},{"$f":"IF(T74=0,0,CHOOSE(T74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64))","v":{"$error":"#DIV/0!"}},{"$f":"IF(U74=0,0,CHOOSE(U74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64))","v":{"$error":"#DIV/0!"}},{"$f":"IF(V74=0,0,CHOOSE(V74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64))","v":{"$error":"#DIV/0!"}},{"$f":"IF(W74=0,0,CHOOSE(W74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64))","v":{"$error":"#DIV/0!"}},{"$f":"IF(X74=0,0,CHOOSE(X74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64))","v":{"$error":"#DIV/0!"}}]
[]
[]
[{"$f":"B6_Combo_mkt_ext!B3","v":"Bounds Test 6: Combined Shock for Market Access Countries"}]
[]
[null,null,{"$f":"$C$12","v":"New forex borrowing (gross, USD)"},{"$f":"B6_Combo_mkt_ext!D86","v":{"$error":"#VALUE!"}},{"$f":"B6_Combo_mkt_ext!E86","v":{"$error":"#VALUE!"}},{"$f":"B6_Combo_mkt_ext!F86","v":{"$error":"#VALUE!"}},{"$f":"B6_Combo_mkt_ext!G86","v":{"$error":"#VALUE!"}},{"$f":"B6_Combo_mkt_ext!H86","v":{"$error":"#VALUE!"}},{"$f":"B6_Combo_mkt_ext!I86","v":{"$error":"#VALUE!"}},{"$f":"B6_Combo_mkt_ext!J86","v":{"$error":"#VALUE!"}},{"$f":"B6_Combo_mkt_ext!K86","v":{"$error":"#VALUE!"}},{"$f":"B6_Combo_mkt_ext!L86","v":{"$error":"#VALUE!"}},{"$f":"B6_Combo_mkt_ext!M86","v":{"$error":"#VALUE!"}},{"$f":"B6_Combo_mkt_ext!N86","v":{"$error":"#VALUE!"}},{"$f":"B6_Combo_mkt_ext!O86","v":{"$error":"#VALUE!"}},{"$f":"B6_Combo_mkt_ext!P86","v":{"$error":"#VALUE!"}},{"$f":"B6_Combo_mkt_ext!Q86","v":{"$error":"#VALUE!"}},{"$f":"B6_Combo_mkt_ext!R86","v":{"$error":"#VALUE!"}},{"$f":"B6_Combo_mkt_ext!S86","v":{"$error":"#VALUE!"}},{"$f":"B6_Combo_mkt_ext!T86","v":{"$error":"#VALUE!"}},{"$f":"B6_Combo_mkt_ext!U86","v":{"$error":"#VALUE!"}},{"$f":"B6_Combo_mkt_ext!V86","v":{"$error":"#VALUE!"}},{"$f":"B6_Combo_mkt_ext!W86","v":{"$error":"#VALUE!"}},{"$f":"B6_Combo_mkt_ext!X86","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"$C$13","v":"cumulative"},{"$f":"D80","v":{"$error":"#VALUE!"}},{"$f":"SUM(D80:E80)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D80:F80)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D80:G80)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D80:H80)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D80:I80)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D80:J80)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D80:K80)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D80:L80)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D80:M80)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D80:N80)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D80:O80)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D80:P80)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D80:Q80)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D80:R80)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D80:S80)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D80:T80)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D80:U80)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D80:V80)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D80:W80)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D80:X80)","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"$C$14","v":"Stock of new forex debt (in USD)"},{"$f":"D80-D87","v":{"$error":"#VALUE!"}},{"$f":"D82+E80-E87","v":{"$error":"#VALUE!"}},{"$f":"E82+F80-F87","v":{"$error":"#VALUE!"}},{"$f":"F82+G80-G87","v":{"$error":"#VALUE!"}},{"$f":"G82+H80-H87","v":{"$error":"#VALUE!"}},{"$f":"H82+I80-I87","v":{"$error":"#VALUE!"}},{"$f":"I82+J80-J87","v":{"$error":"#VALUE!"}},{"$f":"J82+K80-K87","v":{"$error":"#VALUE!"}},{"$f":"K82+L80-L87","v":{"$error":"#VALUE!"}},{"$f":"L82+M80-M87","v":{"$error":"#VALUE!"}},{"$f":"M82+N80-N87","v":{"$error":"#VALUE!"}},{"$f":"N82+O80-O87","v":{"$error":"#VALUE!"}},{"$f":"O82+P80-P87","v":{"$error":"#VALUE!"}},{"$f":"P82+Q80-Q87","v":{"$error":"#VALUE!"}},{"$f":"Q82+R80-R87","v":{"$error":"#VALUE!"}},{"$f":"R82+S80-S87","v":{"$error":"#VALUE!"}},{"$f":"S82+T80-T87","v":{"$error":"#VALUE!"}},{"$f":"T82+U80-U87","v":{"$error":"#VALUE!"}},{"$f":"U82+V80-V87","v":{"$error":"#VALUE!"}},{"$f":"V82+W80-W87","v":{"$error":"#VALUE!"}},{"$f":"W82+X80-X87","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"$C$15","v":"PV of new forex debt (in USD)"},{"$f":"IF($B$6>=$B$7, D80, D80*$D$9/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$6>=$B$7,D83-E87+E80, D83*(1+$B$7)-E85+E80*$D$9/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$6>=$B$7,E83-F87+F80, E83*(1+$B$7)-F85+F80*$D$9/100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,{"$f":"$C$17","v":"Total debt service (in USD)"},{"$f":"D86+D87","v":{"$error":"#DIV/0!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"X86+X87","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"$C$18","v":"Interest"},0,{"$f":"D82*$B6","v":{"$error":"#VALUE!"}},{"$f":"E82*$B6","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,{"$f":"$C$19","v":"Amortization"},{"$f":"(D90-D92)/($B$8-$B$9)","v":{"$error":"#DIV/0!"}},{"$f":"(E90-E92)/($B$8-$B$9)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,{"$f":"$C$21","v":"t-g>0"},{"$f":"IF(D$2-$B$9>0,D$2-$B$9,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(E$2-$B$9>0,E$2-$B$9,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"IF(D89=0,0,CHOOSE(D89,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81,Y81,Z81,AA81,AB81,AC81,AD81,AE81,AF81))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E89=0,0,CHOOSE(E89,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81,Y81,Z81,AA81,AB81,AC81,AD81,AE81,AF81))","v":{"$error":"#DIV/0!"}},{"$f":"IF(F89=0,0,CHOOSE(F89,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81,Y81,Z81,AA81,AB81,AC81,AD81,AE81,AF81))","v":{"$error":"#DIV/0!"}},{"$f":"IF(G89=0,0,CHOOSE(G89,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81,Y81,Z81,AA81,AB81,AC81,AD81,AE81,AF81))","v":{"$error":"#DIV/0!"}},{"$f":"IF(H89=0,0,CHOOSE(H89,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81,Y81,Z81,AA81,AB81,AC81,AD81,AE81,AF81))","v":{"$error":"#DIV/0!"}},{"$f":"IF(I89=0,0,CHOOSE(I89,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81,Y81,Z81,AA81,AB81,AC81,AD81,AE81,AF81))","v":{"$error":"#DIV/0!"}},{"$f":"IF(J89=0,0,CHOOSE(J89,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81,Y81,Z81,AA81,AB81,AC81,AD81,AE81,AF81))","v":{"$error":"#DIV/0!"}},{"$f":"IF(K89=0,0,CHOOSE(K89,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81,Y81,Z81,AA81,AB81,AC81,AD81,AE81,AF81))","v":{"$error":"#DIV/0!"}},{"$f":"IF(L89=0,0,CHOOSE(L89,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81,Y81,Z81,AA81,AB81,AC81,AD81,AE81,AF81))","v":{"$error":"#DIV/0!"}},{"$f":"IF(M89=0,0,CHOOSE(M89,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81,Y81,Z81,AA81,AB81,AC81,AD81,AE81,AF81))","v":{"$error":"#DIV/0!"}},{"$f":"IF(N89=0,0,CHOOSE(N89,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81,Y81,Z81,AA81,AB81,AC81,AD81,AE81,AF81))","v":{"$error":"#DIV/0!"}},{"$f":"IF(O89=0,0,CHOOSE(O89,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81,Y81,Z81,AA81,AB81,AC81,AD81,AE81,AF81))","v":{"$error":"#DIV/0!"}},{"$f":"IF(P89=0,0,CHOOSE(P89,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81,Y81,Z81,AA81,AB81,AC81,AD81,AE81,AF81))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q89=0,0,CHOOSE(Q89,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81,Y81,Z81,AA81,AB81,AC81,AD81,AE81,AF81))","v":{"$error":"#DIV/0!"}},{"$f":"IF(R89=0,0,CHOOSE(R89,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81,Y81,Z81,AA81,AB81,AC81,AD81,AE81,AF81))","v":{"$error":"#DIV/0!"}},{"$f":"IF(S89=0,0,CHOOSE(S89,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81,Y81,Z81,AA81,AB81,AC81,AD81,AE81,AF81))","v":{"$error":"#DIV/0!"}},{"$f":"IF(T89=0,0,CHOOSE(T89,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81,Y81,Z81,AA81,AB81,AC81,AD81,AE81,AF81))","v":{"$error":"#DIV/0!"}},{"$f":"IF(U89=0,0,CHOOSE(U89,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81,Y81,Z81,AA81,AB81,AC81,AD81,AE81,AF81))","v":{"$error":"#DIV/0!"}},{"$f":"IF(V89=0,0,CHOOSE(V89,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81,Y81,Z81,AA81,AB81,AC81,AD81,AE81,AF81))","v":{"$error":"#DIV/0!"}},{"$f":"IF(W89=0,0,CHOOSE(W89,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81,Y81,Z81,AA81,AB81,AC81,AD81,AE81,AF81))","v":{"$error":"#DIV/0!"}},{"$f":"IF(X89=0,0,CHOOSE(X89,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81,Y81,Z81,AA81,AB81,AC81,AD81,AE81,AF81))","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$23","v":"t-m condition"},{"$f":"IF(D$2-$B$8>0,D$2-$B$8,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(E$2-$B$8>0,E$2-$B$8,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"IF(D91=0,0,CHOOSE(D91,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E91=0,0,CHOOSE(E91,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81))","v":{"$error":"#DIV/0!"}},{"$f":"IF(F91=0,0,CHOOSE(F91,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81))","v":{"$error":"#DIV/0!"}},{"$f":"IF(G91=0,0,CHOOSE(G91,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81))","v":{"$error":"#DIV/0!"}},{"$f":"IF(H91=0,0,CHOOSE(H91,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81))","v":{"$error":"#DIV/0!"}},{"$f":"IF(I91=0,0,CHOOSE(I91,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81))","v":{"$error":"#DIV/0!"}},{"$f":"IF(J91=0,0,CHOOSE(J91,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81))","v":{"$error":"#DIV/0!"}},{"$f":"IF(K91=0,0,CHOOSE(K91,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81))","v":{"$error":"#DIV/0!"}},{"$f":"IF(L91=0,0,CHOOSE(L91,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81))","v":{"$error":"#DIV/0!"}},{"$f":"IF(M91=0,0,CHOOSE(M91,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81))","v":{"$error":"#DIV/0!"}},{"$f":"IF(N91=0,0,CHOOSE(N91,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81))","v":{"$error":"#DIV/0!"}},{"$f":"IF(O91=0,0,CHOOSE(O91,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81))","v":{"$error":"#DIV/0!"}},{"$f":"IF(P91=0,0,CHOOSE(P91,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q91=0,0,CHOOSE(Q91,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81))","v":{"$error":"#DIV/0!"}},{"$f":"IF(R91=0,0,CHOOSE(R91,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81))","v":{"$error":"#DIV/0!"}},{"$f":"IF(S91=0,0,CHOOSE(S91,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81))","v":{"$error":"#DIV/0!"}},{"$f":"IF(T91=0,0,CHOOSE(T91,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81))","v":{"$error":"#DIV/0!"}},{"$f":"IF(U91=0,0,CHOOSE(U91,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81))","v":{"$error":"#DIV/0!"}},{"$f":"IF(V91=0,0,CHOOSE(V91,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81))","v":{"$error":"#DIV/0!"}},{"$f":"IF(W91=0,0,CHOOSE(W91,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81))","v":{"$error":"#DIV/0!"}},{"$f":"IF(X91=0,0,CHOOSE(X91,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81))","v":{"$error":"#DIV/0!"}}]
[]
[]
[{"$f":"+'B6_Combo_non-mkt_ext'!B3","v":"Bounds Test 6: Combined Shock for Non-Market Access Countries"}]
[]
[null,null,{"$f":"$C$12","v":"New forex borrowing (gross, USD)"},{"$f":"'B6_Combo_non-mkt_ext'!D86","v":{"$error":"#VALUE!"}},{"$f":"'B6_Combo_non-mkt_ext'!E86","v":{"$error":"#VALUE!"}},{"$f":"'B6_Combo_non-mkt_ext'!F86","v":{"$error":"#VALUE!"}},{"$f":"'B6_Combo_non-mkt_ext'!G86","v":{"$error":"#VALUE!"}},{"$f":"'B6_Combo_non-mkt_ext'!H86","v":{"$error":"#VALUE!"}},{"$f":"'B6_Combo_non-mkt_ext'!I86","v":{"$error":"#VALUE!"}},{"$f":"'B6_Combo_non-mkt_ext'!J86","v":{"$error":"#VALUE!"}},{"$f":"'B6_Combo_non-mkt_ext'!K86","v":{"$error":"#VALUE!"}},{"$f":"'B6_Combo_non-mkt_ext'!L86","v":{"$error":"#VALUE!"}},{"$f":"'B6_Combo_non-mkt_ext'!M86","v":{"$error":"#VALUE!"}},{"$f":"'B6_Combo_non-mkt_ext'!N86","v":{"$error":"#VALUE!"}},{"$f":"'B6_Combo_non-mkt_ext'!O86","v":{"$error":"#VALUE!"}},{"$f":"'B6_Combo_non-mkt_ext'!P86","v":{"$error":"#VALUE!"}},{"$f":"'B6_Combo_non-mkt_ext'!Q86","v":{"$error":"#VALUE!"}},{"$f":"'B6_Combo_non-mkt_ext'!R86","v":{"$error":"#VALUE!"}},{"$f":"'B6_Combo_non-mkt_ext'!S86","v":{"$error":"#VALUE!"}},{"$f":"'B6_Combo_non-mkt_ext'!T86","v":{"$error":"#VALUE!"}},{"$f":"'B6_Combo_non-mkt_ext'!U86","v":{"$error":"#VALUE!"}},{"$f":"'B6_Combo_non-mkt_ext'!V86","v":{"$error":"#VALUE!"}},{"$f":"'B6_Combo_non-mkt_ext'!W86","v":{"$error":"#VALUE!"}},{"$f":"'B6_Combo_non-mkt_ext'!X86","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"$C$13","v":"cumulative"},{"$f":"D97","v":{"$error":"#VALUE!"}},{"$f":"SUM(D97:E97)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D97:F97)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D97:G97)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D97:H97)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D97:I97)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D97:J97)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D97:K97)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D97:L97)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D97:M97)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D97:N97)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D97:O97)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D97:P97)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D97:Q97)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D97:R97)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D97:S97)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D97:T97)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D97:U97)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D97:V97)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D97:W97)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D97:X97)","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"$C$14","v":"Stock of new forex debt (in USD)"},{"$f":"D97-D104","v":{"$error":"#VALUE!"}},{"$f":"D99+E97-E104","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"W99+X97-X104","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"$C$15","v":"PV of new forex debt (in USD)"},{"$f":"IF($B$6>=$B$7, D97, D97*$D$9/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$6>=$B$7,D100-E104+E97, D100*(1+$B$7)-E102+E97*$D$9/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$6>=$B$7,E100-F104+F97, E100*(1+$B$7)-F102+F97*$D$9/100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,{"$f":"$C$17","v":"Total debt service (in USD)"},{"$f":"D103+D104","v":{"$error":"#DIV/0!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"X103+X104","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"$C$18","v":"Interest"},0,{"$f":"D99*B6","v":{"$error":"#VALUE!"}},{"$f":"E99*B6","v":{"$error":"#VALUE!"}},{"$f":"F99*B6","v":{"$error":"#VALUE!"}},{"$f":"G99*B6","v":{"$error":"#VALUE!"}},{"$f":"H99*B6","v":{"$error":"#VALUE!"}},{"$f":"I99*B6","v":{"$error":"#VALUE!"}},{"$f":"J99*B6","v":{"$error":"#VALUE!"}},{"$f":"K99*B6","v":{"$error":"#VALUE!"}},{"$f":"L99*B6","v":{"$error":"#VALUE!"}},{"$f":"M99*B6","v":{"$error":"#VALUE!"}},{"$f":"N99*B6","v":{"$error":"#VALUE!"}},{"$f":"O99*B6","v":{"$error":"#VALUE!"}},{"$f":"P99*B6","v":{"$error":"#VALUE!"}},{"$f":"Q99*B6","v":{"$error":"#VALUE!"}},{"$f":"R99*B6","v":{"$error":"#VALUE!"}},{"$f":"S99*B6","v":{"$error":"#VALUE!"}},{"$f":"T99*B6","v":{"$error":"#VALUE!"}},{"$f":"U99*B6","v":{"$error":"#VALUE!"}},{"$f":"V99*B6","v":{"$error":"#VALUE!"}},{"$f":"W99*B6","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"$C$19","v":"Amortization"},{"$f":"(D107-D109)/($B$8-$B$9)","v":{"$error":"#DIV/0!"}},{"$f":"(E107-E109)/($B$8-$B$9)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,{"$f":"$C$21","v":"t-g>0"},{"$f":"IF(D$2-$B$9>0,D$2-$B$9,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(E$2-$B$9>0,E$2-$B$9,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"IF(D106=0,0,CHOOSE(D106,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98,Y98,Z98,AA98,AB98,AC98,AD98,AE98,AF98))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E106=0,0,CHOOSE(E106,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98,Y98,Z98,AA98,AB98,AC98,AD98,AE98,AF98))","v":{"$error":"#DIV/0!"}},{"$f":"IF(F106=0,0,CHOOSE(F106,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98,Y98,Z98,AA98,AB98,AC98,AD98,AE98,AF98))","v":{"$error":"#DIV/0!"}},{"$f":"IF(G106=0,0,CHOOSE(G106,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98,Y98,Z98,AA98,AB98,AC98,AD98,AE98,AF98))","v":{"$error":"#DIV/0!"}},{"$f":"IF(H106=0,0,CHOOSE(H106,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98,Y98,Z98,AA98,AB98,AC98,AD98,AE98,AF98))","v":{"$error":"#DIV/0!"}},{"$f":"IF(I106=0,0,CHOOSE(I106,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98,Y98,Z98,AA98,AB98,AC98,AD98,AE98,AF98))","v":{"$error":"#DIV/0!"}},{"$f":"IF(J106=0,0,CHOOSE(J106,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98,Y98,Z98,AA98,AB98,AC98,AD98,AE98,AF98))","v":{"$error":"#DIV/0!"}},{"$f":"IF(K106=0,0,CHOOSE(K106,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98,Y98,Z98,AA98,AB98,AC98,AD98,AE98,AF98))","v":{"$error":"#DIV/0!"}},{"$f":"IF(L106=0,0,CHOOSE(L106,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98,Y98,Z98,AA98,AB98,AC98,AD98,AE98,AF98))","v":{"$error":"#DIV/0!"}},{"$f":"IF(M106=0,0,CHOOSE(M106,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98,Y98,Z98,AA98,AB98,AC98,AD98,AE98,AF98))","v":{"$error":"#DIV/0!"}},{"$f":"IF(N106=0,0,CHOOSE(N106,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98,Y98,Z98,AA98,AB98,AC98,AD98,AE98,AF98))","v":{"$error":"#DIV/0!"}},{"$f":"IF(O106=0,0,CHOOSE(O106,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98,Y98,Z98,AA98,AB98,AC98,AD98,AE98,AF98))","v":{"$error":"#DIV/0!"}},{"$f":"IF(P106=0,0,CHOOSE(P106,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98,Y98,Z98,AA98,AB98,AC98,AD98,AE98,AF98))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q106=0,0,CHOOSE(Q106,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98,Y98,Z98,AA98,AB98,AC98,AD98,AE98,AF98))","v":{"$error":"#DIV/0!"}},{"$f":"IF(R106=0,0,CHOOSE(R106,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98,Y98,Z98,AA98,AB98,AC98,AD98,AE98,AF98))","v":{"$error":"#DIV/0!"}},{"$f":"IF(S106=0,0,CHOOSE(S106,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98,Y98,Z98,AA98,AB98,AC98,AD98,AE98,AF98))","v":{"$error":"#DIV/0!"}},{"$f":"IF(T106=0,0,CHOOSE(T106,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98,Y98,Z98,AA98,AB98,AC98,AD98,AE98,AF98))","v":{"$error":"#DIV/0!"}},{"$f":"IF(U106=0,0,CHOOSE(U106,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98,Y98,Z98,AA98,AB98,AC98,AD98,AE98,AF98))","v":{"$error":"#DIV/0!"}},{"$f":"IF(V106=0,0,CHOOSE(V106,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98,Y98,Z98,AA98,AB98,AC98,AD98,AE98,AF98))","v":{"$error":"#DIV/0!"}},{"$f":"IF(W106=0,0,CHOOSE(W106,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98,Y98,Z98,AA98,AB98,AC98,AD98,AE98,AF98))","v":{"$error":"#DIV/0!"}},{"$f":"IF(X106=0,0,CHOOSE(X106,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98,Y98,Z98,AA98,AB98,AC98,AD98,AE98,AF98))","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$23","v":"t-m condition"},{"$f":"IF(D$2-$B$8>0,D$2-$B$8,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(E$2-$B$8>0,E$2-$B$8,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"IF(D108=0,0,CHOOSE(D108,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E108=0,0,CHOOSE(E108,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98))","v":{"$error":"#DIV/0!"}},{"$f":"IF(F108=0,0,CHOOSE(F108,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98))","v":{"$error":"#DIV/0!"}},{"$f":"IF(G108=0,0,CHOOSE(G108,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98))","v":{"$error":"#DIV/0!"}},{"$f":"IF(H108=0,0,CHOOSE(H108,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98))","v":{"$error":"#DIV/0!"}},{"$f":"IF(I108=0,0,CHOOSE(I108,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98))","v":{"$error":"#DIV/0!"}},{"$f":"IF(J108=0,0,CHOOSE(J108,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98))","v":{"$error":"#DIV/0!"}},{"$f":"IF(K108=0,0,CHOOSE(K108,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98))","v":{"$error":"#DIV/0!"}},{"$f":"IF(L108=0,0,CHOOSE(L108,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98))","v":{"$error":"#DIV/0!"}},{"$f":"IF(M108=0,0,CHOOSE(M108,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98))","v":{"$error":"#DIV/0!"}},{"$f":"IF(N108=0,0,CHOOSE(N108,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98))","v":{"$error":"#DIV/0!"}},{"$f":"IF(O108=0,0,CHOOSE(O108,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98))","v":{"$error":"#DIV/0!"}},{"$f":"IF(P108=0,0,CHOOSE(P108,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q108=0,0,CHOOSE(Q108,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98))","v":{"$error":"#DIV/0!"}},{"$f":"IF(R108=0,0,CHOOSE(R108,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98))","v":{"$error":"#DIV/0!"}},{"$f":"IF(S108=0,0,CHOOSE(S108,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98))","v":{"$error":"#DIV/0!"}},{"$f":"IF(T108=0,0,CHOOSE(T108,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98))","v":{"$error":"#DIV/0!"}},{"$f":"IF(U108=0,0,CHOOSE(U108,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98))","v":{"$error":"#DIV/0!"}},{"$f":"IF(V108=0,0,CHOOSE(V108,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98))","v":{"$error":"#DIV/0!"}},{"$f":"IF(W108=0,0,CHOOSE(W108,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98))","v":{"$error":"#DIV/0!"}},{"$f":"IF(X108=0,0,CHOOSE(X108,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98))","v":{"$error":"#DIV/0!"}}]
[]
[]
[{"$f":"+B5_depreciation_ext!B3","v":"Bounds Test 5: Exchange Rate Shock"}]
[]
[null,null,{"$f":"$C$12","v":"New forex borrowing (gross, USD)"},{"$f":"B5_depreciation_ext!D87","v":{"$error":"#VALUE!"}},{"$f":"B5_depreciation_ext!E87","v":{"$error":"#VALUE!"}},{"$f":"B5_depreciation_ext!F87","v":{"$error":"#VALUE!"}},{"$f":"B5_depreciation_ext!G87","v":{"$error":"#VALUE!"}},{"$f":"B5_depreciation_ext!H87","v":{"$error":"#VALUE!"}},{"$f":"B5_depreciation_ext!I87","v":{"$error":"#VALUE!"}},{"$f":"B5_depreciation_ext!J87","v":{"$error":"#VALUE!"}},{"$f":"B5_depreciation_ext!K87","v":{"$error":"#VALUE!"}},{"$f":"B5_depreciation_ext!L87","v":{"$error":"#VALUE!"}},{"$f":"B5_depreciation_ext!M87","v":{"$error":"#VALUE!"}},{"$f":"B5_depreciation_ext!N87","v":{"$error":"#VALUE!"}},{"$f":"B5_depreciation_ext!O87","v":{"$error":"#VALUE!"}},{"$f":"B5_depreciation_ext!P87","v":{"$error":"#VALUE!"}},{"$f":"B5_depreciation_ext!Q87","v":{"$error":"#VALUE!"}},{"$f":"B5_depreciation_ext!R87","v":{"$error":"#VALUE!"}},{"$f":"B5_depreciation_ext!S87","v":{"$error":"#VALUE!"}},{"$f":"B5_depreciation_ext!T87","v":{"$error":"#VALUE!"}},{"$f":"B5_depreciation_ext!U87","v":{"$error":"#VALUE!"}},{"$f":"B5_depreciation_ext!V87","v":{"$error":"#VALUE!"}},{"$f":"B5_depreciation_ext!W87","v":{"$error":"#VALUE!"}},{"$f":"B5_depreciation_ext!X87","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"$C$13","v":"cumulative"},{"$f":"D114","v":{"$error":"#VALUE!"}},{"$f":"SUM(D114:E114)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D114:F114)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D114:G114)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D114:H114)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D114:I114)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D114:J114)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D114:K114)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D114:L114)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D114:M114)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D114:N114)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D114:O114)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D114:P114)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D114:Q114)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D114:R114)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D114:S114)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D114:T114)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D114:U114)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D114:V114)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D114:W114)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D114:X114)","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"$C$14","v":"Stock of new forex debt (in USD)"},{"$f":"D114-D121","v":{"$error":"#VALUE!"}},{"$f":"D116+E114-E121","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,{"$f":"$C$15","v":"PV of new forex debt (in USD)"},{"$f":"IF($B$6>=$B$7, D114, D114*$D$9/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$6>=$B$7,D117-E121+E114, D117*(1+$B$7)-E119+E114*$D$9/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$6>=$B$7,E117-F121+F114, E117*(1+$B$7)-F119+F114*$D$9/100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,{"$f":"$C$17","v":"Total debt service (in USD)"},{"$f":"D120+D121","v":{"$error":"#DIV/0!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"X120+X121","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"$C$18","v":"Interest"},0,{"$f":"D116*B6","v":{"$error":"#VALUE!"}},{"$f":"E116*B6","v":{"$error":"#VALUE!"}},{"$f":"F116*B6","v":{"$error":"#VALUE!"}},{"$f":"G116*B6","v":{"$error":"#VALUE!"}},{"$f":"H116*B6","v":{"$error":"#VALUE!"}},{"$f":"I116*B6","v":{"$error":"#VALUE!"}},{"$f":"J116*B6","v":{"$error":"#VALUE!"}},{"$f":"K116*B6","v":{"$error":"#VALUE!"}},{"$f":"L116*B6","v":{"$error":"#VALUE!"}},{"$f":"M116*B6","v":{"$error":"#VALUE!"}},{"$f":"N116*B6","v":{"$error":"#VALUE!"}},{"$f":"O116*B6","v":{"$error":"#VALUE!"}},{"$f":"P116*B6","v":{"$error":"#VALUE!"}},{"$f":"Q116*B6","v":{"$error":"#VALUE!"}},{"$f":"R116*B6","v":{"$error":"#VALUE!"}},{"$f":"S116*B6","v":{"$error":"#VALUE!"}},{"$f":"T116*B6","v":{"$error":"#VALUE!"}},{"$f":"U116*B6","v":{"$error":"#VALUE!"}},{"$f":"V116*B6","v":{"$error":"#VALUE!"}},{"$f":"W116*B6","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"$C$19","v":"Amortization"},{"$f":"(D124-D126)/(B8-B9)","v":{"$error":"#DIV/0!"}},{"$f":"(E124-E126)/(B8-B9)","v":{"$error":"#DIV/0!"}},{"$f":"(F124-F126)/(B8-B9)","v":{"$error":"#DIV/0!"}},{"$f":"(G124-G126)/(B8-B9)","v":{"$error":"#DIV/0!"}},{"$f":"(H124-H126)/(B8-B9)","v":{"$error":"#DIV/0!"}},{"$f":"(I124-I126)/(B8-B9)","v":{"$error":"#DIV/0!"}},{"$f":"(J124-J126)/(B8-B9)","v":{"$error":"#DIV/0!"}},{"$f":"(K124-K126)/(B8-B9)","v":{"$error":"#DIV/0!"}},{"$f":"(L124-L126)/(B8-B9)","v":{"$error":"#DIV/0!"}},{"$f":"(M124-M126)/(B8-B9)","v":{"$error":"#DIV/0!"}},{"$f":"(N124-N126)/(B8-B9)","v":{"$error":"#DIV/0!"}},{"$f":"(O124-O126)/(B8-B9)","v":{"$error":"#DIV/0!"}},{"$f":"(P124-P126)/(B8-B9)","v":{"$error":"#DIV/0!"}},{"$f":"(Q124-Q126)/(B8-B9)","v":{"$error":"#DIV/0!"}},{"$f":"(R124-R126)/(B8-B9)","v":{"$error":"#DIV/0!"}},{"$f":"(S124-S126)/(B8-B9)","v":{"$error":"#DIV/0!"}},{"$f":"(T124-T126)/(B8-B9)","v":{"$error":"#DIV/0!"}},{"$f":"(U124-U126)/(B8-B9)","v":{"$error":"#DIV/0!"}},{"$f":"(V124-V126)/(B8-B9)","v":{"$error":"#DIV/0!"}},{"$f":"(W124-W126)/(B8-B9)","v":{"$error":"#DIV/0!"}},{"$f":"(X124-X126)/(B8-B9)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,{"$f":"$C$21","v":"t-g>0"},{"$f":"IF(D2-B9>0,D2-B9,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(E2-B9>0,E2-B9,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(F2-B9>0,F2-B9,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(G2-B9>0,G2-B9,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(H2-B9>0,H2-B9,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(I2-B9>0,I2-B9,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(J2-B9>0,J2-B9,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(K2-B9>0,K2-B9,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L2-B9>0,L2-B9,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(M2-B9>0,M2-B9,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(N2-B9>0,N2-B9,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(O2-B9>0,O2-B9,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(P2-B9>0,P2-B9,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q2-B9>0,Q2-B9,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(R2-B9>0,R2-B9,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(S2-B9>0,S2-B9,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(T2-B9>0,T2-B9,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(U2-B9>0,U2-B9,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(V2-B9>0,V2-B9,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(W2-B9>0,W2-B9,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(X2-B9>0,X2-B9,0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"IF(D123=0,0,CHOOSE(D123,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E123=0,0,CHOOSE(E123,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":{"$error":"#DIV/0!"}},{"$f":"IF(F123=0,0,CHOOSE(F123,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":{"$error":"#DIV/0!"}},{"$f":"IF(G123=0,0,CHOOSE(G123,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":{"$error":"#DIV/0!"}},{"$f":"IF(H123=0,0,CHOOSE(H123,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":{"$error":"#DIV/0!"}},{"$f":"IF(I123=0,0,CHOOSE(I123,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":{"$error":"#DIV/0!"}},{"$f":"IF(J123=0,0,CHOOSE(J123,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":{"$error":"#DIV/0!"}},{"$f":"IF(K123=0,0,CHOOSE(K123,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":{"$error":"#DIV/0!"}},{"$f":"IF(L123=0,0,CHOOSE(L123,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":{"$error":"#DIV/0!"}},{"$f":"IF(M123=0,0,CHOOSE(M123,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":{"$error":"#DIV/0!"}},{"$f":"IF(N123=0,0,CHOOSE(N123,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":{"$error":"#DIV/0!"}},{"$f":"IF(O123=0,0,CHOOSE(O123,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":{"$error":"#DIV/0!"}},{"$f":"IF(P123=0,0,CHOOSE(P123,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q123=0,0,CHOOSE(Q123,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":{"$error":"#DIV/0!"}},{"$f":"IF(R123=0,0,CHOOSE(R123,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":{"$error":"#DIV/0!"}},{"$f":"IF(S123=0,0,CHOOSE(S123,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":{"$error":"#DIV/0!"}},{"$f":"IF(T123=0,0,CHOOSE(T123,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":{"$error":"#DIV/0!"}},{"$f":"IF(U123=0,0,CHOOSE(U123,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":{"$error":"#DIV/0!"}},{"$f":"IF(V123=0,0,CHOOSE(V123,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":{"$error":"#DIV/0!"}},{"$f":"IF(W123=0,0,CHOOSE(W123,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":{"$error":"#DIV/0!"}},{"$f":"IF(X123=0,0,CHOOSE(X123,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$23","v":"t-m condition"},{"$f":"IF(D2-B8>0,D2-B8,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(E2-B8>0,E2-B8,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(F2-B8>0,F2-B8,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(G2-B8>0,G2-B8,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(H2-B8>0,H2-B8,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(I2-B8>0,I2-B8,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(J2-B8>0,J2-B8,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(K2-B8>0,K2-B8,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L2-B8>0,L2-B8,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(M2-B8>0,M2-B8,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(N2-B8>0,N2-B8,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(O2-B8>0,O2-B8,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(P2-B8>0,P2-B8,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q2-B8>0,Q2-B8,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(R2-B8>0,R2-B8,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(S2-B8>0,S2-B8,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(T2-B8>0,T2-B8,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(U2-B8>0,U2-B8,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(V2-B8>0,V2-B8,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(W2-B8>0,W2-B8,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(X2-B8>0,X2-B8,0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"IF(D125=0,0,CHOOSE(D125,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E125=0,0,CHOOSE(E125,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115))","v":{"$error":"#DIV/0!"}},{"$f":"IF(F125=0,0,CHOOSE(F125,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115))","v":{"$error":"#DIV/0!"}},{"$f":"IF(G125=0,0,CHOOSE(G125,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115))","v":{"$error":"#DIV/0!"}},{"$f":"IF(H125=0,0,CHOOSE(H125,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115))","v":{"$error":"#DIV/0!"}},{"$f":"IF(I125=0,0,CHOOSE(I125,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115))","v":{"$error":"#DIV/0!"}},{"$f":"IF(J125=0,0,CHOOSE(J125,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115))","v":{"$error":"#DIV/0!"}},{"$f":"IF(K125=0,0,CHOOSE(K125,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115))","v":{"$error":"#DIV/0!"}},{"$f":"IF(L125=0,0,CHOOSE(L125,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115))","v":{"$error":"#DIV/0!"}},{"$f":"IF(M125=0,0,CHOOSE(M125,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115))","v":{"$error":"#DIV/0!"}},{"$f":"IF(N125=0,0,CHOOSE(N125,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115))","v":{"$error":"#DIV/0!"}},{"$f":"IF(O125=0,0,CHOOSE(O125,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115))","v":{"$error":"#DIV/0!"}},{"$f":"IF(P125=0,0,CHOOSE(P125,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q125=0,0,CHOOSE(Q125,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115))","v":{"$error":"#DIV/0!"}},{"$f":"IF(R125=0,0,CHOOSE(R125,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115))","v":{"$error":"#DIV/0!"}},{"$f":"IF(S125=0,0,CHOOSE(S125,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115))","v":{"$error":"#DIV/0!"}},{"$f":"IF(T125=0,0,CHOOSE(T125,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115))","v":{"$error":"#DIV/0!"}},{"$f":"IF(U125=0,0,CHOOSE(U125,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115))","v":{"$error":"#DIV/0!"}},{"$f":"IF(V125=0,0,CHOOSE(V125,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115))","v":{"$error":"#DIV/0!"}},{"$f":"IF(W125=0,0,CHOOSE(W125,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115))","v":{"$error":"#DIV/0!"}},{"$f":"IF(X125=0,0,CHOOSE(X125,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115))","v":{"$error":"#DIV/0!"}}]
[]
[]
[{"$f":"'C3_Commodity prices_ext'!B3","v":"Tailored Stress Test 3. Commodity Price shock -External"}]
[]
[null,null,{"$f":"$C$12","v":"New forex borrowing (gross, USD)"},{"$f":"'C3_Commodity prices_ext'!D92","v":{"$error":"#VALUE!"}},{"$f":"'C3_Commodity prices_ext'!E92","v":{"$error":"#VALUE!"}},{"$f":"'C3_Commodity prices_ext'!F92","v":{"$error":"#VALUE!"}},{"$f":"'C3_Commodity prices_ext'!G92","v":{"$error":"#VALUE!"}},{"$f":"'C3_Commodity prices_ext'!H92","v":{"$error":"#VALUE!"}},{"$f":"'C3_Commodity prices_ext'!I92","v":{"$error":"#VALUE!"}},{"$f":"'C3_Commodity prices_ext'!J92","v":{"$error":"#VALUE!"}},{"$f":"'C3_Commodity prices_ext'!K92","v":{"$error":"#VALUE!"}},{"$f":"'C3_Commodity prices_ext'!L92","v":{"$error":"#VALUE!"}},{"$f":"'C3_Commodity prices_ext'!M92","v":{"$error":"#VALUE!"}},{"$f":"'C3_Commodity prices_ext'!N92","v":{"$error":"#VALUE!"}},{"$f":"'C3_Commodity prices_ext'!O92","v":{"$error":"#VALUE!"}},{"$f":"'C3_Commodity prices_ext'!P92","v":{"$error":"#VALUE!"}},{"$f":"'C3_Commodity prices_ext'!Q92","v":{"$error":"#VALUE!"}},{"$f":"'C3_Commodity prices_ext'!R92","v":{"$error":"#VALUE!"}},{"$f":"'C3_Commodity prices_ext'!S92","v":{"$error":"#VALUE!"}},{"$f":"'C3_Commodity prices_ext'!T92","v":{"$error":"#VALUE!"}},{"$f":"'C3_Commodity prices_ext'!U92","v":{"$error":"#VALUE!"}},{"$f":"'C3_Commodity prices_ext'!V92","v":{"$error":"#VALUE!"}},{"$f":"'C3_Commodity prices_ext'!W92","v":{"$error":"#VALUE!"}},{"$f":"'C3_Commodity prices_ext'!X92","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"$C$13","v":"cumulative"},{"$f":"D131","v":{"$error":"#VALUE!"}},{"$f":"SUM(D131:E131)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D131:F131)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D131:G131)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D131:H131)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D131:I131)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D131:J131)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D131:K131)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D131:L131)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D131:M131)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D131:N131)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D131:O131)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D131:P131)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D131:Q131)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D131:R131)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D131:S131)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D131:T131)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D131:U131)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D131:V131)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D131:W131)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D131:X131)","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"$C$14","v":"Stock of new forex debt (in USD)"},{"$f":"D131-D138","v":{"$error":"#VALUE!"}},{"$f":"D133+E131-E138","v":{"$error":"#VALUE!"}},{"$f":"E133+F131-F138","v":{"$error":"#VALUE!"}},{"$f":"F133+G131-G138","v":{"$error":"#VALUE!"}},{"$f":"G133+H131-H138","v":{"$error":"#VALUE!"}},{"$f":"H133+I131-I138","v":{"$error":"#VALUE!"}},{"$f":"I133+J131-J138","v":{"$error":"#VALUE!"}},{"$f":"J133+K131-K138","v":{"$error":"#VALUE!"}},{"$f":"K133+L131-L138","v":{"$error":"#VALUE!"}},{"$f":"L133+M131-M138","v":{"$error":"#VALUE!"}},{"$f":"M133+N131-N138","v":{"$error":"#VALUE!"}},{"$f":"N133+O131-O138","v":{"$error":"#VALUE!"}},{"$f":"O133+P131-P138","v":{"$error":"#VALUE!"}},{"$f":"P133+Q131-Q138","v":{"$error":"#VALUE!"}},{"$f":"Q133+R131-R138","v":{"$error":"#VALUE!"}},{"$f":"R133+S131-S138","v":{"$error":"#VALUE!"}},{"$f":"S133+T131-T138","v":{"$error":"#VALUE!"}},{"$f":"T133+U131-U138","v":{"$error":"#VALUE!"}},{"$f":"U133+V131-V138","v":{"$error":"#VALUE!"}},{"$f":"V133+W131-W138","v":{"$error":"#VALUE!"}},{"$f":"W133+X131-X138","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"$C$15","v":"PV of new forex debt (in USD)"},{"$f":"IF($B$6>=$B$7, D131, D131*$D$9/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$6>=$B$7,D134-E138+E131, D134*(1+$B$7)-E136+E131*$D$9/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$6>=$B$7,E134-F138+F131, E134*(1+$B$7)-F136+F131*$D$9/100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,{"$f":"$C$17","v":"Total debt service (in USD)"},{"$f":"D137+D138","v":{"$error":"#DIV/0!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"X137+X138","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"$C$18","v":"Interest"},0,{"$f":"D133*$B$6","v":{"$error":"#VALUE!"}},{"$f":"E133*$B$6","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,{"$f":"$C$19","v":"Amortization"},{"$f":"(D141-D143)/($B$8-$B$9)","v":{"$error":"#DIV/0!"}},{"$f":"(E141-E143)/($B$8-$B$9)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,{"$f":"$C$21","v":"t-g>0"},{"$f":"IF(D2-$B$9>0,D2-$B$9,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"IF(D140=0,0,CHOOSE(D140,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132,Y132,Z132,AA132,AB132,AC132,AD132,AE132,AF132))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E140=0,0,CHOOSE(E140,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132,Y132,Z132,AA132,AB132,AC132,AD132,AE132,AF132))","v":{"$error":"#DIV/0!"}},{"$f":"IF(F140=0,0,CHOOSE(F140,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132,Y132,Z132,AA132,AB132,AC132,AD132,AE132,AF132))","v":{"$error":"#DIV/0!"}},{"$f":"IF(G140=0,0,CHOOSE(G140,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132,Y132,Z132,AA132,AB132,AC132,AD132,AE132,AF132))","v":{"$error":"#DIV/0!"}},{"$f":"IF(H140=0,0,CHOOSE(H140,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132,Y132,Z132,AA132,AB132,AC132,AD132,AE132,AF132))","v":{"$error":"#DIV/0!"}},{"$f":"IF(I140=0,0,CHOOSE(I140,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132,Y132,Z132,AA132,AB132,AC132,AD132,AE132,AF132))","v":{"$error":"#DIV/0!"}},{"$f":"IF(J140=0,0,CHOOSE(J140,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132,Y132,Z132,AA132,AB132,AC132,AD132,AE132,AF132))","v":{"$error":"#DIV/0!"}},{"$f":"IF(K140=0,0,CHOOSE(K140,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132,Y132,Z132,AA132,AB132,AC132,AD132,AE132,AF132))","v":{"$error":"#DIV/0!"}},{"$f":"IF(L140=0,0,CHOOSE(L140,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132,Y132,Z132,AA132,AB132,AC132,AD132,AE132,AF132))","v":{"$error":"#DIV/0!"}},{"$f":"IF(M140=0,0,CHOOSE(M140,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132,Y132,Z132,AA132,AB132,AC132,AD132,AE132,AF132))","v":{"$error":"#DIV/0!"}},{"$f":"IF(N140=0,0,CHOOSE(N140,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132,Y132,Z132,AA132,AB132,AC132,AD132,AE132,AF132))","v":{"$error":"#DIV/0!"}},{"$f":"IF(O140=0,0,CHOOSE(O140,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132,Y132,Z132,AA132,AB132,AC132,AD132,AE132,AF132))","v":{"$error":"#DIV/0!"}},{"$f":"IF(P140=0,0,CHOOSE(P140,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132,Y132,Z132,AA132,AB132,AC132,AD132,AE132,AF132))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q140=0,0,CHOOSE(Q140,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132,Y132,Z132,AA132,AB132,AC132,AD132,AE132,AF132))","v":{"$error":"#DIV/0!"}},{"$f":"IF(R140=0,0,CHOOSE(R140,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132,Y132,Z132,AA132,AB132,AC132,AD132,AE132,AF132))","v":{"$error":"#DIV/0!"}},{"$f":"IF(S140=0,0,CHOOSE(S140,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132,Y132,Z132,AA132,AB132,AC132,AD132,AE132,AF132))","v":{"$error":"#DIV/0!"}},{"$f":"IF(T140=0,0,CHOOSE(T140,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132,Y132,Z132,AA132,AB132,AC132,AD132,AE132,AF132))","v":{"$error":"#DIV/0!"}},{"$f":"IF(U140=0,0,CHOOSE(U140,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132,Y132,Z132,AA132,AB132,AC132,AD132,AE132,AF132))","v":{"$error":"#DIV/0!"}},{"$f":"IF(V140=0,0,CHOOSE(V140,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132,Y132,Z132,AA132,AB132,AC132,AD132,AE132,AF132))","v":{"$error":"#DIV/0!"}},{"$f":"IF(W140=0,0,CHOOSE(W140,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132,Y132,Z132,AA132,AB132,AC132,AD132,AE132,AF132))","v":{"$error":"#DIV/0!"}},{"$f":"IF(X140=0,0,CHOOSE(X140,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132,Y132,Z132,AA132,AB132,AC132,AD132,AE132,AF132))","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$23","v":"t-m condition"},{"$f":"IF(D2-$B$8>0,D2-$B$8,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"IF(D142=0,0,CHOOSE(D142,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E142=0,0,CHOOSE(E142,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132))","v":{"$error":"#DIV/0!"}},{"$f":"IF(F142=0,0,CHOOSE(F142,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132))","v":{"$error":"#DIV/0!"}},{"$f":"IF(G142=0,0,CHOOSE(G142,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132))","v":{"$error":"#DIV/0!"}},{"$f":"IF(H142=0,0,CHOOSE(H142,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132))","v":{"$error":"#DIV/0!"}},{"$f":"IF(I142=0,0,CHOOSE(I142,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132))","v":{"$error":"#DIV/0!"}},{"$f":"IF(J142=0,0,CHOOSE(J142,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132))","v":{"$error":"#DIV/0!"}},{"$f":"IF(K142=0,0,CHOOSE(K142,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132))","v":{"$error":"#DIV/0!"}},{"$f":"IF(L142=0,0,CHOOSE(L142,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132))","v":{"$error":"#DIV/0!"}},{"$f":"IF(M142=0,0,CHOOSE(M142,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132))","v":{"$error":"#DIV/0!"}},{"$f":"IF(N142=0,0,CHOOSE(N142,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132))","v":{"$error":"#DIV/0!"}},{"$f":"IF(O142=0,0,CHOOSE(O142,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132))","v":{"$error":"#DIV/0!"}},{"$f":"IF(P142=0,0,CHOOSE(P142,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q142=0,0,CHOOSE(Q142,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132))","v":{"$error":"#DIV/0!"}},{"$f":"IF(R142=0,0,CHOOSE(R142,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132))","v":{"$error":"#DIV/0!"}},{"$f":"IF(S142=0,0,CHOOSE(S142,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132))","v":{"$error":"#DIV/0!"}},{"$f":"IF(T142=0,0,CHOOSE(T142,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132))","v":{"$error":"#DIV/0!"}},{"$f":"IF(U142=0,0,CHOOSE(U142,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132))","v":{"$error":"#DIV/0!"}},{"$f":"IF(V142=0,0,CHOOSE(V142,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132))","v":{"$error":"#DIV/0!"}},{"$f":"IF(W142=0,0,CHOOSE(W142,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132))","v":{"$error":"#DIV/0!"}},{"$f":"IF(X142=0,0,CHOOSE(X142,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132))","v":{"$error":"#DIV/0!"}}]
[]
[{"$f":"'C4_Market_financing'!B3","v":"Tailored stress test 4: Market Financing Stress Test"}]
[]
[{"$f":"A6","v":"Average interest rate on new debt"},{"$f":"'C4_Market_financing'!K41","v":0},{"$f":"$C$12","v":"New forex borrowing (gross, USD)"},null,{"$f":"'C4_Market_financing'!E73","v":{"$error":"#DIV/0!"}},{"$f":"'C4_Market_financing'!F73","v":{"$error":"#DIV/0!"}},{"$f":"'C4_Market_financing'!G73","v":{"$error":"#DIV/0!"}}]
[{"$f":"A7","v":"USD Discount rate"},{"$f":"B7","v":0.05},{"$f":"$C$13","v":"cumulative"},{"$f":"D147","v":0},{"$f":"SUM(D147:E147)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D147:F147)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D147:G147)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D147:H147)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D147:I147)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D147:J147)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D147:K147)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D147:L147)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D147:M147)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D147:N147)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D147:O147)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D147:P147)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D147:Q147)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D147:R147)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D147:S147)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D147:T147)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D147:U147)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D147:V147)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D147:W147)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D147:X147)","v":{"$error":"#DIV/0!"}}]
[{"$f":"A8","v":"Average maturity of new debt"},{"$f":"'C4_Market_financing'!H41","v":0},{"$f":"$C$14","v":"Stock of new forex debt (in USD)"},{"$f":"D147-D154","v":{"$error":"#DIV/0!"}},{"$f":"D149+E147-E154","v":{"$error":"#DIV/0!"}},{"$f":"E149+F147-F154","v":{"$error":"#DIV/0!"}},{"$f":"F149+G147-G154","v":{"$error":"#DIV/0!"}},{"$f":"G149+H147-H154","v":{"$error":"#DIV/0!"}},{"$f":"H149+I147-I154","v":{"$error":"#DIV/0!"}},{"$f":"I149+J147-J154","v":{"$error":"#DIV/0!"}},{"$f":"J149+K147-K154","v":{"$error":"#DIV/0!"}},{"$f":"K149+L147-L154","v":{"$error":"#DIV/0!"}},{"$f":"L149+M147-M154","v":{"$error":"#DIV/0!"}},{"$f":"M149+N147-N154","v":{"$error":"#DIV/0!"}},{"$f":"N149+O147-O154","v":{"$error":"#DIV/0!"}},{"$f":"O149+P147-P154","v":{"$error":"#DIV/0!"}},{"$f":"P149+Q147-Q154","v":{"$error":"#DIV/0!"}},{"$f":"Q149+R147-R154","v":{"$error":"#DIV/0!"}},{"$f":"R149+S147-S154","v":{"$error":"#DIV/0!"}},{"$f":"S149+T147-T154","v":{"$error":"#DIV/0!"}},{"$f":"T149+U147-U154","v":{"$error":"#DIV/0!"}},{"$f":"U149+V147-V154","v":{"$error":"#DIV/0!"}},{"$f":"V149+W147-W154","v":{"$error":"#DIV/0!"}},{"$f":"W149+X147-X154","v":{"$error":"#DIV/0!"}}]
[{"$f":"A9","v":"Average grace period on new debt"},{"$f":"'C4_Market_financing'!I41","v":0},{"$f":"$C$15","v":"PV of new forex debt (in USD)"},{"$f":"IF($B$147>=$B$148, D147, D147*$D$9/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$147>=$B$148,D150-E154+E147, D150*(1+$B$7)-E152+E147*$D$9/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$147>=$B$148,E150-F154+F147, E150*(1+$B$7)-F152+F147*$D$9/100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,{"$f":"$C$17","v":"Total debt service (in USD)"},{"$f":"D153+D154","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"X153+X154","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$18","v":"Interest"},0,{"$f":"D149*$B147","v":{"$error":"#DIV/0!"}},{"$f":"E149*$B147","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"$C$19","v":"Amortization"},{"$f":"(D157-D159)/($B149-$B150)","v":{"$error":"#DIV/0!"}},{"$f":"(E157-E159)/($B149-$B150)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,{"$f":"$C$21","v":"t-g>0"},{"$f":"IF(D2-$B150>0,D2-$B150,0)","v":0},{"$f":"IF(E2-$B150>0,E2-$B150,0)","v":1},2,{"$f":"IF(G2-$B150>0,G2-$B150,0)","v":3},{"$f":"IF(H2-$B150>0,H2-$B150,0)","v":4},5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,{"$f":"IF(D156=0,0,CHOOSE(D156,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148,Y148,Z148,AA148,AB148,AC148,AD148,AE148,AF148))","v":0},{"$f":"IF(E156=0,0,CHOOSE(E156,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148,Y148,Z148,AA148,AB148,AC148,AD148,AE148,AF148))","v":0},{"$f":"IF(F156=0,0,CHOOSE(F156,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148,Y148,Z148,AA148,AB148,AC148,AD148,AE148,AF148))","v":{"$error":"#DIV/0!"}},{"$f":"IF(G156=0,0,CHOOSE(G156,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148,Y148,Z148,AA148,AB148,AC148,AD148,AE148,AF148))","v":{"$error":"#DIV/0!"}},{"$f":"IF(H156=0,0,CHOOSE(H156,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148,Y148,Z148,AA148,AB148,AC148,AD148,AE148,AF148))","v":{"$error":"#DIV/0!"}},{"$f":"IF(I156=0,0,CHOOSE(I156,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148,Y148,Z148,AA148,AB148,AC148,AD148,AE148,AF148))","v":{"$error":"#DIV/0!"}},{"$f":"IF(J156=0,0,CHOOSE(J156,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148,Y148,Z148,AA148,AB148,AC148,AD148,AE148,AF148))","v":{"$error":"#DIV/0!"}},{"$f":"IF(K156=0,0,CHOOSE(K156,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148,Y148,Z148,AA148,AB148,AC148,AD148,AE148,AF148))","v":{"$error":"#DIV/0!"}},{"$f":"IF(L156=0,0,CHOOSE(L156,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148,Y148,Z148,AA148,AB148,AC148,AD148,AE148,AF148))","v":{"$error":"#DIV/0!"}},{"$f":"IF(M156=0,0,CHOOSE(M156,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148,Y148,Z148,AA148,AB148,AC148,AD148,AE148,AF148))","v":{"$error":"#DIV/0!"}},{"$f":"IF(N156=0,0,CHOOSE(N156,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148,Y148,Z148,AA148,AB148,AC148,AD148,AE148,AF148))","v":{"$error":"#DIV/0!"}},{"$f":"IF(O156=0,0,CHOOSE(O156,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148,Y148,Z148,AA148,AB148,AC148,AD148,AE148,AF148))","v":{"$error":"#DIV/0!"}},{"$f":"IF(P156=0,0,CHOOSE(P156,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148,Y148,Z148,AA148,AB148,AC148,AD148,AE148,AF148))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q156=0,0,CHOOSE(Q156,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148,Y148,Z148,AA148,AB148,AC148,AD148,AE148,AF148))","v":{"$error":"#DIV/0!"}},{"$f":"IF(R156=0,0,CHOOSE(R156,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148,Y148,Z148,AA148,AB148,AC148,AD148,AE148,AF148))","v":{"$error":"#DIV/0!"}},{"$f":"IF(S156=0,0,CHOOSE(S156,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148,Y148,Z148,AA148,AB148,AC148,AD148,AE148,AF148))","v":{"$error":"#DIV/0!"}},{"$f":"IF(T156=0,0,CHOOSE(T156,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148,Y148,Z148,AA148,AB148,AC148,AD148,AE148,AF148))","v":{"$error":"#DIV/0!"}},{"$f":"IF(U156=0,0,CHOOSE(U156,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148,Y148,Z148,AA148,AB148,AC148,AD148,AE148,AF148))","v":{"$error":"#DIV/0!"}},{"$f":"IF(V156=0,0,CHOOSE(V156,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148,Y148,Z148,AA148,AB148,AC148,AD148,AE148,AF148))","v":{"$error":"#DIV/0!"}},{"$f":"IF(W156=0,0,CHOOSE(W156,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148,Y148,Z148,AA148,AB148,AC148,AD148,AE148,AF148))","v":{"$error":"#DIV/0!"}},{"$f":"IF(X156=0,0,CHOOSE(X156,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148,Y148,Z148,AA148,AB148,AC148,AD148,AE148,AF148))","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$23","v":"t-m condition"},{"$f":"IF(D2-$B149>0,D2-$B149,0)","v":0},{"$f":"IF(E2-$B149>0,E2-$B149,0)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,{"$f":"IF(D158=0,0,CHOOSE(D158,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148))","v":0},{"$f":"IF(E158=0,0,CHOOSE(E158,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148))","v":0},{"$f":"IF(F158=0,0,CHOOSE(F158,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148))","v":{"$error":"#DIV/0!"}},{"$f":"IF(G158=0,0,CHOOSE(G158,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148))","v":{"$error":"#DIV/0!"}},{"$f":"IF(H158=0,0,CHOOSE(H158,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148))","v":{"$error":"#DIV/0!"}},{"$f":"IF(I158=0,0,CHOOSE(I158,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148))","v":{"$error":"#DIV/0!"}},{"$f":"IF(J158=0,0,CHOOSE(J158,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148))","v":{"$error":"#DIV/0!"}},{"$f":"IF(K158=0,0,CHOOSE(K158,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148))","v":{"$error":"#DIV/0!"}},{"$f":"IF(L158=0,0,CHOOSE(L158,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148))","v":{"$error":"#DIV/0!"}},{"$f":"IF(M158=0,0,CHOOSE(M158,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148))","v":{"$error":"#DIV/0!"}},{"$f":"IF(N158=0,0,CHOOSE(N158,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148))","v":{"$error":"#DIV/0!"}},{"$f":"IF(O158=0,0,CHOOSE(O158,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148))","v":{"$error":"#DIV/0!"}},{"$f":"IF(P158=0,0,CHOOSE(P158,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q158=0,0,CHOOSE(Q158,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148))","v":{"$error":"#DIV/0!"}},{"$f":"IF(R158=0,0,CHOOSE(R158,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148))","v":{"$error":"#DIV/0!"}},{"$f":"IF(S158=0,0,CHOOSE(S158,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148))","v":{"$error":"#DIV/0!"}},{"$f":"IF(T158=0,0,CHOOSE(T158,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148))","v":{"$error":"#DIV/0!"}},{"$f":"IF(U158=0,0,CHOOSE(U158,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148))","v":{"$error":"#DIV/0!"}},{"$f":"IF(V158=0,0,CHOOSE(V158,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148))","v":{"$error":"#DIV/0!"}},{"$f":"IF(W158=0,0,CHOOSE(W158,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148))","v":{"$error":"#DIV/0!"}},{"$f":"IF(X158=0,0,CHOOSE(X158,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148))","v":{"$error":"#DIV/0!"}}]
[]
[null,null,{"$f":"$C$12","v":"New forex borrowing (gross, USD)"},null,null,null,null,{"$f":"'C4_Market_financing'!H73","v":{"$error":"#DIV/0!"}},{"$f":"'C4_Market_financing'!I73","v":{"$error":"#DIV/0!"}},{"$f":"'C4_Market_financing'!J73","v":{"$error":"#DIV/0!"}},{"$f":"'C4_Market_financing'!K73","v":{"$error":"#DIV/0!"}},{"$f":"'C4_Market_financing'!L73","v":{"$error":"#DIV/0!"}},{"$f":"'C4_Market_financing'!M73","v":{"$error":"#DIV/0!"}},{"$f":"'C4_Market_financing'!N73","v":{"$error":"#DIV/0!"}},{"$f":"'C4_Market_financing'!O73","v":{"$error":"#DIV/0!"}},{"$f":"'C4_Market_financing'!P73","v":{"$error":"#DIV/0!"}},{"$f":"'C4_Market_financing'!Q73","v":{"$error":"#DIV/0!"}},{"$f":"'C4_Market_financing'!R73","v":{"$error":"#DIV/0!"}},{"$f":"'C4_Market_financing'!S73","v":{"$error":"#DIV/0!"}},{"$f":"'C4_Market_financing'!T73","v":{"$error":"#DIV/0!"}},{"$f":"'C4_Market_financing'!U73","v":{"$error":"#DIV/0!"}},{"$f":"'C4_Market_financing'!V73","v":{"$error":"#DIV/0!"}},{"$f":"'C4_Market_financing'!W73","v":{"$error":"#DIV/0!"}},{"$f":"'C4_Market_financing'!X73","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$13","v":"cumulative"},{"$f":"D161","v":0},{"$f":"SUM(D161:E161)","v":0},{"$f":"SUM(D161:F161)","v":0},{"$f":"SUM(D161:G161)","v":0},{"$f":"SUM(D161:H161)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D161:I161)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D161:J161)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D161:K161)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D161:L161)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D161:M161)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D161:N161)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D161:O161)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D161:P161)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D161:Q161)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D161:R161)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D161:S161)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D161:T161)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D161:U161)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D161:V161)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D161:W161)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D161:X161)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$14","v":"Stock of new forex debt (in USD)"},{"$f":"D161-D168","v":{"$error":"#DIV/0!"}},{"$f":"D163+E161-E168","v":{"$error":"#DIV/0!"}},{"$f":"E163+F161-F168","v":{"$error":"#DIV/0!"}},{"$f":"F163+G161-G168","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"$C$15","v":"PV of new forex debt (in USD)"},{"$f":"IF($B$6>=$B$7, D161, D161*$D$9/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$6>=$B$7,D164-E168+E161, D164*(1+$B$7)-E166+E161*$D$9/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$6>=$B$7,E164-F168+F161, E164*(1+$B$7)-F166+F161*$D$9/100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,{"$f":"$C$17","v":"Total debt service (in USD)"},{"$f":"D167+D168","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"X167+X168","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$18","v":"Interest"},0,{"$f":"D163*$B$6","v":{"$error":"#DIV/0!"}},{"$f":"E163*$B$6","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"$C$19","v":"Amortization"},{"$f":"IF(($B$8-$B$9)=0, 0, (D171-D173)/($B$8-$B$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(($B$8-$B$9)=0, 0, (E171-E173)/($B$8-$B$9))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,{"$f":"$C$21","v":"t-g>0"},{"$f":"IF(D2-$B9>0,D2-$B9,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(E2-$B9>0,E2-$B9,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"IF(D170=0,0,CHOOSE(D170,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162,Y162,Z162,AA162,AB162,AC162,AD162,AE162,AF162))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E170=0,0,CHOOSE(E170,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162,Y162,Z162,AA162,AB162,AC162,AD162,AE162,AF162))","v":{"$error":"#DIV/0!"}},{"$f":"IF(F170=0,0,CHOOSE(F170,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162,Y162,Z162,AA162,AB162,AC162,AD162,AE162,AF162))","v":{"$error":"#DIV/0!"}},{"$f":"IF(G170=0,0,CHOOSE(G170,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162,Y162,Z162,AA162,AB162,AC162,AD162,AE162,AF162))","v":{"$error":"#DIV/0!"}},{"$f":"IF(H170=0,0,CHOOSE(H170,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162,Y162,Z162,AA162,AB162,AC162,AD162,AE162,AF162))","v":{"$error":"#DIV/0!"}},{"$f":"IF(I170=0,0,CHOOSE(I170,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162,Y162,Z162,AA162,AB162,AC162,AD162,AE162,AF162))","v":{"$error":"#DIV/0!"}},{"$f":"IF(J170=0,0,CHOOSE(J170,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162,Y162,Z162,AA162,AB162,AC162,AD162,AE162,AF162))","v":{"$error":"#DIV/0!"}},{"$f":"IF(K170=0,0,CHOOSE(K170,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162,Y162,Z162,AA162,AB162,AC162,AD162,AE162,AF162))","v":{"$error":"#DIV/0!"}},{"$f":"IF(L170=0,0,CHOOSE(L170,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162,Y162,Z162,AA162,AB162,AC162,AD162,AE162,AF162))","v":{"$error":"#DIV/0!"}},{"$f":"IF(M170=0,0,CHOOSE(M170,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162,Y162,Z162,AA162,AB162,AC162,AD162,AE162,AF162))","v":{"$error":"#DIV/0!"}},{"$f":"IF(N170=0,0,CHOOSE(N170,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162,Y162,Z162,AA162,AB162,AC162,AD162,AE162,AF162))","v":{"$error":"#DIV/0!"}},{"$f":"IF(O170=0,0,CHOOSE(O170,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162,Y162,Z162,AA162,AB162,AC162,AD162,AE162,AF162))","v":{"$error":"#DIV/0!"}},{"$f":"IF(P170=0,0,CHOOSE(P170,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162,Y162,Z162,AA162,AB162,AC162,AD162,AE162,AF162))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q170=0,0,CHOOSE(Q170,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162,Y162,Z162,AA162,AB162,AC162,AD162,AE162,AF162))","v":{"$error":"#DIV/0!"}},{"$f":"IF(R170=0,0,CHOOSE(R170,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162,Y162,Z162,AA162,AB162,AC162,AD162,AE162,AF162))","v":{"$error":"#DIV/0!"}},{"$f":"IF(S170=0,0,CHOOSE(S170,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162,Y162,Z162,AA162,AB162,AC162,AD162,AE162,AF162))","v":{"$error":"#DIV/0!"}},{"$f":"IF(T170=0,0,CHOOSE(T170,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162,Y162,Z162,AA162,AB162,AC162,AD162,AE162,AF162))","v":{"$error":"#DIV/0!"}},{"$f":"IF(U170=0,0,CHOOSE(U170,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162,Y162,Z162,AA162,AB162,AC162,AD162,AE162,AF162))","v":{"$error":"#DIV/0!"}},{"$f":"IF(V170=0,0,CHOOSE(V170,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162,Y162,Z162,AA162,AB162,AC162,AD162,AE162,AF162))","v":{"$error":"#DIV/0!"}},{"$f":"IF(W170=0,0,CHOOSE(W170,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162,Y162,Z162,AA162,AB162,AC162,AD162,AE162,AF162))","v":{"$error":"#DIV/0!"}},{"$f":"IF(X170=0,0,CHOOSE(X170,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162,Y162,Z162,AA162,AB162,AC162,AD162,AE162,AF162))","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$23","v":"t-m condition"},{"$f":"IF(D2-$B$8>0,D2-$B$8,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(E2-$B$8>0,E2-$B$8,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"IF(D172=0,0,CHOOSE(D172,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E172=0,0,CHOOSE(E172,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162))","v":{"$error":"#DIV/0!"}},{"$f":"IF(F172=0,0,CHOOSE(F172,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162))","v":{"$error":"#DIV/0!"}},{"$f":"IF(G172=0,0,CHOOSE(G172,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162))","v":{"$error":"#DIV/0!"}},{"$f":"IF(H172=0,0,CHOOSE(H172,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162))","v":{"$error":"#DIV/0!"}},{"$f":"IF(I172=0,0,CHOOSE(I172,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162))","v":{"$error":"#DIV/0!"}},{"$f":"IF(J172=0,0,CHOOSE(J172,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162))","v":{"$error":"#DIV/0!"}},{"$f":"IF(K172=0,0,CHOOSE(K172,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162))","v":{"$error":"#DIV/0!"}},{"$f":"IF(L172=0,0,CHOOSE(L172,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162))","v":{"$error":"#DIV/0!"}},{"$f":"IF(M172=0,0,CHOOSE(M172,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162))","v":{"$error":"#DIV/0!"}},{"$f":"IF(N172=0,0,CHOOSE(N172,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162))","v":{"$error":"#DIV/0!"}},{"$f":"IF(O172=0,0,CHOOSE(O172,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162))","v":{"$error":"#DIV/0!"}},{"$f":"IF(P172=0,0,CHOOSE(P172,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q172=0,0,CHOOSE(Q172,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162))","v":{"$error":"#DIV/0!"}},{"$f":"IF(R172=0,0,CHOOSE(R172,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162))","v":{"$error":"#DIV/0!"}},{"$f":"IF(S172=0,0,CHOOSE(S172,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162))","v":{"$error":"#DIV/0!"}},{"$f":"IF(T172=0,0,CHOOSE(T172,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162))","v":{"$error":"#DIV/0!"}},{"$f":"IF(U172=0,0,CHOOSE(U172,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162))","v":{"$error":"#DIV/0!"}},{"$f":"IF(V172=0,0,CHOOSE(V172,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162))","v":{"$error":"#DIV/0!"}},{"$f":"IF(W172=0,0,CHOOSE(W172,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162))","v":{"$error":"#DIV/0!"}},{"$f":"IF(X172=0,0,CHOOSE(X172,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162))","v":{"$error":"#DIV/0!"}}]

{"sheet":"PV_Base-add.cost.mkt","index":69,"n_rows":145,"n_cols":56,"rows_kept":145,"cut":false,"hidden":true,"merged":[]}
[null,null,null,0,{"$f":"D1+1","v":1},{"$f":"E1+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
["Calculate an increase in interest payments associated with increased borrowing costs",null,null,{"$f":"ProjectionYear","v":2019},{"$f":"D2+1","v":2020},{"$f":"E2+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
["=> Used for the combo shock for external DSA only. "]
[null,null,"Increase in FX borrowing"]
[null,null,{"$f":"B2_PB_mkt_pub!AA67","v":"Whichever is lower"},100,"bps / ppt (of worsening in PB)"]
[null,null,"or",{"$f":"'Input 6 - Tailored Tests'!H52","v":400},"bps"]
[null,null,"PB - baseline",{"$f":"'Baseline - public'!P23","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!Q23","v":{"$error":"#VALUE!"}}]
[null,null,"      - shock",{"$f":"B6_combo_mkt_pub!F17","v":{"$error":"#VALUE!"}},{"$f":"B6_combo_mkt_pub!G17","v":{"$error":"#VALUE!"}}]
[null,null,"Deviation from baseline",{"$f":"D8-D7","v":{"$error":"#VALUE!"}},{"$f":"E8-E7","v":{"$error":"#VALUE!"}}]
[null,null,"Increase in borrowing costs",{"$f":"IF(C5=0,0,IF($C$5=\"Whichever is lower\",MIN($D5*D9,$D6),IF($C$5=400,$D6,$D5*D9)))","v":{"$error":"#VALUE!"}},{"$f":"IF(D5=0,0,IF($C$5=\"Whichever is lower\",MIN($D5*E9,$D6),IF($C$5=400,$D6,$D5*E9)))","v":{"$error":"#VALUE!"}}]
[null,null,"Average",{"$f":"AVERAGE(D10:E10)","v":{"$error":"#VALUE!"}}]
[]
[null,null,"Addition nominal interest payments on external debt",{"$f":"D40+D66+D92+D118+D144","v":0},{"$f":"E40+E66+E92+E118+E144","v":{"$error":"#VALUE!"}},{"$f":"F40+F66+F92+F118+F144","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,"Additional PV associated with additional interest costs on external debt",{"$f":"D38+D64+D90+D116+D142","v":{"$error":"#VALUE!"}},{"$f":"E38+E64+E90+E116+E142","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
["Only new commercial borrowing is subject to an increase in borrowing costs. An increase in PV is assumend to be zero as an adjusted interest will be larger than the discount rate. "]
[]
["COMMERCIAL "]
[{"$f":"+Ext_Debt_Data!A96","v":"Eurobond"}]
[{"$f":"+\"Grace \"& A19&\"\"","v":"Grace Eurobond"},{"$f":"'Input 4 - External Financing'!G34","v":0},null,{"$f":"D1","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,{"$f":"AJ1","v":32},33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Maturity \"& A19&\"\"","v":"Maturity Eurobond"},{"$f":"'Input 4 - External Financing'!H34","v":0},null,{"$f":"D2","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,{"$f":"AJ2","v":2051},2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
[{"$f":"+\"Interest \"& A19&\"\"","v":"Interest Eurobond"},{"$f":"$D$11/10000","v":{"$error":"#VALUE!"}},"Base",100]
[{"$f":"+\"Discount \"& A19&\"\"","v":"Discount Eurobond"},{"$f":"'Input 4 - External Financing'!E34","v":0.05},{"$f":"+PV_ResFin_pub!C10","v":"Debt stock"},{"$f":"D22-D24","v":100},{"$f":"D23-E24","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,{"$f":"AQ23-AR24","v":100},{"$f":"AR23-AS24","v":100},{"$f":"AS23-AT24","v":100},{"$f":"AT23-AU24","v":100},{"$f":"AU23-AV24","v":100},{"$f":"AV23-AW24","v":100},{"$f":"AW23-AX24","v":100},{"$f":"AX23-AY24","v":100},{"$f":"AY23-AZ24","v":100},{"$f":"AZ23-BA24","v":100},{"$f":"BA23-BB24","v":100},{"$f":"BB23-BC24","v":100},{"$f":"BC23-BD24","v":100}]
[null,null,{"$f":"+PV_ResFin_pub!C11","v":"Amortization"},{"$f":"IF(D20-D20-1<B20,0,IF(D20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(E20-D20-1<B20,0,IF(E20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(F20-D20-1<B20,0,IF(F20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(G20-D20-1<B20,0,IF(G20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(H20-D20-1<B20,0,IF(H20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(I20-D20-1<B20,0,IF(I20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(J20-D20-1<B20,0,IF(J20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(K20-D20-1<B20,0,IF(K20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(L20-D20-1<B20,0,IF(L20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(M20-D20-1<B20,0,IF(M20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(N20-D20-1<B20,0,IF(N20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(O20-D20-1<B20,0,IF(O20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(P20-D20-1<B20,0,IF(P20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(Q20-D20-1<B20,0,IF(Q20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(R20-D20-1<B20,0,IF(R20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(S20-D20-1<B20,0,IF(S20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(T20-D20-1<B20,0,IF(T20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(U20-D20-1<B20,0,IF(U20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(V20-D20-1<B20,0,IF(V20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(W20-D20-1<B20,0,IF(W20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(X20-D20-1<B20,0,IF(X20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(Y20-D20-1<B20,0,IF(Y20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(Z20-D20-1<B20,0,IF(Z20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(AA20-D20-1<B20,0,IF(AA20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(AB20-D20-1<B20,0,IF(AB20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(AC20-D20-1<B20,0,IF(AC20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(AD20-D20-1<B20,0,IF(AD20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(AE20-D20-1<B20,0,IF(AE20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(AF20-D20-1<B20,0,IF(AF20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(AG20-D20-1<B20,0,IF(AG20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(AH20-D20-1<B20,0,IF(AH20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(AI20-D20-1<B20,0,IF(AI20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(AJ20-D20-1<B20,0,IF(AJ20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(AK20-D20-1<B20,0,IF(AK20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(AL20-D20-1<B20,0,IF(AL20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(AM20-D20-1<B20,0,IF(AM20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(AN20-D20-1<B20,0,IF(AN20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(AO20-D20-1<B20,0,IF(AO20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(AP20-D20-1<B20,0,IF(AP20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(AQ20-D20-1<B20,0,IF(AQ20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(AR20-E20-1<C20,0,IF(AR20-E20-1<C21,E22/(C21-C20),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+PV_ResFin_pub!C12","v":"Interest"},null,{"$f":"$B22*D23","v":{"$error":"#VALUE!"}},{"$f":"$B22*E23","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,{"$f":"+PV_ResFin_pub!C13","v":"Total debt service"},{"$f":"D24+D25","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"AR24+AR25","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,{"$f":"+PV_ResFin_pub!C14","v":"PV of debt"},{"$f":"IF($B22>$B23, D23, NPV($B23,E26:$BD26))","v":{"$error":"#VALUE!"}},{"$f":"IF($B22>$B23, E23, NPV($B23,F26:$BD26))","v":{"$error":"#VALUE!"}},{"$f":"IF($B22>$B23, F23, NPV($B23,G26:$BD26))","v":{"$error":"#VALUE!"}},{"$f":"IF($B22>$B23, G23, NPV($B23,H26:$BD26))","v":{"$error":"#VALUE!"}},{"$f":"IF($B22>$B23, H23, NPV($B23,I26:$BD26))","v":{"$error":"#VALUE!"}},{"$f":"IF($B22>$B23, I23, NPV($B23,J26:$BD26))","v":{"$error":"#VALUE!"}},{"$f":"IF($B22>$B23, J23, NPV($B23,K26:$BD26))","v":{"$error":"#VALUE!"}},{"$f":"IF($B22>$B23, K23, NPV($B23,L26:$BD26))","v":{"$error":"#VALUE!"}},{"$f":"IF($B22>$B23, L23, NPV($B23,M26:$BD26))","v":{"$error":"#VALUE!"}},{"$f":"IF($B22>$B23, M23, NPV($B23,N26:$BD26))","v":{"$error":"#VALUE!"}},{"$f":"IF($B22>$B23, N23, NPV($B23,O26:$BD26))","v":{"$error":"#VALUE!"}},{"$f":"IF($B22>$B23, O23, NPV($B23,P26:$BD26))","v":{"$error":"#VALUE!"}},{"$f":"IF($B22>$B23, P23, NPV($B23,Q26:$BD26))","v":{"$error":"#VALUE!"}},{"$f":"IF($B22>$B23, Q23, NPV($B23,R26:$BD26))","v":{"$error":"#VALUE!"}},{"$f":"IF($B22>$B23, R23, NPV($B23,S26:$BD26))","v":{"$error":"#VALUE!"}},{"$f":"IF($B22>$B23, S23, NPV($B23,T26:$BD26))","v":{"$error":"#VALUE!"}},{"$f":"IF($B22>$B23, T23, NPV($B23,U26:$BD26))","v":{"$error":"#VALUE!"}},{"$f":"IF($B22>$B23, U23, NPV($B23,V26:$BD26))","v":{"$error":"#VALUE!"}},{"$f":"IF($B22>$B23, V23, NPV($B23,W26:$BD26))","v":{"$error":"#VALUE!"}},{"$f":"IF($B22>$B23, W23, NPV($B23,X26:$BD26))","v":{"$error":"#VALUE!"}},{"$f":"IF($B22>$B23, X23, NPV($B23,Y26:$BD26))","v":{"$error":"#VALUE!"}},{"$f":"IF($B22>$B23, Y23, NPV($B23,Z26:$BD26))","v":{"$error":"#VALUE!"}},{"$f":"IF($B22>$B23, Z23, NPV($B23,AA26:$BD26))","v":{"$error":"#VALUE!"}},{"$f":"IF($B22>$B23, AA23, NPV($B23,AB26:$BD26))","v":{"$error":"#VALUE!"}},{"$f":"IF($B22>$B23, AB23, NPV($B23,AC26:$BD26))","v":{"$error":"#VALUE!"}},{"$f":"IF($B22>$B23, AC23, NPV($B23,AD26:$BD26))","v":{"$error":"#VALUE!"}},{"$f":"IF($B22>$B23, AD23, NPV($B23,AE26:$BD26))","v":{"$error":"#VALUE!"}},{"$f":"IF($B22>$B23, AE23, NPV($B23,AF26:$BD26))","v":{"$error":"#VALUE!"}},{"$f":"IF($B22>$B23, AF23, NPV($B23,AG26:$BD26))","v":{"$error":"#VALUE!"}},{"$f":"IF($B22>$B23, AG23, NPV($B23,AH26:$BD26))","v":{"$error":"#VALUE!"}},{"$f":"IF($B22>$B23, AH23, NPV($B23,AI26:$BD26))","v":{"$error":"#VALUE!"}},{"$f":"IF($B22>$B23, AI23, NPV($B23,AJ26:$BD26))","v":{"$error":"#VALUE!"}},{"$f":"IF($B22>$B23, AJ23, NPV($B23,AK26:$BD26))","v":{"$error":"#VALUE!"}},{"$f":"IF($B22>$B23, AK23, NPV($B23,AL26:$BD26))","v":{"$error":"#VALUE!"}},{"$f":"IF($B22>$B23, AL23, NPV($B23,AM26:$BD26))","v":{"$error":"#VALUE!"}},{"$f":"IF($B22>$B23, AM23, NPV($B23,AN26:$BD26))","v":{"$error":"#VALUE!"}},{"$f":"IF($B22>$B23, AN23, NPV($B23,AO26:$BD26))","v":{"$error":"#VALUE!"}},{"$f":"IF($B22>$B23, AO23, NPV($B23,AP26:$BD26))","v":{"$error":"#VALUE!"}},{"$f":"IF($B22>$B23, AP23, NPV($B23,AQ26:$BD26))","v":{"$error":"#VALUE!"}},{"$f":"IF($B22>$B23, AQ23, NPV($B23,AR26:$BD26))","v":{"$error":"#VALUE!"}},{"$f":"IF($B22>$B23, AR23, NPV($B23,AS26:$BD26))","v":{"$error":"#VALUE!"}},{"$f":"IF($B22>$B23, AS23, NPV($B23,AT26:$BD26))","v":{"$error":"#VALUE!"}},{"$f":"IF($B22>$B23, AT23, NPV($B23,AU26:$BD26))","v":{"$error":"#VALUE!"}},{"$f":"IF($B22>$B23, AU23, NPV($B23,AV26:$BD26))","v":{"$error":"#VALUE!"}},{"$f":"IF($B22>$B23, AV23, NPV($B23,AW26:$BD26))","v":{"$error":"#VALUE!"}},{"$f":"IF($B22>$B23, AW23, NPV($B23,AX26:$BD26))","v":{"$error":"#VALUE!"}},{"$f":"IF($B22>$B23, AX23, NPV($B23,AY26:$BD26))","v":{"$error":"#VALUE!"}},{"$f":"IF($B22>$B23, AY23, NPV($B23,AZ26:$BD26))","v":{"$error":"#VALUE!"}},{"$f":"IF($B22>$B23, AZ23, NPV($B23,BA26:$BD26))","v":{"$error":"#VALUE!"}},{"$f":"IF($B22>$B23, BA23, NPV($B23,BB26:$BD26))","v":{"$error":"#VALUE!"}},{"$f":"IF($B22>$B23, BB23, NPV($B23,BC26:$BD26))","v":{"$error":"#VALUE!"}},{"$f":"IF($B22>$B23, BC23, NPV($B23,BD26:$BD26))","v":{"$error":"#VALUE!"}},{"$f":"IF($B22>$B23, BD23, NPV($B23,$BD26:BE26))","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"+PV_ResFin_pub!C15","v":"Grant element"},{"$f":"IF(D27=0,0,(1-D27/D23)*100)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AR27=0,0,(1-AR27/AR23)*100)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,"t-g>0",{"$f":"IF(D1-B20>0,D1-B20,0)","v":0},{"$f":"IF(E1-B20>0,E1-B20,0)","v":1},{"$f":"IF(F1-B20>0,F1-B20,0)","v":2},{"$f":"IF(G1-B20>0,G1-B20,0)","v":3},{"$f":"IF(H1-B20>0,H1-B20,0)","v":4},{"$f":"IF(I1-B20>0,I1-B20,0)","v":5},{"$f":"IF(J1-B20>0,J1-B20,0)","v":6},{"$f":"IF(K1-B20>0,K1-B20,0)","v":7},{"$f":"IF(L1-B20>0,L1-B20,0)","v":8},{"$f":"IF(M1-B20>0,M1-B20,0)","v":9},{"$f":"IF(N1-B20>0,N1-B20,0)","v":10},{"$f":"IF(O1-B20>0,O1-B20,0)","v":11},{"$f":"IF(P1-B20>0,P1-B20,0)","v":12},{"$f":"IF(Q1-B20>0,Q1-B20,0)","v":13},{"$f":"IF(R1-B20>0,R1-B20,0)","v":14},{"$f":"IF(S1-B20>0,S1-B20,0)","v":15},{"$f":"IF(T1-B20>0,T1-B20,0)","v":16},{"$f":"IF(U1-B20>0,U1-B20,0)","v":17},{"$f":"IF(V1-B20>0,V1-B20,0)","v":18},{"$f":"IF(W1-B20>0,W1-B20,0)","v":19},{"$f":"IF(X1-B20>0,X1-B20,0)","v":20},{"$f":"IF(Y1-B20>0,Y1-B20,0)","v":21},{"$f":"IF(Z1-B20>0,Z1-B20,0)","v":22},{"$f":"IF(AA1-B20>0,AA1-B20,0)","v":23},{"$f":"IF(AB1-B20>0,AB1-B20,0)","v":24},{"$f":"IF(AC1-B20>0,AC1-B20,0)","v":25},{"$f":"IF(AD1-B20>0,AD1-B20,0)","v":26},{"$f":"IF(AE1-B20>0,AE1-B20,0)","v":27}]
[null,null,null,{"$f":"IF(D29=0,0,CHOOSE(D29,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36,AF36))","v":0},{"$f":"IF(E29=0,0,CHOOSE(E29,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36,AF36))","v":0},{"$f":"IF(F29=0,0,CHOOSE(F29,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36,AF36))","v":0},{"$f":"IF(G29=0,0,CHOOSE(G29,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36,AF36))","v":0},{"$f":"IF(H29=0,0,CHOOSE(H29,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36,AF36))","v":0},{"$f":"IF(I29=0,0,CHOOSE(I29,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36,AF36))","v":0},{"$f":"IF(J29=0,0,CHOOSE(J29,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36,AF36))","v":0},{"$f":"IF(K29=0,0,CHOOSE(K29,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36,AF36))","v":0},{"$f":"IF(L29=0,0,CHOOSE(L29,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36,AF36))","v":0},{"$f":"IF(M29=0,0,CHOOSE(M29,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36,AF36))","v":0},{"$f":"IF(N29=0,0,CHOOSE(N29,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36,AF36))","v":0},{"$f":"IF(O29=0,0,CHOOSE(O29,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36,AF36))","v":0},{"$f":"IF(P29=0,0,CHOOSE(P29,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36,AF36))","v":0},{"$f":"IF(Q29=0,0,CHOOSE(Q29,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36,AF36))","v":0},{"$f":"IF(R29=0,0,CHOOSE(R29,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36,AF36))","v":0},{"$f":"IF(S29=0,0,CHOOSE(S29,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36,AF36))","v":0},{"$f":"IF(T29=0,0,CHOOSE(T29,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36,AF36))","v":0},{"$f":"IF(U29=0,0,CHOOSE(U29,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36,AF36))","v":0},{"$f":"IF(V29=0,0,CHOOSE(V29,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36,AF36))","v":0},{"$f":"IF(W29=0,0,CHOOSE(W29,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36,AF36))","v":0},{"$f":"IF(X29=0,0,CHOOSE(X29,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36,AF36))","v":0},{"$f":"IF(Y29=0,0,CHOOSE(Y29,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36,AF36))","v":0},{"$f":"IF(Z29=0,0,CHOOSE(Z29,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36,AF36))","v":0},{"$f":"IF(AA29=0,0,CHOOSE(AA29,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36,AF36))","v":0},{"$f":"IF(AB29=0,0,CHOOSE(AB29,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36,AF36))","v":0},{"$f":"IF(AC29=0,0,CHOOSE(AC29,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36,AF36))","v":0},{"$f":"IF(AD29=0,0,CHOOSE(AD29,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36,AF36))","v":0},{"$f":"IF(AE29=0,0,CHOOSE(AE29,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36,AF36))","v":0}]
[null,null,{"$f":"+PV_ResFin_pub!C46","v":"t-m condition"},{"$f":"IF(D1-B21>0,D1-B21,0)","v":0},{"$f":"IF(E1-B21>0,E1-B21,0)","v":1},{"$f":"IF(F1-B21>0,F1-B21,0)","v":2},{"$f":"IF(G1-B21>0,G1-B21,0)","v":3},{"$f":"IF(H1-B21>0,H1-B21,0)","v":4},{"$f":"IF(I1-B21>0,I1-B21,0)","v":5},{"$f":"IF(J1-B21>0,J1-B21,0)","v":6},{"$f":"IF(K1-B21>0,K1-B21,0)","v":7},{"$f":"IF(L1-B21>0,L1-B21,0)","v":8},{"$f":"IF(M1-B21>0,M1-B21,0)","v":9},{"$f":"IF(N1-B21>0,N1-B21,0)","v":10},{"$f":"IF(O1-B21>0,O1-B21,0)","v":11},{"$f":"IF(P1-B21>0,P1-B21,0)","v":12},{"$f":"IF(Q1-B21>0,Q1-B21,0)","v":13},{"$f":"IF(R1-B21>0,R1-B21,0)","v":14},{"$f":"IF(S1-B21>0,S1-B21,0)","v":15},{"$f":"IF(T1-B21>0,T1-B21,0)","v":16},{"$f":"IF(U1-B21>0,U1-B21,0)","v":17},{"$f":"IF(V1-B21>0,V1-B21,0)","v":18},{"$f":"IF(W1-B21>0,W1-B21,0)","v":19},{"$f":"IF(X1-B21>0,X1-B21,0)","v":20},{"$f":"IF(Y1-B21>0,Y1-B21,0)","v":21},{"$f":"IF(Z1-B21>0,Z1-B21,0)","v":22},{"$f":"IF(AA1-B21>0,AA1-B21,0)","v":23},{"$f":"IF(AB1-B21>0,AB1-B21,0)","v":24},{"$f":"IF(AC1-B21>0,AC1-B21,0)","v":25},{"$f":"IF(AD1-B21>0,AD1-B21,0)","v":26},{"$f":"IF(AE1-B21>0,AE1-B21,0)","v":27}]
[null,null,null,{"$f":"IF(D31=0,0,CHOOSE(D31,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36))","v":0},{"$f":"IF(E31=0,0,CHOOSE(E31,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36))","v":0},{"$f":"IF(F31=0,0,CHOOSE(F31,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36))","v":0},{"$f":"IF(G31=0,0,CHOOSE(G31,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36))","v":0},{"$f":"IF(H31=0,0,CHOOSE(H31,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36))","v":0},{"$f":"IF(I31=0,0,CHOOSE(I31,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36))","v":0},{"$f":"IF(J31=0,0,CHOOSE(J31,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36))","v":0},{"$f":"IF(K31=0,0,CHOOSE(K31,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36))","v":0},{"$f":"IF(L31=0,0,CHOOSE(L31,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36))","v":0},{"$f":"IF(M31=0,0,CHOOSE(M31,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36))","v":0},{"$f":"IF(N31=0,0,CHOOSE(N31,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36))","v":0},{"$f":"IF(O31=0,0,CHOOSE(O31,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36))","v":0},{"$f":"IF(P31=0,0,CHOOSE(P31,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36))","v":0},{"$f":"IF(Q31=0,0,CHOOSE(Q31,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36))","v":0},{"$f":"IF(R31=0,0,CHOOSE(R31,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36))","v":0},{"$f":"IF(S31=0,0,CHOOSE(S31,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36))","v":0},{"$f":"IF(T31=0,0,CHOOSE(T31,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36))","v":0},{"$f":"IF(U31=0,0,CHOOSE(U31,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36))","v":0},{"$f":"IF(V31=0,0,CHOOSE(V31,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36))","v":0},{"$f":"IF(W31=0,0,CHOOSE(W31,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36))","v":0},{"$f":"IF(X31=0,0,CHOOSE(X31,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36))","v":0},{"$f":"IF(Y31=0,0,CHOOSE(Y31,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36))","v":0},{"$f":"IF(Z31=0,0,CHOOSE(Z31,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36))","v":0},{"$f":"IF(AA31=0,0,CHOOSE(AA31,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36))","v":0},{"$f":"IF(AB31=0,0,CHOOSE(AB31,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36))","v":0},{"$f":"IF(AC31=0,0,CHOOSE(AC31,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36))","v":0},{"$f":"IF(AD31=0,0,CHOOSE(AD31,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36))","v":0},{"$f":"IF(AE31=0,0,CHOOSE(AE31,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36))","v":0}]
[]
[{"$f":"+\"Output \"& A19&\"\"","v":"Output Eurobond"},null,null,{"$f":"D21","v":2019},{"$f":"D34+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046]
[null,null,{"$f":"+PV_ResFin_pub!C36","v":"New forex borrowing (gross, USD)"},null,{"$f":"Ext_Debt_Data!G96","v":0},{"$f":"Ext_Debt_Data!H96","v":0}]
[null,null,{"$f":"+PV_ResFin_pub!C37","v":"cumulative"},{"$f":"D35","v":0},{"$f":"SUM(D35:E35)","v":0},{"$f":"SUM(D35:F35)","v":0},{"$f":"SUM(D35:G35)","v":0},{"$f":"SUM(D35:H35)","v":0},{"$f":"SUM(D35:I35)","v":0},{"$f":"SUM(D35:J35)","v":0},{"$f":"SUM(D35:K35)","v":0},{"$f":"SUM(D35:L35)","v":0},{"$f":"SUM(D35:M35)","v":0},{"$f":"SUM(D35:N35)","v":0},{"$f":"SUM(D35:O35)","v":0},{"$f":"SUM(D35:P35)","v":0},{"$f":"SUM(D35:Q35)","v":0},{"$f":"SUM(D35:R35)","v":0},{"$f":"SUM(D35:S35)","v":0},{"$f":"SUM(D35:T35)","v":0},{"$f":"SUM(D35:U35)","v":0},{"$f":"SUM(D35:V35)","v":0},{"$f":"SUM(D35:W35)","v":0},{"$f":"SUM(D35:X35)","v":0},{"$f":"SUM(D35:Y35)","v":0},{"$f":"SUM(D35:Z35)","v":0},{"$f":"SUM(D35:AA35)","v":0},{"$f":"SUM(D35:AB35)","v":0},{"$f":"SUM(D35:AC35)","v":0},{"$f":"SUM(D35:AD35)","v":0},{"$f":"SUM(D35:AE35)","v":0}]
[null,null,{"$f":"+PV_ResFin_pub!C38","v":"Stock of new forex debt (in USD)"},{"$f":"D35-D41","v":{"$error":"#DIV/0!"}},{"$f":"D37+E35-E41","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"+TEXT(C27,\"#\")&\" \"&TEXT(A19,\"#\")","v":"PV of debt Eurobond"},{"$f":"D35*D27/100","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$23,F40:$AE40)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$23,G40:$AE40)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$23,H40:$AE40)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$23,I40:$AE40)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$23,J40:$AE40)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$23,K40:$AE40)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$23,L40:$AE40)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$23,M40:$AE40)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$23,N40:$AE40)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$23,O40:$AE40)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$23,P40:$AE40)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$23,Q40:$AE40)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$23,R40:$AE40)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$23,S40:$AE40)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$23,T40:$AE40)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$23,U40:$AE40)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$23,V40:$AE40)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$23,W40:$AE40)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$23,X40:$AE40)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$23,Y40:$AE40)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$23,Z40:$AE40)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$23,AA40:$AE40)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$23,AB40:$AE40)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$23,AC40:$AE40)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$23,AD40:$AE40)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$23,AE40:$AE40)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$23,$AE40:AF40)","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"+PV_ResFin_pub!C40","v":"Total debt service (in USD)"},{"$f":"D40+D41","v":{"$error":"#DIV/0!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,{"$f":"+PV_ResFin_pub!C41","v":"Interest"},null,{"$f":"$B22*D37","v":{"$error":"#VALUE!"}},{"$f":"$B22*E37","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,{"$f":"+PV_ResFin_pub!C42","v":"Amortization"},{"$f":"(D30-D32)/(B21-B20)","v":{"$error":"#DIV/0!"}},{"$f":"(E30-E32)/(B21-B20)","v":{"$error":"#DIV/0!"}},{"$f":"(F30-F32)/(B21-B20)","v":{"$error":"#DIV/0!"}},{"$f":"(G30-G32)/(B21-B20)","v":{"$error":"#DIV/0!"}},{"$f":"(H30-H32)/(B21-B20)","v":{"$error":"#DIV/0!"}},{"$f":"(I30-I32)/(B21-B20)","v":{"$error":"#DIV/0!"}},{"$f":"(J30-J32)/(B21-B20)","v":{"$error":"#DIV/0!"}},{"$f":"(K30-K32)/(B21-B20)","v":{"$error":"#DIV/0!"}},{"$f":"(L30-L32)/(B21-B20)","v":{"$error":"#DIV/0!"}},{"$f":"(M30-M32)/(B21-B20)","v":{"$error":"#DIV/0!"}},{"$f":"(N30-N32)/(B21-B20)","v":{"$error":"#DIV/0!"}},{"$f":"(O30-O32)/(B21-B20)","v":{"$error":"#DIV/0!"}},{"$f":"(P30-P32)/(B21-B20)","v":{"$error":"#DIV/0!"}},{"$f":"(Q30-Q32)/(B21-B20)","v":{"$error":"#DIV/0!"}},{"$f":"(R30-R32)/(B21-B20)","v":{"$error":"#DIV/0!"}},{"$f":"(S30-S32)/(B21-B20)","v":{"$error":"#DIV/0!"}},{"$f":"(T30-T32)/(B21-B20)","v":{"$error":"#DIV/0!"}},{"$f":"(U30-U32)/(B21-B20)","v":{"$error":"#DIV/0!"}},{"$f":"(V30-V32)/(B21-B20)","v":{"$error":"#DIV/0!"}},{"$f":"(W30-W32)/(B21-B20)","v":{"$error":"#DIV/0!"}},{"$f":"(X30-X32)/(B21-B20)","v":{"$error":"#DIV/0!"}},{"$f":"(Y30-Y32)/(B21-B20)","v":{"$error":"#DIV/0!"}},{"$f":"(Z30-Z32)/(B21-B20)","v":{"$error":"#DIV/0!"}},{"$f":"(AA30-AA32)/(B21-B20)","v":{"$error":"#DIV/0!"}},{"$f":"(AB30-AB32)/(B21-B20)","v":{"$error":"#DIV/0!"}},{"$f":"(AC30-AC32)/(B21-B20)","v":{"$error":"#DIV/0!"}},{"$f":"(AD30-AD32)/(B21-B20)","v":{"$error":"#DIV/0!"}},{"$f":"(AE30-AE32)/(B21-B20)","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[{"$f":"+Ext_Debt_Data!A97","v":"Commecial Bank"}]
[{"$f":"+\"Grace \"& A45&\"\"","v":"Grace Commecial Bank"},{"$f":"'Input 4 - External Financing'!G35","v":0},null,{"$f":"D1","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,{"$f":"AJ1","v":32},33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Maturity \"& A45&\"\"","v":"Maturity Commecial Bank"},{"$f":"'Input 4 - External Financing'!H35","v":0},null,{"$f":"D21","v":2019},{"$f":"E21","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
[{"$f":"+\"Interest \"& A45&\"\"","v":"Interest Commecial Bank"},{"$f":"$D$11/10000","v":{"$error":"#VALUE!"}},{"$f":"$C$22","v":"Base"},100]
[{"$f":"+\"Discount \"& A45&\"\"","v":"Discount Commecial Bank"},{"$f":"'Input 4 - External Financing'!E35","v":0.05},{"$f":"$C$23","v":"Debt stock"},{"$f":"D48-D50","v":100},{"$f":"D49-E50","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
[null,null,{"$f":"$C$24","v":"Amortization"},{"$f":"IF(D46-D46-1<B46,0,IF(D46-D46-1<B47,D48/(B47-B46),0))","v":0},{"$f":"IF(E46-D46-1<B46,0,IF(E46-D46-1<B47,D48/(B47-B46),0))","v":0},{"$f":"IF(F46-D46-1<B46,0,IF(F46-D46-1<B47,D48/(B47-B46),0))","v":0},{"$f":"IF(G46-D46-1<B46,0,IF(G46-D46-1<B47,D48/(B47-B46),0))","v":0},{"$f":"IF(H46-D46-1<B46,0,IF(H46-D46-1<B47,D48/(B47-B46),0))","v":0},{"$f":"IF(I46-D46-1<B46,0,IF(I46-D46-1<B47,D48/(B47-B46),0))","v":0},{"$f":"IF(J46-D46-1<B46,0,IF(J46-D46-1<B47,D48/(B47-B46),0))","v":0},{"$f":"IF(K46-D46-1<B46,0,IF(K46-D46-1<B47,D48/(B47-B46),0))","v":0},{"$f":"IF(L46-D46-1<B46,0,IF(L46-D46-1<B47,D48/(B47-B46),0))","v":0},{"$f":"IF(M46-D46-1<B46,0,IF(M46-D46-1<B47,D48/(B47-B46),0))","v":0},{"$f":"IF(N46-D46-1<B46,0,IF(N46-D46-1<B47,D48/(B47-B46),0))","v":0},{"$f":"IF(O46-D46-1<B46,0,IF(O46-D46-1<B47,D48/(B47-B46),0))","v":0},{"$f":"IF(P46-D46-1<B46,0,IF(P46-D46-1<B47,D48/(B47-B46),0))","v":0},{"$f":"IF(Q46-D46-1<B46,0,IF(Q46-D46-1<B47,D48/(B47-B46),0))","v":0},{"$f":"IF(R46-D46-1<B46,0,IF(R46-D46-1<B47,D48/(B47-B46),0))","v":0},{"$f":"IF(S46-D46-1<B46,0,IF(S46-D46-1<B47,D48/(B47-B46),0))","v":0},{"$f":"IF(T46-D46-1<B46,0,IF(T46-D46-1<B47,D48/(B47-B46),0))","v":0},{"$f":"IF(U46-D46-1<B46,0,IF(U46-D46-1<B47,D48/(B47-B46),0))","v":0},{"$f":"IF(V46-D46-1<B46,0,IF(V46-D46-1<B47,D48/(B47-B46),0))","v":0},{"$f":"IF(W46-D46-1<B46,0,IF(W46-D46-1<B47,D48/(B47-B46),0))","v":0},{"$f":"IF(X46-D46-1<B46,0,IF(X46-D46-1<B47,D48/(B47-B46),0))","v":0},{"$f":"IF(Y46-D46-1<B46,0,IF(Y46-D46-1<B47,D48/(B47-B46),0))","v":0},{"$f":"IF(Z46-D46-1<B46,0,IF(Z46-D46-1<B47,D48/(B47-B46),0))","v":0},{"$f":"IF(AA46-D46-1<B46,0,IF(AA46-D46-1<B47,D48/(B47-B46),0))","v":0},{"$f":"IF(AB46-D46-1<B46,0,IF(AB46-D46-1<B47,D48/(B47-B46),0))","v":0},{"$f":"IF(AC46-D46-1<B46,0,IF(AC46-D46-1<B47,D48/(B47-B46),0))","v":0},{"$f":"IF(AD46-D46-1<B46,0,IF(AD46-D46-1<B47,D48/(B47-B46),0))","v":0},{"$f":"IF(AE46-D46-1<B46,0,IF(AE46-D46-1<B47,D48/(B47-B46),0))","v":0},{"$f":"IF(AF46-D46-1<B46,0,IF(AF46-D46-1<B47,D48/(B47-B46),0))","v":0},{"$f":"IF(AG46-D46-1<B46,0,IF(AG46-D46-1<B47,D48/(B47-B46),0))","v":0},{"$f":"IF(AH46-D46-1<B46,0,IF(AH46-D46-1<B47,D48/(B47-B46),0))","v":0},{"$f":"IF(AI46-D46-1<B46,0,IF(AI46-D46-1<B47,D48/(B47-B46),0))","v":0},{"$f":"IF(AJ46-D46-1<B46,0,IF(AJ46-D46-1<B47,D48/(B47-B46),0))","v":0},{"$f":"IF(AK46-D46-1<B46,0,IF(AK46-D46-1<B47,D48/(B47-B46),0))","v":0},{"$f":"IF(AL46-D46-1<B46,0,IF(AL46-D46-1<B47,D48/(B47-B46),0))","v":0},{"$f":"IF(AM46-D46-1<B46,0,IF(AM46-D46-1<B47,D48/(B47-B46),0))","v":0},{"$f":"IF(AN46-D46-1<B46,0,IF(AN46-D46-1<B47,D48/(B47-B46),0))","v":0},{"$f":"IF(AO46-D46-1<B46,0,IF(AO46-D46-1<B47,D48/(B47-B46),0))","v":0},{"$f":"IF(AP46-D46-1<B46,0,IF(AP46-D46-1<B47,D48/(B47-B46),0))","v":0},{"$f":"IF(AQ46-D46-1<B46,0,IF(AQ46-D46-1<B47,D48/(B47-B46),0))","v":0}]
[null,null,{"$f":"$C$25","v":"Interest"},null,{"$f":"$B48*D49","v":{"$error":"#VALUE!"}},{"$f":"$B48*E49","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,{"$f":"$C$26","v":"Total debt service"},{"$f":"D50+D51","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,{"$f":"$C$27","v":"PV of debt"},{"$f":"IF($B48>$B49, D49, NPV($B49,E52:$BD52))","v":{"$error":"#VALUE!"}},{"$f":"IF($B48>$B49, E49, NPV($B49,F52:$BD52))","v":{"$error":"#VALUE!"}},{"$f":"IF($B48>$B49, F49, NPV($B49,G52:$BD52))","v":{"$error":"#VALUE!"}},{"$f":"IF($B48>$B49, G49, NPV($B49,H52:$BD52))","v":{"$error":"#VALUE!"}},{"$f":"IF($B48>$B49, H49, NPV($B49,I52:$BD52))","v":{"$error":"#VALUE!"}},{"$f":"IF($B48>$B49, I49, NPV($B49,J52:$BD52))","v":{"$error":"#VALUE!"}},{"$f":"IF($B48>$B49, J49, NPV($B49,K52:$BD52))","v":{"$error":"#VALUE!"}},{"$f":"IF($B48>$B49, K49, NPV($B49,L52:$BD52))","v":{"$error":"#VALUE!"}},{"$f":"IF($B48>$B49, L49, NPV($B49,M52:$BD52))","v":{"$error":"#VALUE!"}},{"$f":"IF($B48>$B49, M49, NPV($B49,N52:$BD52))","v":{"$error":"#VALUE!"}},{"$f":"IF($B48>$B49, N49, NPV($B49,O52:$BD52))","v":{"$error":"#VALUE!"}},{"$f":"IF($B48>$B49, O49, NPV($B49,P52:$BD52))","v":{"$error":"#VALUE!"}},{"$f":"IF($B48>$B49, P49, NPV($B49,Q52:$BD52))","v":{"$error":"#VALUE!"}},{"$f":"IF($B48>$B49, Q49, NPV($B49,R52:$BD52))","v":{"$error":"#VALUE!"}},{"$f":"IF($B48>$B49, R49, NPV($B49,S52:$BD52))","v":{"$error":"#VALUE!"}},{"$f":"IF($B48>$B49, S49, NPV($B49,T52:$BD52))","v":{"$error":"#VALUE!"}},{"$f":"IF($B48>$B49, T49, NPV($B49,U52:$BD52))","v":{"$error":"#VALUE!"}},{"$f":"IF($B48>$B49, U49, NPV($B49,V52:$BD52))","v":{"$error":"#VALUE!"}},{"$f":"IF($B48>$B49, V49, NPV($B49,W52:$BD52))","v":{"$error":"#VALUE!"}},{"$f":"IF($B48>$B49, W49, NPV($B49,X52:$BD52))","v":{"$error":"#VALUE!"}},{"$f":"IF($B48>$B49, X49, NPV($B49,Y52:$BD52))","v":{"$error":"#VALUE!"}},{"$f":"IF($B48>$B49, Y49, NPV($B49,Z52:$BD52))","v":{"$error":"#VALUE!"}},{"$f":"IF($B48>$B49, Z49, NPV($B49,AA52:$BD52))","v":{"$error":"#VALUE!"}},{"$f":"IF($B48>$B49, AA49, NPV($B49,AB52:$BD52))","v":{"$error":"#VALUE!"}},{"$f":"IF($B48>$B49, AB49, NPV($B49,AC52:$BD52))","v":{"$error":"#VALUE!"}},{"$f":"IF($B48>$B49, AC49, NPV($B49,AD52:$BD52))","v":{"$error":"#VALUE!"}},{"$f":"IF($B48>$B49, AD49, NPV($B49,AE52:$BD52))","v":{"$error":"#VALUE!"}},{"$f":"IF($B48>$B49, AE49, NPV($B49,AF52:$BD52))","v":{"$error":"#VALUE!"}},{"$f":"IF($B48>$B49, AF49, NPV($B49,AG52:$BD52))","v":{"$error":"#VALUE!"}},{"$f":"IF($B48>$B49, AG49, NPV($B49,AH52:$BD52))","v":{"$error":"#VALUE!"}},{"$f":"IF($B48>$B49, AH49, NPV($B49,AI52:$BD52))","v":{"$error":"#VALUE!"}},{"$f":"IF($B48>$B49, AI49, NPV($B49,AJ52:$BD52))","v":{"$error":"#VALUE!"}},{"$f":"IF($B48>$B49, AJ49, NPV($B49,AK52:$BD52))","v":{"$error":"#VALUE!"}},{"$f":"IF($B48>$B49, AK49, NPV($B49,AL52:$BD52))","v":{"$error":"#VALUE!"}},{"$f":"IF($B48>$B49, AL49, NPV($B49,AM52:$BD52))","v":{"$error":"#VALUE!"}},{"$f":"IF($B48>$B49, AM49, NPV($B49,AN52:$BD52))","v":{"$error":"#VALUE!"}},{"$f":"IF($B48>$B49, AN49, NPV($B49,AO52:$BD52))","v":{"$error":"#VALUE!"}},{"$f":"IF($B48>$B49, AO49, NPV($B49,AP52:$BD52))","v":{"$error":"#VALUE!"}},{"$f":"IF($B48>$B49, AP49, NPV($B49,AQ52:$BD52))","v":{"$error":"#VALUE!"}},{"$f":"IF($B48>$B49, AQ49, NPV($B49,AR52:$BD52))","v":{"$error":"#VALUE!"}},{"$f":"IF($B48>$B49, AR49, NPV($B49,AS52:$BD52))","v":{"$error":"#VALUE!"}},{"$f":"IF($B48>$B49, AS49, NPV($B49,AT52:$BD52))","v":{"$error":"#VALUE!"}},{"$f":"IF($B48>$B49, AT49, NPV($B49,AU52:$BD52))","v":{"$error":"#VALUE!"}},{"$f":"IF($B48>$B49, AU49, NPV($B49,AV52:$BD52))","v":{"$error":"#VALUE!"}},{"$f":"IF($B48>$B49, AV49, NPV($B49,AW52:$BD52))","v":{"$error":"#VALUE!"}},{"$f":"IF($B48>$B49, AW49, NPV($B49,AX52:$BD52))","v":{"$error":"#VALUE!"}},{"$f":"IF($B48>$B49, AX49, NPV($B49,AY52:$BD52))","v":{"$error":"#VALUE!"}},{"$f":"IF($B48>$B49, AY49, NPV($B49,AZ52:$BD52))","v":{"$error":"#VALUE!"}},{"$f":"IF($B48>$B49, AZ49, NPV($B49,BA52:$BD52))","v":{"$error":"#VALUE!"}},{"$f":"IF($B48>$B49, BA49, NPV($B49,BB52:$BD52))","v":{"$error":"#VALUE!"}},{"$f":"IF($B48>$B49, BB49, NPV($B49,BC52:$BD52))","v":{"$error":"#VALUE!"}},{"$f":"IF($B48>$B49, BC49, NPV($B49,BD52:$BD52))","v":{"$error":"#VALUE!"}},{"$f":"IF($B48>$B49, BD49, NPV($B49,$BD52:BE52))","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"$C$28","v":"Grant element"},{"$f":"IF(D53=0,0,(1-D53/D49)*100)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,{"$f":"$C$29","v":"t-g>0"},{"$f":"IF(D1-B46>0,D1-B46,0)","v":0},{"$f":"IF(E1-B46>0,E1-B46,0)","v":1},{"$f":"IF(F1-B46>0,F1-B46,0)","v":2},{"$f":"IF(G1-B46>0,G1-B46,0)","v":3},{"$f":"IF(H1-B46>0,H1-B46,0)","v":4},{"$f":"IF(I1-B46>0,I1-B46,0)","v":5},{"$f":"IF(J1-B46>0,J1-B46,0)","v":6},{"$f":"IF(K1-B46>0,K1-B46,0)","v":7},{"$f":"IF(L1-B46>0,L1-B46,0)","v":8},{"$f":"IF(M1-B46>0,M1-B46,0)","v":9},{"$f":"IF(N1-B46>0,N1-B46,0)","v":10},{"$f":"IF(O1-B46>0,O1-B46,0)","v":11},{"$f":"IF(P1-B46>0,P1-B46,0)","v":12},{"$f":"IF(Q1-B46>0,Q1-B46,0)","v":13},{"$f":"IF(R1-B46>0,R1-B46,0)","v":14},{"$f":"IF(S1-B46>0,S1-B46,0)","v":15},{"$f":"IF(T1-B46>0,T1-B46,0)","v":16},{"$f":"IF(U1-B46>0,U1-B46,0)","v":17},{"$f":"IF(V1-B46>0,V1-B46,0)","v":18},{"$f":"IF(W1-B46>0,W1-B46,0)","v":19},{"$f":"IF(X1-B46>0,X1-B46,0)","v":20},{"$f":"IF(Y1-B46>0,Y1-B46,0)","v":21},{"$f":"IF(Z1-B46>0,Z1-B46,0)","v":22},{"$f":"IF(AA1-B46>0,AA1-B46,0)","v":23},{"$f":"IF(AB1-B46>0,AB1-B46,0)","v":24},{"$f":"IF(AC1-B46>0,AC1-B46,0)","v":25},{"$f":"IF(AD1-B46>0,AD1-B46,0)","v":26},{"$f":"IF(AE1-B46>0,AE1-B46,0)","v":27}]
[null,null,null,{"$f":"IF(D55=0,0,CHOOSE(D55,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62,AF62))","v":0},{"$f":"IF(E55=0,0,CHOOSE(E55,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62,AF62))","v":0},{"$f":"IF(F55=0,0,CHOOSE(F55,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62,AF62))","v":0},{"$f":"IF(G55=0,0,CHOOSE(G55,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62,AF62))","v":0},{"$f":"IF(H55=0,0,CHOOSE(H55,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62,AF62))","v":0},{"$f":"IF(I55=0,0,CHOOSE(I55,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62,AF62))","v":0},{"$f":"IF(J55=0,0,CHOOSE(J55,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62,AF62))","v":0},{"$f":"IF(K55=0,0,CHOOSE(K55,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62,AF62))","v":0},{"$f":"IF(L55=0,0,CHOOSE(L55,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62,AF62))","v":0},{"$f":"IF(M55=0,0,CHOOSE(M55,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62,AF62))","v":0},{"$f":"IF(N55=0,0,CHOOSE(N55,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62,AF62))","v":0},{"$f":"IF(O55=0,0,CHOOSE(O55,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62,AF62))","v":0},{"$f":"IF(P55=0,0,CHOOSE(P55,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62,AF62))","v":0},{"$f":"IF(Q55=0,0,CHOOSE(Q55,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62,AF62))","v":0},{"$f":"IF(R55=0,0,CHOOSE(R55,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62,AF62))","v":0},{"$f":"IF(S55=0,0,CHOOSE(S55,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62,AF62))","v":0},{"$f":"IF(T55=0,0,CHOOSE(T55,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62,AF62))","v":0},{"$f":"IF(U55=0,0,CHOOSE(U55,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62,AF62))","v":0},{"$f":"IF(V55=0,0,CHOOSE(V55,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62,AF62))","v":0},{"$f":"IF(W55=0,0,CHOOSE(W55,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62,AF62))","v":0},{"$f":"IF(X55=0,0,CHOOSE(X55,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62,AF62))","v":0},{"$f":"IF(Y55=0,0,CHOOSE(Y55,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62,AF62))","v":0},{"$f":"IF(Z55=0,0,CHOOSE(Z55,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62,AF62))","v":0},{"$f":"IF(AA55=0,0,CHOOSE(AA55,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62,AF62))","v":0},{"$f":"IF(AB55=0,0,CHOOSE(AB55,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62,AF62))","v":0},{"$f":"IF(AC55=0,0,CHOOSE(AC55,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62,AF62))","v":0},{"$f":"IF(AD55=0,0,CHOOSE(AD55,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62,AF62))","v":0},{"$f":"IF(AE55=0,0,CHOOSE(AE55,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62,AF62))","v":0}]
[null,null,{"$f":"$C$31","v":"t-m condition"},{"$f":"IF(D1-B47>0,D1-B47,0)","v":0},{"$f":"IF(E1-B47>0,E1-B47,0)","v":1},{"$f":"IF(F1-B47>0,F1-B47,0)","v":2},{"$f":"IF(G1-B47>0,G1-B47,0)","v":3},{"$f":"IF(H1-B47>0,H1-B47,0)","v":4},{"$f":"IF(I1-B47>0,I1-B47,0)","v":5},{"$f":"IF(J1-B47>0,J1-B47,0)","v":6},{"$f":"IF(K1-B47>0,K1-B47,0)","v":7},{"$f":"IF(L1-B47>0,L1-B47,0)","v":8},{"$f":"IF(M1-B47>0,M1-B47,0)","v":9},{"$f":"IF(N1-B47>0,N1-B47,0)","v":10},{"$f":"IF(O1-B47>0,O1-B47,0)","v":11},{"$f":"IF(P1-B47>0,P1-B47,0)","v":12},{"$f":"IF(Q1-B47>0,Q1-B47,0)","v":13},{"$f":"IF(R1-B47>0,R1-B47,0)","v":14},{"$f":"IF(S1-B47>0,S1-B47,0)","v":15},{"$f":"IF(T1-B47>0,T1-B47,0)","v":16},{"$f":"IF(U1-B47>0,U1-B47,0)","v":17},{"$f":"IF(V1-B47>0,V1-B47,0)","v":18},{"$f":"IF(W1-B47>0,W1-B47,0)","v":19},{"$f":"IF(X1-B47>0,X1-B47,0)","v":20},{"$f":"IF(Y1-B47>0,Y1-B47,0)","v":21},{"$f":"IF(Z1-B47>0,Z1-B47,0)","v":22},{"$f":"IF(AA1-B47>0,AA1-B47,0)","v":23},{"$f":"IF(AB1-B47>0,AB1-B47,0)","v":24},{"$f":"IF(AC1-B47>0,AC1-B47,0)","v":25},{"$f":"IF(AD1-B47>0,AD1-B47,0)","v":26},{"$f":"IF(AE1-B47>0,AE1-B47,0)","v":27}]
[null,null,null,{"$f":"IF(D57=0,0,CHOOSE(D57,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62))","v":0},{"$f":"IF(E57=0,0,CHOOSE(E57,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62))","v":0},{"$f":"IF(F57=0,0,CHOOSE(F57,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62))","v":0},{"$f":"IF(G57=0,0,CHOOSE(G57,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62))","v":0},{"$f":"IF(H57=0,0,CHOOSE(H57,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62))","v":0},{"$f":"IF(I57=0,0,CHOOSE(I57,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62))","v":0},{"$f":"IF(J57=0,0,CHOOSE(J57,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62))","v":0},{"$f":"IF(K57=0,0,CHOOSE(K57,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62))","v":0},{"$f":"IF(L57=0,0,CHOOSE(L57,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62))","v":0},{"$f":"IF(M57=0,0,CHOOSE(M57,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62))","v":0},{"$f":"IF(N57=0,0,CHOOSE(N57,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62))","v":0},{"$f":"IF(O57=0,0,CHOOSE(O57,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62))","v":0},{"$f":"IF(P57=0,0,CHOOSE(P57,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62))","v":0},{"$f":"IF(Q57=0,0,CHOOSE(Q57,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62))","v":0},{"$f":"IF(R57=0,0,CHOOSE(R57,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62))","v":0},{"$f":"IF(S57=0,0,CHOOSE(S57,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62))","v":0},{"$f":"IF(T57=0,0,CHOOSE(T57,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62))","v":0},{"$f":"IF(U57=0,0,CHOOSE(U57,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62))","v":0},{"$f":"IF(V57=0,0,CHOOSE(V57,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62))","v":0},{"$f":"IF(W57=0,0,CHOOSE(W57,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62))","v":0},{"$f":"IF(X57=0,0,CHOOSE(X57,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62))","v":0},{"$f":"IF(Y57=0,0,CHOOSE(Y57,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62))","v":0},{"$f":"IF(Z57=0,0,CHOOSE(Z57,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62))","v":0},{"$f":"IF(AA57=0,0,CHOOSE(AA57,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62))","v":0},{"$f":"IF(AB57=0,0,CHOOSE(AB57,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62))","v":0},{"$f":"IF(AC57=0,0,CHOOSE(AC57,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62))","v":0},{"$f":"IF(AD57=0,0,CHOOSE(AD57,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62))","v":0},{"$f":"IF(AE57=0,0,CHOOSE(AE57,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62))","v":0}]
[]
[{"$f":"+\"Output \"& A45&\"\"","v":"Output Commecial Bank"},null,null,{"$f":"D47","v":2019},{"$f":"D60+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046]
[null,null,{"$f":"$C$35","v":"New forex borrowing (gross, USD)"},null,{"$f":"Ext_Debt_Data!G97","v":0},{"$f":"Ext_Debt_Data!H97","v":0}]
[null,null,{"$f":"$C$36","v":"cumulative"},{"$f":"D61","v":0},{"$f":"SUM(D61:E61)","v":0},{"$f":"SUM(D61:F61)","v":0},{"$f":"SUM(D61:G61)","v":0},{"$f":"SUM(D61:H61)","v":0},{"$f":"SUM(D61:I61)","v":0},{"$f":"SUM(D61:J61)","v":0},{"$f":"SUM(D61:K61)","v":0},{"$f":"SUM(D61:L61)","v":0},{"$f":"SUM(D61:M61)","v":0},{"$f":"SUM(D61:N61)","v":0},{"$f":"SUM(D61:O61)","v":0},{"$f":"SUM(D61:P61)","v":0},{"$f":"SUM(D61:Q61)","v":0},{"$f":"SUM(D61:R61)","v":0},{"$f":"SUM(D61:S61)","v":0},{"$f":"SUM(D61:T61)","v":0},{"$f":"SUM(D61:U61)","v":0},{"$f":"SUM(D61:V61)","v":0},{"$f":"SUM(D61:W61)","v":0},{"$f":"SUM(D61:X61)","v":0},{"$f":"SUM(D61:Y61)","v":0},{"$f":"SUM(D61:Z61)","v":0},{"$f":"SUM(D61:AA61)","v":0},{"$f":"SUM(D61:AB61)","v":0},{"$f":"SUM(D61:AC61)","v":0},{"$f":"SUM(D61:AD61)","v":0},{"$f":"SUM(D61:AE61)","v":0}]
[null,null,{"$f":"$C$37","v":"Stock of new forex debt (in USD)"},{"$f":"D61-D67","v":{"$error":"#DIV/0!"}},{"$f":"D63+E61-E67","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"+TEXT(C53,\"#\")&\" \"&TEXT(A45,\"#\")","v":"PV of debt Commecial Bank"},{"$f":"D61*D53/100","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$49,F66:$AE66)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$49,G66:$AE66)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$49,H66:$AE66)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$49,I66:$AE66)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$49,J66:$AE66)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$49,K66:$AE66)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$49,L66:$AE66)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$49,M66:$AE66)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$49,N66:$AE66)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$49,O66:$AE66)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$49,P66:$AE66)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$49,Q66:$AE66)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$49,R66:$AE66)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$49,S66:$AE66)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$49,T66:$AE66)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$49,U66:$AE66)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$49,V66:$AE66)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$49,W66:$AE66)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$49,X66:$AE66)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$49,Y66:$AE66)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$49,Z66:$AE66)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$49,AA66:$AE66)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$49,AB66:$AE66)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$49,AC66:$AE66)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$49,AD66:$AE66)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$49,AE66:$AE66)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$49,$AE66:AF66)","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"$C$39","v":"Total debt service (in USD)"},{"$f":"D66+D67","v":{"$error":"#DIV/0!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,{"$f":"$C$40","v":"Interest"},null,{"$f":"$B48*D63","v":{"$error":"#VALUE!"}},{"$f":"$B48*E63","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,{"$f":"$C$41","v":"Amortization"},{"$f":"(D56-D58)/(B47-B46)","v":{"$error":"#DIV/0!"}},{"$f":"(E56-E58)/(B47-B46)","v":{"$error":"#DIV/0!"}},{"$f":"(F56-F58)/(B47-B46)","v":{"$error":"#DIV/0!"}},{"$f":"(G56-G58)/(B47-B46)","v":{"$error":"#DIV/0!"}},{"$f":"(H56-H58)/(B47-B46)","v":{"$error":"#DIV/0!"}},{"$f":"(I56-I58)/(B47-B46)","v":{"$error":"#DIV/0!"}},{"$f":"(J56-J58)/(B47-B46)","v":{"$error":"#DIV/0!"}},{"$f":"(K56-K58)/(B47-B46)","v":{"$error":"#DIV/0!"}},{"$f":"(L56-L58)/(B47-B46)","v":{"$error":"#DIV/0!"}},{"$f":"(M56-M58)/(B47-B46)","v":{"$error":"#DIV/0!"}},{"$f":"(N56-N58)/(B47-B46)","v":{"$error":"#DIV/0!"}},{"$f":"(O56-O58)/(B47-B46)","v":{"$error":"#DIV/0!"}},{"$f":"(P56-P58)/(B47-B46)","v":{"$error":"#DIV/0!"}},{"$f":"(Q56-Q58)/(B47-B46)","v":{"$error":"#DIV/0!"}},{"$f":"(R56-R58)/(B47-B46)","v":{"$error":"#DIV/0!"}},{"$f":"(S56-S58)/(B47-B46)","v":{"$error":"#DIV/0!"}},{"$f":"(T56-T58)/(B47-B46)","v":{"$error":"#DIV/0!"}},{"$f":"(U56-U58)/(B47-B46)","v":{"$error":"#DIV/0!"}},{"$f":"(V56-V58)/(B47-B46)","v":{"$error":"#DIV/0!"}},{"$f":"(W56-W58)/(B47-B46)","v":{"$error":"#DIV/0!"}},{"$f":"(X56-X58)/(B47-B46)","v":{"$error":"#DIV/0!"}},{"$f":"(Y56-Y58)/(B47-B46)","v":{"$error":"#DIV/0!"}},{"$f":"(Z56-Z58)/(B47-B46)","v":{"$error":"#DIV/0!"}},{"$f":"(AA56-AA58)/(B47-B46)","v":{"$error":"#DIV/0!"}},{"$f":"(AB56-AB58)/(B47-B46)","v":{"$error":"#DIV/0!"}},{"$f":"(AC56-AC58)/(B47-B46)","v":{"$error":"#DIV/0!"}},{"$f":"(AD56-AD58)/(B47-B46)","v":{"$error":"#DIV/0!"}},{"$f":"(AE56-AE58)/(B47-B46)","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[{"$f":"+Ext_Debt_Data!A98","v":"COM3"}]
[{"$f":"+\"Grace \"& A71&\"\"","v":"Grace COM3"},{"$f":"'Input 4 - External Financing'!G36","v":0},null,{"$f":"D$1","v":0},{"$f":"E$1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Maturity \"& A71&\"\"","v":"Maturity COM3"},{"$f":"'Input 4 - External Financing'!H36","v":0},null,{"$f":"D$2","v":2019},{"$f":"E2","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,{"$f":"AK2","v":2052},2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068]
[{"$f":"+\"Interest \"& A71&\"\"","v":"Interest COM3"},{"$f":"$D$11/10000","v":{"$error":"#VALUE!"}},{"$f":"$C$22","v":"Base"},100]
[{"$f":"+\"Discount \"& A71&\"\"","v":"Discount COM3"},{"$f":"'Input 4 - External Financing'!E36","v":0.05},{"$f":"$C$23","v":"Debt stock"},{"$f":"D74-D76","v":100},{"$f":"D75-E76","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
[null,null,{"$f":"$C$24","v":"Amortization"},{"$f":"IF(D72-D72-1<B72,0,IF(D72-D72-1<B73,D74/(B73-B72),0))","v":0},{"$f":"IF(E72-D72-1<B72,0,IF(E72-D72-1<B73,D74/(B73-B72),0))","v":0},{"$f":"IF(F72-D72-1<B72,0,IF(F72-D72-1<B73,D74/(B73-B72),0))","v":0},{"$f":"IF(G72-D72-1<B72,0,IF(G72-D72-1<B73,D74/(B73-B72),0))","v":0},{"$f":"IF(H72-D72-1<B72,0,IF(H72-D72-1<B73,D74/(B73-B72),0))","v":0},{"$f":"IF(I72-D72-1<B72,0,IF(I72-D72-1<B73,D74/(B73-B72),0))","v":0},{"$f":"IF(J72-D72-1<B72,0,IF(J72-D72-1<B73,D74/(B73-B72),0))","v":0},{"$f":"IF(K72-D72-1<B72,0,IF(K72-D72-1<B73,D74/(B73-B72),0))","v":0},{"$f":"IF(L72-D72-1<B72,0,IF(L72-D72-1<B73,D74/(B73-B72),0))","v":0},{"$f":"IF(M72-D72-1<B72,0,IF(M72-D72-1<B73,D74/(B73-B72),0))","v":0},{"$f":"IF(N72-D72-1<B72,0,IF(N72-D72-1<B73,D74/(B73-B72),0))","v":0},{"$f":"IF(O72-D72-1<B72,0,IF(O72-D72-1<B73,D74/(B73-B72),0))","v":0},{"$f":"IF(P72-D72-1<B72,0,IF(P72-D72-1<B73,D74/(B73-B72),0))","v":0},{"$f":"IF(Q72-D72-1<B72,0,IF(Q72-D72-1<B73,D74/(B73-B72),0))","v":0},{"$f":"IF(R72-D72-1<B72,0,IF(R72-D72-1<B73,D74/(B73-B72),0))","v":0},{"$f":"IF(S72-D72-1<B72,0,IF(S72-D72-1<B73,D74/(B73-B72),0))","v":0},{"$f":"IF(T72-D72-1<B72,0,IF(T72-D72-1<B73,D74/(B73-B72),0))","v":0},{"$f":"IF(U72-D72-1<B72,0,IF(U72-D72-1<B73,D74/(B73-B72),0))","v":0},{"$f":"IF(V72-D72-1<B72,0,IF(V72-D72-1<B73,D74/(B73-B72),0))","v":0},{"$f":"IF(W72-D72-1<B72,0,IF(W72-D72-1<B73,D74/(B73-B72),0))","v":0},{"$f":"IF(X72-D72-1<B72,0,IF(X72-D72-1<B73,D74/(B73-B72),0))","v":0},{"$f":"IF(Y72-D72-1<B72,0,IF(Y72-D72-1<B73,D74/(B73-B72),0))","v":0},{"$f":"IF(Z72-D72-1<B72,0,IF(Z72-D72-1<B73,D74/(B73-B72),0))","v":0},{"$f":"IF(AA72-D72-1<B72,0,IF(AA72-D72-1<B73,D74/(B73-B72),0))","v":0},{"$f":"IF(AB72-D72-1<B72,0,IF(AB72-D72-1<B73,D74/(B73-B72),0))","v":0},{"$f":"IF(AC72-D72-1<B72,0,IF(AC72-D72-1<B73,D74/(B73-B72),0))","v":0},{"$f":"IF(AD72-D72-1<B72,0,IF(AD72-D72-1<B73,D74/(B73-B72),0))","v":0},{"$f":"IF(AE72-D72-1<B72,0,IF(AE72-D72-1<B73,D74/(B73-B72),0))","v":0},{"$f":"IF(AF72-D72-1<B72,0,IF(AF72-D72-1<B73,D74/(B73-B72),0))","v":0},{"$f":"IF(AG72-D72-1<B72,0,IF(AG72-D72-1<B73,D74/(B73-B72),0))","v":0},{"$f":"IF(AH72-D72-1<B72,0,IF(AH72-D72-1<B73,D74/(B73-B72),0))","v":0},{"$f":"IF(AI72-D72-1<B72,0,IF(AI72-D72-1<B73,D74/(B73-B72),0))","v":0},{"$f":"IF(AJ72-D72-1<B72,0,IF(AJ72-D72-1<B73,D74/(B73-B72),0))","v":0},{"$f":"IF(AK72-D72-1<B72,0,IF(AK72-D72-1<B73,D74/(B73-B72),0))","v":0},{"$f":"IF(AL72-D72-1<B72,0,IF(AL72-D72-1<B73,D74/(B73-B72),0))","v":0},{"$f":"IF(AM72-D72-1<B72,0,IF(AM72-D72-1<B73,D74/(B73-B72),0))","v":0},{"$f":"IF(AN72-D72-1<B72,0,IF(AN72-D72-1<B73,D74/(B73-B72),0))","v":0},{"$f":"IF(AO72-D72-1<B72,0,IF(AO72-D72-1<B73,D74/(B73-B72),0))","v":0},{"$f":"IF(AP72-D72-1<B72,0,IF(AP72-D72-1<B73,D74/(B73-B72),0))","v":0},{"$f":"IF(AQ72-D72-1<B72,0,IF(AQ72-D72-1<B73,D74/(B73-B72),0))","v":0}]
[null,null,{"$f":"$C$25","v":"Interest"},null,{"$f":"$B74*D75","v":{"$error":"#VALUE!"}},{"$f":"$B74*E75","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,{"$f":"$C$26","v":"Total debt service"},{"$f":"D76+D77","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,{"$f":"$C$27","v":"PV of debt"},{"$f":"IF($B74>$B75, D75, NPV($B75,E78:$BD78))","v":{"$error":"#VALUE!"}},{"$f":"IF($B74>$B75, E75, NPV($B75,F78:$BD78))","v":{"$error":"#VALUE!"}},{"$f":"IF($B74>$B75, F75, NPV($B75,G78:$BD78))","v":{"$error":"#VALUE!"}},{"$f":"IF($B74>$B75, G75, NPV($B75,H78:$BD78))","v":{"$error":"#VALUE!"}},{"$f":"IF($B74>$B75, H75, NPV($B75,I78:$BD78))","v":{"$error":"#VALUE!"}},{"$f":"IF($B74>$B75, I75, NPV($B75,J78:$BD78))","v":{"$error":"#VALUE!"}},{"$f":"IF($B74>$B75, J75, NPV($B75,K78:$BD78))","v":{"$error":"#VALUE!"}},{"$f":"IF($B74>$B75, K75, NPV($B75,L78:$BD78))","v":{"$error":"#VALUE!"}},{"$f":"IF($B74>$B75, L75, NPV($B75,M78:$BD78))","v":{"$error":"#VALUE!"}},{"$f":"IF($B74>$B75, M75, NPV($B75,N78:$BD78))","v":{"$error":"#VALUE!"}},{"$f":"IF($B74>$B75, N75, NPV($B75,O78:$BD78))","v":{"$error":"#VALUE!"}},{"$f":"IF($B74>$B75, O75, NPV($B75,P78:$BD78))","v":{"$error":"#VALUE!"}},{"$f":"IF($B74>$B75, P75, NPV($B75,Q78:$BD78))","v":{"$error":"#VALUE!"}},{"$f":"IF($B74>$B75, Q75, NPV($B75,R78:$BD78))","v":{"$error":"#VALUE!"}},{"$f":"IF($B74>$B75, R75, NPV($B75,S78:$BD78))","v":{"$error":"#VALUE!"}},{"$f":"IF($B74>$B75, S75, NPV($B75,T78:$BD78))","v":{"$error":"#VALUE!"}},{"$f":"IF($B74>$B75, T75, NPV($B75,U78:$BD78))","v":{"$error":"#VALUE!"}},{"$f":"IF($B74>$B75, U75, NPV($B75,V78:$BD78))","v":{"$error":"#VALUE!"}},{"$f":"IF($B74>$B75, V75, NPV($B75,W78:$BD78))","v":{"$error":"#VALUE!"}},{"$f":"IF($B74>$B75, W75, NPV($B75,X78:$BD78))","v":{"$error":"#VALUE!"}},{"$f":"IF($B74>$B75, X75, NPV($B75,Y78:$BD78))","v":{"$error":"#VALUE!"}},{"$f":"IF($B74>$B75, Y75, NPV($B75,Z78:$BD78))","v":{"$error":"#VALUE!"}},{"$f":"IF($B74>$B75, Z75, NPV($B75,AA78:$BD78))","v":{"$error":"#VALUE!"}},{"$f":"IF($B74>$B75, AA75, NPV($B75,AB78:$BD78))","v":{"$error":"#VALUE!"}},{"$f":"IF($B74>$B75, AB75, NPV($B75,AC78:$BD78))","v":{"$error":"#VALUE!"}},{"$f":"IF($B74>$B75, AC75, NPV($B75,AD78:$BD78))","v":{"$error":"#VALUE!"}},{"$f":"IF($B74>$B75, AD75, NPV($B75,AE78:$BD78))","v":{"$error":"#VALUE!"}},{"$f":"IF($B74>$B75, AE75, NPV($B75,AF78:$BD78))","v":{"$error":"#VALUE!"}},{"$f":"IF($B74>$B75, AF75, NPV($B75,AG78:$BD78))","v":{"$error":"#VALUE!"}},{"$f":"IF($B74>$B75, AG75, NPV($B75,AH78:$BD78))","v":{"$error":"#VALUE!"}},{"$f":"IF($B74>$B75, AH75, NPV($B75,AI78:$BD78))","v":{"$error":"#VALUE!"}},{"$f":"IF($B74>$B75, AI75, NPV($B75,AJ78:$BD78))","v":{"$error":"#VALUE!"}},{"$f":"IF($B74>$B75, AJ75, NPV($B75,AK78:$BD78))","v":{"$error":"#VALUE!"}},{"$f":"IF($B74>$B75, AK75, NPV($B75,AL78:$BD78))","v":{"$error":"#VALUE!"}},{"$f":"IF($B74>$B75, AL75, NPV($B75,AM78:$BD78))","v":{"$error":"#VALUE!"}},{"$f":"IF($B74>$B75, AM75, NPV($B75,AN78:$BD78))","v":{"$error":"#VALUE!"}},{"$f":"IF($B74>$B75, AN75, NPV($B75,AO78:$BD78))","v":{"$error":"#VALUE!"}},{"$f":"IF($B74>$B75, AO75, NPV($B75,AP78:$BD78))","v":{"$error":"#VALUE!"}},{"$f":"IF($B74>$B75, AP75, NPV($B75,AQ78:$BD78))","v":{"$error":"#VALUE!"}},{"$f":"IF($B74>$B75, AQ75, NPV($B75,AR78:$BD78))","v":{"$error":"#VALUE!"}},{"$f":"IF($B74>$B75, AR75, NPV($B75,AS78:$BD78))","v":{"$error":"#VALUE!"}},{"$f":"IF($B74>$B75, AS75, NPV($B75,AT78:$BD78))","v":{"$error":"#VALUE!"}},{"$f":"IF($B74>$B75, AT75, NPV($B75,AU78:$BD78))","v":{"$error":"#VALUE!"}},{"$f":"IF($B74>$B75, AU75, NPV($B75,AV78:$BD78))","v":{"$error":"#VALUE!"}},{"$f":"IF($B74>$B75, AV75, NPV($B75,AW78:$BD78))","v":{"$error":"#VALUE!"}},{"$f":"IF($B74>$B75, AW75, NPV($B75,AX78:$BD78))","v":{"$error":"#VALUE!"}},{"$f":"IF($B74>$B75, AX75, NPV($B75,AY78:$BD78))","v":{"$error":"#VALUE!"}},{"$f":"IF($B74>$B75, AY75, NPV($B75,AZ78:$BD78))","v":{"$error":"#VALUE!"}},{"$f":"IF($B74>$B75, AZ75, NPV($B75,BA78:$BD78))","v":{"$error":"#VALUE!"}},{"$f":"IF($B74>$B75, BA75, NPV($B75,BB78:$BD78))","v":{"$error":"#VALUE!"}},{"$f":"IF($B74>$B75, BB75, NPV($B75,BC78:$BD78))","v":{"$error":"#VALUE!"}},{"$f":"IF($B74>$B75, BC75, NPV($B75,BD78:$BD78))","v":{"$error":"#VALUE!"}},{"$f":"IF($B74>$B75, BD75, NPV($B75,$BD78:BE78))","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"$C$28","v":"Grant element"},{"$f":"IF(D79=0,0,(1-D79/D75)*100)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,{"$f":"$C$29","v":"t-g>0"},{"$f":"IF(D1-B72>0,D1-B72,0)","v":0},{"$f":"IF(E1-B72>0,E1-B72,0)","v":1},{"$f":"IF(F1-B72>0,F1-B72,0)","v":2},{"$f":"IF(G1-B72>0,G1-B72,0)","v":3},{"$f":"IF(H1-B72>0,H1-B72,0)","v":4},{"$f":"IF(I1-B72>0,I1-B72,0)","v":5},{"$f":"IF(J1-B72>0,J1-B72,0)","v":6},{"$f":"IF(K1-B72>0,K1-B72,0)","v":7},{"$f":"IF(L1-B72>0,L1-B72,0)","v":8},{"$f":"IF(M1-B72>0,M1-B72,0)","v":9},{"$f":"IF(N1-B72>0,N1-B72,0)","v":10},{"$f":"IF(O1-B72>0,O1-B72,0)","v":11},{"$f":"IF(P1-B72>0,P1-B72,0)","v":12},{"$f":"IF(Q1-B72>0,Q1-B72,0)","v":13},{"$f":"IF(R1-B72>0,R1-B72,0)","v":14},{"$f":"IF(S1-B72>0,S1-B72,0)","v":15},{"$f":"IF(T1-B72>0,T1-B72,0)","v":16},{"$f":"IF(U1-B72>0,U1-B72,0)","v":17},{"$f":"IF(V1-B72>0,V1-B72,0)","v":18},{"$f":"IF(W1-B72>0,W1-B72,0)","v":19},{"$f":"IF(X1-B72>0,X1-B72,0)","v":20},{"$f":"IF(Y1-B72>0,Y1-B72,0)","v":21},{"$f":"IF(Z1-B72>0,Z1-B72,0)","v":22},{"$f":"IF(AA1-B72>0,AA1-B72,0)","v":23},{"$f":"IF(AB1-B72>0,AB1-B72,0)","v":24},{"$f":"IF(AC1-B72>0,AC1-B72,0)","v":25},{"$f":"IF(AD1-B72>0,AD1-B72,0)","v":26},{"$f":"IF(AE1-B72>0,AE1-B72,0)","v":27}]
[null,null,null,{"$f":"IF(D81=0,0,CHOOSE(D81,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88,AF88))","v":0},{"$f":"IF(E81=0,0,CHOOSE(E81,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88,AF88))","v":0},{"$f":"IF(F81=0,0,CHOOSE(F81,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88,AF88))","v":0},{"$f":"IF(G81=0,0,CHOOSE(G81,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88,AF88))","v":0},{"$f":"IF(H81=0,0,CHOOSE(H81,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88,AF88))","v":0},{"$f":"IF(I81=0,0,CHOOSE(I81,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88,AF88))","v":0},{"$f":"IF(J81=0,0,CHOOSE(J81,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88,AF88))","v":0},{"$f":"IF(K81=0,0,CHOOSE(K81,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88,AF88))","v":0},{"$f":"IF(L81=0,0,CHOOSE(L81,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88,AF88))","v":0},{"$f":"IF(M81=0,0,CHOOSE(M81,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88,AF88))","v":0},{"$f":"IF(N81=0,0,CHOOSE(N81,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88,AF88))","v":0},{"$f":"IF(O81=0,0,CHOOSE(O81,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88,AF88))","v":0},{"$f":"IF(P81=0,0,CHOOSE(P81,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88,AF88))","v":0},{"$f":"IF(Q81=0,0,CHOOSE(Q81,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88,AF88))","v":0},{"$f":"IF(R81=0,0,CHOOSE(R81,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88,AF88))","v":0},{"$f":"IF(S81=0,0,CHOOSE(S81,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88,AF88))","v":0},{"$f":"IF(T81=0,0,CHOOSE(T81,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88,AF88))","v":0},{"$f":"IF(U81=0,0,CHOOSE(U81,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88,AF88))","v":0},{"$f":"IF(V81=0,0,CHOOSE(V81,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88,AF88))","v":0},{"$f":"IF(W81=0,0,CHOOSE(W81,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88,AF88))","v":0},{"$f":"IF(X81=0,0,CHOOSE(X81,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88,AF88))","v":0},{"$f":"IF(Y81=0,0,CHOOSE(Y81,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88,AF88))","v":0},{"$f":"IF(Z81=0,0,CHOOSE(Z81,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88,AF88))","v":0},{"$f":"IF(AA81=0,0,CHOOSE(AA81,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88,AF88))","v":0},{"$f":"IF(AB81=0,0,CHOOSE(AB81,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88,AF88))","v":0},{"$f":"IF(AC81=0,0,CHOOSE(AC81,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88,AF88))","v":0},{"$f":"IF(AD81=0,0,CHOOSE(AD81,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88,AF88))","v":0},{"$f":"IF(AE81=0,0,CHOOSE(AE81,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88))","v":0}]
[null,null,{"$f":"$C$31","v":"t-m condition"},{"$f":"IF(D1-B73>0,D1-B73,0)","v":0},{"$f":"IF(E1-B73>0,E1-B73,0)","v":1},{"$f":"IF(F1-B73>0,F1-B73,0)","v":2},{"$f":"IF(G1-B73>0,G1-B73,0)","v":3},{"$f":"IF(H1-B73>0,H1-B73,0)","v":4},{"$f":"IF(I1-B73>0,I1-B73,0)","v":5},{"$f":"IF(J1-B73>0,J1-B73,0)","v":6},{"$f":"IF(K1-B73>0,K1-B73,0)","v":7},{"$f":"IF(L1-B73>0,L1-B73,0)","v":8},{"$f":"IF(M1-B73>0,M1-B73,0)","v":9},{"$f":"IF(N1-B73>0,N1-B73,0)","v":10},{"$f":"IF(O1-B73>0,O1-B73,0)","v":11},{"$f":"IF(P1-B73>0,P1-B73,0)","v":12},{"$f":"IF(Q1-B73>0,Q1-B73,0)","v":13},{"$f":"IF(R1-B73>0,R1-B73,0)","v":14},{"$f":"IF(S1-B73>0,S1-B73,0)","v":15},{"$f":"IF(T1-B73>0,T1-B73,0)","v":16},{"$f":"IF(U1-B73>0,U1-B73,0)","v":17},{"$f":"IF(V1-B73>0,V1-B73,0)","v":18},{"$f":"IF(W1-B73>0,W1-B73,0)","v":19},{"$f":"IF(X1-B73>0,X1-B73,0)","v":20},{"$f":"IF(Y1-B73>0,Y1-B73,0)","v":21},{"$f":"IF(Z1-B73>0,Z1-B73,0)","v":22},{"$f":"IF(AA1-B73>0,AA1-B73,0)","v":23},{"$f":"IF(AB1-B73>0,AB1-B73,0)","v":24},{"$f":"IF(AC1-B73>0,AC1-B73,0)","v":25},{"$f":"IF(AD1-B73>0,AD1-B73,0)","v":26},{"$f":"IF(AE1-B73>0,AE1-B73,0)","v":27}]
[null,null,null,{"$f":"IF(D83=0,0,CHOOSE(D83,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88))","v":0},{"$f":"IF(E83=0,0,CHOOSE(E83,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88))","v":0},{"$f":"IF(F83=0,0,CHOOSE(F83,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88))","v":0},{"$f":"IF(G83=0,0,CHOOSE(G83,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88))","v":0},{"$f":"IF(H83=0,0,CHOOSE(H83,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88))","v":0},{"$f":"IF(I83=0,0,CHOOSE(I83,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88))","v":0},{"$f":"IF(J83=0,0,CHOOSE(J83,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88))","v":0},{"$f":"IF(K83=0,0,CHOOSE(K83,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88))","v":0},{"$f":"IF(L83=0,0,CHOOSE(L83,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88))","v":0},{"$f":"IF(M83=0,0,CHOOSE(M83,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88))","v":0},{"$f":"IF(N83=0,0,CHOOSE(N83,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88))","v":0},{"$f":"IF(O83=0,0,CHOOSE(O83,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88))","v":0},{"$f":"IF(P83=0,0,CHOOSE(P83,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88))","v":0},{"$f":"IF(Q83=0,0,CHOOSE(Q83,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88))","v":0},{"$f":"IF(R83=0,0,CHOOSE(R83,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88))","v":0},{"$f":"IF(S83=0,0,CHOOSE(S83,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88))","v":0},{"$f":"IF(T83=0,0,CHOOSE(T83,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88))","v":0},{"$f":"IF(U83=0,0,CHOOSE(U83,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88))","v":0},{"$f":"IF(V83=0,0,CHOOSE(V83,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88))","v":0},{"$f":"IF(W83=0,0,CHOOSE(W83,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88))","v":0},{"$f":"IF(X83=0,0,CHOOSE(X83,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88))","v":0},{"$f":"IF(Y83=0,0,CHOOSE(Y83,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88))","v":0},{"$f":"IF(Z83=0,0,CHOOSE(Z83,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88))","v":0},{"$f":"IF(AA83=0,0,CHOOSE(AA83,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88))","v":0},{"$f":"IF(AB83=0,0,CHOOSE(AB83,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88))","v":0},{"$f":"IF(AC83=0,0,CHOOSE(AC83,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88))","v":0},{"$f":"IF(AD83=0,0,CHOOSE(AD83,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88))","v":0},{"$f":"IF(AE83=0,0,CHOOSE(AE83,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88))","v":0}]
[]
[{"$f":"+\"Output \"& A71&\"\"","v":"Output COM3"},null,null,{"$f":"D73","v":2019},{"$f":"D86+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046]
[null,null,{"$f":"$C$35","v":"New forex borrowing (gross, USD)"},null,{"$f":"Ext_Debt_Data!G98","v":0},{"$f":"Ext_Debt_Data!H98","v":0}]
[null,null,{"$f":"$C$36","v":"cumulative"},{"$f":"D87","v":0},{"$f":"SUM(D87:E87)","v":0},{"$f":"SUM(D87:F87)","v":0},{"$f":"SUM(D87:G87)","v":0},{"$f":"SUM(D87:H87)","v":0},{"$f":"SUM(D87:I87)","v":0},{"$f":"SUM(D87:J87)","v":0},{"$f":"SUM(D87:K87)","v":0},{"$f":"SUM(D87:L87)","v":0},{"$f":"SUM(D87:M87)","v":0},{"$f":"SUM(D87:N87)","v":0},{"$f":"SUM(D87:O87)","v":0},{"$f":"SUM(D87:P87)","v":0},{"$f":"SUM(D87:Q87)","v":0},{"$f":"SUM(D87:R87)","v":0},{"$f":"SUM(D87:S87)","v":0},{"$f":"SUM(D87:T87)","v":0},{"$f":"SUM(D87:U87)","v":0},{"$f":"SUM(D87:V87)","v":0},{"$f":"SUM(D87:W87)","v":0},{"$f":"SUM(D87:X87)","v":0},{"$f":"SUM(D87:Y87)","v":0},{"$f":"SUM(D87:Z87)","v":0},{"$f":"SUM(D87:AA87)","v":0},{"$f":"SUM(D87:AB87)","v":0},{"$f":"SUM(D87:AC87)","v":0},{"$f":"SUM(D87:AD87)","v":0},{"$f":"SUM(D87:AE87)","v":0}]
[null,null,{"$f":"$C$37","v":"Stock of new forex debt (in USD)"},{"$f":"D87-D93","v":{"$error":"#DIV/0!"}},{"$f":"D89+E87-E93","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"J89+K87-K93","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"+TEXT(C79,\"#\")&\" \"&TEXT(A71,\"#\")","v":"PV of debt COM3"},{"$f":"D87*D79/100","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$75,F92:$AE92)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$75,G92:$AE92)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$75,H92:$AE92)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$75,I92:$AE92)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$75,J92:$AE92)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$75,K92:$AE92)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$75,L92:$AE92)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$75,M92:$AE92)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$75,N92:$AE92)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$75,O92:$AE92)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$75,P92:$AE92)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$75,Q92:$AE92)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$75,R92:$AE92)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$75,S92:$AE92)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$75,T92:$AE92)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$75,U92:$AE92)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$75,V92:$AE92)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$75,W92:$AE92)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$75,X92:$AE92)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$75,Y92:$AE92)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$75,Z92:$AE92)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$75,AA92:$AE92)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$75,AB92:$AE92)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$75,AC92:$AE92)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$75,AD92:$AE92)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$75,AE92:$AE92)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$75,$AE92:AF92)","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"$C$39","v":"Total debt service (in USD)"},{"$f":"D92+D93","v":{"$error":"#DIV/0!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,{"$f":"$C$40","v":"Interest"},null,{"$f":"$B74*D89","v":{"$error":"#VALUE!"}},{"$f":"$B74*E89","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,{"$f":"$C$41","v":"Amortization"},{"$f":"(D82-D84)/(B73-B72)","v":{"$error":"#DIV/0!"}},{"$f":"(E82-E84)/(B73-B72)","v":{"$error":"#DIV/0!"}},{"$f":"(F82-F84)/(B73-B72)","v":{"$error":"#DIV/0!"}},{"$f":"(G82-G84)/(B73-B72)","v":{"$error":"#DIV/0!"}},{"$f":"(H82-H84)/(B73-B72)","v":{"$error":"#DIV/0!"}},{"$f":"(I82-I84)/(B73-B72)","v":{"$error":"#DIV/0!"}},{"$f":"(J82-J84)/(B73-B72)","v":{"$error":"#DIV/0!"}},{"$f":"(K82-K84)/(B73-B72)","v":{"$error":"#DIV/0!"}},{"$f":"(L82-L84)/(B73-B72)","v":{"$error":"#DIV/0!"}},{"$f":"(M82-M84)/(B73-B72)","v":{"$error":"#DIV/0!"}},{"$f":"(N82-N84)/(B73-B72)","v":{"$error":"#DIV/0!"}},{"$f":"(O82-O84)/(B73-B72)","v":{"$error":"#DIV/0!"}},{"$f":"(P82-P84)/(B73-B72)","v":{"$error":"#DIV/0!"}},{"$f":"(Q82-Q84)/(B73-B72)","v":{"$error":"#DIV/0!"}},{"$f":"(R82-R84)/(B73-B72)","v":{"$error":"#DIV/0!"}},{"$f":"(S82-S84)/(B73-B72)","v":{"$error":"#DIV/0!"}},{"$f":"(T82-T84)/(B73-B72)","v":{"$error":"#DIV/0!"}},{"$f":"(U82-U84)/(B73-B72)","v":{"$error":"#DIV/0!"}},{"$f":"(V82-V84)/(B73-B72)","v":{"$error":"#DIV/0!"}},{"$f":"(W82-W84)/(B73-B72)","v":{"$error":"#DIV/0!"}},{"$f":"(X82-X84)/(B73-B72)","v":{"$error":"#DIV/0!"}},{"$f":"(Y82-Y84)/(B73-B72)","v":{"$error":"#DIV/0!"}},{"$f":"(Z82-Z84)/(B73-B72)","v":{"$error":"#DIV/0!"}},{"$f":"(AA82-AA84)/(B73-B72)","v":{"$error":"#DIV/0!"}},{"$f":"(AB82-AB84)/(B73-B72)","v":{"$error":"#DIV/0!"}},{"$f":"(AC82-AC84)/(B73-B72)","v":{"$error":"#DIV/0!"}},{"$f":"(AD82-AD84)/(B73-B72)","v":{"$error":"#DIV/0!"}},{"$f":"(AE82-AE84)/(B73-B72)","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[{"$f":"+Ext_Debt_Data!A99","v":"COM4"}]
[{"$f":"+\"Grace \"& A97&\"\"","v":"Grace COM4"},{"$f":"'Input 4 - External Financing'!G37","v":0},null,{"$f":"D$1","v":0},{"$f":"E$1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Maturity \"& A97&\"\"","v":"Maturity COM4"},{"$f":"'Input 4 - External Financing'!H37","v":0},null,{"$f":"D$2","v":2019},{"$f":"E$2","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068]
[{"$f":"+\"Interest \"& A97&\"\"","v":"Interest COM4"},{"$f":"$D$11/10000","v":{"$error":"#VALUE!"}},{"$f":"$C$22","v":"Base"},100]
[{"$f":"+\"Discount \"& A97&\"\"","v":"Discount COM4"},{"$f":"'Input 4 - External Financing'!E37","v":0.05},{"$f":"$C$23","v":"Debt stock"},{"$f":"D100-D102","v":100},{"$f":"D101-E102","v":100},{"$f":"E101-F102","v":100},{"$f":"F101-G102","v":100},{"$f":"G101-H102","v":100},{"$f":"H101-I102","v":100},{"$f":"I101-J102","v":100},{"$f":"J101-K102","v":100},{"$f":"K101-L102","v":100},{"$f":"L101-M102","v":100},{"$f":"M101-N102","v":100},{"$f":"N101-O102","v":100},{"$f":"O101-P102","v":100},{"$f":"P101-Q102","v":100},{"$f":"Q101-R102","v":100},{"$f":"R101-S102","v":100},{"$f":"S101-T102","v":100},{"$f":"T101-U102","v":100},{"$f":"U101-V102","v":100},{"$f":"V101-W102","v":100},{"$f":"W101-X102","v":100},{"$f":"X101-Y102","v":100},{"$f":"Y101-Z102","v":100},{"$f":"Z101-AA102","v":100},{"$f":"AA101-AB102","v":100},{"$f":"AB101-AC102","v":100},{"$f":"AC101-AD102","v":100},{"$f":"AD101-AE102","v":100},{"$f":"AE101-AF102","v":100},{"$f":"AF101-AG102","v":100},{"$f":"AG101-AH102","v":100},{"$f":"AH101-AI102","v":100},{"$f":"AI101-AJ102","v":100},{"$f":"AJ101-AK102","v":100},{"$f":"AK101-AL102","v":100},{"$f":"AL101-AM102","v":100},{"$f":"AM101-AN102","v":100},{"$f":"AN101-AO102","v":100},{"$f":"AO101-AP102","v":100},{"$f":"AP101-AQ102","v":100}]
[null,null,{"$f":"$C$24","v":"Amortization"},{"$f":"IF(D98-D98-1<B98,0,IF(D98-D98-1<B99,D100/(B99-B98),0))","v":0},{"$f":"IF(E98-D98-1<B98,0,IF(E98-D98-1<B99,D100/(B99-B98),0))","v":0},{"$f":"IF(F98-D98-1<B98,0,IF(F98-D98-1<B99,D100/(B99-B98),0))","v":0},{"$f":"IF(G98-D98-1<B98,0,IF(G98-D98-1<B99,D100/(B99-B98),0))","v":0},{"$f":"IF(H98-D98-1<B98,0,IF(H98-D98-1<B99,D100/(B99-B98),0))","v":0},{"$f":"IF(I98-D98-1<B98,0,IF(I98-D98-1<B99,D100/(B99-B98),0))","v":0},{"$f":"IF(J98-D98-1<B98,0,IF(J98-D98-1<B99,D100/(B99-B98),0))","v":0},{"$f":"IF(K98-D98-1<B98,0,IF(K98-D98-1<B99,D100/(B99-B98),0))","v":0},{"$f":"IF(L98-D98-1<B98,0,IF(L98-D98-1<B99,D100/(B99-B98),0))","v":0},{"$f":"IF(M98-D98-1<B98,0,IF(M98-D98-1<B99,D100/(B99-B98),0))","v":0},{"$f":"IF(N98-D98-1<B98,0,IF(N98-D98-1<B99,D100/(B99-B98),0))","v":0},{"$f":"IF(O98-D98-1<B98,0,IF(O98-D98-1<B99,D100/(B99-B98),0))","v":0},{"$f":"IF(P98-D98-1<B98,0,IF(P98-D98-1<B99,D100/(B99-B98),0))","v":0},{"$f":"IF(Q98-D98-1<B98,0,IF(Q98-D98-1<B99,D100/(B99-B98),0))","v":0},{"$f":"IF(R98-D98-1<B98,0,IF(R98-D98-1<B99,D100/(B99-B98),0))","v":0},{"$f":"IF(S98-D98-1<B98,0,IF(S98-D98-1<B99,D100/(B99-B98),0))","v":0},{"$f":"IF(T98-D98-1<B98,0,IF(T98-D98-1<B99,D100/(B99-B98),0))","v":0},{"$f":"IF(U98-D98-1<B98,0,IF(U98-D98-1<B99,D100/(B99-B98),0))","v":0},{"$f":"IF(V98-D98-1<B98,0,IF(V98-D98-1<B99,D100/(B99-B98),0))","v":0},{"$f":"IF(W98-D98-1<B98,0,IF(W98-D98-1<B99,D100/(B99-B98),0))","v":0},{"$f":"IF(X98-D98-1<B98,0,IF(X98-D98-1<B99,D100/(B99-B98),0))","v":0},{"$f":"IF(Y98-D98-1<B98,0,IF(Y98-D98-1<B99,D100/(B99-B98),0))","v":0},{"$f":"IF(Z98-D98-1<B98,0,IF(Z98-D98-1<B99,D100/(B99-B98),0))","v":0},{"$f":"IF(AA98-D98-1<B98,0,IF(AA98-D98-1<B99,D100/(B99-B98),0))","v":0},{"$f":"IF(AB98-D98-1<B98,0,IF(AB98-D98-1<B99,D100/(B99-B98),0))","v":0},{"$f":"IF(AC98-D98-1<B98,0,IF(AC98-D98-1<B99,D100/(B99-B98),0))","v":0},{"$f":"IF(AD98-D98-1<B98,0,IF(AD98-D98-1<B99,D100/(B99-B98),0))","v":0},{"$f":"IF(AE98-D98-1<B98,0,IF(AE98-D98-1<B99,D100/(B99-B98),0))","v":0},{"$f":"IF(AF98-D98-1<B98,0,IF(AF98-D98-1<B99,D100/(B99-B98),0))","v":0},{"$f":"IF(AG98-D98-1<B98,0,IF(AG98-D98-1<B99,D100/(B99-B98),0))","v":0},{"$f":"IF(AH98-D98-1<B98,0,IF(AH98-D98-1<B99,D100/(B99-B98),0))","v":0},{"$f":"IF(AI98-D98-1<B98,0,IF(AI98-D98-1<B99,D100/(B99-B98),0))","v":0},{"$f":"IF(AJ98-D98-1<B98,0,IF(AJ98-D98-1<B99,D100/(B99-B98),0))","v":0},{"$f":"IF(AK98-D98-1<B98,0,IF(AK98-D98-1<B99,D100/(B99-B98),0))","v":0},{"$f":"IF(AL98-D98-1<B98,0,IF(AL98-D98-1<B99,D100/(B99-B98),0))","v":0},{"$f":"IF(AM98-D98-1<B98,0,IF(AM98-D98-1<B99,D100/(B99-B98),0))","v":0},{"$f":"IF(AN98-D98-1<B98,0,IF(AN98-D98-1<B99,D100/(B99-B98),0))","v":0},{"$f":"IF(AO98-D98-1<B98,0,IF(AO98-D98-1<B99,D100/(B99-B98),0))","v":0},{"$f":"IF(AP98-D98-1<B98,0,IF(AP98-D98-1<B99,D100/(B99-B98),0))","v":0},{"$f":"IF(AQ98-D98-1<B98,0,IF(AQ98-D98-1<B99,D100/(B99-B98),0))","v":0}]
[null,null,{"$f":"$C$25","v":"Interest"},null,{"$f":"$B100*D101","v":{"$error":"#VALUE!"}},{"$f":"$B100*E101","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,{"$f":"$C$26","v":"Total debt service"},{"$f":"D102+D103","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,{"$f":"$C$27","v":"PV of debt"},{"$f":"IF($B100>$B101, D101, NPV($B101,E104:$BD104))","v":{"$error":"#VALUE!"}},{"$f":"IF($B100>$B101, E101, NPV($B101,F104:$BD104))","v":{"$error":"#VALUE!"}},{"$f":"IF($B100>$B101, F101, NPV($B101,G104:$BD104))","v":{"$error":"#VALUE!"}},{"$f":"IF($B100>$B101, G101, NPV($B101,H104:$BD104))","v":{"$error":"#VALUE!"}},{"$f":"IF($B100>$B101, H101, NPV($B101,I104:$BD104))","v":{"$error":"#VALUE!"}},{"$f":"IF($B100>$B101, I101, NPV($B101,J104:$BD104))","v":{"$error":"#VALUE!"}},{"$f":"IF($B100>$B101, J101, NPV($B101,K104:$BD104))","v":{"$error":"#VALUE!"}},{"$f":"IF($B100>$B101, K101, NPV($B101,L104:$BD104))","v":{"$error":"#VALUE!"}},{"$f":"IF($B100>$B101, L101, NPV($B101,M104:$BD104))","v":{"$error":"#VALUE!"}},{"$f":"IF($B100>$B101, M101, NPV($B101,N104:$BD104))","v":{"$error":"#VALUE!"}},{"$f":"IF($B100>$B101, N101, NPV($B101,O104:$BD104))","v":{"$error":"#VALUE!"}},{"$f":"IF($B100>$B101, O101, NPV($B101,P104:$BD104))","v":{"$error":"#VALUE!"}},{"$f":"IF($B100>$B101, P101, NPV($B101,Q104:$BD104))","v":{"$error":"#VALUE!"}},{"$f":"IF($B100>$B101, Q101, NPV($B101,R104:$BD104))","v":{"$error":"#VALUE!"}},{"$f":"IF($B100>$B101, R101, NPV($B101,S104:$BD104))","v":{"$error":"#VALUE!"}},{"$f":"IF($B100>$B101, S101, NPV($B101,T104:$BD104))","v":{"$error":"#VALUE!"}},{"$f":"IF($B100>$B101, T101, NPV($B101,U104:$BD104))","v":{"$error":"#VALUE!"}},{"$f":"IF($B100>$B101, U101, NPV($B101,V104:$BD104))","v":{"$error":"#VALUE!"}},{"$f":"IF($B100>$B101, V101, NPV($B101,W104:$BD104))","v":{"$error":"#VALUE!"}},{"$f":"IF($B100>$B101, W101, NPV($B101,X104:$BD104))","v":{"$error":"#VALUE!"}},{"$f":"IF($B100>$B101, X101, NPV($B101,Y104:$BD104))","v":{"$error":"#VALUE!"}},{"$f":"IF($B100>$B101, Y101, NPV($B101,Z104:$BD104))","v":{"$error":"#VALUE!"}},{"$f":"IF($B100>$B101, Z101, NPV($B101,AA104:$BD104))","v":{"$error":"#VALUE!"}},{"$f":"IF($B100>$B101, AA101, NPV($B101,AB104:$BD104))","v":{"$error":"#VALUE!"}},{"$f":"IF($B100>$B101, AB101, NPV($B101,AC104:$BD104))","v":{"$error":"#VALUE!"}},{"$f":"IF($B100>$B101, AC101, NPV($B101,AD104:$BD104))","v":{"$error":"#VALUE!"}},{"$f":"IF($B100>$B101, AD101, NPV($B101,AE104:$BD104))","v":{"$error":"#VALUE!"}},{"$f":"IF($B100>$B101, AE101, NPV($B101,AF104:$BD104))","v":{"$error":"#VALUE!"}},{"$f":"IF($B100>$B101, AF101, NPV($B101,AG104:$BD104))","v":{"$error":"#VALUE!"}},{"$f":"IF($B100>$B101, AG101, NPV($B101,AH104:$BD104))","v":{"$error":"#VALUE!"}},{"$f":"IF($B100>$B101, AH101, NPV($B101,AI104:$BD104))","v":{"$error":"#VALUE!"}},{"$f":"IF($B100>$B101, AI101, NPV($B101,AJ104:$BD104))","v":{"$error":"#VALUE!"}},{"$f":"IF($B100>$B101, AJ101, NPV($B101,AK104:$BD104))","v":{"$error":"#VALUE!"}},{"$f":"IF($B100>$B101, AK101, NPV($B101,AL104:$BD104))","v":{"$error":"#VALUE!"}},{"$f":"IF($B100>$B101, AL101, NPV($B101,AM104:$BD104))","v":{"$error":"#VALUE!"}},{"$f":"IF($B100>$B101, AM101, NPV($B101,AN104:$BD104))","v":{"$error":"#VALUE!"}},{"$f":"IF($B100>$B101, AN101, NPV($B101,AO104:$BD104))","v":{"$error":"#VALUE!"}},{"$f":"IF($B100>$B101, AO101, NPV($B101,AP104:$BD104))","v":{"$error":"#VALUE!"}},{"$f":"IF($B100>$B101, AP101, NPV($B101,AQ104:$BD104))","v":{"$error":"#VALUE!"}},{"$f":"IF($B100>$B101, AQ101, NPV($B101,AR104:$BD104))","v":{"$error":"#VALUE!"}},{"$f":"IF($B100>$B101, AR101, NPV($B101,AS104:$BD104))","v":{"$error":"#VALUE!"}},{"$f":"IF($B100>$B101, AS101, NPV($B101,AT104:$BD104))","v":{"$error":"#VALUE!"}},{"$f":"IF($B100>$B101, AT101, NPV($B101,AU104:$BD104))","v":{"$error":"#VALUE!"}},{"$f":"IF($B100>$B101, AU101, NPV($B101,AV104:$BD104))","v":{"$error":"#VALUE!"}},{"$f":"IF($B100>$B101, AV101, NPV($B101,AW104:$BD104))","v":{"$error":"#VALUE!"}},{"$f":"IF($B100>$B101, AW101, NPV($B101,AX104:$BD104))","v":{"$error":"#VALUE!"}},{"$f":"IF($B100>$B101, AX101, NPV($B101,AY104:$BD104))","v":{"$error":"#VALUE!"}},{"$f":"IF($B100>$B101, AY101, NPV($B101,AZ104:$BD104))","v":{"$error":"#VALUE!"}},{"$f":"IF($B100>$B101, AZ101, NPV($B101,BA104:$BD104))","v":{"$error":"#VALUE!"}},{"$f":"IF($B100>$B101, BA101, NPV($B101,BB104:$BD104))","v":{"$error":"#VALUE!"}},{"$f":"IF($B100>$B101, BB101, NPV($B101,BC104:$BD104))","v":{"$error":"#VALUE!"}},{"$f":"IF($B100>$B101, BC101, NPV($B101,BD104:$BD104))","v":{"$error":"#VALUE!"}},{"$f":"IF($B100>$B101, BD101, NPV($B101,$BD104:BE104))","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"$C$28","v":"Grant element"},{"$f":"IF(D105=0,0,(1-D105/D101)*100)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,{"$f":"$C$29","v":"t-g>0"},{"$f":"IF(D29-B98>0,D29-B98,0)","v":0},{"$f":"IF(E29-B98>0,E29-B98,0)","v":1},{"$f":"IF(F29-B98>0,F29-B98,0)","v":2},{"$f":"IF(G29-B98>0,G29-B98,0)","v":3},{"$f":"IF(H29-B98>0,H29-B98,0)","v":4},{"$f":"IF(I29-B98>0,I29-B98,0)","v":5},{"$f":"IF(J29-B98>0,J29-B98,0)","v":6},{"$f":"IF(K29-B98>0,K29-B98,0)","v":7},{"$f":"IF(L29-B98>0,L29-B98,0)","v":8},{"$f":"IF(M29-B98>0,M29-B98,0)","v":9},{"$f":"IF(N29-B98>0,N29-B98,0)","v":10},{"$f":"IF(O29-B98>0,O29-B98,0)","v":11},{"$f":"IF(P29-B98>0,P29-B98,0)","v":12},{"$f":"IF(Q29-B98>0,Q29-B98,0)","v":13},{"$f":"IF(R29-B98>0,R29-B98,0)","v":14},{"$f":"IF(S29-B98>0,S29-B98,0)","v":15},{"$f":"IF(T29-B98>0,T29-B98,0)","v":16},{"$f":"IF(U29-B98>0,U29-B98,0)","v":17},{"$f":"IF(V29-B98>0,V29-B98,0)","v":18},{"$f":"IF(W29-B98>0,W29-B98,0)","v":19},{"$f":"IF(X29-B98>0,X29-B98,0)","v":20},{"$f":"IF(Y29-B98>0,Y29-B98,0)","v":21},{"$f":"IF(Z29-B98>0,Z29-B98,0)","v":22},{"$f":"IF(AA29-B98>0,AA29-B98,0)","v":23},{"$f":"IF(AB29-B98>0,AB29-B98,0)","v":24},{"$f":"IF(AC29-B98>0,AC29-B98,0)","v":25},{"$f":"IF(AD29-B98>0,AD29-B98,0)","v":26},{"$f":"IF(AE29-B98>0,AE29-B98,0)","v":27}]
[null,null,null,{"$f":"IF(D107=0,0,CHOOSE(D107,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114,AF114))","v":0},{"$f":"IF(E107=0,0,CHOOSE(E107,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114,AF114))","v":0},{"$f":"IF(F107=0,0,CHOOSE(F107,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114,AF114))","v":0},{"$f":"IF(G107=0,0,CHOOSE(G107,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114,AF114))","v":0},{"$f":"IF(H107=0,0,CHOOSE(H107,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114,AF114))","v":0},{"$f":"IF(I107=0,0,CHOOSE(I107,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114,AF114))","v":0},{"$f":"IF(J107=0,0,CHOOSE(J107,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114,AF114))","v":0},{"$f":"IF(K107=0,0,CHOOSE(K107,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114,AF114))","v":0},{"$f":"IF(L107=0,0,CHOOSE(L107,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114,AF114))","v":0},{"$f":"IF(M107=0,0,CHOOSE(M107,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114,AF114))","v":0},{"$f":"IF(N107=0,0,CHOOSE(N107,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114,AF114))","v":0},{"$f":"IF(O107=0,0,CHOOSE(O107,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114,AF114))","v":0},{"$f":"IF(P107=0,0,CHOOSE(P107,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114,AF114))","v":0},{"$f":"IF(Q107=0,0,CHOOSE(Q107,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114,AF114))","v":0},{"$f":"IF(R107=0,0,CHOOSE(R107,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114,AF114))","v":0},{"$f":"IF(S107=0,0,CHOOSE(S107,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114,AF114))","v":0},{"$f":"IF(T107=0,0,CHOOSE(T107,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114,AF114))","v":0},{"$f":"IF(U107=0,0,CHOOSE(U107,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114,AF114))","v":0},{"$f":"IF(V107=0,0,CHOOSE(V107,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114,AF114))","v":0},{"$f":"IF(W107=0,0,CHOOSE(W107,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114,AF114))","v":0},{"$f":"IF(X107=0,0,CHOOSE(X107,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114,AF114))","v":0},{"$f":"IF(Y107=0,0,CHOOSE(Y107,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114,AF114))","v":0},{"$f":"IF(Z107=0,0,CHOOSE(Z107,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114,AF114))","v":0},{"$f":"IF(AA107=0,0,CHOOSE(AA107,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114,AF114))","v":0},{"$f":"IF(AB107=0,0,CHOOSE(AB107,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114,AF114))","v":0},{"$f":"IF(AC107=0,0,CHOOSE(AC107,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114,AF114))","v":0},{"$f":"IF(AD107=0,0,CHOOSE(AD107,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114,AF114))","v":0},{"$f":"IF(AE107=0,0,CHOOSE(AE107,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114))","v":0}]
[null,null,{"$f":"$C$31","v":"t-m condition"},{"$f":"IF(D29-B99>0,D29-B99,0)","v":0},{"$f":"IF(E29-B99>0,E29-B99,0)","v":1},{"$f":"IF(F29-B99>0,F29-B99,0)","v":2},{"$f":"IF(G29-B99>0,G29-B99,0)","v":3},{"$f":"IF(H29-B99>0,H29-B99,0)","v":4},{"$f":"IF(I29-B99>0,I29-B99,0)","v":5},{"$f":"IF(J29-B99>0,J29-B99,0)","v":6},{"$f":"IF(K29-B99>0,K29-B99,0)","v":7},{"$f":"IF(L29-B99>0,L29-B99,0)","v":8},{"$f":"IF(M29-B99>0,M29-B99,0)","v":9},{"$f":"IF(N29-B99>0,N29-B99,0)","v":10},{"$f":"IF(O29-B99>0,O29-B99,0)","v":11},{"$f":"IF(P29-B99>0,P29-B99,0)","v":12},{"$f":"IF(Q29-B99>0,Q29-B99,0)","v":13},{"$f":"IF(R29-B99>0,R29-B99,0)","v":14},{"$f":"IF(S29-B99>0,S29-B99,0)","v":15},{"$f":"IF(T29-B99>0,T29-B99,0)","v":16},{"$f":"IF(U29-B99>0,U29-B99,0)","v":17},{"$f":"IF(V29-B99>0,V29-B99,0)","v":18},{"$f":"IF(W29-B99>0,W29-B99,0)","v":19},{"$f":"IF(X29-B99>0,X29-B99,0)","v":20},{"$f":"IF(Y29-B99>0,Y29-B99,0)","v":21},{"$f":"IF(Z29-B99>0,Z29-B99,0)","v":22},{"$f":"IF(AA29-B99>0,AA29-B99,0)","v":23},{"$f":"IF(AB29-B99>0,AB29-B99,0)","v":24},{"$f":"IF(AC29-B99>0,AC29-B99,0)","v":25},{"$f":"IF(AD29-B99>0,AD29-B99,0)","v":26},{"$f":"IF(AE29-B99>0,AE29-B99,0)","v":27}]
[null,null,null,{"$f":"IF(D109=0,0,CHOOSE(D109,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114))","v":0},{"$f":"IF(E109=0,0,CHOOSE(E109,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114))","v":0},{"$f":"IF(F109=0,0,CHOOSE(F109,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114))","v":0},{"$f":"IF(G109=0,0,CHOOSE(G109,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114))","v":0},{"$f":"IF(H109=0,0,CHOOSE(H109,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114))","v":0},{"$f":"IF(I109=0,0,CHOOSE(I109,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114))","v":0},{"$f":"IF(J109=0,0,CHOOSE(J109,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114))","v":0},{"$f":"IF(K109=0,0,CHOOSE(K109,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114))","v":0},{"$f":"IF(L109=0,0,CHOOSE(L109,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114))","v":0},{"$f":"IF(M109=0,0,CHOOSE(M109,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114))","v":0},{"$f":"IF(N109=0,0,CHOOSE(N109,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114))","v":0},{"$f":"IF(O109=0,0,CHOOSE(O109,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114))","v":0},{"$f":"IF(P109=0,0,CHOOSE(P109,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114))","v":0},{"$f":"IF(Q109=0,0,CHOOSE(Q109,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114))","v":0},{"$f":"IF(R109=0,0,CHOOSE(R109,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114))","v":0},{"$f":"IF(S109=0,0,CHOOSE(S109,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114))","v":0},{"$f":"IF(T109=0,0,CHOOSE(T109,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114))","v":0},{"$f":"IF(U109=0,0,CHOOSE(U109,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114))","v":0},{"$f":"IF(V109=0,0,CHOOSE(V109,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114))","v":0},{"$f":"IF(W109=0,0,CHOOSE(W109,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114))","v":0},{"$f":"IF(X109=0,0,CHOOSE(X109,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114))","v":0},{"$f":"IF(Y109=0,0,CHOOSE(Y109,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114))","v":0},{"$f":"IF(Z109=0,0,CHOOSE(Z109,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114))","v":0},{"$f":"IF(AA109=0,0,CHOOSE(AA109,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114))","v":0},{"$f":"IF(AB109=0,0,CHOOSE(AB109,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114))","v":0},{"$f":"IF(AC109=0,0,CHOOSE(AC109,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114))","v":0},{"$f":"IF(AD109=0,0,CHOOSE(AD109,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114))","v":0},{"$f":"IF(AE109=0,0,CHOOSE(AE109,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114))","v":0}]
[]
[{"$f":"+\"Output \"& A97&\"\"","v":"Output COM4"},null,null,{"$f":"D99","v":2019},{"$f":"D112+1","v":2020},{"$f":"E112+1","v":2021},{"$f":"F112+1","v":2022},{"$f":"G112+1","v":2023},{"$f":"H112+1","v":2024},{"$f":"I112+1","v":2025},{"$f":"J112+1","v":2026},{"$f":"K112+1","v":2027},{"$f":"L112+1","v":2028},{"$f":"M112+1","v":2029},{"$f":"N112+1","v":2030},{"$f":"O112+1","v":2031},{"$f":"P112+1","v":2032},{"$f":"Q112+1","v":2033},{"$f":"R112+1","v":2034},{"$f":"S112+1","v":2035},{"$f":"T112+1","v":2036},{"$f":"U112+1","v":2037},{"$f":"V112+1","v":2038},{"$f":"W112+1","v":2039},{"$f":"X112+1","v":2040},{"$f":"Y112+1","v":2041},{"$f":"Z112+1","v":2042},{"$f":"AA112+1","v":2043},{"$f":"AB112+1","v":2044},{"$f":"AC112+1","v":2045},{"$f":"AD112+1","v":2046}]
[null,null,{"$f":"$C$35","v":"New forex borrowing (gross, USD)"},null,{"$f":"Ext_Debt_Data!G99","v":0},{"$f":"Ext_Debt_Data!H99","v":0}]
[null,null,{"$f":"$C$36","v":"cumulative"},{"$f":"D113","v":0},{"$f":"SUM(D113:E113)","v":0},{"$f":"SUM(D113:F113)","v":0},{"$f":"SUM(D113:G113)","v":0},{"$f":"SUM(D113:H113)","v":0},{"$f":"SUM(D113:I113)","v":0},{"$f":"SUM(D113:J113)","v":0},{"$f":"SUM(D113:K113)","v":0},{"$f":"SUM(D113:L113)","v":0},{"$f":"SUM(D113:M113)","v":0},{"$f":"SUM(D113:N113)","v":0},{"$f":"SUM(D113:O113)","v":0},{"$f":"SUM(D113:P113)","v":0},{"$f":"SUM(D113:Q113)","v":0},{"$f":"SUM(D113:R113)","v":0},{"$f":"SUM(D113:S113)","v":0},{"$f":"SUM(D113:T113)","v":0},{"$f":"SUM(D113:U113)","v":0},{"$f":"SUM(D113:V113)","v":0},{"$f":"SUM(D113:W113)","v":0},{"$f":"SUM(D113:X113)","v":0},{"$f":"SUM(D113:Y113)","v":0},{"$f":"SUM(D113:Z113)","v":0},{"$f":"SUM(D113:AA113)","v":0},{"$f":"SUM(D113:AB113)","v":0},{"$f":"SUM(D113:AC113)","v":0},{"$f":"SUM(D113:AD113)","v":0},{"$f":"SUM(D113:AE113)","v":0}]
[null,null,{"$f":"$C$37","v":"Stock of new forex debt (in USD)"},{"$f":"D113-D119","v":{"$error":"#DIV/0!"}},{"$f":"D115+E113-E119","v":{"$error":"#DIV/0!"}},{"$f":"E115+F113-F119","v":{"$error":"#DIV/0!"}},{"$f":"F115+G113-G119","v":{"$error":"#DIV/0!"}},{"$f":"G115+H113-H119","v":{"$error":"#DIV/0!"}},{"$f":"H115+I113-I119","v":{"$error":"#DIV/0!"}},{"$f":"I115+J113-J119","v":{"$error":"#DIV/0!"}},{"$f":"J115+K113-K119","v":{"$error":"#DIV/0!"}},{"$f":"K115+L113-L119","v":{"$error":"#DIV/0!"}},{"$f":"L115+M113-M119","v":{"$error":"#DIV/0!"}},{"$f":"M115+N113-N119","v":{"$error":"#DIV/0!"}},{"$f":"N115+O113-O119","v":{"$error":"#DIV/0!"}},{"$f":"O115+P113-P119","v":{"$error":"#DIV/0!"}},{"$f":"P115+Q113-Q119","v":{"$error":"#DIV/0!"}},{"$f":"Q115+R113-R119","v":{"$error":"#DIV/0!"}},{"$f":"R115+S113-S119","v":{"$error":"#DIV/0!"}},{"$f":"S115+T113-T119","v":{"$error":"#DIV/0!"}},{"$f":"T115+U113-U119","v":{"$error":"#DIV/0!"}},{"$f":"U115+V113-V119","v":{"$error":"#DIV/0!"}},{"$f":"V115+W113-W119","v":{"$error":"#DIV/0!"}},{"$f":"W115+X113-X119","v":{"$error":"#DIV/0!"}},{"$f":"X115+Y113-Y119","v":{"$error":"#DIV/0!"}},{"$f":"Y115+Z113-Z119","v":{"$error":"#DIV/0!"}},{"$f":"Z115+AA113-AA119","v":{"$error":"#DIV/0!"}},{"$f":"AA115+AB113-AB119","v":{"$error":"#DIV/0!"}},{"$f":"AB115+AC113-AC119","v":{"$error":"#DIV/0!"}},{"$f":"AC115+AD113-AD119","v":{"$error":"#DIV/0!"}},{"$f":"AD115+AE113-AE119","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"+TEXT(C105,\"#\")&\" \"&TEXT(A97,\"#\")","v":"PV of debt COM4"},{"$f":"D113*D105/100","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$75,F118:$AE118)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$75,G118:$AE118)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$75,H118:$AE118)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$75,I118:$AE118)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$75,J118:$AE118)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$75,K118:$AE118)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$75,L118:$AE118)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$75,M118:$AE118)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$75,N118:$AE118)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$75,O118:$AE118)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$75,P118:$AE118)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$75,Q118:$AE118)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$75,R118:$AE118)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$75,S118:$AE118)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$75,T118:$AE118)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$75,U118:$AE118)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$75,V118:$AE118)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$75,W118:$AE118)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$75,X118:$AE118)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$75,Y118:$AE118)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$75,Z118:$AE118)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$75,AA118:$AE118)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$75,AB118:$AE118)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$75,AC118:$AE118)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$75,AD118:$AE118)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$75,AE118:$AE118)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$75,$AE118:AF118)","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"$C$39","v":"Total debt service (in USD)"},{"$f":"D118+D119","v":{"$error":"#DIV/0!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,{"$f":"$C$40","v":"Interest"},null,{"$f":"$B100*D115","v":{"$error":"#VALUE!"}},{"$f":"$B100*E115","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,{"$f":"$C$41","v":"Amortization"},{"$f":"(D108-D110)/(B99-B98)","v":{"$error":"#DIV/0!"}},{"$f":"(E108-E110)/(B99-B98)","v":{"$error":"#DIV/0!"}},{"$f":"(F108-F110)/(B99-B98)","v":{"$error":"#DIV/0!"}},{"$f":"(G108-G110)/(B99-B98)","v":{"$error":"#DIV/0!"}},{"$f":"(H108-H110)/(B99-B98)","v":{"$error":"#DIV/0!"}},{"$f":"(I108-I110)/(B99-B98)","v":{"$error":"#DIV/0!"}},{"$f":"(J108-J110)/(B99-B98)","v":{"$error":"#DIV/0!"}},{"$f":"(K108-K110)/(B99-B98)","v":{"$error":"#DIV/0!"}},{"$f":"(L108-L110)/(B99-B98)","v":{"$error":"#DIV/0!"}},{"$f":"(M108-M110)/(B99-B98)","v":{"$error":"#DIV/0!"}},{"$f":"(N108-N110)/(B99-B98)","v":{"$error":"#DIV/0!"}},{"$f":"(O108-O110)/(B99-B98)","v":{"$error":"#DIV/0!"}},{"$f":"(P108-P110)/(B99-B98)","v":{"$error":"#DIV/0!"}},{"$f":"(Q108-Q110)/(B99-B98)","v":{"$error":"#DIV/0!"}},{"$f":"(R108-R110)/(B99-B98)","v":{"$error":"#DIV/0!"}},{"$f":"(S108-S110)/(B99-B98)","v":{"$error":"#DIV/0!"}},{"$f":"(T108-T110)/(B99-B98)","v":{"$error":"#DIV/0!"}},{"$f":"(U108-U110)/(B99-B98)","v":{"$error":"#DIV/0!"}},{"$f":"(V108-V110)/(B99-B98)","v":{"$error":"#DIV/0!"}},{"$f":"(W108-W110)/(B99-B98)","v":{"$error":"#DIV/0!"}},{"$f":"(X108-X110)/(B99-B98)","v":{"$error":"#DIV/0!"}},{"$f":"(Y108-Y110)/(B99-B98)","v":{"$error":"#DIV/0!"}},{"$f":"(Z108-Z110)/(B99-B98)","v":{"$error":"#DIV/0!"}},{"$f":"(AA108-AA110)/(B99-B98)","v":{"$error":"#DIV/0!"}},{"$f":"(AB108-AB110)/(B99-B98)","v":{"$error":"#DIV/0!"}},{"$f":"(AC108-AC110)/(B99-B98)","v":{"$error":"#DIV/0!"}},{"$f":"(AD108-AD110)/(B99-B98)","v":{"$error":"#DIV/0!"}},{"$f":"(AE108-AE110)/(B99-B98)","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[{"$f":"+Ext_Debt_Data!A100","v":"COM5"}]
[{"$f":"+\"Grace \"& A123&\"\"","v":"Grace COM5"},{"$f":"'Input 4 - External Financing'!G38","v":1},null,{"$f":"D$1","v":0},{"$f":"E$1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Maturity \"& A123&\"\"","v":"Maturity COM5"},{"$f":"'Input 4 - External Financing'!H38","v":5},null,{"$f":"D$2","v":2019},{"$f":"E$2","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068]
[{"$f":"+\"Interest \"& A123&\"\"","v":"Interest COM5"},{"$f":"$D$11/10000","v":{"$error":"#VALUE!"}},{"$f":"$C$22","v":"Base"},100]
[{"$f":"+\"Discount \"& A123&\"\"","v":"Discount COM5"},{"$f":"'Input 4 - External Financing'!E38","v":0.05},{"$f":"$C$23","v":"Debt stock"},{"$f":"D126-D128","v":100},{"$f":"D127-E128","v":100},{"$f":"E127-F128","v":75},{"$f":"F127-G128","v":50},{"$f":"G127-H128","v":25},{"$f":"H127-I128","v":0},{"$f":"I127-J128","v":0},{"$f":"J127-K128","v":0},{"$f":"K127-L128","v":0},{"$f":"L127-M128","v":0},{"$f":"M127-N128","v":0},{"$f":"N127-O128","v":0},{"$f":"O127-P128","v":0},{"$f":"P127-Q128","v":0},{"$f":"Q127-R128","v":0},{"$f":"R127-S128","v":0},{"$f":"S127-T128","v":0},{"$f":"T127-U128","v":0},{"$f":"U127-V128","v":0},{"$f":"V127-W128","v":0},{"$f":"W127-X128","v":0},{"$f":"X127-Y128","v":0},{"$f":"Y127-Z128","v":0},{"$f":"Z127-AA128","v":0},{"$f":"AA127-AB128","v":0},{"$f":"AB127-AC128","v":0},{"$f":"AC127-AD128","v":0},{"$f":"AD127-AE128","v":0},{"$f":"AE127-AF128","v":0},{"$f":"AF127-AG128","v":0},{"$f":"AG127-AH128","v":0},{"$f":"AH127-AI128","v":0},{"$f":"AI127-AJ128","v":0},{"$f":"AJ127-AK128","v":0},{"$f":"AK127-AL128","v":0},{"$f":"AL127-AM128","v":0},{"$f":"AM127-AN128","v":0},{"$f":"AN127-AO128","v":0},{"$f":"AO127-AP128","v":0},{"$f":"AP127-AQ128","v":0}]
[null,null,{"$f":"$C$24","v":"Amortization"},{"$f":"IF(D124-D124-1<B124,0,IF(D124-D124-1<B125,D126/(B125-B124),0))","v":0},{"$f":"IF(E124-D124-1<B124,0,IF(E124-D124-1<B125,D126/(B125-B124),0))","v":0},{"$f":"IF(F124-D124-1<B124,0,IF(F124-D124-1<B125,D126/(B125-B124),0))","v":25},{"$f":"IF(G124-D124-1<B124,0,IF(G124-D124-1<B125,D126/(B125-B124),0))","v":25},{"$f":"IF(H124-D124-1<B124,0,IF(H124-D124-1<B125,D126/(B125-B124),0))","v":25},{"$f":"IF(I124-D124-1<B124,0,IF(I124-D124-1<B125,D126/(B125-B124),0))","v":25},{"$f":"IF(J124-D124-1<B124,0,IF(J124-D124-1<B125,D126/(B125-B124),0))","v":0},{"$f":"IF(K124-D124-1<B124,0,IF(K124-D124-1<B125,D126/(B125-B124),0))","v":0},{"$f":"IF(L124-D124-1<B124,0,IF(L124-D124-1<B125,D126/(B125-B124),0))","v":0},{"$f":"IF(M124-D124-1<B124,0,IF(M124-D124-1<B125,D126/(B125-B124),0))","v":0},{"$f":"IF(N124-D124-1<B124,0,IF(N124-D124-1<B125,D126/(B125-B124),0))","v":0},{"$f":"IF(O124-D124-1<B124,0,IF(O124-D124-1<B125,D126/(B125-B124),0))","v":0},{"$f":"IF(P124-D124-1<B124,0,IF(P124-D124-1<B125,D126/(B125-B124),0))","v":0},{"$f":"IF(Q124-D124-1<B124,0,IF(Q124-D124-1<B125,D126/(B125-B124),0))","v":0},{"$f":"IF(R124-D124-1<B124,0,IF(R124-D124-1<B125,D126/(B125-B124),0))","v":0},{"$f":"IF(S124-D124-1<B124,0,IF(S124-D124-1<B125,D126/(B125-B124),0))","v":0},{"$f":"IF(T124-D124-1<B124,0,IF(T124-D124-1<B125,D126/(B125-B124),0))","v":0},{"$f":"IF(U124-D124-1<B124,0,IF(U124-D124-1<B125,D126/(B125-B124),0))","v":0},{"$f":"IF(V124-D124-1<B124,0,IF(V124-D124-1<B125,D126/(B125-B124),0))","v":0},{"$f":"IF(W124-D124-1<B124,0,IF(W124-D124-1<B125,D126/(B125-B124),0))","v":0},{"$f":"IF(X124-D124-1<B124,0,IF(X124-D124-1<B125,D126/(B125-B124),0))","v":0},{"$f":"IF(Y124-D124-1<B124,0,IF(Y124-D124-1<B125,D126/(B125-B124),0))","v":0},{"$f":"IF(Z124-D124-1<B124,0,IF(Z124-D124-1<B125,D126/(B125-B124),0))","v":0},{"$f":"IF(AA124-D124-1<B124,0,IF(AA124-D124-1<B125,D126/(B125-B124),0))","v":0},{"$f":"IF(AB124-D124-1<B124,0,IF(AB124-D124-1<B125,D126/(B125-B124),0))","v":0},{"$f":"IF(AC124-D124-1<B124,0,IF(AC124-D124-1<B125,D126/(B125-B124),0))","v":0},{"$f":"IF(AD124-D124-1<B124,0,IF(AD124-D124-1<B125,D126/(B125-B124),0))","v":0},{"$f":"IF(AE124-D124-1<B124,0,IF(AE124-D124-1<B125,D126/(B125-B124),0))","v":0},{"$f":"IF(AF124-D124-1<B124,0,IF(AF124-D124-1<B125,D126/(B125-B124),0))","v":0},{"$f":"IF(AG124-D124-1<B124,0,IF(AG124-D124-1<B125,D126/(B125-B124),0))","v":0},{"$f":"IF(AH124-D124-1<B124,0,IF(AH124-D124-1<B125,D126/(B125-B124),0))","v":0},{"$f":"IF(AI124-D124-1<B124,0,IF(AI124-D124-1<B125,D126/(B125-B124),0))","v":0},{"$f":"IF(AJ124-D124-1<B124,0,IF(AJ124-D124-1<B125,D126/(B125-B124),0))","v":0},{"$f":"IF(AK124-D124-1<B124,0,IF(AK124-D124-1<B125,D126/(B125-B124),0))","v":0},{"$f":"IF(AL124-D124-1<B124,0,IF(AL124-D124-1<B125,D126/(B125-B124),0))","v":0},{"$f":"IF(AM124-D124-1<B124,0,IF(AM124-D124-1<B125,D126/(B125-B124),0))","v":0},{"$f":"IF(AN124-D124-1<B124,0,IF(AN124-D124-1<B125,D126/(B125-B124),0))","v":0},{"$f":"IF(AO124-D124-1<B124,0,IF(AO124-D124-1<B125,D126/(B125-B124),0))","v":0},{"$f":"IF(AP124-D124-1<B124,0,IF(AP124-D124-1<B125,D126/(B125-B124),0))","v":0},{"$f":"IF(AQ124-D124-1<B124,0,IF(AQ124-D124-1<B125,D126/(B125-B124),0))","v":0}]
[null,null,{"$f":"$C$25","v":"Interest"},null,{"$f":"$B126*D127","v":{"$error":"#VALUE!"}},{"$f":"$B126*E127","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,{"$f":"$C$26","v":"Total debt service"},{"$f":"D128+D129","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,{"$f":"$C$27","v":"PV of debt"},{"$f":"IF($B126>$B127, D127, NPV($B127,E130:$BD130))","v":{"$error":"#VALUE!"}},{"$f":"IF($B126>$B127, E127, NPV($B127,F130:$BD130))","v":{"$error":"#VALUE!"}},{"$f":"IF($B126>$B127, F127, NPV($B127,G130:$BD130))","v":{"$error":"#VALUE!"}},{"$f":"IF($B126>$B127, G127, NPV($B127,H130:$BD130))","v":{"$error":"#VALUE!"}},{"$f":"IF($B126>$B127, H127, NPV($B127,I130:$BD130))","v":{"$error":"#VALUE!"}},{"$f":"IF($B126>$B127, I127, NPV($B127,J130:$BD130))","v":{"$error":"#VALUE!"}},{"$f":"IF($B126>$B127, J127, NPV($B127,K130:$BD130))","v":{"$error":"#VALUE!"}},{"$f":"IF($B126>$B127, K127, NPV($B127,L130:$BD130))","v":{"$error":"#VALUE!"}},{"$f":"IF($B126>$B127, L127, NPV($B127,M130:$BD130))","v":{"$error":"#VALUE!"}},{"$f":"IF($B126>$B127, M127, NPV($B127,N130:$BD130))","v":{"$error":"#VALUE!"}},{"$f":"IF($B126>$B127, N127, NPV($B127,O130:$BD130))","v":{"$error":"#VALUE!"}},{"$f":"IF($B126>$B127, O127, NPV($B127,P130:$BD130))","v":{"$error":"#VALUE!"}},{"$f":"IF($B126>$B127, P127, NPV($B127,Q130:$BD130))","v":{"$error":"#VALUE!"}},{"$f":"IF($B126>$B127, Q127, NPV($B127,R130:$BD130))","v":{"$error":"#VALUE!"}},{"$f":"IF($B126>$B127, R127, NPV($B127,S130:$BD130))","v":{"$error":"#VALUE!"}},{"$f":"IF($B126>$B127, S127, NPV($B127,T130:$BD130))","v":{"$error":"#VALUE!"}},{"$f":"IF($B126>$B127, T127, NPV($B127,U130:$BD130))","v":{"$error":"#VALUE!"}},{"$f":"IF($B126>$B127, U127, NPV($B127,V130:$BD130))","v":{"$error":"#VALUE!"}},{"$f":"IF($B126>$B127, V127, NPV($B127,W130:$BD130))","v":{"$error":"#VALUE!"}},{"$f":"IF($B126>$B127, W127, NPV($B127,X130:$BD130))","v":{"$error":"#VALUE!"}},{"$f":"IF($B126>$B127, X127, NPV($B127,Y130:$BD130))","v":{"$error":"#VALUE!"}},{"$f":"IF($B126>$B127, Y127, NPV($B127,Z130:$BD130))","v":{"$error":"#VALUE!"}},{"$f":"IF($B126>$B127, Z127, NPV($B127,AA130:$BD130))","v":{"$error":"#VALUE!"}},{"$f":"IF($B126>$B127, AA127, NPV($B127,AB130:$BD130))","v":{"$error":"#VALUE!"}},{"$f":"IF($B126>$B127, AB127, NPV($B127,AC130:$BD130))","v":{"$error":"#VALUE!"}},{"$f":"IF($B126>$B127, AC127, NPV($B127,AD130:$BD130))","v":{"$error":"#VALUE!"}},{"$f":"IF($B126>$B127, AD127, NPV($B127,AE130:$BD130))","v":{"$error":"#VALUE!"}},{"$f":"IF($B126>$B127, AE127, NPV($B127,AF130:$BD130))","v":{"$error":"#VALUE!"}},{"$f":"IF($B126>$B127, AF127, NPV($B127,AG130:$BD130))","v":{"$error":"#VALUE!"}},{"$f":"IF($B126>$B127, AG127, NPV($B127,AH130:$BD130))","v":{"$error":"#VALUE!"}},{"$f":"IF($B126>$B127, AH127, NPV($B127,AI130:$BD130))","v":{"$error":"#VALUE!"}},{"$f":"IF($B126>$B127, AI127, NPV($B127,AJ130:$BD130))","v":{"$error":"#VALUE!"}},{"$f":"IF($B126>$B127, AJ127, NPV($B127,AK130:$BD130))","v":{"$error":"#VALUE!"}},{"$f":"IF($B126>$B127, AK127, NPV($B127,AL130:$BD130))","v":{"$error":"#VALUE!"}},{"$f":"IF($B126>$B127, AL127, NPV($B127,AM130:$BD130))","v":{"$error":"#VALUE!"}},{"$f":"IF($B126>$B127, AM127, NPV($B127,AN130:$BD130))","v":{"$error":"#VALUE!"}},{"$f":"IF($B126>$B127, AN127, NPV($B127,AO130:$BD130))","v":{"$error":"#VALUE!"}},{"$f":"IF($B126>$B127, AO127, NPV($B127,AP130:$BD130))","v":{"$error":"#VALUE!"}},{"$f":"IF($B126>$B127, AP127, NPV($B127,AQ130:$BD130))","v":{"$error":"#VALUE!"}},{"$f":"IF($B126>$B127, AQ127, NPV($B127,AR130:$BD130))","v":{"$error":"#VALUE!"}},{"$f":"IF($B126>$B127, AR127, NPV($B127,AS130:$BD130))","v":{"$error":"#VALUE!"}},{"$f":"IF($B126>$B127, AS127, NPV($B127,AT130:$BD130))","v":{"$error":"#VALUE!"}},{"$f":"IF($B126>$B127, AT127, NPV($B127,AU130:$BD130))","v":{"$error":"#VALUE!"}},{"$f":"IF($B126>$B127, AU127, NPV($B127,AV130:$BD130))","v":{"$error":"#VALUE!"}},{"$f":"IF($B126>$B127, AV127, NPV($B127,AW130:$BD130))","v":{"$error":"#VALUE!"}},{"$f":"IF($B126>$B127, AW127, NPV($B127,AX130:$BD130))","v":{"$error":"#VALUE!"}},{"$f":"IF($B126>$B127, AX127, NPV($B127,AY130:$BD130))","v":{"$error":"#VALUE!"}},{"$f":"IF($B126>$B127, AY127, NPV($B127,AZ130:$BD130))","v":{"$error":"#VALUE!"}},{"$f":"IF($B126>$B127, AZ127, NPV($B127,BA130:$BD130))","v":{"$error":"#VALUE!"}},{"$f":"IF($B126>$B127, BA127, NPV($B127,BB130:$BD130))","v":{"$error":"#VALUE!"}},{"$f":"IF($B126>$B127, BB127, NPV($B127,BC130:$BD130))","v":{"$error":"#VALUE!"}},{"$f":"IF($B126>$B127, BC127, NPV($B127,BD130:$BD130))","v":{"$error":"#VALUE!"}},{"$f":"IF($B126>$B127, BD127, NPV($B127,$BD130:BE130))","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"$C$28","v":"Grant element"},{"$f":"IF(D131=0,0,(1-D131/D127)*100)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,{"$f":"$C$29","v":"t-g>0"},{"$f":"IF(D55-B124>0,D55-B124,0)","v":0},{"$f":"IF(E55-B124>0,E55-B124,0)","v":0},{"$f":"IF(F55-B124>0,F55-B124,0)","v":1},{"$f":"IF(G55-B124>0,G55-B124,0)","v":2},{"$f":"IF(H55-B124>0,H55-B124,0)","v":3},{"$f":"IF(I55-B124>0,I55-B124,0)","v":4},{"$f":"IF(J55-B124>0,J55-B124,0)","v":5},{"$f":"IF(K55-B124>0,K55-B124,0)","v":6},{"$f":"IF(L55-B124>0,L55-B124,0)","v":7},{"$f":"IF(M55-B124>0,M55-B124,0)","v":8},{"$f":"IF(N55-B124>0,N55-B124,0)","v":9},{"$f":"IF(O55-B124>0,O55-B124,0)","v":10},{"$f":"IF(P55-B124>0,P55-B124,0)","v":11},{"$f":"IF(Q55-B124>0,Q55-B124,0)","v":12},{"$f":"IF(R55-B124>0,R55-B124,0)","v":13},{"$f":"IF(S55-B124>0,S55-B124,0)","v":14},{"$f":"IF(T55-B124>0,T55-B124,0)","v":15},{"$f":"IF(U55-B124>0,U55-B124,0)","v":16},{"$f":"IF(V55-B124>0,V55-B124,0)","v":17},{"$f":"IF(W55-B124>0,W55-B124,0)","v":18},{"$f":"IF(X55-B124>0,X55-B124,0)","v":19},{"$f":"IF(Y55-B124>0,Y55-B124,0)","v":20},{"$f":"IF(Z55-B124>0,Z55-B124,0)","v":21},{"$f":"IF(AA55-B124>0,AA55-B124,0)","v":22},{"$f":"IF(AB55-B124>0,AB55-B124,0)","v":23},{"$f":"IF(AC55-B124>0,AC55-B124,0)","v":24},{"$f":"IF(AD55-B124>0,AD55-B124,0)","v":25},{"$f":"IF(AE55-B124>0,AE55-B124,0)","v":26}]
[null,null,null,{"$f":"IF(D133=0,0,CHOOSE(D133,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(E133=0,0,CHOOSE(E133,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(F133=0,0,CHOOSE(F133,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(G133=0,0,CHOOSE(G133,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(H133=0,0,CHOOSE(H133,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(I133=0,0,CHOOSE(I133,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(J133=0,0,CHOOSE(J133,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(K133=0,0,CHOOSE(K133,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(L133=0,0,CHOOSE(L133,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(M133=0,0,CHOOSE(M133,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(N133=0,0,CHOOSE(N133,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(O133=0,0,CHOOSE(O133,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(P133=0,0,CHOOSE(P133,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(Q133=0,0,CHOOSE(Q133,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(R133=0,0,CHOOSE(R133,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(S133=0,0,CHOOSE(S133,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(T133=0,0,CHOOSE(T133,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(U133=0,0,CHOOSE(U133,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(V133=0,0,CHOOSE(V133,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(W133=0,0,CHOOSE(W133,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(X133=0,0,CHOOSE(X133,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(Y133=0,0,CHOOSE(Y133,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(Z133=0,0,CHOOSE(Z133,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(AA133=0,0,CHOOSE(AA133,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(AB133=0,0,CHOOSE(AB133,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(AC133=0,0,CHOOSE(AC133,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(AD133=0,0,CHOOSE(AD133,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(AE133=0,0,CHOOSE(AE133,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0}]
[null,null,{"$f":"$C$31","v":"t-m condition"},{"$f":"IF(D55-B125>0,D55-B125,0)","v":0},{"$f":"IF(E55-B125>0,E55-B125,0)","v":0},{"$f":"IF(F55-B125>0,F55-B125,0)","v":0},{"$f":"IF(G55-B125>0,G55-B125,0)","v":0},{"$f":"IF(H55-B125>0,H55-B125,0)","v":0},{"$f":"IF(I55-B125>0,I55-B125,0)","v":0},{"$f":"IF(J55-B125>0,J55-B125,0)","v":1},{"$f":"IF(K55-B125>0,K55-B125,0)","v":2},{"$f":"IF(L55-B125>0,L55-B125,0)","v":3},{"$f":"IF(M55-B125>0,M55-B125,0)","v":4},{"$f":"IF(N55-B125>0,N55-B125,0)","v":5},{"$f":"IF(O55-B125>0,O55-B125,0)","v":6},{"$f":"IF(P55-B125>0,P55-B125,0)","v":7},{"$f":"IF(Q55-B125>0,Q55-B125,0)","v":8},{"$f":"IF(R55-B125>0,R55-B125,0)","v":9},{"$f":"IF(S55-B125>0,S55-B125,0)","v":10},{"$f":"IF(T55-B125>0,T55-B125,0)","v":11},{"$f":"IF(U55-B125>0,U55-B125,0)","v":12},{"$f":"IF(V55-B125>0,V55-B125,0)","v":13},{"$f":"IF(W55-B125>0,W55-B125,0)","v":14},{"$f":"IF(X55-B125>0,X55-B125,0)","v":15},{"$f":"IF(Y55-B125>0,Y55-B125,0)","v":16},{"$f":"IF(Z55-B125>0,Z55-B125,0)","v":17},{"$f":"IF(AA55-B125>0,AA55-B125,0)","v":18},{"$f":"IF(AB55-B125>0,AB55-B125,0)","v":19},{"$f":"IF(AC55-B125>0,AC55-B125,0)","v":20},{"$f":"IF(AD55-B125>0,AD55-B125,0)","v":21},{"$f":"IF(AE55-B125>0,AE55-B125,0)","v":22}]
[null,null,null,{"$f":"IF(D135=0,0,CHOOSE(D135,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(E135=0,0,CHOOSE(E135,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(F135=0,0,CHOOSE(F135,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(G135=0,0,CHOOSE(G135,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(H135=0,0,CHOOSE(H135,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(I135=0,0,CHOOSE(I135,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(J135=0,0,CHOOSE(J135,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(K135=0,0,CHOOSE(K135,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(L135=0,0,CHOOSE(L135,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(M135=0,0,CHOOSE(M135,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(N135=0,0,CHOOSE(N135,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(O135=0,0,CHOOSE(O135,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(P135=0,0,CHOOSE(P135,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(Q135=0,0,CHOOSE(Q135,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(R135=0,0,CHOOSE(R135,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(S135=0,0,CHOOSE(S135,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(T135=0,0,CHOOSE(T135,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(U135=0,0,CHOOSE(U135,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(V135=0,0,CHOOSE(V135,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(W135=0,0,CHOOSE(W135,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(X135=0,0,CHOOSE(X135,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(Y135=0,0,CHOOSE(Y135,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(Z135=0,0,CHOOSE(Z135,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(AA135=0,0,CHOOSE(AA135,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(AB135=0,0,CHOOSE(AB135,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(AC135=0,0,CHOOSE(AC135,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(AD135=0,0,CHOOSE(AD135,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(AE135=0,0,CHOOSE(AE135,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0}]
[]
[{"$f":"+\"Output \"& A123&\"\"","v":"Output COM5"},null,null,{"$f":"D125","v":2019},{"$f":"D138+1","v":2020},{"$f":"E138+1","v":2021},{"$f":"F138+1","v":2022},{"$f":"G138+1","v":2023},{"$f":"H138+1","v":2024},{"$f":"I138+1","v":2025},{"$f":"J138+1","v":2026},{"$f":"K138+1","v":2027},{"$f":"L138+1","v":2028},{"$f":"M138+1","v":2029},{"$f":"N138+1","v":2030},{"$f":"O138+1","v":2031},{"$f":"P138+1","v":2032},{"$f":"Q138+1","v":2033},{"$f":"R138+1","v":2034},{"$f":"S138+1","v":2035},{"$f":"T138+1","v":2036},{"$f":"U138+1","v":2037},{"$f":"V138+1","v":2038},{"$f":"W138+1","v":2039},{"$f":"X138+1","v":2040},{"$f":"Y138+1","v":2041},{"$f":"Z138+1","v":2042},{"$f":"AA138+1","v":2043},{"$f":"AB138+1","v":2044},{"$f":"AC138+1","v":2045},{"$f":"AD138+1","v":2046}]
[null,null,{"$f":"$C$35","v":"New forex borrowing (gross, USD)"},null,{"$f":"Ext_Debt_Data!G100","v":0},{"$f":"Ext_Debt_Data!H100","v":0}]
[null,null,{"$f":"$C$36","v":"cumulative"},{"$f":"D139","v":0},{"$f":"SUM(D139:E139)","v":0},{"$f":"SUM(D139:F139)","v":0},{"$f":"SUM(D139:G139)","v":0},{"$f":"SUM(D139:H139)","v":0},{"$f":"SUM(D139:I139)","v":0},{"$f":"SUM(D139:J139)","v":0},{"$f":"SUM(D139:K139)","v":0},{"$f":"SUM(D139:L139)","v":0},{"$f":"SUM(D139:M139)","v":0},{"$f":"SUM(D139:N139)","v":0},{"$f":"SUM(D139:O139)","v":0},{"$f":"SUM(D139:P139)","v":0},{"$f":"SUM(D139:Q139)","v":0},{"$f":"SUM(D139:R139)","v":0},{"$f":"SUM(D139:S139)","v":0},{"$f":"SUM(D139:T139)","v":0},{"$f":"SUM(D139:U139)","v":0},{"$f":"SUM(D139:V139)","v":0},{"$f":"SUM(D139:W139)","v":0},{"$f":"SUM(D139:X139)","v":0},{"$f":"SUM(D139:Y139)","v":0},{"$f":"SUM(D139:Z139)","v":0},{"$f":"SUM(D139:AA139)","v":0},{"$f":"SUM(D139:AB139)","v":0},{"$f":"SUM(D139:AC139)","v":0},{"$f":"SUM(D139:AD139)","v":0},{"$f":"SUM(D139:AE139)","v":0}]
[null,null,{"$f":"$C$37","v":"Stock of new forex debt (in USD)"},{"$f":"D139-D145","v":0},{"$f":"D141+E139-E145","v":0},{"$f":"E141+F139-F145","v":0},{"$f":"F141+G139-G145","v":0},{"$f":"G141+H139-H145","v":0},{"$f":"H141+I139-I145","v":0},{"$f":"I141+J139-J145","v":0},{"$f":"J141+K139-K145","v":0},{"$f":"K141+L139-L145","v":0},{"$f":"L141+M139-M145","v":0},{"$f":"M141+N139-N145","v":0},{"$f":"N141+O139-O145","v":0},{"$f":"O141+P139-P145","v":0},{"$f":"P141+Q139-Q145","v":0},{"$f":"Q141+R139-R145","v":0},{"$f":"R141+S139-S145","v":0},{"$f":"S141+T139-T145","v":0},{"$f":"T141+U139-U145","v":0},{"$f":"U141+V139-V145","v":0},{"$f":"V141+W139-W145","v":0},{"$f":"W141+X139-X145","v":0},{"$f":"X141+Y139-Y145","v":0},{"$f":"Y141+Z139-Z145","v":0},{"$f":"Z141+AA139-AA145","v":0},{"$f":"AA141+AB139-AB145","v":0},{"$f":"AB141+AC139-AC145","v":0},{"$f":"AC141+AD139-AD145","v":0},{"$f":"AD141+AE139-AE145","v":0}]
[null,null,{"$f":"+TEXT(C131,\"#\")&\" \"&TEXT(A123,\"#\")","v":"PV of debt COM5"},{"$f":"D139*D131/100","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$75,F144:$AE144)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$75,G144:$AE144)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$75,H144:$AE144)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$75,I144:$AE144)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$75,J144:$AE144)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$75,K144:$AE144)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$75,L144:$AE144)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$75,M144:$AE144)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$75,N144:$AE144)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$75,O144:$AE144)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$75,P144:$AE144)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$75,Q144:$AE144)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$75,R144:$AE144)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$75,S144:$AE144)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$75,T144:$AE144)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$75,U144:$AE144)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$75,V144:$AE144)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$75,W144:$AE144)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$75,X144:$AE144)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$75,Y144:$AE144)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$75,Z144:$AE144)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$75,AA144:$AE144)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$75,AB144:$AE144)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$75,AC144:$AE144)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$75,AD144:$AE144)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$75,AE144:$AE144)","v":{"$error":"#VALUE!"}},{"$f":"NPV($B$75,$AE144:AF144)","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"$C$39","v":"Total debt service (in USD)"},{"$f":"D144+D145","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,{"$f":"$C$40","v":"Interest"},null,{"$f":"$B126*D141","v":{"$error":"#VALUE!"}},{"$f":"$B126*E141","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,{"$f":"$C$41","v":"Amortization"},{"$f":"(D134-D136)/(B125-B124)","v":0},{"$f":"(E134-E136)/(B125-B124)","v":0},{"$f":"(F134-F136)/(B125-B124)","v":0},{"$f":"(G134-G136)/(B125-B124)","v":0},{"$f":"(H134-H136)/(B125-B124)","v":0},{"$f":"(I134-I136)/(B125-B124)","v":0},{"$f":"(J134-J136)/(B125-B124)","v":0},{"$f":"(K134-K136)/(B125-B124)","v":0},{"$f":"(L134-L136)/(B125-B124)","v":0},{"$f":"(M134-M136)/(B125-B124)","v":0},{"$f":"(N134-N136)/(B125-B124)","v":0},{"$f":"(O134-O136)/(B125-B124)","v":0},{"$f":"(P134-P136)/(B125-B124)","v":0},{"$f":"(Q134-Q136)/(B125-B124)","v":0},{"$f":"(R134-R136)/(B125-B124)","v":0},{"$f":"(S134-S136)/(B125-B124)","v":0},{"$f":"(T134-T136)/(B125-B124)","v":0},{"$f":"(U134-U136)/(B125-B124)","v":0},{"$f":"(V134-V136)/(B125-B124)","v":0},{"$f":"(W134-W136)/(B125-B124)","v":0},{"$f":"(X134-X136)/(B125-B124)","v":0},{"$f":"(Y134-Y136)/(B125-B124)","v":0},{"$f":"(Z134-Z136)/(B125-B124)","v":0},{"$f":"(AA134-AA136)/(B125-B124)","v":0},{"$f":"(AB134-AB136)/(B125-B124)","v":0},{"$f":"(AC134-AC136)/(B125-B124)","v":0},{"$f":"(AD134-AD136)/(B125-B124)","v":0},{"$f":"(AE134-AE136)/(B125-B124)","v":0}]

{"sheet":"Trigger","index":70,"n_rows":74,"n_cols":31,"rows_kept":74,"cut":false,"hidden":true,"merged":[]}
[null,null,null,"PPP capital stock database",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Natural disasters",null,null,null,"Market LICs"]
[null,null,null,"Source: http://www.imf.org/external/np/fad/publicinvestment/",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"For details on tailored stress tests, see paragraph 71 of the Guidance Note on the Bank-Fund Debt Sustainability Framework for Low Income Countries (http://www.imf.org/en/Publications/Policy-Papers/Issues/2018/02/14/pp122617guidance-note-on-lic-dsf)"]
[null,{"$f":"lookup!A3","v":"Code2"},{"$f":"lookup!C3","v":"Country Name"},"Note: Per FAD database manual, source is World Bank Private Participation in Infrastructure (WB PPI)",null,null,null,null,null,null,null,"Trigger ",null,"Size of shock (% of PPG%GDP):"]
["ifscode","isocode","country","year","incgr","licdsf","kppp_rppp","GDP_rppp","PPP%GDP","PPP%GDP in 2015",null,0.03,null,0.35,null,null,null,null,null,null,null,null,null,null,null,null,"Country code","Country","Eurobond","PRGT market access","Market access (for stress tests and market fin. Module)"]
[{"$f":"'Imported data'!B216","v":513},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A5, lookup!$B$3:$B$73, 0), MATCH(Trigger!B$3, lookup!$A$3:$F$3, 0))","v":"BGD"},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A5, lookup!$B$3:$B$73, 0), MATCH(Trigger!C$3, lookup!$A$3:$F$3, 0))","v":"Bangladesh"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B216, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!D$4, 'Imported data'!$B$215:$I$215, 0))","v":2015},1,1,{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B216, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!G$4, 'Imported data'!$B$215:$I$215, 0))","v":6.1823387145996094},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B216, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!H$4, 'Imported data'!$B$215:$I$215, 0))","v":541.9422607421875},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B216, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!I$4, 'Imported data'!$B$215:$I$215, 0))","v":1.1407744260676264E-2},{"$f":"IF(OR(G5=0, H5=0), 0, G5/H5)","v":1.1407744260676264E-2},null,{"$f":"IF(J5>$L$4,A5,\"\")","v":""},{"$f":"IF(L5=A5,C5,\"\")","v":""},{"$f":"IF(ISERROR(J5*$N$4), 0, (J5*$N$4))*100","v":0.39927104912366917},null,null,null,null,null,null,null,null,"Bangladesh",null,null,null,{"$f":"VLOOKUP(AB5, lookup!$C$4:$G$73, 5, FALSE)","v":512},"Afghanistan",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA5, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA5, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"IF(OR(AC5=\"Yes\", AD5=\"Yes\"), 1, 0)","v":0}]
[{"$f":"'Imported data'!B217","v":638},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A6, lookup!$B$3:$B$73, 0), MATCH(Trigger!B$3, lookup!$A$3:$F$3, 0))","v":"BEN"},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A6, lookup!$B$3:$B$73, 0), MATCH(Trigger!C$3, lookup!$A$3:$F$3, 0))","v":"Benin"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B217, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!D$4, 'Imported data'!$B$215:$I$215, 0))","v":2015},1,1,{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B217, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!G$4, 'Imported data'!$B$215:$I$215, 0))","v":1.6704375743865967},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B217, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!H$4, 'Imported data'!$B$215:$I$215, 0))","v":22.514043807983398},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B217, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!I$4, 'Imported data'!$B$215:$I$215, 0))","v":7.4195359511304917E-2},{"$f":"IF(OR(G6=0, H6=0), 0, G6/H6)","v":7.4195359511304917E-2},null,{"$f":"IF(J6>$L$4,A6,\"\")","v":638},{"$f":"IF(L6=A6,C6,\"\")","v":"Benin"},{"$f":"IF(ISERROR(J6*$N$4), 0, (J6*$N$4))*100","v":2.596837582895672},null,null,null,null,null,null,null,null,"Comoros",null,null,null,{"$f":"VLOOKUP(AB6, lookup!$C$4:$G$73, 5, FALSE)","v":513},"Bangladesh",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA6, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA6, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"IF(OR(AC6=\"Yes\", AD6=\"Yes\"), 1, 0)","v":0}]
[{"$f":"'Imported data'!B218","v":514},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A7, lookup!$B$3:$B$73, 0), MATCH(Trigger!B$3, lookup!$A$3:$F$3, 0))","v":"BTN"},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A7, lookup!$B$3:$B$73, 0), MATCH(Trigger!C$3, lookup!$A$3:$F$3, 0))","v":"Bhutan"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B218, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!D$4, 'Imported data'!$B$215:$I$215, 0))","v":2015},1,1,{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B218, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!G$4, 'Imported data'!$B$215:$I$215, 0))","v":0.39602354168891907},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B218, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!H$4, 'Imported data'!$B$215:$I$215, 0))","v":6.8045697212219238},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B218, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!I$4, 'Imported data'!$B$215:$I$215, 0))","v":5.8199644931818485E-2},{"$f":"IF(OR(G7=0, H7=0), 0, G7/H7)","v":5.8199644931818485E-2},null,514,{"$f":"IF(L7=A7,C7,\"\")","v":"Bhutan"},2.036987572613647,null,null,null,null,null,null,null,null,"Dominica",null,null,null,{"$f":"VLOOKUP(AB7, lookup!$C$4:$G$73, 5, FALSE)","v":638},"Benin",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA7, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA7, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},0]
[{"$f":"'Imported data'!B219","v":748},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A8, lookup!$B$3:$B$73, 0), MATCH(Trigger!B$3, lookup!$A$3:$F$3, 0))","v":"BFA"},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A8, lookup!$B$3:$B$73, 0), MATCH(Trigger!C$3, lookup!$A$3:$F$3, 0))","v":"Burkina Faso"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B219, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!D$4, 'Imported data'!$B$215:$I$215, 0))","v":2015},1,1,{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B219, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!G$4, 'Imported data'!$B$215:$I$215, 0))","v":9.8123371601104736E-2},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B219, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!H$4, 'Imported data'!$B$215:$I$215, 0))","v":26.724391937255859},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B219, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!I$4, 'Imported data'!$B$215:$I$215, 0))","v":3.671678361531332E-3},{"$f":"IF(OR(G8=0, H8=0), 0, G8/H8)","v":3.671678361531332E-3},null,3.671678361531332E-3,"",0.1285087426535966,null,null,null,null,null,null,null,null,"Grenada",null,null,null,{"$f":"VLOOKUP(AB8, lookup!$C$4:$G$73, 5, FALSE)","v":514},"Bhutan",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA8, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA8, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":"Yes"},1]
[{"$f":"'Imported data'!B220","v":618},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A9, lookup!$B$3:$B$73, 0), MATCH(Trigger!B$3, lookup!$A$3:$F$3, 0))","v":"BDI"},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A9, lookup!$B$3:$B$73, 0), MATCH(Trigger!C$3, lookup!$A$3:$F$3, 0))","v":"Burundi"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B220, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!D$4, 'Imported data'!$B$215:$I$215, 0))","v":2015},1,1,{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B220, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!G$4, 'Imported data'!$B$215:$I$215, 0))","v":0},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B220, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!H$4, 'Imported data'!$B$215:$I$215, 0))","v":8.3606576919555664},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B220, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!I$4, 'Imported data'!$B$215:$I$215, 0))","v":""},{"$f":"IF(OR(G9=0, H9=0), 0, G9/H9)","v":0},null,"","",0,null,null,null,null,null,null,null,null,"Haiti",null,null,null,{"$f":"VLOOKUP(AB9, lookup!$C$4:$G$73, 5, FALSE)","v":748},"Burkina Faso",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA9, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA9, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},0]
[{"$f":"'Imported data'!B221","v":624},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A10, lookup!$B$3:$B$73, 0), MATCH(Trigger!B$3, lookup!$A$3:$F$3, 0))","v":"CPV"},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A10, lookup!$B$3:$B$73, 0), MATCH(Trigger!C$3, lookup!$A$3:$F$3, 0))","v":"Cabo Verde"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B221, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!D$4, 'Imported data'!$B$215:$I$215, 0))","v":2015},2,1,{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B221, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!G$4, 'Imported data'!$B$215:$I$215, 0))","v":0.10444679111242294},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B221, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!H$4, 'Imported data'!$B$215:$I$215, 0))","v":3.300041675567627},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B221, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!I$4, 'Imported data'!$B$215:$I$215, 0))","v":3.1650143052953252E-2},{"$f":"IF(OR(G10=0, H10=0), 0, G10/H10)","v":3.1650143052953252E-2},null,624,"Cape Verde",1.1077550068533637,null,null,null,null,null,null,null,null,"Honduras",null,null,null,{"$f":"VLOOKUP(AB10, lookup!$C$4:$G$73, 5, FALSE)","v":618},"Burundi",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA10, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA10, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},0]
[{"$f":"'Imported data'!B222","v":522},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A11, lookup!$B$3:$B$73, 0), MATCH(Trigger!B$3, lookup!$A$3:$F$3, 0))","v":"KHM"},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A11, lookup!$B$3:$B$73, 0), MATCH(Trigger!C$3, lookup!$A$3:$F$3, 0))","v":"Cambodia"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B222, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!D$4, 'Imported data'!$B$215:$I$215, 0))","v":2015},1,1,{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B222, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!G$4, 'Imported data'!$B$215:$I$215, 0))","v":6.7169713973999023},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B222, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!H$4, 'Imported data'!$B$215:$I$215, 0))","v":48.074241638183594},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B222, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!I$4, 'Imported data'!$B$215:$I$215, 0))","v":0.13972079784332697},0.13972079784332697,null,522,"Cambodia",4.8902279245164433,null,null,null,null,null,null,null,null,"Kiribati",null,null,null,{"$f":"VLOOKUP(AB11, lookup!$C$4:$G$73, 5, FALSE)","v":522},"Cambodia",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA11, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA11, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},0]
[{"$f":"'Imported data'!B223","v":622},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A12, lookup!$B$3:$B$73, 0), MATCH(Trigger!B$3, lookup!$A$3:$F$3, 0))","v":"CMR"},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A12, lookup!$B$3:$B$73, 0), MATCH(Trigger!C$3, lookup!$A$3:$F$3, 0))","v":"Cameroon"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B223, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!D$4, 'Imported data'!$B$215:$I$215, 0))","v":2015},1,1,{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B223, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!G$4, 'Imported data'!$B$215:$I$215, 0))","v":1.5254967212677002},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B223, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!H$4, 'Imported data'!$B$215:$I$215, 0))","v":65.206199645996094},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B223, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!I$4, 'Imported data'!$B$215:$I$215, 0))","v":2.3394964428990018E-2},2.3394964428990018E-2,null,"","",0.81882375501465055,null,null,null,null,null,null,null,null,"Madagascar",null,null,null,{"$f":"VLOOKUP(AB12, lookup!$C$4:$G$73, 5, FALSE)","v":622},"Cameroon",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA12, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":"Yes"},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA12, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":"Yes"},1]
[{"$f":"'Imported data'!B224","v":626},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A13, lookup!$B$3:$B$73, 0), MATCH(Trigger!B$3, lookup!$A$3:$F$3, 0))","v":"CAF"},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A13, lookup!$B$3:$B$73, 0), MATCH(Trigger!C$3, lookup!$A$3:$F$3, 0))","v":"Central African Republic"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B224, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!D$4, 'Imported data'!$B$215:$I$215, 0))","v":2015},1,1,{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B224, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!G$4, 'Imported data'!$B$215:$I$215, 0))","v":0},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B224, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!H$4, 'Imported data'!$B$215:$I$215, 0))","v":2.8566579818725586},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B224, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!I$4, 'Imported data'!$B$215:$I$215, 0))","v":0},0,null,"","",0,null,null,null,null,null,null,null,null,"Maldives",null,null,null,{"$f":"VLOOKUP(AB13, lookup!$C$4:$G$73, 5, FALSE)","v":624},"Cabo Verde",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA13, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA13, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},0]
[{"$f":"'Imported data'!B225","v":628},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A14, lookup!$B$3:$B$73, 0), MATCH(Trigger!B$3, lookup!$A$3:$F$3, 0))","v":"TCD"},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A14, lookup!$B$3:$B$73, 0), MATCH(Trigger!C$3, lookup!$A$3:$F$3, 0))","v":"Chad"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B225, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!D$4, 'Imported data'!$B$215:$I$215, 0))","v":2015},1,1,{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B225, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!G$4, 'Imported data'!$B$215:$I$215, 0))","v":0},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B225, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!H$4, 'Imported data'!$B$215:$I$215, 0))","v":27.13862419128418},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B225, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!I$4, 'Imported data'!$B$215:$I$215, 0))","v":0},0,null,"","",0,null,null,null,null,null,null,null,null,"Micronesia",null,null,null,{"$f":"VLOOKUP(AB14, lookup!$C$4:$G$73, 5, FALSE)","v":626},"Central African Republic",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA14, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA14, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},0]
[{"$f":"'Imported data'!B226","v":632},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A15, lookup!$B$3:$B$73, 0), MATCH(Trigger!B$3, lookup!$A$3:$F$3, 0))","v":"COM"},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A15, lookup!$B$3:$B$73, 0), MATCH(Trigger!C$3, lookup!$A$3:$F$3, 0))","v":"Comoros"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B226, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!D$4, 'Imported data'!$B$215:$I$215, 0))","v":2015},1,1,{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B226, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!G$4, 'Imported data'!$B$215:$I$215, 0))","v":5.1255576545372605E-4},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B226, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!H$4, 'Imported data'!$B$215:$I$215, 0))","v":1.1747114658355713},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B226, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!I$4, 'Imported data'!$B$215:$I$215, 0))","v":4.3632481708105703E-4},4.3632481708105703E-4,null,"","",1.5271368597836996E-2,null,null,null,null,null,null,null,null,"Mozambique",null,null,null,{"$f":"VLOOKUP(AB15, lookup!$C$4:$G$73, 5, FALSE)","v":628},"Chad",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA15, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA15, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},0]
[{"$f":"'Imported data'!B227","v":634},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A16, lookup!$B$3:$B$73, 0), MATCH(Trigger!B$3, lookup!$A$3:$F$3, 0))","v":"COG"},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A16, lookup!$B$3:$B$73, 0), MATCH(Trigger!C$3, lookup!$A$3:$F$3, 0))","v":"Congo, Republic of"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B227, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!D$4, 'Imported data'!$B$215:$I$215, 0))","v":2015},1,1,{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B227, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!G$4, 'Imported data'!$B$215:$I$215, 0))","v":1.3192026615142822},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B227, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!H$4, 'Imported data'!$B$215:$I$215, 0))","v":28.820734024047852},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B227, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!I$4, 'Imported data'!$B$215:$I$215, 0))","v":4.5772694769451304E-2},4.5772694769451304E-2,null,634,"Congo, Republic of",1.6020443169307956,null,null,null,null,null,null,null,null,"Myanmar",null,null,null,{"$f":"VLOOKUP(AB16, lookup!$C$4:$G$73, 5, FALSE)","v":632},"Comoros",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA16, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA16, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},0]
[{"$f":"'Imported data'!B228","v":662},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A17, lookup!$B$3:$B$73, 0), MATCH(Trigger!B$3, lookup!$A$3:$F$3, 0))","v":"CIV"},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A17, lookup!$B$3:$B$73, 0), MATCH(Trigger!C$3, lookup!$A$3:$F$3, 0))","v":"Cote d'Ivoire"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B228, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!D$4, 'Imported data'!$B$215:$I$215, 0))","v":2015},1,1,{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B228, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!G$4, 'Imported data'!$B$215:$I$215, 0))","v":2.5472145080566406},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B228, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!H$4, 'Imported data'!$B$215:$I$215, 0))","v":71.770462036132813},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B228, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!I$4, 'Imported data'!$B$215:$I$215, 0))","v":3.549112595616629E-2},3.549112595616629E-2,null,662,"Cote d'Ivoire",1.2421894084658203,null,null,null,null,null,null,null,null,"Nepal",null,null,null,{"$f":"VLOOKUP(AB17, lookup!$C$4:$G$73, 5, FALSE)","v":636},"Congo, DR",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA17, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA17, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},0]
[{"$f":"'Imported data'!B229","v":636},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A18, lookup!$B$3:$B$73, 0), MATCH(Trigger!B$3, lookup!$A$3:$F$3, 0))","v":"COD"},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A18, lookup!$B$3:$B$73, 0), MATCH(Trigger!C$3, lookup!$A$3:$F$3, 0))","v":"Congo, DR"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B229, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!D$4, 'Imported data'!$B$215:$I$215, 0))","v":2015},1,1,{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B229, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!G$4, 'Imported data'!$B$215:$I$215, 0))","v":0},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B229, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!H$4, 'Imported data'!$B$215:$I$215, 0))","v":63.494808197021484},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B229, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!I$4, 'Imported data'!$B$215:$I$215, 0))","v":0},0,null,"","",0,null,null,null,null,null,null,null,null,"Nicaragua",null,null,null,{"$f":"VLOOKUP(AB18, lookup!$C$4:$G$73, 5, FALSE)","v":634},"Congo, Republic of",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA18, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":"Yes"},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA18, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":"Yes"},1]
[{"$f":"'Imported data'!B230","v":611},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A19, lookup!$B$3:$B$73, 0), MATCH(Trigger!B$3, lookup!$A$3:$F$3, 0))","v":"DJI"},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A19, lookup!$B$3:$B$73, 0), MATCH(Trigger!C$3, lookup!$A$3:$F$3, 0))","v":"Djibouti"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B230, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!D$4, 'Imported data'!$B$215:$I$215, 0))","v":2015},1,1,{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B230, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!G$4, 'Imported data'!$B$215:$I$215, 0))","v":1.1942013502120972},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B230, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!H$4, 'Imported data'!$B$215:$I$215, 0))","v":2.7087383270263672},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B230, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!I$4, 'Imported data'!$B$215:$I$215, 0))","v":0.44086995716676797},0.44086995716676797,null,{"$f":"IF(J19>$L$4,A19,\"\")","v":611},"Djibouti",15.430448500836876,null,null,null,null,null,null,null,null,"Samoa",null,null,null,{"$f":"VLOOKUP(AB19, lookup!$C$4:$G$73, 5, FALSE)","v":662},"Cote d'Ivoire",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA19, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":"Yes"},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA19, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":"Yes"},1]
[{"$f":"'Imported data'!B231","v":321},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A20, lookup!$B$3:$B$73, 0), MATCH(Trigger!B$3, lookup!$A$3:$F$3, 0))","v":"DMA"},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A20, lookup!$B$3:$B$73, 0), MATCH(Trigger!C$3, lookup!$A$3:$F$3, 0))","v":"Dominica"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B231, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!D$4, 'Imported data'!$B$215:$I$215, 0))","v":2015},2,1,{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B231, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!G$4, 'Imported data'!$B$215:$I$215, 0))","v":8.9190900325775146E-2},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B231, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!H$4, 'Imported data'!$B$215:$I$215, 0))","v":0.61310869455337524},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B231, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!I$4, 'Imported data'!$B$215:$I$215, 0))","v":0.14547322704458968},0.14547322704458968,null,321,"Dominica",5.0915629465606385,null,null,null,null,null,null,null,null,"Sao Tome & Principe",null,null,null,{"$f":"VLOOKUP(AB20, lookup!$C$4:$G$73, 5, FALSE)","v":611},"Djibouti",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA20, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA20, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},0]
[{"$f":"'Imported data'!B232","v":644},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A21, lookup!$B$3:$B$73, 0), MATCH(Trigger!B$3, lookup!$A$3:$F$3, 0))","v":"ETH"},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A21, lookup!$B$3:$B$73, 0), MATCH(Trigger!C$3, lookup!$A$3:$F$3, 0))","v":"Ethiopia"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B232, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!D$4, 'Imported data'!$B$215:$I$215, 0))","v":2015},1,1,{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B232, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!G$4, 'Imported data'!$B$215:$I$215, 0))","v":5.0885789096355438E-2},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B232, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!H$4, 'Imported data'!$B$215:$I$215, 0))","v":156.74392700195313},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B232, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!I$4, 'Imported data'!$B$215:$I$215, 0))","v":3.2464281117393064E-4},3.2464281117393064E-4,null,"","",1.1362498391087571E-2,null,null,null,null,null,null,null,null,"Solomon Islands",null,null,null,{"$f":"VLOOKUP(AB21, lookup!$C$4:$G$73, 5, FALSE)","v":321},"Dominica",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA21, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA21, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},0]
[{"$f":"'Imported data'!B233","v":648},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A22, lookup!$B$3:$B$73, 0), MATCH(Trigger!B$3, lookup!$A$3:$F$3, 0))","v":"GMB"},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A22, lookup!$B$3:$B$73, 0), MATCH(Trigger!C$3, lookup!$A$3:$F$3, 0))","v":"Gambia, The"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B233, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!D$4, 'Imported data'!$B$215:$I$215, 0))","v":2015},1,1,{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B233, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!G$4, 'Imported data'!$B$215:$I$215, 0))","v":0},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B233, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!H$4, 'Imported data'!$B$215:$I$215, 0))","v":3.4339165687561035},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B233, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!I$4, 'Imported data'!$B$215:$I$215, 0))","v":0},0,null,"","",0,null,null,null,null,null,null,null,null,"St. Lucia",null,null,null,{"$f":"VLOOKUP(AB22, lookup!$C$4:$G$73, 5, FALSE)","v":643},"Eritrea",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA22, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA22, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},0]
[{"$f":"'Imported data'!B234","v":652},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A23, lookup!$B$3:$B$73, 0), MATCH(Trigger!B$3, lookup!$A$3:$F$3, 0))","v":"GHA"},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A23, lookup!$B$3:$B$73, 0), MATCH(Trigger!C$3, lookup!$A$3:$F$3, 0))","v":"Ghana"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B234, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!D$4, 'Imported data'!$B$215:$I$215, 0))","v":2015},1,1,{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B234, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!G$4, 'Imported data'!$B$215:$I$215, 0))","v":4.2512421607971191},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B234, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!H$4, 'Imported data'!$B$215:$I$215, 0))","v":103.33712768554688},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B234, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!I$4, 'Imported data'!$B$215:$I$215, 0))","v":4.113954254402713E-2},4.113954254402713E-2,null,652,"Ghana",1.4398839890409494,null,null,null,null,null,null,null,null,"St. Vincent & the Grenadines",null,null,null,{"$f":"VLOOKUP(AB23, lookup!$C$4:$G$73, 5, FALSE)","v":644},"Ethiopia",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA23, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":"Yes"},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA23, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},1]
[{"$f":"'Imported data'!B235","v":328},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A24, lookup!$B$3:$B$73, 0), MATCH(Trigger!B$3, lookup!$A$3:$F$3, 0))","v":"GRD"},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A24, lookup!$B$3:$B$73, 0), MATCH(Trigger!C$3, lookup!$A$3:$F$3, 0))","v":"Grenada"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B235, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!D$4, 'Imported data'!$B$215:$I$215, 0))","v":2015},2,1,{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B235, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!G$4, 'Imported data'!$B$215:$I$215, 0))","v":0.10196147859096527},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B235, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!H$4, 'Imported data'!$B$215:$I$215, 0))","v":1.1989032030105591},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B235, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!I$4, 'Imported data'!$B$215:$I$215, 0))","v":8.5045630318553139E-2},8.5045630318553139E-2,null,328,"Grenada",2.9765970611493597,null,null,null,null,null,null,null,null,"Tajikistan",null,null,null,{"$f":"VLOOKUP(AB24, lookup!$C$4:$G$73, 5, FALSE)","v":648},"Gambia, The",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA24, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA24, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},0]
[{"$f":"'Imported data'!B236","v":656},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A25, lookup!$B$3:$B$73, 0), MATCH(Trigger!B$3, lookup!$A$3:$F$3, 0))","v":"GIN"},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A25, lookup!$B$3:$B$73, 0), MATCH(Trigger!C$3, lookup!$A$3:$F$3, 0))","v":"Guinea"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B236, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!D$4, 'Imported data'!$B$215:$I$215, 0))","v":2015},1,1,{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B236, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!G$4, 'Imported data'!$B$215:$I$215, 0))","v":0.22550733387470245},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B236, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!H$4, 'Imported data'!$B$215:$I$215, 0))","v":16.430412292480469},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B236, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!I$4, 'Imported data'!$B$215:$I$215, 0))","v":1.3724995445056969E-2},1.3724995445056969E-2,null,"","",0.48037484057699387,null,null,null,null,null,null,null,null,"Tonga",null,null,null,{"$f":"VLOOKUP(AB25, lookup!$C$4:$G$73, 5, FALSE)","v":652},"Ghana",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA25, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":"Yes"},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA25, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":"Yes"},1]
[{"$f":"'Imported data'!B237","v":654},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A26, lookup!$B$3:$B$73, 0), MATCH(Trigger!B$3, lookup!$A$3:$F$3, 0))","v":"GNB"},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A26, lookup!$B$3:$B$73, 0), MATCH(Trigger!C$3, lookup!$A$3:$F$3, 0))","v":"Guinea-Bissau"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B237, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!D$4, 'Imported data'!$B$215:$I$215, 0))","v":2015},1,1,{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B237, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!G$4, 'Imported data'!$B$215:$I$215, 0))","v":0},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B237, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!H$4, 'Imported data'!$B$215:$I$215, 0))","v":2.5161476135253906},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B237, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!I$4, 'Imported data'!$B$215:$I$215, 0))","v":0},0,null,"","",0,null,null,null,null,null,null,null,null,"Tuvalu",null,null,null,{"$f":"VLOOKUP(AB26, lookup!$C$4:$G$73, 5, FALSE)","v":328},"Grenada",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA26, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA26, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},0]
[{"$f":"'Imported data'!B238","v":263},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A27, lookup!$B$3:$B$73, 0), MATCH(Trigger!B$3, lookup!$A$3:$F$3, 0))","v":"HTI"},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A27, lookup!$B$3:$B$73, 0), MATCH(Trigger!C$3, lookup!$A$3:$F$3, 0))","v":"Haiti"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B238, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!D$4, 'Imported data'!$B$215:$I$215, 0))","v":2015},1,1,{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B238, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!G$4, 'Imported data'!$B$215:$I$215, 0))","v":0.1346258819103241},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B238, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!H$4, 'Imported data'!$B$215:$I$215, 0))","v":18.607133865356445},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B238, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!I$4, 'Imported data'!$B$215:$I$215, 0))","v":7.2351756527627448E-3},7.2351756527627448E-3,null,"","",0.25323114784669609,null,null,null,null,null,null,null,null,"Vanuatu",null,null,null,{"$f":"VLOOKUP(AB27, lookup!$C$4:$G$73, 5, FALSE)","v":656},"Guinea",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA27, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA27, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},0]
[{"$f":"'Imported data'!B239","v":268},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A28, lookup!$B$3:$B$73, 0), MATCH(Trigger!B$3, lookup!$A$3:$F$3, 0))","v":"HND"},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A28, lookup!$B$3:$B$73, 0), MATCH(Trigger!C$3, lookup!$A$3:$F$3, 0))","v":"Honduras"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B239, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!D$4, 'Imported data'!$B$215:$I$215, 0))","v":2015},1,1,{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B239, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!G$4, 'Imported data'!$B$215:$I$215, 0))","v":3.3061850070953369},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B239, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!H$4, 'Imported data'!$B$215:$I$215, 0))","v":38.526229858398438},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B239, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!I$4, 'Imported data'!$B$215:$I$215, 0))","v":8.5816468916036767E-2},8.5816468916036767E-2,null,268,"Honduras",3.0035764120612867,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(AB28, lookup!$C$4:$G$73, 5, FALSE)","v":654},"Guinea-Bissau",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA28, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA28, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},0]
[{"$f":"'Imported data'!B240","v":664},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A29, lookup!$B$3:$B$73, 0), MATCH(Trigger!B$3, lookup!$A$3:$F$3, 0))","v":"KEN"},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A29, lookup!$B$3:$B$73, 0), MATCH(Trigger!C$3, lookup!$A$3:$F$3, 0))","v":"Kenya"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B240, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!D$4, 'Imported data'!$B$215:$I$215, 0))","v":2015},1,1,{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B240, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!G$4, 'Imported data'!$B$215:$I$215, 0))","v":2.7183699607849121},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B240, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!H$4, 'Imported data'!$B$215:$I$215, 0))","v":138.05976867675781},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B240, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!I$4, 'Imported data'!$B$215:$I$215, 0))","v":1.9689805269408264E-2},1.9689805269408264E-2,null,"","",0.68914318442928912,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(AB29, lookup!$C$4:$G$73, 5, FALSE)","v":336},"Guyana",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA29, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA29, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},0]
[{"$f":"'Imported data'!B241","v":917},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A30, lookup!$B$3:$B$73, 0), MATCH(Trigger!B$3, lookup!$A$3:$F$3, 0))","v":"KGZ"},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A30, lookup!$B$3:$B$73, 0), MATCH(Trigger!C$3, lookup!$A$3:$F$3, 0))","v":"Kyrgyz Republic"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B241, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!D$4, 'Imported data'!$B$215:$I$215, 0))","v":2015},1,1,{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B241, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!G$4, 'Imported data'!$B$215:$I$215, 0))","v":5.2584446966648102E-3},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B241, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!H$4, 'Imported data'!$B$215:$I$215, 0))","v":27.232479095458984},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B241, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!I$4, 'Imported data'!$B$215:$I$215, 0))","v":1.9309460142178742E-4},1.9309460142178742E-4,null,"","",6.7583110497625599E-3,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(AB30, lookup!$C$4:$G$73, 5, FALSE)","v":263},"Haiti",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA30, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA30, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},0]
[{"$f":"'Imported data'!B242","v":544},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A31, lookup!$B$3:$B$73, 0), MATCH(Trigger!B$3, lookup!$A$3:$F$3, 0))","v":"LAO"},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A31, lookup!$B$3:$B$73, 0), MATCH(Trigger!C$3, lookup!$A$3:$F$3, 0))","v":"Lao PDR"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B242, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!D$4, 'Imported data'!$B$215:$I$215, 0))","v":2015},1,1,{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B242, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!G$4, 'Imported data'!$B$215:$I$215, 0))","v":31.523418426513672},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B242, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!H$4, 'Imported data'!$B$215:$I$215, 0))","v":37.576568603515625},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B242, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!I$4, 'Imported data'!$B$215:$I$215, 0))","v":0.83891157702899921},0.83891157702899921,null,544,"Lao PDR",29.36190519601497,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(AB31, lookup!$C$4:$G$73, 5, FALSE)","v":268},"Honduras",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA31, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":"Yes"},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA31, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":"Yes"},1]
[{"$f":"'Imported data'!B243","v":666},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A32, lookup!$B$3:$B$73, 0), MATCH(Trigger!B$3, lookup!$A$3:$F$3, 0))","v":"LSO"},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A32, lookup!$B$3:$B$73, 0), MATCH(Trigger!C$3, lookup!$A$3:$F$3, 0))","v":"Lesotho"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B243, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!D$4, 'Imported data'!$B$215:$I$215, 0))","v":2015},1,1,{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B243, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!G$4, 'Imported data'!$B$215:$I$215, 0))","v":0},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B243, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!H$4, 'Imported data'!$B$215:$I$215, 0))","v":5.5521044731140137},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B243, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!I$4, 'Imported data'!$B$215:$I$215, 0))","v":0},0,null,"","",0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(AB32, lookup!$C$4:$G$73, 5, FALSE)","v":664},"Kenya",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA32, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":"Yes"},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA32, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":"Yes"},1]
[{"$f":"'Imported data'!B244","v":668},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A33, lookup!$B$3:$B$73, 0), MATCH(Trigger!B$3, lookup!$A$3:$F$3, 0))","v":"LBR"},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A33, lookup!$B$3:$B$73, 0), MATCH(Trigger!C$3, lookup!$A$3:$F$3, 0))","v":"Liberia"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B244, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!D$4, 'Imported data'!$B$215:$I$215, 0))","v":2015},1,1,{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B244, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!G$4, 'Imported data'!$B$215:$I$215, 0))","v":0.72945243120193481},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B244, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!H$4, 'Imported data'!$B$215:$I$215, 0))","v":4.1791386604309082},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B244, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!I$4, 'Imported data'!$B$215:$I$215, 0))","v":0.17454611834456851},0.17454611834456851,null,{"$f":"IF(J33>$L$4,A33,\"\")","v":668},"Liberia",6.1091141420598971,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(AB33, lookup!$C$4:$G$73, 5, FALSE)","v":826},"Kiribati",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA33, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA33, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},0]
[{"$f":"'Imported data'!B245","v":674},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A34, lookup!$B$3:$B$73, 0), MATCH(Trigger!B$3, lookup!$A$3:$F$3, 0))","v":"MDG"},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A34, lookup!$B$3:$B$73, 0), MATCH(Trigger!C$3, lookup!$A$3:$F$3, 0))","v":"Madagascar"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B245, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!D$4, 'Imported data'!$B$215:$I$215, 0))","v":2015},1,1,{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B245, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!G$4, 'Imported data'!$B$215:$I$215, 0))","v":0.12984763085842133},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B245, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!H$4, 'Imported data'!$B$215:$I$215, 0))","v":32.839214324951172},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B245, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!I$4, 'Imported data'!$B$215:$I$215, 0))","v":3.9540419442910769E-3},3.9540419442910769E-3,null,"","",0.13839146805018768,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(AB34, lookup!$C$4:$G$73, 5, FALSE)","v":917},"Kyrgyz Republic",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA34, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA34, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},0]
[{"$f":"'Imported data'!B246","v":676},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A35, lookup!$B$3:$B$73, 0), MATCH(Trigger!B$3, lookup!$A$3:$F$3, 0))","v":"MWI"},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A35, lookup!$B$3:$B$73, 0), MATCH(Trigger!C$3, lookup!$A$3:$F$3, 0))","v":"Malawi"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B246, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!D$4, 'Imported data'!$B$215:$I$215, 0))","v":2015},1,1,{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B246, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!G$4, 'Imported data'!$B$215:$I$215, 0))","v":1.3653779402375221E-2},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B246, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!H$4, 'Imported data'!$B$215:$I$215, 0))","v":19.546079635620117},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B246, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!I$4, 'Imported data'!$B$215:$I$215, 0))","v":6.9854311743890749E-4},6.9854311743890749E-4,null,"","",2.4449009110361759E-2,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(AB35, lookup!$C$4:$G$73, 5, FALSE)","v":544},"Lao PDR",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA35, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA35, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":"Yes"},1]
[{"$f":"'Imported data'!B247","v":556},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A36, lookup!$B$3:$B$73, 0), MATCH(Trigger!B$3, lookup!$A$3:$F$3, 0))","v":"MDV"},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A36, lookup!$B$3:$B$73, 0), MATCH(Trigger!C$3, lookup!$A$3:$F$3, 0))","v":"Maldives"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B247, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!D$4, 'Imported data'!$B$215:$I$215, 0))","v":2015},2,1,{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B247, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!G$4, 'Imported data'!$B$215:$I$215, 0))","v":5.7889211922883987E-2},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B247, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!H$4, 'Imported data'!$B$215:$I$215, 0))","v":7.0498414039611816},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B247, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!I$4, 'Imported data'!$B$215:$I$215, 0))","v":8.2114204569704308E-3},8.2114204569704308E-3,null,"","",0.28739971599396508,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(AB36, lookup!$C$4:$G$73, 5, FALSE)","v":666},"Lesotho",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA36, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA36, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},0]
[{"$f":"'Imported data'!B248","v":678},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A37, lookup!$B$3:$B$73, 0), MATCH(Trigger!B$3, lookup!$A$3:$F$3, 0))","v":"MLI"},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A37, lookup!$B$3:$B$73, 0), MATCH(Trigger!C$3, lookup!$A$3:$F$3, 0))","v":"Mali"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B248, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!D$4, 'Imported data'!$B$215:$I$215, 0))","v":2015},1,1,{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B248, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!G$4, 'Imported data'!$B$215:$I$215, 0))","v":0.99432319402694702},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B248, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!H$4, 'Imported data'!$B$215:$I$215, 0))","v":27.144207000732422},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B248, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!I$4, 'Imported data'!$B$215:$I$215, 0))","v":3.6631138054617603E-2},3.6631138054617603E-2,null,678,"Mali",1.2820898319116159,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(AB37, lookup!$C$4:$G$73, 5, FALSE)","v":668},"Liberia",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA37, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA37, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},0]
[{"$f":"'Imported data'!B249","v":682},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A38, lookup!$B$3:$B$73, 0), MATCH(Trigger!B$3, lookup!$A$3:$F$3, 0))","v":"MRT"},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A38, lookup!$B$3:$B$73, 0), MATCH(Trigger!C$3, lookup!$A$3:$F$3, 0))","v":"Mauritania"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B249, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!D$4, 'Imported data'!$B$215:$I$215, 0))","v":2015},1,1,{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B249, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!G$4, 'Imported data'!$B$215:$I$215, 0))","v":0},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B249, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!H$4, 'Imported data'!$B$215:$I$215, 0))","v":13.885041236877441},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B249, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!I$4, 'Imported data'!$B$215:$I$215, 0))","v":""},0,null,"","",0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(AB38, lookup!$C$4:$G$73, 5, FALSE)","v":674},"Madagascar",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA38, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA38, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},0]
[{"$f":"'Imported data'!B250","v":921},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A39, lookup!$B$3:$B$73, 0), MATCH(Trigger!B$3, lookup!$A$3:$F$3, 0))","v":"MDA"},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A39, lookup!$B$3:$B$73, 0), MATCH(Trigger!C$3, lookup!$A$3:$F$3, 0))","v":"Moldova"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B250, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!D$4, 'Imported data'!$B$215:$I$215, 0))","v":2015},1,1,{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B250, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!G$4, 'Imported data'!$B$215:$I$215, 0))","v":0.11178529262542725},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B250, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!H$4, 'Imported data'!$B$215:$I$215, 0))","v":22.364986419677734},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B250, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!I$4, 'Imported data'!$B$215:$I$215, 0))","v":4.9982276102378247E-3},4.9982276102378247E-3,null,"","",0.17493796635832387,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(AB39, lookup!$C$4:$G$73, 5, FALSE)","v":676},"Malawi",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA39, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA39, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},0]
[{"$f":"'Imported data'!B251","v":688},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A40, lookup!$B$3:$B$73, 0), MATCH(Trigger!B$3, lookup!$A$3:$F$3, 0))","v":"MOZ"},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A40, lookup!$B$3:$B$73, 0), MATCH(Trigger!C$3, lookup!$A$3:$F$3, 0))","v":"Mozambique"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B251, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!D$4, 'Imported data'!$B$215:$I$215, 0))","v":2015},1,1,{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B251, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!G$4, 'Imported data'!$B$215:$I$215, 0))","v":2.774613618850708},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B251, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!H$4, 'Imported data'!$B$215:$I$215, 0))","v":30.279966354370117},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B251, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!I$4, 'Imported data'!$B$215:$I$215, 0))","v":9.1631991475124783E-2},9.1631991475124783E-2,null,688,"Mozambique",3.2071197016293671,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(AB40, lookup!$C$4:$G$73, 5, FALSE)","v":556},"Maldives",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA40, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA40, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":"Yes"},1]
[{"$f":"'Imported data'!B252","v":518},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A41, lookup!$B$3:$B$73, 0), MATCH(Trigger!B$3, lookup!$A$3:$F$3, 0))","v":"MMR"},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A41, lookup!$B$3:$B$73, 0), MATCH(Trigger!C$3, lookup!$A$3:$F$3, 0))","v":"Myanmar"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B252, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!D$4, 'Imported data'!$B$215:$I$215, 0))","v":2015},1,1,{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B252, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!G$4, 'Imported data'!$B$215:$I$215, 0))","v":3.8814888000488281},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B252, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!H$4, 'Imported data'!$B$215:$I$215, 0))","v":274.11575317382813},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B252, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!I$4, 'Imported data'!$B$215:$I$215, 0))","v":1.4160035514585752E-2},1.4160035514585752E-2,null,"","",0.49560124301050135,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(AB41, lookup!$C$4:$G$73, 5, FALSE)","v":678},"Mali",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA41, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA41, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},0]
[{"$f":"'Imported data'!B253","v":558},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A42, lookup!$B$3:$B$73, 0), MATCH(Trigger!B$3, lookup!$A$3:$F$3, 0))","v":"NPL"},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A42, lookup!$B$3:$B$73, 0), MATCH(Trigger!C$3, lookup!$A$3:$F$3, 0))","v":"Nepal"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B253, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!D$4, 'Imported data'!$B$215:$I$215, 0))","v":2015},1,1,{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B253, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!G$4, 'Imported data'!$B$215:$I$215, 0))","v":3.7192196846008301},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B253, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!H$4, 'Imported data'!$B$215:$I$215, 0))","v":70.691970825195313},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B253, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!I$4, 'Imported data'!$B$215:$I$215, 0))","v":5.2611628183313622E-2},5.2611628183313622E-2,null,558,"Nepal",1.8414069864159766,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(AB42, lookup!$C$4:$G$73, 5, FALSE)","v":867},"Marshall Islands",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA42, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA42, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},0]
[{"$f":"'Imported data'!B254","v":278},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A43, lookup!$B$3:$B$73, 0), MATCH(Trigger!B$3, lookup!$A$3:$F$3, 0))","v":"NIC"},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A43, lookup!$B$3:$B$73, 0), MATCH(Trigger!C$3, lookup!$A$3:$F$3, 0))","v":"Nicaragua"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B254, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!D$4, 'Imported data'!$B$215:$I$215, 0))","v":2015},1,1,{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B254, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!G$4, 'Imported data'!$B$215:$I$215, 0))","v":1.3675473928451538},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B254, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!H$4, 'Imported data'!$B$215:$I$215, 0))","v":29.250707626342773},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B254, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!I$4, 'Imported data'!$B$215:$I$215, 0))","v":4.6752625964288128E-2},4.6752625964288128E-2,null,278,"Nicaragua",1.6363419087500843,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(AB43, lookup!$C$4:$G$73, 5, FALSE)","v":682},"Mauritania",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA43, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA43, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},0]
[{"$f":"'Imported data'!B255","v":692},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A44, lookup!$B$3:$B$73, 0), MATCH(Trigger!B$3, lookup!$A$3:$F$3, 0))","v":"NER"},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A44, lookup!$B$3:$B$73, 0), MATCH(Trigger!C$3, lookup!$A$3:$F$3, 0))","v":"Niger"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B255, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!D$4, 'Imported data'!$B$215:$I$215, 0))","v":2015},1,1,{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B255, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!G$4, 'Imported data'!$B$215:$I$215, 0))","v":8.8998312130570412E-3},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B255, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!H$4, 'Imported data'!$B$215:$I$215, 0))","v":17.609703063964844},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B255, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!I$4, 'Imported data'!$B$215:$I$215, 0))","v":5.0539359924069236E-4},5.0539359924069236E-4,null,"","",1.768877597342423E-2,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(AB44, lookup!$C$4:$G$73, 5, FALSE)","v":868},"Micronesia",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA44, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA44, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},0]
[{"$f":"'Imported data'!B256","v":714},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A45, lookup!$B$3:$B$73, 0), MATCH(Trigger!B$3, lookup!$A$3:$F$3, 0))","v":"RWA"},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A45, lookup!$B$3:$B$73, 0), MATCH(Trigger!C$3, lookup!$A$3:$F$3, 0))","v":"Rwanda"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B256, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!D$4, 'Imported data'!$B$215:$I$215, 0))","v":2015},1,1,{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B256, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!G$4, 'Imported data'!$B$215:$I$215, 0))","v":0.36271083354949951},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B256, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!H$4, 'Imported data'!$B$215:$I$215, 0))","v":19.927093505859375},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B256, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!I$4, 'Imported data'!$B$215:$I$215, 0))","v":1.82018934895271E-2},1.82018934895271E-2,null,"","",0.63706627213344846,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(AB45, lookup!$C$4:$G$73, 5, FALSE)","v":921},"Moldova",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA45, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA45, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},0]
[{"$f":"'Imported data'!B257","v":716},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A46, lookup!$B$3:$B$73, 0), MATCH(Trigger!B$3, lookup!$A$3:$F$3, 0))","v":"STP"},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A46, lookup!$B$3:$B$73, 0), MATCH(Trigger!C$3, lookup!$A$3:$F$3, 0))","v":"Sao Tome & Principe"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B257, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!D$4, 'Imported data'!$B$215:$I$215, 0))","v":2015},1,1,{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B257, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!G$4, 'Imported data'!$B$215:$I$215, 0))","v":0.15704792737960815},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B257, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!H$4, 'Imported data'!$B$215:$I$215, 0))","v":0.65731245279312134},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B257, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!I$4, 'Imported data'!$B$215:$I$215, 0))","v":0.23892431477946835},0.23892431477946835,null,716,"Sao Tome & Principe",8.3623510172813909,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(AB46, lookup!$C$4:$G$73, 5, FALSE)","v":688},"Mozambique",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA46, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":"Yes"},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA46, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},1]
[{"$f":"'Imported data'!B258","v":722},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A47, lookup!$B$3:$B$73, 0), MATCH(Trigger!B$3, lookup!$A$3:$F$3, 0))","v":"SEN"},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A47, lookup!$B$3:$B$73, 0), MATCH(Trigger!C$3, lookup!$A$3:$F$3, 0))","v":"Senegal"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B258, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!D$4, 'Imported data'!$B$215:$I$215, 0))","v":2015},1,1,{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B258, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!G$4, 'Imported data'!$B$215:$I$215, 0))","v":2.029914379119873},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B258, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!H$4, 'Imported data'!$B$215:$I$215, 0))","v":34.086803436279297},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B258, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!I$4, 'Imported data'!$B$215:$I$215, 0))","v":5.9551327038175506E-2},5.9551327038175506E-2,null,{"$f":"IF(J47>$L$4,A47,\"\")","v":722},"Senegal",2.0842964463361424,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(AB47, lookup!$C$4:$G$73, 5, FALSE)","v":518},"Myanmar",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA47, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA47, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},0]
[{"$f":"'Imported data'!B259","v":724},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A48, lookup!$B$3:$B$73, 0), MATCH(Trigger!B$3, lookup!$A$3:$F$3, 0))","v":"SLE"},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A48, lookup!$B$3:$B$73, 0), MATCH(Trigger!C$3, lookup!$A$3:$F$3, 0))","v":"Sierra Leone"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B259, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!D$4, 'Imported data'!$B$215:$I$215, 0))","v":2015},1,1,{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B259, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!G$4, 'Imported data'!$B$215:$I$215, 0))","v":0.29216182231903076},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B259, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!H$4, 'Imported data'!$B$215:$I$215, 0))","v":10.156837463378906},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B259, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!I$4, 'Imported data'!$B$215:$I$215, 0))","v":2.8765038662126666E-2},2.8765038662126666E-2,null,"","",1.0067763531744334,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(AB48, lookup!$C$4:$G$73, 5, FALSE)","v":558},"Nepal",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA48, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA48, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},0]
[{"$f":"'Imported data'!B260","v":364},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A49, lookup!$B$3:$B$73, 0), MATCH(Trigger!B$3, lookup!$A$3:$F$3, 0))","v":"VCT"},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A49, lookup!$B$3:$B$73, 0), MATCH(Trigger!C$3, lookup!$A$3:$F$3, 0))","v":"St. Vincent & the Grenadines"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B260, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!D$4, 'Imported data'!$B$215:$I$215, 0))","v":2015},2,1,{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B260, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!G$4, 'Imported data'!$B$215:$I$215, 0))","v":0.38422971963882446},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B260, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!H$4, 'Imported data'!$B$215:$I$215, 0))","v":0.98293131589889526},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B260, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!I$4, 'Imported data'!$B$215:$I$215, 0))","v":0.39090190069633157},0.39090190069633157,null,364,"St. Vincent & the Grenadines",13.681566524371606,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(AB49, lookup!$C$4:$G$73, 5, FALSE)","v":278},"Nicaragua",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA49, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA49, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},0]
[{"$f":"'Imported data'!B261","v":732},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A50, lookup!$B$3:$B$73, 0), MATCH(Trigger!B$3, lookup!$A$3:$F$3, 0))","v":"SDN"},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A50, lookup!$B$3:$B$73, 0), MATCH(Trigger!C$3, lookup!$A$3:$F$3, 0))","v":"Sudan"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B261, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!D$4, 'Imported data'!$B$215:$I$215, 0))","v":2015},1,1,{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B261, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!G$4, 'Imported data'!$B$215:$I$215, 0))","v":0.91089773178100586},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B261, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!H$4, 'Imported data'!$B$215:$I$215, 0))","v":186.63999938964844},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B261, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!I$4, 'Imported data'!$B$215:$I$215, 0))","v":4.8805065085717461E-3},4.8805065085717461E-3,null,"","",0.17081772780001109,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(AB50, lookup!$C$4:$G$73, 5, FALSE)","v":692},"Niger",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA50, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA50, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},0]
[{"$f":"'Imported data'!B262","v":923},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A51, lookup!$B$3:$B$73, 0), MATCH(Trigger!B$3, lookup!$A$3:$F$3, 0))","v":"TJK"},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A51, lookup!$B$3:$B$73, 0), MATCH(Trigger!C$3, lookup!$A$3:$F$3, 0))","v":"Tajikistan"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B262, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!D$4, 'Imported data'!$B$215:$I$215, 0))","v":2015},1,1,{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B262, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!G$4, 'Imported data'!$B$215:$I$215, 0))","v":1.5131161212921143},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B262, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!H$4, 'Imported data'!$B$215:$I$215, 0))","v":30.629966735839844},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B262, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!I$4, 'Imported data'!$B$215:$I$215, 0))","v":4.9399861721744244E-2},4.9399861721744244E-2,null,923,"Tajikistan",1.7289951602610483,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(AB51, lookup!$C$4:$G$73, 5, FALSE)","v":853},"Papua New Guinea",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA51, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA51, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},0]
[{"$f":"'Imported data'!B263","v":738},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A52, lookup!$B$3:$B$73, 0), MATCH(Trigger!B$3, lookup!$A$3:$F$3, 0))","v":"TZA"},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A52, lookup!$B$3:$B$73, 0), MATCH(Trigger!C$3, lookup!$A$3:$F$3, 0))","v":"Tanzania"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B263, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!D$4, 'Imported data'!$B$215:$I$215, 0))","v":2015},1,1,{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B263, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!G$4, 'Imported data'!$B$215:$I$215, 0))","v":3.3757376670837402},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B263, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!H$4, 'Imported data'!$B$215:$I$215, 0))","v":131.61679077148438},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B263, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!I$4, 'Imported data'!$B$215:$I$215, 0))","v":2.564822958603178E-2},2.564822958603178E-2,null,"","",0.8976880355111122,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(AB52, lookup!$C$4:$G$73, 5, FALSE)","v":714},"Rwanda",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA52, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":"Yes"},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA52, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},1]
[{"$f":"'Imported data'!B264","v":742},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A53, lookup!$B$3:$B$73, 0), MATCH(Trigger!B$3, lookup!$A$3:$F$3, 0))","v":"TGO"},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A53, lookup!$B$3:$B$73, 0), MATCH(Trigger!C$3, lookup!$A$3:$F$3, 0))","v":"Togo"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B264, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!D$4, 'Imported data'!$B$215:$I$215, 0))","v":2015},1,1,{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B264, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!G$4, 'Imported data'!$B$215:$I$215, 0))","v":1.9339181184768677},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B264, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!H$4, 'Imported data'!$B$215:$I$215, 0))","v":10.01383113861084},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B264, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!I$4, 'Imported data'!$B$215:$I$215, 0))","v":0.19312469840041149},0.19312469840041149,null,742,"Togo",6.759364444014401,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(AB53, lookup!$C$4:$G$73, 5, FALSE)","v":862},"Samoa",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA53, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA53, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},0]
[{"$f":"'Imported data'!B265","v":746},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A54, lookup!$B$3:$B$73, 0), MATCH(Trigger!B$3, lookup!$A$3:$F$3, 0))","v":"UGA"},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A54, lookup!$B$3:$B$73, 0), MATCH(Trigger!C$3, lookup!$A$3:$F$3, 0))","v":"Uganda"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B265, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!D$4, 'Imported data'!$B$215:$I$215, 0))","v":2015},1,1,{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B265, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!G$4, 'Imported data'!$B$215:$I$215, 0))","v":6.069974422454834},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B265, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!H$4, 'Imported data'!$B$215:$I$215, 0))","v":76.305641174316406},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B265, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!I$4, 'Imported data'!$B$215:$I$215, 0))","v":7.9548174014923506E-2},7.9548174014923506E-2,null,746,"Uganda",2.7841860905223226,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(AB54, lookup!$C$4:$G$73, 5, FALSE)","v":716},"Sao Tome & Principe",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA54, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA54, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},0]
[{"$f":"'Imported data'!B266","v":927},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A55, lookup!$B$3:$B$73, 0), MATCH(Trigger!B$3, lookup!$A$3:$F$3, 0))","v":"UZB"},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A55, lookup!$B$3:$B$73, 0), MATCH(Trigger!C$3, lookup!$A$3:$F$3, 0))","v":"Uzbekistan"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B266, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!D$4, 'Imported data'!$B$215:$I$215, 0))","v":2015},1,1,{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B266, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!G$4, 'Imported data'!$B$215:$I$215, 0))","v":0.25485759973526001},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B266, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!H$4, 'Imported data'!$B$215:$I$215, 0))","v":284.14102172851563},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B266, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!I$4, 'Imported data'!$B$215:$I$215, 0))","v":8.9694053391123981E-4},8.9694053391123981E-4,null,"","",3.1392918686893388E-2,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(AB55, lookup!$C$4:$G$73, 5, FALSE)","v":722},"Senegal",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA55, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":"Yes"},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA55, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},1]
[{"$f":"'Imported data'!B267","v":474},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A56, lookup!$B$3:$B$73, 0), MATCH(Trigger!B$3, lookup!$A$3:$F$3, 0))","v":"YEM"},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A56, lookup!$B$3:$B$73, 0), MATCH(Trigger!C$3, lookup!$A$3:$F$3, 0))","v":"Yemen, Republic of"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B267, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!D$4, 'Imported data'!$B$215:$I$215, 0))","v":2015},1,1,{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B267, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!G$4, 'Imported data'!$B$215:$I$215, 0))","v":1.0265262126922607},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B267, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!H$4, 'Imported data'!$B$215:$I$215, 0))","v":74.891349792480469},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B267, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!I$4, 'Imported data'!$B$215:$I$215, 0))","v":1.3706872897026219E-2},1.3706872897026219E-2,null,"","",0.47974055139591765,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(AB56, lookup!$C$4:$G$73, 5, FALSE)","v":724},"Sierra Leone",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA56, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA56, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},0]
[{"$f":"'Imported data'!B268","v":754},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A57, lookup!$B$3:$B$73, 0), MATCH(Trigger!B$3, lookup!$A$3:$F$3, 0))","v":"ZMB"},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A57, lookup!$B$3:$B$73, 0), MATCH(Trigger!C$3, lookup!$A$3:$F$3, 0))","v":"Zambia"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B268, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!D$4, 'Imported data'!$B$215:$I$215, 0))","v":2015},1,1,{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B268, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!G$4, 'Imported data'!$B$215:$I$215, 0))","v":2.2695674896240234},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B268, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!H$4, 'Imported data'!$B$215:$I$215, 0))","v":57.29376220703125},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B268, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!I$4, 'Imported data'!$B$215:$I$215, 0))","v":3.9612820003387658E-2},3.9612820003387658E-2,null,754,"Zambia",1.3864487001185679,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(AB57, lookup!$C$4:$G$73, 5, FALSE)","v":813},"Solomon Islands",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA57, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA57, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},0]
[{"$f":"'Imported data'!B270","v":698},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A58, lookup!$B$3:$B$73, 0), MATCH(Trigger!B$3, lookup!$A$3:$F$3, 0))","v":"ZWE"},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A58, lookup!$B$3:$B$73, 0), MATCH(Trigger!C$3, lookup!$A$3:$F$3, 0))","v":"Zimbabwe"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B270, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!D$4, 'Imported data'!$B$215:$I$215, 0))","v":2015},1,1,{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B270, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!G$4, 'Imported data'!$B$215:$I$215, 0))","v":0.66016149520874023},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B270, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!H$4, 'Imported data'!$B$215:$I$215, 0))","v":26.114156723022461},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B270, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!I$4, 'Imported data'!$B$215:$I$215, 0))","v":2.5279832016430241E-2},{"$f":"IF(OR(G58=0, H58=0), 0, G58/H58)","v":2.5279832016430241E-2},null,{"$f":"IF(J58>$L$4,A58,\"\")","v":""},{"$f":"IF(L58=A58,C58,\"\")","v":""},{"$f":"IF(ISERROR(J58*$N$4), 0, (J58*$N$4))*100","v":0.88479412057505835},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(AB58, lookup!$C$4:$G$73, 5, FALSE)","v":726},"Somalia",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA58, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA58, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(AB59, lookup!$C$4:$G$73, 5, FALSE)","v":733},"South Sudan",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA59, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA59, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(AB60, lookup!$C$4:$G$73, 5, FALSE)","v":362},"St. Lucia",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA60, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA60, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(AB61, lookup!$C$4:$G$73, 5, FALSE)","v":364},"St. Vincent & the Grenadines",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA61, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA61, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(AB62, lookup!$C$4:$G$73, 5, FALSE)","v":732},"Sudan",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA62, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA62, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(AB63, lookup!$C$4:$G$73, 5, FALSE)","v":923},"Tajikistan",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA63, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":"Yes"},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA63, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(AB64, lookup!$C$4:$G$73, 5, FALSE)","v":738},"Tanzania",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA64, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":"Yes"},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA64, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(AB65, lookup!$C$4:$G$73, 5, FALSE)","v":537},"Timor-Leste",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA65, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA65, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(AB66, lookup!$C$4:$G$73, 5, FALSE)","v":742},"Togo",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA66, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA66, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(AB67, lookup!$C$4:$G$73, 5, FALSE)","v":866},"Tonga",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA67, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA67, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(AB68, lookup!$C$4:$G$73, 5, FALSE)","v":869},"Tuvalu",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA68, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA68, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(AB69, lookup!$C$4:$G$73, 5, FALSE)","v":746},"Uganda",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA69, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA69, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(AB70, lookup!$C$4:$G$73, 5, FALSE)","v":927},"Uzbekistan",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA70, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA70, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"IF(OR(AC70=\"Yes\", AD70=\"Yes\"), 1, 0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(AB71, lookup!$C$4:$G$73, 5, FALSE)","v":846},"Vanuatu",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA71, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA71, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(AB72, lookup!$C$4:$G$73, 5, FALSE)","v":474},"Yemen, Republic of",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA72, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA72, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(AB73, lookup!$C$4:$G$73, 5, FALSE)","v":754},"Zambia",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA73, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":"Yes"},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA73, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":"Yes"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(AB74, lookup!$C$4:$G$73, 5, FALSE)","v":698},"Zimbabwe",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA74, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA74, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},0]

{"sheet":"C1_Combined CL","index":71,"n_rows":110,"n_cols":27,"rows_kept":110,"cut":false,"hidden":true,"merged":[[118,1,118,5],[1,1,1,24],[2,1,2,24],[8,1,8,8],[57,1,57,5]]}
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1885,IF(START!L10=\"French\",translation!D1885,IF(START!L10=\"Portuguese\",translation!E1885,translation!F1885)))","v":"Tailored Stress Test 1: Contingent Liability Shock"}]
[null,{"$f":"+A1_Historical_pub!B3","v":"(In percent of GDP, unless otherwise indicated)"}]
[]
[]
[null,null,null,null,{"$f":"+A1_Historical_pub!E6:Y6","v":"First year of proj."}]
[null,null,{"$f":"+'Macro-Debt_Data'!S5","v":2017},{"$f":"C7+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039]
[]
[null,{"$f":"+A1_Historical_pub!B9:I9","v":"I. Baseline Medium Term Projections"}]
[]
[1,{"$f":"+A1_Historical_pub!B11","v":"Public sector debt 1/"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S80/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60)),100*'Macro-Debt_Data'!S80/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60),\".\")","v":"."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T80/('Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60)),100*'Macro-Debt_Data'!T80/('Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60),\".\")","v":"."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U80/('Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60)),100*'Macro-Debt_Data'!U80/('Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60),\".\")","v":"."},{"$f":"E11+F15","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+A1_Historical_pub!B12","v":"of which: external debt"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S83),'Macro-Debt_Data'!S83/C41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"D82/D41*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+A1_Historical_pub!B13","v":"PV of total public debt"},{"$f":"(C91+C80)/C41*100","v":{"$error":"#VALUE!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[2,{"$f":"+A1_Historical_pub!B15","v":"Change in public sector debt"},null,{"$f":"D16+D32","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[3,{"$f":"+A1_Historical_pub!B16","v":"Identified debt-creating flows"},null,{"$f":"D17+D21+D27","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[4,{"$f":"+A1_Historical_pub!B17","v":"Primary deficit"},{"$f":"C20-C18","v":{"$error":"#VALUE!"}},{"$f":"D20-D18","v":{"$error":"#VALUE!"}},{"$f":"E20-E18","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[5,{"$f":"+A1_Historical_pub!B18","v":"Revenue and grants"},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!S45)/C41),100*('Macro-Debt_Data'!S45)/C41,\".\")","v":"."},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!T45)/D41),100*('Macro-Debt_Data'!T45)/D41,\".\")","v":"."},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!U45)/E41),100*('Macro-Debt_Data'!U45)/E41,\".\")","v":"."},{"$f":"+'Baseline - public'!P24-'Baseline - public'!P25+F19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Q24-'Baseline - public'!Q25+G19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!R24-'Baseline - public'!R25+H19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!S24-'Baseline - public'!S25+I19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!T24-'Baseline - public'!T25+J19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!U24-'Baseline - public'!U25+K19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!V24-'Baseline - public'!V25+L19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!W24-'Baseline - public'!W25+M19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!X24-'Baseline - public'!X25+N19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Y24-'Baseline - public'!Y25+O19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Z24-'Baseline - public'!Z25+P19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AA24-'Baseline - public'!AA25+Q19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AB24-'Baseline - public'!AB25+R19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AC24-'Baseline - public'!AC25+S19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AD24-'Baseline - public'!AD25+T19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AE24-'Baseline - public'!AE25+U19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AF24-'Baseline - public'!AF25+V19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AG24-'Baseline - public'!AG25+W19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AH24-'Baseline - public'!AH25+X19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AI24-'Baseline - public'!AI25+Y19","v":{"$error":"#VALUE!"}}]
[null,{"$f":"+A1_Historical_pub!B19","v":"of which: grants"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S46),'Macro-Debt_Data'!T46/C41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T46),'Macro-Debt_Data'!T46/D41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U46),'Macro-Debt_Data'!U46/E41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!V46),'Macro-Debt_Data'!V46/F41*100,\"...\")","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!W46),'Macro-Debt_Data'!W46/G41*100,\"...\")","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!X46),'Macro-Debt_Data'!X46/H41*100,\"...\")","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Y46),'Macro-Debt_Data'!Y46/I41*100,\"...\")","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Z46),'Macro-Debt_Data'!Z46/J41*100,\"...\")","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AA46),'Macro-Debt_Data'!AA46/K41*100,\"...\")","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AB46),'Macro-Debt_Data'!AB46/L41*100,\"...\")","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AC46),'Macro-Debt_Data'!AC46/M41*100,\"...\")","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AD46),'Macro-Debt_Data'!AD46/N41*100,\"...\")","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AE46),'Macro-Debt_Data'!AE46/O41*100,\"...\")","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AF46),'Macro-Debt_Data'!AF46/P41*100,\"...\")","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AG46),'Macro-Debt_Data'!AG46/Q41*100,\"...\")","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AH46),'Macro-Debt_Data'!AH46/R41*100,\"...\")","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AI46),'Macro-Debt_Data'!AI46/S41*100,\"...\")","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AJ46),'Macro-Debt_Data'!AJ46/T41*100,\"...\")","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AK46),'Macro-Debt_Data'!AK46/U41*100,\"...\")","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AL46),'Macro-Debt_Data'!AL46/V41*100,\"...\")","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AM46),'Macro-Debt_Data'!AM46/W41*100,\"...\")","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AN46),'Macro-Debt_Data'!AN46/X41*100,\"...\")","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AO46),'Macro-Debt_Data'!AO46/Y41*100,\"...\")","v":{"$error":"#VALUE!"}}]
[6,{"$f":"+A1_Historical_pub!B20","v":"Primary (noninterest) expenditure"},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!S48-'Macro-Debt_Data'!S49)/C41),100*(('Macro-Debt_Data'!S48-'Macro-Debt_Data'!S49)/C41),\".\")","v":"."},{"$f":"'Baseline - public'!N26","v":"..."},{"$f":"+'Baseline - public'!O26*'Baseline - public'!O52/E41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!P26*'Baseline - public'!P52/F41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Q26*'Baseline - public'!Q52/G41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!R26*'Baseline - public'!R52/H41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!S26*'Baseline - public'!S52/I41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!T26*'Baseline - public'!T52/J41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!U26*'Baseline - public'!U52/K41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!V26*'Baseline - public'!V52/L41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!W26*'Baseline - public'!W52/M41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!X26*'Baseline - public'!X52/N41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Y26*'Baseline - public'!Y52/O41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Z26*'Baseline - public'!Z52/P41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AA26*'Baseline - public'!AA52/Q41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AB26*'Baseline - public'!AB52/R41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AC26*'Baseline - public'!AC52/S41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AD26*'Baseline - public'!AD52/T41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AE26*'Baseline - public'!AE52/U41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AF26*'Baseline - public'!AF52/V41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AG26*'Baseline - public'!AG52/W41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AH26*'Baseline - public'!AH52/X41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AI26*'Baseline - public'!AI52/Y41","v":{"$error":"#VALUE!"}}]
[7,{"$f":"+A1_Historical_pub!B21","v":"Automatic debt dynamics"},null,{"$f":"D22+D25","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[8,{"$f":"+A1_Historical_pub!B22","v":"Contribution from interest rate/growth differential"},null,{"$f":"D23+D24","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[9,{"$f":"+A1_Historical_pub!B23","v":"of which: contribution from average real interest rate"},null,{"$f":"D46/100*C11/D26","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[10,{"$f":"+A1_Historical_pub!B24","v":"of which: contribution from real GDP growth"},null,{"$f":"-(D42/100)*(C11/D26)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[11,{"$f":"+A1_Historical_pub!B25","v":"Contribution from real exchange rate depreciation"},null,{"$f":"D53/100*C12*(1+(D48/100))/D26","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["hide",{"$f":"+A1_Historical_pub!B26","v":"Denominator = 1+g"},null,{"$f":"1+D42/100","v":{"$error":"#VALUE!"}},{"$f":"1+E42/100","v":{"$error":"#VALUE!"}},{"$f":"1+F42/100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+A1_Historical_pub!B27","v":"Other identified debt-creating flows"},{"$f":"SUM(C28:C31)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D28:D31)","v":{"$error":"#VALUE!"}},{"$f":"SUM(E28:E31)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F28:F31)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[13,{"$f":"+A1_Historical_pub!B28","v":"Privatization receipts (negative)"},{"$f":"+'Baseline - public'!M34*'Baseline - public'!M52/C41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!N34*'Baseline - public'!N52/D41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!O34*'Baseline - public'!O52/E41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!P34*'Baseline - public'!P52/F41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Q34*'Baseline - public'!Q52/G41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!R34*'Baseline - public'!R52/H41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!S34*'Baseline - public'!S52/I41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!T34*'Baseline - public'!T52/J41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!U34*'Baseline - public'!U52/K41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!V34*'Baseline - public'!V52/L41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!W34*'Baseline - public'!W52/M41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!X34*'Baseline - public'!X52/N41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Y34*'Baseline - public'!Y52/O41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Z34*'Baseline - public'!Z52/P41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AA34*'Baseline - public'!AA52/Q41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AB34*'Baseline - public'!AB52/R41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AC34*'Baseline - public'!AC52/S41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AD34*'Baseline - public'!AD52/T41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AE34*'Baseline - public'!AE52/U41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AF34*'Baseline - public'!AF52/V41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AG34*'Baseline - public'!AG52/W41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AH34*'Baseline - public'!AH52/X41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AI34*'Baseline - public'!AI52/Y41","v":{"$error":"#VALUE!"}}]
[14,{"$f":"+A1_Historical_pub!B29","v":"Recognition of contingent liabilities (e.g., bank recapitalization)"},{"$f":"IF(ISNUMBER('Baseline - public'!M35), +'Baseline - public'!M35*'Baseline - public'!M52/C41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!N35), +'Baseline - public'!N35*'Baseline - public'!N52/D41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!O35), +'Baseline - public'!O35*'Baseline - public'!O52/E41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!P35), +'Baseline - public'!P35*'Baseline - public'!P52/F41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Q35), +'Baseline - public'!Q35*'Baseline - public'!Q52/G41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!R35), +'Baseline - public'!R35*'Baseline - public'!R52/H41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!S35), +'Baseline - public'!S35*'Baseline - public'!S52/I41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!T35), +'Baseline - public'!T35*'Baseline - public'!T52/J41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!U35), +'Baseline - public'!U35*'Baseline - public'!U52/K41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!V35), +'Baseline - public'!V35*'Baseline - public'!V52/L41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!W35), +'Baseline - public'!W35*'Baseline - public'!W52/M41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!X35), +'Baseline - public'!X35*'Baseline - public'!X52/N41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Y35), +'Baseline - public'!Y35*'Baseline - public'!Y52/O41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Z35), +'Baseline - public'!Z35*'Baseline - public'!Z52/P41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AA35), +'Baseline - public'!AA35*'Baseline - public'!AA52/Q41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AB35), +'Baseline - public'!AB35*'Baseline - public'!AB52/R41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AC35), +'Baseline - public'!AC35*'Baseline - public'!AC52/S41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AD35), +'Baseline - public'!AD35*'Baseline - public'!AD52/T41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AE35), +'Baseline - public'!AE35*'Baseline - public'!AE52/U41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AF35), +'Baseline - public'!AF35*'Baseline - public'!AF52/V41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AG35), +'Baseline - public'!AG35*'Baseline - public'!AG52/W41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AH35), +'Baseline - public'!AH35*'Baseline - public'!AH52/X41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AI35), +'Baseline - public'!AI35*'Baseline - public'!AI52/Y41, 0)","v":0}]
[null,{"$f":"+A1_Historical_pub!B30","v":"Debt relief (HIPC and other)"},{"$f":"+'Baseline - public'!M36*'Baseline - public'!M52/C41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!N36*'Baseline - public'!N52/D41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!O36*'Baseline - public'!O52/E41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!P36*'Baseline - public'!P52/F41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Q36*'Baseline - public'!Q52/G41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!R36*'Baseline - public'!R52/H41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!S36*'Baseline - public'!S52/I41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!T36*'Baseline - public'!T52/J41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!U36*'Baseline - public'!U52/K41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!V36*'Baseline - public'!V52/L41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!W36*'Baseline - public'!W52/M41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!X36*'Baseline - public'!X52/N41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Y36*'Baseline - public'!Y52/O41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Z36*'Baseline - public'!Z52/P41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AA36*'Baseline - public'!AA52/Q41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AB36*'Baseline - public'!AB52/R41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AC36*'Baseline - public'!AC52/S41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AD36*'Baseline - public'!AD52/T41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AE36*'Baseline - public'!AE52/U41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AF36*'Baseline - public'!AF52/V41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AG36*'Baseline - public'!AG52/W41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AH36*'Baseline - public'!AH52/X41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AI36*'Baseline - public'!AI52/Y41","v":{"$error":"#VALUE!"}}]
[15,{"$f":"+A1_Historical_pub!B31","v":"Other debt creating or reducing flow (please specify)"},{"$f":"IF(ISTEXT('Baseline - public'!M37),0*'Baseline - public'!M52/C41, +'Baseline - public'!M37*'Baseline - public'!M52/C41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISTEXT('Baseline - public'!N37),0*'Baseline - public'!N52/D41, +'Baseline - public'!N37*'Baseline - public'!N52/D41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISTEXT('Baseline - public'!O37),0*'Baseline - public'!O52/E41, +'Baseline - public'!O37*'Baseline - public'!O52/E41)","v":{"$error":"#DIV/0!"}},{"$f":"+'Baseline - public'!P37*'Baseline - public'!P52/F41+$AA$60","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!Q37*'Baseline - public'!Q52/G41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!R37*'Baseline - public'!R52/H41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!S37*'Baseline - public'!S52/I41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!T37*'Baseline - public'!T52/J41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!U37*'Baseline - public'!U52/K41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!V37*'Baseline - public'!V52/L41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!W37*'Baseline - public'!W52/M41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!X37*'Baseline - public'!X52/N41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!Y37*'Baseline - public'!Y52/O41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!Z37*'Baseline - public'!Z52/P41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AA37*'Baseline - public'!AA52/Q41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AB37*'Baseline - public'!AB52/R41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AC37*'Baseline - public'!AC52/S41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AD37*'Baseline - public'!AD52/T41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AE37*'Baseline - public'!AE52/U41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AF37*'Baseline - public'!AF52/V41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AG37*'Baseline - public'!AG52/W41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AH37*'Baseline - public'!AH52/X41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AI37*'Baseline - public'!AI52/Y41","v":{"$error":"#VALUE!"}}]
[16,{"$f":"+A1_Historical_pub!B32","v":"Residual"},{"$f":"'Baseline - public'!M38*'Baseline - public'!M52/C41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!N38*'Baseline - public'!N52/D41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!O38*'Baseline - public'!O52/E41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!P38*'Baseline - public'!P52/F41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!Q38*'Baseline - public'!Q52/G41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!R38*'Baseline - public'!R52/H41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!S38*'Baseline - public'!S52/I41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!T38*'Baseline - public'!T52/J41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!U38*'Baseline - public'!U52/K41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!V38*'Baseline - public'!V52/L41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!W38*'Baseline - public'!W52/M41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!X38*'Baseline - public'!X52/N41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!Y38*'Baseline - public'!Y52/O41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!Z38*'Baseline - public'!Z52/P41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AA38*'Baseline - public'!AA52/Q41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AB38*'Baseline - public'!AB52/R41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AC38*'Baseline - public'!AC52/S41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AD38*'Baseline - public'!AD52/T41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AE38*'Baseline - public'!AE52/U41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AF38*'Baseline - public'!AF52/V41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AG38*'Baseline - public'!AG52/W41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AH38*'Baseline - public'!AH52/X41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AI38*'Baseline - public'!AI52/Y41","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"+A1_Historical_pub!B34","v":"Public sector debt-to-revenue-and-grants ratio (in percent)"},{"$f":"C11/C18*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[null,{"$f":"+A1_Historical_pub!B36","v":"Gross financing need 4/"},{"$f":"+'Macro-Debt_Data'!S101/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60)*100","v":{"$error":"#DIV/0!"}},{"$f":"D90/D41*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+A1_Historical_pub!B37","v":"in billions of U.S. dollars"},{"$f":"+'Macro-Debt_Data'!S101/'Macro-Debt_Data'!S60","v":{"$error":"#DIV/0!"}},{"$f":"D90/D49","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[null,{"$f":"+A1_Historical_pub!B39","v":"Key macroeconomic and fiscal assumptions"},null,null,{"$f":"+D39*'Baseline - public'!O26","v":{"$error":"#VALUE!"}}]
[]
[null,{"$f":"+A1_Historical_pub!B41","v":"Nominal GDP (local currency)"},{"$f":"+'Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60","v":0},{"$f":"+'Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60","v":0},{"$f":"+'Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60","v":0},{"$f":"E41*(1+F42/100)*(1+F54/100)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+A1_Historical_pub!B42","v":"Real GDP growth (in percent)"},{"$f":"+'Macro-Debt_Data'!S107","v":"…"},{"$f":"+'Macro-Debt_Data'!T107","v":"…"},{"$f":"'Baseline - public'!O53","v":"…"},{"$f":"'Baseline - public'!P53","v":"…"},{"$f":"'Baseline - public'!Q53","v":"…"},{"$f":"'Baseline - public'!R53","v":"…"},{"$f":"'Baseline - public'!S53","v":"…"},{"$f":"'Baseline - public'!T53","v":"…"},{"$f":"'Baseline - public'!U53","v":"…"},{"$f":"'Baseline - public'!V53","v":"…"},{"$f":"'Baseline - public'!W53","v":"…"},{"$f":"'Baseline - public'!X53","v":"…"},{"$f":"'Baseline - public'!Y53","v":"…"},{"$f":"'Baseline - public'!Z53","v":"…"},{"$f":"'Baseline - public'!AA53","v":"…"},{"$f":"'Baseline - public'!AB53","v":"…"},{"$f":"'Baseline - public'!AC53","v":"…"},{"$f":"'Baseline - public'!AD53","v":"…"},{"$f":"'Baseline - public'!AE53","v":"…"},{"$f":"'Baseline - public'!AF53","v":"…"},{"$f":"'Baseline - public'!AG53","v":"…"},{"$f":"'Baseline - public'!AH53","v":"…"},{"$f":"'Baseline - public'!AI53","v":"…"}]
[null,{"$f":"+A1_Historical_pub!B43","v":"Average nominal interest rate on public debt (in percent)"},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!S49/'Macro-Debt_Data'!R80),(100*'Macro-Debt_Data'!S49/'Macro-Debt_Data'!R80),\".\")","v":"."},{"$f":"+'Baseline - public'!N54","v":"..."},{"$f":"+'Baseline - public'!O54","v":"..."},{"$f":"F85/E79*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+A1_Historical_pub!B44","v":"Average nominal interest rate on external debt (in percent)"},{"$f":"'Baseline - public'!M55","v":"..."},{"$f":"+'Baseline - public'!N55","v":"..."},{"$f":"+'Baseline - public'!O55","v":"..."},{"$f":"F87/E82*100*'Macro-Debt_Data'!U59/'Macro-Debt_Data'!V60","v":{"$error":"#DIV/0!"}},{"$f":"G87/F82*100*'Macro-Debt_Data'!V59/'Macro-Debt_Data'!W60","v":{"$error":"#DIV/0!"}},{"$f":"H87/G82*100*'Macro-Debt_Data'!W59/'Macro-Debt_Data'!X60","v":{"$error":"#DIV/0!"}},{"$f":"I87/H82*100*'Macro-Debt_Data'!X59/'Macro-Debt_Data'!Y60","v":{"$error":"#DIV/0!"}},{"$f":"J87/I82*100*'Macro-Debt_Data'!Y59/'Macro-Debt_Data'!Z60","v":{"$error":"#DIV/0!"}},{"$f":"K87/J82*100*'Macro-Debt_Data'!Z59/'Macro-Debt_Data'!AA60","v":{"$error":"#DIV/0!"}},{"$f":"L87/K82*100*'Macro-Debt_Data'!AA59/'Macro-Debt_Data'!AB60","v":{"$error":"#DIV/0!"}},{"$f":"M87/L82*100*'Macro-Debt_Data'!AB59/'Macro-Debt_Data'!AC60","v":{"$error":"#DIV/0!"}},{"$f":"N87/M82*100*'Macro-Debt_Data'!AC59/'Macro-Debt_Data'!AD60","v":{"$error":"#DIV/0!"}},{"$f":"O87/N82*100*'Macro-Debt_Data'!AD59/'Macro-Debt_Data'!AE60","v":{"$error":"#DIV/0!"}},{"$f":"P87/O82*100*'Macro-Debt_Data'!AE59/'Macro-Debt_Data'!AF60","v":{"$error":"#DIV/0!"}},{"$f":"Q87/P82*100*'Macro-Debt_Data'!AF59/'Macro-Debt_Data'!AG60","v":{"$error":"#DIV/0!"}},{"$f":"R87/Q82*100*'Macro-Debt_Data'!AG59/'Macro-Debt_Data'!AH60","v":{"$error":"#DIV/0!"}},{"$f":"S87/R82*100*'Macro-Debt_Data'!AH59/'Macro-Debt_Data'!AI60","v":{"$error":"#DIV/0!"}},{"$f":"T87/S82*100*'Macro-Debt_Data'!AI59/'Macro-Debt_Data'!AJ60","v":{"$error":"#DIV/0!"}},{"$f":"U87/T82*100*'Macro-Debt_Data'!AJ59/'Macro-Debt_Data'!AK60","v":{"$error":"#DIV/0!"}},{"$f":"V87/U82*100*'Macro-Debt_Data'!AK59/'Macro-Debt_Data'!AL60","v":{"$error":"#DIV/0!"}},{"$f":"W87/V82*100*'Macro-Debt_Data'!AL59/'Macro-Debt_Data'!AM60","v":{"$error":"#DIV/0!"}},{"$f":"X87/W82*100*'Macro-Debt_Data'!AM59/'Macro-Debt_Data'!AN60","v":{"$error":"#DIV/0!"}},{"$f":"Y87/X82*100*'Macro-Debt_Data'!AN59/'Macro-Debt_Data'!AO60","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+A1_Historical_pub!B45","v":"Average nominal interest rate on domestic debt (in percent)"},{"$f":"'Baseline - public'!M56","v":"..."},{"$f":"'Baseline - public'!N56","v":"..."},{"$f":"'Baseline - public'!O56","v":"..."},{"$f":"IF(E80=0,PV_ResFin_pub!E25*100,F86/E80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(F80=0,PV_ResFin_pub!F25*100,G86/F80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(G80=0,PV_ResFin_pub!G25*100,H86/G80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(H80=0,PV_ResFin_pub!H25*100,I86/H80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(I80=0,PV_ResFin_pub!I25*100,J86/I80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(J80=0,PV_ResFin_pub!J25*100,K86/J80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(K80=0,PV_ResFin_pub!K25*100,L86/K80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(L80=0,PV_ResFin_pub!L25*100,M86/L80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(M80=0,PV_ResFin_pub!M25*100,N86/M80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(N80=0,PV_ResFin_pub!N25*100,O86/N80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(O80=0,PV_ResFin_pub!O25*100,P86/O80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(P80=0,PV_ResFin_pub!P25*100,Q86/P80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(Q80=0,PV_ResFin_pub!Q25*100,R86/Q80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(R80=0,PV_ResFin_pub!R25*100,S86/R80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(S80=0,PV_ResFin_pub!S25*100,T86/S80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(T80=0,PV_ResFin_pub!T25*100,U86/T80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(U80=0,PV_ResFin_pub!U25*100,V86/U80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(V80=0,PV_ResFin_pub!V25*100,W86/V80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(W80=0,PV_ResFin_pub!W25*100,X86/W80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(X80=0,PV_ResFin_pub!X25*100,Y86/X80*100)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"+A1_Historical_pub!B46","v":"Average real interest rate (in percent)"},null,{"$f":"((C12/C11)*D48+(1-C12/C11)*D47)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+A1_Historical_pub!B47","v":"Average real interest rate on domestic debt (in percent)"},{"$f":"'Baseline - public'!M58","v":"..."},{"$f":"'Baseline - public'!N58","v":"..."},{"$f":"'Baseline - public'!O58","v":"..."},{"$f":"(F45-F54)/(1+F54/100)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+A1_Historical_pub!B48","v":"Average real interest rate on external debt (in percent)"},null,{"$f":"IF(ISNUMBER(D44),(D44-D55)/(1+D55/100),\"...\")","v":"..."},"...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","..."]
[null,{"$f":"+A1_Historical_pub!B49","v":"Exchange rate (LC per US dollar) "},{"$f":"+'Macro-Debt_Data'!S59","v":0},{"$f":"+'Macro-Debt_Data'!T59","v":0},{"$f":"'Baseline - public'!O60","v":0},{"$f":"'Baseline - public'!P60","v":0},{"$f":"'Baseline - public'!Q60","v":0},{"$f":"'Baseline - public'!R60","v":0},{"$f":"'Baseline - public'!S60","v":0},{"$f":"'Baseline - public'!T60","v":0},{"$f":"'Baseline - public'!U60","v":0},{"$f":"'Baseline - public'!V60","v":0},{"$f":"'Baseline - public'!W60","v":0},{"$f":"'Baseline - public'!X60","v":0},{"$f":"'Baseline - public'!Y60","v":0},{"$f":"'Baseline - public'!Z60","v":0},{"$f":"'Baseline - public'!AA60","v":0},{"$f":"'Baseline - public'!AB60","v":0},{"$f":"'Baseline - public'!AC60","v":0},{"$f":"'Baseline - public'!AD60","v":0},{"$f":"'Baseline - public'!AE60","v":0},{"$f":"'Baseline - public'!AF60","v":0},{"$f":"'Baseline - public'!AG60","v":0},{"$f":"'Baseline - public'!AH60","v":0},{"$f":"'Baseline - public'!AI60","v":0}]
[null,{"$f":"+A1_Historical_pub!B50","v":"Nominal depreciation of local currency (percentage change in LC per dollar)"},null,{"$f":"(D49/C49-1)*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+A1_Historical_pub!B51","v":"Exchange rate (US dollar per LC)"},{"$f":"1/C49","v":{"$error":"#DIV/0!"}},{"$f":"1/D49","v":{"$error":"#DIV/0!"}},{"$f":"1/E49","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+A1_Historical_pub!B52","v":"Nominal appreciation (increase in US dollar value of local currency, in percent)"},null,{"$f":"(D51/C51-1)*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+A1_Historical_pub!B53","v":"Real exchange rate depreciation (in percent, + indicates depreciation)"},null,{"$f":"(100+D50)*(1+D55/100)/(1+D54/100)-100","v":{"$error":"#DIV/0!"}},{"$f":"(100+E50)*(1+E55/100)/(1+E54/100)-100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+A1_Historical_pub!B54","v":"Inflation rate (GDP deflator, in percent)"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S109),('Macro-Debt_Data'!S109),\".\")","v":"."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T109),('Macro-Debt_Data'!T109),\".\")","v":"."},{"$f":"'Baseline - public'!O65","v":"..."},{"$f":"'Baseline - public'!P65","v":"..."},{"$f":"'Baseline - public'!Q65","v":"..."},{"$f":"'Baseline - public'!R65","v":"..."},{"$f":"'Baseline - public'!S65","v":"..."},{"$f":"'Baseline - public'!T65","v":"..."},{"$f":"'Baseline - public'!U65","v":"..."},{"$f":"'Baseline - public'!V65","v":"..."},{"$f":"'Baseline - public'!W65","v":"..."},{"$f":"'Baseline - public'!X65","v":"..."},{"$f":"'Baseline - public'!Y65","v":"..."},{"$f":"'Baseline - public'!Z65","v":"..."},{"$f":"'Baseline - public'!AA65","v":"..."},{"$f":"'Baseline - public'!AB65","v":"..."},{"$f":"'Baseline - public'!AC65","v":"..."},{"$f":"'Baseline - public'!AD65","v":"..."},{"$f":"'Baseline - public'!AE65","v":"..."},{"$f":"'Baseline - public'!AF65","v":"..."},{"$f":"'Baseline - public'!AG65","v":"..."},{"$f":"'Baseline - public'!AH65","v":"..."},{"$f":"'Baseline - public'!AI65","v":"..."}]
[null,{"$f":"+A1_Historical_pub!B55","v":"US Inflation rate (GDP deflator, in percent)"},{"$f":"+'Macro-Debt_Data'!S112","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!T112","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!O66","v":"..."},{"$f":"'Baseline - public'!P66","v":"..."},{"$f":"'Baseline - public'!Q66","v":"..."},{"$f":"'Baseline - public'!R66","v":"..."},{"$f":"'Baseline - public'!S66","v":"..."},{"$f":"'Baseline - public'!T66","v":"..."},{"$f":"'Baseline - public'!U66","v":"..."},{"$f":"'Baseline - public'!V66","v":"..."},{"$f":"'Baseline - public'!W66","v":"..."},{"$f":"'Baseline - public'!X66","v":"..."},{"$f":"'Baseline - public'!Y66","v":"..."},{"$f":"'Baseline - public'!Z66","v":"..."},{"$f":"'Baseline - public'!AA66","v":"..."},{"$f":"'Baseline - public'!AB66","v":"..."},{"$f":"'Baseline - public'!AC66","v":"..."},{"$f":"'Baseline - public'!AD66","v":"..."},{"$f":"'Baseline - public'!AE66","v":"..."},{"$f":"'Baseline - public'!AF66","v":"..."},{"$f":"'Baseline - public'!AG66","v":"..."},{"$f":"'Baseline - public'!AH66","v":"..."},{"$f":"'Baseline - public'!AI66","v":"..."}]
[null,{"$f":"+A1_Historical_pub!B56","v":"Growth of real primary spending (deflated by GDP deflator, in percent)"},{"$f":"+'Macro-Debt_Data'!S100","v":"…"},{"$f":"D74","v":0},{"$f":"'Baseline - public'!O67","v":"…"},{"$f":"'Baseline - public'!P67","v":"…"},{"$f":"'Baseline - public'!Q67","v":"…"},{"$f":"'Baseline - public'!R67","v":"…"},{"$f":"'Baseline - public'!S67","v":"…"},{"$f":"'Baseline - public'!T67","v":"…"},{"$f":"'Baseline - public'!U67","v":"…"},{"$f":"'Baseline - public'!V67","v":"…"},{"$f":"'Baseline - public'!W67","v":"…"},{"$f":"'Baseline - public'!X67","v":"…"},{"$f":"'Baseline - public'!Y67","v":"…"},{"$f":"'Baseline - public'!Z67","v":"…"},{"$f":"'Baseline - public'!AA67","v":"…"},{"$f":"'Baseline - public'!AB67","v":"…"},{"$f":"'Baseline - public'!AC67","v":"…"},{"$f":"'Baseline - public'!AD67","v":"…"},{"$f":"'Baseline - public'!AE67","v":"…"},{"$f":"'Baseline - public'!AF67","v":"…"},{"$f":"'Baseline - public'!AG67","v":"…"},{"$f":"'Baseline - public'!AH67","v":"…"},{"$f":"'Baseline - public'!AI67","v":"…"}]
[]
[]
[null,{"$f":"+A1_Historical_pub!B59","v":"Historical Statistics for Key Variables (past 10 years)"}]
[null,null,null,{"$f":"+A1_Historical_pub!F59","v":"Historical"},null,"Standard",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total shock",{"$f":"IF(Old_New_Scenario=0,10,SUM(AA62:AA65))","v":8.6363419087500848}]
[null,null,null,{"$f":"+A1_Historical_pub!F60","v":"Average"},null,"Deviation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other general government",{"$f":"'Input 2 - Debt Coverage'!F21","v":0}]
[null,{"$f":"+A1_Historical_pub!B62","v":"Primary deficit "},null,{"$f":"+A1_Historical_pub!F62","v":{"$error":"#VALUE!"}},null,{"$f":"'Baseline - public'!AK23","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SoEs",{"$f":"'Input 2 - Debt Coverage'!F22","v":2}]
[null,{"$f":"+A1_Historical_pub!B63","v":"Real GDP growth (in percent)"},null,{"$f":"+A1_Historical_pub!F63","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - public'!AK53","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PPP",{"$f":"'Input 2 - Debt Coverage'!F23","v":1.6363419087500846}]
[null,{"$f":"+A1_Historical_pub!B64","v":"Nominal interest rate (in percent) 6/"},null,{"$f":"+A1_Historical_pub!F64","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - public'!AK54","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financial sector",{"$f":"'Input 2 - Debt Coverage'!F24","v":5}]
[null,{"$f":"+A1_Historical_pub!B65","v":"Real interest rate (in percent)"},null,{"$f":"+A1_Historical_pub!F65","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - public'!AK57","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+A1_Historical_pub!B66","v":"Inflation rate (GDP deflator, in percent) "},null,{"$f":"+A1_Historical_pub!F66","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - public'!AK65","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+A1_Historical_pub!B67","v":"Revenue to GDP ratio"},null,{"$f":"+A1_Historical_pub!F67","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - public'!AK24","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"+A1_Historical_pub!B78","v":"In billions of local currency"}]
[null,{"$f":"+A1_Historical_pub!B79","v":"Nominal debt"},{"$f":"C11/100*C41","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+A1_Historical_pub!B80","v":"Total public domestic debt"},{"$f":"C79-C82","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+A1_Historical_pub!B81","v":"   of which: Short term"},{"$f":"'Macro-Debt_Data'!S16","v":0},{"$f":"'Macro-Debt_Data'!T16","v":0},{"$f":"'Macro-Debt_Data'!U16","v":{"$error":"#DIV/0!"}},{"$f":"PV_ResFin_pub!E308+'Macro-Debt_Data'!V16","v":{"$error":"#VALUE!"}},{"$f":"PV_ResFin_pub!F308+'Macro-Debt_Data'!W16","v":{"$error":"#VALUE!"}},{"$f":"PV_ResFin_pub!G308+'Macro-Debt_Data'!X16","v":{"$error":"#VALUE!"}},{"$f":"PV_ResFin_pub!H308+'Macro-Debt_Data'!Y16","v":{"$error":"#VALUE!"}},{"$f":"PV_ResFin_pub!I308+'Macro-Debt_Data'!Z16","v":{"$error":"#VALUE!"}},{"$f":"PV_ResFin_pub!J308+'Macro-Debt_Data'!AA16","v":{"$error":"#VALUE!"}},{"$f":"PV_ResFin_pub!K308+'Macro-Debt_Data'!AB16","v":{"$error":"#VALUE!"}},{"$f":"PV_ResFin_pub!L308+'Macro-Debt_Data'!AC16","v":{"$error":"#VALUE!"}},{"$f":"PV_ResFin_pub!M308+'Macro-Debt_Data'!AD16","v":{"$error":"#VALUE!"}},{"$f":"PV_ResFin_pub!N308+'Macro-Debt_Data'!AE16","v":{"$error":"#VALUE!"}},{"$f":"PV_ResFin_pub!O308+'Macro-Debt_Data'!AF16","v":{"$error":"#VALUE!"}},{"$f":"PV_ResFin_pub!P308+'Macro-Debt_Data'!AG16","v":{"$error":"#VALUE!"}},{"$f":"PV_ResFin_pub!Q308+'Macro-Debt_Data'!AH16","v":{"$error":"#VALUE!"}},{"$f":"PV_ResFin_pub!R308+'Macro-Debt_Data'!AI16","v":{"$error":"#VALUE!"}},{"$f":"PV_ResFin_pub!S308+'Macro-Debt_Data'!AJ16","v":{"$error":"#VALUE!"}},{"$f":"PV_ResFin_pub!T308+'Macro-Debt_Data'!AK16","v":{"$error":"#VALUE!"}},{"$f":"PV_ResFin_pub!U308+'Macro-Debt_Data'!AL16","v":{"$error":"#VALUE!"}},{"$f":"PV_ResFin_pub!V308+'Macro-Debt_Data'!AM16","v":{"$error":"#VALUE!"}},{"$f":"PV_ResFin_pub!W308+'Macro-Debt_Data'!AN16","v":{"$error":"#VALUE!"}},{"$f":"PV_ResFin_pub!X308+'Macro-Debt_Data'!AO16","v":{"$error":"#VALUE!"}}]
[null,{"$f":"+A1_Historical_pub!B82","v":"Total public external debt"},{"$f":"+'Macro-Debt_Data'!S81","v":0},{"$f":"+'Macro-Debt_Data'!T81/'Macro-Debt_Data'!T59*D49","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!U81/'Macro-Debt_Data'!U59*E49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!V81/'Macro-Debt_Data'!V59+PV_ResFin_pub!E284)*F49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!W81/'Macro-Debt_Data'!W59+PV_ResFin_pub!F284)*G49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!X81/'Macro-Debt_Data'!X59+PV_ResFin_pub!G284)*H49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!Y81/'Macro-Debt_Data'!Y59+PV_ResFin_pub!H284)*I49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!Z81/'Macro-Debt_Data'!Z59+PV_ResFin_pub!I284)*J49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AA81/'Macro-Debt_Data'!AA59+PV_ResFin_pub!J284)*K49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AB81/'Macro-Debt_Data'!AB59+PV_ResFin_pub!K284)*L49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AC81/'Macro-Debt_Data'!AC59+PV_ResFin_pub!L284)*M49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AD81/'Macro-Debt_Data'!AD59+PV_ResFin_pub!M284)*N49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AE81/'Macro-Debt_Data'!AE59+PV_ResFin_pub!N284)*O49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AF81/'Macro-Debt_Data'!AF59+PV_ResFin_pub!O284)*P49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AG81/'Macro-Debt_Data'!AG59+PV_ResFin_pub!P284)*Q49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AH81/'Macro-Debt_Data'!AH59+PV_ResFin_pub!Q284)*R49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AI81/'Macro-Debt_Data'!AI59+PV_ResFin_pub!R284)*S49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AJ81/'Macro-Debt_Data'!AJ59+PV_ResFin_pub!S284)*T49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AK81/'Macro-Debt_Data'!AK59+PV_ResFin_pub!T284)*U49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AL81/'Macro-Debt_Data'!AL59+PV_ResFin_pub!U284)*V49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AM81/'Macro-Debt_Data'!AM59+PV_ResFin_pub!V284)*W49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AN81/'Macro-Debt_Data'!AN59+PV_ResFin_pub!W284)*X49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AO81/'Macro-Debt_Data'!AO59+PV_ResFin_pub!X284)*Y49","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+A1_Historical_pub!B83","v":"Debt service"}]
[null,{"$f":"+A1_Historical_pub!B84","v":"Amortization (excluding ST domestic debt)"},{"$f":"+('Macro-Debt_Data'!S24+'Macro-Debt_Data'!S26)*'Macro-Debt_Data'!S60","v":0},{"$f":"+('Macro-Debt_Data'!T24+'Macro-Debt_Data'!T26)*'Macro-Debt_Data'!T60","v":0},{"$f":"+('Macro-Debt_Data'!U24+'Macro-Debt_Data'!U26)*'Macro-Debt_Data'!U60","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!V24+'Macro-Debt_Data'!V26+PV_ResFin_pub!E288)*'Macro-Debt_Data'!V60+PV_ResFin_pub!E301","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!W24+'Macro-Debt_Data'!W26+PV_ResFin_pub!F288)*'Macro-Debt_Data'!W60+PV_ResFin_pub!F301","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!X24+'Macro-Debt_Data'!X26+PV_ResFin_pub!G288)*'Macro-Debt_Data'!X60+PV_ResFin_pub!G301","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!Y24+'Macro-Debt_Data'!Y26+PV_ResFin_pub!H288)*'Macro-Debt_Data'!Y60+PV_ResFin_pub!H301","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!Z24+'Macro-Debt_Data'!Z26+PV_ResFin_pub!I288)*'Macro-Debt_Data'!Z60+PV_ResFin_pub!I301","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AA24+'Macro-Debt_Data'!AA26+PV_ResFin_pub!J288)*'Macro-Debt_Data'!AA60+PV_ResFin_pub!J301","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AB24+'Macro-Debt_Data'!AB26+PV_ResFin_pub!K288)*'Macro-Debt_Data'!AB60+PV_ResFin_pub!K301","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AC24+'Macro-Debt_Data'!AC26+PV_ResFin_pub!L288)*'Macro-Debt_Data'!AC60+PV_ResFin_pub!L301","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AD24+'Macro-Debt_Data'!AD26+PV_ResFin_pub!M288)*'Macro-Debt_Data'!AD60+PV_ResFin_pub!M301","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AE24+'Macro-Debt_Data'!AE26+PV_ResFin_pub!N288)*'Macro-Debt_Data'!AE60+PV_ResFin_pub!N301","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AF24+'Macro-Debt_Data'!AF26+PV_ResFin_pub!O288)*'Macro-Debt_Data'!AF60+PV_ResFin_pub!O301","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AG24+'Macro-Debt_Data'!AG26+PV_ResFin_pub!P288)*'Macro-Debt_Data'!AG60+PV_ResFin_pub!P301","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AH24+'Macro-Debt_Data'!AH26+PV_ResFin_pub!Q288)*'Macro-Debt_Data'!AH60+PV_ResFin_pub!Q301","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AI24+'Macro-Debt_Data'!AI26+PV_ResFin_pub!R288)*'Macro-Debt_Data'!AI60+PV_ResFin_pub!R301","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AJ24+'Macro-Debt_Data'!AJ26+PV_ResFin_pub!S288)*'Macro-Debt_Data'!AJ60+PV_ResFin_pub!S301","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AK24+'Macro-Debt_Data'!AK26+PV_ResFin_pub!T288)*'Macro-Debt_Data'!AK60+PV_ResFin_pub!T301","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AL24+'Macro-Debt_Data'!AL26+PV_ResFin_pub!U288)*'Macro-Debt_Data'!AL60+PV_ResFin_pub!U301","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AM24+'Macro-Debt_Data'!AM26+PV_ResFin_pub!V288)*'Macro-Debt_Data'!AM60+PV_ResFin_pub!V301","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AN24+'Macro-Debt_Data'!AN26+PV_ResFin_pub!W288)*'Macro-Debt_Data'!AN60+PV_ResFin_pub!W301","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AO24+'Macro-Debt_Data'!AO26+PV_ResFin_pub!X288)*'Macro-Debt_Data'!AO60+PV_ResFin_pub!X301","v":{"$error":"#DIV/0!"}},null,"MLT: domestic+PPG external"]
[null,{"$f":"+A1_Historical_pub!B85","v":"Interest Expenditure"},{"$f":"C86+C87","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+A1_Historical_pub!B86","v":"Domestic debt"},{"$f":"+'Macro-Debt_Data'!S21*'Macro-Debt_Data'!S60","v":0},{"$f":"+'Macro-Debt_Data'!T21*'Macro-Debt_Data'!T60","v":0},{"$f":"+'Macro-Debt_Data'!U21*'Macro-Debt_Data'!U60","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!V21*'Macro-Debt_Data'!V60+PV_ResFin_pub!E300+PV_ResFin_pub!E309","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!W21*'Macro-Debt_Data'!W60+PV_ResFin_pub!F300+PV_ResFin_pub!F309","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!X21*'Macro-Debt_Data'!X60+PV_ResFin_pub!G300+PV_ResFin_pub!G309","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!Y21*'Macro-Debt_Data'!Y60+PV_ResFin_pub!H300+PV_ResFin_pub!H309","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!Z21*'Macro-Debt_Data'!Z60+PV_ResFin_pub!I300+PV_ResFin_pub!I309","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AA21*'Macro-Debt_Data'!AA60+PV_ResFin_pub!J300+PV_ResFin_pub!J309","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AB21*'Macro-Debt_Data'!AB60+PV_ResFin_pub!K300+PV_ResFin_pub!K309","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AC21*'Macro-Debt_Data'!AC60+PV_ResFin_pub!L300+PV_ResFin_pub!L309","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AD21*'Macro-Debt_Data'!AD60+PV_ResFin_pub!M300+PV_ResFin_pub!M309","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AE21*'Macro-Debt_Data'!AE60+PV_ResFin_pub!N300+PV_ResFin_pub!N309","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AF21*'Macro-Debt_Data'!AF60+PV_ResFin_pub!O300+PV_ResFin_pub!O309","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AG21*'Macro-Debt_Data'!AG60+PV_ResFin_pub!P300+PV_ResFin_pub!P309","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AH21*'Macro-Debt_Data'!AH60+PV_ResFin_pub!Q300+PV_ResFin_pub!Q309","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AI21*'Macro-Debt_Data'!AI60+PV_ResFin_pub!R300+PV_ResFin_pub!R309","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AJ21*'Macro-Debt_Data'!AJ60+PV_ResFin_pub!S300+PV_ResFin_pub!S309","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AK21*'Macro-Debt_Data'!AK60+PV_ResFin_pub!T300+PV_ResFin_pub!T309","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AL21*'Macro-Debt_Data'!AL60+PV_ResFin_pub!U300+PV_ResFin_pub!U309","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AM21*'Macro-Debt_Data'!AM60+PV_ResFin_pub!V300+PV_ResFin_pub!V309","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AN21*'Macro-Debt_Data'!AN60+PV_ResFin_pub!W300+PV_ResFin_pub!W309","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AO21*'Macro-Debt_Data'!AO60+PV_ResFin_pub!X300+PV_ResFin_pub!X309","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+A1_Historical_pub!B87","v":"External debt"},{"$f":"+'Macro-Debt_Data'!S19*'Macro-Debt_Data'!S60","v":0},{"$f":"+'Macro-Debt_Data'!T19*'Macro-Debt_Data'!T60","v":0},{"$f":"+'Macro-Debt_Data'!U19*'Macro-Debt_Data'!U60","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!V19+PV_ResFin_pub!E287))*'Macro-Debt_Data'!V60","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!W19+PV_ResFin_pub!F287))*'Macro-Debt_Data'!W60","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!X19+PV_ResFin_pub!G287))*'Macro-Debt_Data'!X60","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!Y19+PV_ResFin_pub!H287))*'Macro-Debt_Data'!Y60","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!Z19+PV_ResFin_pub!I287))*'Macro-Debt_Data'!Z60","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AA19+PV_ResFin_pub!J287))*'Macro-Debt_Data'!AA60","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AB19+PV_ResFin_pub!K287))*'Macro-Debt_Data'!AB60","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AC19+PV_ResFin_pub!L287))*'Macro-Debt_Data'!AC60","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AD19+PV_ResFin_pub!M287))*'Macro-Debt_Data'!AD60","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AE19+PV_ResFin_pub!N287))*'Macro-Debt_Data'!AE60","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AF19+PV_ResFin_pub!O287))*'Macro-Debt_Data'!AF60","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AG19+PV_ResFin_pub!P287))*'Macro-Debt_Data'!AG60","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AH19+PV_ResFin_pub!Q287))*'Macro-Debt_Data'!AH60","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AI19+PV_ResFin_pub!R287))*'Macro-Debt_Data'!AI60","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AJ19+PV_ResFin_pub!S287))*'Macro-Debt_Data'!AJ60","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AK19+PV_ResFin_pub!T287))*'Macro-Debt_Data'!AK60","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AL19+PV_ResFin_pub!U287))*'Macro-Debt_Data'!AL60","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AM19+PV_ResFin_pub!V287))*'Macro-Debt_Data'!AM60","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AN19+PV_ResFin_pub!W287))*'Macro-Debt_Data'!AN60","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AO19+PV_ResFin_pub!X287))*'Macro-Debt_Data'!AO60","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+A1_Historical_pub!B88","v":"Primary deficit"},null,{"$f":"D17/100*D41","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Other debt creating flows",null,{"$f":"'Baseline - public'!N33/100*'Baseline - public'!N52","v":0},{"$f":"'Baseline - public'!O33/100*'Baseline - public'!O52","v":0},{"$f":"'Baseline - public'!P33/100*'Baseline - public'!P52","v":0},{"$f":"'Baseline - public'!Q33/100*'Baseline - public'!Q52","v":0},{"$f":"'Baseline - public'!R33/100*'Baseline - public'!R52","v":0},{"$f":"'Baseline - public'!S33/100*'Baseline - public'!S52","v":0},{"$f":"'Baseline - public'!T33/100*'Baseline - public'!T52","v":0},{"$f":"'Baseline - public'!U33/100*'Baseline - public'!U52","v":0},{"$f":"'Baseline - public'!V33/100*'Baseline - public'!V52","v":0},{"$f":"'Baseline - public'!W33/100*'Baseline - public'!W52","v":0},{"$f":"'Baseline - public'!X33/100*'Baseline - public'!X52","v":0},{"$f":"'Baseline - public'!Y33/100*'Baseline - public'!Y52","v":0},{"$f":"'Baseline - public'!Z33/100*'Baseline - public'!Z52","v":0},{"$f":"'Baseline - public'!AA33/100*'Baseline - public'!AA52","v":0},{"$f":"'Baseline - public'!AB33/100*'Baseline - public'!AB52","v":0},{"$f":"'Baseline - public'!AC33/100*'Baseline - public'!AC52","v":0},{"$f":"'Baseline - public'!AD33/100*'Baseline - public'!AD52","v":0},{"$f":"'Baseline - public'!AE33/100*'Baseline - public'!AE52","v":0},{"$f":"'Baseline - public'!AF33/100*'Baseline - public'!AF52","v":0},{"$f":"'Baseline - public'!AG33/100*'Baseline - public'!AG52","v":0},{"$f":"'Baseline - public'!AH33/100*'Baseline - public'!AH52","v":0},{"$f":"'Baseline - public'!AI33/100*'Baseline - public'!AI52","v":0}]
[null,{"$f":"A1_Historical_pub!B90","v":"Gross financing need (in local currency)"},null,{"$f":"D88+D85+D84+C81+D89","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+A1_Historical_pub!B91","v":"PV of public sector external debt (end of period)"},null,{"$f":"'Macro-Debt_Data'!T92*D49/'Baseline - public'!N60","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!U92*E49/'Baseline - public'!O60","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!V92/'Baseline - public'!P60+PV_ResFin_pub!E285)*F49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!W92/'Baseline - public'!Q60+PV_ResFin_pub!F285)*G49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!X92/'Baseline - public'!R60+PV_ResFin_pub!G285)*H49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!Y92/'Baseline - public'!S60+PV_ResFin_pub!H285)*I49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!Z92/'Baseline - public'!T60+PV_ResFin_pub!I285)*J49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AA92/'Baseline - public'!U60+PV_ResFin_pub!J285)*K49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AB92/'Baseline - public'!V60+PV_ResFin_pub!K285)*L49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AC92/'Baseline - public'!W60+PV_ResFin_pub!L285)*M49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AD92/'Baseline - public'!X60+PV_ResFin_pub!M285)*N49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AE92/'Baseline - public'!Y60+PV_ResFin_pub!N285)*O49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AF92/'Baseline - public'!Z60+PV_ResFin_pub!O285)*P49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AG92/'Baseline - public'!AA60+PV_ResFin_pub!P285)*Q49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AH92/'Baseline - public'!AB60+PV_ResFin_pub!Q285)*R49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AI92/'Baseline - public'!AC60+PV_ResFin_pub!R285)*S49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AJ92/'Baseline - public'!AD60+PV_ResFin_pub!S285)*T49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AK92/'Baseline - public'!AE60+PV_ResFin_pub!T285)*U49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AL92/'Baseline - public'!AF60+PV_ResFin_pub!U285)*V49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AM92/'Baseline - public'!AG60+PV_ResFin_pub!V285)*W49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AN92/'Baseline - public'!AH60+PV_ResFin_pub!W285)*X49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AO92/'Baseline - public'!AI60+PV_ResFin_pub!X285)*Y49","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"+A1_Historical_pub!B93","v":"Debt service-to-revenue-and-grants ratio (in percent)"},null,null,{"$f":"10000*(E84+E85+D81)/(E18 *E41)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"debt service: total (domestic + PPG external) det service"]
[null,{"$f":"+A1_Historical_pub!B94","v":"Debt service-to-GDP ratio (in percent)"},null,null,{"$f":"100*(E84+E85+D81)/(E41)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"debt service: total (domestic + PPG external) det service"]
[null,{"$f":"+A1_Historical_pub!B95","v":"PV of public debt-to-revenue and grants ratio"},null,null,{"$f":"E13/E18*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
[]
[]
[null,"External DSA Ratios"]
[null,{"$f":"B2_PB_mkt_pub!B101","v":"PV of Debt/GDP"},null,{"$f":"(D91/D49)/(D41/D110)*100","v":{"$error":"#DIV/0!"}},{"$f":"(E91/E49)/(E41/E110)*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"B2_PB_mkt_pub!B102","v":"PV of Debt/exports"},null,{"$f":"(D91/D49)/D108*100","v":{"$error":"#DIV/0!"}},{"$f":"(E91/E49)/E108*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"B2_PB_mkt_pub!B103","v":"Debt service/exports"},null,{"$f":"('Macro-Debt_Data'!T19+'Macro-Debt_Data'!T24)/D108*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!U19+'Macro-Debt_Data'!U24)/E108*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!V19+'Macro-Debt_Data'!V24+PV_ResFin_pub!E286)/F108*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!W19+'Macro-Debt_Data'!W24+PV_ResFin_pub!F286)/G108*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!X19+'Macro-Debt_Data'!X24+PV_ResFin_pub!G286)/H108*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!Y19+'Macro-Debt_Data'!Y24+PV_ResFin_pub!H286)/I108*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!Z19+'Macro-Debt_Data'!Z24+PV_ResFin_pub!I286)/J108*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AA19+'Macro-Debt_Data'!AA24+PV_ResFin_pub!J286)/K108*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AB19+'Macro-Debt_Data'!AB24+PV_ResFin_pub!K286)/L108*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AC19+'Macro-Debt_Data'!AC24+PV_ResFin_pub!L286)/M108*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AD19+'Macro-Debt_Data'!AD24+PV_ResFin_pub!M286)/N108*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AE19+'Macro-Debt_Data'!AE24+PV_ResFin_pub!N286)/O108*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AF19+'Macro-Debt_Data'!AF24+PV_ResFin_pub!O286)/P108*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AG19+'Macro-Debt_Data'!AG24+PV_ResFin_pub!P286)/Q108*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AH19+'Macro-Debt_Data'!AH24+PV_ResFin_pub!Q286)/R108*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AI19+'Macro-Debt_Data'!AI24+PV_ResFin_pub!R286)/S108*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AJ19+'Macro-Debt_Data'!AJ24+PV_ResFin_pub!S286)/T108*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AK19+'Macro-Debt_Data'!AK24+PV_ResFin_pub!T286)/U108*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AL19+'Macro-Debt_Data'!AL24+PV_ResFin_pub!U286)/V108*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AM19+'Macro-Debt_Data'!AM24+PV_ResFin_pub!V286)/W108*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AN19+'Macro-Debt_Data'!AN24+PV_ResFin_pub!W286)/X108*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AO19+'Macro-Debt_Data'!AO24+PV_ResFin_pub!X286)/Y108*100","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"B2_PB_mkt_pub!B104","v":"Debt service/revenue (excl. grants)"},null,{"$f":"('Macro-Debt_Data'!T19+'Macro-Debt_Data'!T24)/D109*100","v":{"$error":"#VALUE!"}},{"$f":"('Macro-Debt_Data'!U19+'Macro-Debt_Data'!U24)/E109*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!V19+'Macro-Debt_Data'!V24+PV_ResFin_pub!E286)/F109*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!W19+'Macro-Debt_Data'!W24+PV_ResFin_pub!F286)/G109*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!X19+'Macro-Debt_Data'!X24+PV_ResFin_pub!G286)/H109*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!Y19+'Macro-Debt_Data'!Y24+PV_ResFin_pub!H286)/I109*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!Z19+'Macro-Debt_Data'!Z24+PV_ResFin_pub!I286)/J109*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AA19+'Macro-Debt_Data'!AA24+PV_ResFin_pub!J286)/K109*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AB19+'Macro-Debt_Data'!AB24+PV_ResFin_pub!K286)/L109*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AC19+'Macro-Debt_Data'!AC24+PV_ResFin_pub!L286)/M109*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AD19+'Macro-Debt_Data'!AD24+PV_ResFin_pub!M286)/N109*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AE19+'Macro-Debt_Data'!AE24+PV_ResFin_pub!N286)/O109*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AF19+'Macro-Debt_Data'!AF24+PV_ResFin_pub!O286)/P109*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AG19+'Macro-Debt_Data'!AG24+PV_ResFin_pub!P286)/Q109*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AH19+'Macro-Debt_Data'!AH24+PV_ResFin_pub!Q286)/R109*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AI19+'Macro-Debt_Data'!AI24+PV_ResFin_pub!R286)/S109*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AJ19+'Macro-Debt_Data'!AJ24+PV_ResFin_pub!S286)/T109*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AK19+'Macro-Debt_Data'!AK24+PV_ResFin_pub!T286)/U109*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AL19+'Macro-Debt_Data'!AL24+PV_ResFin_pub!U286)/V109*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AM19+'Macro-Debt_Data'!AM24+PV_ResFin_pub!V286)/W109*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AN19+'Macro-Debt_Data'!AN24+PV_ResFin_pub!W286)/X109*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AO19+'Macro-Debt_Data'!AO24+PV_ResFin_pub!X286)/Y109*100","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"B2_PB_mkt_pub!B106","v":"External PPG debt/GDP (baseline)"},null,{"$f":"'Baseline - external'!M13","v":"…"},{"$f":"'Baseline - external'!N13","v":"…"},{"$f":"'Baseline - external'!O13","v":"…"},{"$f":"'Baseline - external'!P13","v":"…"},{"$f":"'Baseline - external'!Q13","v":"…"},{"$f":"'Baseline - external'!R13","v":"…"},{"$f":"'Baseline - external'!S13","v":"…"},{"$f":"'Baseline - external'!T13","v":"…"},{"$f":"'Baseline - external'!U13","v":"…"},{"$f":"'Baseline - external'!V13","v":"…"},{"$f":"'Baseline - external'!W13","v":"…"},{"$f":"'Baseline - external'!X13","v":"…"},{"$f":"'Baseline - external'!Y13","v":"…"},{"$f":"'Baseline - external'!Z13","v":"…"},{"$f":"'Baseline - external'!AA13","v":"…"},{"$f":"'Baseline - external'!AB13","v":"…"},{"$f":"'Baseline - external'!AC13","v":"…"},{"$f":"'Baseline - external'!AD13","v":"…"},{"$f":"'Baseline - external'!AE13","v":"…"},{"$f":"'Baseline - external'!AF13","v":"…"},{"$f":"'Baseline - external'!AG13","v":"…"},{"$f":"'Baseline - external'!AH13","v":"…"}]
[null,{"$f":"B2_PB_mkt_pub!B107","v":"External PPG debt/GDP"},null,{"$f":"D82/D41*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"B2_PB_mkt_pub!B108","v":"Exports (US$) - baseline"},null,{"$f":"'Macro-Debt_Data'!T29","v":0},{"$f":"'Macro-Debt_Data'!U29","v":0},{"$f":"'Macro-Debt_Data'!V29","v":0},{"$f":"'Macro-Debt_Data'!W29","v":0},{"$f":"'Macro-Debt_Data'!X29","v":0},{"$f":"'Macro-Debt_Data'!Y29","v":0},{"$f":"'Macro-Debt_Data'!Z29","v":0},{"$f":"'Macro-Debt_Data'!AA29","v":0},{"$f":"'Macro-Debt_Data'!AB29","v":0},{"$f":"'Macro-Debt_Data'!AC29","v":0},{"$f":"'Macro-Debt_Data'!AD29","v":0},{"$f":"'Macro-Debt_Data'!AE29","v":0},{"$f":"'Macro-Debt_Data'!AF29","v":0},{"$f":"'Macro-Debt_Data'!AG29","v":0},{"$f":"'Macro-Debt_Data'!AH29","v":0},{"$f":"'Macro-Debt_Data'!AI29","v":0},{"$f":"'Macro-Debt_Data'!AJ29","v":0},{"$f":"'Macro-Debt_Data'!AK29","v":0},{"$f":"'Macro-Debt_Data'!AL29","v":0},{"$f":"'Macro-Debt_Data'!AM29","v":0},{"$f":"'Macro-Debt_Data'!AN29","v":0},{"$f":"'Macro-Debt_Data'!AO29","v":0}]
[null,{"$f":"B2_PB_mkt_pub!B109","v":"Revenue"},null,{"$f":"(D18-D19)/100*(D41/D110)","v":{"$error":"#VALUE!"}},{"$f":"(E18-E19)/100*(E41/E110)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"B2_PB_mkt_pub!B110","v":"Exchange rate (pa)"},null,{"$f":"B2_PB_mkt_pub!D110","v":0},{"$f":"B2_PB_mkt_pub!E110","v":0},{"$f":"B2_PB_mkt_pub!F110","v":0},{"$f":"B2_PB_mkt_pub!G110","v":0},{"$f":"B2_PB_mkt_pub!H110","v":0},{"$f":"B2_PB_mkt_pub!I110","v":0},{"$f":"B2_PB_mkt_pub!J110","v":0},{"$f":"B2_PB_mkt_pub!K110","v":0},{"$f":"B2_PB_mkt_pub!L110","v":0},{"$f":"B2_PB_mkt_pub!M110","v":0},{"$f":"B2_PB_mkt_pub!N110","v":0},{"$f":"B2_PB_mkt_pub!O110","v":0},{"$f":"B2_PB_mkt_pub!P110","v":0},{"$f":"B2_PB_mkt_pub!Q110","v":0},{"$f":"B2_PB_mkt_pub!R110","v":0},{"$f":"B2_PB_mkt_pub!S110","v":0},{"$f":"B2_PB_mkt_pub!T110","v":0},{"$f":"B2_PB_mkt_pub!U110","v":0},{"$f":"B2_PB_mkt_pub!V110","v":0},{"$f":"B2_PB_mkt_pub!W110","v":0},{"$f":"B2_PB_mkt_pub!X110","v":0},{"$f":"B2_PB_mkt_pub!Y110","v":0}]

{"sheet":"C2_Natural disaster","index":72,"n_rows":111,"n_cols":27,"rows_kept":111,"cut":false,"hidden":true,"merged":[[1,1,1,24],[2,1,2,24],[8,1,8,8],[57,1,57,5]]}
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1889,IF(START!L10=\"French\",translation!D1889,IF(START!L10=\"Portuguese\",translation!E1889,translation!F1889)))","v":"Tailored Stress Test 2: Natural Disasters Shock"}]
[null,{"$f":"+A1_Historical_pub!B3","v":"(In percent of GDP, unless otherwise indicated)"}]
[]
[]
[null,null,null,null,{"$f":"+A1_Historical_pub!E6:Y6","v":"First year of proj."}]
[null,null,{"$f":"+'Macro-Debt_Data'!S5","v":2017},{"$f":"C7+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039]
[]
[null,{"$f":"+A1_Historical_pub!B9:I9","v":"I. Baseline Medium Term Projections"}]
[]
[1,{"$f":"+A1_Historical_pub!B11","v":"Public sector debt 1/"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S80/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60)),100*'Macro-Debt_Data'!S80/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60),\".\")","v":"."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T80/('Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60)),100*'Macro-Debt_Data'!T80/('Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60),\".\")","v":"."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U80/('Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60)),100*'Macro-Debt_Data'!U80/('Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60),\".\")","v":"."},{"$f":"E11+F15","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+A1_Historical_pub!B12","v":"of which: external debt"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S83),'Macro-Debt_Data'!S83/C41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"D83/D41*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+A1_Historical_pub!B13","v":"PV of total public debt"},{"$f":"(C92+C81)/C41*100","v":{"$error":"#VALUE!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[2,{"$f":"+A1_Historical_pub!B15","v":"Change in public sector debt"},null,{"$f":"D16+D32","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[3,{"$f":"+A1_Historical_pub!B16","v":"Identified debt-creating flows"},null,{"$f":"D17+D21+D27","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[4,{"$f":"+A1_Historical_pub!B17","v":"Primary deficit"},{"$f":"C20-C18","v":{"$error":"#VALUE!"}},{"$f":"D20-D18","v":{"$error":"#VALUE!"}},{"$f":"E20-E18","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[5,{"$f":"+A1_Historical_pub!B18","v":"Revenue and grants"},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!S45)/C41),100*('Macro-Debt_Data'!S45)/C41,\".\")","v":"."},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!T45)/D41),100*('Macro-Debt_Data'!T45)/D41,\".\")","v":"."},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!U45)/E41),100*('Macro-Debt_Data'!U45)/E41,\".\")","v":"."},{"$f":"+'Baseline - public'!P24-'Baseline - public'!P25+F19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Q24-'Baseline - public'!Q25+G19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!R24-'Baseline - public'!R25+H19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!S24-'Baseline - public'!S25+I19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!T24-'Baseline - public'!T25+J19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!U24-'Baseline - public'!U25+K19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!V24-'Baseline - public'!V25+L19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!W24-'Baseline - public'!W25+M19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!X24-'Baseline - public'!X25+N19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Y24-'Baseline - public'!Y25+O19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Z24-'Baseline - public'!Z25+P19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AA24-'Baseline - public'!AA25+Q19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AB24-'Baseline - public'!AB25+R19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AC24-'Baseline - public'!AC25+S19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AD24-'Baseline - public'!AD25+T19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AE24-'Baseline - public'!AE25+U19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AF24-'Baseline - public'!AF25+V19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AG24-'Baseline - public'!AG25+W19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AH24-'Baseline - public'!AH25+X19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AI24-'Baseline - public'!AI25+Y19","v":{"$error":"#VALUE!"}}]
[null,{"$f":"+A1_Historical_pub!B19","v":"of which: grants"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S46),'Macro-Debt_Data'!T46/C41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T46),'Macro-Debt_Data'!T46/D41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U46),'Macro-Debt_Data'!U46/E41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!V46),'Macro-Debt_Data'!V46/F41*100,\"...\")","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!W46),'Macro-Debt_Data'!W46/G41*100,\"...\")","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!X46),'Macro-Debt_Data'!X46/H41*100,\"...\")","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Y46),'Macro-Debt_Data'!Y46/I41*100,\"...\")","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Z46),'Macro-Debt_Data'!Z46/J41*100,\"...\")","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AA46),'Macro-Debt_Data'!AA46/K41*100,\"...\")","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AB46),'Macro-Debt_Data'!AB46/L41*100,\"...\")","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AC46),'Macro-Debt_Data'!AC46/M41*100,\"...\")","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AD46),'Macro-Debt_Data'!AD46/N41*100,\"...\")","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AE46),'Macro-Debt_Data'!AE46/O41*100,\"...\")","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AF46),'Macro-Debt_Data'!AF46/P41*100,\"...\")","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AG46),'Macro-Debt_Data'!AG46/Q41*100,\"...\")","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AH46),'Macro-Debt_Data'!AH46/R41*100,\"...\")","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AI46),'Macro-Debt_Data'!AI46/S41*100,\"...\")","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AJ46),'Macro-Debt_Data'!AJ46/T41*100,\"...\")","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AK46),'Macro-Debt_Data'!AK46/U41*100,\"...\")","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AL46),'Macro-Debt_Data'!AL46/V41*100,\"...\")","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AM46),'Macro-Debt_Data'!AM46/W41*100,\"...\")","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AN46),'Macro-Debt_Data'!AN46/X41*100,\"...\")","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AO46),'Macro-Debt_Data'!AO46/Y41*100,\"...\")","v":{"$error":"#VALUE!"}}]
[6,{"$f":"+A1_Historical_pub!B20","v":"Primary (noninterest) expenditure"},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!S48-'Macro-Debt_Data'!S49)/C41),100*(('Macro-Debt_Data'!S48-'Macro-Debt_Data'!S49)/C41),\".\")","v":"."},{"$f":"'Baseline - public'!N26","v":"..."},{"$f":"+'Baseline - public'!O26*'Baseline - public'!O52/E41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!P26*'Baseline - public'!P52/F41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Q26*'Baseline - public'!Q52/G41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!R26*'Baseline - public'!R52/H41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!S26*'Baseline - public'!S52/I41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!T26*'Baseline - public'!T52/J41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!U26*'Baseline - public'!U52/K41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!V26*'Baseline - public'!V52/L41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!W26*'Baseline - public'!W52/M41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!X26*'Baseline - public'!X52/N41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Y26*'Baseline - public'!Y52/O41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Z26*'Baseline - public'!Z52/P41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AA26*'Baseline - public'!AA52/Q41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AB26*'Baseline - public'!AB52/R41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AC26*'Baseline - public'!AC52/S41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AD26*'Baseline - public'!AD52/T41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AE26*'Baseline - public'!AE52/U41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AF26*'Baseline - public'!AF52/V41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AG26*'Baseline - public'!AG52/W41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AH26*'Baseline - public'!AH52/X41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AI26*'Baseline - public'!AI52/Y41","v":{"$error":"#VALUE!"}}]
[7,{"$f":"+A1_Historical_pub!B21","v":"Automatic debt dynamics"},null,{"$f":"D22+D25","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[8,{"$f":"+A1_Historical_pub!B22","v":"Contribution from interest rate/growth differential"},null,{"$f":"D23+D24","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[9,{"$f":"+A1_Historical_pub!B23","v":"of which: contribution from average real interest rate"},null,{"$f":"D46/100*C11/D26","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[10,{"$f":"+A1_Historical_pub!B24","v":"of which: contribution from real GDP growth"},null,{"$f":"-(D42/100)*(C11/D26)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[11,{"$f":"+A1_Historical_pub!B25","v":"Contribution from real exchange rate depreciation"},null,{"$f":"D53/100*C12*(1+(D48/100))/D26","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["hide",{"$f":"+A1_Historical_pub!B26","v":"Denominator = 1+g"},null,{"$f":"1+D42/100","v":{"$error":"#VALUE!"}},{"$f":"1+E42/100","v":{"$error":"#VALUE!"}},{"$f":"1+F42/100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+A1_Historical_pub!B27","v":"Other identified debt-creating flows"},{"$f":"SUM(C28:C31)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D28:D31)","v":{"$error":"#VALUE!"}},{"$f":"SUM(E28:E31)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F28:F31)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[13,{"$f":"+A1_Historical_pub!B28","v":"Privatization receipts (negative)"},{"$f":"+'Baseline - public'!M34*'Baseline - public'!M52/C41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!N34*'Baseline - public'!N52/D41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!O34*'Baseline - public'!O52/E41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!P34*'Baseline - public'!P52/F41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Q34*'Baseline - public'!Q52/G41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!R34*'Baseline - public'!R52/H41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!S34*'Baseline - public'!S52/I41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!T34*'Baseline - public'!T52/J41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!U34*'Baseline - public'!U52/K41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!V34*'Baseline - public'!V52/L41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!W34*'Baseline - public'!W52/M41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!X34*'Baseline - public'!X52/N41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Y34*'Baseline - public'!Y52/O41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Z34*'Baseline - public'!Z52/P41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AA34*'Baseline - public'!AA52/Q41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AB34*'Baseline - public'!AB52/R41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AC34*'Baseline - public'!AC52/S41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AD34*'Baseline - public'!AD52/T41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AE34*'Baseline - public'!AE52/U41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AF34*'Baseline - public'!AF52/V41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AG34*'Baseline - public'!AG52/W41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AH34*'Baseline - public'!AH52/X41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AI34*'Baseline - public'!AI52/Y41","v":{"$error":"#VALUE!"}}]
[14,{"$f":"+A1_Historical_pub!B29","v":"Recognition of contingent liabilities (e.g., bank recapitalization)"},{"$f":"IF(ISNUMBER('Baseline - public'!M35), +'Baseline - public'!M35*'Baseline - public'!M52/C41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!N35), +'Baseline - public'!N35*'Baseline - public'!N52/D41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!O35), +'Baseline - public'!O35*'Baseline - public'!O52/E41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!P35), +'Baseline - public'!P35*'Baseline - public'!P52/F41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Q35), +'Baseline - public'!Q35*'Baseline - public'!Q52/G41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!R35), +'Baseline - public'!R35*'Baseline - public'!R52/H41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!S35), +'Baseline - public'!S35*'Baseline - public'!S52/I41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!T35), +'Baseline - public'!T35*'Baseline - public'!T52/J41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!U35), +'Baseline - public'!U35*'Baseline - public'!U52/K41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!V35), +'Baseline - public'!V35*'Baseline - public'!V52/L41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!W35), +'Baseline - public'!W35*'Baseline - public'!W52/M41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!X35), +'Baseline - public'!X35*'Baseline - public'!X52/N41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Y35), +'Baseline - public'!Y35*'Baseline - public'!Y52/O41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Z35), +'Baseline - public'!Z35*'Baseline - public'!Z52/P41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AA35), +'Baseline - public'!AA35*'Baseline - public'!AA52/Q41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AB35), +'Baseline - public'!AB35*'Baseline - public'!AB52/R41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AC35), +'Baseline - public'!AC35*'Baseline - public'!AC52/S41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AD35), +'Baseline - public'!AD35*'Baseline - public'!AD52/T41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AE35), +'Baseline - public'!AE35*'Baseline - public'!AE52/U41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AF35), +'Baseline - public'!AF35*'Baseline - public'!AF52/V41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AG35), +'Baseline - public'!AG35*'Baseline - public'!AG52/W41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AH35), +'Baseline - public'!AH35*'Baseline - public'!AH52/X41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AI35), +'Baseline - public'!AI35*'Baseline - public'!AI52/Y41, 0)","v":0}]
[null,{"$f":"+A1_Historical_pub!B30","v":"Debt relief (HIPC and other)"},{"$f":"+'Baseline - public'!M36*'Baseline - public'!M52/C41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!N36*'Baseline - public'!N52/D41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!O36*'Baseline - public'!O52/E41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!P36*'Baseline - public'!P52/F41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Q36*'Baseline - public'!Q52/G41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!R36*'Baseline - public'!R52/H41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!S36*'Baseline - public'!S52/I41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!T36*'Baseline - public'!T52/J41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!U36*'Baseline - public'!U52/K41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!V36*'Baseline - public'!V52/L41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!W36*'Baseline - public'!W52/M41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!X36*'Baseline - public'!X52/N41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Y36*'Baseline - public'!Y52/O41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Z36*'Baseline - public'!Z52/P41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AA36*'Baseline - public'!AA52/Q41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AB36*'Baseline - public'!AB52/R41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AC36*'Baseline - public'!AC52/S41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AD36*'Baseline - public'!AD52/T41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AE36*'Baseline - public'!AE52/U41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AF36*'Baseline - public'!AF52/V41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AG36*'Baseline - public'!AG52/W41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AH36*'Baseline - public'!AH52/X41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AI36*'Baseline - public'!AI52/Y41","v":{"$error":"#VALUE!"}}]
[15,{"$f":"+A1_Historical_pub!B31","v":"Other debt creating or reducing flow (please specify)"},{"$f":"IF(ISNUMBER('Baseline - public'!M37), +'Baseline - public'!M37*'Baseline - public'!M52/C41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!N37), +'Baseline - public'!N37*'Baseline - public'!N52/D41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!O37), +'Baseline - public'!O37*'Baseline - public'!O52/E41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!P37),+'Baseline - public'!P37*'Baseline - public'!P52/F41+$AA$62,0*'Baseline - public'!P52/F41+$AA$62)","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER('Baseline - public'!Q37), +'Baseline - public'!Q37*'Baseline - public'!Q52/G41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!R37), +'Baseline - public'!R37*'Baseline - public'!R52/H41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!S37), +'Baseline - public'!S37*'Baseline - public'!S52/I41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!T37), +'Baseline - public'!T37*'Baseline - public'!T52/J41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!U37), +'Baseline - public'!U37*'Baseline - public'!U52/K41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!V37), +'Baseline - public'!V37*'Baseline - public'!V52/L41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!W37), +'Baseline - public'!W37*'Baseline - public'!W52/M41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!X37), +'Baseline - public'!X37*'Baseline - public'!X52/N41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Y37), +'Baseline - public'!Y37*'Baseline - public'!Y52/O41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Z37), +'Baseline - public'!Z37*'Baseline - public'!Z52/P41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AA37), +'Baseline - public'!AA37*'Baseline - public'!AA52/Q41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AB37), +'Baseline - public'!AB37*'Baseline - public'!AB52/R41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AC37), +'Baseline - public'!AC37*'Baseline - public'!AC52/S41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AD37), +'Baseline - public'!AD37*'Baseline - public'!AD52/T41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AE37), +'Baseline - public'!AE37*'Baseline - public'!AE52/U41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AF37), +'Baseline - public'!AF37*'Baseline - public'!AF52/V41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AG37), +'Baseline - public'!AG37*'Baseline - public'!AG52/W41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AH37), +'Baseline - public'!AH37*'Baseline - public'!AH52/X41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AI37), +'Baseline - public'!AI37*'Baseline - public'!AI52/Y41, 0)","v":0}]
[16,{"$f":"+A1_Historical_pub!B32","v":"Residual"},{"$f":"'Baseline - public'!M38*'Baseline - public'!M52/C41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!N38*'Baseline - public'!N52/D41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!O38*'Baseline - public'!O52/E41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!P38*'Baseline - public'!P52/F41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!Q38*'Baseline - public'!Q52/G41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!R38*'Baseline - public'!R52/H41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!S38*'Baseline - public'!S52/I41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!T38*'Baseline - public'!T52/J41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!U38*'Baseline - public'!U52/K41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!V38*'Baseline - public'!V52/L41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!W38*'Baseline - public'!W52/M41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!X38*'Baseline - public'!X52/N41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!Y38*'Baseline - public'!Y52/O41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!Z38*'Baseline - public'!Z52/P41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AA38*'Baseline - public'!AA52/Q41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AB38*'Baseline - public'!AB52/R41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AC38*'Baseline - public'!AC52/S41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AD38*'Baseline - public'!AD52/T41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AE38*'Baseline - public'!AE52/U41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AF38*'Baseline - public'!AF52/V41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AG38*'Baseline - public'!AG52/W41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AH38*'Baseline - public'!AH52/X41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AI38*'Baseline - public'!AI52/Y41","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"+A1_Historical_pub!B34","v":"Public sector debt-to-revenue-and-grants ratio (in percent)"},{"$f":"C11/C18*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[null,{"$f":"+A1_Historical_pub!B36","v":"Gross financing need 4/"},{"$f":"+'Macro-Debt_Data'!S101/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60)*100","v":{"$error":"#DIV/0!"}},{"$f":"D91/D41*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+A1_Historical_pub!B37","v":"in billions of U.S. dollars"},{"$f":"+'Macro-Debt_Data'!S101/'Macro-Debt_Data'!S60","v":{"$error":"#DIV/0!"}},{"$f":"D91/D49","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[null,{"$f":"+A1_Historical_pub!B39","v":"Key macroeconomic and fiscal assumptions"},null,null,{"$f":"+D39*'Baseline - public'!O26","v":{"$error":"#VALUE!"}}]
[]
[null,{"$f":"+A1_Historical_pub!B41","v":"Nominal GDP (local currency)"},{"$f":"+'Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60","v":0},{"$f":"+'Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60","v":0},{"$f":"+'Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60","v":0},{"$f":"E41*(1+F42/100)*(1+F54/100)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+A1_Historical_pub!B42","v":"Real GDP growth (in percent)"},{"$f":"+'Macro-Debt_Data'!S107","v":"…"},{"$f":"+'Macro-Debt_Data'!T107","v":"…"},{"$f":"'Baseline - public'!O53","v":"…"},{"$f":"'Baseline - public'!P53-$AA$65","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!Q53","v":"…"},{"$f":"'Baseline - public'!R53","v":"…"},{"$f":"'Baseline - public'!S53","v":"…"},{"$f":"'Baseline - public'!T53","v":"…"},{"$f":"'Baseline - public'!U53","v":"…"},{"$f":"'Baseline - public'!V53","v":"…"},{"$f":"'Baseline - public'!W53","v":"…"},{"$f":"'Baseline - public'!X53","v":"…"},{"$f":"'Baseline - public'!Y53","v":"…"},{"$f":"'Baseline - public'!Z53","v":"…"},{"$f":"'Baseline - public'!AA53","v":"…"},{"$f":"'Baseline - public'!AB53","v":"…"},{"$f":"'Baseline - public'!AC53","v":"…"},{"$f":"'Baseline - public'!AD53","v":"…"},{"$f":"'Baseline - public'!AE53","v":"…"},{"$f":"'Baseline - public'!AF53","v":"…"},{"$f":"'Baseline - public'!AG53","v":"…"},{"$f":"'Baseline - public'!AH53","v":"…"},{"$f":"'Baseline - public'!AI53","v":"…"}]
[null,{"$f":"+A1_Historical_pub!B43","v":"Average nominal interest rate on public debt (in percent)"},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!S49/'Macro-Debt_Data'!R80),(100*'Macro-Debt_Data'!S49/'Macro-Debt_Data'!R80),\".\")","v":"."},{"$f":"+'Baseline - public'!N54","v":"..."},{"$f":"+'Baseline - public'!O54","v":"..."},{"$f":"F86/E79*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+A1_Historical_pub!B44","v":"Average nominal interest rate on external debt (in percent)"},{"$f":"'Baseline - public'!M55","v":"..."},{"$f":"+'Baseline - public'!N55","v":"..."},{"$f":"+'Baseline - public'!O55","v":"..."},{"$f":"F88/E83*100*'Macro-Debt_Data'!U59/'Macro-Debt_Data'!V60","v":{"$error":"#DIV/0!"}},{"$f":"G88/F83*100*'Macro-Debt_Data'!V59/'Macro-Debt_Data'!W60","v":{"$error":"#DIV/0!"}},{"$f":"H88/G83*100*'Macro-Debt_Data'!W59/'Macro-Debt_Data'!X60","v":{"$error":"#DIV/0!"}},{"$f":"I88/H83*100*'Macro-Debt_Data'!X59/'Macro-Debt_Data'!Y60","v":{"$error":"#DIV/0!"}},{"$f":"J88/I83*100*'Macro-Debt_Data'!Y59/'Macro-Debt_Data'!Z60","v":{"$error":"#DIV/0!"}},{"$f":"K88/J83*100*'Macro-Debt_Data'!Z59/'Macro-Debt_Data'!AA60","v":{"$error":"#DIV/0!"}},{"$f":"L88/K83*100*'Macro-Debt_Data'!AA59/'Macro-Debt_Data'!AB60","v":{"$error":"#DIV/0!"}},{"$f":"M88/L83*100*'Macro-Debt_Data'!AB59/'Macro-Debt_Data'!AC60","v":{"$error":"#DIV/0!"}},{"$f":"N88/M83*100*'Macro-Debt_Data'!AC59/'Macro-Debt_Data'!AD60","v":{"$error":"#DIV/0!"}},{"$f":"O88/N83*100*'Macro-Debt_Data'!AD59/'Macro-Debt_Data'!AE60","v":{"$error":"#DIV/0!"}},{"$f":"P88/O83*100*'Macro-Debt_Data'!AE59/'Macro-Debt_Data'!AF60","v":{"$error":"#DIV/0!"}},{"$f":"Q88/P83*100*'Macro-Debt_Data'!AF59/'Macro-Debt_Data'!AG60","v":{"$error":"#DIV/0!"}},{"$f":"R88/Q83*100*'Macro-Debt_Data'!AG59/'Macro-Debt_Data'!AH60","v":{"$error":"#DIV/0!"}},{"$f":"S88/R83*100*'Macro-Debt_Data'!AH59/'Macro-Debt_Data'!AI60","v":{"$error":"#DIV/0!"}},{"$f":"T88/S83*100*'Macro-Debt_Data'!AI59/'Macro-Debt_Data'!AJ60","v":{"$error":"#DIV/0!"}},{"$f":"U88/T83*100*'Macro-Debt_Data'!AJ59/'Macro-Debt_Data'!AK60","v":{"$error":"#DIV/0!"}},{"$f":"V88/U83*100*'Macro-Debt_Data'!AK59/'Macro-Debt_Data'!AL60","v":{"$error":"#DIV/0!"}},{"$f":"W88/V83*100*'Macro-Debt_Data'!AL59/'Macro-Debt_Data'!AM60","v":{"$error":"#DIV/0!"}},{"$f":"X88/W83*100*'Macro-Debt_Data'!AM59/'Macro-Debt_Data'!AN60","v":{"$error":"#DIV/0!"}},{"$f":"Y88/X83*100*'Macro-Debt_Data'!AN59/'Macro-Debt_Data'!AO60","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+A1_Historical_pub!B45","v":"Average nominal interest rate on domestic debt (in percent)"},{"$f":"'Baseline - public'!M56","v":"..."},{"$f":"'Baseline - public'!N56","v":"..."},{"$f":"'Baseline - public'!O56","v":"..."},{"$f":"IF(E81=0,PV_ResFin_pub!E25*100,F87/E81*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(F81=0,PV_ResFin_pub!F25*100,G87/F81*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(G81=0,PV_ResFin_pub!G25*100,H87/G81*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(H81=0,PV_ResFin_pub!H25*100,I87/H81*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(I81=0,PV_ResFin_pub!I25*100,J87/I81*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(J81=0,PV_ResFin_pub!J25*100,K87/J81*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(K81=0,PV_ResFin_pub!K25*100,L87/K81*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(L81=0,PV_ResFin_pub!L25*100,M87/L81*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(M81=0,PV_ResFin_pub!M25*100,N87/M81*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(N81=0,PV_ResFin_pub!N25*100,O87/N81*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(O81=0,PV_ResFin_pub!O25*100,P87/O81*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(P81=0,PV_ResFin_pub!P25*100,Q87/P81*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(Q81=0,PV_ResFin_pub!Q25*100,R87/Q81*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(R81=0,PV_ResFin_pub!R25*100,S87/R81*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(S81=0,PV_ResFin_pub!S25*100,T87/S81*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(T81=0,PV_ResFin_pub!T25*100,U87/T81*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(U81=0,PV_ResFin_pub!U25*100,V87/U81*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(V81=0,PV_ResFin_pub!V25*100,W87/V81*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(W81=0,PV_ResFin_pub!W25*100,X87/W81*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(X81=0,PV_ResFin_pub!X25*100,Y87/X81*100)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"+A1_Historical_pub!B46","v":"Average real interest rate (in percent)"},null,{"$f":"((C12/C11)*D48+(1-C12/C11)*D47)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+A1_Historical_pub!B47","v":"Average real interest rate on domestic debt (in percent)"},{"$f":"'Baseline - public'!M58","v":"..."},{"$f":"'Baseline - public'!N58","v":"..."},{"$f":"'Baseline - public'!O58","v":"..."},{"$f":"(F45-F54)/(1+F54/100)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+A1_Historical_pub!B48","v":"Average real interest rate on external debt (in percent)"},null,{"$f":"IF(ISNUMBER(D44),(D44-D55)/(1+D55/100),\"...\")","v":"..."},"...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","..."]
[null,{"$f":"+A1_Historical_pub!B49","v":"Exchange rate (LC per US dollar) "},{"$f":"+'Macro-Debt_Data'!S59","v":0},{"$f":"+'Macro-Debt_Data'!T59","v":0},{"$f":"'Baseline - public'!O60","v":0},{"$f":"'Baseline - public'!P60","v":0},{"$f":"'Baseline - public'!Q60","v":0},{"$f":"'Baseline - public'!R60","v":0},{"$f":"'Baseline - public'!S60","v":0},{"$f":"'Baseline - public'!T60","v":0},{"$f":"'Baseline - public'!U60","v":0},{"$f":"'Baseline - public'!V60","v":0},{"$f":"'Baseline - public'!W60","v":0},{"$f":"'Baseline - public'!X60","v":0},{"$f":"'Baseline - public'!Y60","v":0},{"$f":"'Baseline - public'!Z60","v":0},{"$f":"'Baseline - public'!AA60","v":0},{"$f":"'Baseline - public'!AB60","v":0},{"$f":"'Baseline - public'!AC60","v":0},{"$f":"'Baseline - public'!AD60","v":0},{"$f":"'Baseline - public'!AE60","v":0},{"$f":"'Baseline - public'!AF60","v":0},{"$f":"'Baseline - public'!AG60","v":0},{"$f":"'Baseline - public'!AH60","v":0},{"$f":"'Baseline - public'!AI60","v":0}]
[null,{"$f":"+A1_Historical_pub!B50","v":"Nominal depreciation of local currency (percentage change in LC per dollar)"},null,{"$f":"(D49/C49-1)*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+A1_Historical_pub!B51","v":"Exchange rate (US dollar per LC)"},{"$f":"1/C49","v":{"$error":"#DIV/0!"}},{"$f":"1/D49","v":{"$error":"#DIV/0!"}},{"$f":"1/E49","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+A1_Historical_pub!B52","v":"Nominal appreciation (increase in US dollar value of local currency, in percent)"},null,{"$f":"(D51/C51-1)*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+A1_Historical_pub!B53","v":"Real exchange rate depreciation (in percent, + indicates depreciation)"},null,{"$f":"(100+D50)*(1+D55/100)/(1+D54/100)-100","v":{"$error":"#DIV/0!"}},{"$f":"(100+E50)*(1+E55/100)/(1+E54/100)-100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+A1_Historical_pub!B54","v":"Inflation rate (GDP deflator, in percent)"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S109),('Macro-Debt_Data'!S109),\".\")","v":"."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T109),('Macro-Debt_Data'!T109),\".\")","v":"."},{"$f":"'Baseline - public'!O65","v":"..."},{"$f":"'Baseline - public'!P65","v":"..."},{"$f":"'Baseline - public'!Q65","v":"..."},{"$f":"'Baseline - public'!R65","v":"..."},{"$f":"'Baseline - public'!S65","v":"..."},{"$f":"'Baseline - public'!T65","v":"..."},{"$f":"'Baseline - public'!U65","v":"..."},{"$f":"'Baseline - public'!V65","v":"..."},{"$f":"'Baseline - public'!W65","v":"..."},{"$f":"'Baseline - public'!X65","v":"..."},{"$f":"'Baseline - public'!Y65","v":"..."},{"$f":"'Baseline - public'!Z65","v":"..."},{"$f":"'Baseline - public'!AA65","v":"..."},{"$f":"'Baseline - public'!AB65","v":"..."},{"$f":"'Baseline - public'!AC65","v":"..."},{"$f":"'Baseline - public'!AD65","v":"..."},{"$f":"'Baseline - public'!AE65","v":"..."},{"$f":"'Baseline - public'!AF65","v":"..."},{"$f":"'Baseline - public'!AG65","v":"..."},{"$f":"'Baseline - public'!AH65","v":"..."},{"$f":"'Baseline - public'!AI65","v":"..."}]
[null,{"$f":"+A1_Historical_pub!B55","v":"US Inflation rate (GDP deflator, in percent)"},{"$f":"+'Macro-Debt_Data'!S112","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!T112","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!O66","v":"..."},{"$f":"'Baseline - public'!P66","v":"..."},{"$f":"'Baseline - public'!Q66","v":"..."},{"$f":"'Baseline - public'!R66","v":"..."},{"$f":"'Baseline - public'!S66","v":"..."},{"$f":"'Baseline - public'!T66","v":"..."},{"$f":"'Baseline - public'!U66","v":"..."},{"$f":"'Baseline - public'!V66","v":"..."},{"$f":"'Baseline - public'!W66","v":"..."},{"$f":"'Baseline - public'!X66","v":"..."},{"$f":"'Baseline - public'!Y66","v":"..."},{"$f":"'Baseline - public'!Z66","v":"..."},{"$f":"'Baseline - public'!AA66","v":"..."},{"$f":"'Baseline - public'!AB66","v":"..."},{"$f":"'Baseline - public'!AC66","v":"..."},{"$f":"'Baseline - public'!AD66","v":"..."},{"$f":"'Baseline - public'!AE66","v":"..."},{"$f":"'Baseline - public'!AF66","v":"..."},{"$f":"'Baseline - public'!AG66","v":"..."},{"$f":"'Baseline - public'!AH66","v":"..."},{"$f":"'Baseline - public'!AI66","v":"..."}]
[null,{"$f":"+A1_Historical_pub!B56","v":"Growth of real primary spending (deflated by GDP deflator, in percent)"},{"$f":"+'Macro-Debt_Data'!S100","v":"…"},{"$f":"D74","v":0},{"$f":"'Baseline - public'!O67","v":"…"},{"$f":"'Baseline - public'!P67","v":"…"},{"$f":"'Baseline - public'!Q67","v":"…"},{"$f":"'Baseline - public'!R67","v":"…"},{"$f":"'Baseline - public'!S67","v":"…"},{"$f":"'Baseline - public'!T67","v":"…"},{"$f":"'Baseline - public'!U67","v":"…"},{"$f":"'Baseline - public'!V67","v":"…"},{"$f":"'Baseline - public'!W67","v":"…"},{"$f":"'Baseline - public'!X67","v":"…"},{"$f":"'Baseline - public'!Y67","v":"…"},{"$f":"'Baseline - public'!Z67","v":"…"},{"$f":"'Baseline - public'!AA67","v":"…"},{"$f":"'Baseline - public'!AB67","v":"…"},{"$f":"'Baseline - public'!AC67","v":"…"},{"$f":"'Baseline - public'!AD67","v":"…"},{"$f":"'Baseline - public'!AE67","v":"…"},{"$f":"'Baseline - public'!AF67","v":"…"},{"$f":"'Baseline - public'!AG67","v":"…"},{"$f":"'Baseline - public'!AH67","v":"…"},{"$f":"'Baseline - public'!AI67","v":"…"}]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1890,IF(START!L10=\"French\",translation!D1890,IF(START!L10=\"Portuguese\",translation!E1890,translation!F1890)))","v":"Stress Tests 5: 10 percent of GDP increase in other debt-creating flows in 2020   7/"}]
[null,{"$f":"+A1_Historical_pub!B59","v":"Historical Statistics for Key Variables (past 10 years)"}]
[null,null,null,{"$f":"+A1_Historical_pub!F59","v":"Historical"},null,"Standard"]
[null,null,null,{"$f":"+A1_Historical_pub!F60","v":"Average"},null,"Deviation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size of shock",{"$f":"'Input 6 - Tailored Tests'!H21","v":10}]
[null,{"$f":"+A1_Historical_pub!B62","v":"Primary deficit "},null,{"$f":"+A1_Historical_pub!F62","v":{"$error":"#VALUE!"}},null,{"$f":"'Baseline - public'!AK23","v":{"$error":"#VALUE!"}}]
[null,{"$f":"+A1_Historical_pub!B63","v":"Real GDP growth (in percent)"},null,{"$f":"+A1_Historical_pub!F63","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - public'!AK53","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interaction:"]
[null,{"$f":"+A1_Historical_pub!B64","v":"Nominal interest rate (in percent) 6/"},null,{"$f":"+A1_Historical_pub!F64","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - public'!AK54","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size of associated real GDP growth shock",{"$f":"'Input 6 - Tailored Tests'!L21","v":1.5}]
[null,{"$f":"+A1_Historical_pub!B65","v":"Real interest rate (in percent)"},null,{"$f":"+A1_Historical_pub!F65","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - public'!AK57","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size of associated exports growth shock",{"$f":"'Input 6 - Tailored Tests'!L22","v":3.5}]
[null,{"$f":"+A1_Historical_pub!B66","v":"Inflation rate (GDP deflator, in percent) "},null,{"$f":"+A1_Historical_pub!F66","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - public'!AK65","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+A1_Historical_pub!B67","v":"Revenue to GDP ratio"},null,{"$f":"+A1_Historical_pub!F67","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - public'!AK24","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"+A1_Historical_pub!B78","v":"In billions of local currency"}]
[null,{"$f":"+A1_Historical_pub!B79","v":"Nominal debt"},{"$f":"C11/100*C41","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[null,{"$f":"+A1_Historical_pub!B80","v":"Total public domestic debt"},{"$f":"C79-C83","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+A1_Historical_pub!B81","v":"   of which: Short term"},{"$f":"'Macro-Debt_Data'!S16","v":0},{"$f":"'Macro-Debt_Data'!T16","v":0},{"$f":"'Macro-Debt_Data'!U16","v":{"$error":"#DIV/0!"}},{"$f":"PV_ResFin_pub!E341+'Macro-Debt_Data'!V16","v":{"$error":"#VALUE!"}},{"$f":"PV_ResFin_pub!F341+'Macro-Debt_Data'!W16","v":{"$error":"#VALUE!"}},{"$f":"PV_ResFin_pub!G341+'Macro-Debt_Data'!X16","v":{"$error":"#VALUE!"}},{"$f":"PV_ResFin_pub!H341+'Macro-Debt_Data'!Y16","v":{"$error":"#VALUE!"}},{"$f":"PV_ResFin_pub!I341+'Macro-Debt_Data'!Z16","v":{"$error":"#VALUE!"}},{"$f":"PV_ResFin_pub!J341+'Macro-Debt_Data'!AA16","v":{"$error":"#VALUE!"}},{"$f":"PV_ResFin_pub!K341+'Macro-Debt_Data'!AB16","v":{"$error":"#VALUE!"}},{"$f":"PV_ResFin_pub!L341+'Macro-Debt_Data'!AC16","v":{"$error":"#VALUE!"}},{"$f":"PV_ResFin_pub!M341+'Macro-Debt_Data'!AD16","v":{"$error":"#VALUE!"}},{"$f":"PV_ResFin_pub!N341+'Macro-Debt_Data'!AE16","v":{"$error":"#VALUE!"}},{"$f":"PV_ResFin_pub!O341+'Macro-Debt_Data'!AF16","v":{"$error":"#VALUE!"}},{"$f":"PV_ResFin_pub!P341+'Macro-Debt_Data'!AG16","v":{"$error":"#VALUE!"}},{"$f":"PV_ResFin_pub!Q341+'Macro-Debt_Data'!AH16","v":{"$error":"#VALUE!"}},{"$f":"PV_ResFin_pub!R341+'Macro-Debt_Data'!AI16","v":{"$error":"#VALUE!"}},{"$f":"PV_ResFin_pub!S341+'Macro-Debt_Data'!AJ16","v":{"$error":"#VALUE!"}},{"$f":"PV_ResFin_pub!T341+'Macro-Debt_Data'!AK16","v":{"$error":"#VALUE!"}},{"$f":"PV_ResFin_pub!U341+'Macro-Debt_Data'!AL16","v":{"$error":"#VALUE!"}},{"$f":"PV_ResFin_pub!V341+'Macro-Debt_Data'!AM16","v":{"$error":"#VALUE!"}},{"$f":"PV_ResFin_pub!W341+'Macro-Debt_Data'!AN16","v":{"$error":"#VALUE!"}},{"$f":"PV_ResFin_pub!X341+'Macro-Debt_Data'!AO16","v":{"$error":"#VALUE!"}}]
[null,{"$f":"+A1_Historical_pub!B82","v":"Total public external debt"},{"$f":"+'Macro-Debt_Data'!S81","v":0},{"$f":"+'Macro-Debt_Data'!T81/'Macro-Debt_Data'!T59*D49","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!U81/'Macro-Debt_Data'!U59*E49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!V81/'Macro-Debt_Data'!V59+PV_ResFin_pub!E317)*F49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!W81/'Macro-Debt_Data'!W59+PV_ResFin_pub!F317)*G49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!X81/'Macro-Debt_Data'!X59+PV_ResFin_pub!G317)*H49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!Y81/'Macro-Debt_Data'!Y59+PV_ResFin_pub!H317)*I49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!Z81/'Macro-Debt_Data'!Z59+PV_ResFin_pub!I317)*J49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AA81/'Macro-Debt_Data'!AA59+PV_ResFin_pub!J317)*K49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AB81/'Macro-Debt_Data'!AB59+PV_ResFin_pub!K317)*L49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AC81/'Macro-Debt_Data'!AC59+PV_ResFin_pub!L317)*M49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AD81/'Macro-Debt_Data'!AD59+PV_ResFin_pub!M317)*N49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AE81/'Macro-Debt_Data'!AE59+PV_ResFin_pub!N317)*O49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AF81/'Macro-Debt_Data'!AF59+PV_ResFin_pub!O317)*P49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AG81/'Macro-Debt_Data'!AG59+PV_ResFin_pub!P317)*Q49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AH81/'Macro-Debt_Data'!AH59+PV_ResFin_pub!Q317)*R49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AI81/'Macro-Debt_Data'!AI59+PV_ResFin_pub!R317)*S49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AJ81/'Macro-Debt_Data'!AJ59+PV_ResFin_pub!S317)*T49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AK81/'Macro-Debt_Data'!AK59+PV_ResFin_pub!T317)*U49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AL81/'Macro-Debt_Data'!AL59+PV_ResFin_pub!U317)*V49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AM81/'Macro-Debt_Data'!AM59+PV_ResFin_pub!V317)*W49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AN81/'Macro-Debt_Data'!AN59+PV_ResFin_pub!W317)*X49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AO81/'Macro-Debt_Data'!AO59+PV_ResFin_pub!X317)*Y49","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+A1_Historical_pub!B83","v":"Debt service"}]
[null,{"$f":"+A1_Historical_pub!B84","v":"Amortization (excluding ST domestic debt)"},{"$f":"+('Macro-Debt_Data'!S24+'Macro-Debt_Data'!S26)*'Macro-Debt_Data'!S60","v":0},{"$f":"+('Macro-Debt_Data'!T24+'Macro-Debt_Data'!T26)*'Macro-Debt_Data'!T60","v":0},{"$f":"+('Macro-Debt_Data'!U24+'Macro-Debt_Data'!U26)*'Macro-Debt_Data'!U60","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!V24+'Macro-Debt_Data'!V26+PV_ResFin_pub!E321)*'Macro-Debt_Data'!V60+PV_ResFin_pub!E334","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!W24+'Macro-Debt_Data'!W26+PV_ResFin_pub!F321)*'Macro-Debt_Data'!W60+PV_ResFin_pub!F334","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!X24+'Macro-Debt_Data'!X26+PV_ResFin_pub!G321)*'Macro-Debt_Data'!X60+PV_ResFin_pub!G334","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!Y24+'Macro-Debt_Data'!Y26+PV_ResFin_pub!H321)*'Macro-Debt_Data'!Y60+PV_ResFin_pub!H334","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!Z24+'Macro-Debt_Data'!Z26+PV_ResFin_pub!I321)*'Macro-Debt_Data'!Z60+PV_ResFin_pub!I334","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AA24+'Macro-Debt_Data'!AA26+PV_ResFin_pub!J321)*'Macro-Debt_Data'!AA60+PV_ResFin_pub!J334","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AB24+'Macro-Debt_Data'!AB26+PV_ResFin_pub!K321)*'Macro-Debt_Data'!AB60+PV_ResFin_pub!K334","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AC24+'Macro-Debt_Data'!AC26+PV_ResFin_pub!L321)*'Macro-Debt_Data'!AC60+PV_ResFin_pub!L334","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AD24+'Macro-Debt_Data'!AD26+PV_ResFin_pub!M321)*'Macro-Debt_Data'!AD60+PV_ResFin_pub!M334","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AE24+'Macro-Debt_Data'!AE26+PV_ResFin_pub!N321)*'Macro-Debt_Data'!AE60+PV_ResFin_pub!N334","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AF24+'Macro-Debt_Data'!AF26+PV_ResFin_pub!O321)*'Macro-Debt_Data'!AF60+PV_ResFin_pub!O334","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AG24+'Macro-Debt_Data'!AG26+PV_ResFin_pub!P321)*'Macro-Debt_Data'!AG60+PV_ResFin_pub!P334","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AH24+'Macro-Debt_Data'!AH26+PV_ResFin_pub!Q321)*'Macro-Debt_Data'!AH60+PV_ResFin_pub!Q334","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AI24+'Macro-Debt_Data'!AI26+PV_ResFin_pub!R321)*'Macro-Debt_Data'!AI60+PV_ResFin_pub!R334","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AJ24+'Macro-Debt_Data'!AJ26+PV_ResFin_pub!S321)*'Macro-Debt_Data'!AJ60+PV_ResFin_pub!S334","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AK24+'Macro-Debt_Data'!AK26+PV_ResFin_pub!T321)*'Macro-Debt_Data'!AK60+PV_ResFin_pub!T334","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AL24+'Macro-Debt_Data'!AL26+PV_ResFin_pub!U321)*'Macro-Debt_Data'!AL60+PV_ResFin_pub!U334","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AM24+'Macro-Debt_Data'!AM26+PV_ResFin_pub!V321)*'Macro-Debt_Data'!AM60+PV_ResFin_pub!V334","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AN24+'Macro-Debt_Data'!AN26+PV_ResFin_pub!W321)*'Macro-Debt_Data'!AN60+PV_ResFin_pub!W334","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AO24+'Macro-Debt_Data'!AO26+PV_ResFin_pub!X321)*'Macro-Debt_Data'!AO60+PV_ResFin_pub!X334","v":{"$error":"#DIV/0!"}},null,"MLT: domestic+PPG external"]
[null,{"$f":"+A1_Historical_pub!B85","v":"Interest Expenditure"},{"$f":"C87+C88","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+A1_Historical_pub!B86","v":"Domestic debt"},{"$f":"+'Macro-Debt_Data'!S21*'Macro-Debt_Data'!S60","v":0},{"$f":"+'Macro-Debt_Data'!T21*'Macro-Debt_Data'!T60","v":0},{"$f":"+'Macro-Debt_Data'!U21*'Macro-Debt_Data'!U60","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!V21*'Macro-Debt_Data'!V60+PV_ResFin_pub!E333+PV_ResFin_pub!E342","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!W21*'Macro-Debt_Data'!W60+PV_ResFin_pub!F333+PV_ResFin_pub!F342","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!X21*'Macro-Debt_Data'!X60+PV_ResFin_pub!G333+PV_ResFin_pub!G342","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!Y21*'Macro-Debt_Data'!Y60+PV_ResFin_pub!H333+PV_ResFin_pub!H342","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!Z21*'Macro-Debt_Data'!Z60+PV_ResFin_pub!I333+PV_ResFin_pub!I342","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AA21*'Macro-Debt_Data'!AA60+PV_ResFin_pub!J333+PV_ResFin_pub!J342","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AB21*'Macro-Debt_Data'!AB60+PV_ResFin_pub!K333+PV_ResFin_pub!K342","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AC21*'Macro-Debt_Data'!AC60+PV_ResFin_pub!L333+PV_ResFin_pub!L342","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AD21*'Macro-Debt_Data'!AD60+PV_ResFin_pub!M333+PV_ResFin_pub!M342","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AE21*'Macro-Debt_Data'!AE60+PV_ResFin_pub!N333+PV_ResFin_pub!N342","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AF21*'Macro-Debt_Data'!AF60+PV_ResFin_pub!O333+PV_ResFin_pub!O342","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AG21*'Macro-Debt_Data'!AG60+PV_ResFin_pub!P333+PV_ResFin_pub!P342","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AH21*'Macro-Debt_Data'!AH60+PV_ResFin_pub!Q333+PV_ResFin_pub!Q342","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AI21*'Macro-Debt_Data'!AI60+PV_ResFin_pub!R333+PV_ResFin_pub!R342","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AJ21*'Macro-Debt_Data'!AJ60+PV_ResFin_pub!S333+PV_ResFin_pub!S342","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AK21*'Macro-Debt_Data'!AK60+PV_ResFin_pub!T333+PV_ResFin_pub!T342","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AL21*'Macro-Debt_Data'!AL60+PV_ResFin_pub!U333+PV_ResFin_pub!U342","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AM21*'Macro-Debt_Data'!AM60+PV_ResFin_pub!V333+PV_ResFin_pub!V342","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AN21*'Macro-Debt_Data'!AN60+PV_ResFin_pub!W333+PV_ResFin_pub!W342","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AO21*'Macro-Debt_Data'!AO60+PV_ResFin_pub!X333+PV_ResFin_pub!X342","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+A1_Historical_pub!B87","v":"External debt"},{"$f":"+'Macro-Debt_Data'!S19*'Macro-Debt_Data'!S60","v":0},{"$f":"+'Macro-Debt_Data'!T19*'Macro-Debt_Data'!T60","v":0},{"$f":"+'Macro-Debt_Data'!U19*'Macro-Debt_Data'!U60","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!V19+PV_ResFin_pub!E320))*'Macro-Debt_Data'!V60","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!W19+PV_ResFin_pub!F320))*'Macro-Debt_Data'!W60","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!X19+PV_ResFin_pub!G320))*'Macro-Debt_Data'!X60","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!Y19+PV_ResFin_pub!H320))*'Macro-Debt_Data'!Y60","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!Z19+PV_ResFin_pub!I320))*'Macro-Debt_Data'!Z60","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AA19+PV_ResFin_pub!J320))*'Macro-Debt_Data'!AA60","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AB19+PV_ResFin_pub!K320))*'Macro-Debt_Data'!AB60","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AC19+PV_ResFin_pub!L320))*'Macro-Debt_Data'!AC60","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AD19+PV_ResFin_pub!M320))*'Macro-Debt_Data'!AD60","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AE19+PV_ResFin_pub!N320))*'Macro-Debt_Data'!AE60","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AF19+PV_ResFin_pub!O320))*'Macro-Debt_Data'!AF60","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AG19+PV_ResFin_pub!P320))*'Macro-Debt_Data'!AG60","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AH19+PV_ResFin_pub!Q320))*'Macro-Debt_Data'!AH60","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AI19+PV_ResFin_pub!R320))*'Macro-Debt_Data'!AI60","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AJ19+PV_ResFin_pub!S320))*'Macro-Debt_Data'!AJ60","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AK19+PV_ResFin_pub!T320))*'Macro-Debt_Data'!AK60","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AL19+PV_ResFin_pub!U320))*'Macro-Debt_Data'!AL60","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AM19+PV_ResFin_pub!V320))*'Macro-Debt_Data'!AM60","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AN19+PV_ResFin_pub!W320))*'Macro-Debt_Data'!AN60","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AO19+PV_ResFin_pub!X320))*'Macro-Debt_Data'!AO60","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+A1_Historical_pub!B88","v":"Primary deficit"},null,{"$f":"D17/100*D41","v":{"$error":"#VALUE!"}},{"$f":"E17/100*E41","v":{"$error":"#VALUE!"}},{"$f":"F17/100*F41","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Other debt creating flows",null,{"$f":"'Baseline - public'!N33/100*'Baseline - public'!N52","v":0},{"$f":"'Baseline - public'!O33/100*'Baseline - public'!O52","v":0},{"$f":"'Baseline - public'!P33/100*'Baseline - public'!P52","v":0},{"$f":"'Baseline - public'!Q33/100*'Baseline - public'!Q52","v":0},{"$f":"'Baseline - public'!R33/100*'Baseline - public'!R52","v":0},{"$f":"'Baseline - public'!S33/100*'Baseline - public'!S52","v":0},{"$f":"'Baseline - public'!T33/100*'Baseline - public'!T52","v":0},{"$f":"'Baseline - public'!U33/100*'Baseline - public'!U52","v":0},{"$f":"'Baseline - public'!V33/100*'Baseline - public'!V52","v":0},{"$f":"'Baseline - public'!W33/100*'Baseline - public'!W52","v":0},{"$f":"'Baseline - public'!X33/100*'Baseline - public'!X52","v":0},{"$f":"'Baseline - public'!Y33/100*'Baseline - public'!Y52","v":0},{"$f":"'Baseline - public'!Z33/100*'Baseline - public'!Z52","v":0},{"$f":"'Baseline - public'!AA33/100*'Baseline - public'!AA52","v":0},{"$f":"'Baseline - public'!AB33/100*'Baseline - public'!AB52","v":0},{"$f":"'Baseline - public'!AC33/100*'Baseline - public'!AC52","v":0},{"$f":"'Baseline - public'!AD33/100*'Baseline - public'!AD52","v":0},{"$f":"'Baseline - public'!AE33/100*'Baseline - public'!AE52","v":0},{"$f":"'Baseline - public'!AF33/100*'Baseline - public'!AF52","v":0},{"$f":"'Baseline - public'!AG33/100*'Baseline - public'!AG52","v":0},{"$f":"'Baseline - public'!AH33/100*'Baseline - public'!AH52","v":0},{"$f":"'Baseline - public'!AI33/100*'Baseline - public'!AI52","v":0}]
[null,{"$f":"A1_Historical_pub!B90","v":"Gross financing need (in local currency)"},null,{"$f":"D89+D86+D85+C82+D90","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+A1_Historical_pub!B91","v":"PV of public sector external debt (end of period)"},null,{"$f":"'Macro-Debt_Data'!T92*D49/'Baseline - public'!N60","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!U92*E49/'Baseline - public'!O60","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!V92/'Baseline - public'!P60+PV_ResFin_pub!E318)*F49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!W92/'Baseline - public'!Q60+PV_ResFin_pub!F318)*G49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!X92/'Baseline - public'!R60+PV_ResFin_pub!G318)*H49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!Y92/'Baseline - public'!S60+PV_ResFin_pub!H318)*I49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!Z92/'Baseline - public'!T60+PV_ResFin_pub!I318)*J49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AA92/'Baseline - public'!U60+PV_ResFin_pub!J318)*K49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AB92/'Baseline - public'!V60+PV_ResFin_pub!K318)*L49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AC92/'Baseline - public'!W60+PV_ResFin_pub!L318)*M49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AD92/'Baseline - public'!X60+PV_ResFin_pub!M318)*N49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AE92/'Baseline - public'!Y60+PV_ResFin_pub!N318)*O49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AF92/'Baseline - public'!Z60+PV_ResFin_pub!O318)*P49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AG92/'Baseline - public'!AA60+PV_ResFin_pub!P318)*Q49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AH92/'Baseline - public'!AB60+PV_ResFin_pub!Q318)*R49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AI92/'Baseline - public'!AC60+PV_ResFin_pub!R318)*S49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AJ92/'Baseline - public'!AD60+PV_ResFin_pub!S318)*T49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AK92/'Baseline - public'!AE60+PV_ResFin_pub!T318)*U49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AL92/'Baseline - public'!AF60+PV_ResFin_pub!U318)*V49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AM92/'Baseline - public'!AG60+PV_ResFin_pub!V318)*W49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AN92/'Baseline - public'!AH60+PV_ResFin_pub!W318)*X49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AO92/'Baseline - public'!AI60+PV_ResFin_pub!X318)*Y49","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"+A1_Historical_pub!B93","v":"Debt service-to-revenue-and-grants ratio (in percent)"},null,null,{"$f":"10000*(E85+E86+D82)/(E18 *E41)","v":{"$error":"#DIV/0!"}},{"$f":"10000*(F85+F86+E82)/(F18 *F41)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"debt service: total (domestic + PPG external) det service"]
[null,{"$f":"+A1_Historical_pub!B94","v":"Debt service-to-GDP ratio (in percent)"},null,null,{"$f":"100*(E85+E86+C82)/(E41)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"debt service: total (domestic + PPG external) det service"]
[null,{"$f":"+A1_Historical_pub!B95","v":"PV of public debt-to-revenue and grants ratio"},null,null,{"$f":"E13/E18*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
[]
[null,"External DSA Ratios"]
[null,{"$f":"B2_PB_mkt_pub!B101","v":"PV of Debt/GDP"},null,{"$f":"(D92/D49)/(D41/D111)*100","v":{"$error":"#DIV/0!"}},{"$f":"(E92/E49)/(E41/E111)*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"B2_PB_mkt_pub!B102","v":"PV of Debt/exports"},null,{"$f":"(D92/D49)/D108*100","v":{"$error":"#DIV/0!"}},{"$f":"(E92/E49)/E108*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"B2_PB_mkt_pub!B103","v":"Debt service/exports"},null,{"$f":"('Macro-Debt_Data'!T19+'Macro-Debt_Data'!T24)/D108*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!U19+'Macro-Debt_Data'!U24)/E108*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!V19+'Macro-Debt_Data'!V24+PV_ResFin_pub!E319)/F108*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!W19+'Macro-Debt_Data'!W24+PV_ResFin_pub!F319)/G108*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!X19+'Macro-Debt_Data'!X24+PV_ResFin_pub!G319)/H108*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!Y19+'Macro-Debt_Data'!Y24+PV_ResFin_pub!H319)/I108*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!Z19+'Macro-Debt_Data'!Z24+PV_ResFin_pub!I319)/J108*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AA19+'Macro-Debt_Data'!AA24+PV_ResFin_pub!J319)/K108*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AB19+'Macro-Debt_Data'!AB24+PV_ResFin_pub!K319)/L108*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AC19+'Macro-Debt_Data'!AC24+PV_ResFin_pub!L319)/M108*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AD19+'Macro-Debt_Data'!AD24+PV_ResFin_pub!M319)/N108*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AE19+'Macro-Debt_Data'!AE24+PV_ResFin_pub!N319)/O108*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AF19+'Macro-Debt_Data'!AF24+PV_ResFin_pub!O319)/P108*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AG19+'Macro-Debt_Data'!AG24+PV_ResFin_pub!P319)/Q108*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AH19+'Macro-Debt_Data'!AH24+PV_ResFin_pub!Q319)/R108*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AI19+'Macro-Debt_Data'!AI24+PV_ResFin_pub!R319)/S108*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AJ19+'Macro-Debt_Data'!AJ24+PV_ResFin_pub!S319)/T108*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AK19+'Macro-Debt_Data'!AK24+PV_ResFin_pub!T319)/U108*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AL19+'Macro-Debt_Data'!AL24+PV_ResFin_pub!U319)/V108*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AM19+'Macro-Debt_Data'!AM24+PV_ResFin_pub!V319)/W108*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AN19+'Macro-Debt_Data'!AN24+PV_ResFin_pub!W319)/X108*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AO19+'Macro-Debt_Data'!AO24+PV_ResFin_pub!X319)/Y108*100","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"B2_PB_mkt_pub!B104","v":"Debt service/revenue (excl. grants)"},null,{"$f":"('Macro-Debt_Data'!T19+'Macro-Debt_Data'!T24)/D110*100","v":{"$error":"#VALUE!"}},{"$f":"('Macro-Debt_Data'!U19+'Macro-Debt_Data'!U24)/E110*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!V19+'Macro-Debt_Data'!V24+PV_ResFin_pub!E319)/'Macro-Debt_Data'!V95*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!W19+'Macro-Debt_Data'!W24+PV_ResFin_pub!F319)/'Macro-Debt_Data'!W95*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!X19+'Macro-Debt_Data'!X24+PV_ResFin_pub!G319)/'Macro-Debt_Data'!X95*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!Y19+'Macro-Debt_Data'!Y24+PV_ResFin_pub!H319)/'Macro-Debt_Data'!Y95*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!Z19+'Macro-Debt_Data'!Z24+PV_ResFin_pub!I319)/'Macro-Debt_Data'!Z95*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AA19+'Macro-Debt_Data'!AA24+PV_ResFin_pub!J319)/'Macro-Debt_Data'!AA95*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AB19+'Macro-Debt_Data'!AB24+PV_ResFin_pub!K319)/'Macro-Debt_Data'!AB95*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AC19+'Macro-Debt_Data'!AC24+PV_ResFin_pub!L319)/'Macro-Debt_Data'!AC95*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AD19+'Macro-Debt_Data'!AD24+PV_ResFin_pub!M319)/'Macro-Debt_Data'!AD95*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AE19+'Macro-Debt_Data'!AE24+PV_ResFin_pub!N319)/'Macro-Debt_Data'!AE95*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AF19+'Macro-Debt_Data'!AF24+PV_ResFin_pub!O319)/'Macro-Debt_Data'!AF95*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AG19+'Macro-Debt_Data'!AG24+PV_ResFin_pub!P319)/'Macro-Debt_Data'!AG95*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AH19+'Macro-Debt_Data'!AH24+PV_ResFin_pub!Q319)/'Macro-Debt_Data'!AH95*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AI19+'Macro-Debt_Data'!AI24+PV_ResFin_pub!R319)/'Macro-Debt_Data'!AI95*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AJ19+'Macro-Debt_Data'!AJ24+PV_ResFin_pub!S319)/'Macro-Debt_Data'!AJ95*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AK19+'Macro-Debt_Data'!AK24+PV_ResFin_pub!T319)/'Macro-Debt_Data'!AK95*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AL19+'Macro-Debt_Data'!AL24+PV_ResFin_pub!U319)/'Macro-Debt_Data'!AL95*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AM19+'Macro-Debt_Data'!AM24+PV_ResFin_pub!V319)/'Macro-Debt_Data'!AM95*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AN19+'Macro-Debt_Data'!AN24+PV_ResFin_pub!W319)/'Macro-Debt_Data'!AN95*100","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AO19+'Macro-Debt_Data'!AO24+PV_ResFin_pub!X319)/'Macro-Debt_Data'!AO95*100","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"B2_PB_mkt_pub!B106","v":"External PPG debt/GDP (baseline)"},null,{"$f":"'Baseline - external'!M13","v":"…"},{"$f":"'Baseline - external'!N13","v":"…"},{"$f":"'Baseline - external'!O13","v":"…"},{"$f":"'Baseline - external'!P13","v":"…"},{"$f":"'Baseline - external'!Q13","v":"…"},{"$f":"'Baseline - external'!R13","v":"…"},{"$f":"'Baseline - external'!S13","v":"…"},{"$f":"'Baseline - external'!T13","v":"…"},{"$f":"'Baseline - external'!U13","v":"…"},{"$f":"'Baseline - external'!V13","v":"…"},{"$f":"'Baseline - external'!W13","v":"…"},{"$f":"'Baseline - external'!X13","v":"…"},{"$f":"'Baseline - external'!Y13","v":"…"},{"$f":"'Baseline - external'!Z13","v":"…"},{"$f":"'Baseline - external'!AA13","v":"…"},{"$f":"'Baseline - external'!AB13","v":"…"},{"$f":"'Baseline - external'!AC13","v":"…"},{"$f":"'Baseline - external'!AD13","v":"…"},{"$f":"'Baseline - external'!AE13","v":"…"},{"$f":"'Baseline - external'!AF13","v":"…"},{"$f":"'Baseline - external'!AG13","v":"…"},{"$f":"'Baseline - external'!AH13","v":"…"}]
[null,{"$f":"B2_PB_mkt_pub!B107","v":"External PPG debt/GDP"},null,{"$f":"D83/D41*100","v":{"$error":"#DIV/0!"}},{"$f":"E83/E41*100","v":{"$error":"#DIV/0!"}},{"$f":"F83/F41*100","v":{"$error":"#DIV/0!"}},{"$f":"G83/G41*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"B2_PB_mkt_pub!B108","v":"Exports (US$) - baseline"},null,{"$f":"'Macro-Debt_Data'!T29","v":0},{"$f":"'Macro-Debt_Data'!U29","v":0},{"$f":"E108*(1+F109/100)","v":{"$error":"#DIV/0!"}},{"$f":"F108*(1+G109/100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Exports growth rate",null,{"$f":"'Baseline - external'!M55","v":"..."},{"$f":"'Baseline - external'!N55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!O55-$AA$66","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!P55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Q55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!R55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!S55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!T55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!U55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!V55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!W55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!X55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Y55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Z55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AA55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AB55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AC55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AD55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AE55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AF55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AG55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AH55","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"B2_PB_mkt_pub!B109","v":"Revenue"},null,{"$f":"(D18-D19)/100*(D41/D111)","v":{"$error":"#VALUE!"}},{"$f":"(E18-E19)/100*(E41/E111)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"B2_PB_mkt_pub!B110","v":"Exchange rate (pa)"},null,{"$f":"B2_PB_mkt_pub!D110","v":0},{"$f":"B2_PB_mkt_pub!E110","v":0},{"$f":"B2_PB_mkt_pub!F110","v":0},{"$f":"B2_PB_mkt_pub!G110","v":0},{"$f":"B2_PB_mkt_pub!H110","v":0},{"$f":"B2_PB_mkt_pub!I110","v":0},{"$f":"B2_PB_mkt_pub!J110","v":0},{"$f":"B2_PB_mkt_pub!K110","v":0},{"$f":"B2_PB_mkt_pub!L110","v":0},{"$f":"B2_PB_mkt_pub!M110","v":0},{"$f":"B2_PB_mkt_pub!N110","v":0},{"$f":"B2_PB_mkt_pub!O110","v":0},{"$f":"B2_PB_mkt_pub!P110","v":0},{"$f":"B2_PB_mkt_pub!Q110","v":0},{"$f":"B2_PB_mkt_pub!R110","v":0},{"$f":"B2_PB_mkt_pub!S110","v":0},{"$f":"B2_PB_mkt_pub!T110","v":0},{"$f":"B2_PB_mkt_pub!U110","v":0},{"$f":"B2_PB_mkt_pub!V110","v":0},{"$f":"B2_PB_mkt_pub!W110","v":0},{"$f":"B2_PB_mkt_pub!X110","v":0},{"$f":"B2_PB_mkt_pub!Y110","v":0}]

{"sheet":"C3_Commodity prices_ext","index":73,"n_rows":118,"n_cols":27,"rows_kept":118,"cut":false,"hidden":true,"merged":[[2,1,2,15],[3,1,3,15],[6,3,6,15]]}
[]
[]
[null,{"$f":"++OFFSET(translation!C1894, 0,LANG)","v":"Tailored Stress Test 3. Commodity Price shock -External"}]
[null,{"$f":"+'Baseline - external'!B4","v":"(In percent of GDP, unless otherwise indicated)"}]
[]
[]
[null,null,null,{"$f":"+'Baseline - external'!N7","v":"Projections"}]
[null,null,{"$f":"D8-1","v":2018},{"$f":"'Macro-Debt_Data'!U4","v":2019},{"$f":"D8+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt-stabilizing"]
[null,{"$f":"+'Baseline - external'!B10","v":"I. Baseline Medium Term Projections"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"non-interest "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"current account 7/"]
[2,{"$f":"+'Baseline - external'!B12","v":"External debt (nominal) 1/ "},{"$f":"'Baseline - external'!M12","v":"…"},{"$f":"'Baseline - external'!N12","v":"…"},{"$f":"D12+E15","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+'Baseline - external'!B13","v":"of which: public and publicly guaranteed (PPG)"},{"$f":"C12-C14","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+'Baseline - external'!B14","v":"of which: Private"},{"$f":"'Baseline - external'!M12-'Baseline - external'!M13","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!N12-'Baseline - external'!N13","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!O12-'Baseline - external'!O13","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!P12-'Baseline - external'!P13","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Q12-'Baseline - external'!Q13","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!R12-'Baseline - external'!R13","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!S12-'Baseline - external'!S13","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!T12-'Baseline - external'!T13","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!U12-'Baseline - external'!U13","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!V12-'Baseline - external'!V13","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!W12-'Baseline - external'!W13","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!X12-'Baseline - external'!X13","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Y12-'Baseline - external'!Y13","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Z12-'Baseline - external'!Z13","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AA12-'Baseline - external'!AA13","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AB12-'Baseline - external'!AB13","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AC12-'Baseline - external'!AC13","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AD12-'Baseline - external'!AD13","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AE12-'Baseline - external'!AE13","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AF12-'Baseline - external'!AF13","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AG12-'Baseline - external'!AG13","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AH12-'Baseline - external'!AH13","v":{"$error":"#VALUE!"}}]
[3,{"$f":"+'Baseline - external'!B15","v":"Change in external debt"},{"$f":"C16+C30","v":{"$error":"#VALUE!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[4,{"$f":"+'Baseline - external'!B16","v":"Identified net debt-creating flows "},{"$f":"C17+C24+C25","v":{"$error":"#VALUE!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[5,{"$f":"+'Baseline - external'!B17","v":"Non-interest current account deficit"},{"$f":"C18+C21+C23","v":{"$error":"#VALUE!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"-(Y24+Y25)","v":{"$error":"#DIV/0!"}}]
[6,{"$f":"+'Baseline - external'!B18","v":"Deficit in balance of goods and services"},{"$f":"C20-C19","v":{"$error":"#VALUE!"}},{"$f":"D20-D19","v":{"$error":"#DIV/0!"}},{"$f":"E20-E19","v":{"$error":"#DIV/0!"}},{"$f":"F20-F19","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Q18","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!R18","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!S18","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!T18","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!U18","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!V18","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!W18","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!X18","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Y18","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Z18","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AA18","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AB18","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AC18","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AD18","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AE18","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AF18","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AG18","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AH18","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+'Baseline - external'!B19","v":"Exports "},{"$f":"'Baseline - external'!M19","v":"…"},{"$f":"'Baseline - external'!N19","v":{"$error":"#DIV/0!"}},{"$f":"E111/E46*100","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!P19-(('Baseline - external'!$O$19-$E$19)*($AA$63-1)/$AA$63)","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Q19-(('Baseline - external'!$O$19-$E$19)*($AA$63-2)/$AA$63)","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!R19-(('Baseline - external'!$O$19-$E$19)*($AA$63-3)/$AA$63)","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!S19-(('Baseline - external'!$O$19-$E$19)*($AA$63-4)/$AA$63)","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!T19-(('Baseline - external'!$O$19-$E$19)*($AA$63-5)/$AA$63)","v":{"$error":"#DIV/0!"}},{"$f":"K111/K46*100","v":{"$error":"#DIV/0!"}},{"$f":"L111/L46*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B20","v":"Imports "},{"$f":"'Baseline - external'!M20","v":"…"},{"$f":"'Baseline - external'!N20","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!O20*'Baseline - external'!O48/E46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!P20*'Baseline - external'!P48/F46","v":{"$error":"#DIV/0!"}},{"$f":"G18+G19","v":{"$error":"#DIV/0!"}},{"$f":"H18+H19","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"J18+J19","v":{"$error":"#DIV/0!"}},{"$f":"K18+K19","v":{"$error":"#DIV/0!"}},{"$f":"L18+L19","v":{"$error":"#DIV/0!"}},{"$f":"M18+M19","v":{"$error":"#DIV/0!"}},{"$f":"N18+N19","v":{"$error":"#DIV/0!"}},{"$f":"O18+O19","v":{"$error":"#DIV/0!"}},{"$f":"P18+P19","v":{"$error":"#DIV/0!"}},{"$f":"Q18+Q19","v":{"$error":"#DIV/0!"}},{"$f":"R18+R19","v":{"$error":"#DIV/0!"}},{"$f":"S18+S19","v":{"$error":"#DIV/0!"}},{"$f":"T18+T19","v":{"$error":"#DIV/0!"}},{"$f":"U18+U19","v":{"$error":"#DIV/0!"}},{"$f":"V18+V19","v":{"$error":"#DIV/0!"}},{"$f":"W18+W19","v":{"$error":"#DIV/0!"}},{"$f":"X18+X19","v":{"$error":"#DIV/0!"}}]
[7,{"$f":"+'Baseline - external'!B21","v":"Net current transfers (negative = inflow)"},{"$f":"'Baseline - external'!M21","v":"..."},{"$f":"'Baseline - external'!N21","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!O21*'Baseline - external'!O48/E46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!P21*'Baseline - external'!P48/F46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Q21*'Baseline - external'!Q48/G46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!R21*'Baseline - external'!R48/H46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!S21*'Baseline - external'!S48/I46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!T21*'Baseline - external'!T48/J46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!U21*'Baseline - external'!U48/K46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!V21*'Baseline - external'!V48/L46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!W21*'Baseline - external'!W48/M46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!X21*'Baseline - external'!X48/N46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Y21*'Baseline - external'!Y48/O46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Z21*'Baseline - external'!Z48/P46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AA21*'Baseline - external'!AA48/Q46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AB21*'Baseline - external'!AB48/R46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AC21*'Baseline - external'!AC48/S46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AD21*'Baseline - external'!AD48/T46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AE21*'Baseline - external'!AE48/U46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AF21*'Baseline - external'!AF48/V46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AG21*'Baseline - external'!AG48/W46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AH21*'Baseline - external'!AH48/X46","v":{"$error":"#DIV/0!"}}]
[8,{"$f":"+'Baseline - external'!B22","v":"of which: official"},{"$f":"'Baseline - external'!M22","v":"..."},{"$f":"'Baseline - external'!N22","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!O22*'Baseline - external'!O48/E46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!P22*'Baseline - external'!P48/F46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Q22*'Baseline - external'!Q48/G46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!R22*'Baseline - external'!R48/H46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!S22*'Baseline - external'!S48/I46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!T22*'Baseline - external'!T48/J46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!U22*'Baseline - external'!U48/K46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!V22*'Baseline - external'!V48/L46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!W22*'Baseline - external'!W48/M46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!X22*'Baseline - external'!X48/N46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Y22*'Baseline - external'!Y48/O46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Z22*'Baseline - external'!Z48/P46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AA22*'Baseline - external'!AA48/Q46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AB22*'Baseline - external'!AB48/R46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AC22*'Baseline - external'!AC48/S46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AD22*'Baseline - external'!AD48/T46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AE22*'Baseline - external'!AE48/U46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AF22*'Baseline - external'!AF48/V46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AG22*'Baseline - external'!AG48/W46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AH22*'Baseline - external'!AH48/X46","v":{"$error":"#DIV/0!"}}]
[9,{"$f":"+'Baseline - external'!B23","v":"Other current account flows (negative = net inflow)"},{"$f":"'Baseline - external'!M23","v":"…"},{"$f":"'Baseline - external'!N23","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!O23*'Baseline - external'!O48/E46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!P23*'Baseline - external'!P48/F46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Q23*'Baseline - external'!Q48/G46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!R23*'Baseline - external'!R48/H46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!S23*'Baseline - external'!S48/I46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!T23*'Baseline - external'!T48/J46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!U23*'Baseline - external'!U48/K46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!V23*'Baseline - external'!V48/L46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!W23*'Baseline - external'!W48/M46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!X23*'Baseline - external'!X48/N46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Y23*'Baseline - external'!Y48/O46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Z23*'Baseline - external'!Z48/P46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AA23*'Baseline - external'!AA48/Q46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AB23*'Baseline - external'!AB48/R46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AC23*'Baseline - external'!AC48/S46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AD23*'Baseline - external'!AD48/T46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AE23*'Baseline - external'!AE48/U46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AF23*'Baseline - external'!AF48/V46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AG23*'Baseline - external'!AG48/W46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AH23*'Baseline - external'!AH48/X46","v":{"$error":"#DIV/0!"}}]
[10,{"$f":"+'Baseline - external'!B24","v":"Net FDI (negative = inflow)"},{"$f":"'Baseline - external'!M24","v":"…"},{"$f":"'Baseline - external'!N24","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!O24*'Baseline - external'!O48/E46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!P24*'Baseline - external'!P48/F46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Q24*'Baseline - external'!Q48/G46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!R24*'Baseline - external'!R48/H46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!S24*'Baseline - external'!S48/I46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!T24*'Baseline - external'!T48/J46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!U24*'Baseline - external'!U48/K46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!V24*'Baseline - external'!V48/L46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!W24*'Baseline - external'!W48/M46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!X24*'Baseline - external'!X48/N46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Y24*'Baseline - external'!Y48/O46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Z24*'Baseline - external'!Z48/P46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AA24*'Baseline - external'!AA48/Q46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AB24*'Baseline - external'!AB48/R46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AC24*'Baseline - external'!AC48/S46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AD24*'Baseline - external'!AD48/T46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AE24*'Baseline - external'!AE48/U46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AF24*'Baseline - external'!AF48/V46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AG24*'Baseline - external'!AG48/W46","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AH24*'Baseline - external'!AH48/X46","v":{"$error":"#DIV/0!"}},{"$f":"X24","v":{"$error":"#DIV/0!"}}]
[11,{"$f":"+'Baseline - external'!B25","v":"Endogenous debt dynamics 2/ "},{"$f":"'Baseline - external'!M25","v":"…"},{"$f":"D27+D28+D29","v":{"$error":"#VALUE!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B26","v":"Denominator: 1+g+ρ+gρ"},{"$f":"'Baseline - external'!M26","v":"…"},{"$f":"1+D50/100+D51/100+D50/100*D51/100","v":{"$error":"#DIV/0!"}},{"$f":"1+E50/100+E51/100+E50/100*E51/100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[12,{"$f":"+'Baseline - external'!B27","v":"Contribution from nominal interest rate"},{"$f":"'Baseline - external'!M27","v":"…"},{"$f":"'Baseline - external'!N27","v":{"$error":"#VALUE!"}},{"$f":"(E52/100)*D12/E26","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[13,{"$f":"+'Baseline - external'!B28","v":"Contribution from real GDP growth "},{"$f":"'Baseline - external'!M28","v":"…"},{"$f":"'Baseline - external'!N28","v":{"$error":"#DIV/0!"}},{"$f":"-(E50/100)*D12/E26","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[14,{"$f":"+'Baseline - external'!B29","v":"Contribution from price and exchange rate changes "},{"$f":"'Baseline - external'!M29","v":"…"},{"$f":"'Baseline - external'!N29","v":{"$error":"#VALUE!"}},{"$f":"-(E51/100*(1+E50/100))*D12/E26+D56*(-E58/100)*(1+E52/100)*D12/E26","v":{"$error":"#VALUE!"}},{"$f":"-(F51/100*(1+F50/100))*E12/F26+E56*(-F58/100)*(1+F52/100)*E12/F26","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[15,{"$f":"+'Baseline - external'!B30","v":"Residual 3/ "},{"$f":"'Baseline - external'!M30","v":"…"},{"$f":"'Baseline - external'!N30","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!O30*'Baseline - external'!O48/E46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!P30*'Baseline - external'!P48/F46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Q30*'Baseline - external'!Q48/G46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!R30*'Baseline - external'!R48/H46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!S30*'Baseline - external'!S48/I46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!T30*'Baseline - external'!T48/J46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!U30*'Baseline - external'!U48/K46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!V30*'Baseline - external'!V48/L46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!W30*'Baseline - external'!W48/M46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!X30*'Baseline - external'!X48/N46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Y30*'Baseline - external'!Y48/O46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Z30*'Baseline - external'!Z48/P46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AA30*'Baseline - external'!AA48/Q46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AB30*'Baseline - external'!AB48/R46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AC30*'Baseline - external'!AC48/S46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AD30*'Baseline - external'!AD48/T46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AE30*'Baseline - external'!AE48/U46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AF30*'Baseline - external'!AF48/V46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AG30*'Baseline - external'!AG48/W46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AH30*'Baseline - external'!AH48/X46","v":{"$error":"#VALUE!"}},0]
[]
[]
[null,{"$f":"+'Baseline - external'!B33","v":"PV of external debt 7/ "},{"$f":"'Baseline - external'!M33","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!N33","v":{"$error":"#DIV/0!"}},{"$f":"E98/E46*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B34","v":"In percent of exports "},{"$f":"'Baseline - external'!M34","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!N34","v":{"$error":"#DIV/0!"}},{"$f":"E33/E19*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B35","v":"PV of PPG external debt-to-GDP ratio"},{"$f":"'Baseline - external'!M35","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!N35","v":{"$error":"#DIV/0!"}},{"$f":"E96/E46*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B36","v":"PV of PPG external debt-to-exports ratio"},{"$f":"'Baseline - external'!M36","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!N36","v":{"$error":"#DIV/0!"}},{"$f":"E35/E19*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B37","v":"Total external debt service-to-exports ratio"},{"$f":"C35*C46/C112","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B38","v":"Total external debt service-to-exports ratio"},{"$f":"'Baseline - external'!M38","v":"..."},{"$f":"'Baseline - external'!N38","v":"..."},{"$f":"E106/E111*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"+'Baseline - external'!B39","v":"PPG debt service-to-exports ratio"},{"$f":"'Baseline - external'!M39","v":"..."},{"$f":"'Baseline - external'!N39","v":"..."},{"$f":"E107/E111*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B40","v":"PPG debt service-to-revenue ratio"},{"$f":"'Baseline - external'!M40","v":"…"},{"$f":"'Baseline - external'!N40","v":{"$error":"#VALUE!"}},{"$f":"E107/E112*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B41","v":"Gross external financing need (Million of U.S. dollars)"},{"$f":"'Baseline - external'!M41","v":0},{"$f":"'Baseline - external'!N41","v":"..."},{"$f":"(E17+E24)/100*E46+E106+D113","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
[null,{"$f":"+'Baseline - external'!B46","v":"II.  Key macroeconomic assumptions"}]
[]
[null,{"$f":"+'Baseline - external'!B48","v":"Nominal GDP (Million of US dollars)  "},{"$f":"'Baseline - external'!M48","v":0},{"$f":"'Baseline - external'!N48","v":0},{"$f":"D46*(1+E50/100)*(1+E51/100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B49","v":"Nominal dollar GDP growth  "},null,{"$f":"(D46/C46-1)*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(K46/J46-1)*100","v":{"$error":"#DIV/0!"}},{"$f":"(L46/K46-1)*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B50","v":"PV of PPG external debt (in Million of US dollars)"},{"$f":"C94","v":{"$error":"#DIV/0!"}},{"$f":"D96","v":{"$error":"#DIV/0!"}},{"$f":"E96","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B51","v":"(PVt-PVt-1)/GDPt-1 (in percent)"},null,{"$f":"(D48-C48)/C46*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(N48-M48)/M46*100","v":{"$error":"#DIV/0!"}},{"$f":"(O48-N48)/N46*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B52","v":"Real GDP growth (in percent)"},{"$f":"'Baseline - external'!M52","v":"..."},{"$f":"'Baseline - external'!N52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!O52-$AA$65","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!P52-$AA$65","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Q52-$AA$65","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!R52-($AA$65*($AA$63-3)/($AA$63-2))","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!S52-($AA$65*($AA$63-4)/($AA$63-2))","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!T52-($AA$65*($AA$63-5)/($AA$63-2))","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!U52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!V52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!W52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!X52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Y52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Z52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AA52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AB52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AC52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AD52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AE52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AF52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AG52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AH52","v":{"$error":"#DIV/0!"}},{"$f":"X50","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+'Baseline - external'!B53","v":"GDP deflator in US dollar terms (change in percent)"},{"$f":"'Baseline - external'!M53","v":"..."},{"$f":"'Baseline - external'!N53","v":"..."},{"$f":"'Baseline - external'!O53*(1-$AA$68*(D19/100)*(-$AA$76))","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!P53-(('Baseline - external'!$O$53-$E$51)*($AA$63-1)/$AA$63)","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Q53-(('Baseline - external'!$O$53-$E$51)*($AA$63-2)/$AA$63)","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!R53-(('Baseline - external'!$O$53-$E$51)*($AA$63-3)/$AA$63)","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!S53-(('Baseline - external'!$O$53-$E$51)*($AA$63-4)/$AA$63)","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!T53-(('Baseline - external'!$O$53-$E$51)*($AA$63-5)/$AA$63)","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!U53","v":"..."},{"$f":"'Baseline - external'!V53","v":"..."},{"$f":"'Baseline - external'!W53","v":"..."},{"$f":"'Baseline - external'!X53","v":"..."},{"$f":"'Baseline - external'!Y53","v":"..."},{"$f":"'Baseline - external'!Z53","v":"..."},{"$f":"'Baseline - external'!AA53","v":"..."},{"$f":"'Baseline - external'!AB53","v":"..."},{"$f":"'Baseline - external'!AC53","v":"..."},{"$f":"'Baseline - external'!AD53","v":"..."},{"$f":"'Baseline - external'!AE53","v":"..."},{"$f":"'Baseline - external'!AF53","v":"..."},{"$f":"'Baseline - external'!AG53","v":"..."},{"$f":"'Baseline - external'!AH53","v":"..."},{"$f":"X51","v":"..."}]
[null,{"$f":"+'Baseline - external'!B54","v":"Effective interest rate (percent) 4/ "},{"$f":"'Baseline - external'!M54","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!N54","v":"..."},{"$f":"E110","v":{"$error":"#DIV/0!"}},{"$f":"F110","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"X52","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+'Baseline - external'!B55","v":"Growth of exports of G&S (US dollar terms, in percent)"},{"$f":"'Baseline - external'!M55","v":"..."},{"$f":"'Baseline - external'!N55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!O55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!P55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Q55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!R55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!S55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!T55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!U55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!V55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!W55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!X55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Y55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Z55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AA55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AB55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AC55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AD55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AE55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AF55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AG55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AH55","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+'Baseline - external'!B56","v":"Growth of imports of G&S (US dollar terms, in percent)"},{"$f":"'Baseline - external'!M56","v":"..."},{"$f":"'Baseline - external'!N56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!O56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!P56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Q56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!R56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!S56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!T56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!U56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!V56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!W56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!X56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Y56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Z56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AA56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AB56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AC56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AD56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AE56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AF56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AG56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AH56","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+'Baseline - external'!B57","v":"Current transfers, net total"},{"$f":"'Baseline - external'!M57","v":"..."},{"$f":"'Baseline - external'!N57","v":"..."},{"$f":"'Baseline - external'!O57","v":"..."},{"$f":"'Baseline - external'!P57","v":"..."},{"$f":"'Baseline - external'!Q57","v":"..."},{"$f":"'Baseline - external'!R57","v":"..."},{"$f":"'Baseline - external'!S57","v":"..."},{"$f":"'Baseline - external'!T57","v":"..."},{"$f":"'Baseline - external'!U57","v":"..."},{"$f":"'Baseline - external'!V57","v":"..."},{"$f":"'Baseline - external'!W57","v":"..."},{"$f":"'Baseline - external'!X57","v":"..."},{"$f":"'Baseline - external'!Y57","v":"..."},{"$f":"'Baseline - external'!Z57","v":"..."},{"$f":"'Baseline - external'!AA57","v":"..."},{"$f":"'Baseline - external'!AB57","v":"..."},{"$f":"'Baseline - external'!AC57","v":"..."},{"$f":"'Baseline - external'!AD57","v":"..."},{"$f":"'Baseline - external'!AE57","v":"..."},{"$f":"'Baseline - external'!AF57","v":"..."},{"$f":"'Baseline - external'!AG57","v":"..."},{"$f":"'Baseline - external'!AH57","v":"..."}]
[null,{"$f":"'Baseline - external'!B43","v":"Share of local-currency denominated external debt to total external debt"},{"$f":"'Baseline - external'!M43","v":0},{"$f":"'Baseline - external'!N43","v":0},{"$f":"'Baseline - external'!O43","v":0},{"$f":"'Baseline - external'!P43","v":0},{"$f":"'Baseline - external'!Q43","v":0},{"$f":"'Baseline - external'!R43","v":0},{"$f":"'Baseline - external'!S43","v":0},{"$f":"'Baseline - external'!T43","v":0},{"$f":"'Baseline - external'!U43","v":0},{"$f":"'Baseline - external'!V43","v":0},{"$f":"'Baseline - external'!W43","v":0},{"$f":"'Baseline - external'!X43","v":0},{"$f":"'Baseline - external'!Y43","v":0},{"$f":"'Baseline - external'!Z43","v":0},{"$f":"'Baseline - external'!AA43","v":0},{"$f":"'Baseline - external'!AB43","v":0},{"$f":"'Baseline - external'!AC43","v":0},{"$f":"'Baseline - external'!AD43","v":0},{"$f":"'Baseline - external'!AE43","v":0},{"$f":"'Baseline - external'!AF43","v":0},{"$f":"'Baseline - external'!AG43","v":0},{"$f":"'Baseline - external'!AH43","v":0}]
[]
[null,{"$f":"+'Baseline - external'!B59","v":"Depreciation of NC (+: depreciation)"},{"$f":"'Baseline - external'!M59","v":"..."},{"$f":"'Baseline - external'!N59","v":"..."},{"$f":"'Baseline - external'!O59","v":"..."},{"$f":"'Baseline - external'!P59","v":"..."},{"$f":"'Baseline - external'!Q59","v":"..."},{"$f":"'Baseline - external'!R59","v":"..."},{"$f":"'Baseline - external'!S59","v":"..."},{"$f":"'Baseline - external'!T59","v":"..."},{"$f":"'Baseline - external'!U59","v":"..."},{"$f":"'Baseline - external'!V59","v":"..."},{"$f":"'Baseline - external'!W59","v":"..."},{"$f":"'Baseline - external'!X59","v":"..."},{"$f":"'Baseline - external'!Y59","v":"..."},{"$f":"'Baseline - external'!Z59","v":"..."},{"$f":"'Baseline - external'!AA59","v":"..."},{"$f":"'Baseline - external'!AB59","v":"..."},{"$f":"'Baseline - external'!AC59","v":"..."},{"$f":"'Baseline - external'!AD59","v":"..."},{"$f":"'Baseline - external'!AE59","v":"..."},{"$f":"'Baseline - external'!AF59","v":"..."},{"$f":"'Baseline - external'!AG59","v":"..."},{"$f":"'Baseline - external'!AH59","v":"..."}]
[null,{"$f":"+'Baseline - external'!B60","v":"Government revenues (excluding grants, in percent of GDP)"},{"$f":"C112/C46*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[null,null,null,"Historical ",null,"Standard",null,null,"Average",null,"Average"]
[null,{"$f":"+'Baseline - external'!B68","v":"III. Averages and Standard Deviations 9/"},null,"Average ",null,"Deviation",null,null,{"$f":"+'Baseline - external'!S68","v":" 2019-2024 "},null,{"$f":"+'Baseline - external'!U68","v":" 2025-2039 "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Close gap in years",{"$f":"'Input 6 - Tailored Tests'!H26","v":6}]
[null,{"$f":"+'Baseline - external'!B70","v":"Non-interest current account in percent of GDP"},null,{"$f":"'Baseline - external'!N70","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!P70","v":{"$error":"#DIV/0!"}},null,null,{"$f":"'Baseline - external'!S70","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!U70","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+'Baseline - external'!B71","v":"Real GDP growth (in percent)"},null,{"$f":"'Baseline - external'!N71","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!P71","v":{"$error":"#DIV/0!"}},null,null,{"$f":"'Baseline - external'!S71","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!U71","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size of real GDP growth shock",{"$f":"'Input 6 - Tailored Tests'!L26","v":0}]
[null,{"$f":"+'Baseline - external'!B72","v":"US GDP Deflator (percent change)"},null,{"$f":"'Baseline - external'!N72","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!P72","v":{"$error":"#DIV/0!"}},null,null,{"$f":"'Baseline - external'!S72","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!U72","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenue drop",{"$f":"'Input 6 - Tailored Tests'!L27","v":0}]
[null,{"$f":"+'Baseline - external'!B73","v":"Growth of exports of G&S (US dollar terms, in percent)"},null,{"$f":"'Baseline - external'!N73","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!P73","v":{"$error":"#DIV/0!"}},null,null,{"$f":"'Baseline - external'!S73","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!U73","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+'Baseline - external'!B74","v":"Current official transfers in percent of GDP"},null,{"$f":"'Baseline - external'!N74","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!P74","v":{"$error":"#DIV/0!"}},null,null,{"$f":"'Baseline - external'!S74","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!U74","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Share of commodity in total export",{"$f":"'Input 6 - Tailored Tests'!H30","v":0}]
[null,{"$f":"+'Baseline - external'!B75","v":"Net non-debt creating flows (FDI) to GDP ratio"},null,{"$f":"'Baseline - external'!N75","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!P75","v":{"$error":"#DIV/0!"}},null,null,{"$f":"'Baseline - external'!S75","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!U75","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"price shock fuel",{"$f":"'Input 6 - Tailored Tests'!H32","v":-0.3540372670807454}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Share of fuel in commodity export",{"$f":"'Input 6 - Tailored Tests'!H34","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"price shock non-fuel",{"$f":"'Input 6 - Tailored Tests'!H36","v":-0.15373888179528672}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Share of nonfuel in commodity export",{"$f":"'Input 6 - Tailored Tests'!H44","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average of prices shock (fuel and non-fuel)",{"$f":"'Input 6 - Tailored Tests'!H46","v":0}]
[null,{"$f":"+'Baseline - external'!B77","v":"Sources: Country authorities; and staff estimates and projections."}]
[]
[null,{"$f":"+'Baseline - external'!B79","v":"1/ Includes both public and private sector external debt."}]
[null,{"$f":"+'Baseline - external'!B80","v":"2/ Derived as [r - g - ρ(1+g)]/(1+g+ρ+gρ) times previous period debt ratio, with r = nominal interest rate; g = real GDP growth rate, and ρ = growth rate of GDP deflator in U.S. dollar terms. "}]
[null,{"$f":"+'Baseline - external'!B81","v":"3/ Includes exceptional financing (i.e., changes in arrears and debt relief); changes in gross foreign assets; and valuation adjustments. For projections also includes contribution from price and exchange rate changes."}]
[null,{"$f":"+'Baseline - external'!B85","v":"7/ Assumes that PV of private sector debt is equivalent to its face value."}]
[null,{"$f":"+'Baseline - external'!B82","v":"4/ Current-year interest payments divided by previous period debt stock.  "}]
[null,{"$f":"+'Baseline - external'!B86","v":"8/ Historical averages are generally derived over the past 10 years, subject to data availability, whereas projections averages are over the first year of projection and the next 10 years."}]
[null,{"$f":"A1_historical_ext!B79","v":"7/ Long-run, constant balance that stabilizes the debt ratio assuming that key variables (real GDP growth, nominal interest rate, dollar deflator growth, and non-debt inflows in percent of GDP) remain at their levels of the last projection year."}]
[null,{"$f":"+IF(START!L10=\"English\",B124,IF(START!L10=\"French\",B156,IF(START!L10=\"Portuguese\",B188,B220)))","v":0}]
[]
[null,{"$f":"A1_historical_ext!B82","v":"Nominal debt baseline"},{"$f":"'Baseline - external'!M12/100*'Baseline - external'!M48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!N12/100*'Baseline - external'!N48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!O12/100*'Baseline - external'!O48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!P12/100*'Baseline - external'!P48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Q12/100*'Baseline - external'!Q48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!R12/100*'Baseline - external'!R48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!S12/100*'Baseline - external'!S48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!T12/100*'Baseline - external'!T48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!U12/100*'Baseline - external'!U48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!V12/100*'Baseline - external'!V48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!W12/100*'Baseline - external'!W48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!X12/100*'Baseline - external'!X48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Y12/100*'Baseline - external'!Y48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Z12/100*'Baseline - external'!Z48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AA12/100*'Baseline - external'!AA48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AB12/100*'Baseline - external'!AB48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AC12/100*'Baseline - external'!AC48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AD12/100*'Baseline - external'!AD48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AE12/100*'Baseline - external'!AE48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AF12/100*'Baseline - external'!AF48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AG12/100*'Baseline - external'!AG48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AH12/100*'Baseline - external'!AH48","v":{"$error":"#VALUE!"}}]
[null,{"$f":"A1_historical_ext!B83","v":"Increase"},null,{"$f":"D88-C88","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"A1_historical_ext!B84","v":"Nominal debt stress"},{"$f":"C12/100*C46","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"X12/100*X46","v":{"$error":"#VALUE!"}}]
[null,{"$f":"A1_historical_ext!B85","v":"Increase"},null,{"$f":"D90-C90","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"A1_historical_ext!B86","v":"Residual gross borrowing"},null,{"$f":"D91-D89","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"G91-G89","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[null,{"$f":"A1_historical_ext!B88","v":"PV PPG baseline"},{"$f":"Ext_Debt_Data!E371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!F371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!G371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!H371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!I371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!J371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!K371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!L371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!M371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!N371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!O371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!P371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!Q371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!R371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!S371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!T371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!U371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!V371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!W371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!X371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!Y371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!Z371","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"A1_historical_ext!B89","v":"PV of additional borrowing"},null,{"$f":"'PV Stress'!D134","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!E134","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!F134","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!G134","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!H134","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!I134","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!J134","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!K134","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!L134","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!M134","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!N134","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!O134","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!P134","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!Q134","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!R134","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!S134","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!T134","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!U134","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!V134","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!W134","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!X134","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"A1_historical_ext!B90","v":"PV PPG stress"},null,{"$f":"D94+D95","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"A1_historical_ext!B91","v":"Private debt (=PV)"},null,{"$f":"'Macro-Debt_Data'!U12","v":0},{"$f":"'Macro-Debt_Data'!V12","v":0},{"$f":"'Macro-Debt_Data'!W12","v":0},{"$f":"'Macro-Debt_Data'!X12","v":0},{"$f":"'Macro-Debt_Data'!Y12","v":0},{"$f":"'Macro-Debt_Data'!Z12","v":0},{"$f":"'Macro-Debt_Data'!AA12","v":0},{"$f":"'Macro-Debt_Data'!AB12","v":0},{"$f":"'Macro-Debt_Data'!AC12","v":0},{"$f":"'Macro-Debt_Data'!AD12","v":0},{"$f":"'Macro-Debt_Data'!AE12","v":0},{"$f":"'Macro-Debt_Data'!AF12","v":0},{"$f":"'Macro-Debt_Data'!AG12","v":0},{"$f":"'Macro-Debt_Data'!AH12","v":0},{"$f":"'Macro-Debt_Data'!AI12","v":0},{"$f":"'Macro-Debt_Data'!AJ12","v":0},{"$f":"'Macro-Debt_Data'!AK12","v":0},{"$f":"'Macro-Debt_Data'!AL12","v":0},{"$f":"'Macro-Debt_Data'!AM12","v":0},{"$f":"'Macro-Debt_Data'!AN12","v":0},{"$f":"'Macro-Debt_Data'!AO12","v":0}]
[null,{"$f":"A1_historical_ext!B92","v":"PV total"},null,{"$f":"D96+D97","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"A1_historical_ext!B94","v":"Debt service baseline"},null,{"$f":"'Macro-Debt_Data'!U18+'Macro-Debt_Data'!U23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!V18+'Macro-Debt_Data'!V23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!W18+'Macro-Debt_Data'!W23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!X18+'Macro-Debt_Data'!X23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!Y18+'Macro-Debt_Data'!Y23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!Z18+'Macro-Debt_Data'!Z23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AA18+'Macro-Debt_Data'!AA23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AB18+'Macro-Debt_Data'!AB23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AC18+'Macro-Debt_Data'!AC23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AD18+'Macro-Debt_Data'!AD23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AE18+'Macro-Debt_Data'!AE23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AF18+'Macro-Debt_Data'!AF23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AG18+'Macro-Debt_Data'!AG23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AH18+'Macro-Debt_Data'!AH23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AI18+'Macro-Debt_Data'!AI23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AJ18+'Macro-Debt_Data'!AJ23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AK18+'Macro-Debt_Data'!AK23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AL18+'Macro-Debt_Data'!AL23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AM18+'Macro-Debt_Data'!AM23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AN18+'Macro-Debt_Data'!AN23","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AO18+'Macro-Debt_Data'!AO23","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"A1_historical_ext!B95","v":"o/w interest"},null,{"$f":"'Macro-Debt_Data'!U18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!V18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!W18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!X18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!Y18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!Z18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AA18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AB18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AC18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AD18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AE18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AF18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AG18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AH18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AI18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AJ18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AK18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AL18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AM18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AN18","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AO18","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"A1_historical_ext!B96","v":"Debt service PPG baseline"},null,{"$f":"Ext_Debt_Data!F374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!G374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!H374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!I374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!J374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!K374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!L374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!M374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!N374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!O374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!P374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!Q374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!R374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!S374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!T374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!U374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!V374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!W374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!X374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!Y374","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!Z374","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"A1_historical_ext!B98","v":"Additional debt service stress"},null,{"$f":"'PV Stress'!D136","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!E136","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!F136","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!G136","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!H136","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!I136","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!J136","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!K136","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!L136","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!M136","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!N136","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!O136","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!P136","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!Q136","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!R136","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!S136","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!T136","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!U136","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!V136","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!W136","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!X136","v":{"$error":"#VALUE!"}}]
[null,{"$f":"A1_historical_ext!B99","v":"o/w interest"},null,{"$f":"'PV Stress'!D137","v":0},{"$f":"'PV Stress'!E137","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!F137","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!G137","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!H137","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!I137","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!J137","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!K137","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!L137","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!M137","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!N137","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!O137","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!P137","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!Q137","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!R137","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!S137","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!T137","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!U137","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!V137","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!W137","v":{"$error":"#VALUE!"}},{"$f":"'PV Stress'!X137","v":{"$error":"#VALUE!"}}]
[null,{"$f":"A1_historical_ext!B100","v":"Total debt service stress"},null,{"$f":"D104+D100","v":{"$error":"#DIV/0!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"A1_historical_ext!B101","v":"PPG debt service stress"},null,{"$f":"D102+D104","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"J102+J104","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"A1_historical_ext!B103","v":"New interest payments"},null,{"$f":"D101+D105","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"A1_historical_ext!B104","v":"Effective rate"},null,{"$f":"D109/C90*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"A1_historical_ext!B105","v":"Exports"},{"$f":"C19/100*C46","v":{"$error":"#VALUE!"}},{"$f":"D19/100*D46","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!V29*(1+((AA68*AA73*AA74)+(AA68*AA70*AA71)))","v":0},{"$f":"F19/100*F46","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"J111*(1+K53/100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"A1_historical_ext!B106","v":"Revenue"},{"$f":"'Baseline - external'!M60/100*'Baseline - external'!M48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!N60/100*'Baseline - external'!N48","v":{"$error":"#VALUE!"}},{"$f":"E118/100*E46","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"'Baseline - external'!U60/100*K46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!V60/100*L46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!W60/100*M46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!X60/100*N46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Y60/100*O46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Z60/100*P46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AA60/100*Q46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AB60/100*R46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AC60/100*S46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AD60/100*T46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AE60/100*U46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AF60/100*V46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AG60/100*W46","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AH60/100*X46","v":{"$error":"#VALUE!"}}]
[null,{"$f":"A1_historical_ext!B107","v":"Short-term debt"},{"$f":"'Macro-Debt_Data'!T89","v":0},{"$f":"'Macro-Debt_Data'!U89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!V89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!W89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!X89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!Y89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!Z89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AA89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AB89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AC89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AD89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AE89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AF89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AG89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AH89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AI89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AJ89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AK89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AL89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AM89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AN89","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AO89","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,"Export/GDP (baseline)",{"$f":"'Macro-Debt_Data'!T29/'Macro-Debt_Data'!T56*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!U29/'Macro-Debt_Data'!U56*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!V29/'Macro-Debt_Data'!V56*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!W29/'Macro-Debt_Data'!W56*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!X29/'Macro-Debt_Data'!X56*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!Y29/'Macro-Debt_Data'!Y56*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!Z29/'Macro-Debt_Data'!Z56*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AA29/'Macro-Debt_Data'!AA56*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AB29/'Macro-Debt_Data'!AB56*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AC29/'Macro-Debt_Data'!AC56*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AD29/'Macro-Debt_Data'!AD56*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AE29/'Macro-Debt_Data'!AE56*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AF29/'Macro-Debt_Data'!AF56*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AG29/'Macro-Debt_Data'!AG56*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AH29/'Macro-Debt_Data'!AH56*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AI29/'Macro-Debt_Data'!AI56*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AJ29/'Macro-Debt_Data'!AJ56*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AK29/'Macro-Debt_Data'!AK56*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AL29/'Macro-Debt_Data'!AL56*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AM29/'Macro-Debt_Data'!AM56*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AN29/'Macro-Debt_Data'!AN56*100","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AO29/'Macro-Debt_Data'!AO56*100","v":{"$error":"#DIV/0!"}}]
[null,"Revenue/GDP (baseline)",{"$f":"'Baseline - external'!M60","v":"..."},{"$f":"'Baseline - external'!N60","v":"..."},{"$f":"'Baseline - external'!O60","v":"..."},{"$f":"'Baseline - external'!P60","v":"..."},{"$f":"'Baseline - external'!Q60","v":"..."},{"$f":"'Baseline - external'!R60","v":"..."},{"$f":"'Baseline - external'!S60","v":"..."},{"$f":"'Baseline - external'!T60","v":"..."},{"$f":"'Baseline - external'!U60","v":"..."},{"$f":"'Baseline - external'!V60","v":"..."},{"$f":"'Baseline - external'!W60","v":"..."},{"$f":"'Baseline - external'!X60","v":"..."},{"$f":"'Baseline - external'!Y60","v":"..."},{"$f":"'Baseline - external'!Z60","v":"..."},{"$f":"'Baseline - external'!AA60","v":"..."},{"$f":"'Baseline - external'!AB60","v":"..."},{"$f":"'Baseline - external'!AC60","v":"..."},{"$f":"'Baseline - external'!AD60","v":"..."},{"$f":"'Baseline - external'!AE60","v":"..."},{"$f":"'Baseline - external'!AF60","v":"..."},{"$f":"'Baseline - external'!AG60","v":"..."},{"$f":"'Baseline - external'!AH60","v":"..."}]
[null,"Revenue/GDP (stress)",{"$f":"C117","v":"..."},{"$f":"D117","v":"..."},{"$f":"'Baseline - external'!O60-$AA$66","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!P60-$AA$66","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Q60-$AA$66","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!R60-($AA$66*($AA$63-3)/($AA$63-2))","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!S60-($AA$66*($AA$63-4)/($AA$63-2))","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!T60-($AA$66*($AA$63-5)/($AA$63-2))","v":{"$error":"#VALUE!"}},{"$f":"K117","v":"..."},{"$f":"L117","v":"..."},"...","...","...","...","...","...","...","...","...","...","...","..."]

{"sheet":"C3_commodity_prices_pub","index":74,"n_rows":97,"n_cols":27,"rows_kept":97,"cut":false,"hidden":true,"merged":[[1,1,1,24],[2,1,2,24],[8,1,8,8],[57,1,57,5]]}
[]
[null,{"$f":"++OFFSET(translation!C1897, 0,LANG)","v":"Tailored Stress Test 3. Commodity Price shock - Public"}]
[null,{"$f":"+A1_Historical_pub!B3:I3","v":"(In percent of GDP, unless otherwise indicated)"}]
[]
[]
[null,null,null,null,{"$f":"+A1_Historical_pub!E6","v":"First year of proj."}]
[null,null,{"$f":"+'Macro-Debt_Data'!S5","v":2017},{"$f":"C7+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039]
[]
[null,{"$f":"+A1_Historical_pub!B9:I9","v":"I. Baseline Medium Term Projections"}]
[]
[1,{"$f":"A1_Historical_pub!B11","v":"Public sector debt 1/"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S80/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60)),100*'Macro-Debt_Data'!S80/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60),\".\")","v":"."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T80/('Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60)),100*'Macro-Debt_Data'!T80/('Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60),\".\")","v":"."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U80/('Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60)),100*'Macro-Debt_Data'!U80/('Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60),\".\")","v":"."},{"$f":"E11+F15","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"A1_Historical_pub!B12","v":"of which: external debt"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S83),'Macro-Debt_Data'!S83/C41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"D82/D41*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"A1_Historical_pub!B13","v":"PV of total public debt"},{"$f":"(C91+C80)/C41*100","v":{"$error":"#VALUE!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[2,{"$f":"A1_Historical_pub!B15","v":"Change in public sector debt"},null,{"$f":"D16+D32","v":{"$error":"#VALUE!"}},{"$f":"E16+E32","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[3,{"$f":"A1_Historical_pub!B16","v":"Identified debt-creating flows"},null,{"$f":"D17+D21+D27","v":{"$error":"#VALUE!"}},{"$f":"E17+E21+E27","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[4,{"$f":"A1_Historical_pub!B17","v":"Primary deficit"},{"$f":"C20-C18","v":{"$error":"#VALUE!"}},{"$f":"D20-D18","v":{"$error":"#VALUE!"}},{"$f":"E20-E18","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"G20-G18","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[5,{"$f":"A1_Historical_pub!B18","v":"Revenue and grants"},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!S45)/C41),100*('Macro-Debt_Data'!S45)/C41,\".\")","v":"."},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!T45)/D41),100*('Macro-Debt_Data'!T45)/D41,\".\")","v":"."},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!U45)/E41),100*('Macro-Debt_Data'!U45)/E41,\".\")","v":"."},{"$f":"+'Baseline - public'!P24-'Baseline - public'!P25+F19-$AA$66","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Q24-'Baseline - public'!Q25+G19-$AA$66","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!R24-'Baseline - public'!R25+H19-$AA$66","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!S24-'Baseline - public'!S25+I19-($AA$66*($AA$62-3)/($AA$62-2))","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!T24-'Baseline - public'!T25+J19-($AA$66*($AA$62-4)/($AA$62-2))","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!U24-'Baseline - public'!U25+K19-($AA$66*($AA$62-5)/($AA$62-2))","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!V24-'Baseline - public'!V25+L19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!W24-'Baseline - public'!W25+M19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!X24-'Baseline - public'!X25+N19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Y24-'Baseline - public'!Y25+O19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Z24-'Baseline - public'!Z25+P19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AA24-'Baseline - public'!AA25+Q19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AB24-'Baseline - public'!AB25+R19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AC24-'Baseline - public'!AC25+S19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AD24-'Baseline - public'!AD25+T19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AE24-'Baseline - public'!AE25+U19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AF24-'Baseline - public'!AF25+V19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AG24-'Baseline - public'!AG25+W19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AH24-'Baseline - public'!AH25+X19","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AI24-'Baseline - public'!AI25+Y19","v":{"$error":"#VALUE!"}}]
[null,{"$f":"A1_Historical_pub!B19","v":"of which: grants"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S46),'Macro-Debt_Data'!T46/C41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T46),'Macro-Debt_Data'!T46/D41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U46),'Macro-Debt_Data'!U46/E41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!V46),'Macro-Debt_Data'!V46/F41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!W46),'Macro-Debt_Data'!W46/G41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!X46),'Macro-Debt_Data'!X46/H41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Y46),'Macro-Debt_Data'!Y46/I41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Z46),'Macro-Debt_Data'!Z46/J41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AA46),'Macro-Debt_Data'!AA46/K41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AB46),'Macro-Debt_Data'!AB46/L41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AC46),'Macro-Debt_Data'!AC46/M41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AD46),'Macro-Debt_Data'!AD46/N41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AE46),'Macro-Debt_Data'!AE46/O41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AF46),'Macro-Debt_Data'!AF46/P41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AG46),'Macro-Debt_Data'!AG46/Q41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AH46),'Macro-Debt_Data'!AH46/R41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AI46),'Macro-Debt_Data'!AI46/S41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AJ46),'Macro-Debt_Data'!AJ46/T41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AK46),'Macro-Debt_Data'!AK46/U41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AL46),'Macro-Debt_Data'!AL46/V41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AM46),'Macro-Debt_Data'!AM46/W41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AN46),'Macro-Debt_Data'!AN46/X41*100,\"...\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AO46),'Macro-Debt_Data'!AO46/Y41*100,\"...\")","v":{"$error":"#DIV/0!"}}]
[6,{"$f":"A1_Historical_pub!B20","v":"Primary (noninterest) expenditure"},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!S48-'Macro-Debt_Data'!S49)/C41),100*(('Macro-Debt_Data'!S48-'Macro-Debt_Data'!S49)/C41),\".\")","v":"."},{"$f":"'Baseline - public'!N26","v":"..."},{"$f":"'Baseline - public'!O26*'Baseline - public'!O52/B1_GDP_pub!E41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!P26*'Baseline - public'!P52/B1_GDP_pub!F41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!Q26*'Baseline - public'!Q52/B1_GDP_pub!G41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!R26*'Baseline - public'!R52/B1_GDP_pub!H41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!S26*'Baseline - public'!S52/B1_GDP_pub!I41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!T26*'Baseline - public'!T52/B1_GDP_pub!J41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!U26*'Baseline - public'!U52/B1_GDP_pub!K41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!V26*'Baseline - public'!V52/B1_GDP_pub!L41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!W26*'Baseline - public'!W52/B1_GDP_pub!M41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!X26*'Baseline - public'!X52/B1_GDP_pub!N41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!Y26*'Baseline - public'!Y52/B1_GDP_pub!O41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!Z26*'Baseline - public'!Z52/B1_GDP_pub!P41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AA26*'Baseline - public'!AA52/B1_GDP_pub!Q41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AB26*'Baseline - public'!AB52/B1_GDP_pub!R41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AC26*'Baseline - public'!AC52/B1_GDP_pub!S41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AD26*'Baseline - public'!AD52/B1_GDP_pub!T41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AE26*'Baseline - public'!AE52/B1_GDP_pub!U41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AF26*'Baseline - public'!AF52/B1_GDP_pub!V41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AG26*'Baseline - public'!AG52/B1_GDP_pub!W41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AH26*'Baseline - public'!AH52/B1_GDP_pub!X41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AI26*'Baseline - public'!AI52/B1_GDP_pub!Y41","v":{"$error":"#VALUE!"}}]
[7,{"$f":"A1_Historical_pub!B21","v":"Automatic debt dynamics"},null,{"$f":"D22+D25","v":{"$error":"#DIV/0!"}},{"$f":"E22+E25","v":{"$error":"#DIV/0!"}},{"$f":"F22+F25","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[8,{"$f":"A1_Historical_pub!B22","v":"Contribution from interest rate/growth differential"},null,{"$f":"D23+D24","v":{"$error":"#DIV/0!"}},{"$f":"E23+E24","v":{"$error":"#DIV/0!"}},{"$f":"F23+F24","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[9,{"$f":"A1_Historical_pub!B23","v":"of which: contribution from average real interest rate"},null,{"$f":"D46/100*C11/D26","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[10,{"$f":"A1_Historical_pub!B24","v":"of which: contribution from real GDP growth"},null,{"$f":"-(D42/100)*(C11/D26)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[11,{"$f":"A1_Historical_pub!B25","v":"Contribution from real exchange rate depreciation"},null,{"$f":"D53/100*C12*(1+(D48/100))/D26","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["hide",{"$f":"A1_Historical_pub!B26","v":"Denominator = 1+g"},null,{"$f":"1+D42/100","v":{"$error":"#VALUE!"}},{"$f":"1+E42/100","v":{"$error":"#VALUE!"}},{"$f":"1+F42/100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"A1_Historical_pub!B27","v":"Other identified debt-creating flows"},{"$f":"SUM(C28:C31)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D28:D31)","v":{"$error":"#VALUE!"}},{"$f":"SUM(E28:E31)","v":{"$error":"#VALUE!"}},{"$f":"SUM(F28:F31)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[13,{"$f":"A1_Historical_pub!B28","v":"Privatization receipts (negative)"},{"$f":"+'Baseline - public'!M34*'Baseline - public'!M52/C41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!N34*'Baseline - public'!N52/D41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!O34*'Baseline - public'!O52/E41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!P34*'Baseline - public'!P52/F41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Q34*'Baseline - public'!Q52/G41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!R34*'Baseline - public'!R52/H41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!S34*'Baseline - public'!S52/I41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!T34*'Baseline - public'!T52/J41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!U34*'Baseline - public'!U52/K41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!V34*'Baseline - public'!V52/L41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!W34*'Baseline - public'!W52/M41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!X34*'Baseline - public'!X52/N41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Y34*'Baseline - public'!Y52/O41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Z34*'Baseline - public'!Z52/P41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AA34*'Baseline - public'!AA52/Q41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AB34*'Baseline - public'!AB52/R41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AC34*'Baseline - public'!AC52/S41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AD34*'Baseline - public'!AD52/T41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AE34*'Baseline - public'!AE52/U41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AF34*'Baseline - public'!AF52/V41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AG34*'Baseline - public'!AG52/W41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AH34*'Baseline - public'!AH52/X41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AI34*'Baseline - public'!AI52/Y41","v":{"$error":"#VALUE!"}}]
[14,{"$f":"A1_Historical_pub!B29","v":"Recognition of contingent liabilities (e.g., bank recapitalization)"},{"$f":"IF(ISNUMBER('Baseline - public'!M35), +'Baseline - public'!M35*'Baseline - public'!M52/C41, 0*'Baseline - public'!M52/C41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!N35), +'Baseline - public'!N35*'Baseline - public'!N52/D41, 0*'Baseline - public'!N52/D41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!O35), +'Baseline - public'!O35*'Baseline - public'!O52/E41, 0*'Baseline - public'!O52/E41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!P35), +'Baseline - public'!P35*'Baseline - public'!P52/F41, 0*'Baseline - public'!P52/F41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!Q35), +'Baseline - public'!Q35*'Baseline - public'!Q52/G41, 0*'Baseline - public'!Q52/G41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!R35), +'Baseline - public'!R35*'Baseline - public'!R52/H41, 0*'Baseline - public'!R52/H41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!S35), +'Baseline - public'!S35*'Baseline - public'!S52/I41, 0*'Baseline - public'!S52/I41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!T35), +'Baseline - public'!T35*'Baseline - public'!T52/J41, 0*'Baseline - public'!T52/J41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!U35), +'Baseline - public'!U35*'Baseline - public'!U52/K41, 0*'Baseline - public'!U52/K41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!V35), +'Baseline - public'!V35*'Baseline - public'!V52/L41, 0*'Baseline - public'!V52/L41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!W35), +'Baseline - public'!W35*'Baseline - public'!W52/M41, 0*'Baseline - public'!W52/M41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!X35), +'Baseline - public'!X35*'Baseline - public'!X52/N41, 0*'Baseline - public'!X52/N41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!Y35), +'Baseline - public'!Y35*'Baseline - public'!Y52/O41, 0*'Baseline - public'!Y52/O41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!Z35), +'Baseline - public'!Z35*'Baseline - public'!Z52/P41, 0*'Baseline - public'!Z52/P41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!AA35), +'Baseline - public'!AA35*'Baseline - public'!AA52/Q41, 0*'Baseline - public'!AA52/Q41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!AB35), +'Baseline - public'!AB35*'Baseline - public'!AB52/R41, 0*'Baseline - public'!AB52/R41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!AC35), +'Baseline - public'!AC35*'Baseline - public'!AC52/S41, 0*'Baseline - public'!AC52/S41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!AD35), +'Baseline - public'!AD35*'Baseline - public'!AD52/T41, 0*'Baseline - public'!AD52/T41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!AE35), +'Baseline - public'!AE35*'Baseline - public'!AE52/U41, 0*'Baseline - public'!AE52/U41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!AF35), +'Baseline - public'!AF35*'Baseline - public'!AF52/V41, 0*'Baseline - public'!AF52/V41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!AG35), +'Baseline - public'!AG35*'Baseline - public'!AG52/W41, 0*'Baseline - public'!AG52/W41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!AH35), +'Baseline - public'!AH35*'Baseline - public'!AH52/X41, 0*'Baseline - public'!AH52/X41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!AI35), +'Baseline - public'!AI35*'Baseline - public'!AI52/Y41, 0*'Baseline - public'!AI52/Y41)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"A1_Historical_pub!B30","v":"Debt relief (HIPC and other)"},{"$f":"+'Baseline - public'!M36*'Baseline - public'!M52/C41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!N36*'Baseline - public'!N52/D41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!O36*'Baseline - public'!O52/E41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!P36*'Baseline - public'!P52/F41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Q36*'Baseline - public'!Q52/G41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!R36*'Baseline - public'!R52/H41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!S36*'Baseline - public'!S52/I41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!T36*'Baseline - public'!T52/J41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!U36*'Baseline - public'!U52/K41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!V36*'Baseline - public'!V52/L41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!W36*'Baseline - public'!W52/M41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!X36*'Baseline - public'!X52/N41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Y36*'Baseline - public'!Y52/O41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!Z36*'Baseline - public'!Z52/P41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AA36*'Baseline - public'!AA52/Q41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AB36*'Baseline - public'!AB52/R41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AC36*'Baseline - public'!AC52/S41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AD36*'Baseline - public'!AD52/T41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AE36*'Baseline - public'!AE52/U41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AF36*'Baseline - public'!AF52/V41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AG36*'Baseline - public'!AG52/W41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AH36*'Baseline - public'!AH52/X41","v":{"$error":"#VALUE!"}},{"$f":"+'Baseline - public'!AI36*'Baseline - public'!AI52/Y41","v":{"$error":"#VALUE!"}}]
[15,{"$f":"A1_Historical_pub!B31","v":"Other debt creating or reducing flow (please specify)"},{"$f":"IF(ISNUMBER('Baseline - public'!M37), +'Baseline - public'!M37*'Baseline - public'!M52/C41, 0*'Baseline - public'!M52/C41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!N37), +'Baseline - public'!N37*'Baseline - public'!N52/D41, 0*'Baseline - public'!N52/D41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!O37), +'Baseline - public'!O37*'Baseline - public'!O52/E41, 0*'Baseline - public'!O52/E41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!P37), +'Baseline - public'!P37*'Baseline - public'!P52/F41, 0*'Baseline - public'!P52/F41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!Q37), +'Baseline - public'!Q37*'Baseline - public'!Q52/G41, 0*'Baseline - public'!Q52/G41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!R37), +'Baseline - public'!R37*'Baseline - public'!R52/H41, 0*'Baseline - public'!R52/H41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!S37), +'Baseline - public'!S37*'Baseline - public'!S52/I41, 0*'Baseline - public'!S52/I41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!T37), +'Baseline - public'!T37*'Baseline - public'!T52/J41, 0*'Baseline - public'!T52/J41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!U37), +'Baseline - public'!U37*'Baseline - public'!U52/K41, 0*'Baseline - public'!U52/K41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!V37), +'Baseline - public'!V37*'Baseline - public'!V52/L41, 0*'Baseline - public'!V52/L41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!W37), +'Baseline - public'!W37*'Baseline - public'!W52/M41, 0*'Baseline - public'!W52/M41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!X37), +'Baseline - public'!X37*'Baseline - public'!X52/N41, 0*'Baseline - public'!X52/N41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!Y37), +'Baseline - public'!Y37*'Baseline - public'!Y52/O41, 0*'Baseline - public'!Y52/O41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!Z37), +'Baseline - public'!Z37*'Baseline - public'!Z52/P41, 0*'Baseline - public'!Z52/P41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!AA37), +'Baseline - public'!AA37*'Baseline - public'!AA52/Q41, 0*'Baseline - public'!AA52/Q41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!AB37), +'Baseline - public'!AB37*'Baseline - public'!AB52/R41, 0*'Baseline - public'!AB52/R41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!AC37), +'Baseline - public'!AC37*'Baseline - public'!AC52/S41, 0*'Baseline - public'!AC52/S41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!AD37), +'Baseline - public'!AD37*'Baseline - public'!AD52/T41, 0*'Baseline - public'!AD52/T41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!AE37), +'Baseline - public'!AE37*'Baseline - public'!AE52/U41, 0*'Baseline - public'!AE52/U41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!AF37), +'Baseline - public'!AF37*'Baseline - public'!AF52/V41, 0*'Baseline - public'!AF52/V41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!AG37), +'Baseline - public'!AG37*'Baseline - public'!AG52/W41, 0*'Baseline - public'!AG52/W41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!AH37), +'Baseline - public'!AH37*'Baseline - public'!AH52/X41, 0*'Baseline - public'!AH52/X41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISNUMBER('Baseline - public'!AI37), +'Baseline - public'!AI37*'Baseline - public'!AI52/Y41, 0*'Baseline - public'!AI52/Y41)","v":{"$error":"#DIV/0!"}}]
[16,{"$f":"A1_Historical_pub!B32","v":"Residual"},{"$f":"'Baseline - public'!M38*'Baseline - public'!M52/C41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!N38*'Baseline - public'!N52/D41","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!O38*'Baseline - public'!O52/E41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!P38*'Baseline - public'!P52/F41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!Q38*'Baseline - public'!Q52/G41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!R38*'Baseline - public'!R52/H41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!S38*'Baseline - public'!S52/I41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!T38*'Baseline - public'!T52/J41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!U38*'Baseline - public'!U52/K41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!V38*'Baseline - public'!V52/L41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!W38*'Baseline - public'!W52/M41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!X38*'Baseline - public'!X52/N41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!Y38*'Baseline - public'!Y52/O41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!Z38*'Baseline - public'!Z52/P41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AA38*'Baseline - public'!AA52/Q41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AB38*'Baseline - public'!AB52/R41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AC38*'Baseline - public'!AC52/S41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AD38*'Baseline - public'!AD52/T41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AE38*'Baseline - public'!AE52/U41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AF38*'Baseline - public'!AF52/V41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AG38*'Baseline - public'!AG52/W41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AH38*'Baseline - public'!AH52/X41","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AI38*'Baseline - public'!AI52/Y41","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"A1_Historical_pub!B34","v":"Public sector debt-to-revenue-and-grants ratio (in percent)"},{"$f":"C11/C18*100","v":{"$error":"#VALUE!"}},{"$f":"D11/D18*100","v":{"$error":"#VALUE!"}},{"$f":"E11/E18*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[null,{"$f":"A1_Historical_pub!B36","v":"Gross financing need 4/"},{"$f":"+'Macro-Debt_Data'!S101/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60)*100","v":{"$error":"#DIV/0!"}},{"$f":"D90/D41*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"A1_Historical_pub!B37","v":"in billions of U.S. dollars"},{"$f":"+'Macro-Debt_Data'!S101/'Macro-Debt_Data'!S60","v":{"$error":"#DIV/0!"}},{"$f":"D90/D49","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[null,{"$f":"A1_Historical_pub!B39","v":"Key macroeconomic and fiscal assumptions"}]
[]
[null,{"$f":"A1_Historical_pub!B41","v":"Nominal GDP (local currency)"},{"$f":"+'Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60","v":0},{"$f":"+'Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60","v":0},{"$f":"+'Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60","v":0},{"$f":"E41*(1+F42/100)*(1+F54/100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"A1_Historical_pub!B42","v":"Real GDP growth (in percent)"},{"$f":"+'Macro-Debt_Data'!S107","v":"…"},{"$f":"+'Macro-Debt_Data'!T107","v":"…"},{"$f":"'Baseline - public'!O53","v":"…"},{"$f":"'C3_Commodity prices_ext'!E50","v":{"$error":"#DIV/0!"}},{"$f":"'C3_Commodity prices_ext'!F50","v":{"$error":"#DIV/0!"}},{"$f":"'C3_Commodity prices_ext'!G50","v":{"$error":"#DIV/0!"}},{"$f":"'C3_Commodity prices_ext'!H50","v":{"$error":"#DIV/0!"}},{"$f":"'C3_Commodity prices_ext'!I50","v":{"$error":"#DIV/0!"}},{"$f":"'C3_Commodity prices_ext'!J50","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!V53","v":"…"},{"$f":"'Baseline - public'!W53","v":"…"},{"$f":"'Baseline - public'!X53","v":"…"},{"$f":"'Baseline - public'!Y53","v":"…"},{"$f":"'Baseline - public'!Z53","v":"…"},{"$f":"'Baseline - public'!AA53","v":"…"},{"$f":"'Baseline - public'!AB53","v":"…"},{"$f":"'Baseline - public'!AC53","v":"…"},{"$f":"'Baseline - public'!AD53","v":"…"},{"$f":"'Baseline - public'!AE53","v":"…"},{"$f":"'Baseline - public'!AF53","v":"…"},{"$f":"'Baseline - public'!AG53","v":"…"},{"$f":"'Baseline - public'!AH53","v":"…"},{"$f":"'Baseline - public'!AI53","v":"…"}]
[null,{"$f":"A1_Historical_pub!B43","v":"Average nominal interest rate on public debt (in percent)"},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!S49/'Macro-Debt_Data'!R80),(100*'Macro-Debt_Data'!S49/'Macro-Debt_Data'!R80),\".\")","v":"."},{"$f":"+'Baseline - public'!N54","v":"..."},{"$f":"+'Baseline - public'!O54","v":"..."},{"$f":"F85/E79*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"A1_Historical_pub!B44","v":"Average nominal interest rate on external debt (in percent)"},{"$f":"'Baseline - public'!M55","v":"..."},{"$f":"+'Baseline - public'!N55","v":"..."},{"$f":"+'Baseline - public'!O55","v":"..."},{"$f":"F87/E82*100*'Macro-Debt_Data'!U59/'Macro-Debt_Data'!V60","v":{"$error":"#DIV/0!"}},{"$f":"G87/F82*100*'Macro-Debt_Data'!V59/'Macro-Debt_Data'!W60","v":{"$error":"#DIV/0!"}},{"$f":"H87/G82*100*'Macro-Debt_Data'!W59/'Macro-Debt_Data'!X60","v":{"$error":"#DIV/0!"}},{"$f":"I87/H82*100*'Macro-Debt_Data'!X59/'Macro-Debt_Data'!Y60","v":{"$error":"#DIV/0!"}},{"$f":"J87/I82*100*'Macro-Debt_Data'!Y59/'Macro-Debt_Data'!Z60","v":{"$error":"#DIV/0!"}},{"$f":"K87/J82*100*'Macro-Debt_Data'!Z59/'Macro-Debt_Data'!AA60","v":{"$error":"#DIV/0!"}},{"$f":"L87/K82*100*'Macro-Debt_Data'!AA59/'Macro-Debt_Data'!AB60","v":{"$error":"#DIV/0!"}},{"$f":"M87/L82*100*'Macro-Debt_Data'!AB59/'Macro-Debt_Data'!AC60","v":{"$error":"#DIV/0!"}},{"$f":"N87/M82*100*'Macro-Debt_Data'!AC59/'Macro-Debt_Data'!AD60","v":{"$error":"#DIV/0!"}},{"$f":"O87/N82*100*'Macro-Debt_Data'!AD59/'Macro-Debt_Data'!AE60","v":{"$error":"#DIV/0!"}},{"$f":"P87/O82*100*'Macro-Debt_Data'!AE59/'Macro-Debt_Data'!AF60","v":{"$error":"#DIV/0!"}},{"$f":"Q87/P82*100*'Macro-Debt_Data'!AF59/'Macro-Debt_Data'!AG60","v":{"$error":"#DIV/0!"}},{"$f":"R87/Q82*100*'Macro-Debt_Data'!AG59/'Macro-Debt_Data'!AH60","v":{"$error":"#DIV/0!"}},{"$f":"S87/R82*100*'Macro-Debt_Data'!AH59/'Macro-Debt_Data'!AI60","v":{"$error":"#DIV/0!"}},{"$f":"T87/S82*100*'Macro-Debt_Data'!AI59/'Macro-Debt_Data'!AJ60","v":{"$error":"#DIV/0!"}},{"$f":"U87/T82*100*'Macro-Debt_Data'!AJ59/'Macro-Debt_Data'!AK60","v":{"$error":"#DIV/0!"}},{"$f":"V87/U82*100*'Macro-Debt_Data'!AK59/'Macro-Debt_Data'!AL60","v":{"$error":"#DIV/0!"}},{"$f":"W87/V82*100*'Macro-Debt_Data'!AL59/'Macro-Debt_Data'!AM60","v":{"$error":"#DIV/0!"}},{"$f":"X87/W82*100*'Macro-Debt_Data'!AM59/'Macro-Debt_Data'!AN60","v":{"$error":"#DIV/0!"}},{"$f":"Y87/X82*100*'Macro-Debt_Data'!AN59/'Macro-Debt_Data'!AO60","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"A1_Historical_pub!B45","v":"Average nominal interest rate on domestic debt (in percent)"},{"$f":"'Baseline - public'!M56","v":"..."},{"$f":"'Baseline - public'!N56","v":"..."},{"$f":"'Baseline - public'!O56","v":"..."},{"$f":"IF(E80=0,PV_ResFin_pub!E25*100,F86/E80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(F80=0,PV_ResFin_pub!F25*100,G86/F80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(G80=0,PV_ResFin_pub!G25*100,H86/G80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(H80=0,PV_ResFin_pub!H25*100,I86/H80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(I80=0,PV_ResFin_pub!I25*100,J86/I80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(J80=0,PV_ResFin_pub!J25*100,K86/J80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(K80=0,PV_ResFin_pub!K25*100,L86/K80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(L80=0,PV_ResFin_pub!L25*100,M86/L80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(M80=0,PV_ResFin_pub!M25*100,N86/M80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(N80=0,PV_ResFin_pub!N25*100,O86/N80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(O80=0,PV_ResFin_pub!O25*100,P86/O80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(P80=0,PV_ResFin_pub!P25*100,Q86/P80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(Q80=0,PV_ResFin_pub!Q25*100,R86/Q80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(R80=0,PV_ResFin_pub!R25*100,S86/R80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(S80=0,PV_ResFin_pub!S25*100,T86/S80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(T80=0,PV_ResFin_pub!T25*100,U86/T80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(U80=0,PV_ResFin_pub!U25*100,V86/U80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(V80=0,PV_ResFin_pub!V25*100,W86/V80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(W80=0,PV_ResFin_pub!W25*100,X86/W80*100)","v":{"$error":"#VALUE!"}},{"$f":"IF(X80=0,PV_ResFin_pub!X25*100,Y86/X80*100)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"A1_Historical_pub!B46","v":"Average real interest rate (in percent)"},null,{"$f":"((C12/C11)*D48+(1-C12/C11)*D47)","v":{"$error":"#DIV/0!"}},{"$f":"((D12/D11)*E48+(1-D12/D11)*E47)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"A1_Historical_pub!B47","v":"Average real interest rate on domestic debt (in percent)"},{"$f":"'Baseline - public'!M58","v":"..."},{"$f":"'Baseline - public'!N58","v":"..."},{"$f":"'Baseline - public'!O58","v":"..."},{"$f":"(F45-F54)/(1+F54/100)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"A1_Historical_pub!B48","v":"Average real interest rate on external debt (in percent)"},null,{"$f":"IF(ISNUMBER(D44),(D44-D55)/(1+D55/100),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(E44),(E44-E55)/(1+E55/100),\"...\")","v":"..."},"...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","..."]
[null,{"$f":"A1_Historical_pub!B49","v":"Exchange rate (LC per US dollar) "},{"$f":"+'Macro-Debt_Data'!S59","v":0},{"$f":"+'Macro-Debt_Data'!T59","v":0},{"$f":"'Baseline - public'!O60","v":0},{"$f":"'Baseline - public'!P60","v":0},{"$f":"'Baseline - public'!Q60","v":0},{"$f":"'Baseline - public'!R60","v":0},{"$f":"'Baseline - public'!S60","v":0},{"$f":"'Baseline - public'!T60","v":0},{"$f":"'Baseline - public'!U60","v":0},{"$f":"'Baseline - public'!V60","v":0},{"$f":"'Baseline - public'!W60","v":0},{"$f":"'Baseline - public'!X60","v":0},{"$f":"'Baseline - public'!Y60","v":0},{"$f":"'Baseline - public'!Z60","v":0},{"$f":"'Baseline - public'!AA60","v":0},{"$f":"'Baseline - public'!AB60","v":0},{"$f":"'Baseline - public'!AC60","v":0},{"$f":"'Baseline - public'!AD60","v":0},{"$f":"'Baseline - public'!AE60","v":0},{"$f":"'Baseline - public'!AF60","v":0},{"$f":"'Baseline - public'!AG60","v":0},{"$f":"'Baseline - public'!AH60","v":0},{"$f":"'Baseline - public'!AI60","v":0}]
[null,{"$f":"A1_Historical_pub!B50","v":"Nominal depreciation of local currency (percentage change in LC per dollar)"},null,{"$f":"(D49/C49-1)*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"A1_Historical_pub!B51","v":"Exchange rate (US dollar per LC)"},{"$f":"1/C49","v":{"$error":"#DIV/0!"}},{"$f":"1/D49","v":{"$error":"#DIV/0!"}},{"$f":"1/E49","v":{"$error":"#DIV/0!"}},{"$f":"1/F49","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"A1_Historical_pub!B52","v":"Nominal appreciation (increase in US dollar value of local currency, in percent)"},null,{"$f":"(D51/C51-1)*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"A1_Historical_pub!B53","v":"Real exchange rate depreciation (in percent, + indicates depreciation)"},null,{"$f":"(100+D50)*(1+D55/100)/(1+D54/100)-100","v":{"$error":"#DIV/0!"}},{"$f":"(100+E50)*(1+E55/100)/(1+E54/100)-100","v":{"$error":"#DIV/0!"}},{"$f":"(100+F50)*(1+F55/100)/(1+F54/100)-100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"A1_Historical_pub!B54","v":"Inflation rate (GDP deflator, in percent)"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S109),('Macro-Debt_Data'!S109),\".\")","v":"."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T109),('Macro-Debt_Data'!T109),\".\")","v":"."},{"$f":"'Baseline - public'!O65","v":"..."},{"$f":"'Baseline - public'!P65*(1+$AA$69*'C3_Commodity prices_ext'!D19/100)","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!Q65-(('Baseline - public'!$Q$65-$F$54)*($AA$62-1)/$AA$62)","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!R65-(('Baseline - public'!$Q$65-$F$54)*($AA$62-2)/$AA$62)","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!S65-(('Baseline - public'!$Q$65-$F$54)*($AA$62-3)/$AA$62)","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!T65-(('Baseline - public'!$Q$65-$F$54)*($AA$62-4)/$AA$62)","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!U65-(('Baseline - public'!$Q$65-$F$54)*($AA$62-5)/$AA$62)","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!V65","v":"..."},{"$f":"'Baseline - public'!W65","v":"..."},{"$f":"'Baseline - public'!X65","v":"..."},{"$f":"'Baseline - public'!Y65","v":"..."},{"$f":"'Baseline - public'!Z65","v":"..."},{"$f":"'Baseline - public'!AA65","v":"..."},{"$f":"'Baseline - public'!AB65","v":"..."},{"$f":"'Baseline - public'!AC65","v":"..."},{"$f":"'Baseline - public'!AD65","v":"..."},{"$f":"'Baseline - public'!AE65","v":"..."},{"$f":"'Baseline - public'!AF65","v":"..."},{"$f":"'Baseline - public'!AG65","v":"..."},{"$f":"'Baseline - public'!AH65","v":"..."},{"$f":"'Baseline - public'!AI65","v":"..."}]
[null,{"$f":"A1_Historical_pub!B55","v":"US Inflation rate (GDP deflator, in percent)"},{"$f":"+'Macro-Debt_Data'!S112","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!T112","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!O66","v":"..."},{"$f":"'Baseline - public'!P66","v":"..."},{"$f":"'Baseline - public'!Q66","v":"..."},{"$f":"'Baseline - public'!R66","v":"..."},{"$f":"'Baseline - public'!S66","v":"..."},{"$f":"'Baseline - public'!T66","v":"..."},{"$f":"'Baseline - public'!U66","v":"..."},{"$f":"'Baseline - public'!V66","v":"..."},{"$f":"'Baseline - public'!W66","v":"..."},{"$f":"'Baseline - public'!X66","v":"..."},{"$f":"'Baseline - public'!Y66","v":"..."},{"$f":"'Baseline - public'!Z66","v":"..."},{"$f":"'Baseline - public'!AA66","v":"..."},{"$f":"'Baseline - public'!AB66","v":"..."},{"$f":"'Baseline - public'!AC66","v":"..."},{"$f":"'Baseline - public'!AD66","v":"..."},{"$f":"'Baseline - public'!AE66","v":"..."},{"$f":"'Baseline - public'!AF66","v":"..."},{"$f":"'Baseline - public'!AG66","v":"..."},{"$f":"'Baseline - public'!AH66","v":"..."},{"$f":"'Baseline - public'!AI66","v":"..."}]
[null,{"$f":"A1_Historical_pub!B56","v":"Growth of real primary spending (deflated by GDP deflator, in percent)"},{"$f":"+'Macro-Debt_Data'!S100","v":"…"},{"$f":"D74","v":0},{"$f":"'Baseline - public'!O67","v":"…"},{"$f":"'Baseline - public'!P67","v":"…"},{"$f":"'Baseline - public'!Q67","v":"…"},{"$f":"'Baseline - public'!R67","v":"…"},{"$f":"'Baseline - public'!S67","v":"…"},{"$f":"'Baseline - public'!T67","v":"…"},{"$f":"'Baseline - public'!U67","v":"…"},{"$f":"'Baseline - public'!V67","v":"…"},{"$f":"'Baseline - public'!W67","v":"…"},{"$f":"'Baseline - public'!X67","v":"…"},{"$f":"'Baseline - public'!Y67","v":"…"},{"$f":"'Baseline - public'!Z67","v":"…"},{"$f":"'Baseline - public'!AA67","v":"…"},{"$f":"'Baseline - public'!AB67","v":"…"},{"$f":"'Baseline - public'!AC67","v":"…"},{"$f":"'Baseline - public'!AD67","v":"…"},{"$f":"'Baseline - public'!AE67","v":"…"},{"$f":"'Baseline - public'!AF67","v":"…"},{"$f":"'Baseline - public'!AG67","v":"…"},{"$f":"'Baseline - public'!AH67","v":"…"},{"$f":"'Baseline - public'!AI67","v":"…"}]
[]
[]
[null,{"$f":"A1_Historical_pub!B59","v":"Historical Statistics for Key Variables (past 10 years)"}]
[null,null,null,{"$f":"+A1_Historical_pub!F59","v":"Historical"},null,"Standard"]
[null,null,null,{"$f":"+A1_Historical_pub!F60","v":"Average"},null,"Deviation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Close gap in years",{"$f":"'Input 6 - Tailored Tests'!H26","v":6}]
[null,{"$f":"A1_Historical_pub!B62","v":"Primary deficit "},null,{"$f":"+A1_Historical_pub!F62","v":{"$error":"#VALUE!"}},null,{"$f":"'Baseline - public'!AK23","v":{"$error":"#VALUE!"}}]
[null,{"$f":"A1_Historical_pub!B63","v":"Real GDP growth (in percent)"},null,{"$f":"+A1_Historical_pub!F63","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - public'!AK53","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size:"]
[null,{"$f":"A1_Historical_pub!B64","v":"Nominal interest rate (in percent) 6/"},null,{"$f":"+A1_Historical_pub!F64","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - public'!AK54","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size of real GDP growth shock",{"$f":"'Input 6 - Tailored Tests'!L26","v":0}]
[null,{"$f":"A1_Historical_pub!B65","v":"Real interest rate (in percent)"},null,{"$f":"+A1_Historical_pub!F65","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - public'!AK57","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size of revenue shock",{"$f":"'Input 6 - Tailored Tests'!L27","v":0}]
[null,{"$f":"A1_Historical_pub!B66","v":"Inflation rate (GDP deflator, in percent) "},null,{"$f":"+A1_Historical_pub!F66","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - public'!AK65","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"A1_Historical_pub!B67","v":"Revenue to GDP ratio"},null,{"$f":"+A1_Historical_pub!F67","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - public'!AK24","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interaction:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Decline in GDP deflator",{"$f":"AA70*AA71","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Share of commodity in total export",{"$f":"'Input 6 - Tailored Tests'!H30","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average of prices shock (fuel and non-fuel)",{"$f":"'Input 6 - Tailored Tests'!H46","v":0}]
[]
[]
[]
[]
[]
[]
[null,{"$f":"A1_Historical_pub!B78","v":"In billions of local currency"}]
[null,{"$f":"A1_Historical_pub!B79","v":"Nominal debt"},{"$f":"C11/100*C41","v":{"$error":"#VALUE!"}},{"$f":"D11/100*D41","v":{"$error":"#VALUE!"}},{"$f":"E11/100*E41","v":{"$error":"#VALUE!"}},{"$f":"F11/100*F41","v":{"$error":"#VALUE!"}},{"$f":"G11/100*G41","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"A1_Historical_pub!B80","v":"Total public domestic debt"},{"$f":"C79-C82","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"A1_Historical_pub!B81","v":"   of which: Short term"},{"$f":"'Macro-Debt_Data'!S16","v":0},{"$f":"'Macro-Debt_Data'!T16","v":0},{"$f":"'Macro-Debt_Data'!U16","v":{"$error":"#DIV/0!"}},{"$f":"PV_ResFin_pub!E377+'Macro-Debt_Data'!V16","v":{"$error":"#DIV/0!"}},{"$f":"PV_ResFin_pub!F377+'Macro-Debt_Data'!W16","v":{"$error":"#DIV/0!"}},{"$f":"PV_ResFin_pub!G377+'Macro-Debt_Data'!X16","v":{"$error":"#DIV/0!"}},{"$f":"PV_ResFin_pub!H377+'Macro-Debt_Data'!Y16","v":{"$error":"#DIV/0!"}},{"$f":"PV_ResFin_pub!I377+'Macro-Debt_Data'!Z16","v":{"$error":"#DIV/0!"}},{"$f":"PV_ResFin_pub!J377+'Macro-Debt_Data'!AA16","v":{"$error":"#DIV/0!"}},{"$f":"PV_ResFin_pub!K377+'Macro-Debt_Data'!AB16","v":{"$error":"#DIV/0!"}},{"$f":"PV_ResFin_pub!L377+'Macro-Debt_Data'!AC16","v":{"$error":"#DIV/0!"}},{"$f":"PV_ResFin_pub!M377+'Macro-Debt_Data'!AD16","v":{"$error":"#DIV/0!"}},{"$f":"PV_ResFin_pub!N377+'Macro-Debt_Data'!AE16","v":{"$error":"#DIV/0!"}},{"$f":"PV_ResFin_pub!O377+'Macro-Debt_Data'!AF16","v":{"$error":"#DIV/0!"}},{"$f":"PV_ResFin_pub!P377+'Macro-Debt_Data'!AG16","v":{"$error":"#DIV/0!"}},{"$f":"PV_ResFin_pub!Q377+'Macro-Debt_Data'!AH16","v":{"$error":"#DIV/0!"}},{"$f":"PV_ResFin_pub!R377+'Macro-Debt_Data'!AI16","v":{"$error":"#DIV/0!"}},{"$f":"PV_ResFin_pub!S377+'Macro-Debt_Data'!AJ16","v":{"$error":"#DIV/0!"}},{"$f":"PV_ResFin_pub!T377+'Macro-Debt_Data'!AK16","v":{"$error":"#DIV/0!"}},{"$f":"PV_ResFin_pub!U377+'Macro-Debt_Data'!AL16","v":{"$error":"#DIV/0!"}},{"$f":"PV_ResFin_pub!V377+'Macro-Debt_Data'!AM16","v":{"$error":"#DIV/0!"}},{"$f":"PV_ResFin_pub!W377+'Macro-Debt_Data'!AN16","v":{"$error":"#DIV/0!"}},{"$f":"PV_ResFin_pub!X377+'Macro-Debt_Data'!AO16","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"A1_Historical_pub!B82","v":"Total public external debt"},{"$f":"+'Macro-Debt_Data'!S81","v":0},{"$f":"+'Macro-Debt_Data'!T81/'Macro-Debt_Data'!T59*D49","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!U81/'Macro-Debt_Data'!U59*E49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!V81/'Macro-Debt_Data'!V59+PV_ResFin_pub!E353)*F49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!W81/'Macro-Debt_Data'!W59+PV_ResFin_pub!F353)*G49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!X81/'Macro-Debt_Data'!X59+PV_ResFin_pub!G353)*H49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!Y81/'Macro-Debt_Data'!Y59+PV_ResFin_pub!H353)*I49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!Z81/'Macro-Debt_Data'!Z59+PV_ResFin_pub!I353)*J49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AA81/'Macro-Debt_Data'!AA59+PV_ResFin_pub!J353)*K49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AB81/'Macro-Debt_Data'!AB59+PV_ResFin_pub!K353)*L49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AC81/'Macro-Debt_Data'!AC59+PV_ResFin_pub!L353)*M49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AD81/'Macro-Debt_Data'!AD59+PV_ResFin_pub!M353)*N49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AE81/'Macro-Debt_Data'!AE59+PV_ResFin_pub!N353)*O49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AF81/'Macro-Debt_Data'!AF59+PV_ResFin_pub!O353)*P49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AG81/'Macro-Debt_Data'!AG59+PV_ResFin_pub!P353)*Q49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AH81/'Macro-Debt_Data'!AH59+PV_ResFin_pub!Q353)*R49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AI81/'Macro-Debt_Data'!AI59+PV_ResFin_pub!R353)*S49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AJ81/'Macro-Debt_Data'!AJ59+PV_ResFin_pub!S353)*T49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AK81/'Macro-Debt_Data'!AK59+PV_ResFin_pub!T353)*U49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AL81/'Macro-Debt_Data'!AL59+PV_ResFin_pub!U353)*V49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AM81/'Macro-Debt_Data'!AM59+PV_ResFin_pub!V353)*W49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AN81/'Macro-Debt_Data'!AN59+PV_ResFin_pub!W353)*X49","v":{"$error":"#DIV/0!"}},{"$f":"+('Macro-Debt_Data'!AO81/'Macro-Debt_Data'!AO59+PV_ResFin_pub!X353)*Y49","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"A1_Historical_pub!B83","v":"Debt service"}]
[null,{"$f":"A1_Historical_pub!B84","v":"Amortization (excluding ST domestic debt)"},{"$f":"+('Macro-Debt_Data'!S24+'Macro-Debt_Data'!S26)*'Macro-Debt_Data'!S60","v":0},{"$f":"+('Macro-Debt_Data'!T24+'Macro-Debt_Data'!T26)*'Macro-Debt_Data'!T60","v":0},{"$f":"+('Macro-Debt_Data'!U24+'Macro-Debt_Data'!U26)*'Macro-Debt_Data'!U60","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!V24+'Macro-Debt_Data'!V26+PV_ResFin_pub!E357)*'Macro-Debt_Data'!V60+PV_ResFin_pub!E370","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!W24+'Macro-Debt_Data'!W26+PV_ResFin_pub!F357)*'Macro-Debt_Data'!W60+PV_ResFin_pub!F370","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!X24+'Macro-Debt_Data'!X26+PV_ResFin_pub!G357)*'Macro-Debt_Data'!X60+PV_ResFin_pub!G370","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!Y24+'Macro-Debt_Data'!Y26+PV_ResFin_pub!H357)*'Macro-Debt_Data'!Y60+PV_ResFin_pub!H370","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!Z24+'Macro-Debt_Data'!Z26+PV_ResFin_pub!I357)*'Macro-Debt_Data'!Z60+PV_ResFin_pub!I370","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AA24+'Macro-Debt_Data'!AA26+PV_ResFin_pub!J357)*'Macro-Debt_Data'!AA60+PV_ResFin_pub!J370","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AB24+'Macro-Debt_Data'!AB26+PV_ResFin_pub!K357)*'Macro-Debt_Data'!AB60+PV_ResFin_pub!K370","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AC24+'Macro-Debt_Data'!AC26+PV_ResFin_pub!L357)*'Macro-Debt_Data'!AC60+PV_ResFin_pub!L370","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AD24+'Macro-Debt_Data'!AD26+PV_ResFin_pub!M357)*'Macro-Debt_Data'!AD60+PV_ResFin_pub!M370","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AE24+'Macro-Debt_Data'!AE26+PV_ResFin_pub!N357)*'Macro-Debt_Data'!AE60+PV_ResFin_pub!N370","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AF24+'Macro-Debt_Data'!AF26+PV_ResFin_pub!O357)*'Macro-Debt_Data'!AF60+PV_ResFin_pub!O370","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AG24+'Macro-Debt_Data'!AG26+PV_ResFin_pub!P357)*'Macro-Debt_Data'!AG60+PV_ResFin_pub!P370","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AH24+'Macro-Debt_Data'!AH26+PV_ResFin_pub!Q357)*'Macro-Debt_Data'!AH60+PV_ResFin_pub!Q370","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AI24+'Macro-Debt_Data'!AI26+PV_ResFin_pub!R357)*'Macro-Debt_Data'!AI60+PV_ResFin_pub!R370","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AJ24+'Macro-Debt_Data'!AJ26+PV_ResFin_pub!S357)*'Macro-Debt_Data'!AJ60+PV_ResFin_pub!S370","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AK24+'Macro-Debt_Data'!AK26+PV_ResFin_pub!T357)*'Macro-Debt_Data'!AK60+PV_ResFin_pub!T370","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AL24+'Macro-Debt_Data'!AL26+PV_ResFin_pub!U357)*'Macro-Debt_Data'!AL60+PV_ResFin_pub!U370","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AM24+'Macro-Debt_Data'!AM26+PV_ResFin_pub!V357)*'Macro-Debt_Data'!AM60+PV_ResFin_pub!V370","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AN24+'Macro-Debt_Data'!AN26+PV_ResFin_pub!W357)*'Macro-Debt_Data'!AN60+PV_ResFin_pub!W370","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AO24+'Macro-Debt_Data'!AO26+PV_ResFin_pub!X357)*'Macro-Debt_Data'!AO60+PV_ResFin_pub!X370","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"A1_Historical_pub!B85","v":"Interest Expenditure"},{"$f":"C86+C87","v":0},{"$f":"D86+D87","v":0},{"$f":"E86+E87","v":{"$error":"#DIV/0!"}},{"$f":"F86+F87","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"A1_Historical_pub!B86","v":"Domestic debt"},{"$f":"+'Macro-Debt_Data'!S21*'Macro-Debt_Data'!S60","v":0},{"$f":"+'Macro-Debt_Data'!T21*'Macro-Debt_Data'!T60","v":0},{"$f":"+'Macro-Debt_Data'!U21*'Macro-Debt_Data'!U60","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!V21*'Macro-Debt_Data'!V60+PV_ResFin_pub!E369+PV_ResFin_pub!E378","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!W21*'Macro-Debt_Data'!W60+PV_ResFin_pub!F369+PV_ResFin_pub!F378","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!X21*'Macro-Debt_Data'!X60+PV_ResFin_pub!G369+PV_ResFin_pub!G378","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!Y21*'Macro-Debt_Data'!Y60+PV_ResFin_pub!H369+PV_ResFin_pub!H378","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!Z21*'Macro-Debt_Data'!Z60+PV_ResFin_pub!I369+PV_ResFin_pub!I378","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AA21*'Macro-Debt_Data'!AA60+PV_ResFin_pub!J369+PV_ResFin_pub!J378","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AB21*'Macro-Debt_Data'!AB60+PV_ResFin_pub!K369+PV_ResFin_pub!K378","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AC21*'Macro-Debt_Data'!AC60+PV_ResFin_pub!L369+PV_ResFin_pub!L378","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AD21*'Macro-Debt_Data'!AD60+PV_ResFin_pub!M369+PV_ResFin_pub!M378","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AE21*'Macro-Debt_Data'!AE60+PV_ResFin_pub!N369+PV_ResFin_pub!N378","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AF21*'Macro-Debt_Data'!AF60+PV_ResFin_pub!O369+PV_ResFin_pub!O378","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AG21*'Macro-Debt_Data'!AG60+PV_ResFin_pub!P369+PV_ResFin_pub!P378","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AH21*'Macro-Debt_Data'!AH60+PV_ResFin_pub!Q369+PV_ResFin_pub!Q378","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AI21*'Macro-Debt_Data'!AI60+PV_ResFin_pub!R369+PV_ResFin_pub!R378","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AJ21*'Macro-Debt_Data'!AJ60+PV_ResFin_pub!S369+PV_ResFin_pub!S378","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AK21*'Macro-Debt_Data'!AK60+PV_ResFin_pub!T369+PV_ResFin_pub!T378","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AL21*'Macro-Debt_Data'!AL60+PV_ResFin_pub!U369+PV_ResFin_pub!U378","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AM21*'Macro-Debt_Data'!AM60+PV_ResFin_pub!V369+PV_ResFin_pub!V378","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AN21*'Macro-Debt_Data'!AN60+PV_ResFin_pub!W369+PV_ResFin_pub!W378","v":{"$error":"#DIV/0!"}},{"$f":"+'Macro-Debt_Data'!AO21*'Macro-Debt_Data'!AO60+PV_ResFin_pub!X369+PV_ResFin_pub!X378","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"A1_Historical_pub!B87","v":"External debt"},{"$f":"+'Macro-Debt_Data'!S19*'Macro-Debt_Data'!S60","v":0},{"$f":"+'Macro-Debt_Data'!T19*'Macro-Debt_Data'!T60","v":0},{"$f":"+'Macro-Debt_Data'!U19*'Macro-Debt_Data'!U60","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!V19+PV_ResFin_pub!E356)*'Macro-Debt_Data'!V60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!W19+PV_ResFin_pub!F356)*'Macro-Debt_Data'!W60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!X19+PV_ResFin_pub!G356)*'Macro-Debt_Data'!X60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!Y19+PV_ResFin_pub!H356)*'Macro-Debt_Data'!Y60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!Z19+PV_ResFin_pub!I356)*'Macro-Debt_Data'!Z60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AA19+PV_ResFin_pub!J356)*'Macro-Debt_Data'!AA60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AB19+PV_ResFin_pub!K356)*'Macro-Debt_Data'!AB60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AC19+PV_ResFin_pub!L356)*'Macro-Debt_Data'!AC60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AD19+PV_ResFin_pub!M356)*'Macro-Debt_Data'!AD60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AE19+PV_ResFin_pub!N356)*'Macro-Debt_Data'!AE60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AF19+PV_ResFin_pub!O356)*'Macro-Debt_Data'!AF60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AG19+PV_ResFin_pub!P356)*'Macro-Debt_Data'!AG60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AH19+PV_ResFin_pub!Q356)*'Macro-Debt_Data'!AH60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AI19+PV_ResFin_pub!R356)*'Macro-Debt_Data'!AI60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AJ19+PV_ResFin_pub!S356)*'Macro-Debt_Data'!AJ60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AK19+PV_ResFin_pub!T356)*'Macro-Debt_Data'!AK60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AL19+PV_ResFin_pub!U356)*'Macro-Debt_Data'!AL60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AM19+PV_ResFin_pub!V356)*'Macro-Debt_Data'!AM60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AN19+PV_ResFin_pub!W356)*'Macro-Debt_Data'!AN60)","v":{"$error":"#DIV/0!"}},{"$f":"+(('Macro-Debt_Data'!AO19+PV_ResFin_pub!X356)*'Macro-Debt_Data'!AO60)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"A1_Historical_pub!B88","v":"Primary deficit"},null,{"$f":"D17/100*D41","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Other debt creating flows",null,{"$f":"'Baseline - public'!N33/100*'Baseline - public'!N52","v":0},{"$f":"'Baseline - public'!O33/100*'Baseline - public'!O52","v":0},{"$f":"'Baseline - public'!P33/100*'Baseline - public'!P52","v":0},{"$f":"'Baseline - public'!Q33/100*'Baseline - public'!Q52","v":0},{"$f":"'Baseline - public'!R33/100*'Baseline - public'!R52","v":0},{"$f":"'Baseline - public'!S33/100*'Baseline - public'!S52","v":0},{"$f":"'Baseline - public'!T33/100*'Baseline - public'!T52","v":0},{"$f":"'Baseline - public'!U33/100*'Baseline - public'!U52","v":0},{"$f":"'Baseline - public'!V33/100*'Baseline - public'!V52","v":0},{"$f":"'Baseline - public'!W33/100*'Baseline - public'!W52","v":0},{"$f":"'Baseline - public'!X33/100*'Baseline - public'!X52","v":0},{"$f":"'Baseline - public'!Y33/100*'Baseline - public'!Y52","v":0},{"$f":"'Baseline - public'!Z33/100*'Baseline - public'!Z52","v":0},{"$f":"'Baseline - public'!AA33/100*'Baseline - public'!AA52","v":0},{"$f":"'Baseline - public'!AB33/100*'Baseline - public'!AB52","v":0},{"$f":"'Baseline - public'!AC33/100*'Baseline - public'!AC52","v":0},{"$f":"'Baseline - public'!AD33/100*'Baseline - public'!AD52","v":0},{"$f":"'Baseline - public'!AE33/100*'Baseline - public'!AE52","v":0},{"$f":"'Baseline - public'!AF33/100*'Baseline - public'!AF52","v":0},{"$f":"'Baseline - public'!AG33/100*'Baseline - public'!AG52","v":0},{"$f":"'Baseline - public'!AH33/100*'Baseline - public'!AH52","v":0},{"$f":"'Baseline - public'!AI33/100*'Baseline - public'!AI52","v":0}]
[null,{"$f":"A1_Historical_pub!B90","v":"Gross financing need (in local currency)"},null,{"$f":"D88+D85+D84+C81+D89","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"A1_Historical_pub!B91","v":"PV of public sector external debt (end of period)"},null,{"$f":"'Macro-Debt_Data'!T92*D49/'Baseline - public'!N60","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!U92*E49/'Baseline - public'!O60","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!V92/'Baseline - public'!P60+PV_ResFin_pub!E354)*F49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!W92/'Baseline - public'!Q60+PV_ResFin_pub!F354)*G49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!X92/'Baseline - public'!R60+PV_ResFin_pub!G354)*H49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!Y92/'Baseline - public'!S60+PV_ResFin_pub!H354)*I49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!Z92/'Baseline - public'!T60+PV_ResFin_pub!I354)*J49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AA92/'Baseline - public'!U60+PV_ResFin_pub!J354)*K49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AB92/'Baseline - public'!V60+PV_ResFin_pub!K354)*L49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AC92/'Baseline - public'!W60+PV_ResFin_pub!L354)*M49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AD92/'Baseline - public'!X60+PV_ResFin_pub!M354)*N49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AE92/'Baseline - public'!Y60+PV_ResFin_pub!N354)*O49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AF92/'Baseline - public'!Z60+PV_ResFin_pub!O354)*P49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AG92/'Baseline - public'!AA60+PV_ResFin_pub!P354)*Q49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AH92/'Baseline - public'!AB60+PV_ResFin_pub!Q354)*R49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AI92/'Baseline - public'!AC60+PV_ResFin_pub!R354)*S49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AJ92/'Baseline - public'!AD60+PV_ResFin_pub!S354)*T49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AK92/'Baseline - public'!AE60+PV_ResFin_pub!T354)*U49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AL92/'Baseline - public'!AF60+PV_ResFin_pub!U354)*V49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AM92/'Baseline - public'!AG60+PV_ResFin_pub!V354)*W49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AN92/'Baseline - public'!AH60+PV_ResFin_pub!W354)*X49","v":{"$error":"#DIV/0!"}},{"$f":"('Macro-Debt_Data'!AO92/'Baseline - public'!AI60+PV_ResFin_pub!X354)*Y49","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[null,{"$f":"A1_Historical_pub!B93","v":"Debt service-to-revenue-and-grants ratio (in percent)"},null,null,{"$f":"10000*(E84+E85+D81)/(E18 *E41)","v":{"$error":"#DIV/0!"}},{"$f":"10000*(F84+F85+E81)/(F18 *F41)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"A1_Historical_pub!B94","v":"Debt service-to-GDP ratio (in percent)"},null,null,{"$f":"100*(E84+E85+D81)/E41","v":{"$error":"#DIV/0!"}},{"$f":"100*(F84+F85+E81)/F41","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"A1_Historical_pub!B95","v":"PV of public debt-to-revenue and grants ratio"},null,null,{"$f":"E13/E18*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]

{"sheet":"C4_Market_financing","index":75,"n_rows":101,"n_cols":50,"rows_kept":101,"cut":false,"hidden":true,"merged":[[2,1,2,15],[3,1,3,15],[6,3,6,15],[32,5,32,8]]}
[]
[]
[null,{"$f":"++OFFSET(translation!C1901, 0,LANG)","v":"Tailored stress test 4: Market Financing Stress Test"}]
[null,{"$f":"+'Baseline - external'!B4","v":"(In percent of GDP, unless otherwise indicated)"}]
[]
[]
[null,null,null,{"$f":"+'Baseline - external'!N7","v":"Projections"}]
[null,null,{"$f":"D8-1","v":2018},{"$f":"'Macro-Debt_Data'!U4","v":2019},{"$f":"D8+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt-stabilizing"]
[null,"I. Macro indicators"]
[]
[null,{"$f":"+'Baseline - external'!B48","v":"Nominal GDP (Million of US dollars)  "},{"$f":"'Baseline - external'!M48","v":0},{"$f":"'Baseline - external'!N48","v":0},{"$f":"D12*(1+E14/100)*(1+E15/100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B49","v":"Nominal dollar GDP growth  "},null,{"$f":"(D12/C12-1)*100","v":{"$error":"#DIV/0!"}},{"$f":"(E12/D12-1)*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(K12/J12-1)*100","v":{"$error":"#DIV/0!"}},{"$f":"(L12/K12-1)*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Baseline - external'!B52","v":"Real GDP growth (in percent)"},{"$f":"'Baseline - external'!M52","v":"..."},{"$f":"'Baseline - external'!N52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!O52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!P52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Q52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!R52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!S52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!T52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!U52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!V52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!W52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!X52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Y52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Z52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AA52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AB52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AC52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AD52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AE52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AF52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AG52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AH52","v":{"$error":"#DIV/0!"}},{"$f":"X14","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+'Baseline - external'!B53","v":"GDP deflator in US dollar terms (change in percent)"},{"$f":"'Baseline - external'!M53","v":"..."},{"$f":"'Baseline - external'!N53","v":"..."},{"$f":"IF($AB$20=1,'Baseline - external'!O53+(AB23-1)*(E18),'Baseline - external'!O53)","v":"..."},{"$f":"'Baseline - external'!P53","v":"..."},{"$f":"'Baseline - external'!Q53","v":"..."},{"$f":"'Baseline - external'!R53","v":"..."},{"$f":"'Baseline - external'!S53","v":"..."},{"$f":"'Baseline - external'!T53","v":"..."},{"$f":"'Baseline - external'!U53","v":"..."},{"$f":"'Baseline - external'!V53","v":"..."},{"$f":"'Baseline - external'!W53","v":"..."},{"$f":"'Baseline - external'!X53","v":"..."},{"$f":"'Baseline - external'!Y53","v":"..."},{"$f":"'Baseline - external'!Z53","v":"..."},{"$f":"'Baseline - external'!AA53","v":"..."},{"$f":"'Baseline - external'!AB53","v":"..."},{"$f":"'Baseline - external'!AC53","v":"..."},{"$f":"'Baseline - external'!AD53","v":"..."},{"$f":"'Baseline - external'!AE53","v":"..."},{"$f":"'Baseline - external'!AF53","v":"..."},{"$f":"'Baseline - external'!AG53","v":"..."},{"$f":"'Baseline - external'!AH53","v":"..."},{"$f":"X15","v":"..."}]
[null,{"$f":"+'Baseline - external'!B55","v":"Growth of exports of G&S (US dollar terms, in percent)"},{"$f":"'Baseline - external'!M55","v":"..."},{"$f":"'Baseline - external'!N55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!O55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!P55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Q55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!R55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!S55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!T55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!U55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!V55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!W55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!X55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Y55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Z55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AA55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AB55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AC55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AD55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AE55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AF55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AG55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AH55","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+'Baseline - external'!B57","v":"Current transfers, net total"},{"$f":"'Baseline - external'!M57","v":"..."},{"$f":"'Baseline - external'!N57","v":"..."},{"$f":"'Baseline - external'!O57","v":"..."},{"$f":"'Baseline - external'!P57","v":"..."},{"$f":"'Baseline - external'!Q57","v":"..."},{"$f":"'Baseline - external'!R57","v":"..."},{"$f":"'Baseline - external'!S57","v":"..."},{"$f":"'Baseline - external'!T57","v":"..."},{"$f":"'Baseline - external'!U57","v":"..."},{"$f":"'Baseline - external'!V57","v":"..."},{"$f":"'Baseline - external'!W57","v":"..."},{"$f":"'Baseline - external'!X57","v":"..."},{"$f":"'Baseline - external'!Y57","v":"..."},{"$f":"'Baseline - external'!Z57","v":"..."},{"$f":"'Baseline - external'!AA57","v":"..."},{"$f":"'Baseline - external'!AB57","v":"..."},{"$f":"'Baseline - external'!AC57","v":"..."},{"$f":"'Baseline - external'!AD57","v":"..."},{"$f":"'Baseline - external'!AE57","v":"..."},{"$f":"'Baseline - external'!AF57","v":"..."},{"$f":"'Baseline - external'!AG57","v":"..."},{"$f":"'Baseline - external'!AH57","v":"..."}]
[null,{"$f":"+'Baseline - external'!B59","v":"Depreciation of NC (+: depreciation)"},{"$f":"'Baseline - external'!M59","v":"..."},{"$f":"'Baseline - external'!N59","v":"..."},{"$f":"('Baseline - external'!O59*0)+AB22","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!P59","v":"..."},{"$f":"'Baseline - external'!Q59","v":"..."},{"$f":"'Baseline - external'!R59","v":"..."},{"$f":"'Baseline - external'!S59","v":"..."},{"$f":"'Baseline - external'!T59","v":"..."},{"$f":"'Baseline - external'!U59","v":"..."},{"$f":"'Baseline - external'!V59","v":"..."},{"$f":"'Baseline - external'!W59","v":"..."},{"$f":"'Baseline - external'!X59","v":"..."},{"$f":"'Baseline - external'!Y59","v":"..."},{"$f":"'Baseline - external'!Z59","v":"..."},{"$f":"'Baseline - external'!AA59","v":"..."},{"$f":"'Baseline - external'!AB59","v":"..."},{"$f":"'Baseline - external'!AC59","v":"..."},{"$f":"'Baseline - external'!AD59","v":"..."},{"$f":"'Baseline - external'!AE59","v":"..."},{"$f":"'Baseline - external'!AF59","v":"..."},{"$f":"'Baseline - external'!AG59","v":"..."},{"$f":"'Baseline - external'!AH59","v":"..."}]
[]
[null,null,null,"Historical ",null,"Standard",null,null,"Average",null,"Average",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New commercial debt projected",{"$f":"IF(SUM(Ext_Debt_Data!$F$95:$Z$95)>0, 1, 0)","v":0}]
[null,"II. Averages and Standard Deviations ",null,"Average ",null,"Deviation",null,null,{"$f":"+'Baseline - external'!S68","v":" 2019-2024 "},null,{"$f":"+'Baseline - external'!U68","v":" 2025-2039 "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size of FX depreciation shock",{"$f":"'Input 6 - Tailored Tests'!H58","v":15}]
[null,{"$f":"+'Baseline - external'!B70","v":"Non-interest current account in percent of GDP"},null,{"$f":"'Baseline - external'!N70","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!P70","v":{"$error":"#DIV/0!"}},null,null,{"$f":"'Baseline - external'!S70","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!U70","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exchange rate pass through to inflation",{"$f":"'Input 6 - Tailored Tests'!L58","v":0.3}]
[null,{"$f":"+'Baseline - external'!B71","v":"Real GDP growth (in percent)"},null,{"$f":"'Baseline - external'!N71","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!P71","v":{"$error":"#DIV/0!"}},null,null,{"$f":"'Baseline - external'!S71","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!U71","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+'Baseline - external'!B72","v":"US GDP Deflator (percent change)"},null,{"$f":"'Baseline - external'!N72","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!P72","v":{"$error":"#DIV/0!"}},null,null,{"$f":"'Baseline - external'!S72","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!U72","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Increaase in cost in new commercial borrowing, bps",{"$f":"'Input 6 - Tailored Tests'!H52","v":400}]
[null,{"$f":"+'Baseline - external'!B73","v":"Growth of exports of G&S (US dollar terms, in percent)"},null,{"$f":"'Baseline - external'!N73","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!P73","v":{"$error":"#DIV/0!"}},null,null,{"$f":"'Baseline - external'!S73","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!U73","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+'Baseline - external'!B74","v":"Current official transfers in percent of GDP"},null,{"$f":"'Baseline - external'!N74","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!P74","v":{"$error":"#DIV/0!"}},null,null,{"$f":"'Baseline - external'!S74","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!U74","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 6 - Tailored Tests'!C53","v":"Shortening of maturity, for 3 years:"}]
[null,{"$f":"+'Baseline - external'!B75","v":"Net non-debt creating flows (FDI) to GDP ratio"},null,{"$f":"'Baseline - external'!N75","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!P75","v":{"$error":"#DIV/0!"}},null,null,{"$f":"'Baseline - external'!S75","v":{"$error":"#DIV/0!"}},null,{"$f":"'Baseline - external'!U75","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 6 - Tailored Tests'!C54","v":"If original maturity is greater than 5 years, new maturity is"},{"$f":"'Input 6 - Tailored Tests'!H54","v":5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 6 - Tailored Tests'!C55","v":"If original maturity is less than 5 years, new maturity is shortened by"},{"$f":"'Input 6 - Tailored Tests'!H55","v":0.66666666666666663}]
[null,"    ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 6 - Tailored Tests'!C56","v":"Shortening of grace period, for 3 years: shortened by"},{"$f":"'Input 6 - Tailored Tests'!H56","v":0.66666666666666663}]
[null,"New lending terms for the stress test"]
[]
[null,null,{"$f":"'Input 4 - External Financing'!G6","v":"Grace period"},{"$f":"'Input 4 - External Financing'!H6","v":"Loan Maturity"},"Maturity - Grace (to determine bullet / amortization)","Stress test"]
[null,null,null,null,"Bullet (1) or Amort. (>1)","Maturity","Grace","Maturity\n(rounded)","Grace\n(rounded)",null,"Interest rate"]
[null,{"$f":"'Input 4 - External Financing'!B34","v":"Eurobond"},{"$f":"'Input 4 - External Financing'!G34","v":0},{"$f":"'Input 4 - External Financing'!H34","v":0},{"$f":"IF((D35-C35)<=1, 1, 0)","v":1},{"$f":"IF(D35>5,$AB$28,$AB$29*D35)","v":0},{"$f":"IF(E35=1,F35-1,MIN($AB$30*F35,C35))","v":-1},{"$f":"ROUNDDOWN(F35,0)","v":0},{"$f":"ROUNDDOWN(G35,0)","v":-1},null,{"$f":"PV_stress_com!B24","v":0.04}]
[null,{"$f":"'Input 4 - External Financing'!B35","v":"Commecial Bank"},{"$f":"'Input 4 - External Financing'!G35","v":0},{"$f":"'Input 4 - External Financing'!H35","v":0},{"$f":"IF((D36-C36)<=1, 1, 0)","v":1},{"$f":"IF(D36>5,$AB$28,$AB$29*D36)","v":0},{"$f":"IF(E36=1,F36-1,MIN($AB$30*F36,C36))","v":-1},{"$f":"ROUNDDOWN(F36,0)","v":0},-1,null,{"$f":"PV_stress_com!B50","v":0.04}]
[null,{"$f":"'Input 4 - External Financing'!B36","v":"COM3"},{"$f":"'Input 4 - External Financing'!G36","v":0},{"$f":"'Input 4 - External Financing'!H36","v":0},{"$f":"IF((D37-C37)<=1, 1, 0)","v":1},{"$f":"IF(D37>5,$AB$28,$AB$29*D37)","v":0},-1,0,-1,null,{"$f":"PV_stress_com!B76","v":0.04}]
[null,{"$f":"'Input 4 - External Financing'!B37","v":"COM4"},{"$f":"'Input 4 - External Financing'!G37","v":0},{"$f":"'Input 4 - External Financing'!H37","v":0},{"$f":"IF((D38-C38)<=1, 1, 0)","v":1},0,{"$f":"IF(E38=1,F38-1,MIN($AB$30*F38,C38))","v":-1},0,-1,null,{"$f":"PV_stress_com!B102","v":0.04}]
[null,{"$f":"'Input 4 - External Financing'!B38","v":"COM5"},{"$f":"'Input 4 - External Financing'!G38","v":1},{"$f":"'Input 4 - External Financing'!H38","v":5},{"$f":"IF((D39-C39)<=1, 1, 0)","v":0},{"$f":"IF(D39>5,$AB$28,$AB$29*D39)","v":3.333333333333333},{"$f":"IF(E39=1,F39-1,MIN($AB$30*F39,C39))","v":1},{"$f":"ROUNDDOWN(F39,0)","v":3},{"$f":"ROUNDDOWN(G39,0)","v":1},null,{"$f":"PV_stress_com!B128","v":7.0000000000000007E-2}]
[]
[null,"Average lending terms used for residual financing",null,null,null,{"$f":"IF($I48=0, 0, (F35*$I49+F36*$I50+F37*$I51+F38*$I52+F39*$I53)/$I48)","v":0},{"$f":"IF($I48=0, 0, (G35*$I49+G36*$I50+G37*$I51+G38*$I52+G39*$I53)/$I48)","v":0},{"$f":"ROUNDDOWN(F41,0)","v":0},{"$f":"ROUNDDOWN(G41,0)","v":0},null,{"$f":"IF($I48=0, 0, (K35*$I49+K36*$I50+K37*$I51+K38*$I52+K39*$I53)/$I48)","v":0}]
[]
[]
[]
["Commercial financing (shock years)"]
[]
["New borrowing",null,null,null,null,null,null,null,"Total"]
[{"$f":"\"Total \"&'Input 4 - External Financing'!B$33","v":"Total Commercial"},null,null,null,{"$f":"+SUM(E49:E53)","v":0},{"$f":"+SUM(F49:F53)","v":0},{"$f":"+SUM(G49:G53)","v":0},null,{"$f":"SUM(E48:G48)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW_COM_ALL"]
[{"$f":"'Input 4 - External Financing'!B$34","v":"Eurobond"},null,null,null,{"$f":"Ext_Debt_Data!G96","v":0},{"$f":"Ext_Debt_Data!H96","v":0},{"$f":"Ext_Debt_Data!I96","v":0},null,{"$f":"SUM(E49:G49)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW_COM1"]
[{"$f":"'Input 4 - External Financing'!B$35","v":"Commecial Bank"},null,null,null,{"$f":"Ext_Debt_Data!G97","v":0},{"$f":"Ext_Debt_Data!H97","v":0},{"$f":"Ext_Debt_Data!I97","v":0},null,{"$f":"SUM(E50:G50)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW_COM2"]
[{"$f":"'Input 4 - External Financing'!B$36","v":"COM3"},null,null,null,{"$f":"Ext_Debt_Data!G98","v":0},{"$f":"Ext_Debt_Data!H98","v":0},{"$f":"Ext_Debt_Data!I98","v":0},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW_COM3"]
[{"$f":"'Input 4 - External Financing'!B$37","v":"COM4"},null,null,null,{"$f":"Ext_Debt_Data!G99","v":0},{"$f":"Ext_Debt_Data!H99","v":0},{"$f":"Ext_Debt_Data!I99","v":0},null,0]
[{"$f":"'Input 4 - External Financing'!B$38","v":"COM5"},null,null,null,{"$f":"Ext_Debt_Data!G100","v":0},{"$f":"Ext_Debt_Data!H100","v":0},{"$f":"Ext_Debt_Data!I100","v":0},null,0]
[]
["Commercial financing (shock years) - Baseline"]
[]
[{"$f":"PV_baseline_com!A8","v":"Total commercial"}]
[{"$f":"PV_baseline_com!A9","v":"Stock of new forex debt (in USD)"},null,null,null,{"$f":"PV_baseline_com!E9","v":{"$error":"#DIV/0!"}},{"$f":"PV_baseline_com!F9","v":{"$error":"#DIV/0!"}},{"$f":"PV_baseline_com!G9","v":{"$error":"#DIV/0!"}},{"$f":"PV_baseline_com!H9","v":{"$error":"#DIV/0!"}},{"$f":"PV_baseline_com!I9","v":{"$error":"#DIV/0!"}},{"$f":"PV_baseline_com!J9","v":{"$error":"#DIV/0!"}},{"$f":"PV_baseline_com!K9","v":{"$error":"#DIV/0!"}},{"$f":"PV_baseline_com!L9","v":{"$error":"#DIV/0!"}},{"$f":"PV_baseline_com!M9","v":{"$error":"#DIV/0!"}},{"$f":"PV_baseline_com!N9","v":{"$error":"#DIV/0!"}},{"$f":"PV_baseline_com!O9","v":{"$error":"#DIV/0!"}},{"$f":"PV_baseline_com!P9","v":{"$error":"#DIV/0!"}},{"$f":"PV_baseline_com!Q9","v":{"$error":"#DIV/0!"}},{"$f":"PV_baseline_com!R9","v":{"$error":"#DIV/0!"}},{"$f":"PV_baseline_com!S9","v":{"$error":"#DIV/0!"}},{"$f":"PV_baseline_com!T9","v":{"$error":"#DIV/0!"}},{"$f":"PV_baseline_com!U9","v":{"$error":"#DIV/0!"}},{"$f":"PV_baseline_com!V9","v":{"$error":"#DIV/0!"}},{"$f":"PV_baseline_com!W9","v":{"$error":"#DIV/0!"}},{"$f":"PV_baseline_com!X9","v":{"$error":"#DIV/0!"}}]
[{"$f":"PV_baseline_com!A10","v":"PV of debt"},null,null,null,{"$f":"PV_baseline_com!E10","v":{"$error":"#DIV/0!"}},{"$f":"PV_baseline_com!F10","v":{"$error":"#DIV/0!"}},{"$f":"PV_baseline_com!G10","v":{"$error":"#DIV/0!"}},{"$f":"PV_baseline_com!H10","v":{"$error":"#DIV/0!"}},{"$f":"PV_baseline_com!I10","v":{"$error":"#DIV/0!"}},{"$f":"PV_baseline_com!J10","v":{"$error":"#DIV/0!"}},{"$f":"PV_baseline_com!K10","v":{"$error":"#DIV/0!"}},{"$f":"PV_baseline_com!L10","v":{"$error":"#DIV/0!"}},{"$f":"PV_baseline_com!M10","v":{"$error":"#DIV/0!"}},{"$f":"PV_baseline_com!N10","v":{"$error":"#DIV/0!"}},{"$f":"PV_baseline_com!O10","v":{"$error":"#DIV/0!"}},{"$f":"PV_baseline_com!P10","v":{"$error":"#DIV/0!"}},{"$f":"PV_baseline_com!Q10","v":{"$error":"#DIV/0!"}},{"$f":"PV_baseline_com!R10","v":{"$error":"#DIV/0!"}},{"$f":"PV_baseline_com!S10","v":{"$error":"#DIV/0!"}},{"$f":"PV_baseline_com!T10","v":{"$error":"#DIV/0!"}},{"$f":"PV_baseline_com!U10","v":{"$error":"#DIV/0!"}},{"$f":"PV_baseline_com!V10","v":{"$error":"#DIV/0!"}},{"$f":"PV_baseline_com!W10","v":{"$error":"#DIV/0!"}},{"$f":"PV_baseline_com!X10","v":{"$error":"#DIV/0!"}}]
[{"$f":"PV_baseline_com!A11","v":"Total debt service (in USD)"},null,null,null,{"$f":"PV_baseline_com!E11","v":{"$error":"#DIV/0!"}},{"$f":"PV_baseline_com!F11","v":{"$error":"#DIV/0!"}},{"$f":"PV_baseline_com!G11","v":{"$error":"#DIV/0!"}},{"$f":"PV_baseline_com!H11","v":{"$error":"#DIV/0!"}},{"$f":"PV_baseline_com!I11","v":{"$error":"#DIV/0!"}},{"$f":"PV_baseline_com!J11","v":{"$error":"#DIV/0!"}},{"$f":"PV_baseline_com!K11","v":{"$error":"#DIV/0!"}},{"$f":"PV_baseline_com!L11","v":{"$error":"#DIV/0!"}},{"$f":"PV_baseline_com!M11","v":{"$error":"#DIV/0!"}},{"$f":"PV_baseline_com!N11","v":{"$error":"#DIV/0!"}},{"$f":"PV_baseline_com!O11","v":{"$error":"#DIV/0!"}},{"$f":"PV_baseline_com!P11","v":{"$error":"#DIV/0!"}},{"$f":"PV_baseline_com!Q11","v":{"$error":"#DIV/0!"}},{"$f":"PV_baseline_com!R11","v":{"$error":"#DIV/0!"}},{"$f":"PV_baseline_com!S11","v":{"$error":"#DIV/0!"}},{"$f":"PV_baseline_com!T11","v":{"$error":"#DIV/0!"}},{"$f":"PV_baseline_com!U11","v":{"$error":"#DIV/0!"}},{"$f":"PV_baseline_com!V11","v":{"$error":"#DIV/0!"}},{"$f":"PV_baseline_com!W11","v":{"$error":"#DIV/0!"}},{"$f":"PV_baseline_com!X11","v":{"$error":"#DIV/0!"}},null,null,"first 5 year"]
[{"$f":"PV_baseline_com!A12","v":"Interest"},null,null,null,{"$f":"PV_baseline_com!E12","v":{"$error":"#DIV/0!"}},{"$f":"PV_baseline_com!F12","v":{"$error":"#DIV/0!"}},{"$f":"PV_baseline_com!G12","v":{"$error":"#DIV/0!"}},{"$f":"PV_baseline_com!H12","v":{"$error":"#DIV/0!"}},{"$f":"PV_baseline_com!I12","v":{"$error":"#DIV/0!"}},{"$f":"PV_baseline_com!J12","v":{"$error":"#DIV/0!"}},{"$f":"PV_baseline_com!K12","v":{"$error":"#DIV/0!"}},{"$f":"PV_baseline_com!L12","v":{"$error":"#DIV/0!"}},{"$f":"PV_baseline_com!M12","v":{"$error":"#DIV/0!"}},{"$f":"PV_baseline_com!N12","v":{"$error":"#DIV/0!"}},{"$f":"PV_baseline_com!O12","v":{"$error":"#DIV/0!"}},{"$f":"PV_baseline_com!P12","v":{"$error":"#DIV/0!"}},{"$f":"PV_baseline_com!Q12","v":{"$error":"#DIV/0!"}},{"$f":"PV_baseline_com!R12","v":{"$error":"#DIV/0!"}},{"$f":"PV_baseline_com!S12","v":{"$error":"#DIV/0!"}},{"$f":"PV_baseline_com!T12","v":{"$error":"#DIV/0!"}},{"$f":"PV_baseline_com!U12","v":{"$error":"#DIV/0!"}},{"$f":"PV_baseline_com!V12","v":{"$error":"#DIV/0!"}},{"$f":"PV_baseline_com!W12","v":{"$error":"#DIV/0!"}},{"$f":"PV_baseline_com!X12","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(E61:X61)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(E61:L61)","v":{"$error":"#DIV/0!"}}]
[{"$f":"PV_baseline_com!A13","v":"Amortization"},null,null,null,{"$f":"PV_baseline_com!E13","v":{"$error":"#DIV/0!"}},{"$f":"PV_baseline_com!F13","v":{"$error":"#DIV/0!"}},{"$f":"PV_baseline_com!G13","v":{"$error":"#DIV/0!"}},{"$f":"PV_baseline_com!H13","v":{"$error":"#DIV/0!"}},{"$f":"PV_baseline_com!I13","v":{"$error":"#DIV/0!"}},{"$f":"PV_baseline_com!J13","v":{"$error":"#DIV/0!"}},{"$f":"PV_baseline_com!K13","v":{"$error":"#DIV/0!"}},{"$f":"PV_baseline_com!L13","v":{"$error":"#DIV/0!"}},{"$f":"PV_baseline_com!M13","v":{"$error":"#DIV/0!"}},{"$f":"PV_baseline_com!N13","v":{"$error":"#DIV/0!"}},{"$f":"PV_baseline_com!O13","v":{"$error":"#DIV/0!"}},{"$f":"PV_baseline_com!P13","v":{"$error":"#DIV/0!"}},{"$f":"PV_baseline_com!Q13","v":{"$error":"#DIV/0!"}},{"$f":"PV_baseline_com!R13","v":{"$error":"#DIV/0!"}},{"$f":"PV_baseline_com!S13","v":{"$error":"#DIV/0!"}},{"$f":"PV_baseline_com!T13","v":{"$error":"#DIV/0!"}},{"$f":"PV_baseline_com!U13","v":{"$error":"#DIV/0!"}},{"$f":"PV_baseline_com!V13","v":{"$error":"#DIV/0!"}},{"$f":"PV_baseline_com!W13","v":{"$error":"#DIV/0!"}},{"$f":"PV_baseline_com!X13","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(E62:X62)","v":{"$error":"#DIV/0!"}}]
[]
["Commercial financing (shock years) - Stress tests"]
[]
[{"$f":"A57","v":"Total commercial"}]
["Stock of new forex debt (in USD)",null,null,null,{"$f":"PV_stress_com!E12","v":0},{"$f":"PV_stress_com!F12","v":0},{"$f":"PV_stress_com!G12","v":0},{"$f":"PV_stress_com!H12","v":0},{"$f":"PV_stress_com!I12","v":0},{"$f":"PV_stress_com!J12","v":0},{"$f":"PV_stress_com!K12","v":0},{"$f":"PV_stress_com!L12","v":0},{"$f":"PV_stress_com!M12","v":0},{"$f":"PV_stress_com!N12","v":0},{"$f":"PV_stress_com!O12","v":0},{"$f":"PV_stress_com!P12","v":0},{"$f":"PV_stress_com!Q12","v":0},{"$f":"PV_stress_com!R12","v":0},{"$f":"PV_stress_com!S12","v":0},{"$f":"PV_stress_com!T12","v":0},{"$f":"PV_stress_com!U12","v":0},{"$f":"PV_stress_com!V12","v":0},{"$f":"PV_stress_com!W12","v":0},{"$f":"PV_stress_com!X12","v":0}]
["PV of debt",null,null,null,{"$f":"PV_stress_com!E13","v":0},{"$f":"PV_stress_com!F13","v":0},{"$f":"PV_stress_com!G13","v":0},{"$f":"PV_stress_com!H13","v":0},{"$f":"PV_stress_com!I13","v":0},{"$f":"PV_stress_com!J13","v":0},{"$f":"PV_stress_com!K13","v":0},{"$f":"PV_stress_com!L13","v":0},{"$f":"PV_stress_com!M13","v":0},{"$f":"PV_stress_com!N13","v":0},{"$f":"PV_stress_com!O13","v":0},{"$f":"PV_stress_com!P13","v":0},{"$f":"PV_stress_com!Q13","v":0},{"$f":"PV_stress_com!R13","v":0},{"$f":"PV_stress_com!S13","v":0},{"$f":"PV_stress_com!T13","v":0},{"$f":"PV_stress_com!U13","v":0},{"$f":"PV_stress_com!V13","v":0},{"$f":"PV_stress_com!W13","v":0},{"$f":"PV_stress_com!X13","v":0}]
["Total debt service (in USD)",null,null,null,{"$f":"PV_stress_com!E14","v":0},{"$f":"PV_stress_com!F14","v":0},{"$f":"PV_stress_com!G14","v":0},{"$f":"PV_stress_com!H14","v":0},{"$f":"PV_stress_com!I14","v":0},{"$f":"PV_stress_com!J14","v":0},{"$f":"PV_stress_com!K14","v":0},{"$f":"PV_stress_com!L14","v":0},{"$f":"PV_stress_com!M14","v":0},{"$f":"PV_stress_com!N14","v":0},{"$f":"PV_stress_com!O14","v":0},{"$f":"PV_stress_com!P14","v":0},{"$f":"PV_stress_com!Q14","v":0},{"$f":"PV_stress_com!R14","v":0},{"$f":"PV_stress_com!S14","v":0},{"$f":"PV_stress_com!T14","v":0},{"$f":"PV_stress_com!U14","v":0},{"$f":"PV_stress_com!V14","v":0},{"$f":"PV_stress_com!W14","v":0},{"$f":"PV_stress_com!X14","v":0},null,null,"first 5 year"]
["Interest",null,null,null,{"$f":"PV_stress_com!E15","v":0},{"$f":"PV_stress_com!F15","v":0},{"$f":"PV_stress_com!G15","v":0},{"$f":"PV_stress_com!H15","v":0},{"$f":"PV_stress_com!I15","v":0},{"$f":"PV_stress_com!J15","v":0},{"$f":"PV_stress_com!K15","v":0},{"$f":"PV_stress_com!L15","v":0},{"$f":"PV_stress_com!M15","v":0},{"$f":"PV_stress_com!N15","v":0},{"$f":"PV_stress_com!O15","v":0},{"$f":"PV_stress_com!P15","v":0},{"$f":"PV_stress_com!Q15","v":0},{"$f":"PV_stress_com!R15","v":0},{"$f":"PV_stress_com!S15","v":0},{"$f":"PV_stress_com!T15","v":0},{"$f":"PV_stress_com!U15","v":0},{"$f":"PV_stress_com!V15","v":0},{"$f":"PV_stress_com!W15","v":0},{"$f":"PV_stress_com!X15","v":0},null,{"$f":"SUM(E70:X70)","v":0},{"$f":"SUM(E70:L70)","v":0}]
["Amortization",null,null,null,{"$f":"PV_stress_com!E16","v":0},{"$f":"PV_stress_com!F16","v":0},{"$f":"PV_stress_com!G16","v":0},{"$f":"PV_stress_com!H16","v":0},{"$f":"PV_stress_com!I16","v":0},{"$f":"PV_stress_com!J16","v":0},{"$f":"PV_stress_com!K16","v":0},{"$f":"PV_stress_com!L16","v":0},{"$f":"PV_stress_com!M16","v":0},{"$f":"PV_stress_com!N16","v":0},{"$f":"PV_stress_com!O16","v":0},{"$f":"PV_stress_com!P16","v":0},{"$f":"PV_stress_com!Q16","v":0},{"$f":"PV_stress_com!R16","v":0},{"$f":"PV_stress_com!S16","v":0},{"$f":"PV_stress_com!T16","v":0},{"$f":"PV_stress_com!U16","v":0},{"$f":"PV_stress_com!V16","v":0},{"$f":"PV_stress_com!W16","v":0},{"$f":"PV_stress_com!X16","v":0},null,{"$f":"SUM(E71:X71)","v":0}]
[]
["Increase in external gross financing needs",null,null,null,{"$f":"E69-E60","v":{"$error":"#DIV/0!"}},{"$f":"F69-F60","v":{"$error":"#DIV/0!"}},{"$f":"G69-G60","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
["PV of residual financing",null,null,null,{"$f":"'PV Stress'!E150+'PV Stress'!E164","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!F150+'PV Stress'!F164","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!G150+'PV Stress'!G164","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!H150+'PV Stress'!H164","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!I150+'PV Stress'!I164","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!J150+'PV Stress'!J164","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!K150+'PV Stress'!K164","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!L150+'PV Stress'!L164","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!M150+'PV Stress'!M164","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!N150+'PV Stress'!N164","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!O150+'PV Stress'!O164","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!P150+'PV Stress'!P164","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!Q150+'PV Stress'!Q164","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!R150+'PV Stress'!R164","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!S150+'PV Stress'!S164","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!T150+'PV Stress'!T164","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!U150+'PV Stress'!U164","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!V150+'PV Stress'!V164","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!W150+'PV Stress'!W164","v":{"$error":"#DIV/0!"}},{"$f":"'PV Stress'!X150+'PV Stress'!X164","v":{"$error":"#DIV/0!"}}]
[]
["Adjustments to PV of debt",null,null,null,{"$f":"(E68-E59)+E75","v":{"$error":"#DIV/0!"}},{"$f":"(F68-F59)+F75","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Baseline PV of debt",null,null,{"$f":"Ext_Debt_Data!F371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!G371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!H371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!I371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!J371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!K371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!L371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!M371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!N371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!O371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!P371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!Q371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!R371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!S371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!T371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!U371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!V371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!W371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!X371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!Y371","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!Z371","v":{"$error":"#DIV/0!"}}]
["(in percent of GDP)",null,null,{"$f":"D78/'Baseline - external'!N48*100","v":{"$error":"#DIV/0!"}},{"$f":"E78/'Baseline - external'!O48*100","v":{"$error":"#DIV/0!"}},{"$f":"F78/'Baseline - external'!P48*100","v":{"$error":"#DIV/0!"}},{"$f":"G78/'Baseline - external'!Q48*100","v":{"$error":"#DIV/0!"}},{"$f":"H78/'Baseline - external'!R48*100","v":{"$error":"#DIV/0!"}},{"$f":"I78/'Baseline - external'!S48*100","v":{"$error":"#DIV/0!"}},{"$f":"J78/'Baseline - external'!T48*100","v":{"$error":"#DIV/0!"}},{"$f":"K78/'Baseline - external'!U48*100","v":{"$error":"#DIV/0!"}},{"$f":"L78/'Baseline - external'!V48*100","v":{"$error":"#DIV/0!"}},{"$f":"M78/'Baseline - external'!W48*100","v":{"$error":"#DIV/0!"}},{"$f":"N78/'Baseline - external'!X48*100","v":{"$error":"#DIV/0!"}},{"$f":"O78/'Baseline - external'!Y48*100","v":{"$error":"#DIV/0!"}},{"$f":"P78/'Baseline - external'!Z48*100","v":{"$error":"#DIV/0!"}},{"$f":"Q78/'Baseline - external'!AA48*100","v":{"$error":"#DIV/0!"}},{"$f":"R78/'Baseline - external'!AB48*100","v":{"$error":"#DIV/0!"}},{"$f":"S78/'Baseline - external'!AC48*100","v":{"$error":"#DIV/0!"}},{"$f":"T78/'Baseline - external'!AD48*100","v":{"$error":"#DIV/0!"}},{"$f":"U78/'Baseline - external'!AE48*100","v":{"$error":"#DIV/0!"}},{"$f":"V78/'Baseline - external'!AF48*100","v":{"$error":"#DIV/0!"}},{"$f":"W78/'Baseline - external'!AG48*100","v":{"$error":"#DIV/0!"}},{"$f":"X78/'Baseline - external'!AH48*100","v":{"$error":"#DIV/0!"}}]
["(in percent of exports)",null,null,{"$f":"D78/D85*100","v":{"$error":"#DIV/0!"}},{"$f":"E78/E85*100","v":{"$error":"#DIV/0!"}},{"$f":"F78/F85*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Revised PV of debt",null,null,{"$f":"D78+D77","v":{"$error":"#DIV/0!"}},{"$f":"E78+E77","v":{"$error":"#DIV/0!"}},{"$f":"F78+F77","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["(in percent of GDP)",null,null,{"$f":"D81/D84*100","v":{"$error":"#DIV/0!"}},{"$f":"E81/E84*100","v":{"$error":"#DIV/0!"}},{"$f":"F81/F84*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["(in percent of exports)",null,null,{"$f":"D81/D85*100","v":{"$error":"#DIV/0!"}},{"$f":"E81/E85*100","v":{"$error":"#DIV/0!"}},{"$f":"F81/F85*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Nominal GDP under the stress test",null,null,{"$f":"'C4_Market_financing'!D12","v":0},{"$f":"'C4_Market_financing'!E12","v":{"$error":"#DIV/0!"}},{"$f":"'C4_Market_financing'!F12","v":{"$error":"#DIV/0!"}},{"$f":"'C4_Market_financing'!G12","v":{"$error":"#DIV/0!"}},{"$f":"'C4_Market_financing'!H12","v":{"$error":"#DIV/0!"}},{"$f":"'C4_Market_financing'!I12","v":{"$error":"#DIV/0!"}},{"$f":"'C4_Market_financing'!J12","v":{"$error":"#DIV/0!"}},{"$f":"'C4_Market_financing'!K12","v":{"$error":"#DIV/0!"}},{"$f":"'C4_Market_financing'!L12","v":{"$error":"#DIV/0!"}},{"$f":"'C4_Market_financing'!M12","v":{"$error":"#DIV/0!"}},{"$f":"'C4_Market_financing'!N12","v":{"$error":"#DIV/0!"}},{"$f":"'C4_Market_financing'!O12","v":{"$error":"#DIV/0!"}},{"$f":"'C4_Market_financing'!P12","v":{"$error":"#DIV/0!"}},{"$f":"'C4_Market_financing'!Q12","v":{"$error":"#DIV/0!"}},{"$f":"'C4_Market_financing'!R12","v":{"$error":"#DIV/0!"}},{"$f":"'C4_Market_financing'!S12","v":{"$error":"#DIV/0!"}},{"$f":"'C4_Market_financing'!T12","v":{"$error":"#DIV/0!"}},{"$f":"'C4_Market_financing'!U12","v":{"$error":"#DIV/0!"}},{"$f":"'C4_Market_financing'!V12","v":{"$error":"#DIV/0!"}},{"$f":"'C4_Market_financing'!W12","v":{"$error":"#DIV/0!"}},{"$f":"'C4_Market_financing'!X12","v":{"$error":"#DIV/0!"}}]
["Exports under the baseline / stress test",null,null,{"$f":"'Macro-Debt_Data'!U29","v":0},{"$f":"'Macro-Debt_Data'!V29","v":0},{"$f":"'Macro-Debt_Data'!W29","v":0},{"$f":"'Macro-Debt_Data'!X29","v":0},{"$f":"'Macro-Debt_Data'!Y29","v":0},{"$f":"'Macro-Debt_Data'!Z29","v":0},{"$f":"'Macro-Debt_Data'!AA29","v":0},{"$f":"'Macro-Debt_Data'!AB29","v":0},{"$f":"'Macro-Debt_Data'!AC29","v":0},{"$f":"'Macro-Debt_Data'!AD29","v":0},{"$f":"'Macro-Debt_Data'!AE29","v":0},{"$f":"'Macro-Debt_Data'!AF29","v":0},{"$f":"'Macro-Debt_Data'!AG29","v":0},{"$f":"'Macro-Debt_Data'!AH29","v":0},{"$f":"'Macro-Debt_Data'!AI29","v":0},{"$f":"'Macro-Debt_Data'!AJ29","v":0},{"$f":"'Macro-Debt_Data'!AK29","v":0},{"$f":"'Macro-Debt_Data'!AL29","v":0},{"$f":"'Macro-Debt_Data'!AM29","v":0},{"$f":"'Macro-Debt_Data'!AN29","v":0},{"$f":"'Macro-Debt_Data'!AO29","v":0}]
[]
[]
["Baeline debt service",null,null,{"$f":"'Macro-Debt_Data'!U19+'Macro-Debt_Data'!U24","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!V19+'Macro-Debt_Data'!V24","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!W19+'Macro-Debt_Data'!W24","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!X19+'Macro-Debt_Data'!X24","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!Y19+'Macro-Debt_Data'!Y24","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!Z19+'Macro-Debt_Data'!Z24","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AA19+'Macro-Debt_Data'!AA24","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AB19+'Macro-Debt_Data'!AB24","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AC19+'Macro-Debt_Data'!AC24","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AD19+'Macro-Debt_Data'!AD24","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AE19+'Macro-Debt_Data'!AE24","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AF19+'Macro-Debt_Data'!AF24","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AG19+'Macro-Debt_Data'!AG24","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AH19+'Macro-Debt_Data'!AH24","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AI19+'Macro-Debt_Data'!AI24","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AJ19+'Macro-Debt_Data'!AJ24","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AK19+'Macro-Debt_Data'!AK24","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AL19+'Macro-Debt_Data'!AL24","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AM19+'Macro-Debt_Data'!AM24","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AN19+'Macro-Debt_Data'!AN24","v":{"$error":"#DIV/0!"}},{"$f":"'Macro-Debt_Data'!AO19+'Macro-Debt_Data'!AO24","v":{"$error":"#DIV/0!"}}]
["Adjustment to debt service",null,null,{"$f":"(D69-D60)+'PV Stress'!D152+'PV Stress'!D166","v":{"$error":"#DIV/0!"}},{"$f":"(E69-E60)+'PV Stress'!E152+'PV Stress'!E166","v":{"$error":"#DIV/0!"}},{"$f":"(F69-F60)+'PV Stress'!F152+'PV Stress'!F166","v":{"$error":"#DIV/0!"}},{"$f":"(G69-G60)+'PV Stress'!G152+'PV Stress'!G166","v":{"$error":"#DIV/0!"}},{"$f":"(H69-H60)+'PV Stress'!H152+'PV Stress'!H166","v":{"$error":"#DIV/0!"}},{"$f":"(I69-I60)+'PV Stress'!I152+'PV Stress'!I166","v":{"$error":"#DIV/0!"}},{"$f":"(J69-J60)+'PV Stress'!J152+'PV Stress'!J166","v":{"$error":"#DIV/0!"}},{"$f":"(K69-K60)+'PV Stress'!K152+'PV Stress'!K166","v":{"$error":"#DIV/0!"}},{"$f":"(L69-L60)+'PV Stress'!L152+'PV Stress'!L166","v":{"$error":"#DIV/0!"}},{"$f":"(M69-M60)+'PV Stress'!M152+'PV Stress'!M166","v":{"$error":"#DIV/0!"}},{"$f":"(N69-N60)+'PV Stress'!N152+'PV Stress'!N166","v":{"$error":"#DIV/0!"}},{"$f":"(O69-O60)+'PV Stress'!O152+'PV Stress'!O166","v":{"$error":"#DIV/0!"}},{"$f":"(P69-P60)+'PV Stress'!P152+'PV Stress'!P166","v":{"$error":"#DIV/0!"}},{"$f":"(Q69-Q60)+'PV Stress'!Q152+'PV Stress'!Q166","v":{"$error":"#DIV/0!"}},{"$f":"(R69-R60)+'PV Stress'!R152+'PV Stress'!R166","v":{"$error":"#DIV/0!"}},{"$f":"(S69-S60)+'PV Stress'!S152+'PV Stress'!S166","v":{"$error":"#DIV/0!"}},{"$f":"(T69-T60)+'PV Stress'!T152+'PV Stress'!T166","v":{"$error":"#DIV/0!"}},{"$f":"(U69-U60)+'PV Stress'!U152+'PV Stress'!U166","v":{"$error":"#DIV/0!"}},{"$f":"(V69-V60)+'PV Stress'!V152+'PV Stress'!V166","v":{"$error":"#DIV/0!"}},{"$f":"(W69-W60)+'PV Stress'!W152+'PV Stress'!W166","v":{"$error":"#DIV/0!"}},{"$f":"(X69-X60)+'PV Stress'!X152+'PV Stress'!X166","v":{"$error":"#DIV/0!"}}]
["Adjusted debt service",null,null,{"$f":"D88+D89","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"F88+F89","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
["Exports",null,null,{"$f":"'Macro-Debt_Data'!U29","v":0},{"$f":"'Macro-Debt_Data'!V29","v":0},{"$f":"'Macro-Debt_Data'!W29","v":0},{"$f":"'Macro-Debt_Data'!X29","v":0},{"$f":"'Macro-Debt_Data'!Y29","v":0},{"$f":"'Macro-Debt_Data'!Z29","v":0},{"$f":"'Macro-Debt_Data'!AA29","v":0},{"$f":"'Macro-Debt_Data'!AB29","v":0},{"$f":"'Macro-Debt_Data'!AC29","v":0},{"$f":"'Macro-Debt_Data'!AD29","v":0},{"$f":"'Macro-Debt_Data'!AE29","v":0},{"$f":"'Macro-Debt_Data'!AF29","v":0},{"$f":"'Macro-Debt_Data'!AG29","v":0},{"$f":"'Macro-Debt_Data'!AH29","v":0},{"$f":"'Macro-Debt_Data'!AI29","v":0},{"$f":"'Macro-Debt_Data'!AJ29","v":0},{"$f":"'Macro-Debt_Data'!AK29","v":0},{"$f":"'Macro-Debt_Data'!AL29","v":0},{"$f":"'Macro-Debt_Data'!AM29","v":0},{"$f":"'Macro-Debt_Data'!AN29","v":0},{"$f":"'Macro-Debt_Data'!AO29","v":0}]
["Revenue (excluding grants)",null,null,{"$f":"'Baseline - external'!N60/100*'Baseline - external'!N48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!O60/100*'Baseline - external'!O48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!P60/100*'Baseline - external'!P48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Q60/100*'Baseline - external'!Q48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!R60/100*'Baseline - external'!R48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!S60/100*'Baseline - external'!S48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!T60/100*'Baseline - external'!T48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!U60/100*'Baseline - external'!U48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!V60/100*'Baseline - external'!V48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!W60/100*'Baseline - external'!W48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!X60/100*'Baseline - external'!X48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Y60/100*'Baseline - external'!Y48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Z60/100*'Baseline - external'!Z48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AA60/100*'Baseline - external'!AA48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AB60/100*'Baseline - external'!AB48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AC60/100*'Baseline - external'!AC48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AD60/100*'Baseline - external'!AD48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AE60/100*'Baseline - external'!AE48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AF60/100*'Baseline - external'!AF48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AG60/100*'Baseline - external'!AG48","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AH60/100*'Baseline - external'!AH48","v":{"$error":"#VALUE!"}}]
[{"$f":"A81&\" to \"&A93","v":"Revised PV of debt to Exports"},null,null,{"$f":"'Baseline - external'!N36","v":{"$error":"#DIV/0!"}},{"$f":"(E78+E77)/E93*100","v":{"$error":"#DIV/0!"}},{"$f":"(F78+F77)/F93*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Debt service to exports ratio - stress test",null,null,{"$f":"D90/D93*100","v":{"$error":"#DIV/0!"}},{"$f":"E90/E93*100","v":{"$error":"#DIV/0!"}},{"$f":"F90/F93*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Debt service to exports ratio - baseline",null,null,{"$f":"'Baseline - external'!N39","v":"..."},{"$f":"'Baseline - external'!O39","v":"..."},{"$f":"'Baseline - external'!P39","v":"..."},{"$f":"'Baseline - external'!Q39","v":"..."},{"$f":"'Baseline - external'!R39","v":"..."},{"$f":"'Baseline - external'!S39","v":"..."},{"$f":"'Baseline - external'!T39","v":"..."},{"$f":"'Baseline - external'!U39","v":"..."},{"$f":"'Baseline - external'!V39","v":"..."},{"$f":"'Baseline - external'!W39","v":"..."},{"$f":"'Baseline - external'!X39","v":"..."},{"$f":"'Baseline - external'!Y39","v":"..."},{"$f":"'Baseline - external'!Z39","v":"..."},{"$f":"'Baseline - external'!AA39","v":"..."},{"$f":"'Baseline - external'!AB39","v":"..."},{"$f":"'Baseline - external'!AC39","v":"..."},{"$f":"'Baseline - external'!AD39","v":"..."},{"$f":"'Baseline - external'!AE39","v":"..."},{"$f":"'Baseline - external'!AF39","v":"..."},{"$f":"'Baseline - external'!AG39","v":"..."},{"$f":"'Baseline - external'!AH39","v":"..."}]
[null,null,null,null,{"$f":"IF(E97>E96,1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(F97>F96,1,\"\")","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Debt service to revenue ratio -stress test",null,null,{"$f":"D90/D94*100","v":{"$error":"#DIV/0!"}},{"$f":"E90/E94*100","v":{"$error":"#DIV/0!"}},{"$f":"F90/F94*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Debt service to revenue ratio - baseline",null,null,{"$f":"'Baseline - external'!N40","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!O40","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!P40","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Q40","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!R40","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!S40","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!T40","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!U40","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!V40","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!W40","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!X40","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Y40","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Z40","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AA40","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AB40","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AC40","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AD40","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AE40","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AF40","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AG40","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AH40","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,{"$f":"IF(E100>E99,1,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]

{"sheet":"PV_baseline_com","index":76,"n_rows":142,"n_cols":56,"rows_kept":142,"cut":false,"hidden":true,"merged":[[4,24,4,27],[4,4,4,7],[4,8,4,11],[4,12,4,15],[4,16,4,19],[4,20,4,23],[4,52,4,55],[4,28,4,31],[4,32,4,35],[4,36,4,39],[4,40,4,43],[4,44,4,47],[4,48,4,51]]}
[]
["NPV Calculations for New Loans"]
[]
[]
[{"$f":"Ext_Debt_Data!A95","v":"Commercial"}]
[]
[null,null,null,0,{"$f":"D7+1","v":1},{"$f":"E7+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
["Total commercial",null,null,{"$f":"PV_Base!D7","v":2019},{"$f":"PV_Base!E7","v":2020},{"$f":"PV_Base!F7","v":2021},{"$f":"PV_Base!G7","v":2022},{"$f":"PV_Base!H7","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
[{"$f":"C34","v":"Stock of new forex debt (in USD)"},null,null,{"$f":"D34+D60+D86+D112+D138","v":{"$error":"#DIV/0!"}},{"$f":"E34+E60+E86+E112+E138","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"C24","v":"PV of debt"},null,null,{"$f":"D35+D61+D87+D113+D139","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"C36","v":"Total debt service (in USD)"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Interest",null,null,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Amortization",null,null,{"$f":"D38+D64+D90+D116+D142","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[{"$f":"PV_Base!A508","v":"Eurobond"},null,null,{"$f":"D$7","v":0},{"$f":"D17+1","v":1},{"$f":"E17+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& A17&\"\"","v":"Grace Eurobond"},{"$f":"'Input 4 - External Financing'!G34","v":0},null,{"$f":"D$8","v":2019},{"$f":"PV_Base!E7","v":2020},{"$f":"PV_Base!F7","v":2021},{"$f":"PV_Base!G7","v":2022},{"$f":"PV_Base!H7","v":2023},{"$f":"PV_Base!I7","v":2024},{"$f":"PV_Base!J7","v":2025},{"$f":"PV_Base!K7","v":2026},{"$f":"PV_Base!L7","v":2027},{"$f":"PV_Base!M7","v":2028},{"$f":"PV_Base!N7","v":2029},{"$f":"PV_Base!O7","v":2030},{"$f":"PV_Base!P7","v":2031},{"$f":"PV_Base!Q7","v":2032},{"$f":"PV_Base!R7","v":2033},{"$f":"PV_Base!S7","v":2034},{"$f":"PV_Base!T7","v":2035},{"$f":"PV_Base!U7","v":2036},{"$f":"PV_Base!V7","v":2037},{"$f":"PV_Base!W7","v":2038},{"$f":"PV_Base!X7","v":2039},{"$f":"PV_Base!Y7","v":2040},{"$f":"PV_Base!Z7","v":2041},{"$f":"PV_Base!AA7","v":2042},{"$f":"PV_Base!AB7","v":2043},{"$f":"PV_Base!AC7","v":2044},{"$f":"PV_Base!AD7","v":2045},{"$f":"PV_Base!AE7","v":2046},{"$f":"PV_Base!AF7","v":2047},{"$f":"PV_Base!AG7","v":2048},{"$f":"PV_Base!AH7","v":2049},{"$f":"PV_Base!AI7","v":2050},{"$f":"PV_Base!AJ7","v":2051},{"$f":"PV_Base!AK7","v":2052},{"$f":"PV_Base!AL7","v":2053},{"$f":"PV_Base!AM7","v":2054},{"$f":"PV_Base!AN7","v":2055},{"$f":"PV_Base!AO7","v":2056},{"$f":"PV_Base!AP7","v":2057},{"$f":"PV_Base!AQ7","v":2058},{"$f":"PV_Base!AR7","v":2059},{"$f":"PV_Base!AS7","v":2060},{"$f":"PV_Base!AT7","v":2061},{"$f":"PV_Base!AU7","v":2062},{"$f":"PV_Base!AV7","v":2063},{"$f":"PV_Base!AW7","v":2064},{"$f":"PV_Base!AX7","v":2065},{"$f":"PV_Base!AY7","v":2066},{"$f":"PV_Base!AZ7","v":2067},{"$f":"PV_Base!BA7","v":2068},{"$f":"PV_Base!BB7","v":2069},{"$f":"PV_Base!BC7","v":2070},{"$f":"PV_Base!BD7","v":2071}]
[{"$f":"+\"Maturity \"& A17&\"\"","v":"Maturity Eurobond"},{"$f":"'Input 4 - External Financing'!H34","v":0},{"$f":"PV_Base!C510","v":"Base"},100]
[{"$f":"+\"Interest \"& A17&\"\"","v":"Interest Eurobond"},{"$f":"'Input 4 - External Financing'!F34","v":0},{"$f":"PV_Base!C511","v":"Debt stock"},{"$f":"D19-D21","v":100},{"$f":"D20-E21","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
[{"$f":"+\"Discount \"& A17&\"\"","v":"Discount Eurobond"},{"$f":"'Input 4 - External Financing'!E34","v":0.05},{"$f":"PV_Base!C512","v":"Amortization"},{"$f":"IF(D17-D17-1<B18,0,IF(D17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(E17-D17-1<B18,0,IF(E17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(F17-D17-1<B18,0,IF(F17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(G17-D17-1<B18,0,IF(G17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(H17-D17-1<B18,0,IF(H17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(I17-D17-1<B18,0,IF(I17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(J17-D17-1<B18,0,IF(J17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(K17-D17-1<B18,0,IF(K17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(L17-D17-1<B18,0,IF(L17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(M17-D17-1<B18,0,IF(M17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(N17-D17-1<B18,0,IF(N17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(O17-D17-1<B18,0,IF(O17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(P17-D17-1<B18,0,IF(P17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(Q17-D17-1<B18,0,IF(Q17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(R17-D17-1<B18,0,IF(R17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(S17-D17-1<B18,0,IF(S17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(T17-D17-1<B18,0,IF(T17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(U17-D17-1<B18,0,IF(U17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(V17-D17-1<B18,0,IF(V17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(W17-D17-1<B18,0,IF(W17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(X17-D17-1<B18,0,IF(X17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(Y17-D17-1<B18,0,IF(Y17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(Z17-D17-1<B18,0,IF(Z17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(AA17-D17-1<B18,0,IF(AA17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(AB17-D17-1<B18,0,IF(AB17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(AC17-D17-1<B18,0,IF(AC17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(AD17-D17-1<B18,0,IF(AD17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(AE17-D17-1<B18,0,IF(AE17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(AF17-D17-1<B18,0,IF(AF17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(AG17-D17-1<B18,0,IF(AG17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(AH17-D17-1<B18,0,IF(AH17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(AI17-D17-1<B18,0,IF(AI17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(AJ17-D17-1<B18,0,IF(AJ17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(AK17-D17-1<B18,0,IF(AK17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(AL17-D17-1<B18,0,IF(AL17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(AM17-D17-1<B18,0,IF(AM17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(AN17-D17-1<B18,0,IF(AN17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(AO17-D17-1<B18,0,IF(AO17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(AP17-D17-1<B18,0,IF(AP17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(AQ17-D17-1<B18,0,IF(AQ17-D17-1<B19,D19/(B19-B18),0))","v":0}]
[null,null,{"$f":"PV_Base!C513","v":"Interest"},null,{"$f":"$B20*D20","v":0},{"$f":"$B20*E20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C514","v":"Total debt service"},{"$f":"D21+D22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C515","v":"PV of debt"},{"$f":"IF($B20>=$B21, D20, NPV($B21,E23:$BD23))","v":0},{"$f":"IF($B20>=$B21, E20, NPV($B21,F23:$BD23))","v":0},{"$f":"IF($B20>=$B21, F20, NPV($B21,G23:$BD23))","v":0},{"$f":"IF($B20>=$B21, G20, NPV($B21,H23:$BD23))","v":0},{"$f":"IF($B20>=$B21, H20, NPV($B21,I23:$BD23))","v":0},{"$f":"IF($B20>=$B21, I20, NPV($B21,J23:$BD23))","v":0},{"$f":"IF($B20>=$B21, J20, NPV($B21,K23:$BD23))","v":0},{"$f":"IF($B20>=$B21, K20, NPV($B21,L23:$BD23))","v":0},{"$f":"IF($B20>=$B21, L20, NPV($B21,M23:$BD23))","v":0},{"$f":"IF($B20>=$B21, M20, NPV($B21,N23:$BD23))","v":0},{"$f":"IF($B20>=$B21, N20, NPV($B21,O23:$BD23))","v":0},{"$f":"IF($B20>=$B21, O20, NPV($B21,P23:$BD23))","v":0},{"$f":"IF($B20>=$B21, P20, NPV($B21,Q23:$BD23))","v":0},{"$f":"IF($B20>=$B21, Q20, NPV($B21,R23:$BD23))","v":0},{"$f":"IF($B20>=$B21, R20, NPV($B21,S23:$BD23))","v":0},{"$f":"IF($B20>=$B21, S20, NPV($B21,T23:$BD23))","v":0},{"$f":"IF($B20>=$B21, T20, NPV($B21,U23:$BD23))","v":0},{"$f":"IF($B20>=$B21, U20, NPV($B21,V23:$BD23))","v":0},{"$f":"IF($B20>=$B21, V20, NPV($B21,W23:$BD23))","v":0},{"$f":"IF($B20>=$B21, W20, NPV($B21,X23:$BD23))","v":0},{"$f":"IF($B20>=$B21, X20, NPV($B21,Y23:$BD23))","v":0},{"$f":"IF($B20>=$B21, Y20, NPV($B21,Z23:$BD23))","v":0},{"$f":"IF($B20>=$B21, Z20, NPV($B21,AA23:$BD23))","v":0},{"$f":"IF($B20>=$B21, AA20, NPV($B21,AB23:$BD23))","v":0},{"$f":"IF($B20>=$B21, AB20, NPV($B21,AC23:$BD23))","v":0},{"$f":"IF($B20>=$B21, AC20, NPV($B21,AD23:$BD23))","v":0},{"$f":"IF($B20>=$B21, AD20, NPV($B21,AE23:$BD23))","v":0},{"$f":"IF($B20>=$B21, AE20, NPV($B21,AF23:$BD23))","v":0},{"$f":"IF($B20>=$B21, AF20, NPV($B21,AG23:$BD23))","v":0},{"$f":"IF($B20>=$B21, AG20, NPV($B21,AH23:$BD23))","v":0},{"$f":"IF($B20>=$B21, AH20, NPV($B21,AI23:$BD23))","v":0},{"$f":"IF($B20>=$B21, AI20, NPV($B21,AJ23:$BD23))","v":0},{"$f":"IF($B20>=$B21, AJ20, NPV($B21,AK23:$BD23))","v":0},{"$f":"IF($B20>=$B21, AK20, NPV($B21,AL23:$BD23))","v":0},{"$f":"IF($B20>=$B21, AL20, NPV($B21,AM23:$BD23))","v":0},{"$f":"IF($B20>=$B21, AM20, NPV($B21,AN23:$BD23))","v":0},{"$f":"IF($B20>=$B21, AN20, NPV($B21,AO23:$BD23))","v":0},{"$f":"IF($B20>=$B21, AO20, NPV($B21,AP23:$BD23))","v":0},{"$f":"IF($B20>=$B21, AP20, NPV($B21,AQ23:$BD23))","v":0},{"$f":"IF($B20>=$B21, AQ20, NPV($B21,AR23:$BD23))","v":0}]
[null,null,{"$f":"PV_Base!C516","v":"Grant element"},{"$f":"IF(D24=0,0,(1-D24/D20)*100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C517","v":"t-g>0"},{"$f":"IF(D17-$B18>0,D17-$B18,0)","v":0},{"$f":"IF(E17-$B18>0,E17-$B18,0)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27]
[null,null,null,{"$f":"IF(D26=0,0,CHOOSE(D26,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33,AF33))","v":0},{"$f":"IF(E26=0,0,CHOOSE(E26,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33,AF33))","v":0},{"$f":"IF(F26=0,0,CHOOSE(F26,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33,AF33))","v":0},{"$f":"IF(G26=0,0,CHOOSE(G26,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33,AF33))","v":0},{"$f":"IF(H26=0,0,CHOOSE(H26,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33,AF33))","v":0},{"$f":"IF(I26=0,0,CHOOSE(I26,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33,AF33))","v":0},{"$f":"IF(J26=0,0,CHOOSE(J26,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33,AF33))","v":0},{"$f":"IF(K26=0,0,CHOOSE(K26,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33,AF33))","v":0},{"$f":"IF(L26=0,0,CHOOSE(L26,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33,AF33))","v":0},{"$f":"IF(M26=0,0,CHOOSE(M26,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33,AF33))","v":0},{"$f":"IF(N26=0,0,CHOOSE(N26,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33,AF33))","v":0},{"$f":"IF(O26=0,0,CHOOSE(O26,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33,AF33))","v":0},{"$f":"IF(P26=0,0,CHOOSE(P26,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33,AF33))","v":0},{"$f":"IF(Q26=0,0,CHOOSE(Q26,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33,AF33))","v":0},{"$f":"IF(R26=0,0,CHOOSE(R26,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33,AF33))","v":0},{"$f":"IF(S26=0,0,CHOOSE(S26,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33,AF33))","v":0},{"$f":"IF(T26=0,0,CHOOSE(T26,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33,AF33))","v":0},{"$f":"IF(U26=0,0,CHOOSE(U26,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33,AF33))","v":0},{"$f":"IF(V26=0,0,CHOOSE(V26,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33,AF33))","v":0},{"$f":"IF(W26=0,0,CHOOSE(W26,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33,AF33))","v":0},{"$f":"IF(X26=0,0,CHOOSE(X26,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33,AF33))","v":0},{"$f":"IF(Y26=0,0,CHOOSE(Y26,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33,AF33))","v":0},{"$f":"IF(Z26=0,0,CHOOSE(Z26,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33,AF33))","v":0},{"$f":"IF(AA26=0,0,CHOOSE(AA26,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33,AF33))","v":0},{"$f":"IF(AB26=0,0,CHOOSE(AB26,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33,AF33))","v":0},{"$f":"IF(AC26=0,0,CHOOSE(AC26,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33,AF33))","v":0},{"$f":"IF(AD26=0,0,CHOOSE(AD26,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33,AF33))","v":0},{"$f":"IF(AE26=0,0,CHOOSE(AE26,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33,AF33))","v":0}]
[null,null,{"$f":"PV_Base!C519","v":"t-m condition"},{"$f":"IF(D17-$B19>0,D17-$B19,0)","v":0},{"$f":"IF(E17-$B19>0,E17-$B19,0)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27]
[null,null,null,{"$f":"IF(D28=0,0,CHOOSE(D28,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33))","v":0},{"$f":"IF(E28=0,0,CHOOSE(E28,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33))","v":0},{"$f":"IF(F28=0,0,CHOOSE(F28,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33))","v":0},{"$f":"IF(G28=0,0,CHOOSE(G28,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33))","v":0},{"$f":"IF(H28=0,0,CHOOSE(H28,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33))","v":0},{"$f":"IF(I28=0,0,CHOOSE(I28,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33))","v":0},{"$f":"IF(J28=0,0,CHOOSE(J28,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33))","v":0},{"$f":"IF(K28=0,0,CHOOSE(K28,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33))","v":0},{"$f":"IF(L28=0,0,CHOOSE(L28,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33))","v":0},{"$f":"IF(M28=0,0,CHOOSE(M28,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33))","v":0},{"$f":"IF(N28=0,0,CHOOSE(N28,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33))","v":0},{"$f":"IF(O28=0,0,CHOOSE(O28,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33))","v":0},{"$f":"IF(P28=0,0,CHOOSE(P28,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33))","v":0},{"$f":"IF(Q28=0,0,CHOOSE(Q28,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33))","v":0},{"$f":"IF(R28=0,0,CHOOSE(R28,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33))","v":0},{"$f":"IF(S28=0,0,CHOOSE(S28,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33))","v":0},{"$f":"IF(T28=0,0,CHOOSE(T28,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33))","v":0},{"$f":"IF(U28=0,0,CHOOSE(U28,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33))","v":0},{"$f":"IF(V28=0,0,CHOOSE(V28,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33))","v":0},{"$f":"IF(W28=0,0,CHOOSE(W28,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33))","v":0},{"$f":"IF(X28=0,0,CHOOSE(X28,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33))","v":0},{"$f":"IF(Y28=0,0,CHOOSE(Y28,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33))","v":0},{"$f":"IF(Z28=0,0,CHOOSE(Z28,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33))","v":0},{"$f":"IF(AA28=0,0,CHOOSE(AA28,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33))","v":0},{"$f":"IF(AB28=0,0,CHOOSE(AB28,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33))","v":0},{"$f":"IF(AC28=0,0,CHOOSE(AC28,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33))","v":0},{"$f":"IF(AD28=0,0,CHOOSE(AD28,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33))","v":0},{"$f":"IF(AE28=0,0,CHOOSE(AE28,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33))","v":0}]
[]
[{"$f":"+\"Output \"& PV_Base!A508&\"\"","v":"Output Eurobond"},null,null,{"$f":"D$8","v":2019},{"$f":"D31+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046]
[null,null,{"$f":"PV_Base!C523","v":"New forex borrowing (gross, USD)"},null,{"$f":"Ext_Debt_Data!G96","v":0},{"$f":"Ext_Debt_Data!H96","v":0},{"$f":"Ext_Debt_Data!I96","v":0}]
[null,null,{"$f":"PV_Base!C524","v":"cumulative"},{"$f":"D32","v":0},{"$f":"SUM(D32:E32)","v":0},{"$f":"SUM(D32:F32)","v":0},{"$f":"SUM(D32:G32)","v":0},{"$f":"SUM(D32:H32)","v":0},{"$f":"SUM(D32:I32)","v":0},{"$f":"SUM(D32:J32)","v":0},{"$f":"SUM(D32:K32)","v":0},{"$f":"SUM(D32:L32)","v":0},{"$f":"SUM(D32:M32)","v":0},{"$f":"SUM(D32:N32)","v":0},{"$f":"SUM(D32:O32)","v":0},{"$f":"SUM(D32:P32)","v":0},{"$f":"SUM(D32:Q32)","v":0},{"$f":"SUM(D32:R32)","v":0},{"$f":"SUM(D32:S32)","v":0},{"$f":"SUM(D32:T32)","v":0},{"$f":"SUM(D32:U32)","v":0},{"$f":"SUM(D32:V32)","v":0},{"$f":"SUM(D32:W32)","v":0},{"$f":"SUM(D32:X32)","v":0},{"$f":"SUM(D32:Y32)","v":0},{"$f":"SUM(D32:Z32)","v":0},{"$f":"SUM(D32:AA32)","v":0},{"$f":"SUM(D32:AB32)","v":0},{"$f":"SUM(D32:AC32)","v":0},{"$f":"SUM(D32:AD32)","v":0},{"$f":"SUM(D32:AE32)","v":0}]
[null,null,{"$f":"PV_Base!C525","v":"Stock of new forex debt (in USD)"},{"$f":"D32-D38","v":{"$error":"#DIV/0!"}},{"$f":"D34+E32-E38","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"PV_Base!C526","v":"PV of debt   Eurobond"},{"$f":"IF($B20>=$B21, D32, D32*D24/100)","v":0},{"$f":"IF($B20>=$B21,D35-E38+E32,D35*(1+$B21)-E36+E32*$D24/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B20>=$B21,E35-F38+F32,E35*(1+$B21)-F36+F32*$D24/100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"PV_Base!C527","v":"Total debt service (in USD)"},{"$f":"D37+D38","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"PV_Base!C528","v":"Interest"},0,{"$f":"$B20*D34","v":{"$error":"#DIV/0!"}},{"$f":"$B20*E34","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"PV_Base!C529","v":"Amortization"},{"$f":"(D27-D29)/(B19-B18)","v":{"$error":"#DIV/0!"}},{"$f":"(E27-E29)/(B19-B18)","v":{"$error":"#DIV/0!"}},{"$f":"(F27-F29)/(B19-B18)","v":{"$error":"#DIV/0!"}},{"$f":"(G27-G29)/(B19-B18)","v":{"$error":"#DIV/0!"}},{"$f":"(H27-H29)/(B19-B18)","v":{"$error":"#DIV/0!"}},{"$f":"(I27-I29)/(B19-B18)","v":{"$error":"#DIV/0!"}},{"$f":"(J27-J29)/(B19-B18)","v":{"$error":"#DIV/0!"}},{"$f":"(K27-K29)/(B19-B18)","v":{"$error":"#DIV/0!"}},{"$f":"(L27-L29)/(B19-B18)","v":{"$error":"#DIV/0!"}},{"$f":"(M27-M29)/(B19-B18)","v":{"$error":"#DIV/0!"}},{"$f":"(N27-N29)/(B19-B18)","v":{"$error":"#DIV/0!"}},{"$f":"(O27-O29)/(B19-B18)","v":{"$error":"#DIV/0!"}},{"$f":"(P27-P29)/(B19-B18)","v":{"$error":"#DIV/0!"}},{"$f":"(Q27-Q29)/(B19-B18)","v":{"$error":"#DIV/0!"}},{"$f":"(R27-R29)/(B19-B18)","v":{"$error":"#DIV/0!"}},{"$f":"(S27-S29)/(B19-B18)","v":{"$error":"#DIV/0!"}},{"$f":"(T27-T29)/(B19-B18)","v":{"$error":"#DIV/0!"}},{"$f":"(U27-U29)/(B19-B18)","v":{"$error":"#DIV/0!"}},{"$f":"(V27-V29)/(B19-B18)","v":{"$error":"#DIV/0!"}},{"$f":"(W27-W29)/(B19-B18)","v":{"$error":"#DIV/0!"}},{"$f":"(X27-X29)/(B19-B18)","v":{"$error":"#DIV/0!"}},{"$f":"(Y27-Y29)/(B19-B18)","v":{"$error":"#DIV/0!"}},{"$f":"(Z27-Z29)/(B19-B18)","v":{"$error":"#DIV/0!"}},{"$f":"(AA27-AA29)/(B19-B18)","v":{"$error":"#DIV/0!"}},{"$f":"(AB27-AB29)/(B19-B18)","v":{"$error":"#DIV/0!"}},{"$f":"(AC27-AC29)/(B19-B18)","v":{"$error":"#DIV/0!"}},{"$f":"(AD27-AD29)/(B19-B18)","v":{"$error":"#DIV/0!"}},{"$f":"(AE27-AE29)/(B19-B18)","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[{"$f":"PV_Base!A534","v":"Commecial Bank"},null,null,{"$f":"D$17","v":0},{"$f":"E$17","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& A43&\"\"","v":"Grace Commecial Bank"},{"$f":"'Input 4 - External Financing'!G35","v":0},null,{"$f":"D$8","v":2019},{"$f":"D44+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
[{"$f":"+\"Maturity \"& A43&\"\"","v":"Maturity Commecial Bank"},{"$f":"'Input 4 - External Financing'!H35","v":0},{"$f":"PV_Base!C536","v":"Base"},100]
[{"$f":"+\"Interest \"& A43&\"\"","v":"Interest Commecial Bank"},{"$f":"'Input 4 - External Financing'!F35","v":0},{"$f":"PV_Base!C537","v":"Debt stock"},{"$f":"D45-D47","v":100},{"$f":"D46-E47","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
[{"$f":"+\"Discount \"& A43&\"\"","v":"Discount Commecial Bank"},{"$f":"'Input 4 - External Financing'!E35","v":0.05},{"$f":"PV_Base!C538","v":"Amortization"},{"$f":"IF(D43-D43-1<B44,0,IF(D43-D43-1<B45,D45/(B45-B44),0))","v":0},{"$f":"IF(E43-D43-1<B44,0,IF(E43-D43-1<B45,D45/(B45-B44),0))","v":0},{"$f":"IF(F43-D43-1<B44,0,IF(F43-D43-1<B45,D45/(B45-B44),0))","v":0},{"$f":"IF(G43-D43-1<B44,0,IF(G43-D43-1<B45,D45/(B45-B44),0))","v":0},{"$f":"IF(H43-D43-1<B44,0,IF(H43-D43-1<B45,D45/(B45-B44),0))","v":0},{"$f":"IF(I43-D43-1<B44,0,IF(I43-D43-1<B45,D45/(B45-B44),0))","v":0},{"$f":"IF(J43-D43-1<B44,0,IF(J43-D43-1<B45,D45/(B45-B44),0))","v":0},{"$f":"IF(K43-D43-1<B44,0,IF(K43-D43-1<B45,D45/(B45-B44),0))","v":0},{"$f":"IF(L43-D43-1<B44,0,IF(L43-D43-1<B45,D45/(B45-B44),0))","v":0},{"$f":"IF(M43-D43-1<B44,0,IF(M43-D43-1<B45,D45/(B45-B44),0))","v":0},{"$f":"IF(N43-D43-1<B44,0,IF(N43-D43-1<B45,D45/(B45-B44),0))","v":0},{"$f":"IF(O43-D43-1<B44,0,IF(O43-D43-1<B45,D45/(B45-B44),0))","v":0},{"$f":"IF(P43-D43-1<B44,0,IF(P43-D43-1<B45,D45/(B45-B44),0))","v":0},{"$f":"IF(Q43-D43-1<B44,0,IF(Q43-D43-1<B45,D45/(B45-B44),0))","v":0},{"$f":"IF(R43-D43-1<B44,0,IF(R43-D43-1<B45,D45/(B45-B44),0))","v":0},{"$f":"IF(S43-D43-1<B44,0,IF(S43-D43-1<B45,D45/(B45-B44),0))","v":0},{"$f":"IF(T43-D43-1<B44,0,IF(T43-D43-1<B45,D45/(B45-B44),0))","v":0},{"$f":"IF(U43-D43-1<B44,0,IF(U43-D43-1<B45,D45/(B45-B44),0))","v":0},{"$f":"IF(V43-D43-1<B44,0,IF(V43-D43-1<B45,D45/(B45-B44),0))","v":0},{"$f":"IF(W43-D43-1<B44,0,IF(W43-D43-1<B45,D45/(B45-B44),0))","v":0},{"$f":"IF(X43-D43-1<B44,0,IF(X43-D43-1<B45,D45/(B45-B44),0))","v":0},{"$f":"IF(Y43-D43-1<B44,0,IF(Y43-D43-1<B45,D45/(B45-B44),0))","v":0},{"$f":"IF(Z43-D43-1<B44,0,IF(Z43-D43-1<B45,D45/(B45-B44),0))","v":0},{"$f":"IF(AA43-D43-1<B44,0,IF(AA43-D43-1<B45,D45/(B45-B44),0))","v":0},{"$f":"IF(AB43-D43-1<B44,0,IF(AB43-D43-1<B45,D45/(B45-B44),0))","v":0},{"$f":"IF(AC43-D43-1<B44,0,IF(AC43-D43-1<B45,D45/(B45-B44),0))","v":0},{"$f":"IF(AD43-D43-1<B44,0,IF(AD43-D43-1<B45,D45/(B45-B44),0))","v":0},{"$f":"IF(AE43-D43-1<B44,0,IF(AE43-D43-1<B45,D45/(B45-B44),0))","v":0},{"$f":"IF(AF43-D43-1<B44,0,IF(AF43-D43-1<B45,D45/(B45-B44),0))","v":0},{"$f":"IF(AG43-D43-1<B44,0,IF(AG43-D43-1<B45,D45/(B45-B44),0))","v":0},{"$f":"IF(AH43-D43-1<B44,0,IF(AH43-D43-1<B45,D45/(B45-B44),0))","v":0},{"$f":"IF(AI43-D43-1<B44,0,IF(AI43-D43-1<B45,D45/(B45-B44),0))","v":0},{"$f":"IF(AJ43-D43-1<B44,0,IF(AJ43-D43-1<B45,D45/(B45-B44),0))","v":0},{"$f":"IF(AK43-D43-1<B44,0,IF(AK43-D43-1<B45,D45/(B45-B44),0))","v":0},{"$f":"IF(AL43-D43-1<B44,0,IF(AL43-D43-1<B45,D45/(B45-B44),0))","v":0},{"$f":"IF(AM43-D43-1<B44,0,IF(AM43-D43-1<B45,D45/(B45-B44),0))","v":0},{"$f":"IF(AN43-D43-1<B44,0,IF(AN43-D43-1<B45,D45/(B45-B44),0))","v":0},{"$f":"IF(AO43-D43-1<B44,0,IF(AO43-D43-1<B45,D45/(B45-B44),0))","v":0},{"$f":"IF(AP43-D43-1<B44,0,IF(AP43-D43-1<B45,D45/(B45-B44),0))","v":0},{"$f":"IF(AQ43-D43-1<B44,0,IF(AQ43-D43-1<B45,D45/(B45-B44),0))","v":0}]
[null,null,{"$f":"PV_Base!C539","v":"Interest"},null,{"$f":"$B46*D46","v":0},{"$f":"$B46*E46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C540","v":"Total debt service"},{"$f":"D47+D48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C541","v":"PV of debt"},{"$f":"IF($B46>=$B47, D46, NPV($B47,E49:$BD49))","v":0},{"$f":"IF($B46>=$B47, E46, NPV($B47,F49:$BD49))","v":0},{"$f":"IF($B46>=$B47, F46, NPV($B47,G49:$BD49))","v":0},{"$f":"IF($B46>=$B47, G46, NPV($B47,H49:$BD49))","v":0},{"$f":"IF($B46>=$B47, H46, NPV($B47,I49:$BD49))","v":0},{"$f":"IF($B46>=$B47, I46, NPV($B47,J49:$BD49))","v":0},{"$f":"IF($B46>=$B47, J46, NPV($B47,K49:$BD49))","v":0},{"$f":"IF($B46>=$B47, K46, NPV($B47,L49:$BD49))","v":0},{"$f":"IF($B46>=$B47, L46, NPV($B47,M49:$BD49))","v":0},{"$f":"IF($B46>=$B47, M46, NPV($B47,N49:$BD49))","v":0},{"$f":"IF($B46>=$B47, N46, NPV($B47,O49:$BD49))","v":0},{"$f":"IF($B46>=$B47, O46, NPV($B47,P49:$BD49))","v":0},{"$f":"IF($B46>=$B47, P46, NPV($B47,Q49:$BD49))","v":0},{"$f":"IF($B46>=$B47, Q46, NPV($B47,R49:$BD49))","v":0},{"$f":"IF($B46>=$B47, R46, NPV($B47,S49:$BD49))","v":0},{"$f":"IF($B46>=$B47, S46, NPV($B47,T49:$BD49))","v":0},{"$f":"IF($B46>=$B47, T46, NPV($B47,U49:$BD49))","v":0},{"$f":"IF($B46>=$B47, U46, NPV($B47,V49:$BD49))","v":0},{"$f":"IF($B46>=$B47, V46, NPV($B47,W49:$BD49))","v":0},{"$f":"IF($B46>=$B47, W46, NPV($B47,X49:$BD49))","v":0},{"$f":"IF($B46>=$B47, X46, NPV($B47,Y49:$BD49))","v":0},{"$f":"IF($B46>=$B47, Y46, NPV($B47,Z49:$BD49))","v":0},{"$f":"IF($B46>=$B47, Z46, NPV($B47,AA49:$BD49))","v":0},{"$f":"IF($B46>=$B47, AA46, NPV($B47,AB49:$BD49))","v":0},{"$f":"IF($B46>=$B47, AB46, NPV($B47,AC49:$BD49))","v":0},{"$f":"IF($B46>=$B47, AC46, NPV($B47,AD49:$BD49))","v":0},{"$f":"IF($B46>=$B47, AD46, NPV($B47,AE49:$BD49))","v":0},{"$f":"IF($B46>=$B47, AE46, NPV($B47,AF49:$BD49))","v":0},{"$f":"IF($B46>=$B47, AF46, NPV($B47,AG49:$BD49))","v":0},{"$f":"IF($B46>=$B47, AG46, NPV($B47,AH49:$BD49))","v":0},{"$f":"IF($B46>=$B47, AH46, NPV($B47,AI49:$BD49))","v":0},{"$f":"IF($B46>=$B47, AI46, NPV($B47,AJ49:$BD49))","v":0},{"$f":"IF($B46>=$B47, AJ46, NPV($B47,AK49:$BD49))","v":0},{"$f":"IF($B46>=$B47, AK46, NPV($B47,AL49:$BD49))","v":0},{"$f":"IF($B46>=$B47, AL46, NPV($B47,AM49:$BD49))","v":0},{"$f":"IF($B46>=$B47, AM46, NPV($B47,AN49:$BD49))","v":0},{"$f":"IF($B46>=$B47, AN46, NPV($B47,AO49:$BD49))","v":0},{"$f":"IF($B46>=$B47, AO46, NPV($B47,AP49:$BD49))","v":0},{"$f":"IF($B46>=$B47, AP46, NPV($B47,AQ49:$BD49))","v":0},{"$f":"IF($B46>=$B47, AQ46, NPV($B47,AR49:$BD49))","v":0}]
[null,null,{"$f":"PV_Base!C542","v":"Grant element"},{"$f":"IF(D50=0,0,(1-D50/D46)*100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C543","v":"t-g>0"},{"$f":"IF(D43-$B44>0,D43-$B44,0)","v":0},{"$f":"IF(E43-$B44>0,E43-$B44,0)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27]
[null,null,null,{"$f":"IF(D52=0,0,CHOOSE(D52,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59,AF59))","v":0},{"$f":"IF(E52=0,0,CHOOSE(E52,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59,AF59))","v":0},{"$f":"IF(F52=0,0,CHOOSE(F52,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59,AF59))","v":0},{"$f":"IF(G52=0,0,CHOOSE(G52,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59,AF59))","v":0},{"$f":"IF(H52=0,0,CHOOSE(H52,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59,AF59))","v":0},{"$f":"IF(I52=0,0,CHOOSE(I52,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59,AF59))","v":0},{"$f":"IF(J52=0,0,CHOOSE(J52,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59,AF59))","v":0},{"$f":"IF(K52=0,0,CHOOSE(K52,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59,AF59))","v":0},{"$f":"IF(L52=0,0,CHOOSE(L52,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59,AF59))","v":0},{"$f":"IF(M52=0,0,CHOOSE(M52,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59,AF59))","v":0},{"$f":"IF(N52=0,0,CHOOSE(N52,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59,AF59))","v":0},{"$f":"IF(O52=0,0,CHOOSE(O52,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59,AF59))","v":0},{"$f":"IF(P52=0,0,CHOOSE(P52,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59,AF59))","v":0},{"$f":"IF(Q52=0,0,CHOOSE(Q52,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59,AF59))","v":0},{"$f":"IF(R52=0,0,CHOOSE(R52,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59,AF59))","v":0},{"$f":"IF(S52=0,0,CHOOSE(S52,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59,AF59))","v":0},{"$f":"IF(T52=0,0,CHOOSE(T52,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59,AF59))","v":0},{"$f":"IF(U52=0,0,CHOOSE(U52,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59,AF59))","v":0},{"$f":"IF(V52=0,0,CHOOSE(V52,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59,AF59))","v":0},{"$f":"IF(W52=0,0,CHOOSE(W52,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59,AF59))","v":0},{"$f":"IF(X52=0,0,CHOOSE(X52,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59,AF59))","v":0},{"$f":"IF(Y52=0,0,CHOOSE(Y52,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59,AF59))","v":0},{"$f":"IF(Z52=0,0,CHOOSE(Z52,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59,AF59))","v":0},{"$f":"IF(AA52=0,0,CHOOSE(AA52,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59,AF59))","v":0},{"$f":"IF(AB52=0,0,CHOOSE(AB52,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59,AF59))","v":0},{"$f":"IF(AC52=0,0,CHOOSE(AC52,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59,AF59))","v":0},{"$f":"IF(AD52=0,0,CHOOSE(AD52,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59,AF59))","v":0},{"$f":"IF(AE52=0,0,CHOOSE(AE52,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59,AF59))","v":0}]
[null,null,{"$f":"PV_Base!C545","v":"t-m condition"},{"$f":"IF(D43-$B45>0,D43-$B45,0)","v":0},{"$f":"IF(E43-$B45>0,E43-$B45,0)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27]
[null,null,null,{"$f":"IF(D54=0,0,CHOOSE(D54,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59))","v":0},{"$f":"IF(E54=0,0,CHOOSE(E54,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59))","v":0},{"$f":"IF(F54=0,0,CHOOSE(F54,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59))","v":0},{"$f":"IF(G54=0,0,CHOOSE(G54,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59))","v":0},{"$f":"IF(H54=0,0,CHOOSE(H54,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59))","v":0},{"$f":"IF(I54=0,0,CHOOSE(I54,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59))","v":0},{"$f":"IF(J54=0,0,CHOOSE(J54,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59))","v":0},{"$f":"IF(K54=0,0,CHOOSE(K54,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59))","v":0},{"$f":"IF(L54=0,0,CHOOSE(L54,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59))","v":0},{"$f":"IF(M54=0,0,CHOOSE(M54,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59))","v":0},{"$f":"IF(N54=0,0,CHOOSE(N54,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59))","v":0},{"$f":"IF(O54=0,0,CHOOSE(O54,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59))","v":0},{"$f":"IF(P54=0,0,CHOOSE(P54,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59))","v":0},{"$f":"IF(Q54=0,0,CHOOSE(Q54,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59))","v":0},{"$f":"IF(R54=0,0,CHOOSE(R54,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59))","v":0},{"$f":"IF(S54=0,0,CHOOSE(S54,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59))","v":0},{"$f":"IF(T54=0,0,CHOOSE(T54,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59))","v":0},{"$f":"IF(U54=0,0,CHOOSE(U54,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59))","v":0},{"$f":"IF(V54=0,0,CHOOSE(V54,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59))","v":0},{"$f":"IF(W54=0,0,CHOOSE(W54,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59))","v":0},{"$f":"IF(X54=0,0,CHOOSE(X54,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59))","v":0},{"$f":"IF(Y54=0,0,CHOOSE(Y54,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59))","v":0},{"$f":"IF(Z54=0,0,CHOOSE(Z54,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59))","v":0},{"$f":"IF(AA54=0,0,CHOOSE(AA54,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59))","v":0},{"$f":"IF(AB54=0,0,CHOOSE(AB54,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59))","v":0},{"$f":"IF(AC54=0,0,CHOOSE(AC54,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59))","v":0},{"$f":"IF(AD54=0,0,CHOOSE(AD54,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59))","v":0},{"$f":"IF(AE54=0,0,CHOOSE(AE54,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59))","v":0}]
[]
[{"$f":"+\"Output \"& PV_Base!A534&\"\"","v":"Output Commecial Bank"},null,null,{"$f":"D$8","v":2019},{"$f":"D57+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046]
[null,null,{"$f":"PV_Base!C549","v":"New forex borrowing (gross, USD)"},null,{"$f":"Ext_Debt_Data!G97","v":0},{"$f":"Ext_Debt_Data!H97","v":0},{"$f":"Ext_Debt_Data!I97","v":0}]
[null,null,{"$f":"PV_Base!C550","v":"cumulative"},{"$f":"D58","v":0},{"$f":"SUM(D58:E58)","v":0},{"$f":"SUM(D58:F58)","v":0},{"$f":"SUM(D58:G58)","v":0},{"$f":"SUM(D58:H58)","v":0},{"$f":"SUM(D58:I58)","v":0},{"$f":"SUM(D58:J58)","v":0},{"$f":"SUM(D58:K58)","v":0},{"$f":"SUM(D58:L58)","v":0},{"$f":"SUM(D58:M58)","v":0},{"$f":"SUM(D58:N58)","v":0},{"$f":"SUM(D58:O58)","v":0},{"$f":"SUM(D58:P58)","v":0},{"$f":"SUM(D58:Q58)","v":0},{"$f":"SUM(D58:R58)","v":0},{"$f":"SUM(D58:S58)","v":0},{"$f":"SUM(D58:T58)","v":0},{"$f":"SUM(D58:U58)","v":0},{"$f":"SUM(D58:V58)","v":0},{"$f":"SUM(D58:W58)","v":0},{"$f":"SUM(D58:X58)","v":0},{"$f":"SUM(D58:Y58)","v":0},{"$f":"SUM(D58:Z58)","v":0},{"$f":"SUM(D58:AA58)","v":0},{"$f":"SUM(D58:AB58)","v":0},{"$f":"SUM(D58:AC58)","v":0},{"$f":"SUM(D58:AD58)","v":0},{"$f":"SUM(D58:AE58)","v":0}]
[null,null,{"$f":"PV_Base!C551","v":"Stock of new forex debt (in USD)"},{"$f":"D58-D64","v":{"$error":"#DIV/0!"}},{"$f":"D60+E58-E64","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"PV_Base!C552","v":"PV of debt   Commecial Bank"},{"$f":"IF($B46>=$B47, D58, D58*D50/100)","v":0},{"$f":"IF($B46>=$B47,D61-E64+E58,D61*(1+$B47)-E62+E58*$D50/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B46>=$B47,E61-F64+F58,E61*(1+$B47)-F62+F58*$D50/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B46>=$B47,F61-G64+G58,F61*(1+$B47)-G62+G58*$D50/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B46>=$B47,G61-H64+H58,G61*(1+$B47)-H62+H58*$D50/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B46>=$B47,H61-I64+I58,H61*(1+$B47)-I62+I58*$D50/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B46>=$B47,I61-J64+J58,I61*(1+$B47)-J62+J58*$D50/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B46>=$B47,J61-K64+K58,J61*(1+$B47)-K62+K58*$D50/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B46>=$B47,K61-L64+L58,K61*(1+$B47)-L62+L58*$D50/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B46>=$B47,L61-M64+M58,L61*(1+$B47)-M62+M58*$D50/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B46>=$B47,M61-N64+N58,M61*(1+$B47)-N62+N58*$D50/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B46>=$B47,N61-O64+O58,N61*(1+$B47)-O62+O58*$D50/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B46>=$B47,O61-P64+P58,O61*(1+$B47)-P62+P58*$D50/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B46>=$B47,P61-Q64+Q58,P61*(1+$B47)-Q62+Q58*$D50/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B46>=$B47,Q61-R64+R58,Q61*(1+$B47)-R62+R58*$D50/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B46>=$B47,R61-S64+S58,R61*(1+$B47)-S62+S58*$D50/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B46>=$B47,S61-T64+T58,S61*(1+$B47)-T62+T58*$D50/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B46>=$B47,T61-U64+U58,T61*(1+$B47)-U62+U58*$D50/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B46>=$B47,U61-V64+V58,U61*(1+$B47)-V62+V58*$D50/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B46>=$B47,V61-W64+W58,V61*(1+$B47)-W62+W58*$D50/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B46>=$B47,W61-X64+X58,W61*(1+$B47)-X62+X58*$D50/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B46>=$B47,X61-Y64+Y58,X61*(1+$B47)-Y62+Y58*$D50/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B46>=$B47,Y61-Z64+Z58,Y61*(1+$B47)-Z62+Z58*$D50/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B46>=$B47,Z61-AA64+AA58,Z61*(1+$B47)-AA62+AA58*$D50/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B46>=$B47,AA61-AB64+AB58,AA61*(1+$B47)-AB62+AB58*$D50/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B46>=$B47,AB61-AC64+AC58,AB61*(1+$B47)-AC62+AC58*$D50/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B46>=$B47,AC61-AD64+AD58,AC61*(1+$B47)-AD62+AD58*$D50/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B46>=$B47,AD61-AE64+AE58,AD61*(1+$B47)-AE62+AE58*$D50/100)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"PV_Base!C553","v":"Total debt service (in USD)"},{"$f":"D63+D64","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"F63+F64","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"PV_Base!C554","v":"Interest"},0,{"$f":"$B46*D60","v":{"$error":"#DIV/0!"}},{"$f":"$B46*E60","v":{"$error":"#DIV/0!"}},{"$f":"$B46*F60","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"PV_Base!C555","v":"Amortization"},{"$f":"(D53-D55)/(B45-B44)","v":{"$error":"#DIV/0!"}},{"$f":"(E53-E55)/(B45-B44)","v":{"$error":"#DIV/0!"}},{"$f":"(F53-F55)/(B45-B44)","v":{"$error":"#DIV/0!"}},{"$f":"(G53-G55)/(B45-B44)","v":{"$error":"#DIV/0!"}},{"$f":"(H53-H55)/(B45-B44)","v":{"$error":"#DIV/0!"}},{"$f":"(I53-I55)/(B45-B44)","v":{"$error":"#DIV/0!"}},{"$f":"(J53-J55)/(B45-B44)","v":{"$error":"#DIV/0!"}},{"$f":"(K53-K55)/(B45-B44)","v":{"$error":"#DIV/0!"}},{"$f":"(L53-L55)/(B45-B44)","v":{"$error":"#DIV/0!"}},{"$f":"(M53-M55)/(B45-B44)","v":{"$error":"#DIV/0!"}},{"$f":"(N53-N55)/(B45-B44)","v":{"$error":"#DIV/0!"}},{"$f":"(O53-O55)/(B45-B44)","v":{"$error":"#DIV/0!"}},{"$f":"(P53-P55)/(B45-B44)","v":{"$error":"#DIV/0!"}},{"$f":"(Q53-Q55)/(B45-B44)","v":{"$error":"#DIV/0!"}},{"$f":"(R53-R55)/(B45-B44)","v":{"$error":"#DIV/0!"}},{"$f":"(S53-S55)/(B45-B44)","v":{"$error":"#DIV/0!"}},{"$f":"(T53-T55)/(B45-B44)","v":{"$error":"#DIV/0!"}},{"$f":"(U53-U55)/(B45-B44)","v":{"$error":"#DIV/0!"}},{"$f":"(V53-V55)/(B45-B44)","v":{"$error":"#DIV/0!"}},{"$f":"(W53-W55)/(B45-B44)","v":{"$error":"#DIV/0!"}},{"$f":"(X53-X55)/(B45-B44)","v":{"$error":"#DIV/0!"}},{"$f":"(Y53-Y55)/(B45-B44)","v":{"$error":"#DIV/0!"}},{"$f":"(Z53-Z55)/(B45-B44)","v":{"$error":"#DIV/0!"}},{"$f":"(AA53-AA55)/(B45-B44)","v":{"$error":"#DIV/0!"}},{"$f":"(AB53-AB55)/(B45-B44)","v":{"$error":"#DIV/0!"}},{"$f":"(AC53-AC55)/(B45-B44)","v":{"$error":"#DIV/0!"}},{"$f":"(AD53-AD55)/(B45-B44)","v":{"$error":"#DIV/0!"}},{"$f":"(AE53-AE55)/(B45-B44)","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[{"$f":"PV_Base!A560","v":"COM3"},null,null,{"$f":"D$17","v":0},{"$f":"E$17","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& A69&\"\"","v":"Grace COM3"},{"$f":"'Input 4 - External Financing'!G36","v":0},null,{"$f":"D$8","v":2019},{"$f":"D70+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
[{"$f":"+\"Maturity \"& A69&\"\"","v":"Maturity COM3"},{"$f":"'Input 4 - External Financing'!H36","v":0},{"$f":"PV_Base!C562","v":"Base"},100]
[{"$f":"+\"Interest \"& A69&\"\"","v":"Interest COM3"},{"$f":"'Input 4 - External Financing'!F36","v":0},{"$f":"PV_Base!C563","v":"Debt stock"},{"$f":"D71-D73","v":100},{"$f":"D72-E73","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
[{"$f":"+\"Discount \"& A69&\"\"","v":"Discount COM3"},{"$f":"'Input 4 - External Financing'!E36","v":0.05},{"$f":"PV_Base!C564","v":"Amortization"},{"$f":"IF(D69-D69-1<B70,0,IF(D69-D69-1<B71,D71/(B71-B70),0))","v":0},{"$f":"IF(E69-D69-1<B70,0,IF(E69-D69-1<B71,D71/(B71-B70),0))","v":0},{"$f":"IF(F69-D69-1<B70,0,IF(F69-D69-1<B71,D71/(B71-B70),0))","v":0},{"$f":"IF(G69-D69-1<B70,0,IF(G69-D69-1<B71,D71/(B71-B70),0))","v":0},{"$f":"IF(H69-D69-1<B70,0,IF(H69-D69-1<B71,D71/(B71-B70),0))","v":0},{"$f":"IF(I69-D69-1<B70,0,IF(I69-D69-1<B71,D71/(B71-B70),0))","v":0},{"$f":"IF(J69-D69-1<B70,0,IF(J69-D69-1<B71,D71/(B71-B70),0))","v":0},{"$f":"IF(K69-D69-1<B70,0,IF(K69-D69-1<B71,D71/(B71-B70),0))","v":0},{"$f":"IF(L69-D69-1<B70,0,IF(L69-D69-1<B71,D71/(B71-B70),0))","v":0},{"$f":"IF(M69-D69-1<B70,0,IF(M69-D69-1<B71,D71/(B71-B70),0))","v":0},{"$f":"IF(N69-D69-1<B70,0,IF(N69-D69-1<B71,D71/(B71-B70),0))","v":0},{"$f":"IF(O69-D69-1<B70,0,IF(O69-D69-1<B71,D71/(B71-B70),0))","v":0},{"$f":"IF(P69-D69-1<B70,0,IF(P69-D69-1<B71,D71/(B71-B70),0))","v":0},{"$f":"IF(Q69-D69-1<B70,0,IF(Q69-D69-1<B71,D71/(B71-B70),0))","v":0},{"$f":"IF(R69-D69-1<B70,0,IF(R69-D69-1<B71,D71/(B71-B70),0))","v":0},{"$f":"IF(S69-D69-1<B70,0,IF(S69-D69-1<B71,D71/(B71-B70),0))","v":0},{"$f":"IF(T69-D69-1<B70,0,IF(T69-D69-1<B71,D71/(B71-B70),0))","v":0},{"$f":"IF(U69-D69-1<B70,0,IF(U69-D69-1<B71,D71/(B71-B70),0))","v":0},{"$f":"IF(V69-D69-1<B70,0,IF(V69-D69-1<B71,D71/(B71-B70),0))","v":0},{"$f":"IF(W69-D69-1<B70,0,IF(W69-D69-1<B71,D71/(B71-B70),0))","v":0},{"$f":"IF(X69-D69-1<B70,0,IF(X69-D69-1<B71,D71/(B71-B70),0))","v":0},{"$f":"IF(Y69-D69-1<B70,0,IF(Y69-D69-1<B71,D71/(B71-B70),0))","v":0},{"$f":"IF(Z69-D69-1<B70,0,IF(Z69-D69-1<B71,D71/(B71-B70),0))","v":0},{"$f":"IF(AA69-D69-1<B70,0,IF(AA69-D69-1<B71,D71/(B71-B70),0))","v":0},{"$f":"IF(AB69-D69-1<B70,0,IF(AB69-D69-1<B71,D71/(B71-B70),0))","v":0},{"$f":"IF(AC69-D69-1<B70,0,IF(AC69-D69-1<B71,D71/(B71-B70),0))","v":0},{"$f":"IF(AD69-D69-1<B70,0,IF(AD69-D69-1<B71,D71/(B71-B70),0))","v":0},{"$f":"IF(AE69-D69-1<B70,0,IF(AE69-D69-1<B71,D71/(B71-B70),0))","v":0},{"$f":"IF(AF69-D69-1<B70,0,IF(AF69-D69-1<B71,D71/(B71-B70),0))","v":0},{"$f":"IF(AG69-D69-1<B70,0,IF(AG69-D69-1<B71,D71/(B71-B70),0))","v":0},{"$f":"IF(AH69-D69-1<B70,0,IF(AH69-D69-1<B71,D71/(B71-B70),0))","v":0},{"$f":"IF(AI69-D69-1<B70,0,IF(AI69-D69-1<B71,D71/(B71-B70),0))","v":0},{"$f":"IF(AJ69-D69-1<B70,0,IF(AJ69-D69-1<B71,D71/(B71-B70),0))","v":0},{"$f":"IF(AK69-D69-1<B70,0,IF(AK69-D69-1<B71,D71/(B71-B70),0))","v":0},{"$f":"IF(AL69-D69-1<B70,0,IF(AL69-D69-1<B71,D71/(B71-B70),0))","v":0},{"$f":"IF(AM69-D69-1<B70,0,IF(AM69-D69-1<B71,D71/(B71-B70),0))","v":0},{"$f":"IF(AN69-D69-1<B70,0,IF(AN69-D69-1<B71,D71/(B71-B70),0))","v":0},{"$f":"IF(AO69-D69-1<B70,0,IF(AO69-D69-1<B71,D71/(B71-B70),0))","v":0},{"$f":"IF(AP69-D69-1<B70,0,IF(AP69-D69-1<B71,D71/(B71-B70),0))","v":0},{"$f":"IF(AQ69-D69-1<B70,0,IF(AQ69-D69-1<B71,D71/(B71-B70),0))","v":0}]
[null,null,{"$f":"PV_Base!C565","v":"Interest"},null,{"$f":"$B72*D72","v":0},{"$f":"$B72*E72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C566","v":"Total debt service"},{"$f":"D73+D74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C567","v":"PV of debt"},{"$f":"IF($B72>=$B73, D72, NPV($B73,E75:$BD75))","v":0},{"$f":"IF($B72>=$B73, E72, NPV($B73,F75:$BD75))","v":0},{"$f":"IF($B72>=$B73, F72, NPV($B73,G75:$BD75))","v":0},{"$f":"IF($B72>=$B73, G72, NPV($B73,H75:$BD75))","v":0},{"$f":"IF($B72>=$B73, H72, NPV($B73,I75:$BD75))","v":0},{"$f":"IF($B72>=$B73, I72, NPV($B73,J75:$BD75))","v":0},{"$f":"IF($B72>=$B73, J72, NPV($B73,K75:$BD75))","v":0},{"$f":"IF($B72>=$B73, K72, NPV($B73,L75:$BD75))","v":0},{"$f":"IF($B72>=$B73, L72, NPV($B73,M75:$BD75))","v":0},{"$f":"IF($B72>=$B73, M72, NPV($B73,N75:$BD75))","v":0},{"$f":"IF($B72>=$B73, N72, NPV($B73,O75:$BD75))","v":0},{"$f":"IF($B72>=$B73, O72, NPV($B73,P75:$BD75))","v":0},{"$f":"IF($B72>=$B73, P72, NPV($B73,Q75:$BD75))","v":0},{"$f":"IF($B72>=$B73, Q72, NPV($B73,R75:$BD75))","v":0},{"$f":"IF($B72>=$B73, R72, NPV($B73,S75:$BD75))","v":0},{"$f":"IF($B72>=$B73, S72, NPV($B73,T75:$BD75))","v":0},{"$f":"IF($B72>=$B73, T72, NPV($B73,U75:$BD75))","v":0},{"$f":"IF($B72>=$B73, U72, NPV($B73,V75:$BD75))","v":0},{"$f":"IF($B72>=$B73, V72, NPV($B73,W75:$BD75))","v":0},{"$f":"IF($B72>=$B73, W72, NPV($B73,X75:$BD75))","v":0},{"$f":"IF($B72>=$B73, X72, NPV($B73,Y75:$BD75))","v":0},{"$f":"IF($B72>=$B73, Y72, NPV($B73,Z75:$BD75))","v":0},{"$f":"IF($B72>=$B73, Z72, NPV($B73,AA75:$BD75))","v":0},{"$f":"IF($B72>=$B73, AA72, NPV($B73,AB75:$BD75))","v":0},{"$f":"IF($B72>=$B73, AB72, NPV($B73,AC75:$BD75))","v":0},{"$f":"IF($B72>=$B73, AC72, NPV($B73,AD75:$BD75))","v":0},{"$f":"IF($B72>=$B73, AD72, NPV($B73,AE75:$BD75))","v":0},{"$f":"IF($B72>=$B73, AE72, NPV($B73,AF75:$BD75))","v":0},{"$f":"IF($B72>=$B73, AF72, NPV($B73,AG75:$BD75))","v":0},{"$f":"IF($B72>=$B73, AG72, NPV($B73,AH75:$BD75))","v":0},{"$f":"IF($B72>=$B73, AH72, NPV($B73,AI75:$BD75))","v":0},{"$f":"IF($B72>=$B73, AI72, NPV($B73,AJ75:$BD75))","v":0},{"$f":"IF($B72>=$B73, AJ72, NPV($B73,AK75:$BD75))","v":0},{"$f":"IF($B72>=$B73, AK72, NPV($B73,AL75:$BD75))","v":0},{"$f":"IF($B72>=$B73, AL72, NPV($B73,AM75:$BD75))","v":0},{"$f":"IF($B72>=$B73, AM72, NPV($B73,AN75:$BD75))","v":0},{"$f":"IF($B72>=$B73, AN72, NPV($B73,AO75:$BD75))","v":0},{"$f":"IF($B72>=$B73, AO72, NPV($B73,AP75:$BD75))","v":0},{"$f":"IF($B72>=$B73, AP72, NPV($B73,AQ75:$BD75))","v":0},{"$f":"IF($B72>=$B73, AQ72, NPV($B73,AR75:$BD75))","v":0}]
[null,null,{"$f":"PV_Base!C568","v":"Grant element"},{"$f":"IF(D76=0,0,(1-D76/D72)*100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C569","v":"t-g>0"},{"$f":"IF(D69-$B70>0,D69-$B70,0)","v":0},{"$f":"IF(E69-$B70>0,E69-$B70,0)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27]
[null,null,null,{"$f":"IF(D78=0,0,CHOOSE(D78,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85,AF85))","v":0},{"$f":"IF(E78=0,0,CHOOSE(E78,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85,AF85))","v":0},{"$f":"IF(F78=0,0,CHOOSE(F78,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85,AF85))","v":0},{"$f":"IF(G78=0,0,CHOOSE(G78,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85,AF85))","v":0},{"$f":"IF(H78=0,0,CHOOSE(H78,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85,AF85))","v":0},{"$f":"IF(I78=0,0,CHOOSE(I78,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85,AF85))","v":0},{"$f":"IF(J78=0,0,CHOOSE(J78,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85,AF85))","v":0},{"$f":"IF(K78=0,0,CHOOSE(K78,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85,AF85))","v":0},{"$f":"IF(L78=0,0,CHOOSE(L78,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85,AF85))","v":0},{"$f":"IF(M78=0,0,CHOOSE(M78,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85,AF85))","v":0},{"$f":"IF(N78=0,0,CHOOSE(N78,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85,AF85))","v":0},{"$f":"IF(O78=0,0,CHOOSE(O78,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85,AF85))","v":0},{"$f":"IF(P78=0,0,CHOOSE(P78,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85,AF85))","v":0},{"$f":"IF(Q78=0,0,CHOOSE(Q78,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85,AF85))","v":0},{"$f":"IF(R78=0,0,CHOOSE(R78,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85,AF85))","v":0},{"$f":"IF(S78=0,0,CHOOSE(S78,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85,AF85))","v":0},{"$f":"IF(T78=0,0,CHOOSE(T78,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85,AF85))","v":0},{"$f":"IF(U78=0,0,CHOOSE(U78,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85,AF85))","v":0},{"$f":"IF(V78=0,0,CHOOSE(V78,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85,AF85))","v":0},{"$f":"IF(W78=0,0,CHOOSE(W78,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85,AF85))","v":0},{"$f":"IF(X78=0,0,CHOOSE(X78,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85,AF85))","v":0},{"$f":"IF(Y78=0,0,CHOOSE(Y78,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85,AF85))","v":0},{"$f":"IF(Z78=0,0,CHOOSE(Z78,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85,AF85))","v":0},{"$f":"IF(AA78=0,0,CHOOSE(AA78,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85,AF85))","v":0},{"$f":"IF(AB78=0,0,CHOOSE(AB78,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85,AF85))","v":0},{"$f":"IF(AC78=0,0,CHOOSE(AC78,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85,AF85))","v":0},{"$f":"IF(AD78=0,0,CHOOSE(AD78,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85,AF85))","v":0},{"$f":"IF(AE78=0,0,CHOOSE(AE78,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85))","v":0}]
[null,null,{"$f":"PV_Base!C571","v":"t-m condition"},{"$f":"IF(D69-$B71>0,D69-$B71,0)","v":0},{"$f":"IF(E69-$B71>0,E69-$B71,0)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27]
[null,null,null,{"$f":"IF(D80=0,0,CHOOSE(D80,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85))","v":0},{"$f":"IF(E80=0,0,CHOOSE(E80,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85))","v":0},{"$f":"IF(F80=0,0,CHOOSE(F80,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85))","v":0},{"$f":"IF(G80=0,0,CHOOSE(G80,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85))","v":0},{"$f":"IF(H80=0,0,CHOOSE(H80,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85))","v":0},{"$f":"IF(I80=0,0,CHOOSE(I80,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85))","v":0},{"$f":"IF(J80=0,0,CHOOSE(J80,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85))","v":0},{"$f":"IF(K80=0,0,CHOOSE(K80,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85))","v":0},{"$f":"IF(L80=0,0,CHOOSE(L80,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85))","v":0},{"$f":"IF(M80=0,0,CHOOSE(M80,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85))","v":0},{"$f":"IF(N80=0,0,CHOOSE(N80,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85))","v":0},{"$f":"IF(O80=0,0,CHOOSE(O80,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85))","v":0},{"$f":"IF(P80=0,0,CHOOSE(P80,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85))","v":0},{"$f":"IF(Q80=0,0,CHOOSE(Q80,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85))","v":0},{"$f":"IF(R80=0,0,CHOOSE(R80,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85))","v":0},{"$f":"IF(S80=0,0,CHOOSE(S80,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85))","v":0},{"$f":"IF(T80=0,0,CHOOSE(T80,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85))","v":0},{"$f":"IF(U80=0,0,CHOOSE(U80,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85))","v":0},{"$f":"IF(V80=0,0,CHOOSE(V80,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85))","v":0},{"$f":"IF(W80=0,0,CHOOSE(W80,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85))","v":0},{"$f":"IF(X80=0,0,CHOOSE(X80,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85))","v":0},{"$f":"IF(Y80=0,0,CHOOSE(Y80,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85))","v":0},{"$f":"IF(Z80=0,0,CHOOSE(Z80,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85))","v":0},{"$f":"IF(AA80=0,0,CHOOSE(AA80,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85))","v":0},{"$f":"IF(AB80=0,0,CHOOSE(AB80,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85))","v":0},{"$f":"IF(AC80=0,0,CHOOSE(AC80,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85))","v":0},{"$f":"IF(AD80=0,0,CHOOSE(AD80,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85))","v":0},{"$f":"IF(AE80=0,0,CHOOSE(AE80,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85))","v":0}]
[]
[{"$f":"+\"Output \"& PV_Base!A560&\"\"","v":"Output COM3"},null,null,{"$f":"D$8","v":2019},{"$f":"D83+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046]
[null,null,{"$f":"PV_Base!C575","v":"New forex borrowing (gross, USD)"},null,{"$f":"Ext_Debt_Data!G98","v":0},{"$f":"Ext_Debt_Data!H98","v":0},{"$f":"Ext_Debt_Data!I98","v":0}]
[null,null,{"$f":"PV_Base!C576","v":"cumulative"},{"$f":"D84","v":0},{"$f":"SUM(D84:E84)","v":0},{"$f":"SUM(D84:F84)","v":0},{"$f":"SUM(D84:G84)","v":0},{"$f":"SUM(D84:H84)","v":0},{"$f":"SUM(D84:I84)","v":0},{"$f":"SUM(D84:J84)","v":0},{"$f":"SUM(D84:K84)","v":0},{"$f":"SUM(D84:L84)","v":0},{"$f":"SUM(D84:M84)","v":0},{"$f":"SUM(D84:N84)","v":0},{"$f":"SUM(D84:O84)","v":0},{"$f":"SUM(D84:P84)","v":0},{"$f":"SUM(D84:Q84)","v":0},{"$f":"SUM(D84:R84)","v":0},{"$f":"SUM(D84:S84)","v":0},{"$f":"SUM(D84:T84)","v":0},{"$f":"SUM(D84:U84)","v":0},{"$f":"SUM(D84:V84)","v":0},{"$f":"SUM(D84:W84)","v":0},{"$f":"SUM(D84:X84)","v":0},{"$f":"SUM(D84:Y84)","v":0},{"$f":"SUM(D84:Z84)","v":0},{"$f":"SUM(D84:AA84)","v":0},{"$f":"SUM(D84:AB84)","v":0},{"$f":"SUM(D84:AC84)","v":0},{"$f":"SUM(D84:AD84)","v":0},{"$f":"SUM(D84:AE84)","v":0}]
[null,null,{"$f":"PV_Base!C577","v":"Stock of new forex debt (in USD)"},{"$f":"D84-D90","v":{"$error":"#DIV/0!"}},{"$f":"D86+E84-E90","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"PV_Base!C578","v":"PV of debt   COM3"},{"$f":"IF($B72>=$B73, D84, D84*D76/100)","v":0},{"$f":"IF($B72>=$B73,D87-E90+E84,D87*(1+$B73)-E88+E84*$D76/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B72>=$B73,E87-F90+F84,E87*(1+$B73)-F88+F84*$D76/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B72>=$B73,F87-G90+G84,F87*(1+$B73)-G88+G84*$D76/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B72>=$B73,G87-H90+H84,G87*(1+$B73)-H88+H84*$D76/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B72>=$B73,H87-I90+I84,H87*(1+$B73)-I88+I84*$D76/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B72>=$B73,I87-J90+J84,I87*(1+$B73)-J88+J84*$D76/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B72>=$B73,J87-K90+K84,J87*(1+$B73)-K88+K84*$D76/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B72>=$B73,K87-L90+L84,K87*(1+$B73)-L88+L84*$D76/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B72>=$B73,L87-M90+M84,L87*(1+$B73)-M88+M84*$D76/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B72>=$B73,M87-N90+N84,M87*(1+$B73)-N88+N84*$D76/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B72>=$B73,N87-O90+O84,N87*(1+$B73)-O88+O84*$D76/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B72>=$B73,O87-P90+P84,O87*(1+$B73)-P88+P84*$D76/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B72>=$B73,P87-Q90+Q84,P87*(1+$B73)-Q88+Q84*$D76/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B72>=$B73,Q87-R90+R84,Q87*(1+$B73)-R88+R84*$D76/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B72>=$B73,R87-S90+S84,R87*(1+$B73)-S88+S84*$D76/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B72>=$B73,S87-T90+T84,S87*(1+$B73)-T88+T84*$D76/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B72>=$B73,T87-U90+U84,T87*(1+$B73)-U88+U84*$D76/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B72>=$B73,U87-V90+V84,U87*(1+$B73)-V88+V84*$D76/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B72>=$B73,V87-W90+W84,V87*(1+$B73)-W88+W84*$D76/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B72>=$B73,W87-X90+X84,W87*(1+$B73)-X88+X84*$D76/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B72>=$B73,X87-Y90+Y84,X87*(1+$B73)-Y88+Y84*$D76/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B72>=$B73,Y87-Z90+Z84,Y87*(1+$B73)-Z88+Z84*$D76/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B72>=$B73,Z87-AA90+AA84,Z87*(1+$B73)-AA88+AA84*$D76/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B72>=$B73,AA87-AB90+AB84,AA87*(1+$B73)-AB88+AB84*$D76/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B72>=$B73,AB87-AC90+AC84,AB87*(1+$B73)-AC88+AC84*$D76/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B72>=$B73,AC87-AD90+AD84,AC87*(1+$B73)-AD88+AD84*$D76/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B72>=$B73,AD87-AE90+AE84,AD87*(1+$B73)-AE88+AE84*$D76/100)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"PV_Base!C579","v":"Total debt service (in USD)"},{"$f":"D89+D90","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"PV_Base!C580","v":"Interest"},0,{"$f":"$B72*D86","v":{"$error":"#DIV/0!"}},{"$f":"$B72*E86","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"PV_Base!C581","v":"Amortization"},{"$f":"(D79-D81)/(B71-B70)","v":{"$error":"#DIV/0!"}},{"$f":"(E79-E81)/(B71-B70)","v":{"$error":"#DIV/0!"}},{"$f":"(F79-F81)/(B71-B70)","v":{"$error":"#DIV/0!"}},{"$f":"(G79-G81)/(B71-B70)","v":{"$error":"#DIV/0!"}},{"$f":"(H79-H81)/(B71-B70)","v":{"$error":"#DIV/0!"}},{"$f":"(I79-I81)/(B71-B70)","v":{"$error":"#DIV/0!"}},{"$f":"(J79-J81)/(B71-B70)","v":{"$error":"#DIV/0!"}},{"$f":"(K79-K81)/(B71-B70)","v":{"$error":"#DIV/0!"}},{"$f":"(L79-L81)/(B71-B70)","v":{"$error":"#DIV/0!"}},{"$f":"(M79-M81)/(B71-B70)","v":{"$error":"#DIV/0!"}},{"$f":"(N79-N81)/(B71-B70)","v":{"$error":"#DIV/0!"}},{"$f":"(O79-O81)/(B71-B70)","v":{"$error":"#DIV/0!"}},{"$f":"(P79-P81)/(B71-B70)","v":{"$error":"#DIV/0!"}},{"$f":"(Q79-Q81)/(B71-B70)","v":{"$error":"#DIV/0!"}},{"$f":"(R79-R81)/(B71-B70)","v":{"$error":"#DIV/0!"}},{"$f":"(S79-S81)/(B71-B70)","v":{"$error":"#DIV/0!"}},{"$f":"(T79-T81)/(B71-B70)","v":{"$error":"#DIV/0!"}},{"$f":"(U79-U81)/(B71-B70)","v":{"$error":"#DIV/0!"}},{"$f":"(V79-V81)/(B71-B70)","v":{"$error":"#DIV/0!"}},{"$f":"(W79-W81)/(B71-B70)","v":{"$error":"#DIV/0!"}},{"$f":"(X79-X81)/(B71-B70)","v":{"$error":"#DIV/0!"}},{"$f":"(Y79-Y81)/(B71-B70)","v":{"$error":"#DIV/0!"}},{"$f":"(Z79-Z81)/(B71-B70)","v":{"$error":"#DIV/0!"}},{"$f":"(AA79-AA81)/(B71-B70)","v":{"$error":"#DIV/0!"}},{"$f":"(AB79-AB81)/(B71-B70)","v":{"$error":"#DIV/0!"}},{"$f":"(AC79-AC81)/(B71-B70)","v":{"$error":"#DIV/0!"}},{"$f":"(AD79-AD81)/(B71-B70)","v":{"$error":"#DIV/0!"}},{"$f":"(AE79-AE81)/(B71-B70)","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[{"$f":"PV_Base!A586","v":"COM4"},null,null,{"$f":"D$17","v":0},{"$f":"E$17","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& A95&\"\"","v":"Grace COM4"},{"$f":"'Input 4 - External Financing'!G37","v":0},null,{"$f":"D$8","v":2019},{"$f":"D96+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
[{"$f":"+\"Maturity \"& A95&\"\"","v":"Maturity COM4"},{"$f":"'Input 4 - External Financing'!H37","v":0},{"$f":"PV_Base!C588","v":"Base"},100]
[{"$f":"+\"Interest \"& A95&\"\"","v":"Interest COM4"},{"$f":"'Input 4 - External Financing'!F37","v":0},{"$f":"PV_Base!C589","v":"Debt stock"},{"$f":"D97-D99","v":100},{"$f":"D98-E99","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
[{"$f":"+\"Discount \"& A95&\"\"","v":"Discount COM4"},{"$f":"'Input 4 - External Financing'!E37","v":0.05},{"$f":"PV_Base!C590","v":"Amortization"},{"$f":"IF(D95-D95-1<B96,0,IF(D95-D95-1<B97,D97/(B97-B96),0))","v":0},{"$f":"IF(E95-D95-1<B96,0,IF(E95-D95-1<B97,D97/(B97-B96),0))","v":0},{"$f":"IF(F95-D95-1<B96,0,IF(F95-D95-1<B97,D97/(B97-B96),0))","v":0},{"$f":"IF(G95-D95-1<B96,0,IF(G95-D95-1<B97,D97/(B97-B96),0))","v":0},{"$f":"IF(H95-D95-1<B96,0,IF(H95-D95-1<B97,D97/(B97-B96),0))","v":0},{"$f":"IF(I95-D95-1<B96,0,IF(I95-D95-1<B97,D97/(B97-B96),0))","v":0},{"$f":"IF(J95-D95-1<B96,0,IF(J95-D95-1<B97,D97/(B97-B96),0))","v":0},{"$f":"IF(K95-D95-1<B96,0,IF(K95-D95-1<B97,D97/(B97-B96),0))","v":0},{"$f":"IF(L95-D95-1<B96,0,IF(L95-D95-1<B97,D97/(B97-B96),0))","v":0},{"$f":"IF(M95-D95-1<B96,0,IF(M95-D95-1<B97,D97/(B97-B96),0))","v":0},{"$f":"IF(N95-D95-1<B96,0,IF(N95-D95-1<B97,D97/(B97-B96),0))","v":0},{"$f":"IF(O95-D95-1<B96,0,IF(O95-D95-1<B97,D97/(B97-B96),0))","v":0},{"$f":"IF(P95-D95-1<B96,0,IF(P95-D95-1<B97,D97/(B97-B96),0))","v":0},{"$f":"IF(Q95-D95-1<B96,0,IF(Q95-D95-1<B97,D97/(B97-B96),0))","v":0},{"$f":"IF(R95-D95-1<B96,0,IF(R95-D95-1<B97,D97/(B97-B96),0))","v":0},{"$f":"IF(S95-D95-1<B96,0,IF(S95-D95-1<B97,D97/(B97-B96),0))","v":0},{"$f":"IF(T95-D95-1<B96,0,IF(T95-D95-1<B97,D97/(B97-B96),0))","v":0},{"$f":"IF(U95-D95-1<B96,0,IF(U95-D95-1<B97,D97/(B97-B96),0))","v":0},{"$f":"IF(V95-D95-1<B96,0,IF(V95-D95-1<B97,D97/(B97-B96),0))","v":0},{"$f":"IF(W95-D95-1<B96,0,IF(W95-D95-1<B97,D97/(B97-B96),0))","v":0},{"$f":"IF(X95-D95-1<B96,0,IF(X95-D95-1<B97,D97/(B97-B96),0))","v":0},{"$f":"IF(Y95-D95-1<B96,0,IF(Y95-D95-1<B97,D97/(B97-B96),0))","v":0},{"$f":"IF(Z95-D95-1<B96,0,IF(Z95-D95-1<B97,D97/(B97-B96),0))","v":0},{"$f":"IF(AA95-D95-1<B96,0,IF(AA95-D95-1<B97,D97/(B97-B96),0))","v":0},{"$f":"IF(AB95-D95-1<B96,0,IF(AB95-D95-1<B97,D97/(B97-B96),0))","v":0},{"$f":"IF(AC95-D95-1<B96,0,IF(AC95-D95-1<B97,D97/(B97-B96),0))","v":0},{"$f":"IF(AD95-D95-1<B96,0,IF(AD95-D95-1<B97,D97/(B97-B96),0))","v":0},{"$f":"IF(AE95-D95-1<B96,0,IF(AE95-D95-1<B97,D97/(B97-B96),0))","v":0},{"$f":"IF(AF95-D95-1<B96,0,IF(AF95-D95-1<B97,D97/(B97-B96),0))","v":0},{"$f":"IF(AG95-D95-1<B96,0,IF(AG95-D95-1<B97,D97/(B97-B96),0))","v":0},{"$f":"IF(AH95-D95-1<B96,0,IF(AH95-D95-1<B97,D97/(B97-B96),0))","v":0},{"$f":"IF(AI95-D95-1<B96,0,IF(AI95-D95-1<B97,D97/(B97-B96),0))","v":0},{"$f":"IF(AJ95-D95-1<B96,0,IF(AJ95-D95-1<B97,D97/(B97-B96),0))","v":0},{"$f":"IF(AK95-D95-1<B96,0,IF(AK95-D95-1<B97,D97/(B97-B96),0))","v":0},{"$f":"IF(AL95-D95-1<B96,0,IF(AL95-D95-1<B97,D97/(B97-B96),0))","v":0},{"$f":"IF(AM95-D95-1<B96,0,IF(AM95-D95-1<B97,D97/(B97-B96),0))","v":0},{"$f":"IF(AN95-D95-1<B96,0,IF(AN95-D95-1<B97,D97/(B97-B96),0))","v":0},{"$f":"IF(AO95-D95-1<B96,0,IF(AO95-D95-1<B97,D97/(B97-B96),0))","v":0},{"$f":"IF(AP95-D95-1<B96,0,IF(AP95-D95-1<B97,D97/(B97-B96),0))","v":0},{"$f":"IF(AQ95-D95-1<B96,0,IF(AQ95-D95-1<B97,D97/(B97-B96),0))","v":0}]
[null,null,{"$f":"PV_Base!C591","v":"Interest"},null,{"$f":"$B98*D98","v":0},{"$f":"$B98*E98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C592","v":"Total debt service"},{"$f":"D99+D100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C593","v":"PV of debt"},{"$f":"IF($B98>=$B99, D98, NPV($B99,E101:$BD101))","v":0},{"$f":"IF($B98>=$B99, E98, NPV($B99,F101:$BD101))","v":0},{"$f":"IF($B98>=$B99, F98, NPV($B99,G101:$BD101))","v":0},{"$f":"IF($B98>=$B99, G98, NPV($B99,H101:$BD101))","v":0},{"$f":"IF($B98>=$B99, H98, NPV($B99,I101:$BD101))","v":0},{"$f":"IF($B98>=$B99, I98, NPV($B99,J101:$BD101))","v":0},{"$f":"IF($B98>=$B99, J98, NPV($B99,K101:$BD101))","v":0},{"$f":"IF($B98>=$B99, K98, NPV($B99,L101:$BD101))","v":0},{"$f":"IF($B98>=$B99, L98, NPV($B99,M101:$BD101))","v":0},{"$f":"IF($B98>=$B99, M98, NPV($B99,N101:$BD101))","v":0},{"$f":"IF($B98>=$B99, N98, NPV($B99,O101:$BD101))","v":0},{"$f":"IF($B98>=$B99, O98, NPV($B99,P101:$BD101))","v":0},{"$f":"IF($B98>=$B99, P98, NPV($B99,Q101:$BD101))","v":0},{"$f":"IF($B98>=$B99, Q98, NPV($B99,R101:$BD101))","v":0},{"$f":"IF($B98>=$B99, R98, NPV($B99,S101:$BD101))","v":0},{"$f":"IF($B98>=$B99, S98, NPV($B99,T101:$BD101))","v":0},{"$f":"IF($B98>=$B99, T98, NPV($B99,U101:$BD101))","v":0},{"$f":"IF($B98>=$B99, U98, NPV($B99,V101:$BD101))","v":0},{"$f":"IF($B98>=$B99, V98, NPV($B99,W101:$BD101))","v":0},{"$f":"IF($B98>=$B99, W98, NPV($B99,X101:$BD101))","v":0},{"$f":"IF($B98>=$B99, X98, NPV($B99,Y101:$BD101))","v":0},{"$f":"IF($B98>=$B99, Y98, NPV($B99,Z101:$BD101))","v":0},{"$f":"IF($B98>=$B99, Z98, NPV($B99,AA101:$BD101))","v":0},{"$f":"IF($B98>=$B99, AA98, NPV($B99,AB101:$BD101))","v":0},{"$f":"IF($B98>=$B99, AB98, NPV($B99,AC101:$BD101))","v":0},{"$f":"IF($B98>=$B99, AC98, NPV($B99,AD101:$BD101))","v":0},{"$f":"IF($B98>=$B99, AD98, NPV($B99,AE101:$BD101))","v":0},{"$f":"IF($B98>=$B99, AE98, NPV($B99,AF101:$BD101))","v":0},{"$f":"IF($B98>=$B99, AF98, NPV($B99,AG101:$BD101))","v":0},{"$f":"IF($B98>=$B99, AG98, NPV($B99,AH101:$BD101))","v":0},{"$f":"IF($B98>=$B99, AH98, NPV($B99,AI101:$BD101))","v":0},{"$f":"IF($B98>=$B99, AI98, NPV($B99,AJ101:$BD101))","v":0},{"$f":"IF($B98>=$B99, AJ98, NPV($B99,AK101:$BD101))","v":0},{"$f":"IF($B98>=$B99, AK98, NPV($B99,AL101:$BD101))","v":0},{"$f":"IF($B98>=$B99, AL98, NPV($B99,AM101:$BD101))","v":0},{"$f":"IF($B98>=$B99, AM98, NPV($B99,AN101:$BD101))","v":0},{"$f":"IF($B98>=$B99, AN98, NPV($B99,AO101:$BD101))","v":0},{"$f":"IF($B98>=$B99, AO98, NPV($B99,AP101:$BD101))","v":0},{"$f":"IF($B98>=$B99, AP98, NPV($B99,AQ101:$BD101))","v":0},{"$f":"IF($B98>=$B99, AQ98, NPV($B99,AR101:$BD101))","v":0}]
[null,null,{"$f":"PV_Base!C594","v":"Grant element"},{"$f":"IF(D102=0,0,(1-D102/D98)*100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C595","v":"t-g>0"},{"$f":"IF(D95-$B96>0,D95-$B96,0)","v":0},{"$f":"IF(E95-$B96>0,E95-$B96,0)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27]
[null,null,null,{"$f":"IF(D104=0,0,CHOOSE(D104,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111,AF111))","v":0},{"$f":"IF(E104=0,0,CHOOSE(E104,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111,AF111))","v":0},{"$f":"IF(F104=0,0,CHOOSE(F104,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111,AF111))","v":0},{"$f":"IF(G104=0,0,CHOOSE(G104,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111,AF111))","v":0},{"$f":"IF(H104=0,0,CHOOSE(H104,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111,AF111))","v":0},{"$f":"IF(I104=0,0,CHOOSE(I104,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111,AF111))","v":0},{"$f":"IF(J104=0,0,CHOOSE(J104,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111,AF111))","v":0},{"$f":"IF(K104=0,0,CHOOSE(K104,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111,AF111))","v":0},{"$f":"IF(L104=0,0,CHOOSE(L104,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111,AF111))","v":0},{"$f":"IF(M104=0,0,CHOOSE(M104,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111,AF111))","v":0},{"$f":"IF(N104=0,0,CHOOSE(N104,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111,AF111))","v":0},{"$f":"IF(O104=0,0,CHOOSE(O104,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111,AF111))","v":0},{"$f":"IF(P104=0,0,CHOOSE(P104,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111,AF111))","v":0},{"$f":"IF(Q104=0,0,CHOOSE(Q104,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111,AF111))","v":0},{"$f":"IF(R104=0,0,CHOOSE(R104,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111,AF111))","v":0},{"$f":"IF(S104=0,0,CHOOSE(S104,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111,AF111))","v":0},{"$f":"IF(T104=0,0,CHOOSE(T104,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111,AF111))","v":0},{"$f":"IF(U104=0,0,CHOOSE(U104,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111,AF111))","v":0},{"$f":"IF(V104=0,0,CHOOSE(V104,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111,AF111))","v":0},{"$f":"IF(W104=0,0,CHOOSE(W104,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111,AF111))","v":0},{"$f":"IF(X104=0,0,CHOOSE(X104,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111,AF111))","v":0},{"$f":"IF(Y104=0,0,CHOOSE(Y104,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111,AF111))","v":0},{"$f":"IF(Z104=0,0,CHOOSE(Z104,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111,AF111))","v":0},{"$f":"IF(AA104=0,0,CHOOSE(AA104,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111,AF111))","v":0},{"$f":"IF(AB104=0,0,CHOOSE(AB104,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111,AF111))","v":0},{"$f":"IF(AC104=0,0,CHOOSE(AC104,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111,AF111))","v":0},{"$f":"IF(AD104=0,0,CHOOSE(AD104,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111,AF111))","v":0},{"$f":"IF(AE104=0,0,CHOOSE(AE104,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111,AF111))","v":0}]
[null,null,{"$f":"PV_Base!C597","v":"t-m condition"},{"$f":"IF(D95-$B97>0,D95-$B97,0)","v":0},{"$f":"IF(E95-$B97>0,E95-$B97,0)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27]
[null,null,null,{"$f":"IF(D106=0,0,CHOOSE(D106,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111))","v":0},{"$f":"IF(E106=0,0,CHOOSE(E106,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111))","v":0},{"$f":"IF(F106=0,0,CHOOSE(F106,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111))","v":0},{"$f":"IF(G106=0,0,CHOOSE(G106,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111))","v":0},{"$f":"IF(H106=0,0,CHOOSE(H106,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111))","v":0},{"$f":"IF(I106=0,0,CHOOSE(I106,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111))","v":0},{"$f":"IF(J106=0,0,CHOOSE(J106,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111))","v":0},{"$f":"IF(K106=0,0,CHOOSE(K106,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111))","v":0},{"$f":"IF(L106=0,0,CHOOSE(L106,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111))","v":0},{"$f":"IF(M106=0,0,CHOOSE(M106,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111))","v":0},{"$f":"IF(N106=0,0,CHOOSE(N106,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111))","v":0},{"$f":"IF(O106=0,0,CHOOSE(O106,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111))","v":0},{"$f":"IF(P106=0,0,CHOOSE(P106,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111))","v":0},{"$f":"IF(Q106=0,0,CHOOSE(Q106,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111))","v":0},{"$f":"IF(R106=0,0,CHOOSE(R106,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111))","v":0},{"$f":"IF(S106=0,0,CHOOSE(S106,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111))","v":0},{"$f":"IF(T106=0,0,CHOOSE(T106,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111))","v":0},{"$f":"IF(U106=0,0,CHOOSE(U106,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111))","v":0},{"$f":"IF(V106=0,0,CHOOSE(V106,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111))","v":0},{"$f":"IF(W106=0,0,CHOOSE(W106,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111))","v":0},{"$f":"IF(X106=0,0,CHOOSE(X106,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111))","v":0},{"$f":"IF(Y106=0,0,CHOOSE(Y106,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111))","v":0},{"$f":"IF(Z106=0,0,CHOOSE(Z106,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111))","v":0},{"$f":"IF(AA106=0,0,CHOOSE(AA106,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111))","v":0},{"$f":"IF(AB106=0,0,CHOOSE(AB106,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111))","v":0},{"$f":"IF(AC106=0,0,CHOOSE(AC106,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111))","v":0},{"$f":"IF(AD106=0,0,CHOOSE(AD106,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111))","v":0},{"$f":"IF(AE106=0,0,CHOOSE(AE106,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111))","v":0}]
[]
[{"$f":"+\"Output \"& PV_Base!A586&\"\"","v":"Output COM4"},null,null,{"$f":"D$8","v":2019},{"$f":"D109+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046]
[null,null,{"$f":"PV_Base!C601","v":"New forex borrowing (gross, USD)"},null,{"$f":"Ext_Debt_Data!G99","v":0},{"$f":"Ext_Debt_Data!H99","v":0},{"$f":"Ext_Debt_Data!I99","v":0}]
[null,null,{"$f":"PV_Base!C602","v":"cumulative"},{"$f":"D110","v":0},{"$f":"SUM(D110:E110)","v":0},{"$f":"SUM(D110:F110)","v":0},{"$f":"SUM(D110:G110)","v":0},{"$f":"SUM(D110:H110)","v":0},{"$f":"SUM(D110:I110)","v":0},{"$f":"SUM(D110:J110)","v":0},{"$f":"SUM(D110:K110)","v":0},{"$f":"SUM(D110:L110)","v":0},{"$f":"SUM(D110:M110)","v":0},{"$f":"SUM(D110:N110)","v":0},{"$f":"SUM(D110:O110)","v":0},{"$f":"SUM(D110:P110)","v":0},{"$f":"SUM(D110:Q110)","v":0},{"$f":"SUM(D110:R110)","v":0},{"$f":"SUM(D110:S110)","v":0},{"$f":"SUM(D110:T110)","v":0},{"$f":"SUM(D110:U110)","v":0},{"$f":"SUM(D110:V110)","v":0},{"$f":"SUM(D110:W110)","v":0},{"$f":"SUM(D110:X110)","v":0},{"$f":"SUM(D110:Y110)","v":0},{"$f":"SUM(D110:Z110)","v":0},{"$f":"SUM(D110:AA110)","v":0},{"$f":"SUM(D110:AB110)","v":0},{"$f":"SUM(D110:AC110)","v":0},{"$f":"SUM(D110:AD110)","v":0},{"$f":"SUM(D110:AE110)","v":0}]
[null,null,{"$f":"PV_Base!C603","v":"Stock of new forex debt (in USD)"},{"$f":"D110-D116","v":{"$error":"#DIV/0!"}},{"$f":"D112+E110-E116","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"PV_Base!C604","v":"PV of debt   COM4"},{"$f":"IF($B98>=$B99, D110, D110*D102/100)","v":0},{"$f":"IF($B98>=$B99,D113-E116+E110,D113*(1+$B99)-E114+E110*$D102/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B98>=$B99,E113-F116+F110,E113*(1+$B99)-F114+F110*$D102/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B98>=$B99,F113-G116+G110,F113*(1+$B99)-G114+G110*$D102/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B98>=$B99,G113-H116+H110,G113*(1+$B99)-H114+H110*$D102/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B98>=$B99,H113-I116+I110,H113*(1+$B99)-I114+I110*$D102/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B98>=$B99,I113-J116+J110,I113*(1+$B99)-J114+J110*$D102/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B98>=$B99,J113-K116+K110,J113*(1+$B99)-K114+K110*$D102/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B98>=$B99,K113-L116+L110,K113*(1+$B99)-L114+L110*$D102/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B98>=$B99,L113-M116+M110,L113*(1+$B99)-M114+M110*$D102/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B98>=$B99,M113-N116+N110,M113*(1+$B99)-N114+N110*$D102/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B98>=$B99,N113-O116+O110,N113*(1+$B99)-O114+O110*$D102/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B98>=$B99,O113-P116+P110,O113*(1+$B99)-P114+P110*$D102/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B98>=$B99,P113-Q116+Q110,P113*(1+$B99)-Q114+Q110*$D102/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B98>=$B99,Q113-R116+R110,Q113*(1+$B99)-R114+R110*$D102/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B98>=$B99,R113-S116+S110,R113*(1+$B99)-S114+S110*$D102/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B98>=$B99,S113-T116+T110,S113*(1+$B99)-T114+T110*$D102/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B98>=$B99,T113-U116+U110,T113*(1+$B99)-U114+U110*$D102/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B98>=$B99,U113-V116+V110,U113*(1+$B99)-V114+V110*$D102/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B98>=$B99,V113-W116+W110,V113*(1+$B99)-W114+W110*$D102/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B98>=$B99,W113-X116+X110,W113*(1+$B99)-X114+X110*$D102/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B98>=$B99,X113-Y116+Y110,X113*(1+$B99)-Y114+Y110*$D102/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B98>=$B99,Y113-Z116+Z110,Y113*(1+$B99)-Z114+Z110*$D102/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B98>=$B99,Z113-AA116+AA110,Z113*(1+$B99)-AA114+AA110*$D102/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B98>=$B99,AA113-AB116+AB110,AA113*(1+$B99)-AB114+AB110*$D102/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B98>=$B99,AB113-AC116+AC110,AB113*(1+$B99)-AC114+AC110*$D102/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B98>=$B99,AC113-AD116+AD110,AC113*(1+$B99)-AD114+AD110*$D102/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B98>=$B99,AD113-AE116+AE110,AD113*(1+$B99)-AE114+AE110*$D102/100)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"PV_Base!C605","v":"Total debt service (in USD)"},{"$f":"D115+D116","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"S115+S116","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"PV_Base!C606","v":"Interest"},0,{"$f":"$B98*D112","v":{"$error":"#DIV/0!"}},{"$f":"$B98*E112","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"PV_Base!C607","v":"Amortization"},{"$f":"(D105-D107)/(B97-B96)","v":{"$error":"#DIV/0!"}},{"$f":"(E105-E107)/(B97-B96)","v":{"$error":"#DIV/0!"}},{"$f":"(F105-F107)/(B97-B96)","v":{"$error":"#DIV/0!"}},{"$f":"(G105-G107)/(B97-B96)","v":{"$error":"#DIV/0!"}},{"$f":"(H105-H107)/(B97-B96)","v":{"$error":"#DIV/0!"}},{"$f":"(I105-I107)/(B97-B96)","v":{"$error":"#DIV/0!"}},{"$f":"(J105-J107)/(B97-B96)","v":{"$error":"#DIV/0!"}},{"$f":"(K105-K107)/(B97-B96)","v":{"$error":"#DIV/0!"}},{"$f":"(L105-L107)/(B97-B96)","v":{"$error":"#DIV/0!"}},{"$f":"(M105-M107)/(B97-B96)","v":{"$error":"#DIV/0!"}},{"$f":"(N105-N107)/(B97-B96)","v":{"$error":"#DIV/0!"}},{"$f":"(O105-O107)/(B97-B96)","v":{"$error":"#DIV/0!"}},{"$f":"(P105-P107)/(B97-B96)","v":{"$error":"#DIV/0!"}},{"$f":"(Q105-Q107)/(B97-B96)","v":{"$error":"#DIV/0!"}},{"$f":"(R105-R107)/(B97-B96)","v":{"$error":"#DIV/0!"}},{"$f":"(S105-S107)/(B97-B96)","v":{"$error":"#DIV/0!"}},{"$f":"(T105-T107)/(B97-B96)","v":{"$error":"#DIV/0!"}},{"$f":"(U105-U107)/(B97-B96)","v":{"$error":"#DIV/0!"}},{"$f":"(V105-V107)/(B97-B96)","v":{"$error":"#DIV/0!"}},{"$f":"(W105-W107)/(B97-B96)","v":{"$error":"#DIV/0!"}},{"$f":"(X105-X107)/(B97-B96)","v":{"$error":"#DIV/0!"}},{"$f":"(Y105-Y107)/(B97-B96)","v":{"$error":"#DIV/0!"}},{"$f":"(Z105-Z107)/(B97-B96)","v":{"$error":"#DIV/0!"}},{"$f":"(AA105-AA107)/(B97-B96)","v":{"$error":"#DIV/0!"}},{"$f":"(AB105-AB107)/(B97-B96)","v":{"$error":"#DIV/0!"}},{"$f":"(AC105-AC107)/(B97-B96)","v":{"$error":"#DIV/0!"}},{"$f":"(AD105-AD107)/(B97-B96)","v":{"$error":"#DIV/0!"}},{"$f":"(AE105-AE107)/(B97-B96)","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[{"$f":"PV_Base!A612","v":"COM5"},null,null,{"$f":"D$17","v":0},{"$f":"E$17","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& A121&\"\"","v":"Grace COM5"},{"$f":"'Input 4 - External Financing'!G38","v":1},null,{"$f":"D$8","v":2019},{"$f":"D122+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
[{"$f":"+\"Maturity \"& A121&\"\"","v":"Maturity COM5"},{"$f":"'Input 4 - External Financing'!H38","v":5},{"$f":"PV_Base!C614","v":"Base"},100]
[{"$f":"+\"Interest \"& A121&\"\"","v":"Interest COM5"},{"$f":"'Input 4 - External Financing'!F38","v":0.03},{"$f":"PV_Base!C615","v":"Debt stock"},{"$f":"D123-D125","v":100},{"$f":"D124-E125","v":100},75,50,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+\"Discount \"& A121&\"\"","v":"Discount COM5"},{"$f":"'Input 4 - External Financing'!E38","v":0.05},{"$f":"PV_Base!C616","v":"Amortization"},{"$f":"IF(D121-D121-1<B122,0,IF(D121-D121-1<B123,D123/(B123-B122),0))","v":0},{"$f":"IF(E121-D121-1<B122,0,IF(E121-D121-1<B123,D123/(B123-B122),0))","v":0},{"$f":"IF(F121-D121-1<B122,0,IF(F121-D121-1<B123,D123/(B123-B122),0))","v":25},{"$f":"IF(G121-D121-1<B122,0,IF(G121-D121-1<B123,D123/(B123-B122),0))","v":25},{"$f":"IF(H121-D121-1<B122,0,IF(H121-D121-1<B123,D123/(B123-B122),0))","v":25},{"$f":"IF(I121-D121-1<B122,0,IF(I121-D121-1<B123,D123/(B123-B122),0))","v":25},{"$f":"IF(J121-D121-1<B122,0,IF(J121-D121-1<B123,D123/(B123-B122),0))","v":0},{"$f":"IF(K121-D121-1<B122,0,IF(K121-D121-1<B123,D123/(B123-B122),0))","v":0},{"$f":"IF(L121-D121-1<B122,0,IF(L121-D121-1<B123,D123/(B123-B122),0))","v":0},{"$f":"IF(M121-D121-1<B122,0,IF(M121-D121-1<B123,D123/(B123-B122),0))","v":0},{"$f":"IF(N121-D121-1<B122,0,IF(N121-D121-1<B123,D123/(B123-B122),0))","v":0},{"$f":"IF(O121-D121-1<B122,0,IF(O121-D121-1<B123,D123/(B123-B122),0))","v":0},{"$f":"IF(P121-D121-1<B122,0,IF(P121-D121-1<B123,D123/(B123-B122),0))","v":0},{"$f":"IF(Q121-D121-1<B122,0,IF(Q121-D121-1<B123,D123/(B123-B122),0))","v":0},{"$f":"IF(R121-D121-1<B122,0,IF(R121-D121-1<B123,D123/(B123-B122),0))","v":0},{"$f":"IF(S121-D121-1<B122,0,IF(S121-D121-1<B123,D123/(B123-B122),0))","v":0},{"$f":"IF(T121-D121-1<B122,0,IF(T121-D121-1<B123,D123/(B123-B122),0))","v":0},{"$f":"IF(U121-D121-1<B122,0,IF(U121-D121-1<B123,D123/(B123-B122),0))","v":0},{"$f":"IF(V121-D121-1<B122,0,IF(V121-D121-1<B123,D123/(B123-B122),0))","v":0},{"$f":"IF(W121-D121-1<B122,0,IF(W121-D121-1<B123,D123/(B123-B122),0))","v":0},{"$f":"IF(X121-D121-1<B122,0,IF(X121-D121-1<B123,D123/(B123-B122),0))","v":0},{"$f":"IF(Y121-D121-1<B122,0,IF(Y121-D121-1<B123,D123/(B123-B122),0))","v":0},{"$f":"IF(Z121-D121-1<B122,0,IF(Z121-D121-1<B123,D123/(B123-B122),0))","v":0},{"$f":"IF(AA121-D121-1<B122,0,IF(AA121-D121-1<B123,D123/(B123-B122),0))","v":0},{"$f":"IF(AB121-D121-1<B122,0,IF(AB121-D121-1<B123,D123/(B123-B122),0))","v":0},{"$f":"IF(AC121-D121-1<B122,0,IF(AC121-D121-1<B123,D123/(B123-B122),0))","v":0},{"$f":"IF(AD121-D121-1<B122,0,IF(AD121-D121-1<B123,D123/(B123-B122),0))","v":0},{"$f":"IF(AE121-D121-1<B122,0,IF(AE121-D121-1<B123,D123/(B123-B122),0))","v":0},{"$f":"IF(AF121-D121-1<B122,0,IF(AF121-D121-1<B123,D123/(B123-B122),0))","v":0},{"$f":"IF(AG121-D121-1<B122,0,IF(AG121-D121-1<B123,D123/(B123-B122),0))","v":0},{"$f":"IF(AH121-D121-1<B122,0,IF(AH121-D121-1<B123,D123/(B123-B122),0))","v":0},{"$f":"IF(AI121-D121-1<B122,0,IF(AI121-D121-1<B123,D123/(B123-B122),0))","v":0},{"$f":"IF(AJ121-D121-1<B122,0,IF(AJ121-D121-1<B123,D123/(B123-B122),0))","v":0},{"$f":"IF(AK121-D121-1<B122,0,IF(AK121-D121-1<B123,D123/(B123-B122),0))","v":0},{"$f":"IF(AL121-D121-1<B122,0,IF(AL121-D121-1<B123,D123/(B123-B122),0))","v":0},{"$f":"IF(AM121-D121-1<B122,0,IF(AM121-D121-1<B123,D123/(B123-B122),0))","v":0},{"$f":"IF(AN121-D121-1<B122,0,IF(AN121-D121-1<B123,D123/(B123-B122),0))","v":0},{"$f":"IF(AO121-D121-1<B122,0,IF(AO121-D121-1<B123,D123/(B123-B122),0))","v":0},{"$f":"IF(AP121-D121-1<B122,0,IF(AP121-D121-1<B123,D123/(B123-B122),0))","v":0},{"$f":"IF(AQ121-D121-1<B122,0,IF(AQ121-D121-1<B123,D123/(B123-B122),0))","v":0}]
[null,null,{"$f":"PV_Base!C617","v":"Interest"},0,{"$f":"$B124*D124","v":3},{"$f":"$B124*E124","v":3},2.25,1.5,0.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C618","v":"Total debt service"},{"$f":"D125+D126","v":0},3,28,27.25,26.5,25.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C619","v":"PV of debt"},{"$f":"IF($B124>=$B125, D124, NPV($B125,E127:$BD127))","v":93.770957182498663},{"$f":"IF($B124>=$B125, E124, NPV($B125,F127:$BD127))","v":95.459505041623601},{"$f":"IF($B124>=$B125, F124, NPV($B125,G127:$BD127))","v":72.232480293704782},{"$f":"IF($B124>=$B125, G124, NPV($B125,H127:$BD127))","v":48.594104308390015},{"$f":"IF($B124>=$B125, H124, NPV($B125,I127:$BD127))","v":24.523809523809522},{"$f":"IF($B124>=$B125, I124, NPV($B125,J127:$BD127))","v":0},{"$f":"IF($B124>=$B125, J124, NPV($B125,K127:$BD127))","v":0},{"$f":"IF($B124>=$B125, K124, NPV($B125,L127:$BD127))","v":0},{"$f":"IF($B124>=$B125, L124, NPV($B125,M127:$BD127))","v":0},{"$f":"IF($B124>=$B125, M124, NPV($B125,N127:$BD127))","v":0},{"$f":"IF($B124>=$B125, N124, NPV($B125,O127:$BD127))","v":0},{"$f":"IF($B124>=$B125, O124, NPV($B125,P127:$BD127))","v":0},{"$f":"IF($B124>=$B125, P124, NPV($B125,Q127:$BD127))","v":0},{"$f":"IF($B124>=$B125, Q124, NPV($B125,R127:$BD127))","v":0},{"$f":"IF($B124>=$B125, R124, NPV($B125,S127:$BD127))","v":0},{"$f":"IF($B124>=$B125, S124, NPV($B125,T127:$BD127))","v":0},{"$f":"IF($B124>=$B125, T124, NPV($B125,U127:$BD127))","v":0},{"$f":"IF($B124>=$B125, U124, NPV($B125,V127:$BD127))","v":0},{"$f":"IF($B124>=$B125, V124, NPV($B125,W127:$BD127))","v":0},{"$f":"IF($B124>=$B125, W124, NPV($B125,X127:$BD127))","v":0},{"$f":"IF($B124>=$B125, X124, NPV($B125,Y127:$BD127))","v":0},{"$f":"IF($B124>=$B125, Y124, NPV($B125,Z127:$BD127))","v":0},{"$f":"IF($B124>=$B125, Z124, NPV($B125,AA127:$BD127))","v":0},{"$f":"IF($B124>=$B125, AA124, NPV($B125,AB127:$BD127))","v":0},{"$f":"IF($B124>=$B125, AB124, NPV($B125,AC127:$BD127))","v":0},{"$f":"IF($B124>=$B125, AC124, NPV($B125,AD127:$BD127))","v":0},{"$f":"IF($B124>=$B125, AD124, NPV($B125,AE127:$BD127))","v":0},{"$f":"IF($B124>=$B125, AE124, NPV($B125,AF127:$BD127))","v":0},{"$f":"IF($B124>=$B125, AF124, NPV($B125,AG127:$BD127))","v":0},{"$f":"IF($B124>=$B125, AG124, NPV($B125,AH127:$BD127))","v":0},{"$f":"IF($B124>=$B125, AH124, NPV($B125,AI127:$BD127))","v":0},{"$f":"IF($B124>=$B125, AI124, NPV($B125,AJ127:$BD127))","v":0},{"$f":"IF($B124>=$B125, AJ124, NPV($B125,AK127:$BD127))","v":0},{"$f":"IF($B124>=$B125, AK124, NPV($B125,AL127:$BD127))","v":0},{"$f":"IF($B124>=$B125, AL124, NPV($B125,AM127:$BD127))","v":0},{"$f":"IF($B124>=$B125, AM124, NPV($B125,AN127:$BD127))","v":0},{"$f":"IF($B124>=$B125, AN124, NPV($B125,AO127:$BD127))","v":0},{"$f":"IF($B124>=$B125, AO124, NPV($B125,AP127:$BD127))","v":0},{"$f":"IF($B124>=$B125, AP124, NPV($B125,AQ127:$BD127))","v":0},{"$f":"IF($B124>=$B125, AQ124, NPV($B125,AR127:$BD127))","v":0}]
[null,null,{"$f":"PV_Base!C620","v":"Grant element"},{"$f":"IF(D128=0,0,(1-D128/D124)*100)","v":6.2290428175013401},4.5404949583763958,3.6900262750602875,2.8117913832199637,1.9047619047619091,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C621","v":"t-g>0"},{"$f":"IF(D121-$B122>0,D121-$B122,0)","v":0},{"$f":"IF(E121-$B122>0,E121-$B122,0)","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26]
[null,null,null,{"$f":"IF(D130=0,0,CHOOSE(D130,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137,AF137))","v":0},{"$f":"IF(E130=0,0,CHOOSE(E130,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137,AF137))","v":0},{"$f":"IF(F130=0,0,CHOOSE(F130,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137,AF137))","v":0},{"$f":"IF(G130=0,0,CHOOSE(G130,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137,AF137))","v":0},{"$f":"IF(H130=0,0,CHOOSE(H130,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137,AF137))","v":0},{"$f":"IF(I130=0,0,CHOOSE(I130,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137,AF137))","v":0},{"$f":"IF(J130=0,0,CHOOSE(J130,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137,AF137))","v":0},{"$f":"IF(K130=0,0,CHOOSE(K130,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137,AF137))","v":0},{"$f":"IF(L130=0,0,CHOOSE(L130,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137,AF137))","v":0},{"$f":"IF(M130=0,0,CHOOSE(M130,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137,AF137))","v":0},{"$f":"IF(N130=0,0,CHOOSE(N130,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137,AF137))","v":0},{"$f":"IF(O130=0,0,CHOOSE(O130,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137,AF137))","v":0},{"$f":"IF(P130=0,0,CHOOSE(P130,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137,AF137))","v":0},{"$f":"IF(Q130=0,0,CHOOSE(Q130,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137,AF137))","v":0},{"$f":"IF(R130=0,0,CHOOSE(R130,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137,AF137))","v":0},{"$f":"IF(S130=0,0,CHOOSE(S130,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137,AF137))","v":0},{"$f":"IF(T130=0,0,CHOOSE(T130,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137,AF137))","v":0},{"$f":"IF(U130=0,0,CHOOSE(U130,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137,AF137))","v":0},{"$f":"IF(V130=0,0,CHOOSE(V130,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137,AF137))","v":0},{"$f":"IF(W130=0,0,CHOOSE(W130,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137,AF137))","v":0},{"$f":"IF(X130=0,0,CHOOSE(X130,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137,AF137))","v":0},{"$f":"IF(Y130=0,0,CHOOSE(Y130,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137,AF137))","v":0},{"$f":"IF(Z130=0,0,CHOOSE(Z130,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137,AF137))","v":0},{"$f":"IF(AA130=0,0,CHOOSE(AA130,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137,AF137))","v":0},{"$f":"IF(AB130=0,0,CHOOSE(AB130,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137,AF137))","v":0},{"$f":"IF(AC130=0,0,CHOOSE(AC130,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137,AF137))","v":0},{"$f":"IF(AD130=0,0,CHOOSE(AD130,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137,AF137))","v":0},{"$f":"IF(AE130=0,0,CHOOSE(AE130,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137,AF137))","v":0}]
[null,null,{"$f":"PV_Base!C623","v":"t-m condition"},{"$f":"IF(D121-$B123>0,D121-$B123,0)","v":0},{"$f":"IF(E121-$B123>0,E121-$B123,0)","v":0},0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,null,null,{"$f":"IF(D132=0,0,CHOOSE(D132,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137))","v":0},{"$f":"IF(E132=0,0,CHOOSE(E132,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137))","v":0},{"$f":"IF(F132=0,0,CHOOSE(F132,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137))","v":0},{"$f":"IF(G132=0,0,CHOOSE(G132,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137))","v":0},{"$f":"IF(H132=0,0,CHOOSE(H132,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137))","v":0},{"$f":"IF(I132=0,0,CHOOSE(I132,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137))","v":0},{"$f":"IF(J132=0,0,CHOOSE(J132,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137))","v":0},{"$f":"IF(K132=0,0,CHOOSE(K132,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137))","v":0},{"$f":"IF(L132=0,0,CHOOSE(L132,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137))","v":0},{"$f":"IF(M132=0,0,CHOOSE(M132,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137))","v":0},{"$f":"IF(N132=0,0,CHOOSE(N132,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137))","v":0},{"$f":"IF(O132=0,0,CHOOSE(O132,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137))","v":0},{"$f":"IF(P132=0,0,CHOOSE(P132,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137))","v":0},{"$f":"IF(Q132=0,0,CHOOSE(Q132,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137))","v":0},{"$f":"IF(R132=0,0,CHOOSE(R132,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137))","v":0},{"$f":"IF(S132=0,0,CHOOSE(S132,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137))","v":0},{"$f":"IF(T132=0,0,CHOOSE(T132,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137))","v":0},{"$f":"IF(U132=0,0,CHOOSE(U132,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137))","v":0},{"$f":"IF(V132=0,0,CHOOSE(V132,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137))","v":0},{"$f":"IF(W132=0,0,CHOOSE(W132,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137))","v":0},{"$f":"IF(X132=0,0,CHOOSE(X132,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137))","v":0},{"$f":"IF(Y132=0,0,CHOOSE(Y132,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137))","v":0},{"$f":"IF(Z132=0,0,CHOOSE(Z132,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137))","v":0},{"$f":"IF(AA132=0,0,CHOOSE(AA132,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137))","v":0},{"$f":"IF(AB132=0,0,CHOOSE(AB132,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137))","v":0},{"$f":"IF(AC132=0,0,CHOOSE(AC132,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137))","v":0},{"$f":"IF(AD132=0,0,CHOOSE(AD132,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137))","v":0},{"$f":"IF(AE132=0,0,CHOOSE(AE132,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137))","v":0}]
[]
[{"$f":"+\"Output \"& PV_Base!A612&\"\"","v":"Output COM5"},null,null,{"$f":"D$8","v":2019},{"$f":"D135+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046]
[null,null,{"$f":"PV_Base!C627","v":"New forex borrowing (gross, USD)"},null,{"$f":"Ext_Debt_Data!G100","v":0},{"$f":"Ext_Debt_Data!H100","v":0},{"$f":"Ext_Debt_Data!I100","v":0}]
[null,null,{"$f":"PV_Base!C628","v":"cumulative"},{"$f":"D136","v":0},{"$f":"SUM(D136:E136)","v":0},{"$f":"SUM(D136:F136)","v":0},{"$f":"SUM(D136:G136)","v":0},{"$f":"SUM(D136:H136)","v":0},{"$f":"SUM(D136:I136)","v":0},{"$f":"SUM(D136:J136)","v":0},{"$f":"SUM(D136:K136)","v":0},{"$f":"SUM(D136:L136)","v":0},{"$f":"SUM(D136:M136)","v":0},{"$f":"SUM(D136:N136)","v":0},{"$f":"SUM(D136:O136)","v":0},{"$f":"SUM(D136:P136)","v":0},{"$f":"SUM(D136:Q136)","v":0},{"$f":"SUM(D136:R136)","v":0},{"$f":"SUM(D136:S136)","v":0},{"$f":"SUM(D136:T136)","v":0},{"$f":"SUM(D136:U136)","v":0},{"$f":"SUM(D136:V136)","v":0},{"$f":"SUM(D136:W136)","v":0},{"$f":"SUM(D136:X136)","v":0},{"$f":"SUM(D136:Y136)","v":0},{"$f":"SUM(D136:Z136)","v":0},{"$f":"SUM(D136:AA136)","v":0},{"$f":"SUM(D136:AB136)","v":0},{"$f":"SUM(D136:AC136)","v":0},{"$f":"SUM(D136:AD136)","v":0},{"$f":"SUM(D136:AE136)","v":0}]
[null,null,{"$f":"PV_Base!C629","v":"Stock of new forex debt (in USD)"},{"$f":"D136-D142","v":0},{"$f":"D138+E136-E142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C630","v":"PV of debt   COM5"},{"$f":"IF($B124>=$B125, D136, D136*D128/100)","v":0},{"$f":"IF($B124>=$B125,D139-E142+E136,D139*(1+$B125)-E140+E136*$D128/100)","v":0},{"$f":"IF($B124>=$B125,E139-F142+F136,E139*(1+$B125)-F140+F136*$D128/100)","v":0},{"$f":"IF($B124>=$B125,F139-G142+G136,F139*(1+$B125)-G140+G136*$D128/100)","v":0},{"$f":"IF($B124>=$B125,G139-H142+H136,G139*(1+$B125)-H140+H136*$D128/100)","v":0},{"$f":"IF($B124>=$B125,H139-I142+I136,H139*(1+$B125)-I140+I136*$D128/100)","v":0},{"$f":"IF($B124>=$B125,I139-J142+J136,I139*(1+$B125)-J140+J136*$D128/100)","v":0},{"$f":"IF($B124>=$B125,J139-K142+K136,J139*(1+$B125)-K140+K136*$D128/100)","v":0},{"$f":"IF($B124>=$B125,K139-L142+L136,K139*(1+$B125)-L140+L136*$D128/100)","v":0},{"$f":"IF($B124>=$B125,L139-M142+M136,L139*(1+$B125)-M140+M136*$D128/100)","v":0},{"$f":"IF($B124>=$B125,M139-N142+N136,M139*(1+$B125)-N140+N136*$D128/100)","v":0},{"$f":"IF($B124>=$B125,N139-O142+O136,N139*(1+$B125)-O140+O136*$D128/100)","v":0},{"$f":"IF($B124>=$B125,O139-P142+P136,O139*(1+$B125)-P140+P136*$D128/100)","v":0},{"$f":"IF($B124>=$B125,P139-Q142+Q136,P139*(1+$B125)-Q140+Q136*$D128/100)","v":0},{"$f":"IF($B124>=$B125,Q139-R142+R136,Q139*(1+$B125)-R140+R136*$D128/100)","v":0},{"$f":"IF($B124>=$B125,R139-S142+S136,R139*(1+$B125)-S140+S136*$D128/100)","v":0},{"$f":"IF($B124>=$B125,S139-T142+T136,S139*(1+$B125)-T140+T136*$D128/100)","v":0},{"$f":"IF($B124>=$B125,T139-U142+U136,T139*(1+$B125)-U140+U136*$D128/100)","v":0},{"$f":"IF($B124>=$B125,U139-V142+V136,U139*(1+$B125)-V140+V136*$D128/100)","v":0},{"$f":"IF($B124>=$B125,V139-W142+W136,V139*(1+$B125)-W140+W136*$D128/100)","v":0},{"$f":"IF($B124>=$B125,W139-X142+X136,W139*(1+$B125)-X140+X136*$D128/100)","v":0},{"$f":"IF($B124>=$B125,X139-Y142+Y136,X139*(1+$B125)-Y140+Y136*$D128/100)","v":0},{"$f":"IF($B124>=$B125,Y139-Z142+Z136,Y139*(1+$B125)-Z140+Z136*$D128/100)","v":0},{"$f":"IF($B124>=$B125,Z139-AA142+AA136,Z139*(1+$B125)-AA140+AA136*$D128/100)","v":0},{"$f":"IF($B124>=$B125,AA139-AB142+AB136,AA139*(1+$B125)-AB140+AB136*$D128/100)","v":0},{"$f":"IF($B124>=$B125,AB139-AC142+AC136,AB139*(1+$B125)-AC140+AC136*$D128/100)","v":0},{"$f":"IF($B124>=$B125,AC139-AD142+AD136,AC139*(1+$B125)-AD140+AD136*$D128/100)","v":0},{"$f":"IF($B124>=$B125,AD139-AE142+AE136,AD139*(1+$B125)-AE140+AE136*$D128/100)","v":0}]
[null,null,{"$f":"PV_Base!C631","v":"Total debt service (in USD)"},{"$f":"D141+D142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C632","v":"Interest"},0,{"$f":"$B124*D138","v":0},{"$f":"$B124*E138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C633","v":"Amortization"},{"$f":"(D131-D133)/(B123-B122)","v":0},{"$f":"(E131-E133)/(B123-B122)","v":0},{"$f":"(F131-F133)/(B123-B122)","v":0},{"$f":"(G131-G133)/(B123-B122)","v":0},{"$f":"(H131-H133)/(B123-B122)","v":0},{"$f":"(I131-I133)/(B123-B122)","v":0},{"$f":"(J131-J133)/(B123-B122)","v":0},{"$f":"(K131-K133)/(B123-B122)","v":0},{"$f":"(L131-L133)/(B123-B122)","v":0},{"$f":"(M131-M133)/(B123-B122)","v":0},{"$f":"(N131-N133)/(B123-B122)","v":0},{"$f":"(O131-O133)/(B123-B122)","v":0},{"$f":"(P131-P133)/(B123-B122)","v":0},{"$f":"(Q131-Q133)/(B123-B122)","v":0},{"$f":"(R131-R133)/(B123-B122)","v":0},{"$f":"(S131-S133)/(B123-B122)","v":0},{"$f":"(T131-T133)/(B123-B122)","v":0},{"$f":"(U131-U133)/(B123-B122)","v":0},{"$f":"(V131-V133)/(B123-B122)","v":0},{"$f":"(W131-W133)/(B123-B122)","v":0},{"$f":"(X131-X133)/(B123-B122)","v":0},{"$f":"(Y131-Y133)/(B123-B122)","v":0},{"$f":"(Z131-Z133)/(B123-B122)","v":0},{"$f":"(AA131-AA133)/(B123-B122)","v":0},{"$f":"(AB131-AB133)/(B123-B122)","v":0},{"$f":"(AC131-AC133)/(B123-B122)","v":0},{"$f":"(AD131-AD133)/(B123-B122)","v":0},{"$f":"(AE131-AE133)/(B123-B122)","v":0}]

{"sheet":"PV_stress_com","index":77,"n_rows":146,"n_cols":56,"rows_kept":146,"cut":false,"hidden":true,"merged":[[6,24,6,27],[6,4,6,7],[6,8,6,11],[6,12,6,15],[6,16,6,19],[6,20,6,23],[6,52,6,55],[6,28,6,31],[6,32,6,35],[6,36,6,39],[6,40,6,43],[6,44,6,47],[6,48,6,51]]}
[{"$f":"'Output 1-1 - External DSA'!B1","v":0}]
["NPV Calculations for New Loans"]
[]
["Increase in external borrowing costs",{"$f":"'C4_Market_financing'!AB25","v":400},"bpt"]
[]
[]
[{"$f":"Ext_Debt_Data!A95","v":"Commercial"}]
[]
[null,null,null,0,{"$f":"D9+1","v":1},{"$f":"E9+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U9+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK9+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA9+1","v":50},51,52]
["Total commercial",null,null,{"$f":"PV_Base!D7","v":2019},{"$f":"PV_Base!E7","v":2020},{"$f":"PV_Base!F7","v":2021},{"$f":"PV_Base!G7","v":2022},{"$f":"PV_Base!H7","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
["New disbursement",null,null,null,{"$f":"E36+E62+E88+E114+E140","v":0},{"$f":"F36+F62+F88+F114+F140","v":0},{"$f":"G36+G62+G88+G114+G140","v":0}]
[{"$f":"C38","v":"Stock of new forex debt (in USD)"},null,null,null,{"$f":"E38+E64+E90+E116+E142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK38+AK64+AK90+AK116+AK142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"C28","v":"PV of debt"},null,null,null,{"$f":"E39+E65+E91+E117+E143","v":0},{"$f":"F39+F65+F91+F117+F143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK39+AK65+AK91+AK117+AK143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"C40","v":"Total debt service (in USD)"},null,null,null,{"$f":"E40+E66+E92+E118+E144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK40+AK66+AK92+AK118+AK144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Interest",null,null,null,{"$f":"E41+E67+E93+E119+E145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK41+AK67+AK93+AK119+AK145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Amortization",null,null,null,{"$f":"E42+E68+E94+E120+E146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK42+AK68+AK94+AK120+AK146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[{"$f":"PV_Base!A508","v":"Eurobond"},null,null,{"$f":"D$9","v":0},{"$f":"D21+1","v":1},{"$f":"E21+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& A21&\"\"","v":"Grace Eurobond"},{"$f":"'C4_Market_financing'!I35","v":-1},null,{"$f":"D$10","v":2019},{"$f":"D22+1","v":2020},2021,2022,{"$f":"G22+1","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
[{"$f":"+\"Maturity \"& A21&\"\"","v":"Maturity Eurobond"},{"$f":"'C4_Market_financing'!H35","v":0},{"$f":"PV_Base!C510","v":"Base"},100]
[{"$f":"+\"Interest \"& A21&\"\"","v":"Interest Eurobond"},{"$f":"'Input 4 - External Financing'!F34+(B$4/100)%","v":0.04},{"$f":"PV_Base!C511","v":"Debt stock"},{"$f":"D23-D25","v":0},{"$f":"D24-E25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+\"Discount \"& A21&\"\"","v":"Discount Eurobond"},{"$f":"'Input 4 - External Financing'!E34","v":0.05},{"$f":"PV_Base!C512","v":"Amortization"},{"$f":"IF(D21-$D21-1<$B22,0,IF(D21-$D21-1<$B23,$D23/($B23-$B22),0))","v":100},{"$f":"IF(E21-$D21-1<$B22,0,IF(E21-$D21-1<$B23,$D23/($B23-$B22),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C513","v":"Interest"},null,{"$f":"$B24*D24","v":0},{"$f":"$B24*E24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C514","v":"Total debt service"},{"$f":"D25+D26","v":100},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C515","v":"PV of debt"},{"$f":"IF($B24>=$B25, D24, NPV($B25,E27:$BD27))","v":0},{"$f":"IF($B24>=$B25, E24, NPV($B25,F27:$BD27))","v":0},{"$f":"IF($B24>=$B25, F24, NPV($B25,G27:$BD27))","v":0},{"$f":"IF($B24>=$B25, G24, NPV($B25,H27:$BD27))","v":0},{"$f":"IF($B24>=$B25, H24, NPV($B25,I27:$BD27))","v":0},{"$f":"IF($B24>=$B25, I24, NPV($B25,J27:$BD27))","v":0},{"$f":"IF($B24>=$B25, J24, NPV($B25,K27:$BD27))","v":0},{"$f":"IF($B24>=$B25, K24, NPV($B25,L27:$BD27))","v":0},{"$f":"IF($B24>=$B25, L24, NPV($B25,M27:$BD27))","v":0},{"$f":"IF($B24>=$B25, M24, NPV($B25,N27:$BD27))","v":0},{"$f":"IF($B24>=$B25, N24, NPV($B25,O27:$BD27))","v":0},{"$f":"IF($B24>=$B25, O24, NPV($B25,P27:$BD27))","v":0},{"$f":"IF($B24>=$B25, P24, NPV($B25,Q27:$BD27))","v":0},{"$f":"IF($B24>=$B25, Q24, NPV($B25,R27:$BD27))","v":0},{"$f":"IF($B24>=$B25, R24, NPV($B25,S27:$BD27))","v":0},{"$f":"IF($B24>=$B25, S24, NPV($B25,T27:$BD27))","v":0},{"$f":"IF($B24>=$B25, T24, NPV($B25,U27:$BD27))","v":0},{"$f":"IF($B24>=$B25, U24, NPV($B25,V27:$BD27))","v":0},{"$f":"IF($B24>=$B25, V24, NPV($B25,W27:$BD27))","v":0},{"$f":"IF($B24>=$B25, W24, NPV($B25,X27:$BD27))","v":0},{"$f":"IF($B24>=$B25, X24, NPV($B25,Y27:$BD27))","v":0},{"$f":"IF($B24>=$B25, Y24, NPV($B25,Z27:$BD27))","v":0},{"$f":"IF($B24>=$B25, Z24, NPV($B25,AA27:$BD27))","v":0},{"$f":"IF($B24>=$B25, AA24, NPV($B25,AB27:$BD27))","v":0},{"$f":"IF($B24>=$B25, AB24, NPV($B25,AC27:$BD27))","v":0},{"$f":"IF($B24>=$B25, AC24, NPV($B25,AD27:$BD27))","v":0},{"$f":"IF($B24>=$B25, AD24, NPV($B25,AE27:$BD27))","v":0},{"$f":"IF($B24>=$B25, AE24, NPV($B25,AF27:$BD27))","v":0},{"$f":"IF($B24>=$B25, AF24, NPV($B25,AG27:$BD27))","v":0},{"$f":"IF($B24>=$B25, AG24, NPV($B25,AH27:$BD27))","v":0},{"$f":"IF($B24>=$B25, AH24, NPV($B25,AI27:$BD27))","v":0},{"$f":"IF($B24>=$B25, AI24, NPV($B25,AJ27:$BD27))","v":0},{"$f":"IF($B24>=$B25, AJ24, NPV($B25,AK27:$BD27))","v":0},{"$f":"IF($B24>=$B25, AK24, NPV($B25,AL27:$BD27))","v":0},{"$f":"IF($B24>=$B25, AL24, NPV($B25,AM27:$BD27))","v":0},{"$f":"IF($B24>=$B25, AM24, NPV($B25,AN27:$BD27))","v":0},{"$f":"IF($B24>=$B25, AN24, NPV($B25,AO27:$BD27))","v":0},{"$f":"IF($B24>=$B25, AO24, NPV($B25,AP27:$BD27))","v":0},{"$f":"IF($B24>=$B25, AP24, NPV($B25,AQ27:$BD27))","v":0},{"$f":"IF($B24>=$B25, AQ24, NPV($B25,AR27:$BD27))","v":0}]
[null,null,{"$f":"PV_Base!C516","v":"Grant element"},{"$f":"IF(D28=0,0,(1-D28/D24)*100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C517","v":"t-g>0"},{"$f":"IF(D21-$B22>0,D21-$B22,0)","v":1},{"$f":"IF(E21-$B22>0,E21-$B22,0)","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28]
[null,null,null,{"$f":"IF(D30=0,0,CHOOSE(D30,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":0},{"$f":"IF(E30=0,0,CHOOSE(E30,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":0},{"$f":"IF(F30=0,0,CHOOSE(F30,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":0},{"$f":"IF(G30=0,0,CHOOSE(G30,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":0},{"$f":"IF(H30=0,0,CHOOSE(H30,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":0},{"$f":"IF(I30=0,0,CHOOSE(I30,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":0},{"$f":"IF(J30=0,0,CHOOSE(J30,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":0},{"$f":"IF(K30=0,0,CHOOSE(K30,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":0},{"$f":"IF(L30=0,0,CHOOSE(L30,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":0},{"$f":"IF(M30=0,0,CHOOSE(M30,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":0},{"$f":"IF(N30=0,0,CHOOSE(N30,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":0},{"$f":"IF(O30=0,0,CHOOSE(O30,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":0},{"$f":"IF(P30=0,0,CHOOSE(P30,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":0},{"$f":"IF(Q30=0,0,CHOOSE(Q30,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":0},{"$f":"IF(R30=0,0,CHOOSE(R30,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":0},{"$f":"IF(S30=0,0,CHOOSE(S30,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":0},{"$f":"IF(T30=0,0,CHOOSE(T30,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":0},{"$f":"IF(U30=0,0,CHOOSE(U30,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":0},{"$f":"IF(V30=0,0,CHOOSE(V30,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":0},{"$f":"IF(W30=0,0,CHOOSE(W30,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":0},{"$f":"IF(X30=0,0,CHOOSE(X30,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":0},{"$f":"IF(Y30=0,0,CHOOSE(Y30,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":0},{"$f":"IF(Z30=0,0,CHOOSE(Z30,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":0},{"$f":"IF(AA30=0,0,CHOOSE(AA30,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":0},{"$f":"IF(AB30=0,0,CHOOSE(AB30,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":0},{"$f":"IF(AC30=0,0,CHOOSE(AC30,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":0},{"$f":"IF(AD30=0,0,CHOOSE(AD30,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":0},{"$f":"IF(AE30=0,0,CHOOSE(AE30,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":0}]
[null,null,{"$f":"PV_Base!C519","v":"t-m condition"},{"$f":"IF(D21-$B23>0,D21-$B23,0)","v":0},{"$f":"IF(E21-$B23>0,E21-$B23,0)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27]
[null,null,null,{"$f":"IF(D32=0,0,CHOOSE(D32,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37))","v":0},{"$f":"IF(E32=0,0,CHOOSE(E32,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37))","v":0},{"$f":"IF(F32=0,0,CHOOSE(F32,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37))","v":0},{"$f":"IF(G32=0,0,CHOOSE(G32,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37))","v":0},{"$f":"IF(H32=0,0,CHOOSE(H32,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37))","v":0},{"$f":"IF(I32=0,0,CHOOSE(I32,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37))","v":0},{"$f":"IF(J32=0,0,CHOOSE(J32,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37))","v":0},{"$f":"IF(K32=0,0,CHOOSE(K32,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37))","v":0},{"$f":"IF(L32=0,0,CHOOSE(L32,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37))","v":0},{"$f":"IF(M32=0,0,CHOOSE(M32,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37))","v":0},{"$f":"IF(N32=0,0,CHOOSE(N32,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37))","v":0},{"$f":"IF(O32=0,0,CHOOSE(O32,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37))","v":0},{"$f":"IF(P32=0,0,CHOOSE(P32,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37))","v":0},{"$f":"IF(Q32=0,0,CHOOSE(Q32,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37))","v":0},{"$f":"IF(R32=0,0,CHOOSE(R32,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37))","v":0},{"$f":"IF(S32=0,0,CHOOSE(S32,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37))","v":0},{"$f":"IF(T32=0,0,CHOOSE(T32,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37))","v":0},{"$f":"IF(U32=0,0,CHOOSE(U32,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37))","v":0},{"$f":"IF(V32=0,0,CHOOSE(V32,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37))","v":0},{"$f":"IF(W32=0,0,CHOOSE(W32,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37))","v":0},{"$f":"IF(X32=0,0,CHOOSE(X32,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37))","v":0},{"$f":"IF(Y32=0,0,CHOOSE(Y32,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37))","v":0},{"$f":"IF(Z32=0,0,CHOOSE(Z32,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37))","v":0},{"$f":"IF(AA32=0,0,CHOOSE(AA32,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37))","v":0},{"$f":"IF(AB32=0,0,CHOOSE(AB32,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37))","v":0},{"$f":"IF(AC32=0,0,CHOOSE(AC32,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37))","v":0},{"$f":"IF(AD32=0,0,CHOOSE(AD32,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37))","v":0},{"$f":"IF(AE32=0,0,CHOOSE(AE32,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37))","v":0}]
[]
[{"$f":"+\"Output - \"& A21","v":"Output - Eurobond"},null,null,{"$f":"D$10","v":2019},{"$f":"D35+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046]
[null,null,{"$f":"PV_Base!C523","v":"New forex borrowing (gross, USD)"},null,{"$f":"Ext_Debt_Data!G$96","v":0},{"$f":"Ext_Debt_Data!H$96","v":0},{"$f":"Ext_Debt_Data!I$96","v":0}]
[null,null,{"$f":"PV_Base!C524","v":"cumulative"},{"$f":"D36","v":0},{"$f":"SUM(D36:E36)","v":0},{"$f":"SUM(D36:F36)","v":0},{"$f":"SUM(D36:G36)","v":0},{"$f":"SUM(D36:H36)","v":0},{"$f":"SUM(D36:I36)","v":0},{"$f":"SUM(D36:J36)","v":0},{"$f":"SUM(D36:K36)","v":0},{"$f":"SUM(D36:L36)","v":0},{"$f":"SUM(D36:M36)","v":0},{"$f":"SUM(D36:N36)","v":0},{"$f":"SUM(D36:O36)","v":0},{"$f":"SUM(D36:P36)","v":0},{"$f":"SUM(D36:Q36)","v":0},{"$f":"SUM(D36:R36)","v":0},{"$f":"SUM(D36:S36)","v":0},{"$f":"SUM(D36:T36)","v":0},{"$f":"SUM(D36:U36)","v":0},{"$f":"SUM(D36:V36)","v":0},{"$f":"SUM(D36:W36)","v":0},{"$f":"SUM(D36:X36)","v":0},{"$f":"SUM(D36:Y36)","v":0},{"$f":"SUM(D36:Z36)","v":0},{"$f":"SUM(D36:AA36)","v":0},{"$f":"SUM(D36:AB36)","v":0},{"$f":"SUM(D36:AC36)","v":0},{"$f":"SUM(D36:AD36)","v":0},{"$f":"SUM(D36:AE36)","v":0}]
[null,null,{"$f":"PV_Base!C525","v":"Stock of new forex debt (in USD)"},{"$f":"D36-D42","v":0},{"$f":"D38+E36-E42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C526","v":"PV of debt   Eurobond"},{"$f":"IF($B24>=$B25, D36, D36*D28/100)","v":0},{"$f":"IF($B24>=$B25,D39-E42+E36,D39*(1+$B25)-E40+E36*$D28/100)","v":0},{"$f":"IF($B24>=$B25,E39-F42+F36,E39*(1+$B25)-F40+F36*$D28/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C527","v":"Total debt service (in USD)"},{"$f":"D41+D42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C528","v":"Interest"},0,{"$f":"$B24*D38","v":0},{"$f":"$B24*E38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C529","v":"Amortization"},{"$f":"(D31-D33)/($B23-$B22)","v":0},{"$f":"(E31-E33)/($B23-$B22)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[{"$f":"PV_Base!A534","v":"Commecial Bank"},null,null,{"$f":"D$9","v":0},{"$f":"D47+1","v":1},{"$f":"E47+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& A47&\"\"","v":"Grace Commecial Bank"},{"$f":"'C4_Market_financing'!I36","v":-1},null,{"$f":"D$10","v":2019},{"$f":"D48+1","v":2020},2021,2022,{"$f":"G48+1","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
[{"$f":"+\"Maturity \"& A47&\"\"","v":"Maturity Commecial Bank"},{"$f":"'C4_Market_financing'!H36","v":0},{"$f":"PV_Base!C536","v":"Base"},100]
[{"$f":"+\"Interest \"& A47&\"\"","v":"Interest Commecial Bank"},{"$f":"'Input 4 - External Financing'!F35+(B$4/100)%","v":0.04},{"$f":"PV_Base!C537","v":"Debt stock"},{"$f":"D49-D51","v":0},{"$f":"D50-E51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+\"Discount \"& A47&\"\"","v":"Discount Commecial Bank"},{"$f":"'Input 4 - External Financing'!E35","v":0.05},{"$f":"PV_Base!C538","v":"Amortization"},{"$f":"IF(D47-$D47-1<$B48,0,IF(D47-$D47-1<$B49,$D49/($B49-$B48),0))","v":100},{"$f":"IF(E47-$D47-1<$B48,0,IF(E47-$D47-1<$B49,$D49/($B49-$B48),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C539","v":"Interest"},null,{"$f":"$B50*D50","v":0},{"$f":"$B50*E50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C540","v":"Total debt service"},{"$f":"D51+D52","v":100},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C541","v":"PV of debt"},{"$f":"IF($B50>=$B51, D50, NPV($B51,E53:$BD53))","v":0},{"$f":"IF($B50>=$B51, E50, NPV($B51,F53:$BD53))","v":0},{"$f":"IF($B50>=$B51, F50, NPV($B51,G53:$BD53))","v":0},{"$f":"IF($B50>=$B51, G50, NPV($B51,H53:$BD53))","v":0},{"$f":"IF($B50>=$B51, H50, NPV($B51,I53:$BD53))","v":0},{"$f":"IF($B50>=$B51, I50, NPV($B51,J53:$BD53))","v":0},{"$f":"IF($B50>=$B51, J50, NPV($B51,K53:$BD53))","v":0},{"$f":"IF($B50>=$B51, K50, NPV($B51,L53:$BD53))","v":0},{"$f":"IF($B50>=$B51, L50, NPV($B51,M53:$BD53))","v":0},{"$f":"IF($B50>=$B51, M50, NPV($B51,N53:$BD53))","v":0},{"$f":"IF($B50>=$B51, N50, NPV($B51,O53:$BD53))","v":0},{"$f":"IF($B50>=$B51, O50, NPV($B51,P53:$BD53))","v":0},{"$f":"IF($B50>=$B51, P50, NPV($B51,Q53:$BD53))","v":0},{"$f":"IF($B50>=$B51, Q50, NPV($B51,R53:$BD53))","v":0},{"$f":"IF($B50>=$B51, R50, NPV($B51,S53:$BD53))","v":0},{"$f":"IF($B50>=$B51, S50, NPV($B51,T53:$BD53))","v":0},{"$f":"IF($B50>=$B51, T50, NPV($B51,U53:$BD53))","v":0},{"$f":"IF($B50>=$B51, U50, NPV($B51,V53:$BD53))","v":0},{"$f":"IF($B50>=$B51, V50, NPV($B51,W53:$BD53))","v":0},{"$f":"IF($B50>=$B51, W50, NPV($B51,X53:$BD53))","v":0},{"$f":"IF($B50>=$B51, X50, NPV($B51,Y53:$BD53))","v":0},{"$f":"IF($B50>=$B51, Y50, NPV($B51,Z53:$BD53))","v":0},{"$f":"IF($B50>=$B51, Z50, NPV($B51,AA53:$BD53))","v":0},{"$f":"IF($B50>=$B51, AA50, NPV($B51,AB53:$BD53))","v":0},{"$f":"IF($B50>=$B51, AB50, NPV($B51,AC53:$BD53))","v":0},{"$f":"IF($B50>=$B51, AC50, NPV($B51,AD53:$BD53))","v":0},{"$f":"IF($B50>=$B51, AD50, NPV($B51,AE53:$BD53))","v":0},{"$f":"IF($B50>=$B51, AE50, NPV($B51,AF53:$BD53))","v":0},{"$f":"IF($B50>=$B51, AF50, NPV($B51,AG53:$BD53))","v":0},{"$f":"IF($B50>=$B51, AG50, NPV($B51,AH53:$BD53))","v":0},{"$f":"IF($B50>=$B51, AH50, NPV($B51,AI53:$BD53))","v":0},{"$f":"IF($B50>=$B51, AI50, NPV($B51,AJ53:$BD53))","v":0},{"$f":"IF($B50>=$B51, AJ50, NPV($B51,AK53:$BD53))","v":0},{"$f":"IF($B50>=$B51, AK50, NPV($B51,AL53:$BD53))","v":0},{"$f":"IF($B50>=$B51, AL50, NPV($B51,AM53:$BD53))","v":0},{"$f":"IF($B50>=$B51, AM50, NPV($B51,AN53:$BD53))","v":0},{"$f":"IF($B50>=$B51, AN50, NPV($B51,AO53:$BD53))","v":0},{"$f":"IF($B50>=$B51, AO50, NPV($B51,AP53:$BD53))","v":0},{"$f":"IF($B50>=$B51, AP50, NPV($B51,AQ53:$BD53))","v":0},{"$f":"IF($B50>=$B51, AQ50, NPV($B51,AR53:$BD53))","v":0}]
[null,null,{"$f":"PV_Base!C542","v":"Grant element"},{"$f":"IF(D54=0,0,(1-D54/D50)*100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C543","v":"t-g>0"},{"$f":"IF(D47-$B48>0,D47-$B48,0)","v":1},{"$f":"IF(E47-$B48>0,E47-$B48,0)","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28]
[null,null,null,{"$f":"IF(D56=0,0,CHOOSE(D56,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63))","v":0},{"$f":"IF(E56=0,0,CHOOSE(E56,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63))","v":0},{"$f":"IF(F56=0,0,CHOOSE(F56,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63))","v":0},{"$f":"IF(G56=0,0,CHOOSE(G56,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63))","v":0},{"$f":"IF(H56=0,0,CHOOSE(H56,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63))","v":0},{"$f":"IF(I56=0,0,CHOOSE(I56,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63))","v":0},{"$f":"IF(J56=0,0,CHOOSE(J56,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63))","v":0},{"$f":"IF(K56=0,0,CHOOSE(K56,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63))","v":0},{"$f":"IF(L56=0,0,CHOOSE(L56,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63))","v":0},{"$f":"IF(M56=0,0,CHOOSE(M56,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63))","v":0},{"$f":"IF(N56=0,0,CHOOSE(N56,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63))","v":0},{"$f":"IF(O56=0,0,CHOOSE(O56,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63))","v":0},{"$f":"IF(P56=0,0,CHOOSE(P56,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63))","v":0},{"$f":"IF(Q56=0,0,CHOOSE(Q56,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63))","v":0},{"$f":"IF(R56=0,0,CHOOSE(R56,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63))","v":0},{"$f":"IF(S56=0,0,CHOOSE(S56,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63))","v":0},{"$f":"IF(T56=0,0,CHOOSE(T56,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63))","v":0},{"$f":"IF(U56=0,0,CHOOSE(U56,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63))","v":0},{"$f":"IF(V56=0,0,CHOOSE(V56,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63))","v":0},{"$f":"IF(W56=0,0,CHOOSE(W56,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63))","v":0},{"$f":"IF(X56=0,0,CHOOSE(X56,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63))","v":0},{"$f":"IF(Y56=0,0,CHOOSE(Y56,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63))","v":0},{"$f":"IF(Z56=0,0,CHOOSE(Z56,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63))","v":0},{"$f":"IF(AA56=0,0,CHOOSE(AA56,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63))","v":0},{"$f":"IF(AB56=0,0,CHOOSE(AB56,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63))","v":0},{"$f":"IF(AC56=0,0,CHOOSE(AC56,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63))","v":0},{"$f":"IF(AD56=0,0,CHOOSE(AD56,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63))","v":0},{"$f":"IF(AE56=0,0,CHOOSE(AE56,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63))","v":0}]
[null,null,{"$f":"PV_Base!C545","v":"t-m condition"},{"$f":"IF(D47-$B49>0,D47-$B49,0)","v":0},{"$f":"IF(E47-$B49>0,E47-$B49,0)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27]
[null,null,null,{"$f":"IF(D58=0,0,CHOOSE(D58,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63))","v":0},{"$f":"IF(E58=0,0,CHOOSE(E58,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63))","v":0},{"$f":"IF(F58=0,0,CHOOSE(F58,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63))","v":0},{"$f":"IF(G58=0,0,CHOOSE(G58,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63))","v":0},{"$f":"IF(H58=0,0,CHOOSE(H58,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63))","v":0},{"$f":"IF(I58=0,0,CHOOSE(I58,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63))","v":0},{"$f":"IF(J58=0,0,CHOOSE(J58,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63))","v":0},{"$f":"IF(K58=0,0,CHOOSE(K58,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63))","v":0},{"$f":"IF(L58=0,0,CHOOSE(L58,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63))","v":0},{"$f":"IF(M58=0,0,CHOOSE(M58,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63))","v":0},{"$f":"IF(N58=0,0,CHOOSE(N58,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63))","v":0},{"$f":"IF(O58=0,0,CHOOSE(O58,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63))","v":0},{"$f":"IF(P58=0,0,CHOOSE(P58,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63))","v":0},{"$f":"IF(Q58=0,0,CHOOSE(Q58,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63))","v":0},{"$f":"IF(R58=0,0,CHOOSE(R58,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63))","v":0},{"$f":"IF(S58=0,0,CHOOSE(S58,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63))","v":0},{"$f":"IF(T58=0,0,CHOOSE(T58,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63))","v":0},{"$f":"IF(U58=0,0,CHOOSE(U58,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63))","v":0},{"$f":"IF(V58=0,0,CHOOSE(V58,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63))","v":0},{"$f":"IF(W58=0,0,CHOOSE(W58,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63))","v":0},{"$f":"IF(X58=0,0,CHOOSE(X58,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63))","v":0},{"$f":"IF(Y58=0,0,CHOOSE(Y58,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63))","v":0},{"$f":"IF(Z58=0,0,CHOOSE(Z58,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63))","v":0},{"$f":"IF(AA58=0,0,CHOOSE(AA58,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63))","v":0},{"$f":"IF(AB58=0,0,CHOOSE(AB58,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63))","v":0},{"$f":"IF(AC58=0,0,CHOOSE(AC58,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63))","v":0},{"$f":"IF(AD58=0,0,CHOOSE(AD58,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63))","v":0},{"$f":"IF(AE58=0,0,CHOOSE(AE58,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63))","v":0}]
[]
[{"$f":"+\"Output - \"& A47","v":"Output - Commecial Bank"},null,null,{"$f":"D$10","v":2019},{"$f":"D61+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046]
[null,null,{"$f":"C$36","v":"New forex borrowing (gross, USD)"},null,{"$f":"Ext_Debt_Data!G$97","v":0},{"$f":"Ext_Debt_Data!H$97","v":0},{"$f":"Ext_Debt_Data!I$97","v":0}]
[null,null,{"$f":"PV_Base!C550","v":"cumulative"},{"$f":"D62","v":0},{"$f":"SUM(D62:E62)","v":0},{"$f":"SUM(D62:F62)","v":0},{"$f":"SUM(D62:G62)","v":0},{"$f":"SUM(D62:H62)","v":0},{"$f":"SUM(D62:I62)","v":0},{"$f":"SUM(D62:J62)","v":0},{"$f":"SUM(D62:K62)","v":0},{"$f":"SUM(D62:L62)","v":0},{"$f":"SUM(D62:M62)","v":0},{"$f":"SUM(D62:N62)","v":0},{"$f":"SUM(D62:O62)","v":0},{"$f":"SUM(D62:P62)","v":0},{"$f":"SUM(D62:Q62)","v":0},{"$f":"SUM(D62:R62)","v":0},{"$f":"SUM(D62:S62)","v":0},{"$f":"SUM(D62:T62)","v":0},{"$f":"SUM(D62:U62)","v":0},{"$f":"SUM(D62:V62)","v":0},{"$f":"SUM(D62:W62)","v":0},{"$f":"SUM(D62:X62)","v":0},{"$f":"SUM(D62:Y62)","v":0},{"$f":"SUM(D62:Z62)","v":0},{"$f":"SUM(D62:AA62)","v":0},{"$f":"SUM(D62:AB62)","v":0},{"$f":"SUM(D62:AC62)","v":0},{"$f":"SUM(D62:AD62)","v":0},{"$f":"SUM(D62:AE62)","v":0}]
[null,null,{"$f":"PV_Base!C551","v":"Stock of new forex debt (in USD)"},{"$f":"D62-D68","v":0},{"$f":"D64+E62-E68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C552","v":"PV of debt   Commecial Bank"},{"$f":"IF($B50>=$B51, D62, D62*D54/100)","v":0},{"$f":"IF($B50>=$B51,D65-E68+E62,D65*(1+$B51)-E66+E62*$D54/100)","v":0},{"$f":"IF($B50>=$B51,E65-F68+F62,E65*(1+$B51)-F66+F62*$D54/100)","v":0},{"$f":"IF($B50>=$B51,F65-G68+G62,F65*(1+$B51)-G66+G62*$D54/100)","v":0},{"$f":"IF($B50>=$B51,G65-H68+H62,G65*(1+$B51)-H66+H62*$D54/100)","v":0},{"$f":"IF($B50>=$B51,H65-I68+I62,H65*(1+$B51)-I66+I62*$D54/100)","v":0},{"$f":"IF($B50>=$B51,I65-J68+J62,I65*(1+$B51)-J66+J62*$D54/100)","v":0},{"$f":"IF($B50>=$B51,J65-K68+K62,J65*(1+$B51)-K66+K62*$D54/100)","v":0},{"$f":"IF($B50>=$B51,K65-L68+L62,K65*(1+$B51)-L66+L62*$D54/100)","v":0},{"$f":"IF($B50>=$B51,L65-M68+M62,L65*(1+$B51)-M66+M62*$D54/100)","v":0},{"$f":"IF($B50>=$B51,M65-N68+N62,M65*(1+$B51)-N66+N62*$D54/100)","v":0},{"$f":"IF($B50>=$B51,N65-O68+O62,N65*(1+$B51)-O66+O62*$D54/100)","v":0},{"$f":"IF($B50>=$B51,O65-P68+P62,O65*(1+$B51)-P66+P62*$D54/100)","v":0},{"$f":"IF($B50>=$B51,P65-Q68+Q62,P65*(1+$B51)-Q66+Q62*$D54/100)","v":0},{"$f":"IF($B50>=$B51,Q65-R68+R62,Q65*(1+$B51)-R66+R62*$D54/100)","v":0},{"$f":"IF($B50>=$B51,R65-S68+S62,R65*(1+$B51)-S66+S62*$D54/100)","v":0},{"$f":"IF($B50>=$B51,S65-T68+T62,S65*(1+$B51)-T66+T62*$D54/100)","v":0},{"$f":"IF($B50>=$B51,T65-U68+U62,T65*(1+$B51)-U66+U62*$D54/100)","v":0},{"$f":"IF($B50>=$B51,U65-V68+V62,U65*(1+$B51)-V66+V62*$D54/100)","v":0},{"$f":"IF($B50>=$B51,V65-W68+W62,V65*(1+$B51)-W66+W62*$D54/100)","v":0},{"$f":"IF($B50>=$B51,W65-X68+X62,W65*(1+$B51)-X66+X62*$D54/100)","v":0},{"$f":"IF($B50>=$B51,X65-Y68+Y62,X65*(1+$B51)-Y66+Y62*$D54/100)","v":0},{"$f":"IF($B50>=$B51,Y65-Z68+Z62,Y65*(1+$B51)-Z66+Z62*$D54/100)","v":0},{"$f":"IF($B50>=$B51,Z65-AA68+AA62,Z65*(1+$B51)-AA66+AA62*$D54/100)","v":0},{"$f":"IF($B50>=$B51,AA65-AB68+AB62,AA65*(1+$B51)-AB66+AB62*$D54/100)","v":0},{"$f":"IF($B50>=$B51,AB65-AC68+AC62,AB65*(1+$B51)-AC66+AC62*$D54/100)","v":0},{"$f":"IF($B50>=$B51,AC65-AD68+AD62,AC65*(1+$B51)-AD66+AD62*$D54/100)","v":0},{"$f":"IF($B50>=$B51,AD65-AE68+AE62,AD65*(1+$B51)-AE66+AE62*$D54/100)","v":0}]
[null,null,{"$f":"PV_Base!C553","v":"Total debt service (in USD)"},{"$f":"D67+D68","v":0},0,{"$f":"F67+F68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C554","v":"Interest"},0,{"$f":"$B50*D64","v":0},{"$f":"$B50*E64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C555","v":"Amortization"},{"$f":"(D57-D59)/($B49-$B48)","v":0},{"$f":"(E57-E59)/($B49-$B48)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[{"$f":"PV_Base!A560","v":"COM3"},null,null,{"$f":"D$9","v":0},{"$f":"D73+1","v":1},{"$f":"E73+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& A73&\"\"","v":"Grace COM3"},{"$f":"'C4_Market_financing'!I37","v":-1},null,{"$f":"D$10","v":2019},{"$f":"D74+1","v":2020},2021,2022,{"$f":"G74+1","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
[{"$f":"+\"Maturity \"& A73&\"\"","v":"Maturity COM3"},{"$f":"'C4_Market_financing'!H37","v":0},{"$f":"PV_Base!C562","v":"Base"},100]
[{"$f":"+\"Interest \"& A73&\"\"","v":"Interest COM3"},{"$f":"'Input 4 - External Financing'!F36+(B$4/100)%","v":0.04},{"$f":"PV_Base!C563","v":"Debt stock"},{"$f":"D75-D77","v":0},{"$f":"D76-E77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+\"Discount \"& A73&\"\"","v":"Discount COM3"},{"$f":"'Input 4 - External Financing'!E36","v":0.05},{"$f":"PV_Base!C564","v":"Amortization"},{"$f":"IF(D73-$D73-1<$B74,0,IF(D73-$D73-1<$B75,$D75/($B75-$B74),0))","v":100},{"$f":"IF(E73-$D73-1<$B74,0,IF(E73-$D73-1<$B75,$D75/($B75-$B74),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C565","v":"Interest"},null,{"$f":"$B76*D76","v":0},{"$f":"$B76*E76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C566","v":"Total debt service"},{"$f":"D77+D78","v":100},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C567","v":"PV of debt"},{"$f":"IF($B76>=$B77, D76, NPV($B77,E79:$BD79))","v":0},{"$f":"IF($B76>=$B77, E76, NPV($B77,F79:$BD79))","v":0},{"$f":"IF($B76>=$B77, F76, NPV($B77,G79:$BD79))","v":0},{"$f":"IF($B76>=$B77, G76, NPV($B77,H79:$BD79))","v":0},{"$f":"IF($B76>=$B77, H76, NPV($B77,I79:$BD79))","v":0},{"$f":"IF($B76>=$B77, I76, NPV($B77,J79:$BD79))","v":0},{"$f":"IF($B76>=$B77, J76, NPV($B77,K79:$BD79))","v":0},{"$f":"IF($B76>=$B77, K76, NPV($B77,L79:$BD79))","v":0},{"$f":"IF($B76>=$B77, L76, NPV($B77,M79:$BD79))","v":0},{"$f":"IF($B76>=$B77, M76, NPV($B77,N79:$BD79))","v":0},{"$f":"IF($B76>=$B77, N76, NPV($B77,O79:$BD79))","v":0},{"$f":"IF($B76>=$B77, O76, NPV($B77,P79:$BD79))","v":0},{"$f":"IF($B76>=$B77, P76, NPV($B77,Q79:$BD79))","v":0},{"$f":"IF($B76>=$B77, Q76, NPV($B77,R79:$BD79))","v":0},{"$f":"IF($B76>=$B77, R76, NPV($B77,S79:$BD79))","v":0},{"$f":"IF($B76>=$B77, S76, NPV($B77,T79:$BD79))","v":0},{"$f":"IF($B76>=$B77, T76, NPV($B77,U79:$BD79))","v":0},{"$f":"IF($B76>=$B77, U76, NPV($B77,V79:$BD79))","v":0},{"$f":"IF($B76>=$B77, V76, NPV($B77,W79:$BD79))","v":0},{"$f":"IF($B76>=$B77, W76, NPV($B77,X79:$BD79))","v":0},{"$f":"IF($B76>=$B77, X76, NPV($B77,Y79:$BD79))","v":0},{"$f":"IF($B76>=$B77, Y76, NPV($B77,Z79:$BD79))","v":0},{"$f":"IF($B76>=$B77, Z76, NPV($B77,AA79:$BD79))","v":0},{"$f":"IF($B76>=$B77, AA76, NPV($B77,AB79:$BD79))","v":0},{"$f":"IF($B76>=$B77, AB76, NPV($B77,AC79:$BD79))","v":0},{"$f":"IF($B76>=$B77, AC76, NPV($B77,AD79:$BD79))","v":0},{"$f":"IF($B76>=$B77, AD76, NPV($B77,AE79:$BD79))","v":0},{"$f":"IF($B76>=$B77, AE76, NPV($B77,AF79:$BD79))","v":0},{"$f":"IF($B76>=$B77, AF76, NPV($B77,AG79:$BD79))","v":0},{"$f":"IF($B76>=$B77, AG76, NPV($B77,AH79:$BD79))","v":0},{"$f":"IF($B76>=$B77, AH76, NPV($B77,AI79:$BD79))","v":0},{"$f":"IF($B76>=$B77, AI76, NPV($B77,AJ79:$BD79))","v":0},{"$f":"IF($B76>=$B77, AJ76, NPV($B77,AK79:$BD79))","v":0},{"$f":"IF($B76>=$B77, AK76, NPV($B77,AL79:$BD79))","v":0},{"$f":"IF($B76>=$B77, AL76, NPV($B77,AM79:$BD79))","v":0},{"$f":"IF($B76>=$B77, AM76, NPV($B77,AN79:$BD79))","v":0},{"$f":"IF($B76>=$B77, AN76, NPV($B77,AO79:$BD79))","v":0},{"$f":"IF($B76>=$B77, AO76, NPV($B77,AP79:$BD79))","v":0},{"$f":"IF($B76>=$B77, AP76, NPV($B77,AQ79:$BD79))","v":0},{"$f":"IF($B76>=$B77, AQ76, NPV($B77,AR79:$BD79))","v":0}]
[null,null,{"$f":"PV_Base!C568","v":"Grant element"},{"$f":"IF(D80=0,0,(1-D80/D76)*100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C569","v":"t-g>0"},{"$f":"IF(D73-$B74>0,D73-$B74,0)","v":1},{"$f":"IF(E73-$B74>0,E73-$B74,0)","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28]
[null,null,null,{"$f":"IF(D82=0,0,CHOOSE(D82,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89,AF89))","v":0},{"$f":"IF(E82=0,0,CHOOSE(E82,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89,AF89))","v":0},{"$f":"IF(F82=0,0,CHOOSE(F82,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89,AF89))","v":0},{"$f":"IF(G82=0,0,CHOOSE(G82,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89,AF89))","v":0},{"$f":"IF(H82=0,0,CHOOSE(H82,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89,AF89))","v":0},{"$f":"IF(I82=0,0,CHOOSE(I82,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89,AF89))","v":0},{"$f":"IF(J82=0,0,CHOOSE(J82,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89,AF89))","v":0},{"$f":"IF(K82=0,0,CHOOSE(K82,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89,AF89))","v":0},{"$f":"IF(L82=0,0,CHOOSE(L82,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89,AF89))","v":0},{"$f":"IF(M82=0,0,CHOOSE(M82,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89,AF89))","v":0},{"$f":"IF(N82=0,0,CHOOSE(N82,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89,AF89))","v":0},{"$f":"IF(O82=0,0,CHOOSE(O82,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89,AF89))","v":0},{"$f":"IF(P82=0,0,CHOOSE(P82,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89,AF89))","v":0},{"$f":"IF(Q82=0,0,CHOOSE(Q82,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89,AF89))","v":0},{"$f":"IF(R82=0,0,CHOOSE(R82,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89,AF89))","v":0},{"$f":"IF(S82=0,0,CHOOSE(S82,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89,AF89))","v":0},{"$f":"IF(T82=0,0,CHOOSE(T82,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89,AF89))","v":0},{"$f":"IF(U82=0,0,CHOOSE(U82,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89,AF89))","v":0},{"$f":"IF(V82=0,0,CHOOSE(V82,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89,AF89))","v":0},{"$f":"IF(W82=0,0,CHOOSE(W82,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89,AF89))","v":0},{"$f":"IF(X82=0,0,CHOOSE(X82,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89,AF89))","v":0},{"$f":"IF(Y82=0,0,CHOOSE(Y82,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89,AF89))","v":0},{"$f":"IF(Z82=0,0,CHOOSE(Z82,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89,AF89))","v":0},{"$f":"IF(AA82=0,0,CHOOSE(AA82,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89,AF89))","v":0},{"$f":"IF(AB82=0,0,CHOOSE(AB82,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89,AF89))","v":0},{"$f":"IF(AC82=0,0,CHOOSE(AC82,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89,AF89))","v":0},{"$f":"IF(AD82=0,0,CHOOSE(AD82,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89,AF89))","v":0},{"$f":"IF(AE82=0,0,CHOOSE(AE82,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89,AF89))","v":0}]
[null,null,{"$f":"PV_Base!C571","v":"t-m condition"},{"$f":"IF(D73-$B75>0,D73-$B75,0)","v":0},{"$f":"IF(E73-$B75>0,E73-$B75,0)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27]
[null,null,null,{"$f":"IF(D84=0,0,CHOOSE(D84,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89))","v":0},{"$f":"IF(E84=0,0,CHOOSE(E84,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89))","v":0},{"$f":"IF(F84=0,0,CHOOSE(F84,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89))","v":0},{"$f":"IF(G84=0,0,CHOOSE(G84,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89))","v":0},{"$f":"IF(H84=0,0,CHOOSE(H84,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89))","v":0},{"$f":"IF(I84=0,0,CHOOSE(I84,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89))","v":0},{"$f":"IF(J84=0,0,CHOOSE(J84,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89))","v":0},{"$f":"IF(K84=0,0,CHOOSE(K84,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89))","v":0},{"$f":"IF(L84=0,0,CHOOSE(L84,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89))","v":0},{"$f":"IF(M84=0,0,CHOOSE(M84,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89))","v":0},{"$f":"IF(N84=0,0,CHOOSE(N84,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89))","v":0},{"$f":"IF(O84=0,0,CHOOSE(O84,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89))","v":0},{"$f":"IF(P84=0,0,CHOOSE(P84,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89))","v":0},{"$f":"IF(Q84=0,0,CHOOSE(Q84,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89))","v":0},{"$f":"IF(R84=0,0,CHOOSE(R84,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89))","v":0},{"$f":"IF(S84=0,0,CHOOSE(S84,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89))","v":0},{"$f":"IF(T84=0,0,CHOOSE(T84,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89))","v":0},{"$f":"IF(U84=0,0,CHOOSE(U84,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89))","v":0},{"$f":"IF(V84=0,0,CHOOSE(V84,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89))","v":0},{"$f":"IF(W84=0,0,CHOOSE(W84,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89))","v":0},{"$f":"IF(X84=0,0,CHOOSE(X84,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89))","v":0},{"$f":"IF(Y84=0,0,CHOOSE(Y84,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89))","v":0},{"$f":"IF(Z84=0,0,CHOOSE(Z84,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89))","v":0},{"$f":"IF(AA84=0,0,CHOOSE(AA84,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89))","v":0},{"$f":"IF(AB84=0,0,CHOOSE(AB84,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89))","v":0},{"$f":"IF(AC84=0,0,CHOOSE(AC84,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89))","v":0},{"$f":"IF(AD84=0,0,CHOOSE(AD84,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89))","v":0},{"$f":"IF(AE84=0,0,CHOOSE(AE84,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89))","v":0}]
[]
[{"$f":"+\"Output - \"& A73","v":"Output - COM3"},null,null,{"$f":"D$10","v":2019},{"$f":"D87+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046]
[null,null,{"$f":"C$36","v":"New forex borrowing (gross, USD)"},null,{"$f":"Ext_Debt_Data!G$98","v":0},{"$f":"Ext_Debt_Data!H$98","v":0},{"$f":"Ext_Debt_Data!I$98","v":0}]
[null,null,{"$f":"PV_Base!C576","v":"cumulative"},{"$f":"D88","v":0},{"$f":"SUM(D88:E88)","v":0},{"$f":"SUM(D88:F88)","v":0},{"$f":"SUM(D88:G88)","v":0},{"$f":"SUM(D88:H88)","v":0},{"$f":"SUM(D88:I88)","v":0},{"$f":"SUM(D88:J88)","v":0},{"$f":"SUM(D88:K88)","v":0},{"$f":"SUM(D88:L88)","v":0},{"$f":"SUM(D88:M88)","v":0},{"$f":"SUM(D88:N88)","v":0},{"$f":"SUM(D88:O88)","v":0},{"$f":"SUM(D88:P88)","v":0},{"$f":"SUM(D88:Q88)","v":0},{"$f":"SUM(D88:R88)","v":0},{"$f":"SUM(D88:S88)","v":0},{"$f":"SUM(D88:T88)","v":0},{"$f":"SUM(D88:U88)","v":0},{"$f":"SUM(D88:V88)","v":0},{"$f":"SUM(D88:W88)","v":0},{"$f":"SUM(D88:X88)","v":0},{"$f":"SUM(D88:Y88)","v":0},{"$f":"SUM(D88:Z88)","v":0},{"$f":"SUM(D88:AA88)","v":0},{"$f":"SUM(D88:AB88)","v":0},{"$f":"SUM(D88:AC88)","v":0},{"$f":"SUM(D88:AD88)","v":0},{"$f":"SUM(D88:AE88)","v":0}]
[null,null,{"$f":"PV_Base!C577","v":"Stock of new forex debt (in USD)"},{"$f":"D88-D94","v":0},{"$f":"D90+E88-E94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C578","v":"PV of debt   COM3"},{"$f":"IF($B76>=$B77, D88, D88*D80/100)","v":0},{"$f":"IF($B76>=$B77,D91-E94+E88,D91*(1+$B77)-E92+E88*$D80/100)","v":0},{"$f":"IF($B76>=$B77,E91-F94+F88,E91*(1+$B77)-F92+F88*$D80/100)","v":0},{"$f":"IF($B76>=$B77,F91-G94+G88,F91*(1+$B77)-G92+G88*$D80/100)","v":0},{"$f":"IF($B76>=$B77,G91-H94+H88,G91*(1+$B77)-H92+H88*$D80/100)","v":0},{"$f":"IF($B76>=$B77,H91-I94+I88,H91*(1+$B77)-I92+I88*$D80/100)","v":0},{"$f":"IF($B76>=$B77,I91-J94+J88,I91*(1+$B77)-J92+J88*$D80/100)","v":0},{"$f":"IF($B76>=$B77,J91-K94+K88,J91*(1+$B77)-K92+K88*$D80/100)","v":0},{"$f":"IF($B76>=$B77,K91-L94+L88,K91*(1+$B77)-L92+L88*$D80/100)","v":0},{"$f":"IF($B76>=$B77,L91-M94+M88,L91*(1+$B77)-M92+M88*$D80/100)","v":0},{"$f":"IF($B76>=$B77,M91-N94+N88,M91*(1+$B77)-N92+N88*$D80/100)","v":0},{"$f":"IF($B76>=$B77,N91-O94+O88,N91*(1+$B77)-O92+O88*$D80/100)","v":0},{"$f":"IF($B76>=$B77,O91-P94+P88,O91*(1+$B77)-P92+P88*$D80/100)","v":0},{"$f":"IF($B76>=$B77,P91-Q94+Q88,P91*(1+$B77)-Q92+Q88*$D80/100)","v":0},{"$f":"IF($B76>=$B77,Q91-R94+R88,Q91*(1+$B77)-R92+R88*$D80/100)","v":0},{"$f":"IF($B76>=$B77,R91-S94+S88,R91*(1+$B77)-S92+S88*$D80/100)","v":0},{"$f":"IF($B76>=$B77,S91-T94+T88,S91*(1+$B77)-T92+T88*$D80/100)","v":0},{"$f":"IF($B76>=$B77,T91-U94+U88,T91*(1+$B77)-U92+U88*$D80/100)","v":0},{"$f":"IF($B76>=$B77,U91-V94+V88,U91*(1+$B77)-V92+V88*$D80/100)","v":0},{"$f":"IF($B76>=$B77,V91-W94+W88,V91*(1+$B77)-W92+W88*$D80/100)","v":0},{"$f":"IF($B76>=$B77,W91-X94+X88,W91*(1+$B77)-X92+X88*$D80/100)","v":0},{"$f":"IF($B76>=$B77,X91-Y94+Y88,X91*(1+$B77)-Y92+Y88*$D80/100)","v":0},{"$f":"IF($B76>=$B77,Y91-Z94+Z88,Y91*(1+$B77)-Z92+Z88*$D80/100)","v":0},{"$f":"IF($B76>=$B77,Z91-AA94+AA88,Z91*(1+$B77)-AA92+AA88*$D80/100)","v":0},{"$f":"IF($B76>=$B77,AA91-AB94+AB88,AA91*(1+$B77)-AB92+AB88*$D80/100)","v":0},{"$f":"IF($B76>=$B77,AB91-AC94+AC88,AB91*(1+$B77)-AC92+AC88*$D80/100)","v":0},{"$f":"IF($B76>=$B77,AC91-AD94+AD88,AC91*(1+$B77)-AD92+AD88*$D80/100)","v":0},{"$f":"IF($B76>=$B77,AD91-AE94+AE88,AD91*(1+$B77)-AE92+AE88*$D80/100)","v":0}]
[null,null,{"$f":"PV_Base!C579","v":"Total debt service (in USD)"},{"$f":"D93+D94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C580","v":"Interest"},0,{"$f":"$B76*D90","v":0},{"$f":"$B76*E90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C581","v":"Amortization"},{"$f":"(D83-D85)/($B75-$B74)","v":0},{"$f":"(E83-E85)/($B75-$B74)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[{"$f":"PV_Base!A586","v":"COM4"},null,null,{"$f":"D$9","v":0},{"$f":"D99+1","v":1},{"$f":"E99+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& A99&\"\"","v":"Grace COM4"},{"$f":"'C4_Market_financing'!I38","v":-1},null,{"$f":"D$10","v":2019},{"$f":"D100+1","v":2020},2021,2022,{"$f":"G100+1","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
[{"$f":"+\"Maturity \"& A99&\"\"","v":"Maturity COM4"},{"$f":"'C4_Market_financing'!H38","v":0},{"$f":"PV_Base!C588","v":"Base"},100]
[{"$f":"+\"Interest \"& A99&\"\"","v":"Interest COM4"},{"$f":"'Input 4 - External Financing'!F37+(B$4/100)%","v":0.04},{"$f":"PV_Base!C589","v":"Debt stock"},{"$f":"D101-D103","v":0},{"$f":"D102-E103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+\"Discount \"& A99&\"\"","v":"Discount COM4"},{"$f":"'Input 4 - External Financing'!E37","v":0.05},{"$f":"PV_Base!C590","v":"Amortization"},{"$f":"IF(D99-$D99-1<$B100,0,IF(D99-$D99-1<$B101,$D101/($B101-$B100),0))","v":100},{"$f":"IF(E99-$D99-1<$B100,0,IF(E99-$D99-1<$B101,$D101/($B101-$B100),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C591","v":"Interest"},null,{"$f":"$B102*D102","v":0},{"$f":"$B102*E102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C592","v":"Total debt service"},{"$f":"D103+D104","v":100},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C593","v":"PV of debt"},{"$f":"IF($B102>=$B103, D102, NPV($B103,E105:$BD105))","v":0},{"$f":"IF($B102>=$B103, E102, NPV($B103,F105:$BD105))","v":0},{"$f":"IF($B102>=$B103, F102, NPV($B103,G105:$BD105))","v":0},{"$f":"IF($B102>=$B103, G102, NPV($B103,H105:$BD105))","v":0},{"$f":"IF($B102>=$B103, H102, NPV($B103,I105:$BD105))","v":0},{"$f":"IF($B102>=$B103, I102, NPV($B103,J105:$BD105))","v":0},{"$f":"IF($B102>=$B103, J102, NPV($B103,K105:$BD105))","v":0},{"$f":"IF($B102>=$B103, K102, NPV($B103,L105:$BD105))","v":0},{"$f":"IF($B102>=$B103, L102, NPV($B103,M105:$BD105))","v":0},{"$f":"IF($B102>=$B103, M102, NPV($B103,N105:$BD105))","v":0},{"$f":"IF($B102>=$B103, N102, NPV($B103,O105:$BD105))","v":0},{"$f":"IF($B102>=$B103, O102, NPV($B103,P105:$BD105))","v":0},{"$f":"IF($B102>=$B103, P102, NPV($B103,Q105:$BD105))","v":0},{"$f":"IF($B102>=$B103, Q102, NPV($B103,R105:$BD105))","v":0},{"$f":"IF($B102>=$B103, R102, NPV($B103,S105:$BD105))","v":0},{"$f":"IF($B102>=$B103, S102, NPV($B103,T105:$BD105))","v":0},{"$f":"IF($B102>=$B103, T102, NPV($B103,U105:$BD105))","v":0},{"$f":"IF($B102>=$B103, U102, NPV($B103,V105:$BD105))","v":0},{"$f":"IF($B102>=$B103, V102, NPV($B103,W105:$BD105))","v":0},{"$f":"IF($B102>=$B103, W102, NPV($B103,X105:$BD105))","v":0},{"$f":"IF($B102>=$B103, X102, NPV($B103,Y105:$BD105))","v":0},{"$f":"IF($B102>=$B103, Y102, NPV($B103,Z105:$BD105))","v":0},{"$f":"IF($B102>=$B103, Z102, NPV($B103,AA105:$BD105))","v":0},{"$f":"IF($B102>=$B103, AA102, NPV($B103,AB105:$BD105))","v":0},{"$f":"IF($B102>=$B103, AB102, NPV($B103,AC105:$BD105))","v":0},{"$f":"IF($B102>=$B103, AC102, NPV($B103,AD105:$BD105))","v":0},{"$f":"IF($B102>=$B103, AD102, NPV($B103,AE105:$BD105))","v":0},{"$f":"IF($B102>=$B103, AE102, NPV($B103,AF105:$BD105))","v":0},{"$f":"IF($B102>=$B103, AF102, NPV($B103,AG105:$BD105))","v":0},{"$f":"IF($B102>=$B103, AG102, NPV($B103,AH105:$BD105))","v":0},{"$f":"IF($B102>=$B103, AH102, NPV($B103,AI105:$BD105))","v":0},{"$f":"IF($B102>=$B103, AI102, NPV($B103,AJ105:$BD105))","v":0},{"$f":"IF($B102>=$B103, AJ102, NPV($B103,AK105:$BD105))","v":0},{"$f":"IF($B102>=$B103, AK102, NPV($B103,AL105:$BD105))","v":0},{"$f":"IF($B102>=$B103, AL102, NPV($B103,AM105:$BD105))","v":0},{"$f":"IF($B102>=$B103, AM102, NPV($B103,AN105:$BD105))","v":0},{"$f":"IF($B102>=$B103, AN102, NPV($B103,AO105:$BD105))","v":0},{"$f":"IF($B102>=$B103, AO102, NPV($B103,AP105:$BD105))","v":0},{"$f":"IF($B102>=$B103, AP102, NPV($B103,AQ105:$BD105))","v":0},{"$f":"IF($B102>=$B103, AQ102, NPV($B103,AR105:$BD105))","v":0}]
[null,null,{"$f":"PV_Base!C594","v":"Grant element"},{"$f":"IF(D106=0,0,(1-D106/D102)*100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C595","v":"t-g>0"},{"$f":"IF(D99-$B100>0,D99-$B100,0)","v":1},{"$f":"IF(E99-$B100>0,E99-$B100,0)","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28]
[null,null,null,{"$f":"IF(D108=0,0,CHOOSE(D108,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":0},{"$f":"IF(E108=0,0,CHOOSE(E108,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":0},{"$f":"IF(F108=0,0,CHOOSE(F108,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":0},{"$f":"IF(G108=0,0,CHOOSE(G108,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":0},{"$f":"IF(H108=0,0,CHOOSE(H108,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":0},{"$f":"IF(I108=0,0,CHOOSE(I108,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":0},{"$f":"IF(J108=0,0,CHOOSE(J108,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":0},{"$f":"IF(K108=0,0,CHOOSE(K108,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":0},{"$f":"IF(L108=0,0,CHOOSE(L108,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":0},{"$f":"IF(M108=0,0,CHOOSE(M108,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":0},{"$f":"IF(N108=0,0,CHOOSE(N108,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":0},{"$f":"IF(O108=0,0,CHOOSE(O108,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":0},{"$f":"IF(P108=0,0,CHOOSE(P108,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":0},{"$f":"IF(Q108=0,0,CHOOSE(Q108,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":0},{"$f":"IF(R108=0,0,CHOOSE(R108,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":0},{"$f":"IF(S108=0,0,CHOOSE(S108,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":0},{"$f":"IF(T108=0,0,CHOOSE(T108,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":0},{"$f":"IF(U108=0,0,CHOOSE(U108,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":0},{"$f":"IF(V108=0,0,CHOOSE(V108,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":0},{"$f":"IF(W108=0,0,CHOOSE(W108,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":0},{"$f":"IF(X108=0,0,CHOOSE(X108,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":0},{"$f":"IF(Y108=0,0,CHOOSE(Y108,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":0},{"$f":"IF(Z108=0,0,CHOOSE(Z108,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":0},{"$f":"IF(AA108=0,0,CHOOSE(AA108,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":0},{"$f":"IF(AB108=0,0,CHOOSE(AB108,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":0},{"$f":"IF(AC108=0,0,CHOOSE(AC108,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":0},{"$f":"IF(AD108=0,0,CHOOSE(AD108,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":0},{"$f":"IF(AE108=0,0,CHOOSE(AE108,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":0}]
[null,null,{"$f":"PV_Base!C597","v":"t-m condition"},{"$f":"IF(D99-$B101>0,D99-$B101,0)","v":0},{"$f":"IF(E99-$B101>0,E99-$B101,0)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27]
[null,null,null,{"$f":"IF(D110=0,0,CHOOSE(D110,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115))","v":0},{"$f":"IF(E110=0,0,CHOOSE(E110,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115))","v":0},{"$f":"IF(F110=0,0,CHOOSE(F110,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115))","v":0},{"$f":"IF(G110=0,0,CHOOSE(G110,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115))","v":0},{"$f":"IF(H110=0,0,CHOOSE(H110,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115))","v":0},{"$f":"IF(I110=0,0,CHOOSE(I110,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115))","v":0},{"$f":"IF(J110=0,0,CHOOSE(J110,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115))","v":0},{"$f":"IF(K110=0,0,CHOOSE(K110,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115))","v":0},{"$f":"IF(L110=0,0,CHOOSE(L110,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115))","v":0},{"$f":"IF(M110=0,0,CHOOSE(M110,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115))","v":0},{"$f":"IF(N110=0,0,CHOOSE(N110,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115))","v":0},{"$f":"IF(O110=0,0,CHOOSE(O110,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115))","v":0},{"$f":"IF(P110=0,0,CHOOSE(P110,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115))","v":0},{"$f":"IF(Q110=0,0,CHOOSE(Q110,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115))","v":0},{"$f":"IF(R110=0,0,CHOOSE(R110,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115))","v":0},{"$f":"IF(S110=0,0,CHOOSE(S110,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115))","v":0},{"$f":"IF(T110=0,0,CHOOSE(T110,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115))","v":0},{"$f":"IF(U110=0,0,CHOOSE(U110,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115))","v":0},{"$f":"IF(V110=0,0,CHOOSE(V110,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115))","v":0},{"$f":"IF(W110=0,0,CHOOSE(W110,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115))","v":0},{"$f":"IF(X110=0,0,CHOOSE(X110,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115))","v":0},{"$f":"IF(Y110=0,0,CHOOSE(Y110,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115))","v":0},{"$f":"IF(Z110=0,0,CHOOSE(Z110,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115))","v":0},{"$f":"IF(AA110=0,0,CHOOSE(AA110,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115))","v":0},{"$f":"IF(AB110=0,0,CHOOSE(AB110,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115))","v":0},{"$f":"IF(AC110=0,0,CHOOSE(AC110,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115))","v":0},{"$f":"IF(AD110=0,0,CHOOSE(AD110,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115))","v":0},{"$f":"IF(AE110=0,0,CHOOSE(AE110,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115))","v":0}]
[]
[{"$f":"+\"Output - \"& A99","v":"Output - COM4"},null,null,{"$f":"D$10","v":2019},{"$f":"D113+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046]
[null,null,{"$f":"C$36","v":"New forex borrowing (gross, USD)"},null,{"$f":"Ext_Debt_Data!G$99","v":0},{"$f":"Ext_Debt_Data!H$99","v":0},{"$f":"Ext_Debt_Data!I$99","v":0}]
[null,null,{"$f":"PV_Base!C602","v":"cumulative"},{"$f":"D114","v":0},{"$f":"SUM(D114:E114)","v":0},{"$f":"SUM(D114:F114)","v":0},{"$f":"SUM(D114:G114)","v":0},{"$f":"SUM(D114:H114)","v":0},{"$f":"SUM(D114:I114)","v":0},{"$f":"SUM(D114:J114)","v":0},{"$f":"SUM(D114:K114)","v":0},{"$f":"SUM(D114:L114)","v":0},{"$f":"SUM(D114:M114)","v":0},{"$f":"SUM(D114:N114)","v":0},{"$f":"SUM(D114:O114)","v":0},{"$f":"SUM(D114:P114)","v":0},{"$f":"SUM(D114:Q114)","v":0},{"$f":"SUM(D114:R114)","v":0},{"$f":"SUM(D114:S114)","v":0},{"$f":"SUM(D114:T114)","v":0},{"$f":"SUM(D114:U114)","v":0},{"$f":"SUM(D114:V114)","v":0},{"$f":"SUM(D114:W114)","v":0},{"$f":"SUM(D114:X114)","v":0},{"$f":"SUM(D114:Y114)","v":0},{"$f":"SUM(D114:Z114)","v":0},{"$f":"SUM(D114:AA114)","v":0},{"$f":"SUM(D114:AB114)","v":0},{"$f":"SUM(D114:AC114)","v":0},{"$f":"SUM(D114:AD114)","v":0},{"$f":"SUM(D114:AE114)","v":0}]
[null,null,{"$f":"PV_Base!C603","v":"Stock of new forex debt (in USD)"},{"$f":"D114-D120","v":0},{"$f":"D116+E114-E120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C604","v":"PV of debt   COM4"},{"$f":"IF($B102>=$B103, D114, D114*D106/100)","v":0},{"$f":"IF($B102>=$B103,D117-E120+E114,D117*(1+$B103)-E118+E114*$D106/100)","v":0},{"$f":"IF($B102>=$B103,E117-F120+F114,E117*(1+$B103)-F118+F114*$D106/100)","v":0},{"$f":"IF($B102>=$B103,F117-G120+G114,F117*(1+$B103)-G118+G114*$D106/100)","v":0},{"$f":"IF($B102>=$B103,G117-H120+H114,G117*(1+$B103)-H118+H114*$D106/100)","v":0},{"$f":"IF($B102>=$B103,H117-I120+I114,H117*(1+$B103)-I118+I114*$D106/100)","v":0},{"$f":"IF($B102>=$B103,I117-J120+J114,I117*(1+$B103)-J118+J114*$D106/100)","v":0},{"$f":"IF($B102>=$B103,J117-K120+K114,J117*(1+$B103)-K118+K114*$D106/100)","v":0},{"$f":"IF($B102>=$B103,K117-L120+L114,K117*(1+$B103)-L118+L114*$D106/100)","v":0},{"$f":"IF($B102>=$B103,L117-M120+M114,L117*(1+$B103)-M118+M114*$D106/100)","v":0},{"$f":"IF($B102>=$B103,M117-N120+N114,M117*(1+$B103)-N118+N114*$D106/100)","v":0},{"$f":"IF($B102>=$B103,N117-O120+O114,N117*(1+$B103)-O118+O114*$D106/100)","v":0},{"$f":"IF($B102>=$B103,O117-P120+P114,O117*(1+$B103)-P118+P114*$D106/100)","v":0},{"$f":"IF($B102>=$B103,P117-Q120+Q114,P117*(1+$B103)-Q118+Q114*$D106/100)","v":0},{"$f":"IF($B102>=$B103,Q117-R120+R114,Q117*(1+$B103)-R118+R114*$D106/100)","v":0},{"$f":"IF($B102>=$B103,R117-S120+S114,R117*(1+$B103)-S118+S114*$D106/100)","v":0},{"$f":"IF($B102>=$B103,S117-T120+T114,S117*(1+$B103)-T118+T114*$D106/100)","v":0},{"$f":"IF($B102>=$B103,T117-U120+U114,T117*(1+$B103)-U118+U114*$D106/100)","v":0},{"$f":"IF($B102>=$B103,U117-V120+V114,U117*(1+$B103)-V118+V114*$D106/100)","v":0},{"$f":"IF($B102>=$B103,V117-W120+W114,V117*(1+$B103)-W118+W114*$D106/100)","v":0},{"$f":"IF($B102>=$B103,W117-X120+X114,W117*(1+$B103)-X118+X114*$D106/100)","v":0},{"$f":"IF($B102>=$B103,X117-Y120+Y114,X117*(1+$B103)-Y118+Y114*$D106/100)","v":0},{"$f":"IF($B102>=$B103,Y117-Z120+Z114,Y117*(1+$B103)-Z118+Z114*$D106/100)","v":0},{"$f":"IF($B102>=$B103,Z117-AA120+AA114,Z117*(1+$B103)-AA118+AA114*$D106/100)","v":0},{"$f":"IF($B102>=$B103,AA117-AB120+AB114,AA117*(1+$B103)-AB118+AB114*$D106/100)","v":0},{"$f":"IF($B102>=$B103,AB117-AC120+AC114,AB117*(1+$B103)-AC118+AC114*$D106/100)","v":0},{"$f":"IF($B102>=$B103,AC117-AD120+AD114,AC117*(1+$B103)-AD118+AD114*$D106/100)","v":0},{"$f":"IF($B102>=$B103,AD117-AE120+AE114,AD117*(1+$B103)-AE118+AE114*$D106/100)","v":0}]
[null,null,{"$f":"PV_Base!C605","v":"Total debt service (in USD)"},{"$f":"D119+D120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C606","v":"Interest"},0,{"$f":"$B102*D116","v":0},{"$f":"$B102*E116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C607","v":"Amortization"},{"$f":"(D109-D111)/($B101-$B100)","v":0},{"$f":"(E109-E111)/($B101-$B100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[{"$f":"PV_Base!A612","v":"COM5"},null,null,{"$f":"D$9","v":0},{"$f":"D125+1","v":1},{"$f":"E125+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& A125&\"\"","v":"Grace COM5"},{"$f":"'C4_Market_financing'!I39","v":1},null,{"$f":"D$10","v":2019},{"$f":"D126+1","v":2020},2021,2022,{"$f":"G126+1","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071]
[{"$f":"+\"Maturity \"& A125&\"\"","v":"Maturity COM5"},{"$f":"'C4_Market_financing'!H39","v":3},{"$f":"PV_Base!C614","v":"Base"},100]
[{"$f":"+\"Interest \"& A125&\"\"","v":"Interest COM5"},{"$f":"'Input 4 - External Financing'!F38+(B$4/100)%","v":7.0000000000000007E-2},{"$f":"PV_Base!C615","v":"Debt stock"},{"$f":"D127-D129","v":100},{"$f":"D128-E129","v":100},50,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+\"Discount \"& A125&\"\"","v":"Discount COM5"},{"$f":"'Input 4 - External Financing'!E38","v":0.05},{"$f":"PV_Base!C616","v":"Amortization"},{"$f":"IF(D125-$D125-1<$B126,0,IF(D125-$D125-1<$B127,$D127/($B127-$B126),0))","v":0},{"$f":"IF(E125-$D125-1<$B126,0,IF(E125-$D125-1<$B127,$D127/($B127-$B126),0))","v":0},50,50,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C617","v":"Interest"},{"$f":"$B128*D127*0.5","v":3.5000000000000004},{"$f":"$B128*AVERAGE(D128:E128)","v":7.0000000000000009},{"$f":"$B128*AVERAGE(E128:F128)","v":5.2500000000000009},1.7500000000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C618","v":"Total debt service"},{"$f":"D129+D130","v":3.5000000000000004},7.0000000000000009,55.25,51.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C619","v":"PV of debt"},{"$f":"IF($B128>=$B129, D128, NPV($B129,E131:$BD131))","v":100},{"$f":"IF($B128>=$B129, E128, NPV($B129,F131:$BD131))","v":100},{"$f":"IF($B128>=$B129, F128, NPV($B129,G131:$BD131))","v":50},{"$f":"IF($B128>=$B129, G128, NPV($B129,H131:$BD131))","v":0},{"$f":"IF($B128>=$B129, H128, NPV($B129,I131:$BD131))","v":0},{"$f":"IF($B128>=$B129, I128, NPV($B129,J131:$BD131))","v":0},{"$f":"IF($B128>=$B129, J128, NPV($B129,K131:$BD131))","v":0},{"$f":"IF($B128>=$B129, K128, NPV($B129,L131:$BD131))","v":0},{"$f":"IF($B128>=$B129, L128, NPV($B129,M131:$BD131))","v":0},{"$f":"IF($B128>=$B129, M128, NPV($B129,N131:$BD131))","v":0},{"$f":"IF($B128>=$B129, N128, NPV($B129,O131:$BD131))","v":0},{"$f":"IF($B128>=$B129, O128, NPV($B129,P131:$BD131))","v":0},{"$f":"IF($B128>=$B129, P128, NPV($B129,Q131:$BD131))","v":0},{"$f":"IF($B128>=$B129, Q128, NPV($B129,R131:$BD131))","v":0},{"$f":"IF($B128>=$B129, R128, NPV($B129,S131:$BD131))","v":0},{"$f":"IF($B128>=$B129, S128, NPV($B129,T131:$BD131))","v":0},{"$f":"IF($B128>=$B129, T128, NPV($B129,U131:$BD131))","v":0},{"$f":"IF($B128>=$B129, U128, NPV($B129,V131:$BD131))","v":0},{"$f":"IF($B128>=$B129, V128, NPV($B129,W131:$BD131))","v":0},{"$f":"IF($B128>=$B129, W128, NPV($B129,X131:$BD131))","v":0},{"$f":"IF($B128>=$B129, X128, NPV($B129,Y131:$BD131))","v":0},{"$f":"IF($B128>=$B129, Y128, NPV($B129,Z131:$BD131))","v":0},{"$f":"IF($B128>=$B129, Z128, NPV($B129,AA131:$BD131))","v":0},{"$f":"IF($B128>=$B129, AA128, NPV($B129,AB131:$BD131))","v":0},{"$f":"IF($B128>=$B129, AB128, NPV($B129,AC131:$BD131))","v":0},{"$f":"IF($B128>=$B129, AC128, NPV($B129,AD131:$BD131))","v":0},{"$f":"IF($B128>=$B129, AD128, NPV($B129,AE131:$BD131))","v":0},{"$f":"IF($B128>=$B129, AE128, NPV($B129,AF131:$BD131))","v":0},{"$f":"IF($B128>=$B129, AF128, NPV($B129,AG131:$BD131))","v":0},{"$f":"IF($B128>=$B129, AG128, NPV($B129,AH131:$BD131))","v":0},{"$f":"IF($B128>=$B129, AH128, NPV($B129,AI131:$BD131))","v":0},{"$f":"IF($B128>=$B129, AI128, NPV($B129,AJ131:$BD131))","v":0},{"$f":"IF($B128>=$B129, AJ128, NPV($B129,AK131:$BD131))","v":0},{"$f":"IF($B128>=$B129, AK128, NPV($B129,AL131:$BD131))","v":0},{"$f":"IF($B128>=$B129, AL128, NPV($B129,AM131:$BD131))","v":0},{"$f":"IF($B128>=$B129, AM128, NPV($B129,AN131:$BD131))","v":0},{"$f":"IF($B128>=$B129, AN128, NPV($B129,AO131:$BD131))","v":0},{"$f":"IF($B128>=$B129, AO128, NPV($B129,AP131:$BD131))","v":0},{"$f":"IF($B128>=$B129, AP128, NPV($B129,AQ131:$BD131))","v":0},{"$f":"IF($B128>=$B129, AQ128, NPV($B129,AR131:$BD131))","v":0}]
[null,null,{"$f":"PV_Base!C620","v":"Grant element"},{"$f":"IF(D132=0,0,(1-D132/D128)*100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C621","v":"t-g>0"},{"$f":"IF(D125-$B126>0,D125-$B126,0)","v":0},{"$f":"IF(E125-$B126>0,E125-$B126,0)","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26]
[null,null,null,{"$f":"IF(D134=0,0,CHOOSE(D134,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141,AF141))","v":0},{"$f":"IF(E134=0,0,CHOOSE(E134,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141,AF141))","v":0},{"$f":"IF(F134=0,0,CHOOSE(F134,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141,AF141))","v":0},{"$f":"IF(G134=0,0,CHOOSE(G134,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141,AF141))","v":0},{"$f":"IF(H134=0,0,CHOOSE(H134,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141,AF141))","v":0},{"$f":"IF(I134=0,0,CHOOSE(I134,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141,AF141))","v":0},{"$f":"IF(J134=0,0,CHOOSE(J134,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141,AF141))","v":0},{"$f":"IF(K134=0,0,CHOOSE(K134,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141,AF141))","v":0},{"$f":"IF(L134=0,0,CHOOSE(L134,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141,AF141))","v":0},{"$f":"IF(M134=0,0,CHOOSE(M134,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141,AF141))","v":0},{"$f":"IF(N134=0,0,CHOOSE(N134,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141,AF141))","v":0},{"$f":"IF(O134=0,0,CHOOSE(O134,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141,AF141))","v":0},{"$f":"IF(P134=0,0,CHOOSE(P134,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141,AF141))","v":0},{"$f":"IF(Q134=0,0,CHOOSE(Q134,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141,AF141))","v":0},{"$f":"IF(R134=0,0,CHOOSE(R134,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141,AF141))","v":0},{"$f":"IF(S134=0,0,CHOOSE(S134,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141,AF141))","v":0},{"$f":"IF(T134=0,0,CHOOSE(T134,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141,AF141))","v":0},{"$f":"IF(U134=0,0,CHOOSE(U134,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141,AF141))","v":0},{"$f":"IF(V134=0,0,CHOOSE(V134,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141,AF141))","v":0},{"$f":"IF(W134=0,0,CHOOSE(W134,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141,AF141))","v":0},{"$f":"IF(X134=0,0,CHOOSE(X134,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141,AF141))","v":0},{"$f":"IF(Y134=0,0,CHOOSE(Y134,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141,AF141))","v":0},{"$f":"IF(Z134=0,0,CHOOSE(Z134,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141,AF141))","v":0},{"$f":"IF(AA134=0,0,CHOOSE(AA134,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141,AF141))","v":0},{"$f":"IF(AB134=0,0,CHOOSE(AB134,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141,AF141))","v":0},{"$f":"IF(AC134=0,0,CHOOSE(AC134,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141,AF141))","v":0},{"$f":"IF(AD134=0,0,CHOOSE(AD134,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141,AF141))","v":0},{"$f":"IF(AE134=0,0,CHOOSE(AE134,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141,AF141))","v":0}]
[null,null,{"$f":"PV_Base!C623","v":"t-m condition"},{"$f":"IF(D125-$B127>0,D125-$B127,0)","v":0},{"$f":"IF(E125-$B127>0,E125-$B127,0)","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,null,{"$f":"IF(D136=0,0,CHOOSE(D136,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141))","v":0},{"$f":"IF(E136=0,0,CHOOSE(E136,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141))","v":0},{"$f":"IF(F136=0,0,CHOOSE(F136,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141))","v":0},{"$f":"IF(G136=0,0,CHOOSE(G136,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141))","v":0},{"$f":"IF(H136=0,0,CHOOSE(H136,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141))","v":0},{"$f":"IF(I136=0,0,CHOOSE(I136,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141))","v":0},{"$f":"IF(J136=0,0,CHOOSE(J136,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141))","v":0},{"$f":"IF(K136=0,0,CHOOSE(K136,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141))","v":0},{"$f":"IF(L136=0,0,CHOOSE(L136,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141))","v":0},{"$f":"IF(M136=0,0,CHOOSE(M136,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141))","v":0},{"$f":"IF(N136=0,0,CHOOSE(N136,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141))","v":0},{"$f":"IF(O136=0,0,CHOOSE(O136,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141))","v":0},{"$f":"IF(P136=0,0,CHOOSE(P136,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141))","v":0},{"$f":"IF(Q136=0,0,CHOOSE(Q136,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141))","v":0},{"$f":"IF(R136=0,0,CHOOSE(R136,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141))","v":0},{"$f":"IF(S136=0,0,CHOOSE(S136,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141))","v":0},{"$f":"IF(T136=0,0,CHOOSE(T136,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141))","v":0},{"$f":"IF(U136=0,0,CHOOSE(U136,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141))","v":0},{"$f":"IF(V136=0,0,CHOOSE(V136,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141))","v":0},{"$f":"IF(W136=0,0,CHOOSE(W136,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141))","v":0},{"$f":"IF(X136=0,0,CHOOSE(X136,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141))","v":0},{"$f":"IF(Y136=0,0,CHOOSE(Y136,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141))","v":0},{"$f":"IF(Z136=0,0,CHOOSE(Z136,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141))","v":0},{"$f":"IF(AA136=0,0,CHOOSE(AA136,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141))","v":0},{"$f":"IF(AB136=0,0,CHOOSE(AB136,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141))","v":0},{"$f":"IF(AC136=0,0,CHOOSE(AC136,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141))","v":0},{"$f":"IF(AD136=0,0,CHOOSE(AD136,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141))","v":0},{"$f":"IF(AE136=0,0,CHOOSE(AE136,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141))","v":0}]
[]
[{"$f":"+\"Output - \"& A125","v":"Output - COM5"},null,null,{"$f":"D$10","v":2019},{"$f":"D139+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046]
[null,null,{"$f":"C$36","v":"New forex borrowing (gross, USD)"},null,{"$f":"Ext_Debt_Data!G$100","v":0},{"$f":"Ext_Debt_Data!H$100","v":0},{"$f":"Ext_Debt_Data!I$100","v":0}]
[null,null,{"$f":"PV_Base!C628","v":"cumulative"},{"$f":"D140","v":0},{"$f":"SUM(D140:E140)","v":0},{"$f":"SUM(D140:F140)","v":0},{"$f":"SUM(D140:G140)","v":0},{"$f":"SUM(D140:H140)","v":0},{"$f":"SUM(D140:I140)","v":0},{"$f":"SUM(D140:J140)","v":0},{"$f":"SUM(D140:K140)","v":0},{"$f":"SUM(D140:L140)","v":0},{"$f":"SUM(D140:M140)","v":0},{"$f":"SUM(D140:N140)","v":0},{"$f":"SUM(D140:O140)","v":0},{"$f":"SUM(D140:P140)","v":0},{"$f":"SUM(D140:Q140)","v":0},{"$f":"SUM(D140:R140)","v":0},{"$f":"SUM(D140:S140)","v":0},{"$f":"SUM(D140:T140)","v":0},{"$f":"SUM(D140:U140)","v":0},{"$f":"SUM(D140:V140)","v":0},{"$f":"SUM(D140:W140)","v":0},{"$f":"SUM(D140:X140)","v":0},{"$f":"SUM(D140:Y140)","v":0},{"$f":"SUM(D140:Z140)","v":0},{"$f":"SUM(D140:AA140)","v":0},{"$f":"SUM(D140:AB140)","v":0},{"$f":"SUM(D140:AC140)","v":0},{"$f":"SUM(D140:AD140)","v":0},{"$f":"SUM(D140:AE140)","v":0}]
[null,null,{"$f":"PV_Base!C629","v":"Stock of new forex debt (in USD)"},{"$f":"D140-D146","v":0},{"$f":"D142+E140-E146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C630","v":"PV of debt   COM5"},{"$f":"IF($B128>=$B129, D140, D140*D132/100)","v":0},{"$f":"IF($B128>=$B129,D143-E146+E140,D143*(1+$B129)-E144+E140*$D132/100)","v":0},{"$f":"IF($B128>=$B129,E143-F146+F140,E143*(1+$B129)-F144+F140*$D132/100)","v":0},{"$f":"IF($B128>=$B129,F143-G146+G140,F143*(1+$B129)-G144+G140*$D132/100)","v":0},{"$f":"IF($B128>=$B129,G143-H146+H140,G143*(1+$B129)-H144+H140*$D132/100)","v":0},{"$f":"IF($B128>=$B129,H143-I146+I140,H143*(1+$B129)-I144+I140*$D132/100)","v":0},{"$f":"IF($B128>=$B129,I143-J146+J140,I143*(1+$B129)-J144+J140*$D132/100)","v":0},{"$f":"IF($B128>=$B129,J143-K146+K140,J143*(1+$B129)-K144+K140*$D132/100)","v":0},{"$f":"IF($B128>=$B129,K143-L146+L140,K143*(1+$B129)-L144+L140*$D132/100)","v":0},{"$f":"IF($B128>=$B129,L143-M146+M140,L143*(1+$B129)-M144+M140*$D132/100)","v":0},{"$f":"IF($B128>=$B129,M143-N146+N140,M143*(1+$B129)-N144+N140*$D132/100)","v":0},{"$f":"IF($B128>=$B129,N143-O146+O140,N143*(1+$B129)-O144+O140*$D132/100)","v":0},{"$f":"IF($B128>=$B129,O143-P146+P140,O143*(1+$B129)-P144+P140*$D132/100)","v":0},{"$f":"IF($B128>=$B129,P143-Q146+Q140,P143*(1+$B129)-Q144+Q140*$D132/100)","v":0},{"$f":"IF($B128>=$B129,Q143-R146+R140,Q143*(1+$B129)-R144+R140*$D132/100)","v":0},{"$f":"IF($B128>=$B129,R143-S146+S140,R143*(1+$B129)-S144+S140*$D132/100)","v":0},{"$f":"IF($B128>=$B129,S143-T146+T140,S143*(1+$B129)-T144+T140*$D132/100)","v":0},{"$f":"IF($B128>=$B129,T143-U146+U140,T143*(1+$B129)-U144+U140*$D132/100)","v":0},{"$f":"IF($B128>=$B129,U143-V146+V140,U143*(1+$B129)-V144+V140*$D132/100)","v":0},{"$f":"IF($B128>=$B129,V143-W146+W140,V143*(1+$B129)-W144+W140*$D132/100)","v":0},{"$f":"IF($B128>=$B129,W143-X146+X140,W143*(1+$B129)-X144+X140*$D132/100)","v":0},{"$f":"IF($B128>=$B129,X143-Y146+Y140,X143*(1+$B129)-Y144+Y140*$D132/100)","v":0},{"$f":"IF($B128>=$B129,Y143-Z146+Z140,Y143*(1+$B129)-Z144+Z140*$D132/100)","v":0},{"$f":"IF($B128>=$B129,Z143-AA146+AA140,Z143*(1+$B129)-AA144+AA140*$D132/100)","v":0},{"$f":"IF($B128>=$B129,AA143-AB146+AB140,AA143*(1+$B129)-AB144+AB140*$D132/100)","v":0},{"$f":"IF($B128>=$B129,AB143-AC146+AC140,AB143*(1+$B129)-AC144+AC140*$D132/100)","v":0},{"$f":"IF($B128>=$B129,AC143-AD146+AD140,AC143*(1+$B129)-AD144+AD140*$D132/100)","v":0},{"$f":"IF($B128>=$B129,AD143-AE146+AE140,AD143*(1+$B129)-AE144+AE140*$D132/100)","v":0}]
[null,null,{"$f":"PV_Base!C631","v":"Total debt service (in USD)"},{"$f":"D145+D146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C632","v":"Interest"},0,{"$f":"$B128*D142","v":0},{"$f":"$B128*E142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C633","v":"Amortization"},{"$f":"(D135-D137)/($B127-$B126)","v":0},{"$f":"(E135-E137)/($B127-$B126)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"DMX_OUT","index":78,"n_rows":188,"n_cols":37,"rows_kept":188,"cut":false,"hidden":true,"merged":[]}
[]
[]
["DMX Out sheet to save DSA generated series"]
["Your DMX filepath","[insert file path]"]
[null,null,null,null,{"$f":"F5-1","v":2007},{"$f":"G5-1","v":2008},2009,2010,2011,2012,2013,2014,2015,2016,{"$f":"P5-1","v":2017},{"$f":"'Input 5 - Local-debt Financing'!H5","v":2018},{"$f":"P5+1","v":2019},{"$f":"Q5+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039]
["Sections (this is a descriptor only, not to be saved in DMX)","Save_Series_Code","Save_Database","Descriptor",{"$f":"E5&\"A1\"","v":"2007A1"},"2008A1","2009A1","2010A1","2011A1","2012A1","2013A1","2014A1","2015A1","2016A1",{"$f":"O5&\"A1\"","v":"2017A1"},{"$f":"P5&\"A1\"","v":"2018A1"},{"$f":"Q5&\"A1\"","v":"2019A1"},{"$f":"R5&\"A1\"","v":"2020A1"},"2021A1","2022A1","2023A1","2024A1","2025A1","2026A1","2027A1","2028A1","2029A1","2030A1","2031A1","2032A1","2033A1","2034A1","2035A1","2036A1","2037A1","2038A1","2039A1"]
["Interest rate on domestic debt: Locally-issued debt held by residents"]
[null,"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},{"$f":"'Input 5 - Local-debt Financing'!A10","v":"Central bank financing"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!I10","v":0.1},{"$f":"'Input 5 - Local-debt Financing'!J10","v":0.1},{"$f":"'Input 5 - Local-debt Financing'!K10","v":0.1},{"$f":"'Input 5 - Local-debt Financing'!L10","v":0.1},{"$f":"'Input 5 - Local-debt Financing'!M10","v":0.1},{"$f":"'Input 5 - Local-debt Financing'!N10","v":0.1},{"$f":"'Input 5 - Local-debt Financing'!O10","v":0.1},{"$f":"'Input 5 - Local-debt Financing'!P10","v":0.1},{"$f":"'Input 5 - Local-debt Financing'!Q10","v":0.1},{"$f":"'Input 5 - Local-debt Financing'!R10","v":0.1},{"$f":"'Input 5 - Local-debt Financing'!S10","v":0.1},{"$f":"'Input 5 - Local-debt Financing'!T10","v":0.1},{"$f":"'Input 5 - Local-debt Financing'!U10","v":0.1},{"$f":"'Input 5 - Local-debt Financing'!V10","v":0.1},{"$f":"'Input 5 - Local-debt Financing'!W10","v":0.1},{"$f":"'Input 5 - Local-debt Financing'!X10","v":0.1},{"$f":"'Input 5 - Local-debt Financing'!Y10","v":0.1},{"$f":"'Input 5 - Local-debt Financing'!Z10","v":0.1},{"$f":"'Input 5 - Local-debt Financing'!AA10","v":0.1},{"$f":"'Input 5 - Local-debt Financing'!AB10","v":0.1},{"$f":"'Input 5 - Local-debt Financing'!AC10","v":0.1},{"$f":"'Input 5 - Local-debt Financing'!AD10","v":0}]
[]
[null,"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},{"$f":"'Input 5 - Local-debt Financing'!A12","v":"T-bills (denominated in local currency)"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!I12","v":0.19},{"$f":"'Input 5 - Local-debt Financing'!J12","v":0.18},{"$f":"'Input 5 - Local-debt Financing'!K12","v":0.17},{"$f":"'Input 5 - Local-debt Financing'!L12","v":0.16},{"$f":"'Input 5 - Local-debt Financing'!M12","v":0.15},{"$f":"'Input 5 - Local-debt Financing'!N12","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!O12","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!P12","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!Q12","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!R12","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!S12","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!T12","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!U12","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!V12","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!W12","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!X12","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!Y12","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!Z12","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!AA12","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!AB12","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!AC12","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!AD12","v":0}]
[null,"[series code to be added]","[insert file path]",{"$f":"'Input 5 - Local-debt Financing'!A13","v":"T-bills (denominated in foreign currency)"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!I13","v":0.05},{"$f":"'Input 5 - Local-debt Financing'!J13","v":0.04},{"$f":"'Input 5 - Local-debt Financing'!K13","v":0.03},{"$f":"'Input 5 - Local-debt Financing'!L13","v":0.02},{"$f":"'Input 5 - Local-debt Financing'!M13","v":0.01},{"$f":"'Input 5 - Local-debt Financing'!N13","v":0.01},{"$f":"'Input 5 - Local-debt Financing'!O13","v":0.01},{"$f":"'Input 5 - Local-debt Financing'!P13","v":0.01},{"$f":"'Input 5 - Local-debt Financing'!Q13","v":0.01},{"$f":"'Input 5 - Local-debt Financing'!R13","v":0.01},{"$f":"'Input 5 - Local-debt Financing'!S13","v":0.01},{"$f":"'Input 5 - Local-debt Financing'!T13","v":0.01},{"$f":"'Input 5 - Local-debt Financing'!U13","v":0.01},{"$f":"'Input 5 - Local-debt Financing'!V13","v":0.01},{"$f":"'Input 5 - Local-debt Financing'!W13","v":0.01},{"$f":"'Input 5 - Local-debt Financing'!X13","v":0.01},{"$f":"'Input 5 - Local-debt Financing'!Y13","v":0.01},{"$f":"'Input 5 - Local-debt Financing'!Z13","v":0.01},{"$f":"'Input 5 - Local-debt Financing'!AA13","v":0.01},{"$f":"'Input 5 - Local-debt Financing'!AB13","v":0.01},{"$f":"'Input 5 - Local-debt Financing'!AC13","v":0.01},{"$f":"'Input 5 - Local-debt Financing'!AD13","v":0}]
["MLT debt"]
["Denominated in local currency (LC)"]
[null,"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},{"$f":"'Input 5 - Local-debt Financing'!A16","v":"Bonds (1 to 3 years)-LC"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!I16","v":0.15},{"$f":"'Input 5 - Local-debt Financing'!J16","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!K16","v":0.13},{"$f":"'Input 5 - Local-debt Financing'!L16","v":0.11},{"$f":"'Input 5 - Local-debt Financing'!M16","v":0.1},{"$f":"'Input 5 - Local-debt Financing'!N16","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!O16","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!P16","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!Q16","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!R16","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!S16","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!T16","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!U16","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!V16","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!W16","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!X16","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!Y16","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!Z16","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!AA16","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!AB16","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!AC16","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!AD16","v":0}]
[null,"[series code to be added]","[insert file path]",{"$f":"'Input 5 - Local-debt Financing'!A17","v":"Bonds (4 to 7 years)-LC"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!I17","v":0.15},{"$f":"'Input 5 - Local-debt Financing'!J17","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!K17","v":0.13},{"$f":"'Input 5 - Local-debt Financing'!L17","v":0.11},{"$f":"'Input 5 - Local-debt Financing'!M17","v":0.1},{"$f":"'Input 5 - Local-debt Financing'!N17","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!O17","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!P17","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!Q17","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!R17","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!S17","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!T17","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!U17","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!V17","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!W17","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!X17","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!Y17","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!Z17","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!AA17","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!AB17","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!AC17","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!AD17","v":0}]
[null,"[series code to be added]","[insert file path]",{"$f":"'Input 5 - Local-debt Financing'!A18","v":"Bonds (beyond 7 years)-LC"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!I18","v":0.15},{"$f":"'Input 5 - Local-debt Financing'!J18","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!K18","v":0.13},{"$f":"'Input 5 - Local-debt Financing'!L18","v":0.11},{"$f":"'Input 5 - Local-debt Financing'!M18","v":0.1},{"$f":"'Input 5 - Local-debt Financing'!N18","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!O18","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!P18","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!Q18","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!R18","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!S18","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!T18","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!U18","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!V18","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!W18","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!X18","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!Y18","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!Z18","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!AA18","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!AB18","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!AC18","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!AD18","v":0}]
["Denominated in foreign currency (FX)"]
[null,"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},{"$f":"'Input 5 - Local-debt Financing'!A20","v":"Bonds (1 to 3 years)-FX"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!I20","v":0.08},{"$f":"'Input 5 - Local-debt Financing'!J20","v":7.0000000000000007E-2},{"$f":"'Input 5 - Local-debt Financing'!K20","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!L20","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!M20","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!N20","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!O20","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!P20","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!Q20","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!R20","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!S20","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!T20","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!U20","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!V20","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!W20","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!X20","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!Y20","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!Z20","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!AA20","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!AB20","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!AC20","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!AD20","v":0}]
[null,"[series code to be added]","[insert file path]",{"$f":"'Input 5 - Local-debt Financing'!A21","v":"Bonds (4 to 7 years)-FX"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!I21","v":0.08},{"$f":"'Input 5 - Local-debt Financing'!J21","v":7.0000000000000007E-2},{"$f":"'Input 5 - Local-debt Financing'!K21","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!L21","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!M21","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!N21","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!O21","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!P21","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!Q21","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!R21","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!S21","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!T21","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!U21","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!V21","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!W21","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!X21","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!Y21","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!Z21","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!AA21","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!AB21","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!AC21","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!AD21","v":0}]
[null,"[series code to be added]","[insert file path]",{"$f":"'Input 5 - Local-debt Financing'!A22","v":"Bonds (beyond 7 years)-FX"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!I22","v":0.08},{"$f":"'Input 5 - Local-debt Financing'!J22","v":7.0000000000000007E-2},{"$f":"'Input 5 - Local-debt Financing'!K22","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!L22","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!M22","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!N22","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!O22","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!P22","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!Q22","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!R22","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!S22","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!T22","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!U22","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!V22","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!W22","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!X22","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!Y22","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!Z22","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!AA22","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!AB22","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!AC22","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!AD22","v":0}]
[]
["Interest rate on domestic debt: Locally-issued debt held by non-residents - Exteranl debt on a residency basis"]
["Short-term debt"]
[null,"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},{"$f":"'Input 5 - Local-debt Financing'!A27","v":"T-bills (denominated in local currency)"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!I27","v":0.19},{"$f":"'Input 5 - Local-debt Financing'!J27","v":0.18},{"$f":"'Input 5 - Local-debt Financing'!K27","v":0.17},{"$f":"'Input 5 - Local-debt Financing'!L27","v":0.16},{"$f":"'Input 5 - Local-debt Financing'!M27","v":0.15},{"$f":"'Input 5 - Local-debt Financing'!N27","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!O27","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!P27","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!Q27","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!R27","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!S27","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!T27","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!U27","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!V27","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!W27","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!X27","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!Y27","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!Z27","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!AA27","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!AB27","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!AC27","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!AD27","v":0}]
[null,"[series code to be added]","[insert file path]",{"$f":"'Input 5 - Local-debt Financing'!A28","v":"T-bills (denominated in foreign currency)"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!I28","v":0.05},{"$f":"'Input 5 - Local-debt Financing'!J28","v":0.04},{"$f":"'Input 5 - Local-debt Financing'!K28","v":0.03},{"$f":"'Input 5 - Local-debt Financing'!L28","v":0.02},{"$f":"'Input 5 - Local-debt Financing'!M28","v":0.01},{"$f":"'Input 5 - Local-debt Financing'!N28","v":0.01},{"$f":"'Input 5 - Local-debt Financing'!O28","v":0.01},{"$f":"'Input 5 - Local-debt Financing'!P28","v":0.01},{"$f":"'Input 5 - Local-debt Financing'!Q28","v":0.01},{"$f":"'Input 5 - Local-debt Financing'!R28","v":0.01},{"$f":"'Input 5 - Local-debt Financing'!S28","v":0.01},{"$f":"'Input 5 - Local-debt Financing'!T28","v":0.01},{"$f":"'Input 5 - Local-debt Financing'!U28","v":0.01},{"$f":"'Input 5 - Local-debt Financing'!V28","v":0.01},{"$f":"'Input 5 - Local-debt Financing'!W28","v":0.01},{"$f":"'Input 5 - Local-debt Financing'!X28","v":0.01},{"$f":"'Input 5 - Local-debt Financing'!Y28","v":0.01},{"$f":"'Input 5 - Local-debt Financing'!Z28","v":0.01},{"$f":"'Input 5 - Local-debt Financing'!AA28","v":0.01},{"$f":"'Input 5 - Local-debt Financing'!AB28","v":0.01},{"$f":"'Input 5 - Local-debt Financing'!AC28","v":0.01},{"$f":"'Input 5 - Local-debt Financing'!AD28","v":0}]
["MLT debt"]
["Denominated in local currency (LC)"]
[null,"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},{"$f":"'Input 5 - Local-debt Financing'!A31","v":"Bonds (1 to 3 years)-LC"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!I31","v":0.15},{"$f":"'Input 5 - Local-debt Financing'!J31","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!K31","v":0.13},{"$f":"'Input 5 - Local-debt Financing'!L31","v":0.11},{"$f":"'Input 5 - Local-debt Financing'!M31","v":0.1},{"$f":"'Input 5 - Local-debt Financing'!N31","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!O31","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!P31","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!Q31","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!R31","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!S31","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!T31","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!U31","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!V31","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!W31","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!X31","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!Y31","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!Z31","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!AA31","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!AB31","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!AC31","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!AD31","v":0}]
[null,"[series code to be added]","[insert file path]",{"$f":"'Input 5 - Local-debt Financing'!A32","v":"Bonds (4 to 7 years)-LC"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!I32","v":0.15},{"$f":"'Input 5 - Local-debt Financing'!J32","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!K32","v":0.13},{"$f":"'Input 5 - Local-debt Financing'!L32","v":0.11},{"$f":"'Input 5 - Local-debt Financing'!M32","v":0.1},{"$f":"'Input 5 - Local-debt Financing'!N32","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!O32","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!P32","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!Q32","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!R32","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!S32","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!T32","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!U32","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!V32","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!W32","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!X32","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!Y32","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!Z32","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!AA32","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!AB32","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!AC32","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!AD32","v":0}]
[null,"[series code to be added]","[insert file path]",{"$f":"'Input 5 - Local-debt Financing'!A33","v":"Bonds (beyond 7 years)-LC"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!I33","v":0.15},{"$f":"'Input 5 - Local-debt Financing'!J33","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!K33","v":0.13},{"$f":"'Input 5 - Local-debt Financing'!L33","v":0.11},{"$f":"'Input 5 - Local-debt Financing'!M33","v":0.1},{"$f":"'Input 5 - Local-debt Financing'!N33","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!O33","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!P33","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!Q33","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!R33","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!S33","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!T33","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!U33","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!V33","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!W33","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!X33","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!Y33","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!Z33","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!AA33","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!AB33","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!AC33","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!AD33","v":0}]
["Denominated in foreign currency (FX)"]
[null,"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},{"$f":"'Input 5 - Local-debt Financing'!A35","v":"Bonds (1 to 3 years)-FX"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!I35","v":0.08},{"$f":"'Input 5 - Local-debt Financing'!J35","v":7.0000000000000007E-2},{"$f":"'Input 5 - Local-debt Financing'!K35","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!L35","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!M35","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!N35","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!O35","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!P35","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!Q35","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!R35","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!S35","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!T35","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!U35","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!V35","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!W35","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!X35","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!Y35","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!Z35","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!AA35","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!AB35","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!AC35","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!AD35","v":0}]
[null,"[series code to be added]","[insert file path]",{"$f":"'Input 5 - Local-debt Financing'!A36","v":"Bonds (4 to 7 years)-FX"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!I36","v":0.08},{"$f":"'Input 5 - Local-debt Financing'!J36","v":7.0000000000000007E-2},{"$f":"'Input 5 - Local-debt Financing'!K36","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!L36","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!M36","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!N36","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!O36","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!P36","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!Q36","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!R36","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!S36","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!T36","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!U36","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!V36","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!W36","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!X36","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!Y36","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!Z36","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!AA36","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!AB36","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!AC36","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!AD36","v":0}]
[null,"[series code to be added]","[insert file path]",{"$f":"'Input 5 - Local-debt Financing'!A37","v":"Bonds (beyond 7 years)-FX"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!I37","v":0.08},{"$f":"'Input 5 - Local-debt Financing'!J37","v":7.0000000000000007E-2},{"$f":"'Input 5 - Local-debt Financing'!K37","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!L37","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!M37","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!N37","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!O37","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!P37","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!Q37","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!R37","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!S37","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!T37","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!U37","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!V37","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!W37","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!X37","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!Y37","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!Z37","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!AA37","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!AB37","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!AC37","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!AD37","v":0}]
[]
[null,"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},"(1) Primary deficit",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H40","v":0},{"$f":"'Input 5 - Local-debt Financing'!I40","v":0},{"$f":"'Input 5 - Local-debt Financing'!J40","v":0},{"$f":"'Input 5 - Local-debt Financing'!K40","v":0},{"$f":"'Input 5 - Local-debt Financing'!L40","v":0},{"$f":"'Input 5 - Local-debt Financing'!M40","v":0},{"$f":"'Input 5 - Local-debt Financing'!N40","v":0},{"$f":"'Input 5 - Local-debt Financing'!O40","v":0},{"$f":"'Input 5 - Local-debt Financing'!P40","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q40","v":0},{"$f":"'Input 5 - Local-debt Financing'!R40","v":0},{"$f":"'Input 5 - Local-debt Financing'!S40","v":0},{"$f":"'Input 5 - Local-debt Financing'!T40","v":0},{"$f":"'Input 5 - Local-debt Financing'!U40","v":0},{"$f":"'Input 5 - Local-debt Financing'!V40","v":0},{"$f":"'Input 5 - Local-debt Financing'!W40","v":0},{"$f":"'Input 5 - Local-debt Financing'!X40","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y40","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z40","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA40","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB40","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC40","v":0}]
[]
[null,"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},"(2) Debt services from existing debt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H42","v":0},{"$f":"'Input 5 - Local-debt Financing'!I42","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!J42","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!K42","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!L42","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!M42","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!N42","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!O42","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!P42","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Q42","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!R42","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!S42","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!T42","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!U42","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!V42","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!W42","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!X42","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Y42","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Z42","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AA42","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AB42","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AC42","v":{"$error":"#DIV/0!"}}]
[null,"[series code to be added]","[insert file path]","Domestic (including ST debt from previous year)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H43","v":0},{"$f":"'Input 5 - Local-debt Financing'!I43","v":0},{"$f":"'Input 5 - Local-debt Financing'!J43","v":0},{"$f":"'Input 5 - Local-debt Financing'!K43","v":0},{"$f":"'Input 5 - Local-debt Financing'!L43","v":0},{"$f":"'Input 5 - Local-debt Financing'!M43","v":0},{"$f":"'Input 5 - Local-debt Financing'!N43","v":0},{"$f":"'Input 5 - Local-debt Financing'!O43","v":0},{"$f":"'Input 5 - Local-debt Financing'!P43","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q43","v":0},{"$f":"'Input 5 - Local-debt Financing'!R43","v":0},{"$f":"'Input 5 - Local-debt Financing'!S43","v":0},{"$f":"'Input 5 - Local-debt Financing'!T43","v":0},{"$f":"'Input 5 - Local-debt Financing'!U43","v":0},{"$f":"'Input 5 - Local-debt Financing'!V43","v":0},{"$f":"'Input 5 - Local-debt Financing'!W43","v":0},{"$f":"'Input 5 - Local-debt Financing'!X43","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y43","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z43","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA43","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB43","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC43","v":0}]
[null,"[series code to be added]","[insert file path]","External (MLT)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H44","v":0},{"$f":"'Input 5 - Local-debt Financing'!I44","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!J44","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!K44","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!L44","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!M44","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!N44","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!O44","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!P44","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Q44","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!R44","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!S44","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!T44","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!U44","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!V44","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!W44","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!X44","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Y44","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Z44","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AA44","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AB44","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AC44","v":{"$error":"#DIV/0!"}}]
[]
[null,"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},"(3) Debt services from new debt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H47","v":0},{"$f":"'Input 5 - Local-debt Financing'!I47","v":0},{"$f":"'Input 5 - Local-debt Financing'!J47","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!K47","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!L47","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!M47","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!N47","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!O47","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!P47","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Q47","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!R47","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!S47","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!T47","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!U47","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!V47","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!W47","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!X47","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Y47","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Z47","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AA47","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AB47","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AC47","v":{"$error":"#DIV/0!"}}]
[null,"[series code to be added]","[insert file path]","Domestic (including ST debt from previous year)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H48","v":0},{"$f":"'Input 5 - Local-debt Financing'!I48","v":0},{"$f":"'Input 5 - Local-debt Financing'!J48","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!K48","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!L48","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!M48","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!N48","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!O48","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!P48","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Q48","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!R48","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!S48","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!T48","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!U48","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!V48","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!W48","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!X48","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Y48","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Z48","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AA48","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AB48","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AC48","v":{"$error":"#DIV/0!"}}]
[null,"[series code to be added]","[insert file path]","External (MLT)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H49","v":0},{"$f":"'Input 5 - Local-debt Financing'!I49","v":0},{"$f":"'Input 5 - Local-debt Financing'!J49","v":0},{"$f":"'Input 5 - Local-debt Financing'!K49","v":0},{"$f":"'Input 5 - Local-debt Financing'!L49","v":0},{"$f":"'Input 5 - Local-debt Financing'!M49","v":0},{"$f":"'Input 5 - Local-debt Financing'!N49","v":0},{"$f":"'Input 5 - Local-debt Financing'!O49","v":0},{"$f":"'Input 5 - Local-debt Financing'!P49","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q49","v":0},{"$f":"'Input 5 - Local-debt Financing'!R49","v":0},{"$f":"'Input 5 - Local-debt Financing'!S49","v":0},{"$f":"'Input 5 - Local-debt Financing'!T49","v":0},{"$f":"'Input 5 - Local-debt Financing'!U49","v":0},{"$f":"'Input 5 - Local-debt Financing'!V49","v":0},{"$f":"'Input 5 - Local-debt Financing'!W49","v":0},{"$f":"'Input 5 - Local-debt Financing'!X49","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y49","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z49","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA49","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB49","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC49","v":0}]
[]
[null,"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},"(4) Debt services from ST external debt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H52","v":0},{"$f":"'Input 5 - Local-debt Financing'!I52","v":0},{"$f":"'Input 5 - Local-debt Financing'!J52","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!K52","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!L52","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!M52","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!N52","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!O52","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!P52","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Q52","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!R52","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!S52","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!T52","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!U52","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!V52","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!W52","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!X52","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Y52","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Z52","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AA52","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AB52","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AC52","v":{"$error":"#DIV/0!"}}]
[]
[null,"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},"(5) Other debt creating or reducing flows (e.g., privatization (-), continget liabilities (+), and debt relief(-))",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H54","v":0},{"$f":"'Input 5 - Local-debt Financing'!I54","v":0},{"$f":"'Input 5 - Local-debt Financing'!J54","v":0},{"$f":"'Input 5 - Local-debt Financing'!K54","v":0},{"$f":"'Input 5 - Local-debt Financing'!L54","v":0},{"$f":"'Input 5 - Local-debt Financing'!M54","v":0},{"$f":"'Input 5 - Local-debt Financing'!N54","v":0},{"$f":"'Input 5 - Local-debt Financing'!O54","v":0},{"$f":"'Input 5 - Local-debt Financing'!P54","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q54","v":0},{"$f":"'Input 5 - Local-debt Financing'!R54","v":0},{"$f":"'Input 5 - Local-debt Financing'!S54","v":0},{"$f":"'Input 5 - Local-debt Financing'!T54","v":0},{"$f":"'Input 5 - Local-debt Financing'!U54","v":0},{"$f":"'Input 5 - Local-debt Financing'!V54","v":0},{"$f":"'Input 5 - Local-debt Financing'!W54","v":0},{"$f":"'Input 5 - Local-debt Financing'!X54","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y54","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z54","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA54","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB54","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC54","v":0}]
[]
[null,"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},"(6) Public GFNs (= 1 + 2 + 3 + 4 + 5)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H56","v":0},{"$f":"'Input 5 - Local-debt Financing'!I56","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!J56","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!K56","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!L56","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!M56","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!N56","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!O56","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!P56","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Q56","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!R56","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!S56","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!T56","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!U56","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!V56","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!W56","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!X56","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Y56","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Z56","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AA56","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AB56","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AC56","v":{"$error":"#DIV/0!"}}]
[null,"[series code to be added]","[insert file path]","(7) External financing (MLT)- excluding locally-issued debt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H58","v":0},{"$f":"'Input 5 - Local-debt Financing'!I58","v":0},{"$f":"'Input 5 - Local-debt Financing'!J58","v":0},{"$f":"'Input 5 - Local-debt Financing'!K58","v":0},{"$f":"'Input 5 - Local-debt Financing'!L58","v":0},{"$f":"'Input 5 - Local-debt Financing'!M58","v":0},{"$f":"'Input 5 - Local-debt Financing'!N58","v":0},{"$f":"'Input 5 - Local-debt Financing'!O58","v":0},{"$f":"'Input 5 - Local-debt Financing'!P58","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q58","v":0},{"$f":"'Input 5 - Local-debt Financing'!R58","v":0},{"$f":"'Input 5 - Local-debt Financing'!S58","v":0},{"$f":"'Input 5 - Local-debt Financing'!T58","v":0},{"$f":"'Input 5 - Local-debt Financing'!U58","v":0},{"$f":"'Input 5 - Local-debt Financing'!V58","v":0},{"$f":"'Input 5 - Local-debt Financing'!W58","v":0},{"$f":"'Input 5 - Local-debt Financing'!X58","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y58","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z58","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA58","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB58","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC58","v":0}]
[null,"[series code to be added]","[insert file path]","(8) External financing (ST) - excluding locally-issued debt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H60","v":0},{"$f":"'Input 5 - Local-debt Financing'!I60","v":0},{"$f":"'Input 5 - Local-debt Financing'!J60","v":0},{"$f":"'Input 5 - Local-debt Financing'!K60","v":0},{"$f":"'Input 5 - Local-debt Financing'!L60","v":0},{"$f":"'Input 5 - Local-debt Financing'!M60","v":0},{"$f":"'Input 5 - Local-debt Financing'!N60","v":0},{"$f":"'Input 5 - Local-debt Financing'!O60","v":0},{"$f":"'Input 5 - Local-debt Financing'!P60","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q60","v":0},{"$f":"'Input 5 - Local-debt Financing'!R60","v":0},{"$f":"'Input 5 - Local-debt Financing'!S60","v":0},{"$f":"'Input 5 - Local-debt Financing'!T60","v":0},{"$f":"'Input 5 - Local-debt Financing'!U60","v":0},{"$f":"'Input 5 - Local-debt Financing'!V60","v":0},{"$f":"'Input 5 - Local-debt Financing'!W60","v":0},{"$f":"'Input 5 - Local-debt Financing'!X60","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y60","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z60","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA60","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB60","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC60","v":0}]
[null,"[series code to be added]","[insert file path]","(9) Changes in liquid assets (-ve: accumulation of deposits, i.e. overfinancing)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H61","v":0},{"$f":"'Input 5 - Local-debt Financing'!I61","v":0},{"$f":"'Input 5 - Local-debt Financing'!J61","v":0},{"$f":"'Input 5 - Local-debt Financing'!K61","v":0},{"$f":"'Input 5 - Local-debt Financing'!L61","v":0},{"$f":"'Input 5 - Local-debt Financing'!M61","v":0},{"$f":"'Input 5 - Local-debt Financing'!N61","v":0},{"$f":"'Input 5 - Local-debt Financing'!O61","v":0},{"$f":"'Input 5 - Local-debt Financing'!P61","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q61","v":0},{"$f":"'Input 5 - Local-debt Financing'!R61","v":0},{"$f":"'Input 5 - Local-debt Financing'!S61","v":0},{"$f":"'Input 5 - Local-debt Financing'!T61","v":0},{"$f":"'Input 5 - Local-debt Financing'!U61","v":0},{"$f":"'Input 5 - Local-debt Financing'!V61","v":0},{"$f":"'Input 5 - Local-debt Financing'!W61","v":0},{"$f":"'Input 5 - Local-debt Financing'!X61","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y61","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z61","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA61","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB61","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC61","v":0}]
[null,"[series code to be added]","[insert file path]","(10) Domestic financing (= 6 - (7 + 8 + 9))",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H64","v":0},{"$f":"'Input 5 - Local-debt Financing'!I64","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!J64","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!K64","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!L64","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!M64","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!N64","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!O64","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!P64","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Q64","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!R64","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!S64","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!T64","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!U64","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!V64","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!W64","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!X64","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Y64","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Z64","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AA64","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AB64","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AC64","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[null,"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},"GFNs to be financed with domestic debt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H76","v":0},{"$f":"'Input 5 - Local-debt Financing'!I77","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!J77","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!K77","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!L77","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!M77","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!N77","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!O77","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!P77","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Q77","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!R77","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!S77","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!T77","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!U77","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!V77","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!W77","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!X77","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Y77","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Z77","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AA77","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AB77","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AC77","v":{"$error":"#DIV/0!"}}]
[{"$f":"'Input 5 - Local-debt Financing'!A78","v":0}]
[null,"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},"NEW Issuance of locally-issued debt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H79","v":0},{"$f":"'Input 5 - Local-debt Financing'!I79","v":0},{"$f":"'Input 5 - Local-debt Financing'!J79","v":0},{"$f":"'Input 5 - Local-debt Financing'!K79","v":0},{"$f":"'Input 5 - Local-debt Financing'!L79","v":0},{"$f":"'Input 5 - Local-debt Financing'!M79","v":0},{"$f":"'Input 5 - Local-debt Financing'!N79","v":0},{"$f":"'Input 5 - Local-debt Financing'!O79","v":0},{"$f":"'Input 5 - Local-debt Financing'!P79","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q79","v":0},{"$f":"'Input 5 - Local-debt Financing'!R79","v":0},{"$f":"'Input 5 - Local-debt Financing'!S79","v":0},{"$f":"'Input 5 - Local-debt Financing'!T79","v":0},{"$f":"'Input 5 - Local-debt Financing'!U79","v":0},{"$f":"'Input 5 - Local-debt Financing'!V79","v":0},{"$f":"'Input 5 - Local-debt Financing'!W79","v":0},{"$f":"'Input 5 - Local-debt Financing'!X79","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y79","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z79","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA79","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB79","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC79","v":0}]
[]
[{"$f":"$A$59","v":0},"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},{"$f":"'Input 5 - Local-debt Financing'!A81","v":"Locally-issued debt"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H81","v":0},{"$f":"'Input 5 - Local-debt Financing'!I81","v":0},{"$f":"'Input 5 - Local-debt Financing'!J81","v":0},{"$f":"'Input 5 - Local-debt Financing'!K81","v":0},{"$f":"'Input 5 - Local-debt Financing'!L81","v":0},{"$f":"'Input 5 - Local-debt Financing'!M81","v":0},{"$f":"'Input 5 - Local-debt Financing'!N81","v":0},{"$f":"'Input 5 - Local-debt Financing'!O81","v":0},{"$f":"'Input 5 - Local-debt Financing'!P81","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q81","v":0},{"$f":"'Input 5 - Local-debt Financing'!R81","v":0},{"$f":"'Input 5 - Local-debt Financing'!S81","v":0},{"$f":"'Input 5 - Local-debt Financing'!T81","v":0},{"$f":"'Input 5 - Local-debt Financing'!U81","v":0},{"$f":"'Input 5 - Local-debt Financing'!V81","v":0},{"$f":"'Input 5 - Local-debt Financing'!W81","v":0},{"$f":"'Input 5 - Local-debt Financing'!X81","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y81","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z81","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA81","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB81","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC81","v":0}]
[]
[{"$f":"$A$59","v":0},"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},"Central bank financing",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H83","v":0},{"$f":"'Input 5 - Local-debt Financing'!I83","v":0},{"$f":"'Input 5 - Local-debt Financing'!J83","v":0},{"$f":"'Input 5 - Local-debt Financing'!K83","v":0},{"$f":"'Input 5 - Local-debt Financing'!L83","v":0},{"$f":"'Input 5 - Local-debt Financing'!M83","v":0},{"$f":"'Input 5 - Local-debt Financing'!N83","v":0},{"$f":"'Input 5 - Local-debt Financing'!O83","v":0},{"$f":"'Input 5 - Local-debt Financing'!P83","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q83","v":0},{"$f":"'Input 5 - Local-debt Financing'!R83","v":0},{"$f":"'Input 5 - Local-debt Financing'!S83","v":0},{"$f":"'Input 5 - Local-debt Financing'!T83","v":0},{"$f":"'Input 5 - Local-debt Financing'!U83","v":0},{"$f":"'Input 5 - Local-debt Financing'!V83","v":0},{"$f":"'Input 5 - Local-debt Financing'!W83","v":0},{"$f":"'Input 5 - Local-debt Financing'!X83","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y83","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z83","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA83","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB83","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC83","v":0}]
[0,"[series code to be added]","[insert file path]","Short-term debt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H84","v":0},{"$f":"'Input 5 - Local-debt Financing'!I84","v":0},{"$f":"'Input 5 - Local-debt Financing'!J84","v":0},{"$f":"'Input 5 - Local-debt Financing'!K84","v":0},{"$f":"'Input 5 - Local-debt Financing'!L84","v":0},{"$f":"'Input 5 - Local-debt Financing'!M84","v":0},{"$f":"'Input 5 - Local-debt Financing'!N84","v":0},{"$f":"'Input 5 - Local-debt Financing'!O84","v":0},{"$f":"'Input 5 - Local-debt Financing'!P84","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q84","v":0},{"$f":"'Input 5 - Local-debt Financing'!R84","v":0},{"$f":"'Input 5 - Local-debt Financing'!S84","v":0},{"$f":"'Input 5 - Local-debt Financing'!T84","v":0},{"$f":"'Input 5 - Local-debt Financing'!U84","v":0},{"$f":"'Input 5 - Local-debt Financing'!V84","v":0},{"$f":"'Input 5 - Local-debt Financing'!W84","v":0},{"$f":"'Input 5 - Local-debt Financing'!X84","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y84","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z84","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA84","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB84","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC84","v":0}]
[0,"[series code to be added]","[insert file path]","T-bills (denominated in local currency)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H85","v":0},{"$f":"'Input 5 - Local-debt Financing'!I85","v":0},{"$f":"'Input 5 - Local-debt Financing'!J85","v":0},{"$f":"'Input 5 - Local-debt Financing'!K85","v":0},{"$f":"'Input 5 - Local-debt Financing'!L85","v":0},{"$f":"'Input 5 - Local-debt Financing'!M85","v":0},{"$f":"'Input 5 - Local-debt Financing'!N85","v":0},{"$f":"'Input 5 - Local-debt Financing'!O85","v":0},{"$f":"'Input 5 - Local-debt Financing'!P85","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q85","v":0},{"$f":"'Input 5 - Local-debt Financing'!R85","v":0},{"$f":"'Input 5 - Local-debt Financing'!S85","v":0},{"$f":"'Input 5 - Local-debt Financing'!T85","v":0},{"$f":"'Input 5 - Local-debt Financing'!U85","v":0},{"$f":"'Input 5 - Local-debt Financing'!V85","v":0},{"$f":"'Input 5 - Local-debt Financing'!W85","v":0},{"$f":"'Input 5 - Local-debt Financing'!X85","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y85","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z85","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA85","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB85","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC85","v":0}]
[0,"[series code to be added]","[insert file path]","T-bills (denominated in foreign currency)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H86","v":0},{"$f":"'Input 5 - Local-debt Financing'!I86","v":0},{"$f":"'Input 5 - Local-debt Financing'!J86","v":0},{"$f":"'Input 5 - Local-debt Financing'!K86","v":0},{"$f":"'Input 5 - Local-debt Financing'!L86","v":0},{"$f":"'Input 5 - Local-debt Financing'!M86","v":0},{"$f":"'Input 5 - Local-debt Financing'!N86","v":0},{"$f":"'Input 5 - Local-debt Financing'!O86","v":0},{"$f":"'Input 5 - Local-debt Financing'!P86","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q86","v":0},{"$f":"'Input 5 - Local-debt Financing'!R86","v":0},{"$f":"'Input 5 - Local-debt Financing'!S86","v":0},{"$f":"'Input 5 - Local-debt Financing'!T86","v":0},{"$f":"'Input 5 - Local-debt Financing'!U86","v":0},{"$f":"'Input 5 - Local-debt Financing'!V86","v":0},{"$f":"'Input 5 - Local-debt Financing'!W86","v":0},{"$f":"'Input 5 - Local-debt Financing'!X86","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y86","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z86","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA86","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB86","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC86","v":0}]
[0,"[series code to be added]","[insert file path]","MLT debt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H87","v":0},{"$f":"'Input 5 - Local-debt Financing'!I87","v":0},{"$f":"'Input 5 - Local-debt Financing'!J87","v":0},{"$f":"'Input 5 - Local-debt Financing'!K87","v":0},{"$f":"'Input 5 - Local-debt Financing'!L87","v":0},{"$f":"'Input 5 - Local-debt Financing'!M87","v":0},{"$f":"'Input 5 - Local-debt Financing'!N87","v":0},{"$f":"'Input 5 - Local-debt Financing'!O87","v":0},{"$f":"'Input 5 - Local-debt Financing'!P87","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q87","v":0},{"$f":"'Input 5 - Local-debt Financing'!R87","v":0},{"$f":"'Input 5 - Local-debt Financing'!S87","v":0},{"$f":"'Input 5 - Local-debt Financing'!T87","v":0},{"$f":"'Input 5 - Local-debt Financing'!U87","v":0},{"$f":"'Input 5 - Local-debt Financing'!V87","v":0},{"$f":"'Input 5 - Local-debt Financing'!W87","v":0},{"$f":"'Input 5 - Local-debt Financing'!X87","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y87","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z87","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA87","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB87","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC87","v":0}]
[0,"[series code to be added]","[insert file path]","Denominated in local currency (LC)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H88","v":0},{"$f":"'Input 5 - Local-debt Financing'!I88","v":0},{"$f":"'Input 5 - Local-debt Financing'!J88","v":0},{"$f":"'Input 5 - Local-debt Financing'!K88","v":0},{"$f":"'Input 5 - Local-debt Financing'!L88","v":0},{"$f":"'Input 5 - Local-debt Financing'!M88","v":0},{"$f":"'Input 5 - Local-debt Financing'!N88","v":0},{"$f":"'Input 5 - Local-debt Financing'!O88","v":0},{"$f":"'Input 5 - Local-debt Financing'!P88","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q88","v":0},{"$f":"'Input 5 - Local-debt Financing'!R88","v":0},{"$f":"'Input 5 - Local-debt Financing'!S88","v":0},{"$f":"'Input 5 - Local-debt Financing'!T88","v":0},{"$f":"'Input 5 - Local-debt Financing'!U88","v":0},{"$f":"'Input 5 - Local-debt Financing'!V88","v":0},{"$f":"'Input 5 - Local-debt Financing'!W88","v":0},{"$f":"'Input 5 - Local-debt Financing'!X88","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y88","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z88","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA88","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB88","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC88","v":0}]
[0,"[series code to be added]","[insert file path]","Bonds (1 to 3 years)-LC",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H89","v":0},{"$f":"'Input 5 - Local-debt Financing'!I89","v":0},{"$f":"'Input 5 - Local-debt Financing'!J89","v":0},{"$f":"'Input 5 - Local-debt Financing'!K89","v":0},{"$f":"'Input 5 - Local-debt Financing'!L89","v":0},{"$f":"'Input 5 - Local-debt Financing'!M89","v":0},{"$f":"'Input 5 - Local-debt Financing'!N89","v":0},{"$f":"'Input 5 - Local-debt Financing'!O89","v":0},{"$f":"'Input 5 - Local-debt Financing'!P89","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q89","v":0},{"$f":"'Input 5 - Local-debt Financing'!R89","v":0},{"$f":"'Input 5 - Local-debt Financing'!S89","v":0},{"$f":"'Input 5 - Local-debt Financing'!T89","v":0},{"$f":"'Input 5 - Local-debt Financing'!U89","v":0},{"$f":"'Input 5 - Local-debt Financing'!V89","v":0},{"$f":"'Input 5 - Local-debt Financing'!W89","v":0},{"$f":"'Input 5 - Local-debt Financing'!X89","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y89","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z89","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA89","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB89","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC89","v":0}]
[0,"[series code to be added]","[insert file path]","Bonds (4 to 7 years)-LC",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H90","v":0},{"$f":"'Input 5 - Local-debt Financing'!I90","v":0},{"$f":"'Input 5 - Local-debt Financing'!J90","v":0},{"$f":"'Input 5 - Local-debt Financing'!K90","v":0},{"$f":"'Input 5 - Local-debt Financing'!L90","v":0},{"$f":"'Input 5 - Local-debt Financing'!M90","v":0},{"$f":"'Input 5 - Local-debt Financing'!N90","v":0},{"$f":"'Input 5 - Local-debt Financing'!O90","v":0},{"$f":"'Input 5 - Local-debt Financing'!P90","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q90","v":0},{"$f":"'Input 5 - Local-debt Financing'!R90","v":0},{"$f":"'Input 5 - Local-debt Financing'!S90","v":0},{"$f":"'Input 5 - Local-debt Financing'!T90","v":0},{"$f":"'Input 5 - Local-debt Financing'!U90","v":0},{"$f":"'Input 5 - Local-debt Financing'!V90","v":0},{"$f":"'Input 5 - Local-debt Financing'!W90","v":0},{"$f":"'Input 5 - Local-debt Financing'!X90","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y90","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z90","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA90","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB90","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC90","v":0}]
[0,"[series code to be added]","[insert file path]","Bonds (beyond 7 years)-LC",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H91","v":0},{"$f":"'Input 5 - Local-debt Financing'!I91","v":0},{"$f":"'Input 5 - Local-debt Financing'!J91","v":0},{"$f":"'Input 5 - Local-debt Financing'!K91","v":0},{"$f":"'Input 5 - Local-debt Financing'!L91","v":0},{"$f":"'Input 5 - Local-debt Financing'!M91","v":0},{"$f":"'Input 5 - Local-debt Financing'!N91","v":0},{"$f":"'Input 5 - Local-debt Financing'!O91","v":0},{"$f":"'Input 5 - Local-debt Financing'!P91","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q91","v":0},{"$f":"'Input 5 - Local-debt Financing'!R91","v":0},{"$f":"'Input 5 - Local-debt Financing'!S91","v":0},{"$f":"'Input 5 - Local-debt Financing'!T91","v":0},{"$f":"'Input 5 - Local-debt Financing'!U91","v":0},{"$f":"'Input 5 - Local-debt Financing'!V91","v":0},{"$f":"'Input 5 - Local-debt Financing'!W91","v":0},{"$f":"'Input 5 - Local-debt Financing'!X91","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y91","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z91","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA91","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB91","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC91","v":0}]
[0,"[series code to be added]","[insert file path]","Denominated in foreign currency (FX)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H92","v":0},{"$f":"'Input 5 - Local-debt Financing'!I92","v":0},{"$f":"'Input 5 - Local-debt Financing'!J92","v":0},{"$f":"'Input 5 - Local-debt Financing'!K92","v":0},{"$f":"'Input 5 - Local-debt Financing'!L92","v":0},{"$f":"'Input 5 - Local-debt Financing'!M92","v":0},{"$f":"'Input 5 - Local-debt Financing'!N92","v":0},{"$f":"'Input 5 - Local-debt Financing'!O92","v":0},{"$f":"'Input 5 - Local-debt Financing'!P92","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q92","v":0},{"$f":"'Input 5 - Local-debt Financing'!R92","v":0},{"$f":"'Input 5 - Local-debt Financing'!S92","v":0},{"$f":"'Input 5 - Local-debt Financing'!T92","v":0},{"$f":"'Input 5 - Local-debt Financing'!U92","v":0},{"$f":"'Input 5 - Local-debt Financing'!V92","v":0},{"$f":"'Input 5 - Local-debt Financing'!W92","v":0},{"$f":"'Input 5 - Local-debt Financing'!X92","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y92","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z92","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA92","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB92","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC92","v":0}]
[0,"[series code to be added]","[insert file path]","Bonds (1 to 3 years)-FX",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H93","v":0},{"$f":"'Input 5 - Local-debt Financing'!I93","v":0},{"$f":"'Input 5 - Local-debt Financing'!J93","v":0},{"$f":"'Input 5 - Local-debt Financing'!K93","v":0},{"$f":"'Input 5 - Local-debt Financing'!L93","v":0},{"$f":"'Input 5 - Local-debt Financing'!M93","v":0},{"$f":"'Input 5 - Local-debt Financing'!N93","v":0},{"$f":"'Input 5 - Local-debt Financing'!O93","v":0},{"$f":"'Input 5 - Local-debt Financing'!P93","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q93","v":0},{"$f":"'Input 5 - Local-debt Financing'!R93","v":0},{"$f":"'Input 5 - Local-debt Financing'!S93","v":0},{"$f":"'Input 5 - Local-debt Financing'!T93","v":0},{"$f":"'Input 5 - Local-debt Financing'!U93","v":0},{"$f":"'Input 5 - Local-debt Financing'!V93","v":0},{"$f":"'Input 5 - Local-debt Financing'!W93","v":0},{"$f":"'Input 5 - Local-debt Financing'!X93","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y93","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z93","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA93","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB93","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC93","v":0}]
[0,"[series code to be added]","[insert file path]","Bonds (4 to 7 years)-FX",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H94","v":0},{"$f":"'Input 5 - Local-debt Financing'!I94","v":0},{"$f":"'Input 5 - Local-debt Financing'!J94","v":0},{"$f":"'Input 5 - Local-debt Financing'!K94","v":0},{"$f":"'Input 5 - Local-debt Financing'!L94","v":0},{"$f":"'Input 5 - Local-debt Financing'!M94","v":0},{"$f":"'Input 5 - Local-debt Financing'!N94","v":0},{"$f":"'Input 5 - Local-debt Financing'!O94","v":0},{"$f":"'Input 5 - Local-debt Financing'!P94","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q94","v":0},{"$f":"'Input 5 - Local-debt Financing'!R94","v":0},{"$f":"'Input 5 - Local-debt Financing'!S94","v":0},{"$f":"'Input 5 - Local-debt Financing'!T94","v":0},{"$f":"'Input 5 - Local-debt Financing'!U94","v":0},{"$f":"'Input 5 - Local-debt Financing'!V94","v":0},{"$f":"'Input 5 - Local-debt Financing'!W94","v":0},{"$f":"'Input 5 - Local-debt Financing'!X94","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y94","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z94","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA94","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB94","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC94","v":0}]
[0,"[series code to be added]","[insert file path]","Bonds (beyond 7 years)-FX",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H95","v":0},{"$f":"'Input 5 - Local-debt Financing'!I95","v":0},{"$f":"'Input 5 - Local-debt Financing'!J95","v":0},{"$f":"'Input 5 - Local-debt Financing'!K95","v":0},{"$f":"'Input 5 - Local-debt Financing'!L95","v":0},{"$f":"'Input 5 - Local-debt Financing'!M95","v":0},{"$f":"'Input 5 - Local-debt Financing'!N95","v":0},{"$f":"'Input 5 - Local-debt Financing'!O95","v":0},{"$f":"'Input 5 - Local-debt Financing'!P95","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q95","v":0},{"$f":"'Input 5 - Local-debt Financing'!R95","v":0},{"$f":"'Input 5 - Local-debt Financing'!S95","v":0},{"$f":"'Input 5 - Local-debt Financing'!T95","v":0},{"$f":"'Input 5 - Local-debt Financing'!U95","v":0},{"$f":"'Input 5 - Local-debt Financing'!V95","v":0},{"$f":"'Input 5 - Local-debt Financing'!W95","v":0},{"$f":"'Input 5 - Local-debt Financing'!X95","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y95","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z95","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA95","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB95","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC95","v":0}]
[]
[{"$f":"'Input 5 - Local-debt Financing'!$A$98","v":"Held by non-residents - (please ignore and use 'Locally-issued debt' above when using a currency criterion)"},"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},{"$f":"'Input 5 - Local-debt Financing'!A97","v":"Locally-issued debt"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H97","v":0},{"$f":"'Input 5 - Local-debt Financing'!I97","v":0},{"$f":"'Input 5 - Local-debt Financing'!J97","v":0},{"$f":"'Input 5 - Local-debt Financing'!K97","v":0},{"$f":"'Input 5 - Local-debt Financing'!L97","v":0},{"$f":"'Input 5 - Local-debt Financing'!M97","v":0},{"$f":"'Input 5 - Local-debt Financing'!N97","v":0},{"$f":"'Input 5 - Local-debt Financing'!O97","v":0},{"$f":"'Input 5 - Local-debt Financing'!P97","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q97","v":0},{"$f":"'Input 5 - Local-debt Financing'!R97","v":0},{"$f":"'Input 5 - Local-debt Financing'!S97","v":0},{"$f":"'Input 5 - Local-debt Financing'!T97","v":0},{"$f":"'Input 5 - Local-debt Financing'!U97","v":0},{"$f":"'Input 5 - Local-debt Financing'!V97","v":0},{"$f":"'Input 5 - Local-debt Financing'!W97","v":0},{"$f":"'Input 5 - Local-debt Financing'!X97","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y97","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z97","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA97","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB97","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC97","v":0}]
[]
[{"$f":"$A$78","v":"Held by non-residents - (please ignore and use 'Locally-issued debt' above when using a currency criterion)"},"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},"Short-term debt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H99","v":0},{"$f":"'Input 5 - Local-debt Financing'!I99","v":0},{"$f":"'Input 5 - Local-debt Financing'!J99","v":0},{"$f":"'Input 5 - Local-debt Financing'!K99","v":0},{"$f":"'Input 5 - Local-debt Financing'!L99","v":0},{"$f":"'Input 5 - Local-debt Financing'!M99","v":0},{"$f":"'Input 5 - Local-debt Financing'!N99","v":0},{"$f":"'Input 5 - Local-debt Financing'!O99","v":0},{"$f":"'Input 5 - Local-debt Financing'!P99","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q99","v":0},{"$f":"'Input 5 - Local-debt Financing'!R99","v":0},{"$f":"'Input 5 - Local-debt Financing'!S99","v":0},{"$f":"'Input 5 - Local-debt Financing'!T99","v":0},{"$f":"'Input 5 - Local-debt Financing'!U99","v":0},{"$f":"'Input 5 - Local-debt Financing'!V99","v":0},{"$f":"'Input 5 - Local-debt Financing'!W99","v":0},{"$f":"'Input 5 - Local-debt Financing'!X99","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y99","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z99","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA99","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB99","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC99","v":0}]
[{"$f":"$A$78","v":"Held by non-residents - (please ignore and use 'Locally-issued debt' above when using a currency criterion)"},"[series code to be added]","[insert file path]","T-bills (denominated in local currency)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H100","v":0},{"$f":"'Input 5 - Local-debt Financing'!I100","v":0},{"$f":"'Input 5 - Local-debt Financing'!J100","v":0},{"$f":"'Input 5 - Local-debt Financing'!K100","v":0},{"$f":"'Input 5 - Local-debt Financing'!L100","v":0},{"$f":"'Input 5 - Local-debt Financing'!M100","v":0},{"$f":"'Input 5 - Local-debt Financing'!N100","v":0},{"$f":"'Input 5 - Local-debt Financing'!O100","v":0},{"$f":"'Input 5 - Local-debt Financing'!P100","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q100","v":0},{"$f":"'Input 5 - Local-debt Financing'!R100","v":0},{"$f":"'Input 5 - Local-debt Financing'!S100","v":0},{"$f":"'Input 5 - Local-debt Financing'!T100","v":0},{"$f":"'Input 5 - Local-debt Financing'!U100","v":0},{"$f":"'Input 5 - Local-debt Financing'!V100","v":0},{"$f":"'Input 5 - Local-debt Financing'!W100","v":0},{"$f":"'Input 5 - Local-debt Financing'!X100","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y100","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z100","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA100","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB100","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC100","v":0}]
["Held by non-residents - (please ignore and use 'Locally-issued debt' above when using a currency criterion)","[series code to be added]","[insert file path]","T-bills (denominated in foreign currency)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H101","v":0},{"$f":"'Input 5 - Local-debt Financing'!I101","v":0},{"$f":"'Input 5 - Local-debt Financing'!J101","v":0},{"$f":"'Input 5 - Local-debt Financing'!K101","v":0},{"$f":"'Input 5 - Local-debt Financing'!L101","v":0},{"$f":"'Input 5 - Local-debt Financing'!M101","v":0},{"$f":"'Input 5 - Local-debt Financing'!N101","v":0},{"$f":"'Input 5 - Local-debt Financing'!O101","v":0},{"$f":"'Input 5 - Local-debt Financing'!P101","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q101","v":0},{"$f":"'Input 5 - Local-debt Financing'!R101","v":0},{"$f":"'Input 5 - Local-debt Financing'!S101","v":0},{"$f":"'Input 5 - Local-debt Financing'!T101","v":0},{"$f":"'Input 5 - Local-debt Financing'!U101","v":0},{"$f":"'Input 5 - Local-debt Financing'!V101","v":0},{"$f":"'Input 5 - Local-debt Financing'!W101","v":0},{"$f":"'Input 5 - Local-debt Financing'!X101","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y101","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z101","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA101","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB101","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC101","v":0}]
["Held by non-residents - (please ignore and use 'Locally-issued debt' above when using a currency criterion)","[series code to be added]","[insert file path]","MLT debt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H102","v":0},{"$f":"'Input 5 - Local-debt Financing'!I102","v":0},{"$f":"'Input 5 - Local-debt Financing'!J102","v":0},{"$f":"'Input 5 - Local-debt Financing'!K102","v":0},{"$f":"'Input 5 - Local-debt Financing'!L102","v":0},{"$f":"'Input 5 - Local-debt Financing'!M102","v":0},{"$f":"'Input 5 - Local-debt Financing'!N102","v":0},{"$f":"'Input 5 - Local-debt Financing'!O102","v":0},{"$f":"'Input 5 - Local-debt Financing'!P102","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q102","v":0},{"$f":"'Input 5 - Local-debt Financing'!R102","v":0},{"$f":"'Input 5 - Local-debt Financing'!S102","v":0},{"$f":"'Input 5 - Local-debt Financing'!T102","v":0},{"$f":"'Input 5 - Local-debt Financing'!U102","v":0},{"$f":"'Input 5 - Local-debt Financing'!V102","v":0},{"$f":"'Input 5 - Local-debt Financing'!W102","v":0},{"$f":"'Input 5 - Local-debt Financing'!X102","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y102","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z102","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA102","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB102","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC102","v":0}]
["Held by non-residents - (please ignore and use 'Locally-issued debt' above when using a currency criterion)","[series code to be added]","[insert file path]","Denominated in local currency (LC)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H103","v":0},{"$f":"'Input 5 - Local-debt Financing'!I103","v":0},{"$f":"'Input 5 - Local-debt Financing'!J103","v":0},{"$f":"'Input 5 - Local-debt Financing'!K103","v":0},{"$f":"'Input 5 - Local-debt Financing'!L103","v":0},{"$f":"'Input 5 - Local-debt Financing'!M103","v":0},{"$f":"'Input 5 - Local-debt Financing'!N103","v":0},{"$f":"'Input 5 - Local-debt Financing'!O103","v":0},{"$f":"'Input 5 - Local-debt Financing'!P103","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q103","v":0},{"$f":"'Input 5 - Local-debt Financing'!R103","v":0},{"$f":"'Input 5 - Local-debt Financing'!S103","v":0},{"$f":"'Input 5 - Local-debt Financing'!T103","v":0},{"$f":"'Input 5 - Local-debt Financing'!U103","v":0},{"$f":"'Input 5 - Local-debt Financing'!V103","v":0},{"$f":"'Input 5 - Local-debt Financing'!W103","v":0},{"$f":"'Input 5 - Local-debt Financing'!X103","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y103","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z103","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA103","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB103","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC103","v":0}]
["Held by non-residents - (please ignore and use 'Locally-issued debt' above when using a currency criterion)","[series code to be added]","[insert file path]","Bonds (1 to 3 years)-LC",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H104","v":0},{"$f":"'Input 5 - Local-debt Financing'!I104","v":0},{"$f":"'Input 5 - Local-debt Financing'!J104","v":0},{"$f":"'Input 5 - Local-debt Financing'!K104","v":0},{"$f":"'Input 5 - Local-debt Financing'!L104","v":0},{"$f":"'Input 5 - Local-debt Financing'!M104","v":0},{"$f":"'Input 5 - Local-debt Financing'!N104","v":0},{"$f":"'Input 5 - Local-debt Financing'!O104","v":0},{"$f":"'Input 5 - Local-debt Financing'!P104","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q104","v":0},{"$f":"'Input 5 - Local-debt Financing'!R104","v":0},{"$f":"'Input 5 - Local-debt Financing'!S104","v":0},{"$f":"'Input 5 - Local-debt Financing'!T104","v":0},{"$f":"'Input 5 - Local-debt Financing'!U104","v":0},{"$f":"'Input 5 - Local-debt Financing'!V104","v":0},{"$f":"'Input 5 - Local-debt Financing'!W104","v":0},{"$f":"'Input 5 - Local-debt Financing'!X104","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y104","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z104","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA104","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB104","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC104","v":0}]
["Held by non-residents - (please ignore and use 'Locally-issued debt' above when using a currency criterion)","[series code to be added]","[insert file path]","Bonds (4 to 7 years)-LC",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H105","v":0},{"$f":"'Input 5 - Local-debt Financing'!I105","v":0},{"$f":"'Input 5 - Local-debt Financing'!J105","v":0},{"$f":"'Input 5 - Local-debt Financing'!K105","v":0},{"$f":"'Input 5 - Local-debt Financing'!L105","v":0},{"$f":"'Input 5 - Local-debt Financing'!M105","v":0},{"$f":"'Input 5 - Local-debt Financing'!N105","v":0},{"$f":"'Input 5 - Local-debt Financing'!O105","v":0},{"$f":"'Input 5 - Local-debt Financing'!P105","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q105","v":0},{"$f":"'Input 5 - Local-debt Financing'!R105","v":0},{"$f":"'Input 5 - Local-debt Financing'!S105","v":0},{"$f":"'Input 5 - Local-debt Financing'!T105","v":0},{"$f":"'Input 5 - Local-debt Financing'!U105","v":0},{"$f":"'Input 5 - Local-debt Financing'!V105","v":0},{"$f":"'Input 5 - Local-debt Financing'!W105","v":0},{"$f":"'Input 5 - Local-debt Financing'!X105","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y105","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z105","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA105","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB105","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC105","v":0}]
["Held by non-residents - (please ignore and use 'Locally-issued debt' above when using a currency criterion)","[series code to be added]","[insert file path]","Bonds (beyond 7 years)-LC",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H106","v":0},{"$f":"'Input 5 - Local-debt Financing'!I106","v":0},{"$f":"'Input 5 - Local-debt Financing'!J106","v":0},{"$f":"'Input 5 - Local-debt Financing'!K106","v":0},{"$f":"'Input 5 - Local-debt Financing'!L106","v":0},{"$f":"'Input 5 - Local-debt Financing'!M106","v":0},{"$f":"'Input 5 - Local-debt Financing'!N106","v":0},{"$f":"'Input 5 - Local-debt Financing'!O106","v":0},{"$f":"'Input 5 - Local-debt Financing'!P106","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q106","v":0},{"$f":"'Input 5 - Local-debt Financing'!R106","v":0},{"$f":"'Input 5 - Local-debt Financing'!S106","v":0},{"$f":"'Input 5 - Local-debt Financing'!T106","v":0},{"$f":"'Input 5 - Local-debt Financing'!U106","v":0},{"$f":"'Input 5 - Local-debt Financing'!V106","v":0},{"$f":"'Input 5 - Local-debt Financing'!W106","v":0},{"$f":"'Input 5 - Local-debt Financing'!X106","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y106","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z106","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA106","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB106","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC106","v":0}]
["Held by non-residents - (please ignore and use 'Locally-issued debt' above when using a currency criterion)","[series code to be added]","[insert file path]","Denominated in foreign currency (FX)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H107","v":0},{"$f":"'Input 5 - Local-debt Financing'!I107","v":0},{"$f":"'Input 5 - Local-debt Financing'!J107","v":0},{"$f":"'Input 5 - Local-debt Financing'!K107","v":0},{"$f":"'Input 5 - Local-debt Financing'!L107","v":0},{"$f":"'Input 5 - Local-debt Financing'!M107","v":0},{"$f":"'Input 5 - Local-debt Financing'!N107","v":0},{"$f":"'Input 5 - Local-debt Financing'!O107","v":0},{"$f":"'Input 5 - Local-debt Financing'!P107","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q107","v":0},{"$f":"'Input 5 - Local-debt Financing'!R107","v":0},{"$f":"'Input 5 - Local-debt Financing'!S107","v":0},{"$f":"'Input 5 - Local-debt Financing'!T107","v":0},{"$f":"'Input 5 - Local-debt Financing'!U107","v":0},{"$f":"'Input 5 - Local-debt Financing'!V107","v":0},{"$f":"'Input 5 - Local-debt Financing'!W107","v":0},{"$f":"'Input 5 - Local-debt Financing'!X107","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y107","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z107","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA107","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB107","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC107","v":0}]
["Held by non-residents - (please ignore and use 'Locally-issued debt' above when using a currency criterion)","[series code to be added]","[insert file path]","Bonds (1 to 3 years)-FX",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H108","v":0},{"$f":"'Input 5 - Local-debt Financing'!I108","v":0},{"$f":"'Input 5 - Local-debt Financing'!J108","v":0},{"$f":"'Input 5 - Local-debt Financing'!K108","v":0},{"$f":"'Input 5 - Local-debt Financing'!L108","v":0},{"$f":"'Input 5 - Local-debt Financing'!M108","v":0},{"$f":"'Input 5 - Local-debt Financing'!N108","v":0},{"$f":"'Input 5 - Local-debt Financing'!O108","v":0},{"$f":"'Input 5 - Local-debt Financing'!P108","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q108","v":0},{"$f":"'Input 5 - Local-debt Financing'!R108","v":0},{"$f":"'Input 5 - Local-debt Financing'!S108","v":0},{"$f":"'Input 5 - Local-debt Financing'!T108","v":0},{"$f":"'Input 5 - Local-debt Financing'!U108","v":0},{"$f":"'Input 5 - Local-debt Financing'!V108","v":0},{"$f":"'Input 5 - Local-debt Financing'!W108","v":0},{"$f":"'Input 5 - Local-debt Financing'!X108","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y108","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z108","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA108","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB108","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC108","v":0}]
["Held by non-residents - (please ignore and use 'Locally-issued debt' above when using a currency criterion)","[series code to be added]","[insert file path]","Bonds (4 to 7 years)-FX",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H109","v":0},{"$f":"'Input 5 - Local-debt Financing'!I109","v":0},{"$f":"'Input 5 - Local-debt Financing'!J109","v":0},{"$f":"'Input 5 - Local-debt Financing'!K109","v":0},{"$f":"'Input 5 - Local-debt Financing'!L109","v":0},{"$f":"'Input 5 - Local-debt Financing'!M109","v":0},{"$f":"'Input 5 - Local-debt Financing'!N109","v":0},{"$f":"'Input 5 - Local-debt Financing'!O109","v":0},{"$f":"'Input 5 - Local-debt Financing'!P109","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q109","v":0},{"$f":"'Input 5 - Local-debt Financing'!R109","v":0},{"$f":"'Input 5 - Local-debt Financing'!S109","v":0},{"$f":"'Input 5 - Local-debt Financing'!T109","v":0},{"$f":"'Input 5 - Local-debt Financing'!U109","v":0},{"$f":"'Input 5 - Local-debt Financing'!V109","v":0},{"$f":"'Input 5 - Local-debt Financing'!W109","v":0},{"$f":"'Input 5 - Local-debt Financing'!X109","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y109","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z109","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA109","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB109","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC109","v":0}]
["Held by non-residents - (please ignore and use 'Locally-issued debt' above when using a currency criterion)","[series code to be added]","[insert file path]","Bonds (beyond 7 years)-FX",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H110","v":0},{"$f":"'Input 5 - Local-debt Financing'!I110","v":0},{"$f":"'Input 5 - Local-debt Financing'!J110","v":0},{"$f":"'Input 5 - Local-debt Financing'!K110","v":0},{"$f":"'Input 5 - Local-debt Financing'!L110","v":0},{"$f":"'Input 5 - Local-debt Financing'!M110","v":0},{"$f":"'Input 5 - Local-debt Financing'!N110","v":0},{"$f":"'Input 5 - Local-debt Financing'!O110","v":0},{"$f":"'Input 5 - Local-debt Financing'!P110","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q110","v":0},{"$f":"'Input 5 - Local-debt Financing'!R110","v":0},{"$f":"'Input 5 - Local-debt Financing'!S110","v":0},{"$f":"'Input 5 - Local-debt Financing'!T110","v":0},{"$f":"'Input 5 - Local-debt Financing'!U110","v":0},{"$f":"'Input 5 - Local-debt Financing'!V110","v":0},{"$f":"'Input 5 - Local-debt Financing'!W110","v":0},{"$f":"'Input 5 - Local-debt Financing'!X110","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y110","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z110","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA110","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB110","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC110","v":0}]
[]
[null,"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},"Domestic residual financing to close gap (assumed to be filled by T-bills in local currency)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H112","v":0},{"$f":"'Input 5 - Local-debt Financing'!I112","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!J112","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!K112","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!L112","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!M112","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!N112","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!O112","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!P112","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Q112","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!R112","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!S112","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!T112","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!U112","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!V112","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!W112","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!X112","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Y112","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Z112","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AA112","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AB112","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AC112","v":{"$error":"#DIV/0!"}}]
[{"$f":"'Input 5 - Local-debt Financing'!B116","v":0}]
[null,"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},"Public domestic ST disbursements",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H117","v":0},{"$f":"'Input 5 - Local-debt Financing'!I117","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!J117","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!K117","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!L117","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!M117","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!N117","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!O117","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!P117","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Q117","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!R117","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!S117","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!T117","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!U117","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!V117","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!W117","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!X117","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Y117","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Z117","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AA117","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AB117","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AC117","v":{"$error":"#DIV/0!"}}]
[null,"[series code to be added]","[insert file path]","Public domestic MLT disbursements",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H118","v":0},{"$f":"'Input 5 - Local-debt Financing'!I118","v":0},{"$f":"'Input 5 - Local-debt Financing'!J118","v":0},{"$f":"'Input 5 - Local-debt Financing'!K118","v":0},{"$f":"'Input 5 - Local-debt Financing'!L118","v":0},{"$f":"'Input 5 - Local-debt Financing'!M118","v":0},{"$f":"'Input 5 - Local-debt Financing'!N118","v":0},{"$f":"'Input 5 - Local-debt Financing'!O118","v":0},{"$f":"'Input 5 - Local-debt Financing'!P118","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q118","v":0},{"$f":"'Input 5 - Local-debt Financing'!R118","v":0},{"$f":"'Input 5 - Local-debt Financing'!S118","v":0},{"$f":"'Input 5 - Local-debt Financing'!T118","v":0},{"$f":"'Input 5 - Local-debt Financing'!U118","v":0},{"$f":"'Input 5 - Local-debt Financing'!V118","v":0},{"$f":"'Input 5 - Local-debt Financing'!W118","v":0},{"$f":"'Input 5 - Local-debt Financing'!X118","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y118","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z118","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA118","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB118","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC118","v":0}]
[null,"[series code to be added]","[insert file path]","Total public new domestic disbursements",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H119","v":0},{"$f":"'Input 5 - Local-debt Financing'!I119","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!J119","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!K119","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!L119","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!M119","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!N119","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!O119","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!P119","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Q119","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!R119","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!S119","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!T119","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!U119","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!V119","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!W119","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!X119","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Y119","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Z119","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AA119","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AB119","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AC119","v":{"$error":"#DIV/0!"}}]
[]
[]
["Terms of residual financing under stress tests (weighted avg. by year)"]
["Domestic MLT"]
[{"$f":"$A$101","v":"Domestic MLT"},"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},"Average nominal interest rate on new debt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H128","v":0},{"$f":"'Input 5 - Local-debt Financing'!I128","v":""},{"$f":"'Input 5 - Local-debt Financing'!J128","v":""},{"$f":"'Input 5 - Local-debt Financing'!K128","v":""},{"$f":"'Input 5 - Local-debt Financing'!L128","v":""},{"$f":"'Input 5 - Local-debt Financing'!M128","v":""},{"$f":"'Input 5 - Local-debt Financing'!N128","v":""},{"$f":"'Input 5 - Local-debt Financing'!O128","v":""},{"$f":"'Input 5 - Local-debt Financing'!P128","v":""},{"$f":"'Input 5 - Local-debt Financing'!Q128","v":""},{"$f":"'Input 5 - Local-debt Financing'!R128","v":""},{"$f":"'Input 5 - Local-debt Financing'!S128","v":""},{"$f":"'Input 5 - Local-debt Financing'!T128","v":""},{"$f":"'Input 5 - Local-debt Financing'!U128","v":""},{"$f":"'Input 5 - Local-debt Financing'!V128","v":""},{"$f":"'Input 5 - Local-debt Financing'!W128","v":""},{"$f":"'Input 5 - Local-debt Financing'!X128","v":""},{"$f":"'Input 5 - Local-debt Financing'!Y128","v":""},{"$f":"'Input 5 - Local-debt Financing'!Z128","v":""},{"$f":"'Input 5 - Local-debt Financing'!AA128","v":""},{"$f":"'Input 5 - Local-debt Financing'!AB128","v":""},{"$f":"'Input 5 - Local-debt Financing'!AC128","v":""}]
[{"$f":"$A$101","v":"Domestic MLT"},"[series code to be added]","[insert file path]","GDP deflator",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H129","v":0},{"$f":"'Input 5 - Local-debt Financing'!I129","v":"..."},{"$f":"'Input 5 - Local-debt Financing'!J129","v":"..."},{"$f":"'Input 5 - Local-debt Financing'!K129","v":"..."},{"$f":"'Input 5 - Local-debt Financing'!L129","v":"..."},{"$f":"'Input 5 - Local-debt Financing'!M129","v":"..."},{"$f":"'Input 5 - Local-debt Financing'!N129","v":"..."},{"$f":"'Input 5 - Local-debt Financing'!O129","v":"..."},{"$f":"'Input 5 - Local-debt Financing'!P129","v":"..."},{"$f":"'Input 5 - Local-debt Financing'!Q129","v":"..."},{"$f":"'Input 5 - Local-debt Financing'!R129","v":"..."},{"$f":"'Input 5 - Local-debt Financing'!S129","v":"..."},{"$f":"'Input 5 - Local-debt Financing'!T129","v":"..."},{"$f":"'Input 5 - Local-debt Financing'!U129","v":"..."},{"$f":"'Input 5 - Local-debt Financing'!V129","v":"..."},{"$f":"'Input 5 - Local-debt Financing'!W129","v":"..."},{"$f":"'Input 5 - Local-debt Financing'!X129","v":"..."},{"$f":"'Input 5 - Local-debt Financing'!Y129","v":"..."},{"$f":"'Input 5 - Local-debt Financing'!Z129","v":"..."},{"$f":"'Input 5 - Local-debt Financing'!AA129","v":"..."},{"$f":"'Input 5 - Local-debt Financing'!AB129","v":"..."},{"$f":"'Input 5 - Local-debt Financing'!AC129","v":"..."}]
["Domestic MLT","[series code to be added]","[insert file path]","Average real inrterest rate on new debt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H130","v":0},{"$f":"'Input 5 - Local-debt Financing'!I130","v":""},{"$f":"'Input 5 - Local-debt Financing'!J130","v":""},{"$f":"'Input 5 - Local-debt Financing'!K130","v":""},{"$f":"'Input 5 - Local-debt Financing'!L130","v":""},{"$f":"'Input 5 - Local-debt Financing'!M130","v":""},{"$f":"'Input 5 - Local-debt Financing'!N130","v":""},{"$f":"'Input 5 - Local-debt Financing'!O130","v":""},{"$f":"'Input 5 - Local-debt Financing'!P130","v":""},{"$f":"'Input 5 - Local-debt Financing'!Q130","v":""},{"$f":"'Input 5 - Local-debt Financing'!R130","v":""},{"$f":"'Input 5 - Local-debt Financing'!S130","v":""},{"$f":"'Input 5 - Local-debt Financing'!T130","v":""},{"$f":"'Input 5 - Local-debt Financing'!U130","v":""},{"$f":"'Input 5 - Local-debt Financing'!V130","v":""},{"$f":"'Input 5 - Local-debt Financing'!W130","v":""},{"$f":"'Input 5 - Local-debt Financing'!X130","v":""},{"$f":"'Input 5 - Local-debt Financing'!Y130","v":""},{"$f":"'Input 5 - Local-debt Financing'!Z130","v":""},{"$f":"'Input 5 - Local-debt Financing'!AA130","v":""},{"$f":"'Input 5 - Local-debt Financing'!AB130","v":""},{"$f":"'Input 5 - Local-debt Financing'!AC130","v":""}]
["Domestic MLT","[series code to be added]","[insert file path]","Average grace period on new debt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H131","v":0},{"$f":"'Input 5 - Local-debt Financing'!I131","v":""},{"$f":"'Input 5 - Local-debt Financing'!J131","v":""},{"$f":"'Input 5 - Local-debt Financing'!K131","v":""},{"$f":"'Input 5 - Local-debt Financing'!L131","v":""},{"$f":"'Input 5 - Local-debt Financing'!M131","v":""},{"$f":"'Input 5 - Local-debt Financing'!N131","v":""},{"$f":"'Input 5 - Local-debt Financing'!O131","v":""},{"$f":"'Input 5 - Local-debt Financing'!P131","v":""},{"$f":"'Input 5 - Local-debt Financing'!Q131","v":""},{"$f":"'Input 5 - Local-debt Financing'!R131","v":""},{"$f":"'Input 5 - Local-debt Financing'!S131","v":""},{"$f":"'Input 5 - Local-debt Financing'!T131","v":""},{"$f":"'Input 5 - Local-debt Financing'!U131","v":""},{"$f":"'Input 5 - Local-debt Financing'!V131","v":""},{"$f":"'Input 5 - Local-debt Financing'!W131","v":""},{"$f":"'Input 5 - Local-debt Financing'!X131","v":""},{"$f":"'Input 5 - Local-debt Financing'!Y131","v":""},{"$f":"'Input 5 - Local-debt Financing'!Z131","v":""},{"$f":"'Input 5 - Local-debt Financing'!AA131","v":""},{"$f":"'Input 5 - Local-debt Financing'!AB131","v":""},{"$f":"'Input 5 - Local-debt Financing'!AC131","v":""}]
["Domestic MLT","[series code to be added]","[insert file path]","Average maturity of new debt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H132","v":0},{"$f":"'Input 5 - Local-debt Financing'!I132","v":""},{"$f":"'Input 5 - Local-debt Financing'!J132","v":""},{"$f":"'Input 5 - Local-debt Financing'!K132","v":""},{"$f":"'Input 5 - Local-debt Financing'!L132","v":""},{"$f":"'Input 5 - Local-debt Financing'!M132","v":""},{"$f":"'Input 5 - Local-debt Financing'!N132","v":""},{"$f":"'Input 5 - Local-debt Financing'!O132","v":""},{"$f":"'Input 5 - Local-debt Financing'!P132","v":""},{"$f":"'Input 5 - Local-debt Financing'!Q132","v":""},{"$f":"'Input 5 - Local-debt Financing'!R132","v":""},{"$f":"'Input 5 - Local-debt Financing'!S132","v":""},{"$f":"'Input 5 - Local-debt Financing'!T132","v":""},{"$f":"'Input 5 - Local-debt Financing'!U132","v":""},{"$f":"'Input 5 - Local-debt Financing'!V132","v":""},{"$f":"'Input 5 - Local-debt Financing'!W132","v":""},{"$f":"'Input 5 - Local-debt Financing'!X132","v":""},{"$f":"'Input 5 - Local-debt Financing'!Y132","v":""},{"$f":"'Input 5 - Local-debt Financing'!Z132","v":""},{"$f":"'Input 5 - Local-debt Financing'!AA132","v":""},{"$f":"'Input 5 - Local-debt Financing'!AB132","v":""},{"$f":"'Input 5 - Local-debt Financing'!AC132","v":""}]
[]
["Domestic ST"]
[{"$f":"$A$108","v":"Domestic ST"},"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},"Average nominal interest rate on new debt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H135","v":0},{"$f":"'Input 5 - Local-debt Financing'!I135","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!J135","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!K135","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!L135","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!M135","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!N135","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!O135","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!P135","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Q135","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!R135","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!S135","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!T135","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!U135","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!V135","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!W135","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!X135","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Y135","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Z135","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AA135","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AB135","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AC135","v":{"$error":"#DIV/0!"}}]
[{"$f":"$A$108","v":"Domestic ST"},"[series code to be added]","[insert file path]","GDP deflator",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H136","v":0},{"$f":"'Input 5 - Local-debt Financing'!I136","v":"..."},{"$f":"'Input 5 - Local-debt Financing'!J136","v":"..."},{"$f":"'Input 5 - Local-debt Financing'!K136","v":"..."},{"$f":"'Input 5 - Local-debt Financing'!L136","v":"..."},{"$f":"'Input 5 - Local-debt Financing'!M136","v":"..."},{"$f":"'Input 5 - Local-debt Financing'!N136","v":"..."},{"$f":"'Input 5 - Local-debt Financing'!O136","v":"..."},{"$f":"'Input 5 - Local-debt Financing'!P136","v":"..."},{"$f":"'Input 5 - Local-debt Financing'!Q136","v":"..."},{"$f":"'Input 5 - Local-debt Financing'!R136","v":"..."},{"$f":"'Input 5 - Local-debt Financing'!S136","v":"..."},{"$f":"'Input 5 - Local-debt Financing'!T136","v":"..."},{"$f":"'Input 5 - Local-debt Financing'!U136","v":"..."},{"$f":"'Input 5 - Local-debt Financing'!V136","v":"..."},{"$f":"'Input 5 - Local-debt Financing'!W136","v":"..."},{"$f":"'Input 5 - Local-debt Financing'!X136","v":"..."},{"$f":"'Input 5 - Local-debt Financing'!Y136","v":"..."},{"$f":"'Input 5 - Local-debt Financing'!Z136","v":"..."},{"$f":"'Input 5 - Local-debt Financing'!AA136","v":"..."},{"$f":"'Input 5 - Local-debt Financing'!AB136","v":"..."},{"$f":"'Input 5 - Local-debt Financing'!AC136","v":"..."}]
["Domestic ST","[series code to be added]","[insert file path]","Average real inrterest rate on new debt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H137","v":0},{"$f":"'Input 5 - Local-debt Financing'!I137","v":""},{"$f":"'Input 5 - Local-debt Financing'!J137","v":""},{"$f":"'Input 5 - Local-debt Financing'!K137","v":""},{"$f":"'Input 5 - Local-debt Financing'!L137","v":""},{"$f":"'Input 5 - Local-debt Financing'!M137","v":""},{"$f":"'Input 5 - Local-debt Financing'!N137","v":""},{"$f":"'Input 5 - Local-debt Financing'!O137","v":""},{"$f":"'Input 5 - Local-debt Financing'!P137","v":""},{"$f":"'Input 5 - Local-debt Financing'!Q137","v":""},{"$f":"'Input 5 - Local-debt Financing'!R137","v":""},{"$f":"'Input 5 - Local-debt Financing'!S137","v":""},{"$f":"'Input 5 - Local-debt Financing'!T137","v":""},{"$f":"'Input 5 - Local-debt Financing'!U137","v":""},{"$f":"'Input 5 - Local-debt Financing'!V137","v":""},{"$f":"'Input 5 - Local-debt Financing'!W137","v":""},{"$f":"'Input 5 - Local-debt Financing'!X137","v":""},{"$f":"'Input 5 - Local-debt Financing'!Y137","v":""},{"$f":"'Input 5 - Local-debt Financing'!Z137","v":""},{"$f":"'Input 5 - Local-debt Financing'!AA137","v":""},{"$f":"'Input 5 - Local-debt Financing'!AB137","v":""},{"$f":"'Input 5 - Local-debt Financing'!AC137","v":""}]
[]
[null,"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},"Debt service from OLD debt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H139","v":0},{"$f":"'Input 5 - Local-debt Financing'!I139","v":0},{"$f":"'Input 5 - Local-debt Financing'!J139","v":0},{"$f":"'Input 5 - Local-debt Financing'!K139","v":0},{"$f":"'Input 5 - Local-debt Financing'!L139","v":0},{"$f":"'Input 5 - Local-debt Financing'!M139","v":0},{"$f":"'Input 5 - Local-debt Financing'!N139","v":0},{"$f":"'Input 5 - Local-debt Financing'!O139","v":0},{"$f":"'Input 5 - Local-debt Financing'!P139","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q139","v":0},{"$f":"'Input 5 - Local-debt Financing'!R139","v":0},{"$f":"'Input 5 - Local-debt Financing'!S139","v":0},{"$f":"'Input 5 - Local-debt Financing'!T139","v":0},{"$f":"'Input 5 - Local-debt Financing'!U139","v":0},{"$f":"'Input 5 - Local-debt Financing'!V139","v":0},{"$f":"'Input 5 - Local-debt Financing'!W139","v":0},{"$f":"'Input 5 - Local-debt Financing'!X139","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y139","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z139","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA139","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB139","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC139","v":0}]
[null,"[series code to be added]","[insert file path]",{"$f":"'Input 5 - Local-debt Financing'!A140","v":"(0)"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H140","v":0},{"$f":"'Input 5 - Local-debt Financing'!I140","v":0},{"$f":"'Input 5 - Local-debt Financing'!J140","v":0},{"$f":"'Input 5 - Local-debt Financing'!K140","v":0},{"$f":"'Input 5 - Local-debt Financing'!L140","v":0},{"$f":"'Input 5 - Local-debt Financing'!M140","v":0},{"$f":"'Input 5 - Local-debt Financing'!N140","v":0},{"$f":"'Input 5 - Local-debt Financing'!O140","v":0},{"$f":"'Input 5 - Local-debt Financing'!P140","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q140","v":0},{"$f":"'Input 5 - Local-debt Financing'!R140","v":0},{"$f":"'Input 5 - Local-debt Financing'!S140","v":0},{"$f":"'Input 5 - Local-debt Financing'!T140","v":0},{"$f":"'Input 5 - Local-debt Financing'!U140","v":0},{"$f":"'Input 5 - Local-debt Financing'!V140","v":0},{"$f":"'Input 5 - Local-debt Financing'!W140","v":0},{"$f":"'Input 5 - Local-debt Financing'!X140","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y140","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z140","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA140","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB140","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC140","v":0}]
[]
[null,"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},"Interest payment on OLD debt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H142","v":0},{"$f":"'Input 5 - Local-debt Financing'!I142","v":0},{"$f":"'Input 5 - Local-debt Financing'!J142","v":0},{"$f":"'Input 5 - Local-debt Financing'!K142","v":0},{"$f":"'Input 5 - Local-debt Financing'!L142","v":0},{"$f":"'Input 5 - Local-debt Financing'!M142","v":0},{"$f":"'Input 5 - Local-debt Financing'!N142","v":0},{"$f":"'Input 5 - Local-debt Financing'!O142","v":0},{"$f":"'Input 5 - Local-debt Financing'!P142","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q142","v":0},{"$f":"'Input 5 - Local-debt Financing'!R142","v":0},{"$f":"'Input 5 - Local-debt Financing'!S142","v":0},{"$f":"'Input 5 - Local-debt Financing'!T142","v":0},{"$f":"'Input 5 - Local-debt Financing'!U142","v":0},{"$f":"'Input 5 - Local-debt Financing'!V142","v":0},{"$f":"'Input 5 - Local-debt Financing'!W142","v":0},{"$f":"'Input 5 - Local-debt Financing'!X142","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y142","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z142","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA142","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB142","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC142","v":0}]
[null,"[series code to be added]","[insert file path]",{"$f":"'Input 5 - Local-debt Financing'!A143","v":"(0)"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H143","v":0},{"$f":"'Input 5 - Local-debt Financing'!I143","v":0},{"$f":"'Input 5 - Local-debt Financing'!J143","v":0},{"$f":"'Input 5 - Local-debt Financing'!K143","v":0},{"$f":"'Input 5 - Local-debt Financing'!L143","v":0},{"$f":"'Input 5 - Local-debt Financing'!M143","v":0},{"$f":"'Input 5 - Local-debt Financing'!N143","v":0},{"$f":"'Input 5 - Local-debt Financing'!O143","v":0},{"$f":"'Input 5 - Local-debt Financing'!P143","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q143","v":0},{"$f":"'Input 5 - Local-debt Financing'!R143","v":0},{"$f":"'Input 5 - Local-debt Financing'!S143","v":0},{"$f":"'Input 5 - Local-debt Financing'!T143","v":0},{"$f":"'Input 5 - Local-debt Financing'!U143","v":0},{"$f":"'Input 5 - Local-debt Financing'!V143","v":0},{"$f":"'Input 5 - Local-debt Financing'!W143","v":0},{"$f":"'Input 5 - Local-debt Financing'!X143","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y143","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z143","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA143","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB143","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC143","v":0}]
[null,"[series code to be added]","[insert file path]","Interest payment on OLD debt denominated in local currency (residents)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H144","v":0},{"$f":"'Input 5 - Local-debt Financing'!I144","v":0},{"$f":"'Input 5 - Local-debt Financing'!J144","v":0},{"$f":"'Input 5 - Local-debt Financing'!K144","v":0},{"$f":"'Input 5 - Local-debt Financing'!L144","v":0},{"$f":"'Input 5 - Local-debt Financing'!M144","v":0},{"$f":"'Input 5 - Local-debt Financing'!N144","v":0},{"$f":"'Input 5 - Local-debt Financing'!O144","v":0},{"$f":"'Input 5 - Local-debt Financing'!P144","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q144","v":0},{"$f":"'Input 5 - Local-debt Financing'!R144","v":0},{"$f":"'Input 5 - Local-debt Financing'!S144","v":0},{"$f":"'Input 5 - Local-debt Financing'!T144","v":0},{"$f":"'Input 5 - Local-debt Financing'!U144","v":0},{"$f":"'Input 5 - Local-debt Financing'!V144","v":0},{"$f":"'Input 5 - Local-debt Financing'!W144","v":0},{"$f":"'Input 5 - Local-debt Financing'!X144","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y144","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z144","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA144","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB144","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC144","v":0}]
[null,"[series code to be added]","[insert file path]","Interest payment on OLD debt denominated in foreign currency (residents)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H145","v":0},{"$f":"'Input 5 - Local-debt Financing'!I145","v":0},{"$f":"'Input 5 - Local-debt Financing'!J145","v":0},{"$f":"'Input 5 - Local-debt Financing'!K145","v":0},{"$f":"'Input 5 - Local-debt Financing'!L145","v":0},{"$f":"'Input 5 - Local-debt Financing'!M145","v":0},{"$f":"'Input 5 - Local-debt Financing'!N145","v":0},{"$f":"'Input 5 - Local-debt Financing'!O145","v":0},{"$f":"'Input 5 - Local-debt Financing'!P145","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q145","v":0},{"$f":"'Input 5 - Local-debt Financing'!R145","v":0},{"$f":"'Input 5 - Local-debt Financing'!S145","v":0},{"$f":"'Input 5 - Local-debt Financing'!T145","v":0},{"$f":"'Input 5 - Local-debt Financing'!U145","v":0},{"$f":"'Input 5 - Local-debt Financing'!V145","v":0},{"$f":"'Input 5 - Local-debt Financing'!W145","v":0},{"$f":"'Input 5 - Local-debt Financing'!X145","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y145","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z145","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA145","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB145","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC145","v":0}]
[]
[null,"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},"Interest payment on OLD debt denominated in local currency (non-residents)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H147","v":0},{"$f":"'Input 5 - Local-debt Financing'!I147","v":0},{"$f":"'Input 5 - Local-debt Financing'!J147","v":0},{"$f":"'Input 5 - Local-debt Financing'!K147","v":0},{"$f":"'Input 5 - Local-debt Financing'!L147","v":0},{"$f":"'Input 5 - Local-debt Financing'!M147","v":0},{"$f":"'Input 5 - Local-debt Financing'!N147","v":0},{"$f":"'Input 5 - Local-debt Financing'!O147","v":0},{"$f":"'Input 5 - Local-debt Financing'!P147","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q147","v":0},{"$f":"'Input 5 - Local-debt Financing'!R147","v":0},{"$f":"'Input 5 - Local-debt Financing'!S147","v":0},{"$f":"'Input 5 - Local-debt Financing'!T147","v":0},{"$f":"'Input 5 - Local-debt Financing'!U147","v":0},{"$f":"'Input 5 - Local-debt Financing'!V147","v":0},{"$f":"'Input 5 - Local-debt Financing'!W147","v":0},{"$f":"'Input 5 - Local-debt Financing'!X147","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y147","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z147","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA147","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB147","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC147","v":0}]
[null,"[series code to be added]","[insert file path]","Interest payment on OLD debt denominated in foreign currency (non-residents)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H148","v":0},{"$f":"'Input 5 - Local-debt Financing'!I148","v":0},{"$f":"'Input 5 - Local-debt Financing'!J148","v":0},{"$f":"'Input 5 - Local-debt Financing'!K148","v":0},{"$f":"'Input 5 - Local-debt Financing'!L148","v":0},{"$f":"'Input 5 - Local-debt Financing'!M148","v":0},{"$f":"'Input 5 - Local-debt Financing'!N148","v":0},{"$f":"'Input 5 - Local-debt Financing'!O148","v":0},{"$f":"'Input 5 - Local-debt Financing'!P148","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q148","v":0},{"$f":"'Input 5 - Local-debt Financing'!R148","v":0},{"$f":"'Input 5 - Local-debt Financing'!S148","v":0},{"$f":"'Input 5 - Local-debt Financing'!T148","v":0},{"$f":"'Input 5 - Local-debt Financing'!U148","v":0},{"$f":"'Input 5 - Local-debt Financing'!V148","v":0},{"$f":"'Input 5 - Local-debt Financing'!W148","v":0},{"$f":"'Input 5 - Local-debt Financing'!X148","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y148","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z148","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA148","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB148","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC148","v":0}]
[]
[null,"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},"Principal payment on OLD debt ",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H150","v":0},{"$f":"'Input 5 - Local-debt Financing'!I150","v":0},{"$f":"'Input 5 - Local-debt Financing'!J150","v":0},{"$f":"'Input 5 - Local-debt Financing'!K150","v":0},{"$f":"'Input 5 - Local-debt Financing'!L150","v":0},{"$f":"'Input 5 - Local-debt Financing'!M150","v":0},{"$f":"'Input 5 - Local-debt Financing'!N150","v":0},{"$f":"'Input 5 - Local-debt Financing'!O150","v":0},{"$f":"'Input 5 - Local-debt Financing'!P150","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q150","v":0},{"$f":"'Input 5 - Local-debt Financing'!R150","v":0},{"$f":"'Input 5 - Local-debt Financing'!S150","v":0},{"$f":"'Input 5 - Local-debt Financing'!T150","v":0},{"$f":"'Input 5 - Local-debt Financing'!U150","v":0},{"$f":"'Input 5 - Local-debt Financing'!V150","v":0},{"$f":"'Input 5 - Local-debt Financing'!W150","v":0},{"$f":"'Input 5 - Local-debt Financing'!X150","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y150","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z150","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA150","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB150","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC150","v":0}]
[null,"[series code to be added]","[insert file path]",{"$f":"'Input 5 - Local-debt Financing'!A151","v":"(0)"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H151","v":0},{"$f":"'Input 5 - Local-debt Financing'!I151","v":0},{"$f":"'Input 5 - Local-debt Financing'!J151","v":0},{"$f":"'Input 5 - Local-debt Financing'!K151","v":0},{"$f":"'Input 5 - Local-debt Financing'!L151","v":0},{"$f":"'Input 5 - Local-debt Financing'!M151","v":0},{"$f":"'Input 5 - Local-debt Financing'!N151","v":0},{"$f":"'Input 5 - Local-debt Financing'!O151","v":0},{"$f":"'Input 5 - Local-debt Financing'!P151","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q151","v":0},{"$f":"'Input 5 - Local-debt Financing'!R151","v":0},{"$f":"'Input 5 - Local-debt Financing'!S151","v":0},{"$f":"'Input 5 - Local-debt Financing'!T151","v":0},{"$f":"'Input 5 - Local-debt Financing'!U151","v":0},{"$f":"'Input 5 - Local-debt Financing'!V151","v":0},{"$f":"'Input 5 - Local-debt Financing'!W151","v":0},{"$f":"'Input 5 - Local-debt Financing'!X151","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y151","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z151","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA151","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB151","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC151","v":0}]
[null,"[series code to be added]","[insert file path]","Principal payments on OLD debt denominated in local currency (residents)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H152","v":0},{"$f":"'Input 5 - Local-debt Financing'!I152","v":0},{"$f":"'Input 5 - Local-debt Financing'!J152","v":0},{"$f":"'Input 5 - Local-debt Financing'!K152","v":0},{"$f":"'Input 5 - Local-debt Financing'!L152","v":0},{"$f":"'Input 5 - Local-debt Financing'!M152","v":0},{"$f":"'Input 5 - Local-debt Financing'!N152","v":0},{"$f":"'Input 5 - Local-debt Financing'!O152","v":0},{"$f":"'Input 5 - Local-debt Financing'!P152","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q152","v":0},{"$f":"'Input 5 - Local-debt Financing'!R152","v":0},{"$f":"'Input 5 - Local-debt Financing'!S152","v":0},{"$f":"'Input 5 - Local-debt Financing'!T152","v":0},{"$f":"'Input 5 - Local-debt Financing'!U152","v":0},{"$f":"'Input 5 - Local-debt Financing'!V152","v":0},{"$f":"'Input 5 - Local-debt Financing'!W152","v":0},{"$f":"'Input 5 - Local-debt Financing'!X152","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y152","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z152","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA152","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB152","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC152","v":0}]
[null,"[series code to be added]","[insert file path]","Principal payments on OLD debt denominated in foreign currency (residents)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H153","v":0},{"$f":"'Input 5 - Local-debt Financing'!I153","v":0},{"$f":"'Input 5 - Local-debt Financing'!J153","v":0},{"$f":"'Input 5 - Local-debt Financing'!K153","v":0},{"$f":"'Input 5 - Local-debt Financing'!L153","v":0},{"$f":"'Input 5 - Local-debt Financing'!M153","v":0},{"$f":"'Input 5 - Local-debt Financing'!N153","v":0},{"$f":"'Input 5 - Local-debt Financing'!O153","v":0},{"$f":"'Input 5 - Local-debt Financing'!P153","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q153","v":0},{"$f":"'Input 5 - Local-debt Financing'!R153","v":0},{"$f":"'Input 5 - Local-debt Financing'!S153","v":0},{"$f":"'Input 5 - Local-debt Financing'!T153","v":0},{"$f":"'Input 5 - Local-debt Financing'!U153","v":0},{"$f":"'Input 5 - Local-debt Financing'!V153","v":0},{"$f":"'Input 5 - Local-debt Financing'!W153","v":0},{"$f":"'Input 5 - Local-debt Financing'!X153","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y153","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z153","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA153","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB153","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC153","v":0}]
[]
[]
[null,"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},"Principal payments on OLD debt denominated in local currency (non-residents)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H156","v":0},{"$f":"'Input 5 - Local-debt Financing'!I156","v":0},{"$f":"'Input 5 - Local-debt Financing'!J156","v":0},{"$f":"'Input 5 - Local-debt Financing'!K156","v":0},{"$f":"'Input 5 - Local-debt Financing'!L156","v":0},{"$f":"'Input 5 - Local-debt Financing'!M156","v":0},{"$f":"'Input 5 - Local-debt Financing'!N156","v":0},{"$f":"'Input 5 - Local-debt Financing'!O156","v":0},{"$f":"'Input 5 - Local-debt Financing'!P156","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q156","v":0},{"$f":"'Input 5 - Local-debt Financing'!R156","v":0},{"$f":"'Input 5 - Local-debt Financing'!S156","v":0},{"$f":"'Input 5 - Local-debt Financing'!T156","v":0},{"$f":"'Input 5 - Local-debt Financing'!U156","v":0},{"$f":"'Input 5 - Local-debt Financing'!V156","v":0},{"$f":"'Input 5 - Local-debt Financing'!W156","v":0},{"$f":"'Input 5 - Local-debt Financing'!X156","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y156","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z156","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA156","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB156","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC156","v":0}]
[null,"[series code to be added]","[insert file path]","Principal payments on OLD debt denominated in foreign currency (non-residents)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H157","v":0},{"$f":"'Input 5 - Local-debt Financing'!I157","v":0},{"$f":"'Input 5 - Local-debt Financing'!J157","v":0},{"$f":"'Input 5 - Local-debt Financing'!K157","v":0},{"$f":"'Input 5 - Local-debt Financing'!L157","v":0},{"$f":"'Input 5 - Local-debt Financing'!M157","v":0},{"$f":"'Input 5 - Local-debt Financing'!N157","v":0},{"$f":"'Input 5 - Local-debt Financing'!O157","v":0},{"$f":"'Input 5 - Local-debt Financing'!P157","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q157","v":0},{"$f":"'Input 5 - Local-debt Financing'!R157","v":0},{"$f":"'Input 5 - Local-debt Financing'!S157","v":0},{"$f":"'Input 5 - Local-debt Financing'!T157","v":0},{"$f":"'Input 5 - Local-debt Financing'!U157","v":0},{"$f":"'Input 5 - Local-debt Financing'!V157","v":0},{"$f":"'Input 5 - Local-debt Financing'!W157","v":0},{"$f":"'Input 5 - Local-debt Financing'!X157","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y157","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z157","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA157","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB157","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC157","v":0}]
[null,"[series code to be added]","[insert file path]","(hide) in USD",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H158","v":0},{"$f":"'Input 5 - Local-debt Financing'!I158","v":0},{"$f":"'Input 5 - Local-debt Financing'!J158","v":0},{"$f":"'Input 5 - Local-debt Financing'!K158","v":0},{"$f":"'Input 5 - Local-debt Financing'!L158","v":0},{"$f":"'Input 5 - Local-debt Financing'!M158","v":0},{"$f":"'Input 5 - Local-debt Financing'!N158","v":0},{"$f":"'Input 5 - Local-debt Financing'!O158","v":0},{"$f":"'Input 5 - Local-debt Financing'!P158","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q158","v":0},{"$f":"'Input 5 - Local-debt Financing'!R158","v":0},{"$f":"'Input 5 - Local-debt Financing'!S158","v":0},{"$f":"'Input 5 - Local-debt Financing'!T158","v":0},{"$f":"'Input 5 - Local-debt Financing'!U158","v":0},{"$f":"'Input 5 - Local-debt Financing'!V158","v":0},{"$f":"'Input 5 - Local-debt Financing'!W158","v":0},{"$f":"'Input 5 - Local-debt Financing'!X158","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y158","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z158","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA158","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB158","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC158","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H159","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!I159","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!J159","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!K159","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!L159","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!M159","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!N159","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!O159","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!P159","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Q159","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!R159","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!S159","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!T159","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!U159","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!V159","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!W159","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!X159","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Y159","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Z159","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AA159","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AB159","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AC159","v":{"$error":"#DIV/0!"}}]
[null,"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},"Outstanding of OLD debt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H160","v":0},{"$f":"'Input 5 - Local-debt Financing'!I160","v":0},{"$f":"'Input 5 - Local-debt Financing'!J160","v":0},{"$f":"'Input 5 - Local-debt Financing'!K160","v":0},{"$f":"'Input 5 - Local-debt Financing'!L160","v":0},{"$f":"'Input 5 - Local-debt Financing'!M160","v":0},{"$f":"'Input 5 - Local-debt Financing'!N160","v":0},{"$f":"'Input 5 - Local-debt Financing'!O160","v":0},{"$f":"'Input 5 - Local-debt Financing'!P160","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q160","v":0},{"$f":"'Input 5 - Local-debt Financing'!R160","v":0},{"$f":"'Input 5 - Local-debt Financing'!S160","v":0},{"$f":"'Input 5 - Local-debt Financing'!T160","v":0},{"$f":"'Input 5 - Local-debt Financing'!U160","v":0},{"$f":"'Input 5 - Local-debt Financing'!V160","v":0},{"$f":"'Input 5 - Local-debt Financing'!W160","v":0},{"$f":"'Input 5 - Local-debt Financing'!X160","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y160","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z160","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA160","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB160","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC160","v":0}]
[null,"[series code to be added]","[insert file path]",{"$f":"'Input 5 - Local-debt Financing'!A161","v":"(0)"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H161","v":0},{"$f":"'Input 5 - Local-debt Financing'!I161","v":0},{"$f":"'Input 5 - Local-debt Financing'!J161","v":0},{"$f":"'Input 5 - Local-debt Financing'!K161","v":0},{"$f":"'Input 5 - Local-debt Financing'!L161","v":0},{"$f":"'Input 5 - Local-debt Financing'!M161","v":0},{"$f":"'Input 5 - Local-debt Financing'!N161","v":0},{"$f":"'Input 5 - Local-debt Financing'!O161","v":0},{"$f":"'Input 5 - Local-debt Financing'!P161","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q161","v":0},{"$f":"'Input 5 - Local-debt Financing'!R161","v":0},{"$f":"'Input 5 - Local-debt Financing'!S161","v":0},{"$f":"'Input 5 - Local-debt Financing'!T161","v":0},{"$f":"'Input 5 - Local-debt Financing'!U161","v":0},{"$f":"'Input 5 - Local-debt Financing'!V161","v":0},{"$f":"'Input 5 - Local-debt Financing'!W161","v":0},{"$f":"'Input 5 - Local-debt Financing'!X161","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y161","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z161","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA161","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB161","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC161","v":0}]
[null,"[series code to be added]","[insert file path]","Outstanding from OLD debt in local currency (residents)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H162","v":0},{"$f":"'Input 5 - Local-debt Financing'!I162","v":0},{"$f":"'Input 5 - Local-debt Financing'!J162","v":0},{"$f":"'Input 5 - Local-debt Financing'!K162","v":0},{"$f":"'Input 5 - Local-debt Financing'!L162","v":0},{"$f":"'Input 5 - Local-debt Financing'!M162","v":0},{"$f":"'Input 5 - Local-debt Financing'!N162","v":0},{"$f":"'Input 5 - Local-debt Financing'!O162","v":0},{"$f":"'Input 5 - Local-debt Financing'!P162","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q162","v":0},{"$f":"'Input 5 - Local-debt Financing'!R162","v":0},{"$f":"'Input 5 - Local-debt Financing'!S162","v":0},{"$f":"'Input 5 - Local-debt Financing'!T162","v":0},{"$f":"'Input 5 - Local-debt Financing'!U162","v":0},{"$f":"'Input 5 - Local-debt Financing'!V162","v":0},{"$f":"'Input 5 - Local-debt Financing'!W162","v":0},{"$f":"'Input 5 - Local-debt Financing'!X162","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y162","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z162","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA162","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB162","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC162","v":0}]
[null,"[series code to be added]","[insert file path]","Outstanding from OLD debt in foreign currency (residents)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H163","v":0},{"$f":"'Input 5 - Local-debt Financing'!I163","v":0},{"$f":"'Input 5 - Local-debt Financing'!J163","v":0},{"$f":"'Input 5 - Local-debt Financing'!K163","v":0},{"$f":"'Input 5 - Local-debt Financing'!L163","v":0},{"$f":"'Input 5 - Local-debt Financing'!M163","v":0},{"$f":"'Input 5 - Local-debt Financing'!N163","v":0},{"$f":"'Input 5 - Local-debt Financing'!O163","v":0},{"$f":"'Input 5 - Local-debt Financing'!P163","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q163","v":0},{"$f":"'Input 5 - Local-debt Financing'!R163","v":0},{"$f":"'Input 5 - Local-debt Financing'!S163","v":0},{"$f":"'Input 5 - Local-debt Financing'!T163","v":0},{"$f":"'Input 5 - Local-debt Financing'!U163","v":0},{"$f":"'Input 5 - Local-debt Financing'!V163","v":0},{"$f":"'Input 5 - Local-debt Financing'!W163","v":0},{"$f":"'Input 5 - Local-debt Financing'!X163","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y163","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z163","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA163","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB163","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC163","v":0}]
[]
[]
[null,"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},"Outstanding from OLD debt in local currency (non-residents)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H166","v":0},{"$f":"'Input 5 - Local-debt Financing'!I166","v":0},{"$f":"'Input 5 - Local-debt Financing'!J166","v":0},{"$f":"'Input 5 - Local-debt Financing'!K166","v":0},{"$f":"'Input 5 - Local-debt Financing'!L166","v":0},{"$f":"'Input 5 - Local-debt Financing'!M166","v":0},{"$f":"'Input 5 - Local-debt Financing'!N166","v":0},{"$f":"'Input 5 - Local-debt Financing'!O166","v":0},{"$f":"'Input 5 - Local-debt Financing'!P166","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q166","v":0},{"$f":"'Input 5 - Local-debt Financing'!R166","v":0},{"$f":"'Input 5 - Local-debt Financing'!S166","v":0},{"$f":"'Input 5 - Local-debt Financing'!T166","v":0},{"$f":"'Input 5 - Local-debt Financing'!U166","v":0},{"$f":"'Input 5 - Local-debt Financing'!V166","v":0},{"$f":"'Input 5 - Local-debt Financing'!W166","v":0},{"$f":"'Input 5 - Local-debt Financing'!X166","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y166","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z166","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA166","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB166","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC166","v":0}]
[null,"[series code to be added]","[insert file path]","Outstanding from OLD debt in foreign currency (non-residents)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H167","v":0},{"$f":"'Input 5 - Local-debt Financing'!I167","v":0},{"$f":"'Input 5 - Local-debt Financing'!J167","v":0},{"$f":"'Input 5 - Local-debt Financing'!K167","v":0},{"$f":"'Input 5 - Local-debt Financing'!L167","v":0},{"$f":"'Input 5 - Local-debt Financing'!M167","v":0},{"$f":"'Input 5 - Local-debt Financing'!N167","v":0},{"$f":"'Input 5 - Local-debt Financing'!O167","v":0},{"$f":"'Input 5 - Local-debt Financing'!P167","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q167","v":0},{"$f":"'Input 5 - Local-debt Financing'!R167","v":0},{"$f":"'Input 5 - Local-debt Financing'!S167","v":0},{"$f":"'Input 5 - Local-debt Financing'!T167","v":0},{"$f":"'Input 5 - Local-debt Financing'!U167","v":0},{"$f":"'Input 5 - Local-debt Financing'!V167","v":0},{"$f":"'Input 5 - Local-debt Financing'!W167","v":0},{"$f":"'Input 5 - Local-debt Financing'!X167","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y167","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z167","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA167","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB167","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC167","v":0}]
[]
[]
[null,"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},"Debt services from NEW debt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H170","v":0},{"$f":"'Input 5 - Local-debt Financing'!I170","v":0},{"$f":"'Input 5 - Local-debt Financing'!J170","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!K170","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!L170","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!M170","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!N170","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!O170","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!P170","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Q170","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!R170","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!S170","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!T170","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!U170","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!V170","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!W170","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!X170","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Y170","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Z170","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AA170","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AB170","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AC170","v":{"$error":"#DIV/0!"}}]
[null,"[series code to be added]","[insert file path]",{"$f":"'Input 5 - Local-debt Financing'!A171","v":"(0)"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H171","v":0},{"$f":"'Input 5 - Local-debt Financing'!I171","v":0},{"$f":"'Input 5 - Local-debt Financing'!J171","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!K171","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!L171","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!M171","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!N171","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!O171","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!P171","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Q171","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!R171","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!S171","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!T171","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!U171","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!V171","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!W171","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!X171","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Y171","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Z171","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AA171","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AB171","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AC171","v":{"$error":"#DIV/0!"}}]
[]
[null,"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},"Interest payment on NEW debt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H173","v":0},{"$f":"'Input 5 - Local-debt Financing'!I173","v":0},{"$f":"'Input 5 - Local-debt Financing'!J173","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!K173","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!L173","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!M173","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!N173","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!O173","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!P173","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Q173","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!R173","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!S173","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!T173","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!U173","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!V173","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!W173","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!X173","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Y173","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Z173","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AA173","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AB173","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AC173","v":{"$error":"#DIV/0!"}}]
[null,"[series code to be added]","[insert file path]",{"$f":"'Input 5 - Local-debt Financing'!A174","v":"(0)"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H174","v":0},{"$f":"'Input 5 - Local-debt Financing'!I174","v":0},{"$f":"'Input 5 - Local-debt Financing'!J174","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!K174","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!L174","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!M174","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!N174","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!O174","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!P174","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Q174","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!R174","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!S174","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!T174","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!U174","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!V174","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!W174","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!X174","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Y174","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Z174","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AA174","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AB174","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AC174","v":{"$error":"#DIV/0!"}}]
[null,"[series code to be added]","[insert file path]","Interest payment on NEW debt denominated in local currency (residents)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H175","v":0},{"$f":"'Input 5 - Local-debt Financing'!I175","v":0},{"$f":"'Input 5 - Local-debt Financing'!J175","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!K175","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!L175","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!M175","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!N175","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!O175","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!P175","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Q175","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!R175","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!S175","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!T175","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!U175","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!V175","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!W175","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!X175","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Y175","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Z175","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AA175","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AB175","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AC175","v":{"$error":"#DIV/0!"}}]
[null,"[series code to be added]","[insert file path]","Interest payment on NEW debt denominated in foreign currency (residents)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H176","v":0},{"$f":"'Input 5 - Local-debt Financing'!I176","v":0},{"$f":"'Input 5 - Local-debt Financing'!J176","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!K176","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!L176","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!M176","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!N176","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!O176","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!P176","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Q176","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!R176","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!S176","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!T176","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!U176","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!V176","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!W176","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!X176","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Y176","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Z176","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AA176","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AB176","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AC176","v":{"$error":"#DIV/0!"}}]
[null,"[series code to be added]","[insert file path]","o/w: short-term debt (inform ST debt in Ext_Debt_Data)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H177","v":0},{"$f":"'Input 5 - Local-debt Financing'!I177","v":0},{"$f":"'Input 5 - Local-debt Financing'!J177","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!K177","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!L177","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!M177","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!N177","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!O177","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!P177","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Q177","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!R177","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!S177","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!T177","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!U177","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!V177","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!W177","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!X177","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Y177","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Z177","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AA177","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AB177","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AC177","v":{"$error":"#DIV/0!"}}]
[]
[null,"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},"Interest payment on NEW debt denominated in local currency (non-residents)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H179","v":0},{"$f":"'Input 5 - Local-debt Financing'!I179","v":0},{"$f":"'Input 5 - Local-debt Financing'!J179","v":0},{"$f":"'Input 5 - Local-debt Financing'!K179","v":0},{"$f":"'Input 5 - Local-debt Financing'!L179","v":0},{"$f":"'Input 5 - Local-debt Financing'!M179","v":0},{"$f":"'Input 5 - Local-debt Financing'!N179","v":0},{"$f":"'Input 5 - Local-debt Financing'!O179","v":0},{"$f":"'Input 5 - Local-debt Financing'!P179","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q179","v":0},{"$f":"'Input 5 - Local-debt Financing'!R179","v":0},{"$f":"'Input 5 - Local-debt Financing'!S179","v":0},{"$f":"'Input 5 - Local-debt Financing'!T179","v":0},{"$f":"'Input 5 - Local-debt Financing'!U179","v":0},{"$f":"'Input 5 - Local-debt Financing'!V179","v":0},{"$f":"'Input 5 - Local-debt Financing'!W179","v":0},{"$f":"'Input 5 - Local-debt Financing'!X179","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y179","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z179","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA179","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB179","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC179","v":0}]
[null,"[series code to be added]","[insert file path]","o/w: short-term debt (inform ST debt in Ext_Debt_Data)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H180","v":0},{"$f":"'Input 5 - Local-debt Financing'!I180","v":0},{"$f":"'Input 5 - Local-debt Financing'!J180","v":0},{"$f":"'Input 5 - Local-debt Financing'!K180","v":0},{"$f":"'Input 5 - Local-debt Financing'!L180","v":0},{"$f":"'Input 5 - Local-debt Financing'!M180","v":0},{"$f":"'Input 5 - Local-debt Financing'!N180","v":0},{"$f":"'Input 5 - Local-debt Financing'!O180","v":0},{"$f":"'Input 5 - Local-debt Financing'!P180","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q180","v":0},{"$f":"'Input 5 - Local-debt Financing'!R180","v":0},{"$f":"'Input 5 - Local-debt Financing'!S180","v":0},{"$f":"'Input 5 - Local-debt Financing'!T180","v":0},{"$f":"'Input 5 - Local-debt Financing'!U180","v":0},{"$f":"'Input 5 - Local-debt Financing'!V180","v":0},{"$f":"'Input 5 - Local-debt Financing'!W180","v":0},{"$f":"'Input 5 - Local-debt Financing'!X180","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y180","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z180","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA180","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB180","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC180","v":0}]
[null,"[series code to be added]","[insert file path]","Interest payment on NEW debt denominated in foreign currency (non-residents)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H181","v":0},{"$f":"'Input 5 - Local-debt Financing'!I181","v":0},{"$f":"'Input 5 - Local-debt Financing'!J181","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!K181","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!L181","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!M181","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!N181","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!O181","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!P181","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Q181","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!R181","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!S181","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!T181","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!U181","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!V181","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!W181","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!X181","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Y181","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Z181","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AA181","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AB181","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AC181","v":{"$error":"#DIV/0!"}}]
[null,"[series code to be added]","[insert file path]","o/w: short-term debt (inform ST debt in Ext_Debt_Data)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H182","v":0},{"$f":"'Input 5 - Local-debt Financing'!I182","v":0},{"$f":"'Input 5 - Local-debt Financing'!J182","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!K182","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!L182","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!M182","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!N182","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!O182","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!P182","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Q182","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!R182","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!S182","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!T182","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!U182","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!V182","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!W182","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!X182","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Y182","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Z182","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AA182","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AB182","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AC182","v":{"$error":"#DIV/0!"}}]
[]
[null,"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},"Principal payment on NEW debt ",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H184","v":0},{"$f":"'Input 5 - Local-debt Financing'!I184","v":0},{"$f":"'Input 5 - Local-debt Financing'!J184","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!K184","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!L184","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!M184","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!N184","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!O184","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!P184","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Q184","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!R184","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!S184","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!T184","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!U184","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!V184","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!W184","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!X184","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Y184","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Z184","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AA184","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AB184","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AC184","v":{"$error":"#DIV/0!"}}]
[null,"[series code to be added]","[insert file path]",{"$f":"'Input 5 - Local-debt Financing'!A185","v":"(0)"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H185","v":0},{"$f":"'Input 5 - Local-debt Financing'!I185","v":0},{"$f":"'Input 5 - Local-debt Financing'!J185","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!K185","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!L185","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!M185","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!N185","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!O185","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!P185","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Q185","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!R185","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!S185","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!T185","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!U185","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!V185","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!W185","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!X185","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Y185","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Z185","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AA185","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AB185","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AC185","v":{"$error":"#DIV/0!"}}]
[null,"[series code to be added]","[insert file path]","Principal payments on NEW debt denominated in local currency (residents)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H186","v":0},{"$f":"'Input 5 - Local-debt Financing'!I186","v":0},{"$f":"'Input 5 - Local-debt Financing'!J186","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!K186","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!L186","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!M186","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!N186","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!O186","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!P186","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Q186","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!R186","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!S186","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!T186","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!U186","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!V186","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!W186","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!X186","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Y186","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Z186","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AA186","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AB186","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AC186","v":{"$error":"#DIV/0!"}}]
[null,"[series code to be added]","[insert file path]","Principal payments on NEW debt denominated in foreign currency (residents)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H187","v":0},{"$f":"'Input 5 - Local-debt Financing'!I187","v":0},{"$f":"'Input 5 - Local-debt Financing'!J187","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!K187","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!L187","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!M187","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!N187","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!O187","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!P187","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Q187","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!R187","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!S187","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!T187","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!U187","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!V187","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!W187","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!X187","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Y187","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Z187","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AA187","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AB187","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AC187","v":{"$error":"#DIV/0!"}}]
[]
[null,"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},"Principal payments on NEW debt denominated in local currency (non-residents)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H190","v":0},{"$f":"'Input 5 - Local-debt Financing'!I190","v":0},{"$f":"'Input 5 - Local-debt Financing'!J190","v":0},{"$f":"'Input 5 - Local-debt Financing'!K190","v":0},{"$f":"'Input 5 - Local-debt Financing'!L190","v":0},{"$f":"'Input 5 - Local-debt Financing'!M190","v":0},{"$f":"'Input 5 - Local-debt Financing'!N190","v":0},{"$f":"'Input 5 - Local-debt Financing'!O190","v":0},{"$f":"'Input 5 - Local-debt Financing'!P190","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q190","v":0},{"$f":"'Input 5 - Local-debt Financing'!R190","v":0},{"$f":"'Input 5 - Local-debt Financing'!S190","v":0},{"$f":"'Input 5 - Local-debt Financing'!T190","v":0},{"$f":"'Input 5 - Local-debt Financing'!U190","v":0},{"$f":"'Input 5 - Local-debt Financing'!V190","v":0},{"$f":"'Input 5 - Local-debt Financing'!W190","v":0},{"$f":"'Input 5 - Local-debt Financing'!X190","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y190","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z190","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA190","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB190","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC190","v":0}]
[null,"[series code to be added]","[insert file path]","Principal payments on NEW debt denominated in foreign currency (non-residents)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H192","v":0},{"$f":"'Input 5 - Local-debt Financing'!I192","v":0},{"$f":"'Input 5 - Local-debt Financing'!J192","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!K192","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!L192","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!M192","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!N192","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!O192","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!P192","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Q192","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!R192","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!S192","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!T192","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!U192","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!V192","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!W192","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!X192","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Y192","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Z192","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AA192","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AB192","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AC192","v":{"$error":"#DIV/0!"}}]
[]
[null,"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},"Outstanding of NEW debt ",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H195","v":0},{"$f":"'Input 5 - Local-debt Financing'!I195","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!J195","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!K195","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!L195","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!M195","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!N195","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!O195","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!P195","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Q195","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!R195","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!S195","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!T195","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!U195","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!V195","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!W195","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!X195","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Y195","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Z195","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AA195","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AB195","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AC195","v":{"$error":"#DIV/0!"}}]
[null,"[series code to be added]","[insert file path]","(% of GDP)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H196","v":0},{"$f":"'Input 5 - Local-debt Financing'!I196","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!J196","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!K196","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!L196","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!M196","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!N196","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!O196","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!P196","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Q196","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!R196","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!S196","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!T196","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!U196","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!V196","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!W196","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!X196","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Y196","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Z196","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AA196","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AB196","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AC196","v":{"$error":"#DIV/0!"}}]
[null,"[series code to be added]","[insert file path]",{"$f":"'Input 5 - Local-debt Financing'!A197","v":"(0)"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H197","v":0},{"$f":"'Input 5 - Local-debt Financing'!I197","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!J197","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!K197","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!L197","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!M197","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!N197","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!O197","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!P197","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Q197","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!R197","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!S197","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!T197","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!U197","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!V197","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!W197","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!X197","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Y197","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Z197","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AA197","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AB197","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AC197","v":{"$error":"#DIV/0!"}}]
[null,"[series code to be added]","[insert file path]","(% of GDP)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H198","v":0},{"$f":"'Input 5 - Local-debt Financing'!I198","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!J198","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!K198","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!L198","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!M198","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!N198","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!O198","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!P198","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Q198","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!R198","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!S198","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!T198","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!U198","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!V198","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!W198","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!X198","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Y198","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Z198","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AA198","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AB198","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AC198","v":{"$error":"#DIV/0!"}}]
[null,"[series code to be added]","[insert file path]","Debt stock on NEW debt denominated in local currency (residents)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H199","v":0},{"$f":"'Input 5 - Local-debt Financing'!I199","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!J199","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!K199","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!L199","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!M199","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!N199","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!O199","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!P199","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Q199","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!R199","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!S199","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!T199","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!U199","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!V199","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!W199","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!X199","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Y199","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Z199","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AA199","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AB199","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AC199","v":{"$error":"#DIV/0!"}}]
[null,"[series code to be added]","[insert file path]","Debt stock on NEW debt denominated in foreign currency (residents)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H200","v":0},{"$f":"'Input 5 - Local-debt Financing'!I200","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!J200","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!K200","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!L200","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!M200","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!N200","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!O200","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!P200","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Q200","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!R200","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!S200","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!T200","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!U200","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!V200","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!W200","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!X200","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Y200","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Z200","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AA200","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AB200","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AC200","v":{"$error":"#DIV/0!"}}]
[]
[null,"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},"Debt stock on NEW debt denominated in local currency (non-residents)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H203","v":0},{"$f":"'Input 5 - Local-debt Financing'!I203","v":0},{"$f":"'Input 5 - Local-debt Financing'!J203","v":0},{"$f":"'Input 5 - Local-debt Financing'!K203","v":0},{"$f":"'Input 5 - Local-debt Financing'!L203","v":0},{"$f":"'Input 5 - Local-debt Financing'!M203","v":0},{"$f":"'Input 5 - Local-debt Financing'!N203","v":0},{"$f":"'Input 5 - Local-debt Financing'!O203","v":0},{"$f":"'Input 5 - Local-debt Financing'!P203","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q203","v":0},{"$f":"'Input 5 - Local-debt Financing'!R203","v":0},{"$f":"'Input 5 - Local-debt Financing'!S203","v":0},{"$f":"'Input 5 - Local-debt Financing'!T203","v":0},{"$f":"'Input 5 - Local-debt Financing'!U203","v":0},{"$f":"'Input 5 - Local-debt Financing'!V203","v":0},{"$f":"'Input 5 - Local-debt Financing'!W203","v":0},{"$f":"'Input 5 - Local-debt Financing'!X203","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y203","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z203","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA203","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB203","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC203","v":0}]
[null,"[series code to be added]","[insert file path]","Debt stock on NEW debt denominated in foreign currency (non-residents)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H205","v":0},{"$f":"'Input 5 - Local-debt Financing'!I205","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!J205","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!K205","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!L205","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!M205","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!N205","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!O205","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!P205","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Q205","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!R205","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!S205","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!T205","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!U205","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!V205","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!W205","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!X205","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Y205","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Z205","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AA205","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AB205","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AC205","v":{"$error":"#DIV/0!"}}]
[]
[null,"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},"Summary of total (OLD + NEW) domestic debt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H208","v":0},{"$f":"'Input 5 - Local-debt Financing'!I208","v":0},{"$f":"'Input 5 - Local-debt Financing'!J208","v":0},{"$f":"'Input 5 - Local-debt Financing'!K208","v":0},{"$f":"'Input 5 - Local-debt Financing'!L208","v":0},{"$f":"'Input 5 - Local-debt Financing'!M208","v":0},{"$f":"'Input 5 - Local-debt Financing'!N208","v":0},{"$f":"'Input 5 - Local-debt Financing'!O208","v":0},{"$f":"'Input 5 - Local-debt Financing'!P208","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q208","v":0},{"$f":"'Input 5 - Local-debt Financing'!R208","v":0},{"$f":"'Input 5 - Local-debt Financing'!S208","v":0},{"$f":"'Input 5 - Local-debt Financing'!T208","v":0},{"$f":"'Input 5 - Local-debt Financing'!U208","v":0},{"$f":"'Input 5 - Local-debt Financing'!V208","v":0},{"$f":"'Input 5 - Local-debt Financing'!W208","v":0},{"$f":"'Input 5 - Local-debt Financing'!X208","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y208","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z208","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA208","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB208","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC208","v":0}]
[null,"[series code to be added]","[insert file path]",{"$f":"'Input 5 - Local-debt Financing'!A209","v":"(0)"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H209","v":0},{"$f":"'Input 5 - Local-debt Financing'!I209","v":0},{"$f":"'Input 5 - Local-debt Financing'!J209","v":0},{"$f":"'Input 5 - Local-debt Financing'!K209","v":0},{"$f":"'Input 5 - Local-debt Financing'!L209","v":0},{"$f":"'Input 5 - Local-debt Financing'!M209","v":0},{"$f":"'Input 5 - Local-debt Financing'!N209","v":0},{"$f":"'Input 5 - Local-debt Financing'!O209","v":0},{"$f":"'Input 5 - Local-debt Financing'!P209","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q209","v":0},{"$f":"'Input 5 - Local-debt Financing'!R209","v":0},{"$f":"'Input 5 - Local-debt Financing'!S209","v":0},{"$f":"'Input 5 - Local-debt Financing'!T209","v":0},{"$f":"'Input 5 - Local-debt Financing'!U209","v":0},{"$f":"'Input 5 - Local-debt Financing'!V209","v":0},{"$f":"'Input 5 - Local-debt Financing'!W209","v":0},{"$f":"'Input 5 - Local-debt Financing'!X209","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y209","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z209","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA209","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB209","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC209","v":0}]
[null,"[series code to be added]","[insert file path]","Outstanding stock",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H210","v":0},{"$f":"'Input 5 - Local-debt Financing'!I210","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!J210","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!K210","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!L210","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!M210","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!N210","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!O210","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!P210","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Q210","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!R210","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!S210","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!T210","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!U210","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!V210","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!W210","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!X210","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Y210","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Z210","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AA210","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AB210","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AC210","v":{"$error":"#DIV/0!"}}]
[null,"[series code to be added]","[insert file path]","(% of GDP)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H211","v":0},{"$f":"'Input 5 - Local-debt Financing'!I211","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!J211","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!K211","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!L211","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!M211","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!N211","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!O211","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!P211","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Q211","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!R211","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!S211","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!T211","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!U211","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!V211","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!W211","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!X211","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Y211","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Z211","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AA211","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AB211","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AC211","v":{"$error":"#DIV/0!"}}]
[null,"[series code to be added]","[insert file path]","MLT",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H212","v":0},{"$f":"'Input 5 - Local-debt Financing'!I212","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!J212","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!K212","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!L212","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!M212","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!N212","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!O212","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!P212","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Q212","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!R212","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!S212","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!T212","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!U212","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!V212","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!W212","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!X212","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Y212","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Z212","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AA212","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AB212","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AC212","v":{"$error":"#DIV/0!"}}]
[null,"[series code to be added]","[insert file path]","Short-term",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H213","v":0},{"$f":"'Input 5 - Local-debt Financing'!I213","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!J213","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!K213","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!L213","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!M213","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!N213","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!O213","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!P213","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Q213","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!R213","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!S213","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!T213","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!U213","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!V213","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!W213","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!X213","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Y213","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Z213","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AA213","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AB213","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AC213","v":{"$error":"#DIV/0!"}}]
[null,"[series code to be added]","[insert file path]","Interest payment",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H214","v":0},{"$f":"'Input 5 - Local-debt Financing'!I214","v":0},{"$f":"'Input 5 - Local-debt Financing'!J214","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!K214","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!L214","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!M214","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!N214","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!O214","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!P214","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Q214","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!R214","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!S214","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!T214","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!U214","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!V214","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!W214","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!X214","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Y214","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Z214","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AA214","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AB214","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AC214","v":{"$error":"#DIV/0!"}}]
[null,"[series code to be added]","[insert file path]","Principal payment",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H215","v":0},{"$f":"'Input 5 - Local-debt Financing'!I215","v":0},{"$f":"'Input 5 - Local-debt Financing'!J215","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!K215","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!L215","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!M215","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!N215","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!O215","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!P215","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Q215","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!R215","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!S215","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!T215","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!U215","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!V215","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!W215","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!X215","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Y215","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!Z215","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AA215","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AB215","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AC215","v":{"$error":"#DIV/0!"}}]
[]
[null,"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},"Economic indicators",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H217","v":0},{"$f":"'Input 5 - Local-debt Financing'!I217","v":0},{"$f":"'Input 5 - Local-debt Financing'!J217","v":0},{"$f":"'Input 5 - Local-debt Financing'!K217","v":0},{"$f":"'Input 5 - Local-debt Financing'!L217","v":0},{"$f":"'Input 5 - Local-debt Financing'!M217","v":0},{"$f":"'Input 5 - Local-debt Financing'!N217","v":0},{"$f":"'Input 5 - Local-debt Financing'!O217","v":0},{"$f":"'Input 5 - Local-debt Financing'!P217","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q217","v":0},{"$f":"'Input 5 - Local-debt Financing'!R217","v":0},{"$f":"'Input 5 - Local-debt Financing'!S217","v":0},{"$f":"'Input 5 - Local-debt Financing'!T217","v":0},{"$f":"'Input 5 - Local-debt Financing'!U217","v":0},{"$f":"'Input 5 - Local-debt Financing'!V217","v":0},{"$f":"'Input 5 - Local-debt Financing'!W217","v":0},{"$f":"'Input 5 - Local-debt Financing'!X217","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y217","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z217","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA217","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB217","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC217","v":0}]
[null,"[series code to be added]","[insert file path]","Nominal GDP in LCU",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H218","v":0},{"$f":"'Input 5 - Local-debt Financing'!I218","v":0},{"$f":"'Input 5 - Local-debt Financing'!J218","v":0},{"$f":"'Input 5 - Local-debt Financing'!K218","v":0},{"$f":"'Input 5 - Local-debt Financing'!L218","v":0},{"$f":"'Input 5 - Local-debt Financing'!M218","v":0},{"$f":"'Input 5 - Local-debt Financing'!N218","v":0},{"$f":"'Input 5 - Local-debt Financing'!O218","v":0},{"$f":"'Input 5 - Local-debt Financing'!P218","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q218","v":0},{"$f":"'Input 5 - Local-debt Financing'!R218","v":0},{"$f":"'Input 5 - Local-debt Financing'!S218","v":0},{"$f":"'Input 5 - Local-debt Financing'!T218","v":0},{"$f":"'Input 5 - Local-debt Financing'!U218","v":0},{"$f":"'Input 5 - Local-debt Financing'!V218","v":0},{"$f":"'Input 5 - Local-debt Financing'!W218","v":0},{"$f":"'Input 5 - Local-debt Financing'!X218","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y218","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z218","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA218","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB218","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC218","v":0}]
[null,"[series code to be added]","[insert file path]","Nominal Exchange Rate -- average (LCU/USD)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H219","v":0},{"$f":"'Input 5 - Local-debt Financing'!I219","v":0},{"$f":"'Input 5 - Local-debt Financing'!J219","v":0},{"$f":"'Input 5 - Local-debt Financing'!K219","v":0},{"$f":"'Input 5 - Local-debt Financing'!L219","v":0},{"$f":"'Input 5 - Local-debt Financing'!M219","v":0},{"$f":"'Input 5 - Local-debt Financing'!N219","v":0},{"$f":"'Input 5 - Local-debt Financing'!O219","v":0},{"$f":"'Input 5 - Local-debt Financing'!P219","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q219","v":0},{"$f":"'Input 5 - Local-debt Financing'!R219","v":0},{"$f":"'Input 5 - Local-debt Financing'!S219","v":0},{"$f":"'Input 5 - Local-debt Financing'!T219","v":0},{"$f":"'Input 5 - Local-debt Financing'!U219","v":0},{"$f":"'Input 5 - Local-debt Financing'!V219","v":0},{"$f":"'Input 5 - Local-debt Financing'!W219","v":0},{"$f":"'Input 5 - Local-debt Financing'!X219","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y219","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z219","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA219","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB219","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC219","v":0}]
[null,"[series code to be added]","[insert file path]","Nominal Exchange Rate -- end of period (LCU/USD)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H220","v":0},{"$f":"'Input 5 - Local-debt Financing'!I220","v":0},{"$f":"'Input 5 - Local-debt Financing'!J220","v":0},{"$f":"'Input 5 - Local-debt Financing'!K220","v":0},{"$f":"'Input 5 - Local-debt Financing'!L220","v":0},{"$f":"'Input 5 - Local-debt Financing'!M220","v":0},{"$f":"'Input 5 - Local-debt Financing'!N220","v":0},{"$f":"'Input 5 - Local-debt Financing'!O220","v":0},{"$f":"'Input 5 - Local-debt Financing'!P220","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q220","v":0},{"$f":"'Input 5 - Local-debt Financing'!R220","v":0},{"$f":"'Input 5 - Local-debt Financing'!S220","v":0},{"$f":"'Input 5 - Local-debt Financing'!T220","v":0},{"$f":"'Input 5 - Local-debt Financing'!U220","v":0},{"$f":"'Input 5 - Local-debt Financing'!V220","v":0},{"$f":"'Input 5 - Local-debt Financing'!W220","v":0},{"$f":"'Input 5 - Local-debt Financing'!X220","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y220","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z220","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA220","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB220","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC220","v":0}]

{"sheet":"lookup","index":79,"n_rows":106,"n_cols":55,"rows_kept":106,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,null,null,null,null,null,{"$f":"VLOOKUP(Code, G4:H73,2, FALSE)","v":"NIC"}]
["Code2","Country code","Country Name","HIPC status","MDRI",null,null,null,"HIPCCode","HIPCStatus",null,"RiskofDebtDistress",null,"Published",null,null,"NPV of debt to",null,"Debt service to",null,null,null,"If residency: \"\"\nIf currency: n.a.","Drop-down",null,"Drop-down (Y/N)",null,"n.a. label",null,"IDA",null,"New/Old switch",null,"On/Off switch",null,"Vintage display lookup",null,null,"Market Financing Module",null,"Domestic financing (from macro-framework: 0, input here: 1)",null,null,null,null,null,null,null,null,"Hide Sheets","Country Drop Down",null,null,"Language"]
["AFG",512,"Afghanistan","CP","Yes",null,512,"AFG","CP","Completion Point Country",null,"Low",null,"Yes",null,null,"GDP","exports","exports","revenue",null,null,{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,\"\",n.a.)","v":"n.a."},{"$f":"translation!C90","v":"Residency-based"},null,"Yes",null,"n.a.",null,null,null,"New",null,"On",null,"01","January",null,"Low",null,0,{"$f":"++OFFSET(translation!C297, 0,LANG)","v":"Held by residents"},null,null,null,null,null,null,null,"BACKGROUND tables","<--Select a Country-->",null,null,"English","English"]
["BGD",513,"Bangladesh","nonhipc","No",null,513,"BGD","DP","HIPC Interim Country",null,"Moderate",null,"No",null,"Weak",30,140,10,14,null,null,null,{"$f":"translation!C91","v":"Currency-based"},null,"No",null,null,null,"Regular",null,"Old",null,"Off",null,"02","February",null,"Moderate",null,1,{"$f":"++OFFSET(translation!C298, 0,LANG)","v":"Held by non-residents"},null,null,null,null,null,null,null,"Stress tests pub vs ext",{"$f":"IFERROR(INDEX(Country_list,ROW()-ROW(INDEX(Country_list,1,1)),1),\"\")","v":"Afghanistan"},null,null,"Français","French"]
["BEN",638,"Benin","CP","Yes",null,638,"BEN","nonhipc","Non-HIPC Country",null,"High",null,"No consent",null,"Medium",40,180,15,18,null,null,null,null,null,null,null,null,null,"Blend",null,null,null,null,null,"03","March",null,"High",null,null,null,null,null,null,null,null,null,null,"Public DSA =>","Bangladesh",null,null,"Portugues","Portuguese"]
["BTN",514,"Bhutan","nonhipc","Yes",null,514,"BTN","pre-DP","Pre-Decision Point Country",null,"In debt distress",null,"(pick)",null,"Strong",55,240,21,23,null,null,null,null,null,null,null,null,null,"Small Economy",null,null,null,null,null,"04","April",null,null,null,null,{"$f":"++OFFSET(translation!C489, 0,LANG)","v":"Held by non-residents - External debt on a residency basis"},null,null,null,null,null,null,null,"A1_Historical_pub","Benin",null,null,"Español","Spanish"]
["BFA",748,"Burkina Faso","CP","Yes",null,748,"BFA",null,null,null,"n.a.",null,null,null,null,null,null,null,null,null,null,null,"OFFSET(translation!C90, 0,LANG)",null,null,null,null,null,null,null,null,null,null,null,"05","May",null,null,null,null,{"$f":"++OFFSET(translation!C490, 0,LANG)","v":"Held by non-residents - (please ignore and use 'Locally-issued debt' above when using a currency criterion)"},null,null,null,null,null,null,null,"Baseline - public","Bhutan"]
["BDI",618,"Burundi","CP","Yes",null,618,"BDI",null,null,null,"(select)",null,null,null,null,null,null,null,null,null,null,null,"OFFSET(translation!C91, 0,LANG)",null,null,null,null,null,null,null,null,null,null,null,"06","June",null,null,null,null,null,null,null,null,null,null,null,null,"B1_GDP_pub","Burkina Faso"]
["KHM",522,"Cambodia","nonhipc","Yes",null,522,"KHM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"07","July",null,null,null,null,{"$f":"\"(\"&++OFFSET(translation!C491, 0,LANG)&\")\"","v":"(residents)"},null,null,null,null,null,null,null,"B2_PB_mkt_pub","Burundi"]
["CMR",622,"Cameroon","CP","Yes",null,622,"CMR",null,"Scale",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"08","August",null,null,null,null,{"$f":"\"(\"&++OFFSET(translation!C492, 0,LANG)&\")\"","v":"(non-residents)"},null,null,null,null,null,null,null,"B2_PB_non_mkt_pub","Cambodia"]
["CPV",624,"Cabo Verde","nonhipc","No",null,624,"CPV",null,{"$f":"++OFFSET(translation!C81, 0,LANG)","v":"Million"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"09","September",null,null,null,null,{"$f":"\"(\"&++OFFSET(translation!C515, 0,LANG)&\")\"","v":"(for residency-based criterion only)"},null,null,null,null,null,null,null,"B3_Exports_pub","Cameroon"]
["CAF",626,"Central African Republic","CP","Yes",null,626,"CAF",null,{"$f":"++OFFSET(translation!C82, 0,LANG)","v":"Billion"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10","October",null,null,null,null,null,null,null,null,null,null,null,null,"B3_Exports_pub_old","Cabo Verde"]
["TCD",628,"Chad","CP","Yes",null,628,"TCD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"11","November",null,null,null,null,"Interest payment on OLD debt denominated in local currency",null,null,null,null,null,null,null,"B4_other flows_pub","Central African Republic"]
["COM",632,"Comoros","CP","Yes",null,632,"COM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12","December",null,null,null,null,"Interest payment on OLD debt denominated in foreign currency",null,null,null,null,null,null,null,"B5_depreciation_pub","Chad"]
["COD",636,"Congo, DR","CP","Yes",null,636,"COD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Principal payments on OLD debt denominated in local currency",null,null,null,null,null,null,null,"B6_combo_mkt_pub","Comoros"]
["COG",634,"Congo, Republic of","CP","Yes",null,634,"COG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Principal payments on OLD debt denominated in foreign currency",null,null,null,null,null,null,null,"B6_combo_non-mkt_pub","Congo, DR"]
["CIV",662,"Cote d'Ivoire","CP","Yes",null,662,"CIV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Outstanding from OLD debt in local currency",null,null,null,null,null,null,null,"PV_ResFin-fiscal","Congo, Republic of"]
["DJI",611,"Djibouti","nonhipc","Yes",null,611,"DJI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Outstanding from OLD debt in foreign currency",null,null,null,null,null,null,null,"PV_ResFin-add.int.cost - mkt","Cote d'Ivoire"]
["DMA",321,"Dominica","nonhipc","Yes",null,321,"DMA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest payment on NEW debt denominated in local currency",null,null,null,null,null,null,null,"External DSA=>","Djibouti"]
["ERI",643,"Eritrea","pre-DP","No",null,643,"ERI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest payment on NEW debt denominated in foreign currency",null,null,null,null,null,null,null,"Baseline - external","Dominica"]
["ETH",644,"Ethiopia","CP","Yes",null,644,"ETH",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"o/w: short-term debt (inform ST debt in Ext_Debt_Data)",null,null,null,null,null,null,null,"A1_historical_ext","Eritrea"]
["GMB",648,"Gambia, The","CP","Yes",null,648,"GMB",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Principal payments on NEW debt denominated in local currency",null,null,null,null,null,null,null,"B1_GDP_ext","Ethiopia"]
["GHA",652,"Ghana","CP","Yes",null,652,"GHA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Principal payments on NEW debt denominated in foreign currency",null,null,null,null,null,null,null,"B3_Exports_ext","Gambia, The"]
["GRD",328,"Grenada","nonhipc","Yes",null,328,"GRD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"o/w: short-term debt (inform ST debt in Ext_Debt_Data)",null,null,null,null,null,null,null,"B4_other flows_ext","Ghana"]
["GIN",656,"Guinea","CP","Yes",null,656,"GIN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt stock on NEW debt denominated in local currency",null,null,null,null,null,null,null,"B5_depreciation_ext","Grenada"]
["GNB",654,"Guinea-Bissau","CP","Yes",null,654,"GNB",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt stock on NEW debt denominated in foreign currency",null,null,null,null,null,null,null,"B6_Combo_mkt_ext","Guinea"]
["GUY",336,"Guyana","CP","yes",null,336,"GUY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"B6_Combo_non-mkt_ext","Guinea-Bissau"]
["HTI",263,"Haiti","CP","Yes",null,263,"HTI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"++OFFSET(translation!C511, 0,LANG)","v":"Denominated in foreign currency (FX)"},null,null,null,null,null,null,null,"PV Stress","Guyana"]
["HND",268,"Honduras","CP","Yes",null,268,"HND",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"++OFFSET(translation!C512, 0,LANG)","v":"Denominated in foreign currency (FX) - External debt"},null,null,null,null,null,null,null,"PV_Base-add.cost.mkt","Haiti"]
["KEN",664,"Kenya","nonhipc","Yes",null,664,"KEN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tailored ->","Honduras"]
["KIR",826,"Kiribati","nonhipc","Yes",null,826,"KIR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trigger","Kenya"]
["KGZ",917,"Kyrgyz Republic","nonhipc","Yes",null,917,"KGZ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C1_Combined CL","Kiribati"]
["LAO",544,"Lao PDR","nonhipc","No",null,544,"LAO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C2_Natural disaster","Kyrgyz Republic"]
["LSO",666,"Lesotho","nonhipc","Yes",null,666,"LSO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C3_Commodity prices_ext","Lao PDR"]
["LBR",668,"Liberia","CP","Yes",null,668,"LBR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C3_commodity_prices_pub","Lesotho"]
["MDG",674,"Madagascar","CP","Yes",null,674,"MDG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C4_Market_financing_pub",{"$f":"IFERROR(INDEX(Country_list,ROW()-ROW(INDEX(Country_list,1,1)),1),\"\")","v":"Liberia"}]
["MWI",676,"Malawi","CP","Yes",null,676,"MWI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C4_Market_financing","Madagascar"]
["MDV",556,"Maldives","nonhipc","Yes",null,556,"MDV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV Stress_C4_Bullet","Malawi"]
["MLI",678,"Mali","CP","Yes",null,678,"MLI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV Stress_C4_Amort","Maldives"]
["MHL",867,"Marshall Islands","nonhipc","No",null,867,"MHL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV Stress_C4_NonCom","Mali"]
["MRT",682,"Mauritania","CP","Yes",null,682,"MRT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV_first yr prj_delete","Marshall Islands"]
["FSM",868,"Micronesia","nonhipc","No",null,868,"FSM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Output Database","Mauritania"]
["MDA",921,"Moldova","nonhipc","Yes",null,921,"MDA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CPIA","Micronesia"]
["MOZ",688,"Mozambique","CP","Yes",null,688,"MOZ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"lookup","Moldova"]
["MMR",518,"Myanmar","nonhipc","Yes",null,518,"MMR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CountryCode","Mozambique"]
["NPL",558,"Nepal","nonhipc","Yes",null,558,"NPL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Data-Input_LookU1","Myanmar"]
["NIC",278,"Nicaragua","CP","Yes",null,278,"NIC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inp_Out_Debt_LookU1","Nepal"]
["NER",692,"Niger","CP","Yes",null,692,"NER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inp_Out_Debt_LookU2","Nicaragua"]
["PNG",853,"Papua New Guinea","nonhipc","Yes",null,853,"PNG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Out-Table baseline-Fiscal","Niger"]
["RWA",714,"Rwanda","CP","Yes",null,714,"RWA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"translation","Papua New Guinea"]
["WSM",862,"Samoa","nonhipc","Yes",null,862,"WSM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rwanda"]
["STP",716,"Sao Tome & Principe","CP","Yes",null,716,"STP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Samoa"]
["SEN",722,"Senegal","CP","Yes",null,722,"SEN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sao Tome & Principe"]
["SLE",724,"Sierra Leone","CP","Yes",null,724,"SLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Senegal"]
["SLB",813,"Solomon Islands","nonhipc","Yes",null,813,"SLB",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sierra Leone"]
["SOM",726,"Somalia","pre-DP","No",null,726,"SOM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solomon Islands"]
["SSD",733,"South Sudan","nonhipc","No",null,733,"SSD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Somalia"]
["LCA",362,"St. Lucia","nonhipc","No",null,362,"LCA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"South Sudan"]
["VCT",364,"St. Vincent & the Grenadines","nonhipc","Yes",null,364,"VCT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"St. Lucia"]
["SDN",732,"Sudan","pre-DP","Yes",null,732,"SDN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"St. Vincent & the Grenadines"]
["TJK",923,"Tajikistan","nonhipc","Yes",null,923,"TJK",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sudan"]
["TZA",738,"Tanzania","CP","Yes",null,738,"TZA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tajikistan"]
["TLS",537,"Timor-Leste","nonhipc","No",null,537,"TLS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tanzania"]
["TGO",742,"Togo","CP","Yes",null,742,"TGO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Timor-Leste"]
["TON",866,"Tonga","nonhipc","No",null,866,"TON",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Togo"]
["TUV",869,"Tuvalu","nonhipc","No",null,869,"TUV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tonga"]
["UGA",746,"Uganda","CP","Yes",null,746,"UGA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tuvalu"]
["UZB",927,"Uzbekistan","nonhipc","Yes",null,927,"UZB",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Country_list,ROW()-ROW(INDEX(Country_list,1,1)),1),\"\")","v":"Uganda"}]
["VUT",846,"Vanuatu","nonhipc","Yes",null,846,"VUT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uzbekistan"]
["YEM",474,"Yemen, Republic of","nonhipc","Yes",null,474,"YEM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vanuatu"]
["ZMB",754,"Zambia","CP","Yes",null,754,"ZMB",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yemen, Republic of"]
["ZWE",698,"Zimbabwe","nonhipc","No",null,698,"ZWE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zambia"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zimbabwe"]
[{"$f":"COUNTA(A4:A73)","v":70},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Country_list,ROW()-ROW(INDEX(Country_list,1,1)),1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]

{"sheet":"Output Database","index":80,"n_rows":328,"n_cols":59,"rows_kept":328,"cut":false,"hidden":true,"merged":[]}
["Indicator","Country.IMF Country Code","Document_ID","EDMS_Number","Publication_Status","HIPC_Status","Country","Issuance_Date","First_Year_Of_Projection","CPIA","Debt_Risk","Remittances","Borderline case","Public debt over benchmark","Private debt vulnerability","Overall assessment required","External/Fiscal","Descriptors","Units","Scale",{"$f":"V1-1","v":2001},2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,{"$f":"AM1-1","v":2018},{"$f":"'Macro-Debt_Data'!U4","v":2019},{"$f":"AM1+1","v":2020},{"$f":"AN1+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039]
["D_GDP",{"$f":"IFSCode","v":278},{"$f":"Document_ID","v":0},{"$f":"EDMS","v":0},{"$f":"Publication_Status","v":0},{"$f":"HIPCStatus","v":"CP"},{"$f":"RGCountry1","v":"Nicaragua"},{"$f":"Board_Date","v":"00:00:00"},{"$f":"FirstYear_of_Projection","v":2019},{"$f":"CPIAValue","v":0},{"$f":"'Output 7 - Risk rating summary'!E49","v":"(select)"},null,null,{"$f":"Public_Debt","v":0},{"$f":"Private_Debt","v":0},{"$f":"Overall_Assessment","v":0},"external","External debt (nominal; in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C12","v":"…"},{"$f":"'Baseline - external'!D12","v":"…"},{"$f":"'Baseline - external'!E12","v":"…"},{"$f":"'Baseline - external'!F12","v":"…"},{"$f":"'Baseline - external'!G12","v":"…"},{"$f":"'Baseline - external'!H12","v":"…"},{"$f":"'Baseline - external'!I12","v":"…"},{"$f":"'Baseline - external'!J12","v":"…"},{"$f":"'Baseline - external'!K12","v":"…"},{"$f":"'Baseline - external'!L12","v":"…"},{"$f":"'Baseline - external'!M12","v":"…"},{"$f":"'Baseline - external'!N12","v":"…"},{"$f":"'Baseline - external'!O12","v":"…"},{"$f":"'Baseline - external'!P12","v":"…"},{"$f":"'Baseline - external'!Q12","v":"…"},{"$f":"'Baseline - external'!R12","v":"…"},{"$f":"'Baseline - external'!S12","v":"…"},{"$f":"'Baseline - external'!T12","v":"…"},{"$f":"'Baseline - external'!U12","v":"…"},{"$f":"'Baseline - external'!V12","v":"…"},{"$f":"'Baseline - external'!W12","v":"…"},{"$f":"'Baseline - external'!X12","v":"…"},{"$f":"'Baseline - external'!Y12","v":"…"},{"$f":"'Baseline - external'!Z12","v":"…"},{"$f":"'Baseline - external'!AA12","v":"…"},{"$f":"'Baseline - external'!AB12","v":"…"},{"$f":"'Baseline - external'!AC12","v":"…"},{"$f":"'Baseline - external'!AD12","v":"…"},{"$f":"'Baseline - external'!AE12","v":"…"},{"$f":"'Baseline - external'!AF12","v":"…"},{"$f":"'Baseline - external'!AG12","v":"…"},{"$f":"'Baseline - external'!AH12","v":"…"}]
["D_PPG_GDP",{"$f":"$B$2","v":278},{"$f":"$C$2","v":0},{"$f":"$D$2","v":0},{"$f":"$E$2","v":0},{"$f":"$F$2","v":"CP"},{"$f":"$G$2","v":"Nicaragua"},{"$f":"$H$2","v":"00:00:00"},{"$f":"$I$2","v":2019},{"$f":"J2","v":0},{"$f":"$K$2","v":"(select)"},null,null,{"$f":"$N$2","v":0},{"$f":"$O$2","v":0},{"$f":"$P$2","v":0},"external","External debt o/w public and publicly guaranteed (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C13","v":"…"},{"$f":"'Baseline - external'!D13","v":"…"},{"$f":"'Baseline - external'!E13","v":"…"},{"$f":"'Baseline - external'!F13","v":"…"},{"$f":"'Baseline - external'!G13","v":"…"},{"$f":"'Baseline - external'!H13","v":"…"},{"$f":"'Baseline - external'!I13","v":"…"},{"$f":"'Baseline - external'!J13","v":"…"},{"$f":"'Baseline - external'!K13","v":"…"},{"$f":"'Baseline - external'!L13","v":"…"},{"$f":"'Baseline - external'!M13","v":"…"},{"$f":"'Baseline - external'!N13","v":"…"},{"$f":"'Baseline - external'!O13","v":"…"},{"$f":"'Baseline - external'!P13","v":"…"},{"$f":"'Baseline - external'!Q13","v":"…"},{"$f":"'Baseline - external'!R13","v":"…"},{"$f":"'Baseline - external'!S13","v":"…"},{"$f":"'Baseline - external'!T13","v":"…"},{"$f":"'Baseline - external'!U13","v":"…"},{"$f":"'Baseline - external'!V13","v":"…"},{"$f":"'Baseline - external'!W13","v":"…"},{"$f":"'Baseline - external'!X13","v":"…"},{"$f":"'Baseline - external'!Y13","v":"…"},{"$f":"'Baseline - external'!Z13","v":"…"},{"$f":"'Baseline - external'!AA13","v":"…"},{"$f":"'Baseline - external'!AB13","v":"…"},{"$f":"'Baseline - external'!AC13","v":"…"},{"$f":"'Baseline - external'!AD13","v":"…"},{"$f":"'Baseline - external'!AE13","v":"…"},{"$f":"'Baseline - external'!AF13","v":"…"},{"$f":"'Baseline - external'!AG13","v":"…"},{"$f":"'Baseline - external'!AH13","v":"…"}]
["D_P_GDP",{"$f":"$B$2","v":278},{"$f":"$C$2","v":0},{"$f":"$D$2","v":0},{"$f":"$E$2","v":0},{"$f":"$F$2","v":"CP"},{"$f":"$G$2","v":"Nicaragua"},{"$f":"$H$2","v":"00:00:00"},{"$f":"$I$2","v":2019},{"$f":"J3","v":0},{"$f":"$K$2","v":"(select)"},null,null,{"$f":"N3","v":0},{"$f":"O3","v":0},{"$f":"P3","v":0},"external","External debt o/w private (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C14","v":"…"},{"$f":"'Baseline - external'!D14","v":"…"},{"$f":"'Baseline - external'!E14","v":"…"},{"$f":"'Baseline - external'!F14","v":"…"},{"$f":"'Baseline - external'!G14","v":"…"},{"$f":"'Baseline - external'!H14","v":"…"},{"$f":"'Baseline - external'!I14","v":"…"},{"$f":"'Baseline - external'!J14","v":"…"},{"$f":"'Baseline - external'!K14","v":"…"},{"$f":"'Baseline - external'!L14","v":"…"},{"$f":"'Baseline - external'!M14","v":"…"},{"$f":"'Baseline - external'!N14","v":"…"},{"$f":"'Baseline - external'!O14","v":"…"},{"$f":"'Baseline - external'!P14","v":"…"},{"$f":"'Baseline - external'!Q14","v":"…"},{"$f":"'Baseline - external'!R14","v":"…"},{"$f":"'Baseline - external'!S14","v":"…"},{"$f":"'Baseline - external'!T14","v":"…"},{"$f":"'Baseline - external'!U14","v":"…"},{"$f":"'Baseline - external'!V14","v":"…"},{"$f":"'Baseline - external'!W14","v":"…"},{"$f":"'Baseline - external'!X14","v":"…"},{"$f":"'Baseline - external'!Y14","v":"…"},{"$f":"'Baseline - external'!Z14","v":"…"},{"$f":"'Baseline - external'!AA14","v":"…"},{"$f":"'Baseline - external'!AB14","v":"…"},{"$f":"'Baseline - external'!AC14","v":"…"},{"$f":"'Baseline - external'!AD14","v":"…"},{"$f":"'Baseline - external'!AE14","v":"…"},{"$f":"'Baseline - external'!AF14","v":"…"},{"$f":"'Baseline - external'!AG14","v":"…"},{"$f":"'Baseline - external'!AH14","v":"…"}]
["D_LCH_GDP",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J4","v":0},"(select)",null,null,0,0,0,"external","Change in external debt (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C15","v":"…"},{"$f":"'Baseline - external'!D15","v":"…"},{"$f":"'Baseline - external'!E15","v":"…"},{"$f":"'Baseline - external'!F15","v":"…"},{"$f":"'Baseline - external'!G15","v":"…"},{"$f":"'Baseline - external'!H15","v":"…"},{"$f":"'Baseline - external'!I15","v":"…"},{"$f":"'Baseline - external'!J15","v":"…"},{"$f":"'Baseline - external'!K15","v":"…"},{"$f":"'Baseline - external'!L15","v":"…"},{"$f":"'Baseline - external'!M15","v":"…"},{"$f":"'Baseline - external'!N15","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!O15","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!P15","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Q15","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!R15","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!S15","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!T15","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!U15","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!V15","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!W15","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!X15","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Y15","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Z15","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AA15","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AB15","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AC15","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AD15","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AE15","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AF15","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AG15","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AH15","v":{"$error":"#VALUE!"}}]
["DODCF_GDP",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J5","v":0},"(select)",null,null,0,0,0,"external","Identified net debt-creating flows (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C16","v":"…"},{"$f":"'Baseline - external'!D16","v":"…"},{"$f":"'Baseline - external'!E16","v":"…"},{"$f":"'Baseline - external'!F16","v":"…"},{"$f":"'Baseline - external'!G16","v":"…"},{"$f":"'Baseline - external'!H16","v":"…"},{"$f":"'Baseline - external'!I16","v":"…"},{"$f":"'Baseline - external'!J16","v":"…"},{"$f":"'Baseline - external'!K16","v":"…"},{"$f":"'Baseline - external'!L16","v":"…"},{"$f":"'Baseline - external'!M16","v":"…"},{"$f":"'Baseline - external'!N16","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!O16","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!P16","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Q16","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!R16","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!S16","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!T16","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!U16","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!V16","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!W16","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!X16","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Y16","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Z16","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AA16","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AB16","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AC16","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AD16","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AE16","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AF16","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AG16","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AH16","v":{"$error":"#DIV/0!"}}]
["BCA_GDP",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J6","v":0},"(select)",null,null,0,0,0,"external","Current account deficit, excluding interest payments (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C17","v":"..."},{"$f":"'Baseline - external'!D17","v":"..."},{"$f":"'Baseline - external'!E17","v":"..."},{"$f":"'Baseline - external'!F17","v":"..."},{"$f":"'Baseline - external'!G17","v":"..."},{"$f":"'Baseline - external'!H17","v":"..."},{"$f":"'Baseline - external'!I17","v":"..."},{"$f":"'Baseline - external'!J17","v":"..."},{"$f":"'Baseline - external'!K17","v":"..."},{"$f":"'Baseline - external'!L17","v":"..."},{"$f":"'Baseline - external'!M17","v":"..."},{"$f":"'Baseline - external'!N17","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!O17","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!P17","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Q17","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!R17","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!S17","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!T17","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!U17","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!V17","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!W17","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!X17","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Y17","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Z17","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AA17","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AB17","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AC17","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AD17","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AE17","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AF17","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AG17","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AH17","v":{"$error":"#DIV/0!"}}]
["BGS_GDP",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J7","v":0},"(select)",null,null,0,0,0,"external","Deficit in balance of goods and services (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C18","v":"…"},{"$f":"'Baseline - external'!D18","v":"…"},{"$f":"'Baseline - external'!E18","v":"…"},{"$f":"'Baseline - external'!F18","v":"…"},{"$f":"'Baseline - external'!G18","v":"…"},{"$f":"'Baseline - external'!H18","v":"…"},{"$f":"'Baseline - external'!I18","v":"…"},{"$f":"'Baseline - external'!J18","v":"…"},{"$f":"'Baseline - external'!K18","v":"…"},{"$f":"'Baseline - external'!L18","v":"…"},{"$f":"'Baseline - external'!M18","v":"…"},{"$f":"'Baseline - external'!N18","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!O18","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!P18","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Q18","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!R18","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!S18","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!T18","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!U18","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!V18","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!W18","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!X18","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Y18","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Z18","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AA18","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AB18","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AC18","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AD18","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AE18","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AF18","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AG18","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AH18","v":{"$error":"#DIV/0!"}}]
["BX_GDP",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J8","v":0},"(select)",null,null,0,0,0,"external","Exports (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C19","v":"…"},{"$f":"'Baseline - external'!D19","v":"…"},{"$f":"'Baseline - external'!E19","v":"…"},{"$f":"'Baseline - external'!F19","v":"…"},{"$f":"'Baseline - external'!G19","v":"…"},{"$f":"'Baseline - external'!H19","v":"…"},{"$f":"'Baseline - external'!I19","v":"…"},{"$f":"'Baseline - external'!J19","v":"…"},{"$f":"'Baseline - external'!K19","v":"…"},{"$f":"'Baseline - external'!L19","v":"…"},{"$f":"'Baseline - external'!M19","v":"…"},{"$f":"'Baseline - external'!N19","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!O19","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!P19","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Q19","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!R19","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!S19","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!T19","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!U19","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!V19","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!W19","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!X19","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Y19","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Z19","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AA19","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AB19","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AC19","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AD19","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AE19","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AF19","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AG19","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AH19","v":{"$error":"#DIV/0!"}}]
["BM_GDP",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J9","v":0},"(select)",null,null,0,0,0,"external","Imports (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C20","v":"…"},{"$f":"'Baseline - external'!D20","v":"…"},{"$f":"'Baseline - external'!E20","v":"…"},{"$f":"'Baseline - external'!F20","v":"…"},{"$f":"'Baseline - external'!G20","v":"…"},{"$f":"'Baseline - external'!H20","v":"…"},{"$f":"'Baseline - external'!I20","v":"…"},{"$f":"'Baseline - external'!J20","v":"…"},{"$f":"'Baseline - external'!K20","v":"…"},{"$f":"'Baseline - external'!L20","v":"…"},{"$f":"'Baseline - external'!M20","v":"…"},{"$f":"'Baseline - external'!N20","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!O20","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!P20","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Q20","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!R20","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!S20","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!T20","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!U20","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!V20","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!W20","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!X20","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Y20","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Z20","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AA20","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AB20","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AC20","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AD20","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AE20","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AF20","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AG20","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AH20","v":{"$error":"#DIV/0!"}}]
["NCTN_GDP",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J10","v":0},"(select)",null,null,0,0,0,"external","Net current transfers (negative = inflow) (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C21","v":"..."},{"$f":"'Baseline - external'!D21","v":"..."},{"$f":"'Baseline - external'!E21","v":"..."},{"$f":"'Baseline - external'!F21","v":"..."},{"$f":"'Baseline - external'!G21","v":"..."},{"$f":"'Baseline - external'!H21","v":"..."},{"$f":"'Baseline - external'!I21","v":"..."},{"$f":"'Baseline - external'!J21","v":"..."},{"$f":"'Baseline - external'!K21","v":"..."},{"$f":"'Baseline - external'!L21","v":"..."},{"$f":"'Baseline - external'!M21","v":"..."},{"$f":"'Baseline - external'!N21","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!O21","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!P21","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Q21","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!R21","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!S21","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!T21","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!U21","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!V21","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!W21","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!X21","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Y21","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Z21","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AA21","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AB21","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AC21","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AD21","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AE21","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AF21","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AG21","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AH21","v":{"$error":"#DIV/0!"}}]
["NCTN_OFF_GDP",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J11","v":0},"(select)",null,null,0,0,0,"external","Net current transfers o/w official (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C22","v":"..."},{"$f":"'Baseline - external'!D22","v":"..."},{"$f":"'Baseline - external'!E22","v":"..."},{"$f":"'Baseline - external'!F22","v":"..."},{"$f":"'Baseline - external'!G22","v":"..."},{"$f":"'Baseline - external'!H22","v":"..."},{"$f":"'Baseline - external'!I22","v":"..."},{"$f":"'Baseline - external'!J22","v":"..."},{"$f":"'Baseline - external'!K22","v":"..."},{"$f":"'Baseline - external'!L22","v":"..."},{"$f":"'Baseline - external'!M22","v":"..."},{"$f":"'Baseline - external'!N22","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!O22","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!P22","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Q22","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!R22","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!S22","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!T22","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!U22","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!V22","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!W22","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!X22","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Y22","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Z22","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AA22","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AB22","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AC22","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AD22","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AE22","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AF22","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AG22","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AH22","v":{"$error":"#DIV/0!"}}]
["NCTN_OTH_GDP",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J12","v":0},"(select)",null,null,0,0,0,"external","Other noninterest current account flows (negative = net inflow)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C23","v":"…"},{"$f":"'Baseline - external'!D23","v":"…"},{"$f":"'Baseline - external'!E23","v":"…"},{"$f":"'Baseline - external'!F23","v":"…"},{"$f":"'Baseline - external'!G23","v":"…"},{"$f":"'Baseline - external'!H23","v":"…"},{"$f":"'Baseline - external'!I23","v":"…"},{"$f":"'Baseline - external'!J23","v":"…"},{"$f":"'Baseline - external'!K23","v":"…"},{"$f":"'Baseline - external'!L23","v":"…"},{"$f":"'Baseline - external'!M23","v":"…"},{"$f":"'Baseline - external'!N23","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!O23","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!P23","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Q23","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!R23","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!S23","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!T23","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!U23","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!V23","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!W23","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!X23","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Y23","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Z23","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AA23","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AB23","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AC23","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AD23","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AE23","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AF23","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AG23","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AH23","v":{"$error":"#DIV/0!"}}]
["BFDIN_GDP",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J13","v":0},"(select)",null,null,0,0,0,"external","Net FDI (negative = inflow) (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C24","v":"…"},{"$f":"'Baseline - external'!D24","v":"…"},{"$f":"'Baseline - external'!E24","v":"…"},{"$f":"'Baseline - external'!F24","v":"…"},{"$f":"'Baseline - external'!G24","v":"…"},{"$f":"'Baseline - external'!H24","v":"…"},{"$f":"'Baseline - external'!I24","v":"…"},{"$f":"'Baseline - external'!J24","v":"…"},{"$f":"'Baseline - external'!K24","v":"…"},{"$f":"'Baseline - external'!L24","v":"…"},{"$f":"'Baseline - external'!M24","v":"…"},{"$f":"'Baseline - external'!N24","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!O24","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!P24","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Q24","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!R24","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!S24","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!T24","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!U24","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!V24","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!W24","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!X24","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Y24","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Z24","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AA24","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AB24","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AC24","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AD24","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AE24","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AF24","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AG24","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AH24","v":{"$error":"#DIV/0!"}}]
["DEND_GDP",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J14","v":0},"(select)",null,null,0,0,0,"external","Endogenous debt dynamics (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C25","v":"…"},{"$f":"'Baseline - external'!D25","v":"…"},{"$f":"'Baseline - external'!E25","v":"…"},{"$f":"'Baseline - external'!F25","v":"…"},{"$f":"'Baseline - external'!G25","v":"…"},{"$f":"'Baseline - external'!H25","v":"…"},{"$f":"'Baseline - external'!I25","v":"…"},{"$f":"'Baseline - external'!J25","v":"…"},{"$f":"'Baseline - external'!K25","v":"…"},{"$f":"'Baseline - external'!L25","v":"…"},{"$f":"'Baseline - external'!M25","v":"…"},{"$f":"'Baseline - external'!N25","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!O25","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!P25","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Q25","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!R25","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!S25","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!T25","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!U25","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!V25","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!W25","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!X25","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Y25","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Z25","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AA25","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AB25","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AC25","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AD25","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AE25","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AF25","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AG25","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AH25","v":{"$error":"#VALUE!"}}]
["D1GR_GDP",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J15","v":0},"(select)",null,null,0,0,0,"external","Denominator: 1+g+r+gr","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C26","v":"…"},{"$f":"'Baseline - external'!D26","v":"…"},{"$f":"'Baseline - external'!E26","v":"…"},{"$f":"'Baseline - external'!F26","v":"…"},{"$f":"'Baseline - external'!G26","v":"…"},{"$f":"'Baseline - external'!H26","v":"…"},{"$f":"'Baseline - external'!I26","v":"…"},{"$f":"'Baseline - external'!J26","v":"…"},{"$f":"'Baseline - external'!K26","v":"…"},{"$f":"'Baseline - external'!L26","v":"…"},{"$f":"'Baseline - external'!M26","v":"…"},{"$f":"'Baseline - external'!N26","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!O26","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!P26","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Q26","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!R26","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!S26","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!T26","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!U26","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!V26","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!W26","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!X26","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Y26","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Z26","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AA26","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AB26","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AC26","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AD26","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AE26","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AF26","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AG26","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AH26","v":{"$error":"#DIV/0!"}}]
["DCIR_GDP",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J16","v":0},"(select)",null,null,0,0,0,"external","Contribution from nominal interest rate (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C27","v":"…"},{"$f":"'Baseline - external'!D27","v":"…"},{"$f":"'Baseline - external'!E27","v":"…"},{"$f":"'Baseline - external'!F27","v":"…"},{"$f":"'Baseline - external'!G27","v":"…"},{"$f":"'Baseline - external'!H27","v":"…"},{"$f":"'Baseline - external'!I27","v":"…"},{"$f":"'Baseline - external'!J27","v":"…"},{"$f":"'Baseline - external'!K27","v":"…"},{"$f":"'Baseline - external'!L27","v":"…"},{"$f":"'Baseline - external'!M27","v":"…"},{"$f":"'Baseline - external'!N27","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!O27","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!P27","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Q27","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!R27","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!S27","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!T27","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!U27","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!V27","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!W27","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!X27","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Y27","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Z27","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AA27","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AB27","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AC27","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AD27","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AE27","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AF27","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AG27","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AH27","v":{"$error":"#VALUE!"}}]
["DCGDPR_GDP",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J17","v":0},"(select)",null,null,0,0,0,"external","Contribution from real GDP growth (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C28","v":"…"},{"$f":"'Baseline - external'!D28","v":"…"},{"$f":"'Baseline - external'!E28","v":"…"},{"$f":"'Baseline - external'!F28","v":"…"},{"$f":"'Baseline - external'!G28","v":"…"},{"$f":"'Baseline - external'!H28","v":"…"},{"$f":"'Baseline - external'!I28","v":"…"},{"$f":"'Baseline - external'!J28","v":"…"},{"$f":"'Baseline - external'!K28","v":"…"},{"$f":"'Baseline - external'!L28","v":"…"},{"$f":"'Baseline - external'!M28","v":"…"},{"$f":"'Baseline - external'!N28","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!O28","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!P28","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Q28","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!R28","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!S28","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!T28","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!U28","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!V28","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!W28","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!X28","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Y28","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Z28","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AA28","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AB28","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AC28","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AD28","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AE28","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AF28","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AG28","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AH28","v":{"$error":"#DIV/0!"}}]
["DCPECH_GDP",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J18","v":0},"(select)",null,null,0,0,0,"external","Contribution from price and exchange rate changes (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C29","v":"…"},{"$f":"'Baseline - external'!D29","v":"…"},{"$f":"'Baseline - external'!E29","v":"…"},{"$f":"'Baseline - external'!F29","v":"…"},{"$f":"'Baseline - external'!G29","v":"…"},{"$f":"'Baseline - external'!H29","v":"…"},{"$f":"'Baseline - external'!I29","v":"…"},{"$f":"'Baseline - external'!J29","v":"…"},{"$f":"'Baseline - external'!K29","v":"…"},{"$f":"'Baseline - external'!L29","v":"…"},{"$f":"'Baseline - external'!M29","v":"…"},{"$f":"'Baseline - external'!N29","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!O29","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!P29","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Q29","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!R29","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!S29","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!T29","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!U29","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!V29","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!W29","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!X29","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Y29","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Z29","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AA29","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AB29","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AC29","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AD29","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AE29","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AF29","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AG29","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AH29","v":{"$error":"#VALUE!"}}]
["DRES_GDP",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J19","v":0},"(select)",null,null,0,0,0,"external","Residual (3-4) (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C30","v":"…"},{"$f":"'Baseline - external'!D30","v":"…"},{"$f":"'Baseline - external'!E30","v":"…"},{"$f":"'Baseline - external'!F30","v":"…"},{"$f":"'Baseline - external'!G30","v":"…"},{"$f":"'Baseline - external'!H30","v":"…"},{"$f":"'Baseline - external'!I30","v":"…"},{"$f":"'Baseline - external'!J30","v":"…"},{"$f":"'Baseline - external'!K30","v":"…"},{"$f":"'Baseline - external'!L30","v":"…"},{"$f":"'Baseline - external'!M30","v":"…"},{"$f":"'Baseline - external'!N30","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!O30","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!P30","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Q30","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!R30","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!S30","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!T30","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!U30","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!V30","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!W30","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!X30","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Y30","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Z30","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AA30","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AB30","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AC30","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AD30","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AE30","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AF30","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AG30","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AH30","v":{"$error":"#VALUE!"}}]
["DRESEF_GDP",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J20","v":0},"(select)",null,null,0,0,0,"external","Residual o/w exceptional financing (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C31","v":"..."},{"$f":"'Baseline - external'!D31","v":"..."},{"$f":"'Baseline - external'!E31","v":"..."},{"$f":"'Baseline - external'!F31","v":"..."},{"$f":"'Baseline - external'!G31","v":"..."},{"$f":"'Baseline - external'!H31","v":"..."},{"$f":"'Baseline - external'!I31","v":"..."},{"$f":"'Baseline - external'!J31","v":"..."},{"$f":"'Baseline - external'!K31","v":"..."},{"$f":"'Baseline - external'!L31","v":"..."},{"$f":"'Baseline - external'!M31","v":"..."},{"$f":"'Baseline - external'!N31","v":"..."},{"$f":"'Baseline - external'!O31","v":"..."},{"$f":"'Baseline - external'!P31","v":"..."},{"$f":"'Baseline - external'!Q31","v":"..."},{"$f":"'Baseline - external'!R31","v":"..."},{"$f":"'Baseline - external'!S31","v":"..."},{"$f":"'Baseline - external'!T31","v":"..."},{"$f":"'Baseline - external'!U31","v":"..."},{"$f":"'Baseline - external'!V31","v":"..."},{"$f":"'Baseline - external'!W31","v":"..."},{"$f":"'Baseline - external'!X31","v":"..."},{"$f":"'Baseline - external'!Y31","v":"..."},{"$f":"'Baseline - external'!Z31","v":"..."},{"$f":"'Baseline - external'!AA31","v":"..."},{"$f":"'Baseline - external'!AB31","v":"..."},{"$f":"'Baseline - external'!AC31","v":"..."},{"$f":"'Baseline - external'!AD31","v":"..."},{"$f":"'Baseline - external'!AE31","v":"..."},{"$f":"'Baseline - external'!AF31","v":"..."},{"$f":"'Baseline - external'!AG31","v":"..."},{"$f":"'Baseline - external'!AH31","v":"..."}]
["DNPV_GDP",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J21","v":0},"(select)",null,null,0,0,0,"external","NPV of external debt (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C33","v":"..."},{"$f":"'Baseline - external'!D33","v":"..."},{"$f":"'Baseline - external'!E33","v":"..."},{"$f":"'Baseline - external'!F33","v":"..."},{"$f":"'Baseline - external'!G33","v":"..."},{"$f":"'Baseline - external'!H33","v":"..."},{"$f":"'Baseline - external'!I33","v":"..."},{"$f":"'Baseline - external'!J33","v":"..."},{"$f":"'Baseline - external'!K33","v":"..."},{"$f":"'Baseline - external'!L33","v":"..."},{"$f":"'Baseline - external'!M33","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!N33","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!O33","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!P33","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Q33","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!R33","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!S33","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!T33","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!U33","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!V33","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!W33","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!X33","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Y33","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Z33","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AA33","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AB33","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AC33","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AD33","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AE33","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AF33","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AG33","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AH33","v":{"$error":"#DIV/0!"}}]
["DNPV_BX",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J22","v":0},"(select)",null,null,0,0,0,"external","NPV of external debt (in percent of exports)","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C34","v":"..."},{"$f":"'Baseline - external'!D34","v":"..."},{"$f":"'Baseline - external'!E34","v":"..."},{"$f":"'Baseline - external'!F34","v":"..."},{"$f":"'Baseline - external'!G34","v":"..."},{"$f":"'Baseline - external'!H34","v":"..."},{"$f":"'Baseline - external'!I34","v":"..."},{"$f":"'Baseline - external'!J34","v":"..."},{"$f":"'Baseline - external'!K34","v":"..."},{"$f":"'Baseline - external'!L34","v":"..."},{"$f":"'Baseline - external'!M34","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!N34","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!O34","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!P34","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Q34","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!R34","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!S34","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!T34","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!U34","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!V34","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!W34","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!X34","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Y34","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Z34","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AA34","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AB34","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AC34","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AD34","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AE34","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AF34","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AG34","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AH34","v":{"$error":"#DIV/0!"}}]
["DPPGNPV_GDP",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J23","v":0},"(select)",null,null,0,0,0,"external","NPV of PPG external debt (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C35","v":"..."},{"$f":"'Baseline - external'!D35","v":"..."},{"$f":"'Baseline - external'!E35","v":"..."},{"$f":"'Baseline - external'!F35","v":"..."},{"$f":"'Baseline - external'!G35","v":"..."},{"$f":"'Baseline - external'!H35","v":"..."},{"$f":"'Baseline - external'!I35","v":"..."},{"$f":"'Baseline - external'!J35","v":"..."},{"$f":"'Baseline - external'!K35","v":"..."},{"$f":"'Baseline - external'!L35","v":"..."},{"$f":"'Baseline - external'!M35","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!N35","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!O35","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!P35","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Q35","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!R35","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!S35","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!T35","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!U35","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!V35","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!W35","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!X35","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Y35","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Z35","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AA35","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AB35","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AC35","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AD35","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AE35","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AF35","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AG35","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AH35","v":{"$error":"#DIV/0!"}}]
["DPPGNPV_BX",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J24","v":0},"(select)",null,null,0,0,0,"external","NPV of PPG external debt (in percent of exports)","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C36","v":"..."},{"$f":"'Baseline - external'!D36","v":"..."},{"$f":"'Baseline - external'!E36","v":"..."},{"$f":"'Baseline - external'!F36","v":"..."},{"$f":"'Baseline - external'!G36","v":"..."},{"$f":"'Baseline - external'!H36","v":"..."},{"$f":"'Baseline - external'!I36","v":"..."},{"$f":"'Baseline - external'!J36","v":"..."},{"$f":"'Baseline - external'!K36","v":"..."},{"$f":"'Baseline - external'!L36","v":"..."},{"$f":"'Baseline - external'!M36","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!N36","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!O36","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!P36","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Q36","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!R36","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!S36","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!T36","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!U36","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!V36","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!W36","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!X36","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Y36","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Z36","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AA36","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AB36","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AC36","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AD36","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AE36","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AF36","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AG36","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AH36","v":{"$error":"#DIV/0!"}}]
["DPPGNPV_GGR",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J25","v":0},"(select)",null,null,0,0,0,"external","NPV of PPG external debt (in percent of government revenues)","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C37","v":"..."},{"$f":"'Baseline - external'!D37","v":"..."},{"$f":"'Baseline - external'!E37","v":"..."},{"$f":"'Baseline - external'!F37","v":"..."},{"$f":"'Baseline - external'!G37","v":"..."},{"$f":"'Baseline - external'!H37","v":"..."},{"$f":"'Baseline - external'!I37","v":"..."},{"$f":"'Baseline - external'!J37","v":"..."},{"$f":"'Baseline - external'!K37","v":"..."},{"$f":"'Baseline - external'!L37","v":"..."},{"$f":"'Baseline - external'!M37","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!N37","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!O37","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!P37","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Q37","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!R37","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!S37","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!T37","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!U37","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!V37","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!W37","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!X37","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Y37","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Z37","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AA37","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AB37","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AC37","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AD37","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AE37","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AF37","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AG37","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AH37","v":{"$error":"#DIV/0!"}}]
["DS_BX",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J26","v":0},"(select)",null,null,0,0,0,"external","Debt service-to-exports ratio (in percent of exports)","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C38","v":"..."},{"$f":"'Baseline - external'!D38","v":"..."},{"$f":"'Baseline - external'!E38","v":"..."},{"$f":"'Baseline - external'!F38","v":"..."},{"$f":"'Baseline - external'!G38","v":"..."},{"$f":"'Baseline - external'!H38","v":"..."},{"$f":"'Baseline - external'!I38","v":"..."},{"$f":"'Baseline - external'!J38","v":"..."},{"$f":"'Baseline - external'!K38","v":"..."},{"$f":"'Baseline - external'!L38","v":"..."},{"$f":"'Baseline - external'!M38","v":"..."},{"$f":"'Baseline - external'!N38","v":"..."},{"$f":"'Baseline - external'!O38","v":"..."},{"$f":"'Baseline - external'!P38","v":"..."},{"$f":"'Baseline - external'!Q38","v":"..."},{"$f":"'Baseline - external'!R38","v":"..."},{"$f":"'Baseline - external'!S38","v":"..."},{"$f":"'Baseline - external'!T38","v":"..."},{"$f":"'Baseline - external'!U38","v":"..."},{"$f":"'Baseline - external'!V38","v":"..."},{"$f":"'Baseline - external'!W38","v":"..."},{"$f":"'Baseline - external'!X38","v":"..."},{"$f":"'Baseline - external'!Y38","v":"..."},{"$f":"'Baseline - external'!Z38","v":"..."},{"$f":"'Baseline - external'!AA38","v":"..."},{"$f":"'Baseline - external'!AB38","v":"..."},{"$f":"'Baseline - external'!AC38","v":"..."},{"$f":"'Baseline - external'!AD38","v":"..."},{"$f":"'Baseline - external'!AE38","v":"..."},{"$f":"'Baseline - external'!AF38","v":"..."},{"$f":"'Baseline - external'!AG38","v":"..."},{"$f":"'Baseline - external'!AH38","v":"..."}]
["DSPPG_BX",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J27","v":0},"(select)",null,null,0,0,0,"external","PPG debt service-to-exports ratio (in percent of exports)","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C39","v":"..."},{"$f":"'Baseline - external'!D39","v":"..."},{"$f":"'Baseline - external'!E39","v":"..."},{"$f":"'Baseline - external'!F39","v":"..."},{"$f":"'Baseline - external'!G39","v":"..."},{"$f":"'Baseline - external'!H39","v":"..."},{"$f":"'Baseline - external'!I39","v":"..."},{"$f":"'Baseline - external'!J39","v":"..."},{"$f":"'Baseline - external'!K39","v":"..."},{"$f":"'Baseline - external'!L39","v":"..."},{"$f":"'Baseline - external'!M39","v":"..."},{"$f":"'Baseline - external'!N39","v":"..."},{"$f":"'Baseline - external'!O39","v":"..."},{"$f":"'Baseline - external'!P39","v":"..."},{"$f":"'Baseline - external'!Q39","v":"..."},{"$f":"'Baseline - external'!R39","v":"..."},{"$f":"'Baseline - external'!S39","v":"..."},{"$f":"'Baseline - external'!T39","v":"..."},{"$f":"'Baseline - external'!U39","v":"..."},{"$f":"'Baseline - external'!V39","v":"..."},{"$f":"'Baseline - external'!W39","v":"..."},{"$f":"'Baseline - external'!X39","v":"..."},{"$f":"'Baseline - external'!Y39","v":"..."},{"$f":"'Baseline - external'!Z39","v":"..."},{"$f":"'Baseline - external'!AA39","v":"..."},{"$f":"'Baseline - external'!AB39","v":"..."},{"$f":"'Baseline - external'!AC39","v":"..."},{"$f":"'Baseline - external'!AD39","v":"..."},{"$f":"'Baseline - external'!AE39","v":"..."},{"$f":"'Baseline - external'!AF39","v":"..."},{"$f":"'Baseline - external'!AG39","v":"..."},{"$f":"'Baseline - external'!AH39","v":"..."}]
["DSPPG_GGR",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J28","v":0},"(select)",null,null,0,0,0,"external","PPG debt service-to-revenue ratio (in percent of revenue)","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C40","v":"…"},{"$f":"'Baseline - external'!D40","v":"…"},{"$f":"'Baseline - external'!E40","v":"…"},{"$f":"'Baseline - external'!F40","v":"…"},{"$f":"'Baseline - external'!G40","v":"…"},{"$f":"'Baseline - external'!H40","v":"…"},{"$f":"'Baseline - external'!I40","v":"…"},{"$f":"'Baseline - external'!J40","v":"…"},{"$f":"'Baseline - external'!K40","v":"…"},{"$f":"'Baseline - external'!L40","v":"…"},{"$f":"'Baseline - external'!M40","v":"…"},{"$f":"'Baseline - external'!N40","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!O40","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!P40","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Q40","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!R40","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!S40","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!T40","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!U40","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!V40","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!W40","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!X40","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Y40","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Z40","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AA40","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AB40","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AC40","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AD40","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AE40","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AF40","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AG40","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AH40","v":{"$error":"#VALUE!"}}]
["DGFN",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J29","v":0},"(select)",null,null,0,0,0,"external","Total gross financing need (in billions of US dollars)","US Dollar","Billions",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Baseline - external'!C41),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!C41/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!C41,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!D41),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!D41/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!D41,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!E41),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!E41/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!E41,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!F41),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!F41/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!F41,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!G41),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!G41/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!G41,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!H41),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!H41/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!H41,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!I41),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!I41/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!I41,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!J41),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!J41/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!J41,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!K41),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!K41/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!K41,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!L41),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!L41/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!L41,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!M41),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!M41/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!M41,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!N41),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!N41/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!N41,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!O41),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!O41/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!O41,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!P41),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!P41/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!P41,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!Q41),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!Q41/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!Q41,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!R41),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!R41/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!R41,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!S41),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!S41/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!S41,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!T41),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!T41/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!T41,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!U41),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!U41/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!U41,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!V41),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!V41/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!V41,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!W41),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!W41/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!W41,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!X41),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!X41/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!X41,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!Y41),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!Y41/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!Y41,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!Z41),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!Z41/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!Z41,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!AA41),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!AA41/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!AA41,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!AB41),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!AB41/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!AB41,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!AC41),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!AC41/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!AC41,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!AD41),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!AD41/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!AD41,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!AE41),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!AE41/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!AE41,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!AF41),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!AF41/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!AF41,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!AG41),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!AG41/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!AG41,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!AH41),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!AH41/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!AH41,\"Check scale\")),\"…\")","v":"…"}]
["BCADSTAB_GDP",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J30","v":0},"(select)",null,null,0,0,0,"external","Non-interest current account deficit that stabilizes debt ratio (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C42","v":"…"},{"$f":"'Baseline - external'!D42","v":"…"},{"$f":"'Baseline - external'!E42","v":"…"},{"$f":"'Baseline - external'!F42","v":"…"},{"$f":"'Baseline - external'!G42","v":"…"},{"$f":"'Baseline - external'!H42","v":"…"},{"$f":"'Baseline - external'!I42","v":"…"},{"$f":"'Baseline - external'!J42","v":"…"},{"$f":"'Baseline - external'!K42","v":"…"},{"$f":"'Baseline - external'!L42","v":"…"},{"$f":"'Baseline - external'!M42","v":"…"},{"$f":"'Baseline - external'!N42","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!O42","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!P42","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Q42","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!R42","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!S42","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!T42","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!U42","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!V42","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!W42","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!X42","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Y42","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Z42","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AA42","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AB42","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AC42","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AD42","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AE42","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AF42","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AG42","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AH42","v":{"$error":"#VALUE!"}}]
["NGDPD",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J31","v":0},"(select)",null,null,0,0,0,"external","Nominal GDP (in billions of US dollars)","US Dollar","Billions",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Baseline - external'!C48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!C48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!C48,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!D48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!D48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!D48,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!E48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!E48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!E48,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!F48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!F48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!F48,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!G48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!G48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!G48,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!H48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!H48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!H48,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!I48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!I48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!I48,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!J48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!J48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!J48,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!K48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!K48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!K48,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!L48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!L48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!L48,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!M48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!M48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!M48,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!N48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!N48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!N48,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!O48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!O48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!O48,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!P48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!P48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!P48,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!Q48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!Q48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!Q48,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!R48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!R48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!R48,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!S48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!S48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!S48,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!T48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!T48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!T48,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!U48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!U48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!U48,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!V48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!V48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!V48,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!W48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!W48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!W48,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!X48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!X48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!X48,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!Y48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!Y48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!Y48,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!Z48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!Z48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!Z48,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!AA48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!AA48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!AA48,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!AB48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!AB48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!AB48,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!AC48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!AC48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!AC48,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!AD48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!AD48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!AD48,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!AE48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!AE48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!AE48,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!AF48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!AF48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!AF48,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!AG48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!AG48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!AG48,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!AH48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!AH48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!AH48,\"Check scale\")),\"…\")","v":0}]
["NGDPD_PCH",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J32","v":0},"(select)",null,null,0,0,0,"external","Nominal dollar GDP growth (in percent)","Growth Rate (in percent)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C49","v":0},{"$f":"'Baseline - external'!D49","v":"…"},{"$f":"'Baseline - external'!E49","v":"…"},{"$f":"'Baseline - external'!F49","v":"…"},{"$f":"'Baseline - external'!G49","v":"…"},{"$f":"'Baseline - external'!H49","v":"…"},{"$f":"'Baseline - external'!I49","v":"…"},{"$f":"'Baseline - external'!J49","v":"…"},{"$f":"'Baseline - external'!K49","v":"…"},{"$f":"'Baseline - external'!L49","v":"…"},{"$f":"'Baseline - external'!M49","v":"…"},{"$f":"'Baseline - external'!N49","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!O49","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!P49","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Q49","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!R49","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!S49","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!T49","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!U49","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!V49","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!W49","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!X49","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Y49","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Z49","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AA49","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AB49","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AC49","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AD49","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AE49","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AF49","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AG49","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AH49","v":{"$error":"#DIV/0!"}}]
["DPPGPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J33","v":0},"(select)",null,null,0,0,0,"external","PV of PPG external debt (in billions of US dollars)","US Dollar","Billions",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Baseline - external'!C50),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!C50/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!C50,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!D50),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!D50/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!D50,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!E50),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!E50/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!E50,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!F50),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!F50/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!F50,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!G50),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!G50/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!G50,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!H50),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!H50/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!H50,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!I50),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!I50/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!I50,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!J50),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!J50/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!J50,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!K50),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!K50/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!K50,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!L50),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!L50/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!L50,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!M50),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!M50/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!M50,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!N50),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!N50/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!N50,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!O50),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!O50/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!O50,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!P50),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!P50/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!P50,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!Q50),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!Q50/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!Q50,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!R50),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!R50/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!R50,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!S50),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!S50/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!S50,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!T50),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!T50/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!T50,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!U50),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!U50/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!U50,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!V50),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!V50/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!V50,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!W50),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!W50/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!W50,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!X50),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!X50/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!X50,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!Y50),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!Y50/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!Y50,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!Z50),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!Z50/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!Z50,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!AA50),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!AA50/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!AA50,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!AB50),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!AB50/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!AB50,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!AC50),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!AC50/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!AC50,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!AD50),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!AD50/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!AD50,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!AE50),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!AE50/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!AE50,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!AF50),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!AF50/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!AF50,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!AG50),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!AG50/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!AG50,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!AH50),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!AH50/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!AH50,\"Check scale\")),\"…\")","v":"…"}]
["DNPV_LCH_GDP",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J34","v":0},"(select)",null,null,0,0,0,"external","(NPVt-NPVt-1)/GDPt-1 (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C51","v":0},{"$f":"'Baseline - external'!D51","v":0},{"$f":"'Baseline - external'!E51","v":0},{"$f":"'Baseline - external'!F51","v":0},{"$f":"'Baseline - external'!G51","v":0},{"$f":"'Baseline - external'!H51","v":0},{"$f":"'Baseline - external'!I51","v":0},{"$f":"'Baseline - external'!J51","v":0},{"$f":"'Baseline - external'!K51","v":0},{"$f":"'Baseline - external'!L51","v":0},{"$f":"'Baseline - external'!M51","v":0},{"$f":"'Baseline - external'!N51","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!O51","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!P51","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Q51","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!R51","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!S51","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!T51","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!U51","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!V51","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!W51","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!X51","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Y51","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Z51","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AA51","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AB51","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AC51","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AD51","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AE51","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AF51","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AG51","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AH51","v":{"$error":"#VALUE!"}}]
["NGDP_R_PCH",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J35","v":0},"(select)",null,null,0,0,0,"external","Real GDP growth (in percent)","Growth Rate (in percent)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C52","v":"..."},{"$f":"'Baseline - external'!D52","v":"..."},{"$f":"'Baseline - external'!E52","v":"..."},{"$f":"'Baseline - external'!F52","v":"..."},{"$f":"'Baseline - external'!G52","v":"..."},{"$f":"'Baseline - external'!H52","v":"..."},{"$f":"'Baseline - external'!I52","v":"..."},{"$f":"'Baseline - external'!J52","v":"..."},{"$f":"'Baseline - external'!K52","v":"..."},{"$f":"'Baseline - external'!L52","v":"..."},{"$f":"'Baseline - external'!M52","v":"..."},{"$f":"'Baseline - external'!N52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!O52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!P52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Q52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!R52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!S52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!T52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!U52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!V52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!W52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!X52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Y52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Z52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AA52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AB52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AC52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AD52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AE52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AF52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AG52","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AH52","v":{"$error":"#DIV/0!"}}]
["NGDP_D_PCH",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J36","v":0},"(select)",null,null,0,0,0,"external","GDP deflator in U.S. dollar terms (change in percent)","Growth Rate (in percent)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C53","v":"..."},{"$f":"'Baseline - external'!D53","v":"..."},{"$f":"'Baseline - external'!E53","v":"..."},{"$f":"'Baseline - external'!F53","v":"..."},{"$f":"'Baseline - external'!G53","v":"..."},{"$f":"'Baseline - external'!H53","v":"..."},{"$f":"'Baseline - external'!I53","v":"..."},{"$f":"'Baseline - external'!J53","v":"..."},{"$f":"'Baseline - external'!K53","v":"..."},{"$f":"'Baseline - external'!L53","v":"..."},{"$f":"'Baseline - external'!M53","v":"..."},{"$f":"'Baseline - external'!N53","v":"..."},{"$f":"'Baseline - external'!O53","v":"..."},{"$f":"'Baseline - external'!P53","v":"..."},{"$f":"'Baseline - external'!Q53","v":"..."},{"$f":"'Baseline - external'!R53","v":"..."},{"$f":"'Baseline - external'!S53","v":"..."},{"$f":"'Baseline - external'!T53","v":"..."},{"$f":"'Baseline - external'!U53","v":"..."},{"$f":"'Baseline - external'!V53","v":"..."},{"$f":"'Baseline - external'!W53","v":"..."},{"$f":"'Baseline - external'!X53","v":"..."},{"$f":"'Baseline - external'!Y53","v":"..."},{"$f":"'Baseline - external'!Z53","v":"..."},{"$f":"'Baseline - external'!AA53","v":"..."},{"$f":"'Baseline - external'!AB53","v":"..."},{"$f":"'Baseline - external'!AC53","v":"..."},{"$f":"'Baseline - external'!AD53","v":"..."},{"$f":"'Baseline - external'!AE53","v":"..."},{"$f":"'Baseline - external'!AF53","v":"..."},{"$f":"'Baseline - external'!AG53","v":"..."},{"$f":"'Baseline - external'!AH53","v":"..."}]
["FI_NER",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J37","v":0},"(select)",null,null,0,0,0,"external","Nominal effective interest rate (in percent)","Percent","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C54","v":0},{"$f":"'Baseline - external'!D54","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!E54","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!F54","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!G54","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!H54","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!I54","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!J54","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!K54","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!L54","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!M54","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!N54","v":"..."},{"$f":"'Baseline - external'!O54","v":"..."},{"$f":"'Baseline - external'!P54","v":"..."},{"$f":"'Baseline - external'!Q54","v":"..."},{"$f":"'Baseline - external'!R54","v":"..."},{"$f":"'Baseline - external'!S54","v":"..."},{"$f":"'Baseline - external'!T54","v":"..."},{"$f":"'Baseline - external'!U54","v":"..."},{"$f":"'Baseline - external'!V54","v":"..."},{"$f":"'Baseline - external'!W54","v":"..."},{"$f":"'Baseline - external'!X54","v":"..."},{"$f":"'Baseline - external'!Y54","v":"..."},{"$f":"'Baseline - external'!Z54","v":"..."},{"$f":"'Baseline - external'!AA54","v":"..."},{"$f":"'Baseline - external'!AB54","v":"..."},{"$f":"'Baseline - external'!AC54","v":"..."},{"$f":"'Baseline - external'!AD54","v":"..."},{"$f":"'Baseline - external'!AE54","v":"..."},{"$f":"'Baseline - external'!AF54","v":"..."},{"$f":"'Baseline - external'!AG54","v":"..."},{"$f":"'Baseline - external'!AH54","v":"..."}]
["BX_PCH",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J38","v":0},"(select)",null,null,0,0,0,"external","Growth of exports of G&S (US dollar terms, in percent)","Growth Rate (in percent)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C55","v":"..."},{"$f":"'Baseline - external'!D55","v":"..."},{"$f":"'Baseline - external'!E55","v":"..."},{"$f":"'Baseline - external'!F55","v":"..."},{"$f":"'Baseline - external'!G55","v":"..."},{"$f":"'Baseline - external'!H55","v":"..."},{"$f":"'Baseline - external'!I55","v":"..."},{"$f":"'Baseline - external'!J55","v":"..."},{"$f":"'Baseline - external'!K55","v":"..."},{"$f":"'Baseline - external'!L55","v":"..."},{"$f":"'Baseline - external'!M55","v":"..."},{"$f":"'Baseline - external'!N55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!O55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!P55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Q55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!R55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!S55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!T55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!U55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!V55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!W55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!X55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Y55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Z55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AA55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AB55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AC55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AD55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AE55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AF55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AG55","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AH55","v":{"$error":"#DIV/0!"}}]
["BM_PCH",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J39","v":0},"(select)",null,null,0,0,0,"external","Growth of imports of G&S (US dollar terms, in percent)","Growth Rate (in percent)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C56","v":"..."},{"$f":"'Baseline - external'!D56","v":"..."},{"$f":"'Baseline - external'!E56","v":"..."},{"$f":"'Baseline - external'!F56","v":"..."},{"$f":"'Baseline - external'!G56","v":"..."},{"$f":"'Baseline - external'!H56","v":"..."},{"$f":"'Baseline - external'!I56","v":"..."},{"$f":"'Baseline - external'!J56","v":"..."},{"$f":"'Baseline - external'!K56","v":"..."},{"$f":"'Baseline - external'!L56","v":"..."},{"$f":"'Baseline - external'!M56","v":"..."},{"$f":"'Baseline - external'!N56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!O56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!P56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Q56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!R56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!S56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!T56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!U56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!V56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!W56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!X56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Y56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Z56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AA56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AB56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AC56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AD56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AE56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AF56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AG56","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AH56","v":{"$error":"#DIV/0!"}}]
["NCT_GDP",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J40","v":0},"(select)",null,null,0,0,0,"external","Net transfers (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C57","v":"..."},{"$f":"'Baseline - external'!D57","v":"..."},{"$f":"'Baseline - external'!E57","v":"..."},{"$f":"'Baseline - external'!F57","v":"..."},{"$f":"'Baseline - external'!G57","v":"..."},{"$f":"'Baseline - external'!H57","v":"..."},{"$f":"'Baseline - external'!I57","v":"..."},{"$f":"'Baseline - external'!J57","v":"..."},{"$f":"'Baseline - external'!K57","v":"..."},{"$f":"'Baseline - external'!L57","v":"..."},{"$f":"'Baseline - external'!M57","v":"..."},{"$f":"'Baseline - external'!N57","v":"..."},{"$f":"'Baseline - external'!O57","v":"..."},{"$f":"'Baseline - external'!P57","v":"..."},{"$f":"'Baseline - external'!Q57","v":"..."},{"$f":"'Baseline - external'!R57","v":"..."},{"$f":"'Baseline - external'!S57","v":"..."},{"$f":"'Baseline - external'!T57","v":"..."},{"$f":"'Baseline - external'!U57","v":"..."},{"$f":"'Baseline - external'!V57","v":"..."},{"$f":"'Baseline - external'!W57","v":"..."},{"$f":"'Baseline - external'!X57","v":"..."},{"$f":"'Baseline - external'!Y57","v":"..."},{"$f":"'Baseline - external'!Z57","v":"..."},{"$f":"'Baseline - external'!AA57","v":"..."},{"$f":"'Baseline - external'!AB57","v":"..."},{"$f":"'Baseline - external'!AC57","v":"..."},{"$f":"'Baseline - external'!AD57","v":"..."},{"$f":"'Baseline - external'!AE57","v":"..."},{"$f":"'Baseline - external'!AF57","v":"..."},{"$f":"'Baseline - external'!AG57","v":"..."},{"$f":"'Baseline - external'!AH57","v":"..."}]
["BFDI_GDP",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J41","v":0},"(select)",null,null,0,0,0,"external","Net FDI (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C58","v":"..."},{"$f":"'Baseline - external'!D58","v":"..."},{"$f":"'Baseline - external'!E58","v":"..."},{"$f":"'Baseline - external'!F58","v":"..."},{"$f":"'Baseline - external'!G58","v":"..."},{"$f":"'Baseline - external'!H58","v":"..."},{"$f":"'Baseline - external'!I58","v":"..."},{"$f":"'Baseline - external'!J58","v":"..."},{"$f":"'Baseline - external'!K58","v":"..."},{"$f":"'Baseline - external'!L58","v":"..."},{"$f":"'Baseline - external'!M58","v":"..."},{"$f":"'Baseline - external'!N58","v":"..."},{"$f":"'Baseline - external'!O58","v":"..."},{"$f":"'Baseline - external'!P58","v":"..."},{"$f":"'Baseline - external'!Q58","v":"..."},{"$f":"'Baseline - external'!R58","v":"..."},{"$f":"'Baseline - external'!S58","v":"..."},{"$f":"'Baseline - external'!T58","v":"..."},{"$f":"'Baseline - external'!U58","v":"..."},{"$f":"'Baseline - external'!V58","v":"..."},{"$f":"'Baseline - external'!W58","v":"..."},{"$f":"'Baseline - external'!X58","v":"..."},{"$f":"'Baseline - external'!Y58","v":"..."},{"$f":"'Baseline - external'!Z58","v":"..."},{"$f":"'Baseline - external'!AA58","v":"..."},{"$f":"'Baseline - external'!AB58","v":"..."},{"$f":"'Baseline - external'!AC58","v":"..."},{"$f":"'Baseline - external'!AD58","v":"..."},{"$f":"'Baseline - external'!AE58","v":"..."},{"$f":"'Baseline - external'!AF58","v":"..."},{"$f":"'Baseline - external'!AG58","v":"..."},{"$f":"'Baseline - external'!AH58","v":"..."}]
["DENDA_PCH",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J42","v":0},"(select)",null,null,0,0,0,"external","Nominal exchange rate depreciation (in percent)","Growth Rate (in percent)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C59","v":"..."},{"$f":"'Baseline - external'!D59","v":"..."},{"$f":"'Baseline - external'!E59","v":"..."},{"$f":"'Baseline - external'!F59","v":"..."},{"$f":"'Baseline - external'!G59","v":"..."},{"$f":"'Baseline - external'!H59","v":"..."},{"$f":"'Baseline - external'!I59","v":"..."},{"$f":"'Baseline - external'!J59","v":"..."},{"$f":"'Baseline - external'!K59","v":"..."},{"$f":"'Baseline - external'!L59","v":"..."},{"$f":"'Baseline - external'!M59","v":"..."},{"$f":"'Baseline - external'!N59","v":"..."},{"$f":"'Baseline - external'!O59","v":"..."},{"$f":"'Baseline - external'!P59","v":"..."},{"$f":"'Baseline - external'!Q59","v":"..."},{"$f":"'Baseline - external'!R59","v":"..."},{"$f":"'Baseline - external'!S59","v":"..."},{"$f":"'Baseline - external'!T59","v":"..."},{"$f":"'Baseline - external'!U59","v":"..."},{"$f":"'Baseline - external'!V59","v":"..."},{"$f":"'Baseline - external'!W59","v":"..."},{"$f":"'Baseline - external'!X59","v":"..."},{"$f":"'Baseline - external'!Y59","v":"..."},{"$f":"'Baseline - external'!Z59","v":"..."},{"$f":"'Baseline - external'!AA59","v":"..."},{"$f":"'Baseline - external'!AB59","v":"..."},{"$f":"'Baseline - external'!AC59","v":"..."},{"$f":"'Baseline - external'!AD59","v":"..."},{"$f":"'Baseline - external'!AE59","v":"..."},{"$f":"'Baseline - external'!AF59","v":"..."},{"$f":"'Baseline - external'!AG59","v":"..."},{"$f":"'Baseline - external'!AH59","v":"..."}]
["GGREG_GDP",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J43","v":0},"(select)",null,null,0,0,0,"external","Government revenues (excluding grants, in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C60","v":"..."},{"$f":"'Baseline - external'!D60","v":"..."},{"$f":"'Baseline - external'!E60","v":"..."},{"$f":"'Baseline - external'!F60","v":"..."},{"$f":"'Baseline - external'!G60","v":"..."},{"$f":"'Baseline - external'!H60","v":"..."},{"$f":"'Baseline - external'!I60","v":"..."},{"$f":"'Baseline - external'!J60","v":"..."},{"$f":"'Baseline - external'!K60","v":"..."},{"$f":"'Baseline - external'!L60","v":"..."},{"$f":"'Baseline - external'!M60","v":"..."},{"$f":"'Baseline - external'!N60","v":"..."},{"$f":"'Baseline - external'!O60","v":"..."},{"$f":"'Baseline - external'!P60","v":"..."},{"$f":"'Baseline - external'!Q60","v":"..."},{"$f":"'Baseline - external'!R60","v":"..."},{"$f":"'Baseline - external'!S60","v":"..."},{"$f":"'Baseline - external'!T60","v":"..."},{"$f":"'Baseline - external'!U60","v":"..."},{"$f":"'Baseline - external'!V60","v":"..."},{"$f":"'Baseline - external'!W60","v":"..."},{"$f":"'Baseline - external'!X60","v":"..."},{"$f":"'Baseline - external'!Y60","v":"..."},{"$f":"'Baseline - external'!Z60","v":"..."},{"$f":"'Baseline - external'!AA60","v":"..."},{"$f":"'Baseline - external'!AB60","v":"..."},{"$f":"'Baseline - external'!AC60","v":"..."},{"$f":"'Baseline - external'!AD60","v":"..."},{"$f":"'Baseline - external'!AE60","v":"..."},{"$f":"'Baseline - external'!AF60","v":"..."},{"$f":"'Baseline - external'!AG60","v":"..."},{"$f":"'Baseline - external'!AH60","v":"..."}]
["GBEGPF",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J44","v":0},"(select)",null,null,0,0,0,"external","Aid flows (in billions of US dollars)","US Dollar","Billions",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Baseline - external'!C61),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!C61/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!C61,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!D61),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!D61/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!D61,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!E61),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!E61/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!E61,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!F61),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!F61/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!F61,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!G61),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!G61/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!G61,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!H61),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!H61/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!H61,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!I61),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!I61/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!I61,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!J61),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!J61/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!J61,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!K61),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!K61/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!K61,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!L61),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!L61/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!L61,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!M61),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!M61/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!M61,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!N61),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!N61/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!N61,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!O61),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!O61/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!O61,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!P61),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!P61/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!P61,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!Q61),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!Q61/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!Q61,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!R61),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!R61/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!R61,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!S61),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!S61/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!S61,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!T61),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!T61/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!T61,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!U61),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!U61/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!U61,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!V61),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!V61/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!V61,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!W61),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!W61/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!W61,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!X61),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!X61/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!X61,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!Y61),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!Y61/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!Y61,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!Z61),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!Z61/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!Z61,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!AA61),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!AA61/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!AA61,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!AB61),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!AB61/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!AB61,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!AC61),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!AC61/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!AC61,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!AD61),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!AD61/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!AD61,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!AE61),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!AE61/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!AE61,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!AF61),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!AF61/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!AF61,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!AG61),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!AG61/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!AG61,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!AH61),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!AH61/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!AH61,\"Check scale\")),\"…\")","v":"…"}]
["GBEGPF_G",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J45","v":0},"(select)",null,null,0,0,0,"external","Aid flows o/w Grants (in billions of US dollars)","US Dollar","Billions",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Baseline - external'!C62),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!C62/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!C62,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!D62),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!D62/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!D62,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!E62),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!E62/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!E62,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!F62),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!F62/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!F62,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!G62),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!G62/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!G62,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!H62),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!H62/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!H62,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!I62),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!I62/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!I62,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!J62),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!J62/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!J62,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!K62),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!K62/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!K62,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!L62),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!L62/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!L62,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!M62),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!M62/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!M62,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!N62),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!N62/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!N62,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!O62),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!O62/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!O62,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!P62),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!P62/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!P62,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!Q62),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!Q62/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!Q62,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!R62),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!R62/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!R62,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!S62),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!S62/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!S62,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!T62),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!T62/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!T62,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!U62),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!U62/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!U62,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!V62),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!V62/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!V62,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!W62),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!W62/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!W62,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!X62),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!X62/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!X62,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!Y62),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!Y62/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!Y62,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!Z62),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!Z62/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!Z62,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!AA62),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!AA62/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!AA62,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!AB62),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!AB62/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!AB62,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!AC62),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!AC62/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!AC62,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!AD62),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!AD62/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!AD62,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!AE62),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!AE62/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!AE62,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!AF62),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!AF62/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!AF62,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!AG62),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!AG62/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!AG62,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!AH62),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!AH62/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!AH62,\"Check scale\")),\"…\")","v":"…"}]
["GBEGPF_L",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J46","v":0},"(select)",null,null,0,0,0,"external","Aid flows o/w Concessional loans (in billions of US dollars)","US Dollar","Billions",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Baseline - external'!C63),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!C63/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!C63,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!D63),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!D63/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!D63,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!E63),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!E63/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!E63,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!F63),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!F63/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!F63,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!G63),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!G63/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!G63,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!H63),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!H63/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!H63,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!I63),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!I63/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!I63,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!J63),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!J63/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!J63,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!K63),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!K63/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!K63,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!L63),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!L63/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!L63,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!M63),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!M63/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!M63,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!N63),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!N63/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!N63,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!O63),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!O63/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!O63,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!P63),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!P63/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!P63,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!Q63),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!Q63/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!Q63,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!R63),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!R63/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!R63,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!S63),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!S63/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!S63,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!T63),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!T63/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!T63,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!U63),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!U63/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!U63,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!V63),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!V63/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!V63,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!W63),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!W63/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!W63,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!X63),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!X63/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!X63,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!Y63),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!Y63/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!Y63,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!Z63),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!Z63/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!Z63,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!AA63),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!AA63/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!AA63,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!AB63),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!AB63/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!AB63,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!AC63),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!AC63/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!AC63,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!AD63),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!AD63/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!AD63,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!AE63),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!AE63/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!AE63,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!AF63),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!AF63/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!AF63,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!AG63),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!AG63/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!AG63,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!AH63),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!AH63/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!AH63,\"Check scale\")),\"…\")","v":0}]
["GGRG_G_GDP",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J47","v":0},"(select)",null,null,0,0,0,"external","Grant-equivalent financing (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C64","v":0},{"$f":"'Baseline - external'!D64","v":0},{"$f":"'Baseline - external'!E64","v":0},{"$f":"'Baseline - external'!F64","v":0},{"$f":"'Baseline - external'!G64","v":0},{"$f":"'Baseline - external'!H64","v":0},{"$f":"'Baseline - external'!I64","v":0},{"$f":"'Baseline - external'!J64","v":0},{"$f":"'Baseline - external'!K64","v":0},{"$f":"'Baseline - external'!L64","v":0},{"$f":"'Baseline - external'!M64","v":0},{"$f":"'Baseline - external'!N64","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!O64","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!P64","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Q64","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!R64","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!S64","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!T64","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!U64","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!V64","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!W64","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!X64","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Y64","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Z64","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AA64","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AB64","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AC64","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AD64","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AE64","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AF64","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AG64","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AH64","v":{"$error":"#DIV/0!"}}]
["GGRG_G_EF",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J48","v":0},"(select)",null,null,0,0,0,"external","Grant-equivalent financing (in percent of external financing)","Ratio (in percent of External Financing)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C65","v":0},{"$f":"'Baseline - external'!D65","v":0},{"$f":"'Baseline - external'!E65","v":0},{"$f":"'Baseline - external'!F65","v":0},{"$f":"'Baseline - external'!G65","v":0},{"$f":"'Baseline - external'!H65","v":0},{"$f":"'Baseline - external'!I65","v":0},{"$f":"'Baseline - external'!J65","v":0},{"$f":"'Baseline - external'!K65","v":0},{"$f":"'Baseline - external'!L65","v":0},{"$f":"'Baseline - external'!M65","v":0},{"$f":"'Baseline - external'!N65","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!O65","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!P65","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Q65","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!R65","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!S65","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!T65","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!U65","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!V65","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!W65","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!X65","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Y65","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Z65","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AA65","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AB65","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AC65","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AD65","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AE65","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AF65","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AG65","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AH65","v":{"$error":"#DIV/0!"}}]
["BCA_AVG_GDP",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J49","v":0},"(select)",null,null,0,0,0,"external","Non-interest current account balance,Historical Average (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Baseline - external'!N70","v":{"$error":"#DIV/0!"}}]
["BCA_STD_GDP",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J50","v":0},"(select)",null,null,0,0,0,"external","Non-interest current account balance, Standard Deviation (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Baseline - external'!P70","v":{"$error":"#DIV/0!"}}]
["NGDP_R_AVG_PCH",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J51","v":0},"(select)",null,null,0,0,0,"external","Real GDP growth, Historical Average (in percent)","Growth Rate (in percent)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Baseline - external'!N71","v":{"$error":"#DIV/0!"}}]
["NGDP_R_PCH_STD",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J52","v":0},"(select)",null,null,0,0,0,"external","Real GDP growth, Standard Deviation","Standard Deviation","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Baseline - external'!P71","v":{"$error":"#DIV/0!"}}]
["NGDP_D_PCH_AVG",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J53","v":0},"(select)",null,null,0,0,0,"external","Historical Average, GDP deflator in U.S. dollars (in percent)","Growth Rate (in percent)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Baseline - external'!N72","v":{"$error":"#DIV/0!"}}]
["NGDP_D_PCH_STD",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J54","v":0},"(select)",null,null,0,0,0,"external","GDP deflator, Standard Deviation","Standard Deviation","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Baseline - external'!P72","v":{"$error":"#DIV/0!"}}]
["BX_PCH_AVG",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J55","v":0},"(select)",null,null,0,0,0,"external","Export growth (US dollar terms, in percent), Historical Average","Growth Rate (in percent)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Baseline - external'!N73","v":{"$error":"#DIV/0!"}}]
["BX_PCH_STD",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J56","v":0},"(select)",null,null,0,0,0,"external","Export growth (US dollar terms, in percent), Standard Deviation","Standard Deviation","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Baseline - external'!P73","v":{"$error":"#DIV/0!"}}]
["BTR_AVG_GDP",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J57","v":0},"(select)",null,null,0,0,0,"external","Net transfers (in percent of GDP), Historical Average","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Baseline - external'!N74","v":{"$error":"#DIV/0!"}}]
["BTR_GDP_STD",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J58","v":0},"(select)",null,null,0,0,0,"external","Net transfers (in percent of GDP), Standard Deviation","Standard Deviation","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Baseline - external'!P74","v":{"$error":"#DIV/0!"}}]
["BKFNDC_AVG_GDP",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J59","v":0},"(select)",null,null,0,0,0,"external","Net non-debt creating flows (FDI) to GDP ratio, Historical Average","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Baseline - external'!N75","v":{"$error":"#DIV/0!"}}]
["BKFNDC_GDP_STD",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J60","v":0},"(select)",null,null,0,0,0,"external","Net non-debt creating flows (FDI) to GDP ratio, Standard Deviation","Standard Deviation","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Baseline - external'!P75","v":{"$error":"#DIV/0!"}}]
["MLTD",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J61","v":0},"(select)",null,null,0,0,0,"external","Total new MLT disbursements (billions of U.S. dollars)","US Dollar","Billions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(Ext_Debt_Data!F118),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!F118/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!F118,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!G118),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!G118/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!G118,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!H118),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!H118/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!H118,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!I118),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!I118/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!I118,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!J118),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!J118/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!J118,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!K118),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!K118/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!K118,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!L118),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!L118/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!L118,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!M118),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!M118/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!M118,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!N118),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!N118/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!N118,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!O118),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!O118/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!O118,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!P118),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!P118/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!P118,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!Q118),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!Q118/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!Q118,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!R118),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!R118/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!R118,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!S118),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!S118/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!S118,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!T118),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!T118/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!T118,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!U118),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!U118/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!U118,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!V118),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!V118/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!V118,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!W118),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!W118/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!W118,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!X118),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!X118/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!X118,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!Y118),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!Y118/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!Y118,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!Z118),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!Z118/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!Z118,\"Check scale\")),\"…\")","v":"…"}]
["MLTD_NPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J62","v":0},"(select)",null,null,0,0,0,"external","NPV of new disbursements (billions of U.S. dollars)","US Dollar","Billions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(Ext_Debt_Data!F387),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!F387/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!F387,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!G387),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!G387/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!G387,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!H387),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!H387/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!H387,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!I387),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!I387/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!I387,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!J387),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!J387/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!J387,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!K387),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!K387/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!K387,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!L387),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!L387/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!L387,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!M387),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!M387/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!M387,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!N387),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!N387/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!N387,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!O387),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!O387/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!O387,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!P387),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!P387/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!P387,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!Q387),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!Q387/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!Q387,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!R387),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!R387/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!R387,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!S387),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!S387/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!S387,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!T387),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!T387/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!T387,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!U387),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!U387/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!U387,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!V387),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!V387/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!V387,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!W387),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!W387/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!W387,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!X387),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!X387/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!X387,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!Y387),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!Y387/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!Y387,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!Z387),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!Z387/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!Z387,\"Check scale\")),\"…\")","v":"…"}]
["MLTD_GE",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J63","v":0},"(select)",null,null,0,0,0,"external","Grant element of new disbursement (in percent)","Percent","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Ext_Debt_Data!F388","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!G388","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!H388","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!I388","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!J388","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!K388","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!L388","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!M388","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!N388","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!O388","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!P388","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!Q388","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!R388","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!S388","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!T388","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!U388","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!V388","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!W388","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!X388","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!Y388","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!Z388","v":{"$error":"#DIV/0!"}}]
["MLTD_G",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J64","v":0},"(select)",null,null,0,0,0,"external","Grant implicit in new disbursements (billions of U.S. dollars)","US Dollar","Billions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(Ext_Debt_Data!F389),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!F389/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!F389,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!G389),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!G389/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!G389,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!H389),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!H389/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!H389,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!I389),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!I389/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!I389,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!J389),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!J389/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!J389,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!K389),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!K389/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!K389,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!L389),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!L389/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!L389,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!M389),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!M389/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!M389,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!N389),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!N389/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!N389,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!O389),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!O389/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!O389,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!P389),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!P389/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!P389,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!Q389),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!Q389/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!Q389,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!R389),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!R389/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!R389,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!S389),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!S389/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!S389,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!T389),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!T389/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!T389,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!U389),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!U389/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!U389,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!V389),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!V389/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!V389,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!W389),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!W389/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!W389,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!X389),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!X389/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!X389,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!Y389),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!Y389/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!Y389,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!Z389),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!Z389/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!Z389,\"Check scale\")),\"…\")","v":"…"}]
["FID_AVG",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J65","v":0},"(select)",null,null,0,0,0,"external","Average discount rate (in percent)","Percent","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Ext_Debt_Data!F390","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!G390","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!H390","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!I390","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!J390","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!K390","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!L390","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!M390","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!N390","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!O390","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!P390","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!Q390","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!R390","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!S390","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!T390","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!U390","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!V390","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!W390","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!X390","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!Y390","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!Z390","v":{"$error":"#DIV/0!"}}]
["DGDPBEPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J66","v":0},"(select)",null,null,0,0,0,"external","PV of Debt-to-GDP Ratio, Baseline external","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Baseline - external'!N35","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!O35","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!P35","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Q35","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!R35","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!S35","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!T35","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!U35","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!V35","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!W35","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!X35","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Y35","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Z35","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AA35","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AB35","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AC35","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AD35","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AE35","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AF35","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AG35","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AH35","v":{"$error":"#DIV/0!"}}]
["DGDP_A1EPV",{"$f":"$B$2","v":278},{"$f":"$C$2","v":0},{"$f":"$D$2","v":0},{"$f":"$E$2","v":0},{"$f":"$F$2","v":"CP"},{"$f":"$G$2","v":"Nicaragua"},{"$f":"$H$2","v":"00:00:00"},{"$f":"$I$2","v":2019},{"$f":"J67","v":0},{"$f":"$K$2","v":"(select)"},null,null,{"$f":"N67","v":0},{"$f":"O67","v":0},{"$f":"P67","v":0},"external","PV of Debt-to-GDP Ratio, Key variables at their historical averages, A1 external","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1_historical_ext!D35","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!E35","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!F35","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!G35","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!H35","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!I35","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!J35","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!K35","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!L35","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!M35","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!N35","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!O35","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!P35","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!Q35","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!R35","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!S35","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!T35","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!U35","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!V35","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!W35","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!X35","v":{"$error":"#DIV/0!"}}]
["DGDP_A2EPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,0,"(select)",null,null,0,0,0,"external","PV of Debt-to-GDP Ratio, New public sector loans on less favorable terms, A2 external"]
["DGDP_B1EPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J69","v":0},"(select)",null,null,0,0,0,"external","PV of Debt-to-GDP Ratio, Real GDP growth is at historical average minus one standard deviation, B1 external","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B1_GDP_ext!D35","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!E35","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!F35","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!G35","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!H35","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!I35","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!J35","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!K35","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!L35","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!M35","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!N35","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!O35","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!P35","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!Q35","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!R35","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!S35","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!T35","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!U35","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!V35","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!W35","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!X35","v":{"$error":"#DIV/0!"}}]
["DGDP_B2EPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J70","v":0},"(select)",null,null,0,0,0,"external","PV of Debt-to-GDP Ratio, Export value growth at historical average minus one standard deviation, B2 external","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B3_Exports_ext!D35","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!E35","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!F35","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!G35","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!H35","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!I35","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!J35","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!K35","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!L35","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!M35","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!N35","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!O35","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!P35","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!Q35","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!R35","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!S35","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!T35","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!U35","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!V35","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!W35","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!X35","v":{"$error":"#DIV/0!"}}]
["DGDP_B3EPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J71","v":0},"(select)",null,null,0,0,0,"external","PV of Debt-to-GDP Ratio, US dollar GDP deflator at historical average minus one standard deviation, B3 external","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["DGDP_B4EPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J72","v":0},"(select)",null,null,0,0,0,"external","PV of Debt-to-GDP Ratio, Net non-debt creating flows at historical average minus one standard deviation, B4 external","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'B4_other flows_ext'!D35","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!E35","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!F35","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!G35","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!H35","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!I35","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!J35","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!K35","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!L35","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!M35","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!N35","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!O35","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!P35","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!Q35","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!R35","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!S35","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!T35","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!U35","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!V35","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!W35","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!X35","v":{"$error":"#DIV/0!"}}]
["DGDP_B5EPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J73","v":0},"(select)",null,null,0,0,0,"external","PV of Debt-to-GDP Ratio, Combination of B1-B5 using one-half standard deviation shocks, B6 external","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'B6_Combo_non-mkt_ext'!D35","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!E35","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!F35","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!G35","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!H35","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!I35","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!J35","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!K35","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!L35","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!M35","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!N35","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!O35","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!P35","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!Q35","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!R35","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!S35","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!T35","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!U35","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!V35","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!W35","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!X35","v":{"$error":"#DIV/0!"}}]
["DGDP_B6EPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J74","v":0},"(select)",null,null,0,0,0,"external","PV of Debt-to-GDP Ratio, One-time 30 percent nominal depreciation relative to the baseline, B6 external","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B5_depreciation_ext!D35","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!E35","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!F35","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!G35","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!H35","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!I35","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!J35","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!K35","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!L35","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!M35","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!N35","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!O35","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!P35","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!Q35","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!R35","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!S35","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!T35","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!U35","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!V35","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!W35","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!X35","v":{"$error":"#DIV/0!"}}]
["DBXBEPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J75","v":0},"(select)",null,null,0,0,0,"external","PV of Debt-to-Exports Ratio, Baseline external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Baseline - external'!N36","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!O36","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!P36","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Q36","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!R36","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!S36","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!T36","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!U36","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!V36","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!W36","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!X36","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Y36","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Z36","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AA36","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AB36","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AC36","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AD36","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AE36","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AF36","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AG36","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AH36","v":{"$error":"#DIV/0!"}}]
["DBX_A1EPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J76","v":0},"(select)",null,null,0,0,0,"external","PV of Debt-to-Exports Ratio, Key variables at their historical averages, A1 external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1_historical_ext!D36","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!E36","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!F36","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!G36","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!H36","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!I36","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!J36","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!K36","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!L36","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!M36","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!N36","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!O36","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!P36","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!Q36","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!R36","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!S36","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!T36","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!U36","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!V36","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!W36","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!X36","v":{"$error":"#DIV/0!"}}]
["DBX_A2EPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J77","v":0},"(select)",null,null,0,0,0,"external","PV of Debt-to-Exports Ratio, New public sector loans on less favorable terms, A2 external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["DBX_B1EPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J78","v":0},"(select)",null,null,0,0,0,"external","PV of Debt-to-Exports Ratio, Real GDP growth at historical average minus one standard deviation, B1 external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B1_GDP_ext!D36","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!E36","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!F36","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!G36","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!H36","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!I36","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!J36","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!K36","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!L36","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!M36","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!N36","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!O36","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!P36","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!Q36","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!R36","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!S36","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!T36","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!U36","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!V36","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!W36","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!X36","v":{"$error":"#DIV/0!"}}]
["DBX_B2EPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J79","v":0},"(select)",null,null,0,0,0,"external","PV of Debt-to-Exports Ratio, Export value growth at historical average minus one standard deviation, B2 external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B3_Exports_ext!D36","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!E36","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!F36","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!G36","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!H36","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!I36","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!J36","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!K36","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!L36","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!M36","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!N36","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!O36","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!P36","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!Q36","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!R36","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!S36","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!T36","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!U36","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!V36","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!W36","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!X36","v":{"$error":"#DIV/0!"}}]
["DBX_B3EPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J80","v":0},"(select)",null,null,0,0,0,"external","PV of Debt-to-Exports Ratio, US dollar GDP deflator at historical average minus one standard deviation, B3 external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["DBX_B4EPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J81","v":0},"(select)",null,null,0,0,0,"external","PV of Debt-to-Exports Ratio, Net non-debt creating flows at historical average minus one standard deviation, B4 external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'B4_other flows_ext'!D36","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!E36","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!F36","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!G36","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!H36","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!I36","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!J36","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!K36","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!L36","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!M36","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!N36","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!O36","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!P36","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!Q36","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!R36","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!S36","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!T36","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!U36","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!V36","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!W36","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!X36","v":{"$error":"#DIV/0!"}}]
["DBX_B5EPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J82","v":0},"(select)",null,null,0,0,0,"external","PV of Debt-to-Exports Ratio, Combination of B1-B4 using one-half standard deviation shocks, B5 external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'B6_Combo_non-mkt_ext'!D36","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!E36","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!F36","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!G36","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!H36","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!I36","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!J36","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!K36","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!L36","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!M36","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!N36","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!O36","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!P36","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!Q36","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!R36","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!S36","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!T36","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!U36","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!V36","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!W36","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!X36","v":{"$error":"#DIV/0!"}}]
["DBX_B6EPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J83","v":0},"(select)",null,null,0,0,0,"external","PV of Debt-to-Exports Ratio, One-time 30 percent nominal depreciation relative to the baseline, B6 external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B5_depreciation_ext!D36","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!E36","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!F36","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!G36","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!H36","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!I36","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!J36","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!K36","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!L36","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!M36","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!N36","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!O36","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!P36","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!Q36","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!R36","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!S36","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!T36","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!U36","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!V36","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!W36","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!X36","v":{"$error":"#DIV/0!"}}]
["DGGRBEPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J84","v":0},"(select)",null,null,0,0,0,"external","PV of Debt-to-Revenue Ratio, Baseline external","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Baseline - external'!N37","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!O37","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!P37","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Q37","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!R37","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!S37","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!T37","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!U37","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!V37","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!W37","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!X37","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Y37","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!Z37","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AA37","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AB37","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AC37","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AD37","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AE37","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AF37","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AG37","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - external'!AH37","v":{"$error":"#DIV/0!"}}]
["DGGR_A1EPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J85","v":0},"(select)",null,null,0,0,0,"external","PV of Debt-to-Revenue Ratio, Key variables at their historical averages, A1 external","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1_historical_ext!D37","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!E37","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!F37","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!G37","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!H37","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!I37","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!J37","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!K37","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!L37","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!M37","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!N37","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!O37","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!P37","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!Q37","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!R37","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!S37","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!T37","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!U37","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!V37","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!W37","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!X37","v":{"$error":"#DIV/0!"}}]
["DGGR_A2EPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J86","v":0},"(select)",null,null,0,0,0,"external","PV of Debt-to-Revenue Ratio, New public sector loans on less favorable terms, A2 external","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["DGGR_B1EPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J87","v":0},"(select)",null,null,0,0,0,"external","PV of Debt-to-Revenue Ratio, Real GDP growth is at historical average minus one standard deviations, B1 external","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B1_GDP_ext!D37","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!E37","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!F37","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!G37","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!H37","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!I37","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!J37","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!K37","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!L37","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!M37","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!N37","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!O37","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!P37","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!Q37","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!R37","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!S37","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!T37","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!U37","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!V37","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!W37","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!X37","v":{"$error":"#DIV/0!"}}]
["DGGR_B2EPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J88","v":0},"(select)",null,null,0,0,0,"external","PV of Debt-to-Revenue Ratio, Export value growth at historical average minus one standard deviation, B2 external","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B3_Exports_ext!D37","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!E37","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!F37","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!G37","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!H37","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!I37","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!J37","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!K37","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!L37","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!M37","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!N37","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!O37","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!P37","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!Q37","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!R37","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!S37","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!T37","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!U37","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!V37","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!W37","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!X37","v":{"$error":"#DIV/0!"}}]
["DGGR_B3EPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J89","v":0},"(select)",null,null,0,0,0,"external","PV of Debt-to-Revenue Ratio, US dollar GDP deflator at historical average minus one standard deviation, B3 external","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["DGGR_B4EPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J90","v":0},"(select)",null,null,0,0,0,"external","PV of Debt-to-Revenue Ratio, Net non-debt creating flows at historical average minus one standard deviation, B4 external","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'B4_other flows_ext'!D37","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!E37","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!F37","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!G37","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!H37","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!I37","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!J37","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!K37","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!L37","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!M37","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!N37","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!O37","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!P37","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!Q37","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!R37","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!S37","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!T37","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!U37","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!V37","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!W37","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!X37","v":{"$error":"#DIV/0!"}}]
["DGGR_B5EPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J91","v":0},"(select)",null,null,0,0,0,"external","PV of Debt-to-Revenue Ratio, Combination of B1-B4 using one-half standard deviation shocks, B5 external","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'B6_Combo_non-mkt_ext'!D37","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!E37","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!F37","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!G37","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!H37","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!I37","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!J37","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!K37","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!L37","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!M37","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!N37","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!O37","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!P37","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!Q37","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!R37","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!S37","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!T37","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!U37","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!V37","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!W37","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!X37","v":{"$error":"#DIV/0!"}}]
["DGGR_B6EPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J92","v":0},"(select)",null,null,0,0,0,"external","PV of Debt-to-Revenue Ratio, One-time 30 percent nominal depreciation relative to the baseline, B6 external","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B5_depreciation_ext!D37","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!E37","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!F37","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!G37","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!H37","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!I37","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!J37","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!K37","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!L37","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!M37","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!N37","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!O37","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!P37","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!Q37","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!R37","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!S37","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!T37","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!U37","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!V37","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!W37","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!X37","v":{"$error":"#DIV/0!"}}]
["DSBXBE",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J93","v":0},"(select)",null,null,0,0,0,"external","Debt Service-to-Exports Ratio, Baseline external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Baseline - external'!N39","v":"..."},{"$f":"'Baseline - external'!O39","v":"..."},{"$f":"'Baseline - external'!P39","v":"..."},{"$f":"'Baseline - external'!Q39","v":"..."},{"$f":"'Baseline - external'!R39","v":"..."},{"$f":"'Baseline - external'!S39","v":"..."},{"$f":"'Baseline - external'!T39","v":"..."},{"$f":"'Baseline - external'!U39","v":"..."},{"$f":"'Baseline - external'!V39","v":"..."},{"$f":"'Baseline - external'!W39","v":"..."},{"$f":"'Baseline - external'!X39","v":"..."},{"$f":"'Baseline - external'!Y39","v":"..."},{"$f":"'Baseline - external'!Z39","v":"..."},{"$f":"'Baseline - external'!AA39","v":"..."},{"$f":"'Baseline - external'!AB39","v":"..."},{"$f":"'Baseline - external'!AC39","v":"..."},{"$f":"'Baseline - external'!AD39","v":"..."},{"$f":"'Baseline - external'!AE39","v":"..."},{"$f":"'Baseline - external'!AF39","v":"..."},{"$f":"'Baseline - external'!AG39","v":"..."},{"$f":"'Baseline - external'!AH39","v":"..."}]
["DSBX_A1E",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J94","v":0},"(select)",null,null,0,0,0,"external","Debt Service-to-Exports Ratio, Key variables at their historical averages, A1 external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1_historical_ext!D39","v":"..."},{"$f":"A1_historical_ext!E39","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!F39","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!G39","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!H39","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!I39","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!J39","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!K39","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!L39","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!M39","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!N39","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!O39","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!P39","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!Q39","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!R39","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!S39","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!T39","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!U39","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!V39","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!W39","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!X39","v":{"$error":"#DIV/0!"}}]
["DSBX_A2E",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J95","v":0},"(select)",null,null,0,0,0,"external","Debt Service-to-Exports Ratio, New public sector loans on less favorable terms, A2 external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["DSBX_B1E",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J96","v":0},"(select)",null,null,0,0,0,"external","Debt Service-to-Exports Ratio, Real GDP growth at historical average minus one standard deviation, B1 external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B1_GDP_ext!D39","v":"..."},{"$f":"B1_GDP_ext!E39","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!F39","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!G39","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!H39","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!I39","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!J39","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!K39","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!L39","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!M39","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!N39","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!O39","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!P39","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!Q39","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!R39","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!S39","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!T39","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!U39","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!V39","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!W39","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!X39","v":{"$error":"#DIV/0!"}}]
["DSBX_B2E",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J97","v":0},"(select)",null,null,0,0,0,"external","Debt Service-to-Exports Ratio, Export value growth at historical average minus one standard deviation, B2 external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B3_Exports_ext!D39","v":"..."},{"$f":"B3_Exports_ext!E39","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!F39","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!G39","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!H39","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!I39","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!J39","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!K39","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!L39","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!M39","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!N39","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!O39","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!P39","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!Q39","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!R39","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!S39","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!T39","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!U39","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!V39","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!W39","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!X39","v":{"$error":"#DIV/0!"}}]
["DSBX_B3E",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J98","v":0},"(select)",null,null,0,0,0,"external","Debt Service-to-Exports Ratio, US dollar GDP deflator at historical average minus one standard deviation, B3 external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["DSBX_B4E",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J99","v":0},"(select)",null,null,0,0,0,"external","Debt Service-to-Exports Ratio, Net non-debt creating flows at historical average minus one standard deviation, B4 external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'B4_other flows_ext'!D39","v":"..."},{"$f":"'B4_other flows_ext'!E39","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!F39","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!G39","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!H39","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!I39","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!J39","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!K39","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!L39","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!M39","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!N39","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!O39","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!P39","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!Q39","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!R39","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!S39","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!T39","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!U39","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!V39","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!W39","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!X39","v":{"$error":"#DIV/0!"}}]
["DSBX_B5E",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J100","v":0},"(select)",null,null,0,0,0,"external","Debt Service-to-Exports Ratio, Combination of B1-B4 using one-half standard deviation shocks, B5 external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'B6_Combo_non-mkt_ext'!D39","v":"..."},{"$f":"'B6_Combo_non-mkt_ext'!E39","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!F39","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!G39","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!H39","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!I39","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!J39","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!K39","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!L39","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!M39","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!N39","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!O39","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!P39","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!Q39","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!R39","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!S39","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!T39","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!U39","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!V39","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!W39","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!X39","v":{"$error":"#DIV/0!"}}]
["DSBX_B6E",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J101","v":0},"(select)",null,null,0,0,0,"external","Debt Service-to-Exports Ratio, One-time 30 percent nominal depreciation relative to the baseline, B6 external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B5_depreciation_ext!D39","v":"..."},{"$f":"B5_depreciation_ext!E39","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!F39","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!G39","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!H39","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!I39","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!J39","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!K39","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!L39","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!M39","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!N39","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!O39","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!P39","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!Q39","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!R39","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!S39","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!T39","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!U39","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!V39","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!W39","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!X39","v":{"$error":"#DIV/0!"}}]
["DSGGRBE",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J102","v":0},"(select)",null,null,0,0,0,"external","Debt Service-to-Revenue Ratio, Baseline external","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Baseline - external'!N40","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!O40","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!P40","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Q40","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!R40","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!S40","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!T40","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!U40","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!V40","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!W40","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!X40","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Y40","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!Z40","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AA40","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AB40","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AC40","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AD40","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AE40","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AF40","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AG40","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - external'!AH40","v":{"$error":"#VALUE!"}}]
["DSGGR_A1E",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J103","v":0},"(select)",null,null,0,0,0,"external","Debt Service-to-Revenue Ratio, Key variables at their historical averages, A1 external","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1_historical_ext!D40","v":{"$error":"#VALUE!"}},{"$f":"A1_historical_ext!E40","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!F40","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!G40","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!H40","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!I40","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!J40","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!K40","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!L40","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!M40","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!N40","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!O40","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!P40","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!Q40","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!R40","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!S40","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!T40","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!U40","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!V40","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!W40","v":{"$error":"#DIV/0!"}},{"$f":"A1_historical_ext!X40","v":{"$error":"#DIV/0!"}}]
["DSGGR_A2E",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J104","v":0},"(select)",null,null,0,0,0,"external","Debt Service-to-Revenue Ratio, New public sector loans on less favorable terms, A2 external","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["DSGGR_B1E",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J105","v":0},"(select)",null,null,0,0,0,"external","Debt Service-to-Revenue Ratio, Real GDP growth is at historical average minus one standard deviations, B1 external","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B1_GDP_ext!D40","v":{"$error":"#VALUE!"}},{"$f":"B1_GDP_ext!E40","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!F40","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!G40","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!H40","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!I40","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!J40","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!K40","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!L40","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!M40","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!N40","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!O40","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!P40","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!Q40","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!R40","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!S40","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!T40","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!U40","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!V40","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!W40","v":{"$error":"#DIV/0!"}},{"$f":"B1_GDP_ext!X40","v":{"$error":"#DIV/0!"}}]
["DSGGR_B2E",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J106","v":0},"(select)",null,null,0,0,0,"external","Debt Service-to-Revenue Ratio, Export value growth at historical average minus one standard deviation, B2 external","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B3_Exports_ext!D40","v":{"$error":"#VALUE!"}},{"$f":"B3_Exports_ext!E40","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!F40","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!G40","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!H40","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!I40","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!J40","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!K40","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!L40","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!M40","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!N40","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!O40","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!P40","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!Q40","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!R40","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!S40","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!T40","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!U40","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!V40","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!W40","v":{"$error":"#DIV/0!"}},{"$f":"B3_Exports_ext!X40","v":{"$error":"#DIV/0!"}}]
["DSGGR_B3E",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J107","v":0},"(select)",null,null,0,0,0,"external","Debt Service-to-Revenue Ratio, US dollar GDP deflator at historical average minus one standard deviation, B3 external","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["DSGGR_B4E",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J108","v":0},"(select)",null,null,0,0,0,"external","Debt Service-to-Revenue Ratio, Net non-debt creating flows at historical average minus one standard deviation, B4 external","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'B4_other flows_ext'!D40","v":{"$error":"#VALUE!"}},{"$f":"'B4_other flows_ext'!E40","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!F40","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!G40","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!H40","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!I40","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!J40","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!K40","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!L40","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!M40","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!N40","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!O40","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!P40","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!Q40","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!R40","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!S40","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!T40","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!U40","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!V40","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!W40","v":{"$error":"#DIV/0!"}},{"$f":"'B4_other flows_ext'!X40","v":{"$error":"#DIV/0!"}}]
["DSGGR_B5E",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J109","v":0},"(select)",null,null,0,0,0,"external","Debt Service-to-Revenue Ratio, Combination of B1-B4 using one-half standard deviation shocks, B5 external","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'B6_Combo_non-mkt_ext'!D40","v":{"$error":"#VALUE!"}},{"$f":"'B6_Combo_non-mkt_ext'!E40","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!F40","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!G40","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!H40","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!I40","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!J40","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!K40","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!L40","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!M40","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!N40","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!O40","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!P40","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!Q40","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!R40","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!S40","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!T40","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!U40","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!V40","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!W40","v":{"$error":"#DIV/0!"}},{"$f":"'B6_Combo_non-mkt_ext'!X40","v":{"$error":"#DIV/0!"}}]
["DSGGR_B6E",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J110","v":0},"(select)",null,null,0,0,0,"external","Debt Service-to-Revenue Ratio, One-time 30 percent nominal depreciation relative to the baseline, B6 external","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B5_depreciation_ext!D40","v":{"$error":"#VALUE!"}},{"$f":"B5_depreciation_ext!E40","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!F40","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!G40","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!H40","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!I40","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!J40","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!K40","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!L40","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!M40","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!N40","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!O40","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!P40","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!Q40","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!R40","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!S40","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!T40","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!U40","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!V40","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!W40","v":{"$error":"#DIV/0!"}},{"$f":"B5_depreciation_ext!X40","v":{"$error":"#DIV/0!"}}]
["DU_GDP",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J111","v":0},"(select)",null,null,0,0,0,"fiscal","Public sector debt (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D12","v":"..."},{"$f":"'Baseline - public'!E12","v":"..."},{"$f":"'Baseline - public'!F12","v":"..."},{"$f":"'Baseline - public'!G12","v":"..."},{"$f":"'Baseline - public'!H12","v":"..."},{"$f":"'Baseline - public'!I12","v":"..."},{"$f":"'Baseline - public'!J12","v":"..."},{"$f":"'Baseline - public'!K12","v":"..."},{"$f":"'Baseline - public'!L12","v":"..."},{"$f":"'Baseline - public'!M12","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!N12","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!O12","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!P12","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!Q12","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!R12","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!S12","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!T12","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!U12","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!V12","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!W12","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!X12","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!Y12","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!Z12","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AA12","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AB12","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AC12","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AD12","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AE12","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AF12","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AG12","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AH12","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AI12","v":{"$error":"#DIV/0!"}}]
["DU_FC_GDP",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J112","v":0},"(select)",null,null,0,0,0,"fiscal","Public sector debt o/w foreign-currency denominated (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D14","v":"..."},{"$f":"'Baseline - public'!E14","v":"..."},{"$f":"'Baseline - public'!F14","v":"..."},{"$f":"'Baseline - public'!G14","v":"..."},{"$f":"'Baseline - public'!H14","v":"..."},{"$f":"'Baseline - public'!I14","v":"..."},{"$f":"'Baseline - public'!J14","v":"..."},{"$f":"'Baseline - public'!K14","v":"..."},{"$f":"'Baseline - public'!L14","v":"..."},{"$f":"'Baseline - public'!M14","v":"..."},{"$f":"'Baseline - public'!N14","v":"..."},{"$f":"'Baseline - public'!O14","v":"..."},{"$f":"'Baseline - public'!P14","v":"..."},{"$f":"'Baseline - public'!Q14","v":"..."},{"$f":"'Baseline - public'!R14","v":"..."},{"$f":"'Baseline - public'!S14","v":"..."},{"$f":"'Baseline - public'!T14","v":"..."},{"$f":"'Baseline - public'!U14","v":"..."},{"$f":"'Baseline - public'!V14","v":"..."},{"$f":"'Baseline - public'!W14","v":"..."},{"$f":"'Baseline - public'!X14","v":"..."},{"$f":"'Baseline - public'!Y14","v":"..."},{"$f":"'Baseline - public'!Z14","v":"..."},{"$f":"'Baseline - public'!AA14","v":"..."},{"$f":"'Baseline - public'!AB14","v":"..."},{"$f":"'Baseline - public'!AC14","v":"..."},{"$f":"'Baseline - public'!AD14","v":"..."},{"$f":"'Baseline - public'!AE14","v":"..."},{"$f":"'Baseline - public'!AF14","v":"..."},{"$f":"'Baseline - public'!AG14","v":"..."},{"$f":"'Baseline - public'!AH14","v":"..."},{"$f":"'Baseline - public'!AI14","v":"..."}]
["DU_LCH_GDP",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J113","v":0},"(select)",null,null,0,0,0,"fiscal","Change in public sector debt (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D21","v":0},{"$f":"'Baseline - public'!E21","v":"…"},{"$f":"'Baseline - public'!F21","v":"…"},{"$f":"'Baseline - public'!G21","v":"…"},{"$f":"'Baseline - public'!H21","v":"…"},{"$f":"'Baseline - public'!I21","v":"…"},{"$f":"'Baseline - public'!J21","v":"…"},{"$f":"'Baseline - public'!K21","v":"…"},{"$f":"'Baseline - public'!L21","v":"…"},{"$f":"'Baseline - public'!M21","v":"…"},{"$f":"'Baseline - public'!N21","v":"…"},{"$f":"'Baseline - public'!O21","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!P21","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!Q21","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!R21","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!S21","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!T21","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!U21","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!V21","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!W21","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!X21","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!Y21","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!Z21","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AA21","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AB21","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AC21","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AD21","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AE21","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AF21","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AG21","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AH21","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AI21","v":{"$error":"#DIV/0!"}}]
["DUODCF_GDP",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J114","v":0},"(select)",null,null,0,0,0,"fiscal","Identified debt-creating flows (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D22","v":0},{"$f":"'Baseline - public'!E22","v":"…"},{"$f":"'Baseline - public'!F22","v":"…"},{"$f":"'Baseline - public'!G22","v":"…"},{"$f":"'Baseline - public'!H22","v":"…"},{"$f":"'Baseline - public'!I22","v":"…"},{"$f":"'Baseline - public'!J22","v":"…"},{"$f":"'Baseline - public'!K22","v":"…"},{"$f":"'Baseline - public'!L22","v":"…"},{"$f":"'Baseline - public'!M22","v":"…"},{"$f":"'Baseline - public'!N22","v":"…"},{"$f":"'Baseline - public'!O22","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!P22","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!Q22","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!R22","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!S22","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!T22","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!U22","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!V22","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!W22","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!X22","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!Y22","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!Z22","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AA22","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AB22","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AC22","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AD22","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AE22","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AF22","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AG22","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AH22","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AI22","v":{"$error":"#VALUE!"}}]
["PB_GDP",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J115","v":0},"(select)",null,null,0,0,0,"fiscal","Primary deficit (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D23","v":"…"},{"$f":"'Baseline - public'!E23","v":"…"},{"$f":"'Baseline - public'!F23","v":"…"},{"$f":"'Baseline - public'!G23","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!H23","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!I23","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!J23","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!K23","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!L23","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!M23","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!N23","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!O23","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!P23","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!Q23","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!R23","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!S23","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!T23","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!U23","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!V23","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!W23","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!X23","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!Y23","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!Z23","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AA23","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AB23","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AC23","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AD23","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AE23","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AF23","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AG23","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AH23","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AI23","v":{"$error":"#VALUE!"}}]
["GGR_GDP",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J116","v":0},"(select)",null,null,0,0,0,"fiscal","Revenue and grants (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D24","v":"..."},{"$f":"'Baseline - public'!E24","v":"..."},{"$f":"'Baseline - public'!F24","v":"..."},{"$f":"'Baseline - public'!G24","v":"..."},{"$f":"'Baseline - public'!H24","v":"..."},{"$f":"'Baseline - public'!I24","v":"..."},{"$f":"'Baseline - public'!J24","v":"..."},{"$f":"'Baseline - public'!K24","v":"..."},{"$f":"'Baseline - public'!L24","v":"..."},{"$f":"'Baseline - public'!M24","v":"..."},{"$f":"'Baseline - public'!N24","v":"..."},{"$f":"'Baseline - public'!O24","v":"..."},{"$f":"'Baseline - public'!P24","v":"..."},{"$f":"'Baseline - public'!Q24","v":"..."},{"$f":"'Baseline - public'!R24","v":"..."},{"$f":"'Baseline - public'!S24","v":"..."},{"$f":"'Baseline - public'!T24","v":"..."},{"$f":"'Baseline - public'!U24","v":"..."},{"$f":"'Baseline - public'!V24","v":"..."},{"$f":"'Baseline - public'!W24","v":"..."},{"$f":"'Baseline - public'!X24","v":"..."},{"$f":"'Baseline - public'!Y24","v":"..."},{"$f":"'Baseline - public'!Z24","v":"..."},{"$f":"'Baseline - public'!AA24","v":"..."},{"$f":"'Baseline - public'!AB24","v":"..."},{"$f":"'Baseline - public'!AC24","v":"..."},{"$f":"'Baseline - public'!AD24","v":"..."},{"$f":"'Baseline - public'!AE24","v":"..."},{"$f":"'Baseline - public'!AF24","v":"..."},{"$f":"'Baseline - public'!AG24","v":"..."},{"$f":"'Baseline - public'!AH24","v":"..."},{"$f":"'Baseline - public'!AI24","v":"..."}]
["GGRG_GDP",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J117","v":0},"(select)",null,null,0,0,0,"fiscal","Revenue and grants of which: grants (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D25","v":"..."},{"$f":"'Baseline - public'!E25","v":"..."},{"$f":"'Baseline - public'!F25","v":"..."},{"$f":"'Baseline - public'!G25","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!H25","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!I25","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!J25","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!K25","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!L25","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!M25","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!N25","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!O25","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!P25","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!Q25","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!R25","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!S25","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!T25","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!U25","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!V25","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!W25","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!X25","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!Y25","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!Z25","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AA25","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AB25","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AC25","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AD25","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AE25","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AF25","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AG25","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AH25","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AI25","v":{"$error":"#DIV/0!"}}]
["PE_GDP",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J118","v":0},"(select)",null,null,0,0,0,"fiscal","Primary (noninterest) expenditure (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D26","v":"..."},{"$f":"'Baseline - public'!E26","v":"..."},{"$f":"'Baseline - public'!F26","v":"..."},{"$f":"'Baseline - public'!G26","v":"..."},{"$f":"'Baseline - public'!H26","v":"..."},{"$f":"'Baseline - public'!I26","v":"..."},{"$f":"'Baseline - public'!J26","v":"..."},{"$f":"'Baseline - public'!K26","v":"..."},{"$f":"'Baseline - public'!L26","v":"..."},{"$f":"'Baseline - public'!M26","v":"..."},{"$f":"'Baseline - public'!N26","v":"..."},{"$f":"'Baseline - public'!O26","v":"..."},{"$f":"'Baseline - public'!P26","v":"..."},{"$f":"'Baseline - public'!Q26","v":"..."},{"$f":"'Baseline - public'!R26","v":"..."},{"$f":"'Baseline - public'!S26","v":"..."},{"$f":"'Baseline - public'!T26","v":"..."},{"$f":"'Baseline - public'!U26","v":"..."},{"$f":"'Baseline - public'!V26","v":"..."},{"$f":"'Baseline - public'!W26","v":"..."},{"$f":"'Baseline - public'!X26","v":"..."},{"$f":"'Baseline - public'!Y26","v":"..."},{"$f":"'Baseline - public'!Z26","v":"..."},{"$f":"'Baseline - public'!AA26","v":"..."},{"$f":"'Baseline - public'!AB26","v":"..."},{"$f":"'Baseline - public'!AC26","v":"..."},{"$f":"'Baseline - public'!AD26","v":"..."},{"$f":"'Baseline - public'!AE26","v":"..."},{"$f":"'Baseline - public'!AF26","v":"..."},{"$f":"'Baseline - public'!AG26","v":"..."},{"$f":"'Baseline - public'!AH26","v":"..."},{"$f":"'Baseline - public'!AI26","v":"..."}]
["DD_A_GDP",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J119","v":0},"(select)",null,null,0,0,0,"fiscal","Automatic debt dynamics (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D27","v":0},{"$f":"'Baseline - public'!E27","v":"…"},{"$f":"'Baseline - public'!F27","v":"…"},{"$f":"'Baseline - public'!G27","v":"…"},{"$f":"'Baseline - public'!H27","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!I27","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!J27","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!K27","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!L27","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!M27","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!N27","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!O27","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!P27","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!Q27","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!R27","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!S27","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!T27","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!U27","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!V27","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!W27","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!X27","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!Y27","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!Z27","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AA27","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AB27","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AC27","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AD27","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AE27","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AF27","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AG27","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AH27","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AI27","v":{"$error":"#VALUE!"}}]
["DUCIRGDPR_GDP",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J120","v":0},"(select)",null,null,0,0,0,"fiscal","Contribution from interest rate/growth differential (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D28","v":0},{"$f":"'Baseline - public'!E28","v":"…"},{"$f":"'Baseline - public'!F28","v":"…"},{"$f":"'Baseline - public'!G28","v":"…"},{"$f":"'Baseline - public'!H28","v":"…"},{"$f":"'Baseline - public'!I28","v":"…"},{"$f":"'Baseline - public'!J28","v":"…"},{"$f":"'Baseline - public'!K28","v":"…"},{"$f":"'Baseline - public'!L28","v":"…"},{"$f":"'Baseline - public'!M28","v":"…"},{"$f":"'Baseline - public'!N28","v":"…"},{"$f":"'Baseline - public'!O28","v":"…"},{"$f":"'Baseline - public'!P28","v":"…"},{"$f":"'Baseline - public'!Q28","v":"…"},{"$f":"'Baseline - public'!R28","v":"…"},{"$f":"'Baseline - public'!S28","v":"…"},{"$f":"'Baseline - public'!T28","v":"…"},{"$f":"'Baseline - public'!U28","v":"…"},{"$f":"'Baseline - public'!V28","v":"…"},{"$f":"'Baseline - public'!W28","v":"…"},{"$f":"'Baseline - public'!X28","v":"…"},{"$f":"'Baseline - public'!Y28","v":"…"},{"$f":"'Baseline - public'!Z28","v":"…"},{"$f":"'Baseline - public'!AA28","v":"…"},{"$f":"'Baseline - public'!AB28","v":"…"},{"$f":"'Baseline - public'!AC28","v":"…"},{"$f":"'Baseline - public'!AD28","v":"…"},{"$f":"'Baseline - public'!AE28","v":"…"},{"$f":"'Baseline - public'!AF28","v":"…"},{"$f":"'Baseline - public'!AG28","v":"…"},{"$f":"'Baseline - public'!AH28","v":"…"},{"$f":"'Baseline - public'!AI28","v":"…"}]
["DUCIR_GDP",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J121","v":0},"(select)",null,null,0,0,0,"fiscal","of which: contribution from average real interest rate (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D29","v":0},{"$f":"'Baseline - public'!E29","v":"…"},{"$f":"'Baseline - public'!F29","v":"…"},{"$f":"'Baseline - public'!G29","v":"…"},{"$f":"'Baseline - public'!H29","v":"…"},{"$f":"'Baseline - public'!I29","v":"…"},{"$f":"'Baseline - public'!J29","v":"…"},{"$f":"'Baseline - public'!K29","v":"…"},{"$f":"'Baseline - public'!L29","v":"…"},{"$f":"'Baseline - public'!M29","v":"…"},{"$f":"'Baseline - public'!N29","v":"…"},{"$f":"'Baseline - public'!O29","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!P29","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!Q29","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!R29","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!S29","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!T29","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!U29","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!V29","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!W29","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!X29","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!Y29","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!Z29","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AA29","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AB29","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AC29","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AD29","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AE29","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AF29","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AG29","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AH29","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AI29","v":{"$error":"#VALUE!"}}]
["DUCGDPR_GDP",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J122","v":0},"(select)",null,null,0,0,0,"fiscal","of which: contribution from real GDP growth (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D30","v":0},{"$f":"'Baseline - public'!E30","v":"…"},{"$f":"'Baseline - public'!F30","v":"…"},{"$f":"'Baseline - public'!G30","v":"…"},{"$f":"'Baseline - public'!H30","v":"…"},{"$f":"'Baseline - public'!I30","v":"…"},{"$f":"'Baseline - public'!J30","v":"…"},{"$f":"'Baseline - public'!K30","v":"…"},{"$f":"'Baseline - public'!L30","v":"…"},{"$f":"'Baseline - public'!M30","v":"…"},{"$f":"'Baseline - public'!N30","v":"…"},{"$f":"'Baseline - public'!O30","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!P30","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!Q30","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!R30","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!S30","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!T30","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!U30","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!V30","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!W30","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!X30","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!Y30","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!Z30","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AA30","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AB30","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AC30","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AD30","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AE30","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AF30","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AG30","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AH30","v":{"$error":"#VALUE!"}},{"$f":"'Baseline - public'!AI30","v":{"$error":"#VALUE!"}}]
["DUCER_GDP",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J123","v":0},"(select)",null,null,0,0,0,"fiscal","Contribution from real exchange rate depreciation (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D31","v":0},{"$f":"'Baseline - public'!E31","v":"…"},{"$f":"'Baseline - public'!F31","v":"…"},{"$f":"'Baseline - public'!G31","v":"…"},{"$f":"'Baseline - public'!H31","v":"…"},{"$f":"'Baseline - public'!I31","v":"…"},{"$f":"'Baseline - public'!J31","v":"…"},{"$f":"'Baseline - public'!K31","v":"…"},{"$f":"'Baseline - public'!L31","v":"…"},{"$f":"'Baseline - public'!M31","v":"…"},{"$f":"'Baseline - public'!N31","v":"…"},{"$f":"'Baseline - public'!O31","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!P31","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!Q31","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!R31","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!S31","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!T31","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!U31","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!V31","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!W31","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!X31","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!Y31","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!Z31","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AA31","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AB31","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AC31","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AD31","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AE31","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AF31","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AG31","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AH31","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AI31","v":{"$error":"#DIV/0!"}}]
["DU1G",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J124","v":0},"(select)",null,null,0,0,0,"fiscal","Denominator = 1+g","NULL","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D32","v":0},{"$f":"'Baseline - public'!E32","v":"…"},{"$f":"'Baseline - public'!F32","v":"…"},{"$f":"'Baseline - public'!G32","v":"…"},{"$f":"'Baseline - public'!H32","v":"…"},{"$f":"'Baseline - public'!I32","v":"…"},{"$f":"'Baseline - public'!J32","v":"…"},{"$f":"'Baseline - public'!K32","v":"…"},{"$f":"'Baseline - public'!L32","v":"…"},{"$f":"'Baseline - public'!M32","v":"…"},{"$f":"'Baseline - public'!N32","v":"…"},{"$f":"'Baseline - public'!O32","v":"…"},{"$f":"'Baseline - public'!P32","v":"…"},{"$f":"'Baseline - public'!Q32","v":"…"},{"$f":"'Baseline - public'!R32","v":"…"},{"$f":"'Baseline - public'!S32","v":"…"},{"$f":"'Baseline - public'!T32","v":"…"},{"$f":"'Baseline - public'!U32","v":"…"},{"$f":"'Baseline - public'!V32","v":"…"},{"$f":"'Baseline - public'!W32","v":"…"},{"$f":"'Baseline - public'!X32","v":"…"},{"$f":"'Baseline - public'!Y32","v":"…"},{"$f":"'Baseline - public'!Z32","v":"…"},{"$f":"'Baseline - public'!AA32","v":"…"},{"$f":"'Baseline - public'!AB32","v":"…"},{"$f":"'Baseline - public'!AC32","v":"…"},{"$f":"'Baseline - public'!AD32","v":"…"},{"$f":"'Baseline - public'!AE32","v":"…"},{"$f":"'Baseline - public'!AF32","v":"…"},{"$f":"'Baseline - public'!AG32","v":"…"},{"$f":"'Baseline - public'!AH32","v":"…"},{"$f":"'Baseline - public'!AI32","v":"…"}]
["DU_OF_GDP",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J125","v":0},"(select)",null,null,0,0,0,"fiscal","Other identified debt-creating flows (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D33","v":0},{"$f":"'Baseline - public'!E33","v":0},{"$f":"'Baseline - public'!F33","v":0},{"$f":"'Baseline - public'!G33","v":0},{"$f":"'Baseline - public'!H33","v":0},{"$f":"'Baseline - public'!I33","v":0},{"$f":"'Baseline - public'!J33","v":0},{"$f":"'Baseline - public'!K33","v":0},{"$f":"'Baseline - public'!L33","v":0},{"$f":"'Baseline - public'!M33","v":0},{"$f":"'Baseline - public'!N33","v":0},{"$f":"'Baseline - public'!O33","v":0},{"$f":"'Baseline - public'!P33","v":0},{"$f":"'Baseline - public'!Q33","v":0},{"$f":"'Baseline - public'!R33","v":0},{"$f":"'Baseline - public'!S33","v":0},{"$f":"'Baseline - public'!T33","v":0},{"$f":"'Baseline - public'!U33","v":0},{"$f":"'Baseline - public'!V33","v":0},{"$f":"'Baseline - public'!W33","v":0},{"$f":"'Baseline - public'!X33","v":0},{"$f":"'Baseline - public'!Y33","v":0},{"$f":"'Baseline - public'!Z33","v":0},{"$f":"'Baseline - public'!AA33","v":0},{"$f":"'Baseline - public'!AB33","v":0},{"$f":"'Baseline - public'!AC33","v":0},{"$f":"'Baseline - public'!AD33","v":0},{"$f":"'Baseline - public'!AE33","v":0},{"$f":"'Baseline - public'!AF33","v":0},{"$f":"'Baseline - public'!AG33","v":0},{"$f":"'Baseline - public'!AH33","v":0},{"$f":"'Baseline - public'!AI33","v":0}]
["GGRP_GDP",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J126","v":0},"(select)",null,null,0,0,0,"fiscal","Privatization receipts (negative) (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D34","v":"…"},{"$f":"'Baseline - public'!E34","v":"…"},{"$f":"'Baseline - public'!F34","v":"…"},{"$f":"'Baseline - public'!G34","v":"…"},{"$f":"'Baseline - public'!H34","v":"…"},{"$f":"'Baseline - public'!I34","v":"…"},{"$f":"'Baseline - public'!J34","v":"…"},{"$f":"'Baseline - public'!K34","v":"…"},{"$f":"'Baseline - public'!L34","v":"…"},{"$f":"'Baseline - public'!M34","v":"…"},{"$f":"'Baseline - public'!N34","v":"…"},{"$f":"'Baseline - public'!O34","v":"…"},{"$f":"'Baseline - public'!P34","v":"…"},{"$f":"'Baseline - public'!Q34","v":"…"},{"$f":"'Baseline - public'!R34","v":"…"},{"$f":"'Baseline - public'!S34","v":"…"},{"$f":"'Baseline - public'!T34","v":"…"},{"$f":"'Baseline - public'!U34","v":"…"},{"$f":"'Baseline - public'!V34","v":"…"},{"$f":"'Baseline - public'!W34","v":"…"},{"$f":"'Baseline - public'!X34","v":"…"},{"$f":"'Baseline - public'!Y34","v":"…"},{"$f":"'Baseline - public'!Z34","v":"…"},{"$f":"'Baseline - public'!AA34","v":"…"},{"$f":"'Baseline - public'!AB34","v":"…"},{"$f":"'Baseline - public'!AC34","v":"…"},{"$f":"'Baseline - public'!AD34","v":"…"},{"$f":"'Baseline - public'!AE34","v":"…"},{"$f":"'Baseline - public'!AF34","v":"…"},{"$f":"'Baseline - public'!AG34","v":"…"},{"$f":"'Baseline - public'!AH34","v":"…"},{"$f":"'Baseline - public'!AI34","v":"…"}]
["GGRCL_GDP",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J127","v":0},"(select)",null,null,0,0,0,"fiscal","Recognition of implicit or contingent liabilities (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D35","v":"…"},{"$f":"'Baseline - public'!E35","v":"…"},{"$f":"'Baseline - public'!F35","v":"…"},{"$f":"'Baseline - public'!G35","v":"…"},{"$f":"'Baseline - public'!H35","v":"…"},{"$f":"'Baseline - public'!I35","v":"…"},{"$f":"'Baseline - public'!J35","v":"…"},{"$f":"'Baseline - public'!K35","v":"…"},{"$f":"'Baseline - public'!L35","v":"…"},{"$f":"'Baseline - public'!M35","v":"…"},{"$f":"'Baseline - public'!N35","v":"…"},{"$f":"'Baseline - public'!O35","v":"…"},{"$f":"'Baseline - public'!P35","v":"…"},{"$f":"'Baseline - public'!Q35","v":"…"},{"$f":"'Baseline - public'!R35","v":"…"},{"$f":"'Baseline - public'!S35","v":"…"},{"$f":"'Baseline - public'!T35","v":"…"},{"$f":"'Baseline - public'!U35","v":"…"},{"$f":"'Baseline - public'!V35","v":"…"},{"$f":"'Baseline - public'!W35","v":"…"},{"$f":"'Baseline - public'!X35","v":"…"},{"$f":"'Baseline - public'!Y35","v":"…"},{"$f":"'Baseline - public'!Z35","v":"…"},{"$f":"'Baseline - public'!AA35","v":"…"},{"$f":"'Baseline - public'!AB35","v":"…"},{"$f":"'Baseline - public'!AC35","v":"…"},{"$f":"'Baseline - public'!AD35","v":"…"},{"$f":"'Baseline - public'!AE35","v":"…"},{"$f":"'Baseline - public'!AF35","v":"…"},{"$f":"'Baseline - public'!AG35","v":"…"},{"$f":"'Baseline - public'!AH35","v":"…"},{"$f":"'Baseline - public'!AI35","v":"…"}]
["GGRDR_GDP",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J128","v":0},"(select)",null,null,0,0,0,"fiscal","Debt relief (HIPC and other) (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D36","v":"…"},{"$f":"'Baseline - public'!E36","v":"…"},{"$f":"'Baseline - public'!F36","v":"…"},{"$f":"'Baseline - public'!G36","v":"…"},{"$f":"'Baseline - public'!H36","v":"…"},{"$f":"'Baseline - public'!I36","v":"…"},{"$f":"'Baseline - public'!J36","v":"…"},{"$f":"'Baseline - public'!K36","v":"…"},{"$f":"'Baseline - public'!L36","v":"…"},{"$f":"'Baseline - public'!M36","v":"…"},{"$f":"'Baseline - public'!N36","v":"…"},{"$f":"'Baseline - public'!O36","v":"…"},{"$f":"'Baseline - public'!P36","v":"…"},{"$f":"'Baseline - public'!Q36","v":"…"},{"$f":"'Baseline - public'!R36","v":"…"},{"$f":"'Baseline - public'!S36","v":"…"},{"$f":"'Baseline - public'!T36","v":"…"},{"$f":"'Baseline - public'!U36","v":"…"},{"$f":"'Baseline - public'!V36","v":"…"},{"$f":"'Baseline - public'!W36","v":"…"},{"$f":"'Baseline - public'!X36","v":"…"},{"$f":"'Baseline - public'!Y36","v":"…"},{"$f":"'Baseline - public'!Z36","v":"…"},{"$f":"'Baseline - public'!AA36","v":"…"},{"$f":"'Baseline - public'!AB36","v":"…"},{"$f":"'Baseline - public'!AC36","v":"…"},{"$f":"'Baseline - public'!AD36","v":"…"},{"$f":"'Baseline - public'!AE36","v":"…"},{"$f":"'Baseline - public'!AF36","v":"…"},{"$f":"'Baseline - public'!AG36","v":"…"},{"$f":"'Baseline - public'!AH36","v":"…"},{"$f":"'Baseline - public'!AI36","v":"…"}]
["GGRO_GDP",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J129","v":0},"(select)",null,null,0,0,0,"fiscal","Other (specify, e.g. bank recapitalization) (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D37","v":" ..."},{"$f":"'Baseline - public'!E37","v":" ..."},{"$f":"'Baseline - public'!F37","v":" ..."},{"$f":"'Baseline - public'!G37","v":" ..."},{"$f":"'Baseline - public'!H37","v":" ..."},{"$f":"'Baseline - public'!I37","v":" ..."},{"$f":"'Baseline - public'!J37","v":" ..."},{"$f":"'Baseline - public'!K37","v":" ..."},{"$f":"'Baseline - public'!L37","v":" ..."},{"$f":"'Baseline - public'!M37","v":" ..."},{"$f":"'Baseline - public'!N37","v":" ..."},{"$f":"'Baseline - public'!O37","v":" .."},{"$f":"'Baseline - public'!P37","v":" .."},{"$f":"'Baseline - public'!Q37","v":" .."},{"$f":"'Baseline - public'!R37","v":" .."},{"$f":"'Baseline - public'!S37","v":" .."},{"$f":"'Baseline - public'!T37","v":" .."},{"$f":"'Baseline - public'!U37","v":" .."},{"$f":"'Baseline - public'!V37","v":" .."},{"$f":"'Baseline - public'!W37","v":" .."},{"$f":"'Baseline - public'!X37","v":" .."},{"$f":"'Baseline - public'!Y37","v":" .."},{"$f":"'Baseline - public'!Z37","v":" .."},{"$f":"'Baseline - public'!AA37","v":" .."},{"$f":"'Baseline - public'!AB37","v":" .."},{"$f":"'Baseline - public'!AC37","v":" .."},{"$f":"'Baseline - public'!AD37","v":" .."},{"$f":"'Baseline - public'!AE37","v":" .."},{"$f":"'Baseline - public'!AF37","v":" .."},{"$f":"'Baseline - public'!AG37","v":" .."},{"$f":"'Baseline - public'!AH37","v":" .."},{"$f":"'Baseline - public'!AI37","v":" .."}]
["GGRR_GDP",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J130","v":0},"(select)",null,null,0,0,0,"fiscal","Residual, including asset changes (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D38","v":0},{"$f":"'Baseline - public'!E38","v":"…"},{"$f":"'Baseline - public'!F38","v":"…"},{"$f":"'Baseline - public'!G38","v":"…"},{"$f":"'Baseline - public'!H38","v":"…"},{"$f":"'Baseline - public'!I38","v":"…"},{"$f":"'Baseline - public'!J38","v":"…"},{"$f":"'Baseline - public'!K38","v":"…"},{"$f":"'Baseline - public'!L38","v":"…"},{"$f":"'Baseline - public'!M38","v":"…"},{"$f":"'Baseline - public'!N38","v":"…"},{"$f":"'Baseline - public'!O38","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!P38","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!Q38","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!R38","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!S38","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!T38","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!U38","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!V38","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!W38","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!X38","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!Y38","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!Z38","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AA38","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AB38","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AC38","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AD38","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AE38","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AF38","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AG38","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AH38","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AI38","v":{"$error":"#DIV/0!"}}]
["DUPV_GDP",{"$f":"$B$2","v":278},{"$f":"$C$2","v":0},{"$f":"$D$2","v":0},{"$f":"$E$2","v":0},{"$f":"$F$2","v":"CP"},{"$f":"$G$2","v":"Nicaragua"},{"$f":"$H$2","v":"00:00:00"},{"$f":"$I$2","v":2019},{"$f":"J131","v":0},{"$f":"$K$2","v":"(select)"},null,null,{"$f":"N131","v":0},{"$f":"O131","v":0},{"$f":"P131","v":0},"fiscal","PV of public sector debt (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D42","v":"..."},{"$f":"'Baseline - public'!E42","v":"..."},{"$f":"'Baseline - public'!F42","v":"..."},{"$f":"'Baseline - public'!G42","v":"..."},{"$f":"'Baseline - public'!H42","v":"..."},{"$f":"'Baseline - public'!I42","v":"..."},{"$f":"'Baseline - public'!J42","v":"..."},{"$f":"'Baseline - public'!K42","v":"..."},{"$f":"'Baseline - public'!L42","v":"..."},{"$f":"'Baseline - public'!M42","v":"..."},{"$f":"'Baseline - public'!N42","v":"..."},{"$f":"'Baseline - public'!O42","v":"..."},{"$f":"'Baseline - public'!P42","v":"..."},{"$f":"'Baseline - public'!Q42","v":"..."},{"$f":"'Baseline - public'!R42","v":"..."},{"$f":"'Baseline - public'!S42","v":"..."},{"$f":"'Baseline - public'!T42","v":"..."},{"$f":"'Baseline - public'!U42","v":"..."},{"$f":"'Baseline - public'!V42","v":"..."},{"$f":"'Baseline - public'!W42","v":"..."},{"$f":"'Baseline - public'!X42","v":"..."},{"$f":"'Baseline - public'!Y42","v":"..."},{"$f":"'Baseline - public'!Z42","v":"..."},{"$f":"'Baseline - public'!AA42","v":"..."},{"$f":"'Baseline - public'!AB42","v":"..."},{"$f":"'Baseline - public'!AC42","v":"..."},{"$f":"'Baseline - public'!AD42","v":"..."},{"$f":"'Baseline - public'!AE42","v":"..."},{"$f":"'Baseline - public'!AF42","v":"..."},{"$f":"'Baseline - public'!AG42","v":"..."},{"$f":"'Baseline - public'!AH42","v":"..."},{"$f":"'Baseline - public'!AI42","v":"..."}]
["DUGFN_GDP",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J132","v":0},"(select)",null,null,0,0,0,"fiscal","Gross financing need (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D47","v":"…"},{"$f":"'Baseline - public'!E47","v":"…"},{"$f":"'Baseline - public'!F47","v":"…"},{"$f":"'Baseline - public'!G47","v":"…"},{"$f":"'Baseline - public'!H47","v":"…"},{"$f":"'Baseline - public'!I47","v":"…"},{"$f":"'Baseline - public'!J47","v":"…"},{"$f":"'Baseline - public'!K47","v":"…"},{"$f":"'Baseline - public'!L47","v":"…"},{"$f":"'Baseline - public'!M47","v":"…"},{"$f":"'Baseline - public'!N47","v":"…"},{"$f":"'Baseline - public'!O47","v":"…"},{"$f":"'Baseline - public'!P47","v":"…"},{"$f":"'Baseline - public'!Q47","v":"…"},{"$f":"'Baseline - public'!R47","v":"…"},{"$f":"'Baseline - public'!S47","v":"…"},{"$f":"'Baseline - public'!T47","v":"…"},{"$f":"'Baseline - public'!U47","v":"…"},{"$f":"'Baseline - public'!V47","v":"…"},{"$f":"'Baseline - public'!W47","v":"…"},{"$f":"'Baseline - public'!X47","v":"…"},{"$f":"'Baseline - public'!Y47","v":"…"},{"$f":"'Baseline - public'!Z47","v":"…"},{"$f":"'Baseline - public'!AA47","v":"…"},{"$f":"'Baseline - public'!AB47","v":"…"},{"$f":"'Baseline - public'!AC47","v":"…"},{"$f":"'Baseline - public'!AD47","v":"…"},{"$f":"'Baseline - public'!AE47","v":"…"},{"$f":"'Baseline - public'!AF47","v":"…"},{"$f":"'Baseline - public'!AG47","v":"…"},{"$f":"'Baseline - public'!AH47","v":"…"},{"$f":"'Baseline - public'!AI47","v":"…"}]
["DUGFND",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J133","v":0},"(select)",null,null,0,0,0,"fiscal","Gross financing need (in billions of US dollars)","US Dollar","Billions",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Baseline - public'!D48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!D48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!D48,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - public'!E48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!E48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!E48,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - public'!F48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!F48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!F48,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - public'!G48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!G48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!G48,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - public'!H48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!H48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!H48,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - public'!I48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!I48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!I48,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - public'!J48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!J48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!J48,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - public'!K48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!K48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!K48,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - public'!L48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!L48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!L48,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - public'!M48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!M48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!M48,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - public'!N48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!N48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!N48,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - public'!O48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!O48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!O48,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - public'!P48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!P48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!P48,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - public'!Q48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!Q48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!Q48,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - public'!R48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!R48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!R48,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - public'!S48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!S48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!S48,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - public'!T48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!T48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!T48,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - public'!U48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!U48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!U48,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - public'!V48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!V48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!V48,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - public'!W48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!W48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!W48,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - public'!X48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!X48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!X48,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - public'!Y48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!Y48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!Y48,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - public'!Z48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!Z48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!Z48,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - public'!AA48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!AA48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!AA48,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - public'!AB48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!AB48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!AB48,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - public'!AC48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!AC48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!AC48,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - public'!AD48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!AD48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!AD48,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - public'!AE48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!AE48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!AE48,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - public'!AF48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!AF48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!AF48,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - public'!AG48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!AG48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!AG48,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - public'!AH48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!AH48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!AH48,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - public'!AI48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!AI48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!AI48,\"Check scale\")),\"…\")","v":"…"}]
["DUGGR_GDP",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J134","v":0},"(select)",null,null,0,0,0,"fiscal","Public sector debt-to-revenue-and-grants ratio  (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D43","v":"…"},{"$f":"'Baseline - public'!E43","v":"…"},{"$f":"'Baseline - public'!F43","v":"…"},{"$f":"'Baseline - public'!G43","v":"…"},{"$f":"'Baseline - public'!H43","v":"…"},{"$f":"'Baseline - public'!I43","v":"…"},{"$f":"'Baseline - public'!J43","v":"…"},{"$f":"'Baseline - public'!K43","v":"…"},{"$f":"'Baseline - public'!L43","v":"…"},{"$f":"'Baseline - public'!M43","v":"…"},{"$f":"'Baseline - public'!N43","v":"…"},{"$f":"'Baseline - public'!O43","v":"…"},{"$f":"'Baseline - public'!P43","v":"…"},{"$f":"'Baseline - public'!Q43","v":"…"},{"$f":"'Baseline - public'!R43","v":"…"},{"$f":"'Baseline - public'!S43","v":"…"},{"$f":"'Baseline - public'!T43","v":"…"},{"$f":"'Baseline - public'!U43","v":"…"},{"$f":"'Baseline - public'!V43","v":"…"},{"$f":"'Baseline - public'!W43","v":"…"},{"$f":"'Baseline - public'!X43","v":"…"},{"$f":"'Baseline - public'!Y43","v":"…"},{"$f":"'Baseline - public'!Z43","v":"…"},{"$f":"'Baseline - public'!AA43","v":"…"},{"$f":"'Baseline - public'!AB43","v":"…"},{"$f":"'Baseline - public'!AC43","v":"…"},{"$f":"'Baseline - public'!AD43","v":"…"},{"$f":"'Baseline - public'!AE43","v":"…"},{"$f":"'Baseline - public'!AF43","v":"…"},{"$f":"'Baseline - public'!AG43","v":"…"},{"$f":"'Baseline - public'!AH43","v":"…"},{"$f":"'Baseline - public'!AI43","v":"…"}]
["NGDP",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J135","v":0},"(select)",null,null,0,0,0,"fiscal","Nominal GDP (in billions of local currency)","Local Currency","Billions",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Baseline - public'!D52),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!D52/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!D52,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!E52),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!E52/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!E52,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!F52),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!F52/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!F52,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!G52),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!G52/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!G52,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!H52),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!H52/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!H52,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!I52),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!I52/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!I52,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!J52),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!J52/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!J52,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!K52),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!K52/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!K52,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!L52),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!L52/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!L52,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!M52),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!M52/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!M52,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!N52),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!N52/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!N52,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!O52),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!O52/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!O52,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!P52),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!P52/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!P52,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Q52),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!Q52/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!Q52,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!R52),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!R52/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!R52,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!S52),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!S52/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!S52,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!T52),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!T52/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!T52,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!U52),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!U52/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!U52,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!V52),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!V52/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!V52,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!W52),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!W52/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!W52,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!X52),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!X52/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!X52,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Y52),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!Y52/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!Y52,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Z52),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!Z52/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!Z52,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AA52),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!AA52/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!AA52,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AB52),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!AB52/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!AB52,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AC52),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!AC52/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!AC52,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AD52),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!AD52/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!AD52,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AE52),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!AE52/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!AE52,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AF52),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!AF52/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!AF52,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AG52),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!AG52/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!AG52,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AH52),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!AH52/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!AH52,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AI52),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!AI52/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!AI52,\"Check scale\")),\"…\")","v":0}]
["FI_DU",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J136","v":0},"(select)",null,null,0,0,0,"fiscal","Average nominal interest rate on public debt (in percent)","Percent","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D54","v":0},{"$f":"'Baseline - public'!E54","v":"..."},{"$f":"'Baseline - public'!F54","v":"..."},{"$f":"'Baseline - public'!G54","v":"..."},{"$f":"'Baseline - public'!H54","v":"..."},{"$f":"'Baseline - public'!I54","v":"..."},{"$f":"'Baseline - public'!J54","v":"..."},{"$f":"'Baseline - public'!K54","v":"..."},{"$f":"'Baseline - public'!L54","v":"..."},{"$f":"'Baseline - public'!M54","v":"..."},{"$f":"'Baseline - public'!N54","v":"..."},{"$f":"'Baseline - public'!O54","v":"..."},{"$f":"'Baseline - public'!P54","v":"..."},{"$f":"'Baseline - public'!Q54","v":"..."},{"$f":"'Baseline - public'!R54","v":"..."},{"$f":"'Baseline - public'!S54","v":"..."},{"$f":"'Baseline - public'!T54","v":"..."},{"$f":"'Baseline - public'!U54","v":"..."},{"$f":"'Baseline - public'!V54","v":"..."},{"$f":"'Baseline - public'!W54","v":"..."},{"$f":"'Baseline - public'!X54","v":"..."},{"$f":"'Baseline - public'!Y54","v":"..."},{"$f":"'Baseline - public'!Z54","v":"..."},{"$f":"'Baseline - public'!AA54","v":"..."},{"$f":"'Baseline - public'!AB54","v":"..."},{"$f":"'Baseline - public'!AC54","v":"..."},{"$f":"'Baseline - public'!AD54","v":"..."},{"$f":"'Baseline - public'!AE54","v":"..."},{"$f":"'Baseline - public'!AF54","v":"..."},{"$f":"'Baseline - public'!AG54","v":"..."},{"$f":"'Baseline - public'!AH54","v":"..."},{"$f":"'Baseline - public'!AI54","v":"..."}]
["FI_DU_F",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J137","v":0},"(select)",null,null,0,0,0,"fiscal","Average nominal interest rate on forex debt (in percent)","Percent","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D55","v":0},{"$f":"'Baseline - public'!E55","v":"..."},{"$f":"'Baseline - public'!F55","v":"..."},{"$f":"'Baseline - public'!G55","v":"..."},{"$f":"'Baseline - public'!H55","v":"..."},{"$f":"'Baseline - public'!I55","v":"..."},{"$f":"'Baseline - public'!J55","v":"..."},{"$f":"'Baseline - public'!K55","v":"..."},{"$f":"'Baseline - public'!L55","v":"..."},{"$f":"'Baseline - public'!M55","v":"..."},{"$f":"'Baseline - public'!N55","v":"..."},{"$f":"'Baseline - public'!O55","v":"..."},{"$f":"'Baseline - public'!P55","v":"..."},{"$f":"'Baseline - public'!Q55","v":"..."},{"$f":"'Baseline - public'!R55","v":"..."},{"$f":"'Baseline - public'!S55","v":"..."},{"$f":"'Baseline - public'!T55","v":"..."},{"$f":"'Baseline - public'!U55","v":"..."},{"$f":"'Baseline - public'!V55","v":"..."},{"$f":"'Baseline - public'!W55","v":"..."},{"$f":"'Baseline - public'!X55","v":"..."},{"$f":"'Baseline - public'!Y55","v":"..."},{"$f":"'Baseline - public'!Z55","v":"..."},{"$f":"'Baseline - public'!AA55","v":"..."},{"$f":"'Baseline - public'!AB55","v":"..."},{"$f":"'Baseline - public'!AC55","v":"..."},{"$f":"'Baseline - public'!AD55","v":"..."},{"$f":"'Baseline - public'!AE55","v":"..."},{"$f":"'Baseline - public'!AF55","v":"..."},{"$f":"'Baseline - public'!AG55","v":"..."},{"$f":"'Baseline - public'!AH55","v":"..."},{"$f":"'Baseline - public'!AI55","v":"..."}]
["FI_DU_L",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J138","v":0},"(select)",null,null,0,0,0,"fiscal","Average nominal interest rate on domestic debt (in percent)","Percent","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D56","v":0},{"$f":"'Baseline - public'!E56","v":"..."},{"$f":"'Baseline - public'!F56","v":"..."},{"$f":"'Baseline - public'!G56","v":"..."},{"$f":"'Baseline - public'!H56","v":"..."},{"$f":"'Baseline - public'!I56","v":"..."},{"$f":"'Baseline - public'!J56","v":"..."},{"$f":"'Baseline - public'!K56","v":"..."},{"$f":"'Baseline - public'!L56","v":"..."},{"$f":"'Baseline - public'!M56","v":"..."},{"$f":"'Baseline - public'!N56","v":"..."},{"$f":"'Baseline - public'!O56","v":"..."},{"$f":"'Baseline - public'!P56","v":"..."},{"$f":"'Baseline - public'!Q56","v":"..."},{"$f":"'Baseline - public'!R56","v":"..."},{"$f":"'Baseline - public'!S56","v":"..."},{"$f":"'Baseline - public'!T56","v":"..."},{"$f":"'Baseline - public'!U56","v":"..."},{"$f":"'Baseline - public'!V56","v":"..."},{"$f":"'Baseline - public'!W56","v":"..."},{"$f":"'Baseline - public'!X56","v":"..."},{"$f":"'Baseline - public'!Y56","v":"..."},{"$f":"'Baseline - public'!Z56","v":"..."},{"$f":"'Baseline - public'!AA56","v":"..."},{"$f":"'Baseline - public'!AB56","v":"..."},{"$f":"'Baseline - public'!AC56","v":"..."},{"$f":"'Baseline - public'!AD56","v":"..."},{"$f":"'Baseline - public'!AE56","v":"..."},{"$f":"'Baseline - public'!AF56","v":"..."},{"$f":"'Baseline - public'!AG56","v":"..."},{"$f":"'Baseline - public'!AH56","v":"..."},{"$f":"'Baseline - public'!AI56","v":"..."}]
["FRI_AVG",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J139","v":0},"(select)",null,null,0,0,0,"fiscal","Average real interest rate (in percent)","Percent","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D57","v":0},{"$f":"'Baseline - public'!E57","v":"..."},{"$f":"'Baseline - public'!F57","v":"..."},{"$f":"'Baseline - public'!G57","v":"..."},{"$f":"'Baseline - public'!H57","v":"..."},{"$f":"'Baseline - public'!I57","v":"..."},{"$f":"'Baseline - public'!J57","v":"..."},{"$f":"'Baseline - public'!K57","v":"..."},{"$f":"'Baseline - public'!L57","v":"..."},{"$f":"'Baseline - public'!M57","v":"..."},{"$f":"'Baseline - public'!N57","v":"..."},{"$f":"'Baseline - public'!O57","v":"..."},{"$f":"'Baseline - public'!P57","v":"..."},{"$f":"'Baseline - public'!Q57","v":"..."},{"$f":"'Baseline - public'!R57","v":"..."},{"$f":"'Baseline - public'!S57","v":"..."},{"$f":"'Baseline - public'!T57","v":"..."},{"$f":"'Baseline - public'!U57","v":"..."},{"$f":"'Baseline - public'!V57","v":"..."},{"$f":"'Baseline - public'!W57","v":"..."},{"$f":"'Baseline - public'!X57","v":"..."},{"$f":"'Baseline - public'!Y57","v":"..."},{"$f":"'Baseline - public'!Z57","v":"..."},{"$f":"'Baseline - public'!AA57","v":"..."},{"$f":"'Baseline - public'!AB57","v":"..."},{"$f":"'Baseline - public'!AC57","v":"..."},{"$f":"'Baseline - public'!AD57","v":"..."},{"$f":"'Baseline - public'!AE57","v":"..."},{"$f":"'Baseline - public'!AF57","v":"..."},{"$f":"'Baseline - public'!AG57","v":"..."},{"$f":"'Baseline - public'!AH57","v":"..."},{"$f":"'Baseline - public'!AI57","v":"..."}]
["FRI_AVG_L",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J140","v":0},"(select)",null,null,0,0,0,"fiscal","Average real interest rate on domestic debt (in percent)","Percent","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D58","v":0},{"$f":"'Baseline - public'!E58","v":"..."},{"$f":"'Baseline - public'!F58","v":"..."},{"$f":"'Baseline - public'!G58","v":"..."},{"$f":"'Baseline - public'!H58","v":"..."},{"$f":"'Baseline - public'!I58","v":"..."},{"$f":"'Baseline - public'!J58","v":"..."},{"$f":"'Baseline - public'!K58","v":"..."},{"$f":"'Baseline - public'!L58","v":"..."},{"$f":"'Baseline - public'!M58","v":"..."},{"$f":"'Baseline - public'!N58","v":"..."},{"$f":"'Baseline - public'!O58","v":"..."},{"$f":"'Baseline - public'!P58","v":"..."},{"$f":"'Baseline - public'!Q58","v":"..."},{"$f":"'Baseline - public'!R58","v":"..."},{"$f":"'Baseline - public'!S58","v":"..."},{"$f":"'Baseline - public'!T58","v":"..."},{"$f":"'Baseline - public'!U58","v":"..."},{"$f":"'Baseline - public'!V58","v":"..."},{"$f":"'Baseline - public'!W58","v":"..."},{"$f":"'Baseline - public'!X58","v":"..."},{"$f":"'Baseline - public'!Y58","v":"..."},{"$f":"'Baseline - public'!Z58","v":"..."},{"$f":"'Baseline - public'!AA58","v":"..."},{"$f":"'Baseline - public'!AB58","v":"..."},{"$f":"'Baseline - public'!AC58","v":"..."},{"$f":"'Baseline - public'!AD58","v":"..."},{"$f":"'Baseline - public'!AE58","v":"..."},{"$f":"'Baseline - public'!AF58","v":"..."},{"$f":"'Baseline - public'!AG58","v":"..."},{"$f":"'Baseline - public'!AH58","v":"..."},{"$f":"'Baseline - public'!AI58","v":"..."}]
["FRI_AVG_F",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J141","v":0},"(select)",null,null,0,0,0,"fiscal","Average real interest rate on foreign-currency debt (in percent)","Percent","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D59","v":0},{"$f":"'Baseline - public'!E59","v":"..."},{"$f":"'Baseline - public'!F59","v":"..."},{"$f":"'Baseline - public'!G59","v":"..."},{"$f":"'Baseline - public'!H59","v":"..."},{"$f":"'Baseline - public'!I59","v":"..."},{"$f":"'Baseline - public'!J59","v":"..."},{"$f":"'Baseline - public'!K59","v":"..."},{"$f":"'Baseline - public'!L59","v":"..."},{"$f":"'Baseline - public'!M59","v":"..."},{"$f":"'Baseline - public'!N59","v":"..."},{"$f":"'Baseline - public'!O59","v":"..."},{"$f":"'Baseline - public'!P59","v":"..."},{"$f":"'Baseline - public'!Q59","v":"..."},{"$f":"'Baseline - public'!R59","v":"..."},{"$f":"'Baseline - public'!S59","v":"..."},{"$f":"'Baseline - public'!T59","v":"..."},{"$f":"'Baseline - public'!U59","v":"..."},{"$f":"'Baseline - public'!V59","v":"..."},{"$f":"'Baseline - public'!W59","v":"..."},{"$f":"'Baseline - public'!X59","v":"..."},{"$f":"'Baseline - public'!Y59","v":"..."},{"$f":"'Baseline - public'!Z59","v":"..."},{"$f":"'Baseline - public'!AA59","v":"..."},{"$f":"'Baseline - public'!AB59","v":"..."},{"$f":"'Baseline - public'!AC59","v":"..."},{"$f":"'Baseline - public'!AD59","v":"..."},{"$f":"'Baseline - public'!AE59","v":"..."},{"$f":"'Baseline - public'!AF59","v":"..."},{"$f":"'Baseline - public'!AG59","v":"..."},{"$f":"'Baseline - public'!AH59","v":"..."},{"$f":"'Baseline - public'!AI59","v":"..."}]
["ENDA",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J142","v":0},"(select)",null,null,0,0,0,"fiscal","Exchange rate (LC per US dollar)","Local Currency","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D60","v":0},{"$f":"'Baseline - public'!E60","v":0},{"$f":"'Baseline - public'!F60","v":0},{"$f":"'Baseline - public'!G60","v":0},{"$f":"'Baseline - public'!H60","v":0},{"$f":"'Baseline - public'!I60","v":0},{"$f":"'Baseline - public'!J60","v":0},{"$f":"'Baseline - public'!K60","v":0},{"$f":"'Baseline - public'!L60","v":0},{"$f":"'Baseline - public'!M60","v":0},{"$f":"'Baseline - public'!N60","v":0},{"$f":"'Baseline - public'!O60","v":0},{"$f":"'Baseline - public'!P60","v":0},{"$f":"'Baseline - public'!Q60","v":0},{"$f":"'Baseline - public'!R60","v":0},{"$f":"'Baseline - public'!S60","v":0},{"$f":"'Baseline - public'!T60","v":0},{"$f":"'Baseline - public'!U60","v":0},{"$f":"'Baseline - public'!V60","v":0},{"$f":"'Baseline - public'!W60","v":0},{"$f":"'Baseline - public'!X60","v":0},{"$f":"'Baseline - public'!Y60","v":0},{"$f":"'Baseline - public'!Z60","v":0},{"$f":"'Baseline - public'!AA60","v":0},{"$f":"'Baseline - public'!AB60","v":0},{"$f":"'Baseline - public'!AC60","v":0},{"$f":"'Baseline - public'!AD60","v":0},{"$f":"'Baseline - public'!AE60","v":0},{"$f":"'Baseline - public'!AF60","v":0},{"$f":"'Baseline - public'!AG60","v":0},{"$f":"'Baseline - public'!AH60","v":0},{"$f":"'Baseline - public'!AI60","v":0}]
["DUENDA_PCH",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J143","v":0},"(select)",null,null,0,0,0,"fiscal","Nominal depreciation of local currency (percentage change in LC per dollar)","Growth Rate (in percent)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D61","v":0},{"$f":"'Baseline - public'!E61","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!F61","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!G61","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!H61","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!I61","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!J61","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!K61","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!L61","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!M61","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!N61","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!O61","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!P61","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!Q61","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!R61","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!S61","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!T61","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!U61","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!V61","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!W61","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!X61","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!Y61","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!Z61","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AA61","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AB61","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AC61","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AD61","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AE61","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AF61","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AG61","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AH61","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AI61","v":{"$error":"#DIV/0!"}}]
["EDNA",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J144","v":0},"(select)",null,null,0,0,0,"fiscal","Exchange rate (US dollars per LC)","US Dollar","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D62","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!E62","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!F62","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!G62","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!H62","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!I62","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!J62","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!K62","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!L62","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!M62","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!N62","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!O62","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!P62","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!Q62","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!R62","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!S62","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!T62","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!U62","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!V62","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!W62","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!X62","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!Y62","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!Z62","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AA62","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AB62","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AC62","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AD62","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AE62","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AF62","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AG62","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AH62","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AI62","v":{"$error":"#DIV/0!"}}]
["DUEDNA_PCH",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J145","v":0},"(select)",null,null,0,0,0,"fiscal","Nominal appreciation (increase in US dollar value of local currency, in percent)","Growth Rate (in percent)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D63","v":0},{"$f":"'Baseline - public'!E63","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!F63","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!G63","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!H63","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!I63","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!J63","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!K63","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!L63","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!M63","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!N63","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!O63","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!P63","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!Q63","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!R63","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!S63","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!T63","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!U63","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!V63","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!W63","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!X63","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!Y63","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!Z63","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AA63","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AB63","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AC63","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AD63","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AE63","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AF63","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AG63","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AH63","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AI63","v":{"$error":"#DIV/0!"}}]
["DUENDAR_PCH",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J146","v":0},"(select)",null,null,0,0,0,"fiscal","Real exchange rate depreciation (in percent, + indicates depreciation)","Growth Rate (in percent)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D64","v":0},{"$f":"'Baseline - public'!E64","v":"…"},{"$f":"'Baseline - public'!F64","v":"…"},{"$f":"'Baseline - public'!G64","v":"…"},{"$f":"'Baseline - public'!H64","v":"…"},{"$f":"'Baseline - public'!I64","v":"…"},{"$f":"'Baseline - public'!J64","v":"…"},{"$f":"'Baseline - public'!K64","v":"…"},{"$f":"'Baseline - public'!L64","v":"…"},{"$f":"'Baseline - public'!M64","v":"…"},{"$f":"'Baseline - public'!N64","v":"…"},{"$f":"'Baseline - public'!O64","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!P64","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!Q64","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!R64","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!S64","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!T64","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!U64","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!V64","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!W64","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!X64","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!Y64","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!Z64","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AA64","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AB64","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AC64","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AD64","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AE64","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AF64","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AG64","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AH64","v":{"$error":"#DIV/0!"}},{"$f":"'Baseline - public'!AI64","v":{"$error":"#DIV/0!"}}]
["PCPI_D_PCH",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J147","v":0},"(select)",null,null,0,0,0,"fiscal","Inflation rate (GDP deflator, in percent)","Growth Rate (in percent)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D65","v":"..."},{"$f":"'Baseline - public'!E65","v":"..."},{"$f":"'Baseline - public'!F65","v":"..."},{"$f":"'Baseline - public'!G65","v":"..."},{"$f":"'Baseline - public'!H65","v":"..."},{"$f":"'Baseline - public'!I65","v":"..."},{"$f":"'Baseline - public'!J65","v":"..."},{"$f":"'Baseline - public'!K65","v":"..."},{"$f":"'Baseline - public'!L65","v":"..."},{"$f":"'Baseline - public'!M65","v":"..."},{"$f":"'Baseline - public'!N65","v":"..."},{"$f":"'Baseline - public'!O65","v":"..."},{"$f":"'Baseline - public'!P65","v":"..."},{"$f":"'Baseline - public'!Q65","v":"..."},{"$f":"'Baseline - public'!R65","v":"..."},{"$f":"'Baseline - public'!S65","v":"..."},{"$f":"'Baseline - public'!T65","v":"..."},{"$f":"'Baseline - public'!U65","v":"..."},{"$f":"'Baseline - public'!V65","v":"..."},{"$f":"'Baseline - public'!W65","v":"..."},{"$f":"'Baseline - public'!X65","v":"..."},{"$f":"'Baseline - public'!Y65","v":"..."},{"$f":"'Baseline - public'!Z65","v":"..."},{"$f":"'Baseline - public'!AA65","v":"..."},{"$f":"'Baseline - public'!AB65","v":"..."},{"$f":"'Baseline - public'!AC65","v":"..."},{"$f":"'Baseline - public'!AD65","v":"..."},{"$f":"'Baseline - public'!AE65","v":"..."},{"$f":"'Baseline - public'!AF65","v":"..."},{"$f":"'Baseline - public'!AG65","v":"..."},{"$f":"'Baseline - public'!AH65","v":"..."},{"$f":"'Baseline - public'!AI65","v":"..."}]
["PCPI_D_US_PCH",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J148","v":0},"(select)",null,null,0,0,0,"fiscal","US Inflation rate (GDP deflator, in percent)","Growth Rate (in percent)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D66","v":"..."},{"$f":"'Baseline - public'!E66","v":"..."},{"$f":"'Baseline - public'!F66","v":"..."},{"$f":"'Baseline - public'!G66","v":"..."},{"$f":"'Baseline - public'!H66","v":"..."},{"$f":"'Baseline - public'!I66","v":"..."},{"$f":"'Baseline - public'!J66","v":"..."},{"$f":"'Baseline - public'!K66","v":"..."},{"$f":"'Baseline - public'!L66","v":"..."},{"$f":"'Baseline - public'!M66","v":"..."},{"$f":"'Baseline - public'!N66","v":"..."},{"$f":"'Baseline - public'!O66","v":"..."},{"$f":"'Baseline - public'!P66","v":"..."},{"$f":"'Baseline - public'!Q66","v":"..."},{"$f":"'Baseline - public'!R66","v":"..."},{"$f":"'Baseline - public'!S66","v":"..."},{"$f":"'Baseline - public'!T66","v":"..."},{"$f":"'Baseline - public'!U66","v":"..."},{"$f":"'Baseline - public'!V66","v":"..."},{"$f":"'Baseline - public'!W66","v":"..."},{"$f":"'Baseline - public'!X66","v":"..."},{"$f":"'Baseline - public'!Y66","v":"..."},{"$f":"'Baseline - public'!Z66","v":"..."},{"$f":"'Baseline - public'!AA66","v":"..."},{"$f":"'Baseline - public'!AB66","v":"..."},{"$f":"'Baseline - public'!AC66","v":"..."},{"$f":"'Baseline - public'!AD66","v":"..."},{"$f":"'Baseline - public'!AE66","v":"..."},{"$f":"'Baseline - public'!AF66","v":"..."},{"$f":"'Baseline - public'!AG66","v":"..."},{"$f":"'Baseline - public'!AH66","v":"..."},{"$f":"'Baseline - public'!AI66","v":"..."}]
["RPS_PCH",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J149","v":0},"(select)",null,null,0,0,0,"fiscal","Growth of real primary spending (deflated by GDP deflator, in percent)","Growth Rate (in percent)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D67","v":"…"},{"$f":"'Baseline - public'!E67","v":"…"},{"$f":"'Baseline - public'!F67","v":"…"},{"$f":"'Baseline - public'!G67","v":"…"},{"$f":"'Baseline - public'!H67","v":"…"},{"$f":"'Baseline - public'!I67","v":"…"},{"$f":"'Baseline - public'!J67","v":"…"},{"$f":"'Baseline - public'!K67","v":"…"},{"$f":"'Baseline - public'!L67","v":"…"},{"$f":"'Baseline - public'!M67","v":"…"},{"$f":"'Baseline - public'!N67","v":"…"},{"$f":"'Baseline - public'!O67","v":"…"},{"$f":"'Baseline - public'!P67","v":"…"},{"$f":"'Baseline - public'!Q67","v":"…"},{"$f":"'Baseline - public'!R67","v":"…"},{"$f":"'Baseline - public'!S67","v":"…"},{"$f":"'Baseline - public'!T67","v":"…"},{"$f":"'Baseline - public'!U67","v":"…"},{"$f":"'Baseline - public'!V67","v":"…"},{"$f":"'Baseline - public'!W67","v":"…"},{"$f":"'Baseline - public'!X67","v":"…"},{"$f":"'Baseline - public'!Y67","v":"…"},{"$f":"'Baseline - public'!Z67","v":"…"},{"$f":"'Baseline - public'!AA67","v":"…"},{"$f":"'Baseline - public'!AB67","v":"…"},{"$f":"'Baseline - public'!AC67","v":"…"},{"$f":"'Baseline - public'!AD67","v":"…"},{"$f":"'Baseline - public'!AE67","v":"…"},{"$f":"'Baseline - public'!AF67","v":"…"},{"$f":"'Baseline - public'!AG67","v":"…"},{"$f":"'Baseline - public'!AH67","v":"…"},{"$f":"'Baseline - public'!AI67","v":"…"}]
["DUGDPBFPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J150","v":0},"(select)",null,null,0,0,0,"fiscal","PV of Debt-to-GDP Ratio, Baseline fiscal","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Output 3-2 Stress-public'!D12","v":"..."},{"$f":"'Output 3-2 Stress-public'!E12","v":"..."},{"$f":"'Output 3-2 Stress-public'!F12","v":"..."},{"$f":"'Output 3-2 Stress-public'!G12","v":"..."},{"$f":"'Output 3-2 Stress-public'!H12","v":"..."},{"$f":"'Output 3-2 Stress-public'!I12","v":"..."},{"$f":"'Output 3-2 Stress-public'!J12","v":"..."},{"$f":"'Output 3-2 Stress-public'!K12","v":"..."},{"$f":"'Output 3-2 Stress-public'!L12","v":"..."},{"$f":"'Output 3-2 Stress-public'!M12","v":"..."},{"$f":"'Output 3-2 Stress-public'!N12","v":"..."},{"$f":"'Output 3-2 Stress-public'!O12","v":"..."},{"$f":"'Output 3-2 Stress-public'!P12","v":"..."},{"$f":"'Output 3-2 Stress-public'!Q12","v":"..."},{"$f":"'Output 3-2 Stress-public'!R12","v":"..."},{"$f":"'Output 3-2 Stress-public'!S12","v":"..."},{"$f":"'Output 3-2 Stress-public'!T12","v":"..."},{"$f":"'Output 3-2 Stress-public'!U12","v":"..."},{"$f":"'Output 3-2 Stress-public'!V12","v":"..."},{"$f":"'Output 3-2 Stress-public'!W12","v":"..."},{"$f":"'Output 3-2 Stress-public'!X12","v":"..."}]
["DUGDP_A1FPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J151","v":0},"(select)",null,null,0,0,0,"fiscal","PV of Debt-to-GDP Ratio, Real GDP growth and primary balance are at historical averages, A1 fiscal","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Output 3-2 Stress-public'!D15","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!E15","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!F15","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!G15","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!H15","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!I15","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!J15","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!K15","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!L15","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!M15","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!N15","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!O15","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!P15","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!Q15","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!R15","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!S15","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!T15","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!U15","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!V15","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!W15","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!X15","v":{"$error":"#DIV/0!"}}]
["DUGDP_A2FPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J152","v":0},"(select)",null,null,0,0,0,"fiscal","PV of Debt-to-GDP Ratio, Primary balance is unchanged, A2 fiscal","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["DUGDP_A3FPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J153","v":0},"(select)",null,null,0,0,0,"fiscal","PV of Debt-to-GDP Ratio, Permanently lower GDP growth, A3 fiscal","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["DUGDP_B1FPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J154","v":0},"(select)",null,null,0,0,0,"fiscal","PV of Debt-to-GDP Ratio, Real GDP growth is at historical average minus one standard deviations, B1 fiscal","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Output 3-2 Stress-public'!D19","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!E19","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!F19","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!G19","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!H19","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!I19","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!J19","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!K19","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!L19","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!M19","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!N19","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!O19","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!P19","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!Q19","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!R19","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!S19","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!T19","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!U19","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!V19","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!W19","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!X19","v":{"$error":"#DIV/0!"}}]
["DUGDP_B2FPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J155","v":0},"(select)",null,null,0,0,0,"fiscal","PV of Debt-to-GDP Ratio, Primary balance is at historical average minus one standard deviations, B2 fiscal","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Output 3-2 Stress-public'!D20","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!E20","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!F20","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!G20","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!H20","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!I20","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!J20","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!K20","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!L20","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!M20","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!N20","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!O20","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!P20","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!Q20","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!R20","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!S20","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!T20","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!U20","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!V20","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!W20","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!X20","v":{"$error":"#DIV/0!"}}]
["DUGDP_B3FPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J156","v":0},"(select)",null,null,0,0,0,"fiscal","PV of Debt-to-GDP Ratio, Combination of B1-B2 using one half standard deviation shocks, B3 fiscal","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}}]
["DUGDP_B4FPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J157","v":0},"(select)",null,null,0,0,0,"fiscal","PV of Debt-to-GDP Ratio, One-time 30 percent real depreciation, B4 fiscal","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Output 3-2 Stress-public'!D23","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!E23","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!F23","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!G23","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!H23","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!I23","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!J23","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!K23","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!L23","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!M23","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!N23","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!O23","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!P23","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!Q23","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!R23","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!S23","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!T23","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!U23","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!V23","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!W23","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!X23","v":{"$error":"#DIV/0!"}}]
["DUGDP_B5FPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J158","v":0},"(select)",null,null,0,0,0,"fiscal","PV of Debt-to-GDP Ratio, 10 percent of GDP increase in other debt-creating flows, B5 fiscal","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Output 3-2 Stress-public'!D22","v":{"$error":"#VALUE!"}},{"$f":"'Output 3-2 Stress-public'!E22","v":{"$error":"#VALUE!"}},{"$f":"'Output 3-2 Stress-public'!F22","v":{"$error":"#VALUE!"}},{"$f":"'Output 3-2 Stress-public'!G22","v":{"$error":"#VALUE!"}},{"$f":"'Output 3-2 Stress-public'!H22","v":{"$error":"#VALUE!"}},{"$f":"'Output 3-2 Stress-public'!I22","v":{"$error":"#VALUE!"}},{"$f":"'Output 3-2 Stress-public'!J22","v":{"$error":"#VALUE!"}},{"$f":"'Output 3-2 Stress-public'!K22","v":{"$error":"#VALUE!"}},{"$f":"'Output 3-2 Stress-public'!L22","v":{"$error":"#VALUE!"}},{"$f":"'Output 3-2 Stress-public'!M22","v":{"$error":"#VALUE!"}},{"$f":"'Output 3-2 Stress-public'!N22","v":{"$error":"#VALUE!"}},{"$f":"'Output 3-2 Stress-public'!O22","v":{"$error":"#VALUE!"}},{"$f":"'Output 3-2 Stress-public'!P22","v":{"$error":"#VALUE!"}},{"$f":"'Output 3-2 Stress-public'!Q22","v":{"$error":"#VALUE!"}},{"$f":"'Output 3-2 Stress-public'!R22","v":{"$error":"#VALUE!"}},{"$f":"'Output 3-2 Stress-public'!S22","v":{"$error":"#VALUE!"}},{"$f":"'Output 3-2 Stress-public'!T22","v":{"$error":"#VALUE!"}},{"$f":"'Output 3-2 Stress-public'!U22","v":{"$error":"#VALUE!"}},{"$f":"'Output 3-2 Stress-public'!V22","v":{"$error":"#VALUE!"}},{"$f":"'Output 3-2 Stress-public'!W22","v":{"$error":"#VALUE!"}},{"$f":"'Output 3-2 Stress-public'!X22","v":{"$error":"#VALUE!"}}]
["DUGGRBFPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J159","v":0},"(select)",null,null,0,0,0,"fiscal","PV of Debt-to-Revenue Ratio, Baseline fiscal","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Output 3-2 Stress-public'!D36","v":"…"},{"$f":"'Output 3-2 Stress-public'!E36","v":"…"},{"$f":"'Output 3-2 Stress-public'!F36","v":"…"},{"$f":"'Output 3-2 Stress-public'!G36","v":"…"},{"$f":"'Output 3-2 Stress-public'!H36","v":"…"},{"$f":"'Output 3-2 Stress-public'!I36","v":"…"},{"$f":"'Output 3-2 Stress-public'!J36","v":"…"},{"$f":"'Output 3-2 Stress-public'!K36","v":"…"},{"$f":"'Output 3-2 Stress-public'!L36","v":"…"},{"$f":"'Output 3-2 Stress-public'!M36","v":"…"},{"$f":"'Output 3-2 Stress-public'!N36","v":"…"},{"$f":"'Output 3-2 Stress-public'!O36","v":"…"},{"$f":"'Output 3-2 Stress-public'!P36","v":"…"},{"$f":"'Output 3-2 Stress-public'!Q36","v":"…"},{"$f":"'Output 3-2 Stress-public'!R36","v":"…"},{"$f":"'Output 3-2 Stress-public'!S36","v":"…"},{"$f":"'Output 3-2 Stress-public'!T36","v":"…"},{"$f":"'Output 3-2 Stress-public'!U36","v":"…"},{"$f":"'Output 3-2 Stress-public'!V36","v":"…"},{"$f":"'Output 3-2 Stress-public'!W36","v":"…"},{"$f":"'Output 3-2 Stress-public'!X36","v":"…"}]
["DUGGR_A1FPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J160","v":0},"(select)",null,null,0,0,0,"fiscal","PV of Debt-to-Revenue Ratio, Real GDP growth and primary balance are at historical averages, A1 fiscal","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Output 3-2 Stress-public'!D43","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!E43","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!F43","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!G43","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!H43","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!I43","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!J43","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!K43","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!L43","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!M43","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!N43","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!O43","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!P43","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!Q43","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!R43","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!S43","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!T43","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!U43","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!V43","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!W43","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!X43","v":{"$error":"#DIV/0!"}}]
["DUGGR_A2FPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J161","v":0},"(select)",null,null,0,0,0,"fiscal","PV of Debt-to-Revenue Ratio, Primary balance is unchanged, A2 fiscal","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["DUGGR_A3FPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J162","v":0},"(select)",null,null,0,0,0,"fiscal","PV of Debt-to-Revenue Ratio, Permanently lower GDP growth, A3 fiscal","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["DUGGR_B1FPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J163","v":0},"(select)",null,null,0,0,0,"fiscal","PV of Debt-to-Revenue Ratio, Real GDP growth is at historical average minus one standard deviations, B1 fiscal","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Output 3-2 Stress-public'!D43","v":{"$error":"#DIV/0!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["DUGGR_B2FPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J164","v":0},"(select)",null,null,0,0,0,"fiscal","PV of Debt-to-Revenue Ratio, Primary balance is at historical average minus one standard deviations, B2 fiscal","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Output 3-2 Stress-public'!D44","v":{"$error":"#DIV/0!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["DUGGR_B3FPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J165","v":0},"(select)",null,null,0,0,0,"fiscal","PV of Debt-to-Revenue Ratio, Combination of B1-B2 using one half standard deviation shocks, B3 fiscal","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Output 3-2 Stress-public'!D50","v":{"$error":"#DIV/0!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["DUGGR_B4FPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J166","v":0},"(select)",null,null,0,0,0,"fiscal","PV of Debt-to-Revenue Ratio, One-time 30 percent real depreciation, B4 fiscal","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Output 3-2 Stress-public'!D49","v":{"$error":"#DIV/0!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["DUGGR_B5FPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J167","v":0},"(select)",null,null,0,0,0,"fiscal","PV of Debt-to-Revenue Ratio, 10 percent of GDP increase in other debt-creating flows, B5 fiscal","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["DSGGRBF",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J168","v":0},"(select)",null,null,0,0,0,"fiscal","Debt Service-to-Revenue Ratio, Baseline fiscal","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Output 3-2 Stress-public'!D60","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!E60","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!F60","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!G60","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!H60","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!I60","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!J60","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!K60","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!L60","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!M60","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!N60","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!O60","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!P60","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!Q60","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!R60","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!S60","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!T60","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!U60","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!V60","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!W60","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!X60","v":{"$error":"#DIV/0!"}}]
["DSGGR_A1F",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J169","v":0},"(select)",null,null,0,0,0,"fiscal","Debt Service-to-Revenue Ratio, Real GDP growth and primary balance are at historical averages, A1 fiscal","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Output 3-2 Stress-public'!D63","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!E63","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!F63","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!G63","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!H63","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!I63","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!J63","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!K63","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!L63","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!M63","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!N63","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!O63","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!P63","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!Q63","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!R63","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!S63","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!T63","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!U63","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!V63","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!W63","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!X63","v":{"$error":"#DIV/0!"}}]
["DSGGR_A2F",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J170","v":0},"(select)",null,null,0,0,0,"fiscal","Debt Service-to-Revenue Ratio, Primary balance is unchanged, A2 fiscal","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["DSGGR_A3F",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J171","v":0},"(select)",null,null,0,0,0,"fiscal","Debt Service-to-Revenue Ratio, Permanently lower GDP growth, A3 fiscal","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["DSGGR_B1F",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J172","v":0},"(select)",null,null,0,0,0,"fiscal","Debt Service-to-Revenue Ratio, Real GDP growth is at historical average minus one standard deviations, B1 fiscal","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Output 3-2 Stress-public'!D67","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!E67","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!F67","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!G67","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!H67","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!I67","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!J67","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!K67","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!L67","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!M67","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!N67","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!O67","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!P67","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!Q67","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!R67","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!S67","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!T67","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!U67","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!V67","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!W67","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!X67","v":{"$error":"#DIV/0!"}}]
["DSGGR_B2F",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J173","v":0},"(select)",null,null,0,0,0,"fiscal","Debt Service-to-Revenue Ratio, Primary balance is at historical average minus one standard deviations, B2 fiscal","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}}]
["DSGGR_B3F",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J174","v":0},"(select)",null,null,0,0,0,"fiscal","Debt Service-to-Revenue Ratio, Combination of B1-B2 using one half standard deviation shocks, B3 fiscal","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}}]
["DSGGR_B4F",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J175","v":0},"(select)",null,null,0,0,0,"fiscal","Debt Service-to-Revenue Ratio, One-time 30 percent real depreciation, B4 fiscal","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Output 3-2 Stress-public'!D71","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!E71","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!F71","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!G71","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!H71","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!I71","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!J71","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!K71","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!L71","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!M71","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!N71","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!O71","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!P71","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!Q71","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!R71","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!S71","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!T71","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!U71","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!V71","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!W71","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!X71","v":{"$error":"#DIV/0!"}}]
["DSGGR_B5F",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J176","v":0},"(select)",null,null,0,0,0,"fiscal","Debt Service-to-Revenue Ratio, 10 percent of GDP increase in other debt-creating flows, B5 fiscal","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Output 3-2 Stress-public'!D70","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!E70","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!F70","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!G70","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!H70","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!I70","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!J70","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!K70","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!L70","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!M70","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!N70","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!O70","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!P70","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!Q70","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!R70","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!S70","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!T70","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!U70","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!V70","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!W70","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!X70","v":{"$error":"#DIV/0!"}}]
["DSGDPBF",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J177","v":0},"(select)",null,null,0,0,0,"fiscal","Debt Service-to-GDP Ratio, Baseline fiscal","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Output 3-2 Stress-public'!D82","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!E82","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!F82","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!G82","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!H82","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!I82","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!J82","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!K82","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!L82","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!M82","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!N82","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!O82","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!P82","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!Q82","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!R82","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!S82","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!T82","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!U82","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!V82","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!W82","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!X82","v":{"$error":"#DIV/0!"}}]
["DSGDP_A1F",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J178","v":0},"(select)",null,null,0,0,0,"fiscal","Debt Service-to-GDP Ratio, Real GDP growth and primary balance are at historical averages, A1 fiscal","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Output 3-2 Stress-public'!D85","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!E85","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!F85","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!G85","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!H85","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!I85","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!J85","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!K85","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!L85","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!M85","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!N85","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!O85","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!P85","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!Q85","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!R85","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!S85","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!T85","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!U85","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!V85","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!W85","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!X85","v":{"$error":"#DIV/0!"}}]
["DSGDP_A2F",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J179","v":0},"(select)",null,null,0,0,0,"fiscal","Debt Service-to-GDP Ratio, Primary balance is unchanged, A2 fiscal","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["DSGDP_A3F",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J180","v":0},"(select)",null,null,0,0,0,"fiscal","Debt Service-to-GDP Ratio, Permanently lower GDP growth, A3 fiscal","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["DSGDP_B1F",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J181","v":0},"(select)",null,null,0,0,0,"fiscal","Debt Service-to-GDP Ratio, Real GDP growth is at historical average minus one standard deviation, B1 fiscal","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Output 3-2 Stress-public'!D89","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!E89","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!F89","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!G89","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!H89","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!I89","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!J89","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!K89","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!L89","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!M89","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!N89","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!O89","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!P89","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!Q89","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!R89","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!S89","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!T89","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!U89","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!V89","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!W89","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!X89","v":{"$error":"#DIV/0!"}}]
["DSGDP_B2F",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J182","v":0},"(select)",null,null,0,0,0,"fiscal","Debt Service-to-GDP Ratio, Primary balance is at historical average minus one standard deviations, B2 fiscal","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}}]
["DSGDP_B3F",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J183","v":0},"(select)",null,null,0,0,0,"fiscal","Debt Service-to-GDP Ratio, Combination of B1-B2 using one half standard deviation shocks, B3 fiscal","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}}]
["DSGDP_B4F",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J184","v":0},"(select)",null,null,0,0,0,"fiscal","Debt Service-to-GDP Ratio, One-time 30 percent real depreciation, B4 fiscal","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Output 3-2 Stress-public'!D94","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!E94","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!F94","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!G94","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!H94","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!I94","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!J94","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!K94","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!L94","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!M94","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!N94","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!O94","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!P94","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!Q94","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!R94","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!S94","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!T94","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!U94","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!V94","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!W94","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!X94","v":{"$error":"#DIV/0!"}}]
["DSGDP_B5F",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J185","v":0},"(select)",null,null,0,0,0,"fiscal","Debt Service-to-GDP Ratio, 10 percent of GDP increase in other debt-creating flows, B5 fiscal","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Output 3-2 Stress-public'!D92","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!E92","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!F92","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!G92","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!H92","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!I92","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!J92","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!K92","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!L92","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!M92","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!N92","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!O92","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!P92","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!Q92","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!R92","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!S92","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!T92","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!U92","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!V92","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!W92","v":{"$error":"#DIV/0!"}},{"$f":"'Output 3-2 Stress-public'!X92","v":{"$error":"#DIV/0!"}}]
["DGDP_CPIAEPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J186","v":0},"(select)",null,null,0,0,0,"external","PV of Debt-to-GDP Ratio, CPIA Threshold external","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'CI Summary'!$I11","v":40},{"$f":"'CI Summary'!$I11","v":40},{"$f":"'CI Summary'!$I11","v":40},{"$f":"'CI Summary'!$I11","v":40},{"$f":"'CI Summary'!$I11","v":40},{"$f":"'CI Summary'!$I11","v":40},{"$f":"'CI Summary'!$I11","v":40},{"$f":"'CI Summary'!$I11","v":40},{"$f":"'CI Summary'!$I11","v":40},{"$f":"'CI Summary'!$I11","v":40},{"$f":"'CI Summary'!$I11","v":40},{"$f":"'CI Summary'!$I11","v":40},{"$f":"'CI Summary'!$I11","v":40},{"$f":"'CI Summary'!$I11","v":40},{"$f":"'CI Summary'!$I11","v":40},{"$f":"'CI Summary'!$I11","v":40},{"$f":"'CI Summary'!$I11","v":40},{"$f":"'CI Summary'!$I11","v":40},{"$f":"'CI Summary'!$I11","v":40},{"$f":"'CI Summary'!$I11","v":40},{"$f":"'CI Summary'!$I11","v":40}]
["DBX_CPIAEPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J187","v":0},"(select)",null,null,0,0,0,"external","PV of Debt-to-Exports Ratio, CPIA Threshold external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'CI Summary'!$I10","v":180},{"$f":"'CI Summary'!$I10","v":180},{"$f":"'CI Summary'!$I10","v":180},{"$f":"'CI Summary'!$I10","v":180},{"$f":"'CI Summary'!$I10","v":180},{"$f":"'CI Summary'!$I10","v":180},{"$f":"'CI Summary'!$I10","v":180},{"$f":"'CI Summary'!$I10","v":180},{"$f":"'CI Summary'!$I10","v":180},{"$f":"'CI Summary'!$I10","v":180},{"$f":"'CI Summary'!$I10","v":180},{"$f":"'CI Summary'!$I10","v":180},{"$f":"'CI Summary'!$I10","v":180},{"$f":"'CI Summary'!$I10","v":180},{"$f":"'CI Summary'!$I10","v":180},{"$f":"'CI Summary'!$I10","v":180},{"$f":"'CI Summary'!$I10","v":180},{"$f":"'CI Summary'!$I10","v":180},{"$f":"'CI Summary'!$I10","v":180},{"$f":"'CI Summary'!$I10","v":180},{"$f":"'CI Summary'!$I10","v":180}]
["DGGR_CPIAEPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J188","v":0},"(select)",null,null,0,0,0,"external","PV of Debt-to-Revenue Ratio, CPIA Threshold external","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Macro-Debt_Data'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Macro-Debt_Data'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Macro-Debt_Data'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Macro-Debt_Data'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Macro-Debt_Data'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Macro-Debt_Data'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Macro-Debt_Data'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Macro-Debt_Data'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Macro-Debt_Data'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Macro-Debt_Data'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Macro-Debt_Data'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Macro-Debt_Data'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Macro-Debt_Data'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Macro-Debt_Data'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Macro-Debt_Data'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Macro-Debt_Data'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Macro-Debt_Data'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Macro-Debt_Data'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Macro-Debt_Data'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Macro-Debt_Data'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Macro-Debt_Data'!#REF!","v":{"$error":"#REF!"}}]
["DSBX_CPIAE",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J189","v":0},"(select)",null,null,0,0,0,"external","Debt Service-to-Exports Ratio, CPIA Threshold external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'CI Summary'!$I13","v":15},{"$f":"'CI Summary'!$I13","v":15},{"$f":"'CI Summary'!$I13","v":15},{"$f":"'CI Summary'!$I13","v":15},{"$f":"'CI Summary'!$I13","v":15},{"$f":"'CI Summary'!$I13","v":15},{"$f":"'CI Summary'!$I13","v":15},{"$f":"'CI Summary'!$I13","v":15},{"$f":"'CI Summary'!$I13","v":15},{"$f":"'CI Summary'!$I13","v":15},{"$f":"'CI Summary'!$I13","v":15},{"$f":"'CI Summary'!$I13","v":15},{"$f":"'CI Summary'!$I13","v":15},{"$f":"'CI Summary'!$I13","v":15},{"$f":"'CI Summary'!$I13","v":15},{"$f":"'CI Summary'!$I13","v":15},{"$f":"'CI Summary'!$I13","v":15},{"$f":"'CI Summary'!$I13","v":15},{"$f":"'CI Summary'!$I13","v":15},{"$f":"'CI Summary'!$I13","v":15},{"$f":"'CI Summary'!$I13","v":15}]
["DSGGR_CPIAE",278,0,0,0,"CP","Nicaragua","00:00:00",2019,{"$f":"J190","v":0},"(select)",null,null,0,0,0,"external","Debt Service-to-Revenue Ratio, CPIA Threshold external","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'CI Summary'!$I14","v":18},{"$f":"'CI Summary'!$I14","v":18},{"$f":"'CI Summary'!$I14","v":18},{"$f":"'CI Summary'!$I14","v":18},{"$f":"'CI Summary'!$I14","v":18},{"$f":"'CI Summary'!$I14","v":18},{"$f":"'CI Summary'!$I14","v":18},{"$f":"'CI Summary'!$I14","v":18},{"$f":"'CI Summary'!$I14","v":18},{"$f":"'CI Summary'!$I14","v":18},{"$f":"'CI Summary'!$I14","v":18},{"$f":"'CI Summary'!$I14","v":18},{"$f":"'CI Summary'!$I14","v":18},{"$f":"'CI Summary'!$I14","v":18},{"$f":"'CI Summary'!$I14","v":18},{"$f":"'CI Summary'!$I14","v":18},{"$f":"'CI Summary'!$I14","v":18},{"$f":"'CI Summary'!$I14","v":18},{"$f":"'CI Summary'!$I14","v":18},{"$f":"'CI Summary'!$I14","v":18},{"$f":"'CI Summary'!$I14","v":18}]
[]
[]
[]
[]
[]
[]
[]
["DGDP_CIEPV",{"$f":"$B$2","v":278},{"$f":"$C$2","v":0},{"$f":"$D$2","v":0},{"$f":"$E$2","v":0},{"$f":"$F$2","v":"CP"},{"$f":"$G$2","v":"Nicaragua"},{"$f":"$H$2","v":"00:00:00"},{"$f":"$I$2","v":2019},null,{"$f":"$K$2","v":"(select)"},null,null,null,null,null,"external","PV of Debt-to-GDP Ratio, CI Threshold external","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!$D$66","v":40},{"$f":"'Chart Data'!$D$66","v":40},{"$f":"'Chart Data'!$D$66","v":40},{"$f":"'Chart Data'!$D$66","v":40},{"$f":"'Chart Data'!$D$66","v":40},{"$f":"'Chart Data'!$D$66","v":40},{"$f":"'Chart Data'!$D$66","v":40},{"$f":"'Chart Data'!$D$66","v":40},{"$f":"'Chart Data'!$D$66","v":40},{"$f":"'Chart Data'!$D$66","v":40},{"$f":"'Chart Data'!$D$66","v":40},{"$f":"'Chart Data'!$D$66","v":40},{"$f":"'Chart Data'!$D$66","v":40},{"$f":"'Chart Data'!$D$66","v":40},{"$f":"'Chart Data'!$D$66","v":40},{"$f":"'Chart Data'!$D$66","v":40},{"$f":"'Chart Data'!$D$66","v":40},{"$f":"'Chart Data'!$D$66","v":40},{"$f":"'Chart Data'!$D$66","v":40},{"$f":"'Chart Data'!$D$66","v":40},{"$f":"'Chart Data'!$D$66","v":40}]
["DBX_CIEPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,"external","PV of Debt-to-Exports Ratio, CI Threshold external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!$D$108","v":180},{"$f":"'Chart Data'!$D$108","v":180},{"$f":"'Chart Data'!$D$108","v":180},{"$f":"'Chart Data'!$D$108","v":180},{"$f":"'Chart Data'!$D$108","v":180},{"$f":"'Chart Data'!$D$108","v":180},{"$f":"'Chart Data'!$D$108","v":180},{"$f":"'Chart Data'!$D$108","v":180},{"$f":"'Chart Data'!$D$108","v":180},{"$f":"'Chart Data'!$D$108","v":180},{"$f":"'Chart Data'!$D$108","v":180},{"$f":"'Chart Data'!$D$108","v":180},{"$f":"'Chart Data'!$D$108","v":180},{"$f":"'Chart Data'!$D$108","v":180},{"$f":"'Chart Data'!$D$108","v":180},{"$f":"'Chart Data'!$D$108","v":180},{"$f":"'Chart Data'!$D$108","v":180},{"$f":"'Chart Data'!$D$108","v":180},{"$f":"'Chart Data'!$D$108","v":180},{"$f":"'Chart Data'!$D$108","v":180},{"$f":"'Chart Data'!$D$108","v":180}]
["DSBX_CIE",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,"external","Debt Service-to-Exports Ratio, CI Threshold external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!$D$150","v":15},{"$f":"'Chart Data'!$D$150","v":15},{"$f":"'Chart Data'!$D$150","v":15},{"$f":"'Chart Data'!$D$150","v":15},{"$f":"'Chart Data'!$D$150","v":15},{"$f":"'Chart Data'!$D$150","v":15},{"$f":"'Chart Data'!$D$150","v":15},{"$f":"'Chart Data'!$D$150","v":15},{"$f":"'Chart Data'!$D$150","v":15},{"$f":"'Chart Data'!$D$150","v":15},{"$f":"'Chart Data'!$D$150","v":15},{"$f":"'Chart Data'!$D$150","v":15},{"$f":"'Chart Data'!$D$150","v":15},{"$f":"'Chart Data'!$D$150","v":15},{"$f":"'Chart Data'!$D$150","v":15},{"$f":"'Chart Data'!$D$150","v":15},{"$f":"'Chart Data'!$D$150","v":15},{"$f":"'Chart Data'!$D$150","v":15},{"$f":"'Chart Data'!$D$150","v":15},{"$f":"'Chart Data'!$D$150","v":15},{"$f":"'Chart Data'!$D$150","v":15}]
["DSGGR_CIE",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,"external","Debt Service-to-Revenue Ratio, CI Threshold external","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!$D$192","v":18},{"$f":"'Chart Data'!$D$192","v":18},{"$f":"'Chart Data'!$D$192","v":18},{"$f":"'Chart Data'!$D$192","v":18},{"$f":"'Chart Data'!$D$192","v":18},{"$f":"'Chart Data'!$D$192","v":18},{"$f":"'Chart Data'!$D$192","v":18},{"$f":"'Chart Data'!$D$192","v":18},{"$f":"'Chart Data'!$D$192","v":18},{"$f":"'Chart Data'!$D$192","v":18},{"$f":"'Chart Data'!$D$192","v":18},{"$f":"'Chart Data'!$D$192","v":18},{"$f":"'Chart Data'!$D$192","v":18},{"$f":"'Chart Data'!$D$192","v":18},{"$f":"'Chart Data'!$D$192","v":18},{"$f":"'Chart Data'!$D$192","v":18},{"$f":"'Chart Data'!$D$192","v":18},{"$f":"'Chart Data'!$D$192","v":18},{"$f":"'Chart Data'!$D$192","v":18},{"$f":"'Chart Data'!$D$192","v":18},{"$f":"'Chart Data'!$D$192","v":18}]
["DUGDP_CIEPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,"fiscal","PV of Debt-to-GDP Ratio, CI Threshold public","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!$D$267","v":55},{"$f":"'Chart Data'!$D$267","v":55},{"$f":"'Chart Data'!$D$267","v":55},{"$f":"'Chart Data'!$D$267","v":55},{"$f":"'Chart Data'!$D$267","v":55},{"$f":"'Chart Data'!$D$267","v":55},{"$f":"'Chart Data'!$D$267","v":55},{"$f":"'Chart Data'!$D$267","v":55},{"$f":"'Chart Data'!$D$267","v":55},{"$f":"'Chart Data'!$D$267","v":55},{"$f":"'Chart Data'!$D$267","v":55},{"$f":"'Chart Data'!$D$267","v":55},{"$f":"'Chart Data'!$D$267","v":55},{"$f":"'Chart Data'!$D$267","v":55},{"$f":"'Chart Data'!$D$267","v":55},{"$f":"'Chart Data'!$D$267","v":55},{"$f":"'Chart Data'!$D$267","v":55},{"$f":"'Chart Data'!$D$267","v":55},{"$f":"'Chart Data'!$D$267","v":55},{"$f":"'Chart Data'!$D$267","v":55},{"$f":"'Chart Data'!$D$267","v":55}]
["DGDPBEPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,"external","PV of Debt-to-GDP Ratio, Baseline external","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D38","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!E38","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!F38","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!G38","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!H38","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!I38","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!J38","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!K38","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!L38","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!M38","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!N38","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!O38","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!P38","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!Q38","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!R38","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!S38","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!T38","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!U38","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!V38","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!W38","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!X38","v":{"$error":"#DIV/0!"}}]
["DGDP_A1EPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,"external","PV of Debt-to-GDP Ratio, Key variables at their historical averages, A1 external","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D39","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!E39","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!F39","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!G39","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!H39","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!I39","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!J39","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!K39","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!L39","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!M39","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!N39","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!O39","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!P39","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!Q39","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!R39","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!S39","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!T39","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!U39","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!V39","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!W39","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!X39","v":{"$error":"#DIV/0!"}}]
["DGDP_B1_EPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,"external","PV of Debt-to-GDP Ratio, Real GDP growth, B1 external","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D40","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!E40","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!F40","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!G40","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!H40","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!I40","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!J40","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!K40","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!L40","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!M40","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!N40","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!O40","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!P40","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!Q40","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!R40","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!S40","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!T40","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!U40","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!V40","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!W40","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!X40","v":{"$error":"#DIV/0!"}}]
["DGDP_B2_EPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,"external","PV of Debt-to-GDP Ratio, Primary balance, B2 external","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D41","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!E41","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!F41","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!G41","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!H41","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!I41","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!J41","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!K41","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!L41","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!M41","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!N41","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!O41","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!P41","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!Q41","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!R41","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!S41","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!T41","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!U41","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!V41","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!W41","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!X41","v":{"$error":"#DIV/0!"}}]
["DGDP_B3_EPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,"external","PV of Debt-to-GDP Ratio, Exports, B3 external","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D42","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!E42","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!F42","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!G42","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!H42","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!I42","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!J42","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!K42","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!L42","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!M42","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!N42","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!O42","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!P42","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!Q42","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!R42","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!S42","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!T42","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!U42","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!V42","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!W42","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!X42","v":{"$error":"#DIV/0!"}}]
["DGDP_B4_EPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,"external","PV of Debt-to-GDP Ratio, Other flows, B4 external","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D43","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!E43","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!F43","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!G43","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!H43","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!I43","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!J43","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!K43","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!L43","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!M43","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!N43","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!O43","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!P43","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!Q43","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!R43","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!S43","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!T43","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!U43","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!V43","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!W43","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!X43","v":{"$error":"#DIV/0!"}}]
["DGDP_B5_EPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,"external","PV of Debt-to-GDP Ratio, Depreciation, B5 external","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D44","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!E44","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!F44","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!G44","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!H44","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!I44","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!J44","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!K44","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!L44","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!M44","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!N44","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!O44","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!P44","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!Q44","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!R44","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!S44","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!T44","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!U44","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!V44","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!W44","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!X44","v":{"$error":"#DIV/0!"}}]
["DGDP_B6_EPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,"external","PV of Debt-to-GDP Ratio, Combination, B6 external","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D45","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!E45","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!F45","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!G45","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!H45","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!I45","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!J45","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!K45","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!L45","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!M45","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!N45","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!O45","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!P45","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!Q45","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!R45","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!S45","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!T45","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!U45","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!V45","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!W45","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!X45","v":{"$error":"#DIV/0!"}}]
["DGDP_C1_EPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,"external","PV of Debt-to-GDP Ratio, Combined contingent liabilities, C1 external","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D47","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!E47","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!F47","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!G47","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!H47","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!I47","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!J47","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!K47","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!L47","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!M47","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!N47","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!O47","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!P47","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!Q47","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!R47","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!S47","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!T47","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!U47","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!V47","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!W47","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!X47","v":{"$error":"#DIV/0!"}}]
["DGDP_C2_EPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,"external","PV of Debt-to-GDP Ratio, Natural disaster, C2 external","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Chart Data'!D48), 'Chart Data'!D48, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!E48), 'Chart Data'!E48, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!F48), 'Chart Data'!F48, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!G48), 'Chart Data'!G48, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!H48), 'Chart Data'!H48, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!I48), 'Chart Data'!I48, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!J48), 'Chart Data'!J48, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!K48), 'Chart Data'!K48, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!L48), 'Chart Data'!L48, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!M48), 'Chart Data'!M48, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!N48), 'Chart Data'!N48, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!O48), 'Chart Data'!O48, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!P48), 'Chart Data'!P48, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!Q48), 'Chart Data'!Q48, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!R48), 'Chart Data'!R48, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!S48), 'Chart Data'!S48, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!T48), 'Chart Data'!T48, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!U48), 'Chart Data'!U48, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!V48), 'Chart Data'!V48, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!W48), 'Chart Data'!W48, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!X48), 'Chart Data'!X48, \"\")","v":""}]
["DGDP_C3_EPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,"external","PV of Debt-to-GDP Ratio, Commodity price, C3 external","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Chart Data'!D49), 'Chart Data'!D49, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!E49), 'Chart Data'!E49, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!F49), 'Chart Data'!F49, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!G49), 'Chart Data'!G49, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!H49), 'Chart Data'!H49, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!I49), 'Chart Data'!I49, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!J49), 'Chart Data'!J49, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!K49), 'Chart Data'!K49, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!L49), 'Chart Data'!L49, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!M49), 'Chart Data'!M49, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!N49), 'Chart Data'!N49, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!O49), 'Chart Data'!O49, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!P49), 'Chart Data'!P49, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!Q49), 'Chart Data'!Q49, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!R49), 'Chart Data'!R49, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!S49), 'Chart Data'!S49, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!T49), 'Chart Data'!T49, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!U49), 'Chart Data'!U49, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!V49), 'Chart Data'!V49, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!W49), 'Chart Data'!W49, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!X49), 'Chart Data'!X49, \"\")","v":""}]
["DGDP_C4_EPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,"external","PV of Debt-to-GDP Ratio, Market Financing, C4 external","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Chart Data'!D50), 'Chart Data'!D50, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!E50), 'Chart Data'!E50, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!F50), 'Chart Data'!F50, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!G50), 'Chart Data'!G50, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!H50), 'Chart Data'!H50, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!I50), 'Chart Data'!I50, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!J50), 'Chart Data'!J50, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!K50), 'Chart Data'!K50, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!L50), 'Chart Data'!L50, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!M50), 'Chart Data'!M50, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!N50), 'Chart Data'!N50, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!O50), 'Chart Data'!O50, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!P50), 'Chart Data'!P50, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!Q50), 'Chart Data'!Q50, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!R50), 'Chart Data'!R50, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!S50), 'Chart Data'!S50, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!T50), 'Chart Data'!T50, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!U50), 'Chart Data'!U50, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!V50), 'Chart Data'!V50, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!W50), 'Chart Data'!W50, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!X50), 'Chart Data'!X50, \"\")","v":""}]
["DGDP_ALT_EPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,"external","PV of Debt-to-GDP Ratio, Alternative, external","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Chart Data'!D51), 'Chart Data'!D51, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!E51), 'Chart Data'!E51, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!F51), 'Chart Data'!F51, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!G51), 'Chart Data'!G51, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!H51), 'Chart Data'!H51, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!I51), 'Chart Data'!I51, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!J51), 'Chart Data'!J51, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!K51), 'Chart Data'!K51, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!L51), 'Chart Data'!L51, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!M51), 'Chart Data'!M51, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!N51), 'Chart Data'!N51, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!O51), 'Chart Data'!O51, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!P51), 'Chart Data'!P51, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!Q51), 'Chart Data'!Q51, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!R51), 'Chart Data'!R51, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!S51), 'Chart Data'!S51, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!T51), 'Chart Data'!T51, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!U51), 'Chart Data'!U51, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!V51), 'Chart Data'!V51, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!W51), 'Chart Data'!W51, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!X51), 'Chart Data'!X51, \"\")","v":""}]
["DBXBEPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,"external","PV of Debt-to-Exports Ratio, Baseline external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D80","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!E80","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!F80","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!G80","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!H80","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!I80","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!J80","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!K80","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!L80","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!M80","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!N80","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!O80","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!P80","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!Q80","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!R80","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!S80","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!T80","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!U80","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!V80","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!W80","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!X80","v":{"$error":"#DIV/0!"}}]
["DBX_A1EPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,"external","PV of Debt-to-Exports Ratio, Key variables at their historical averages, A1 external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D81","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!E81","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!F81","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!G81","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!H81","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!I81","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!J81","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!K81","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!L81","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!M81","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!N81","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!O81","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!P81","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!Q81","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!R81","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!S81","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!T81","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!U81","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!V81","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!W81","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!X81","v":{"$error":"#DIV/0!"}}]
["DBX_B1_EPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,"external","PV of Debt-to-Exports Ratio, Real GDP growth, B1 external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D82","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!E82","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!F82","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!G82","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!H82","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!I82","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!J82","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!K82","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!L82","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!M82","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!N82","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!O82","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!P82","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!Q82","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!R82","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!S82","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!T82","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!U82","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!V82","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!W82","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!X82","v":{"$error":"#DIV/0!"}}]
["DBX_B2_EPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,"external","PV of Debt-to-Exports Ratio, Primary balance, B2 external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D83","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!E83","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!F83","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!G83","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!H83","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!I83","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!J83","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!K83","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!L83","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!M83","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!N83","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!O83","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!P83","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!Q83","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!R83","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!S83","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!T83","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!U83","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!V83","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!W83","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!X83","v":{"$error":"#DIV/0!"}}]
["DBX_B3_EPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,"external","PV of Debt-to-Exports Ratio, Exports, B3 external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D84","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!E84","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!F84","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!G84","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!H84","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!I84","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!J84","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!K84","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!L84","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!M84","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!N84","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!O84","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!P84","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!Q84","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!R84","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!S84","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!T84","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!U84","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!V84","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!W84","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!X84","v":{"$error":"#DIV/0!"}}]
["DBX_B4_EPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,"external","PV of Debt-to-Exports Ratio, Other flows, B4 external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D85","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!E85","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!F85","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!G85","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!H85","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!I85","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!J85","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!K85","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!L85","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!M85","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!N85","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!O85","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!P85","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!Q85","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!R85","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!S85","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!T85","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!U85","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!V85","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!W85","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!X85","v":{"$error":"#DIV/0!"}}]
["DBX_B5_EPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,"external","PV of Debt-to-Exports Ratio, Depreciation, B5 external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D86","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!E86","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!F86","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!G86","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!H86","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!I86","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!J86","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!K86","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!L86","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!M86","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!N86","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!O86","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!P86","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!Q86","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!R86","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!S86","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!T86","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!U86","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!V86","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!W86","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!X86","v":{"$error":"#DIV/0!"}}]
["DBX_B6_EPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,"external","PV of Debt-to-Exports Ratio, Combination, B6 external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D87","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!E87","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!F87","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!G87","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!H87","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!I87","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!J87","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!K87","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!L87","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!M87","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!N87","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!O87","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!P87","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!Q87","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!R87","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!S87","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!T87","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!U87","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!V87","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!W87","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!X87","v":{"$error":"#DIV/0!"}}]
["DBX_C1_EPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,"external","PV of Debt-to-Exports Ratio, Combined contingent liabilities, C1 external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D89","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!E89","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!F89","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!G89","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!H89","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!I89","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!J89","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!K89","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!L89","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!M89","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!N89","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!O89","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!P89","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!Q89","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!R89","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!S89","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!T89","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!U89","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!V89","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!W89","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!X89","v":{"$error":"#DIV/0!"}}]
["DBX_C2_EPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,"external","PV of Debt-to-Exports Ratio, Natural disaster, C2 external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Chart Data'!D90), 'Chart Data'!D90, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!E90), 'Chart Data'!E90, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!F90), 'Chart Data'!F90, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!G90), 'Chart Data'!G90, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!H90), 'Chart Data'!H90, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!I90), 'Chart Data'!I90, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!J90), 'Chart Data'!J90, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!K90), 'Chart Data'!K90, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!L90), 'Chart Data'!L90, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!M90), 'Chart Data'!M90, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!N90), 'Chart Data'!N90, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!O90), 'Chart Data'!O90, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!P90), 'Chart Data'!P90, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!Q90), 'Chart Data'!Q90, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!R90), 'Chart Data'!R90, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!S90), 'Chart Data'!S90, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!T90), 'Chart Data'!T90, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!U90), 'Chart Data'!U90, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!V90), 'Chart Data'!V90, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!W90), 'Chart Data'!W90, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!X90), 'Chart Data'!X90, \"\")","v":""}]
["DBX_C3_EPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,"external","PV of Debt-to-Exports Ratio, Commodity price, C3 external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Chart Data'!D91), 'Chart Data'!D91, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!E91), 'Chart Data'!E91, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!F91), 'Chart Data'!F91, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!G91), 'Chart Data'!G91, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!H91), 'Chart Data'!H91, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!I91), 'Chart Data'!I91, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!J91), 'Chart Data'!J91, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!K91), 'Chart Data'!K91, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!L91), 'Chart Data'!L91, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!M91), 'Chart Data'!M91, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!N91), 'Chart Data'!N91, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!O91), 'Chart Data'!O91, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!P91), 'Chart Data'!P91, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!Q91), 'Chart Data'!Q91, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!R91), 'Chart Data'!R91, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!S91), 'Chart Data'!S91, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!T91), 'Chart Data'!T91, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!U91), 'Chart Data'!U91, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!V91), 'Chart Data'!V91, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!W91), 'Chart Data'!W91, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!X91), 'Chart Data'!X91, \"\")","v":""}]
["DBX_C4_EPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,"external","PV of Debt-to-Exports Ratio, Market Financing, C4 external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Chart Data'!D92), 'Chart Data'!D92, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!E92), 'Chart Data'!E92, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!F92), 'Chart Data'!F92, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!G92), 'Chart Data'!G92, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!H92), 'Chart Data'!H92, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!I92), 'Chart Data'!I92, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!J92), 'Chart Data'!J92, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!K92), 'Chart Data'!K92, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!L92), 'Chart Data'!L92, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!M92), 'Chart Data'!M92, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!N92), 'Chart Data'!N92, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!O92), 'Chart Data'!O92, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!P92), 'Chart Data'!P92, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!Q92), 'Chart Data'!Q92, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!R92), 'Chart Data'!R92, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!S92), 'Chart Data'!S92, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!T92), 'Chart Data'!T92, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!U92), 'Chart Data'!U92, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!V92), 'Chart Data'!V92, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!W92), 'Chart Data'!W92, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!X92), 'Chart Data'!X92, \"\")","v":""}]
["DBX_ALT_EPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,"external","PV of Debt-to-Exports Ratio, Alternative, external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Chart Data'!D93), 'Chart Data'!D93, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!E93), 'Chart Data'!E93, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!F93), 'Chart Data'!F93, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!G93), 'Chart Data'!G93, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!H93), 'Chart Data'!H93, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!I93), 'Chart Data'!I93, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!J93), 'Chart Data'!J93, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!K93), 'Chart Data'!K93, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!L93), 'Chart Data'!L93, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!M93), 'Chart Data'!M93, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!N93), 'Chart Data'!N93, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!O93), 'Chart Data'!O93, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!P93), 'Chart Data'!P93, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!Q93), 'Chart Data'!Q93, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!R93), 'Chart Data'!R93, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!S93), 'Chart Data'!S93, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!T93), 'Chart Data'!T93, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!U93), 'Chart Data'!U93, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!V93), 'Chart Data'!V93, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!W93), 'Chart Data'!W93, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!X93), 'Chart Data'!X93, \"\")","v":""}]
["DSBXBE",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,"external","Debt Service-to-Exports Ratio, Baseline external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D122","v":"..."},{"$f":"'Chart Data'!E122","v":"..."},{"$f":"'Chart Data'!F122","v":"..."},{"$f":"'Chart Data'!G122","v":"..."},{"$f":"'Chart Data'!H122","v":"..."},{"$f":"'Chart Data'!I122","v":"..."},{"$f":"'Chart Data'!J122","v":"..."},{"$f":"'Chart Data'!K122","v":"..."},{"$f":"'Chart Data'!L122","v":"..."},{"$f":"'Chart Data'!M122","v":"..."},{"$f":"'Chart Data'!N122","v":"..."},{"$f":"'Chart Data'!O122","v":"..."},{"$f":"'Chart Data'!P122","v":"..."},{"$f":"'Chart Data'!Q122","v":"..."},{"$f":"'Chart Data'!R122","v":"..."},{"$f":"'Chart Data'!S122","v":"..."},{"$f":"'Chart Data'!T122","v":"..."},{"$f":"'Chart Data'!U122","v":"..."},{"$f":"'Chart Data'!V122","v":"..."},{"$f":"'Chart Data'!W122","v":"..."},{"$f":"'Chart Data'!X122","v":"..."}]
["DSBX_A1E",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,"external","Debt Service-to-Exports Ratio, Key variables at their historical averages, A1 external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D123","v":"..."},{"$f":"'Chart Data'!E123","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!F123","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!G123","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!H123","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!I123","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!J123","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!K123","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!L123","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!M123","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!N123","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!O123","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!P123","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!Q123","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!R123","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!S123","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!T123","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!U123","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!V123","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!W123","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!X123","v":{"$error":"#DIV/0!"}}]
["DSBX_B1_EPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,"external","Debt Service-to-Exports Ratio, Real GDP growth, B1 external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D124","v":"..."},{"$f":"'Chart Data'!E124","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!F124","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!G124","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!H124","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!I124","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!J124","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!K124","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!L124","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!M124","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!N124","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!O124","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!P124","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!Q124","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!R124","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!S124","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!T124","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!U124","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!V124","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!W124","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!X124","v":{"$error":"#DIV/0!"}}]
["DSBX_B2_EPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,"external","Debt Service-to-Exports Ratio, Primary balance, B2 external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D125","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!E125","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!F125","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!G125","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!H125","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!I125","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!J125","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!K125","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!L125","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!M125","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!N125","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!O125","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!P125","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!Q125","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!R125","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!S125","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!T125","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!U125","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!V125","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!W125","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!X125","v":{"$error":"#DIV/0!"}}]
["DSBX_B3_EPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,"external","Debt Service-to-Exports Ratio, Exports, B3 external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D126","v":"..."},{"$f":"'Chart Data'!E126","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!F126","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!G126","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!H126","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!I126","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!J126","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!K126","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!L126","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!M126","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!N126","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!O126","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!P126","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!Q126","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!R126","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!S126","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!T126","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!U126","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!V126","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!W126","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!X126","v":{"$error":"#DIV/0!"}}]
["DSBX_B4_EPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,"external","Debt Service-to-Exports Ratio, Other flows, B4 external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D127","v":"..."},{"$f":"'Chart Data'!E127","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!F127","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!G127","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!H127","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!I127","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!J127","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!K127","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!L127","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!M127","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!N127","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!O127","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!P127","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!Q127","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!R127","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!S127","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!T127","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!U127","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!V127","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!W127","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!X127","v":{"$error":"#DIV/0!"}}]
["DSBX_B5_EPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,"external","Debt Service-to-Exports Ratio, Depreciation, B5 external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D128","v":"..."},{"$f":"'Chart Data'!E128","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!F128","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!G128","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!H128","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!I128","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!J128","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!K128","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!L128","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!M128","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!N128","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!O128","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!P128","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!Q128","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!R128","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!S128","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!T128","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!U128","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!V128","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!W128","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!X128","v":{"$error":"#DIV/0!"}}]
["DSBX_B6_EPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,"external","Debt Service-to-Exports Ratio, Combination, B6 external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D129","v":"..."},{"$f":"'Chart Data'!E129","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!F129","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!G129","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!H129","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!I129","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!J129","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!K129","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!L129","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!M129","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!N129","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!O129","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!P129","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!Q129","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!R129","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!S129","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!T129","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!U129","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!V129","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!W129","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!X129","v":{"$error":"#DIV/0!"}}]
["DSBX_C1_EPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,"external","Debt Service-to-Exports Ratio, Combined contingent liabilities, C1 external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D131","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!E131","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!F131","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!G131","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!H131","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!I131","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!J131","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!K131","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!L131","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!M131","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!N131","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!O131","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!P131","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!Q131","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!R131","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!S131","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!T131","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!U131","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!V131","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!W131","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!X131","v":{"$error":"#DIV/0!"}}]
["DSBX_C2_EPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,"external","Debt Service-to-Exports Ratio, Natural disaster, C2 external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Chart Data'!D132), 'Chart Data'!D132, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!E132), 'Chart Data'!E132, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!F132), 'Chart Data'!F132, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!G132), 'Chart Data'!G132, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!H132), 'Chart Data'!H132, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!I132), 'Chart Data'!I132, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!J132), 'Chart Data'!J132, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!K132), 'Chart Data'!K132, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!L132), 'Chart Data'!L132, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!M132), 'Chart Data'!M132, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!N132), 'Chart Data'!N132, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!O132), 'Chart Data'!O132, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!P132), 'Chart Data'!P132, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!Q132), 'Chart Data'!Q132, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!R132), 'Chart Data'!R132, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!S132), 'Chart Data'!S132, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!T132), 'Chart Data'!T132, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!U132), 'Chart Data'!U132, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!V132), 'Chart Data'!V132, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!W132), 'Chart Data'!W132, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!X132), 'Chart Data'!X132, \"\")","v":""}]
["DSBX_C3_EPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,"external","Debt Service-to-Exports Ratio, Commodity price, C3 external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Chart Data'!D133), 'Chart Data'!D133, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!E133), 'Chart Data'!E133, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!F133), 'Chart Data'!F133, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!G133), 'Chart Data'!G133, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!H133), 'Chart Data'!H133, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!I133), 'Chart Data'!I133, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!J133), 'Chart Data'!J133, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!K133), 'Chart Data'!K133, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!L133), 'Chart Data'!L133, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!M133), 'Chart Data'!M133, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!N133), 'Chart Data'!N133, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!O133), 'Chart Data'!O133, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!P133), 'Chart Data'!P133, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!Q133), 'Chart Data'!Q133, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!R133), 'Chart Data'!R133, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!S133), 'Chart Data'!S133, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!T133), 'Chart Data'!T133, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!U133), 'Chart Data'!U133, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!V133), 'Chart Data'!V133, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!W133), 'Chart Data'!W133, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!X133), 'Chart Data'!X133, \"\")","v":""}]
["DSBX_C4_EPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,"external","Debt Service-to-Exports Ratio, Market Financing, C4 external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Chart Data'!D134), 'Chart Data'!D134, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!E134), 'Chart Data'!E134, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!F134), 'Chart Data'!F134, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!G134), 'Chart Data'!G134, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!H134), 'Chart Data'!H134, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!I134), 'Chart Data'!I134, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!J134), 'Chart Data'!J134, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!K134), 'Chart Data'!K134, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!L134), 'Chart Data'!L134, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!M134), 'Chart Data'!M134, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!N134), 'Chart Data'!N134, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!O134), 'Chart Data'!O134, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!P134), 'Chart Data'!P134, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!Q134), 'Chart Data'!Q134, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!R134), 'Chart Data'!R134, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!S134), 'Chart Data'!S134, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!T134), 'Chart Data'!T134, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!U134), 'Chart Data'!U134, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!V134), 'Chart Data'!V134, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!W134), 'Chart Data'!W134, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!X134), 'Chart Data'!X134, \"\")","v":""}]
["DSBX_ALT_EPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,"external","Debt Service-to-Exports Ratio, Alternative, external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Chart Data'!D135), 'Chart Data'!D135, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!E135), 'Chart Data'!E135, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!F135), 'Chart Data'!F135, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!G135), 'Chart Data'!G135, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!H135), 'Chart Data'!H135, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!I135), 'Chart Data'!I135, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!J135), 'Chart Data'!J135, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!K135), 'Chart Data'!K135, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!L135), 'Chart Data'!L135, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!M135), 'Chart Data'!M135, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!N135), 'Chart Data'!N135, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!O135), 'Chart Data'!O135, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!P135), 'Chart Data'!P135, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!Q135), 'Chart Data'!Q135, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!R135), 'Chart Data'!R135, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!S135), 'Chart Data'!S135, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!T135), 'Chart Data'!T135, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!U135), 'Chart Data'!U135, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!V135), 'Chart Data'!V135, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!W135), 'Chart Data'!W135, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!X135), 'Chart Data'!X135, \"\")","v":""}]
["DSGGRBE",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,"external","Debt Service-to-Revenue Ratio, Baseline external","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D164","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!E164","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!F164","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!G164","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!H164","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!I164","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!J164","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!K164","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!L164","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!M164","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!N164","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!O164","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!P164","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!Q164","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!R164","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!S164","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!T164","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!U164","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!V164","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!W164","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!X164","v":{"$error":"#VALUE!"}}]
["DSGGR_A1E",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,"external","Debt Service-to-Revenue Ratio, Key variables at their historical averages, A1 external","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D165","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!E165","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!F165","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!G165","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!H165","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!I165","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!J165","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!K165","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!L165","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!M165","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!N165","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!O165","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!P165","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!Q165","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!R165","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!S165","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!T165","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!U165","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!V165","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!W165","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!X165","v":{"$error":"#DIV/0!"}}]
["DSGGR_B1_EPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,"external","Debt Service-to-Revenue Ratio, Real GDP growth, B1 external","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D166","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!E166","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!F166","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!G166","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!H166","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!I166","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!J166","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!K166","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!L166","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!M166","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!N166","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!O166","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!P166","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!Q166","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!R166","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!S166","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!T166","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!U166","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!V166","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!W166","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!X166","v":{"$error":"#DIV/0!"}}]
["DSGGR_B2_EPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,"external","Debt Service-to-Revenue Ratio, Primary balance, B2 external","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D167","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!E167","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!F167","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!G167","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!H167","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!I167","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!J167","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!K167","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!L167","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!M167","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!N167","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!O167","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!P167","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!Q167","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!R167","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!S167","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!T167","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!U167","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!V167","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!W167","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!X167","v":{"$error":"#DIV/0!"}}]
["DSGGR_B3_EPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,"external","Debt Service-to-Revenue Ratio, Exports, B3 external","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D168","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!E168","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!F168","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!G168","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!H168","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!I168","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!J168","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!K168","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!L168","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!M168","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!N168","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!O168","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!P168","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!Q168","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!R168","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!S168","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!T168","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!U168","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!V168","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!W168","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!X168","v":{"$error":"#DIV/0!"}}]
["DSGGR_B4_EPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,"external","Debt Service-to-Revenue Ratio, Other flows, B4 external","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D169","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!E169","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!F169","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!G169","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!H169","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!I169","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!J169","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!K169","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!L169","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!M169","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!N169","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!O169","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!P169","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!Q169","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!R169","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!S169","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!T169","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!U169","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!V169","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!W169","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!X169","v":{"$error":"#DIV/0!"}}]
["DSGGR_B5_EPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,"external","Debt Service-to-Revenue Ratio, Depreciation, B5 external","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D170","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!E170","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!F170","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!G170","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!H170","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!I170","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!J170","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!K170","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!L170","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!M170","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!N170","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!O170","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!P170","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!Q170","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!R170","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!S170","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!T170","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!U170","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!V170","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!W170","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!X170","v":{"$error":"#DIV/0!"}}]
["DSGGR_B6_EPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,"external","Debt Service-to-Revenue Ratio, Combination, B6 external","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D171","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!E171","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!F171","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!G171","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!H171","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!I171","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!J171","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!K171","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!L171","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!M171","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!N171","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!O171","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!P171","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!Q171","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!R171","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!S171","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!T171","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!U171","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!V171","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!W171","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!X171","v":{"$error":"#DIV/0!"}}]
["DSGGR_C1_EPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,"external","Debt Service-to-Revenue Ratio, Combined contingent liabilities, C1 external","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D173","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!E173","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!F173","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!G173","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!H173","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!I173","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!J173","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!K173","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!L173","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!M173","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!N173","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!O173","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!P173","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!Q173","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!R173","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!S173","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!T173","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!U173","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!V173","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!W173","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!X173","v":{"$error":"#DIV/0!"}}]
["DSGGR_C2_EPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,"external","Debt Service-to-Revenue Ratio, Natural disaster, C2 external","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Chart Data'!D174), 'Chart Data'!D174, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!E174), 'Chart Data'!E174, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!F174), 'Chart Data'!F174, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!G174), 'Chart Data'!G174, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!H174), 'Chart Data'!H174, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!I174), 'Chart Data'!I174, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!J174), 'Chart Data'!J174, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!K174), 'Chart Data'!K174, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!L174), 'Chart Data'!L174, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!M174), 'Chart Data'!M174, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!N174), 'Chart Data'!N174, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!O174), 'Chart Data'!O174, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!P174), 'Chart Data'!P174, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!Q174), 'Chart Data'!Q174, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!R174), 'Chart Data'!R174, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!S174), 'Chart Data'!S174, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!T174), 'Chart Data'!T174, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!U174), 'Chart Data'!U174, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!V174), 'Chart Data'!V174, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!W174), 'Chart Data'!W174, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!X174), 'Chart Data'!X174, \"\")","v":""}]
["DSGGR_C3_EPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,"external","Debt Service-to-Revenue Ratio, Commodity price, C3 external","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Chart Data'!D175), 'Chart Data'!D175, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!E175), 'Chart Data'!E175, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!F175), 'Chart Data'!F175, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!G175), 'Chart Data'!G175, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!H175), 'Chart Data'!H175, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!I175), 'Chart Data'!I175, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!J175), 'Chart Data'!J175, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!K175), 'Chart Data'!K175, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!L175), 'Chart Data'!L175, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!M175), 'Chart Data'!M175, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!N175), 'Chart Data'!N175, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!O175), 'Chart Data'!O175, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!P175), 'Chart Data'!P175, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!Q175), 'Chart Data'!Q175, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!R175), 'Chart Data'!R175, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!S175), 'Chart Data'!S175, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!T175), 'Chart Data'!T175, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!U175), 'Chart Data'!U175, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!V175), 'Chart Data'!V175, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!W175), 'Chart Data'!W175, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!X175), 'Chart Data'!X175, \"\")","v":""}]
["DSGGR_C4_EPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,"external","Debt Service-to-Revenue Ratio, Market Financing, C4 external","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Chart Data'!D176), 'Chart Data'!D176, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!E176), 'Chart Data'!E176, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!F176), 'Chart Data'!F176, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!G176), 'Chart Data'!G176, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!H176), 'Chart Data'!H176, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!I176), 'Chart Data'!I176, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!J176), 'Chart Data'!J176, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!K176), 'Chart Data'!K176, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!L176), 'Chart Data'!L176, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!M176), 'Chart Data'!M176, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!N176), 'Chart Data'!N176, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!O176), 'Chart Data'!O176, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!P176), 'Chart Data'!P176, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!Q176), 'Chart Data'!Q176, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!R176), 'Chart Data'!R176, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!S176), 'Chart Data'!S176, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!T176), 'Chart Data'!T176, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!U176), 'Chart Data'!U176, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!V176), 'Chart Data'!V176, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!W176), 'Chart Data'!W176, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!X176), 'Chart Data'!X176, \"\")","v":""}]
["DSGGR_ALT_EPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,"external","Debt Service-to-Revenue Ratio, Alternative, external","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Chart Data'!D177), 'Chart Data'!D177, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!E177), 'Chart Data'!E177, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!F177), 'Chart Data'!F177, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!G177), 'Chart Data'!G177, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!H177), 'Chart Data'!H177, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!I177), 'Chart Data'!I177, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!J177), 'Chart Data'!J177, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!K177), 'Chart Data'!K177, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!L177), 'Chart Data'!L177, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!M177), 'Chart Data'!M177, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!N177), 'Chart Data'!N177, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!O177), 'Chart Data'!O177, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!P177), 'Chart Data'!P177, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!Q177), 'Chart Data'!Q177, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!R177), 'Chart Data'!R177, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!S177), 'Chart Data'!S177, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!T177), 'Chart Data'!T177, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!U177), 'Chart Data'!U177, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!V177), 'Chart Data'!V177, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!W177), 'Chart Data'!W177, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!X177), 'Chart Data'!X177, \"\")","v":""}]
["DUGDPBFPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,"fiscal","PV of Debt-to-GDP Ratio, Baseline fiscal","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D239","v":"..."},{"$f":"'Chart Data'!E239","v":"..."},{"$f":"'Chart Data'!F239","v":"..."},{"$f":"'Chart Data'!G239","v":"..."},{"$f":"'Chart Data'!H239","v":"..."},{"$f":"'Chart Data'!I239","v":"..."},{"$f":"'Chart Data'!J239","v":"..."},{"$f":"'Chart Data'!K239","v":"..."},{"$f":"'Chart Data'!L239","v":"..."},{"$f":"'Chart Data'!M239","v":"..."},{"$f":"'Chart Data'!N239","v":"..."},{"$f":"'Chart Data'!O239","v":"..."},{"$f":"'Chart Data'!P239","v":"..."},{"$f":"'Chart Data'!Q239","v":"..."},{"$f":"'Chart Data'!R239","v":"..."},{"$f":"'Chart Data'!S239","v":"..."},{"$f":"'Chart Data'!T239","v":"..."},{"$f":"'Chart Data'!U239","v":"..."},{"$f":"'Chart Data'!V239","v":"..."},{"$f":"'Chart Data'!W239","v":"..."},{"$f":"'Chart Data'!X239","v":"..."}]
["DUGDP_A1FPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,"fiscal","PV of Debt-to-GDP Ratio, Real GDP growth and primary balance are at historical averages, A1 fiscal","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D240","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!E240","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!F240","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!G240","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!H240","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!I240","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!J240","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!K240","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!L240","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!M240","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!N240","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!O240","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!P240","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!Q240","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!R240","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!S240","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!T240","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!U240","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!V240","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!W240","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!X240","v":{"$error":"#DIV/0!"}}]
["DUGDPB_B1_FPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,"fiscal","PV of Debt-to-GDP Ratio, Real GDP growth, B1 fiscal","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D241","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!E241","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!F241","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!G241","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!H241","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!I241","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!J241","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!K241","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!L241","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!M241","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!N241","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!O241","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!P241","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!Q241","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!R241","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!S241","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!T241","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!U241","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!V241","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!W241","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!X241","v":{"$error":"#DIV/0!"}}]
["DUGDPB_B2_FPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,"fiscal","PV of Debt-to-GDP Ratio, Primary balance, B2 fiscal","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D242","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!E242","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!F242","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!G242","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!H242","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!I242","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!J242","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!K242","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!L242","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!M242","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!N242","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!O242","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!P242","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!Q242","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!R242","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!S242","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!T242","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!U242","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!V242","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!W242","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!X242","v":{"$error":"#DIV/0!"}}]
["DUGDPB_B3_FPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,"fiscal","PV of Debt-to-GDP Ratio, Exports, B3 fiscal","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D243","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!E243","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!F243","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!G243","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!H243","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!I243","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!J243","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!K243","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!L243","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!M243","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!N243","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!O243","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!P243","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!Q243","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!R243","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!S243","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!T243","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!U243","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!V243","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!W243","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!X243","v":{"$error":"#VALUE!"}}]
["DUGDPB_B4_FPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,"fiscal","PV of Debt-to-GDP Ratio, Other flows, B4 fiscal","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D244","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!E244","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!F244","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!G244","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!H244","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!I244","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!J244","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!K244","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!L244","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!M244","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!N244","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!O244","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!P244","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!Q244","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!R244","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!S244","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!T244","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!U244","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!V244","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!W244","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!X244","v":{"$error":"#VALUE!"}}]
["DUGDPB_B5_FPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,"fiscal","PV of Debt-to-GDP Ratio, Depreciation, B5 fiscal","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D245","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!E245","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!F245","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!G245","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!H245","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!I245","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!J245","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!K245","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!L245","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!M245","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!N245","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!O245","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!P245","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!Q245","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!R245","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!S245","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!T245","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!U245","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!V245","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!W245","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!X245","v":{"$error":"#DIV/0!"}}]
["DUGDPB_B6_FPV",{"$f":"$B$2","v":278},{"$f":"$C$2","v":0},{"$f":"$D$2","v":0},{"$f":"$E$2","v":0},{"$f":"$F$2","v":"CP"},{"$f":"$G$2","v":"Nicaragua"},{"$f":"$H$2","v":"00:00:00"},{"$f":"$I$2","v":2019},null,{"$f":"$K$2","v":"(select)"},null,null,null,null,null,"fiscal","PV of Debt-to-GDP Ratio, Combination, B6 fiscal","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D246","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!E246","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!F246","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!G246","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!H246","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!I246","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!J246","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!K246","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!L246","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!M246","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!N246","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!O246","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!P246","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!Q246","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!R246","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!S246","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!T246","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!U246","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!V246","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!W246","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!X246","v":{"$error":"#DIV/0!"}}]
["DUGDPB_C1_FPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,"fiscal","PV of Debt-to-GDP Ratio, Combined contingent liabilities, C1 fiscal","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D248","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!E248","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!F248","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!G248","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!H248","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!I248","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!J248","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!K248","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!L248","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!M248","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!N248","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!O248","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!P248","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!Q248","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!R248","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!S248","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!T248","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!U248","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!V248","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!W248","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!X248","v":{"$error":"#DIV/0!"}}]
["DUGDPB_C2_FPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,"fiscal","PV of Debt-to-GDP Ratio, Natural disaster, C2 fiscal","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Chart Data'!D249), 'Chart Data'!D249, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!E249), 'Chart Data'!E249, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!F249), 'Chart Data'!F249, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!G249), 'Chart Data'!G249, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!H249), 'Chart Data'!H249, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!I249), 'Chart Data'!I249, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!J249), 'Chart Data'!J249, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!K249), 'Chart Data'!K249, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!L249), 'Chart Data'!L249, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!M249), 'Chart Data'!M249, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!N249), 'Chart Data'!N249, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!O249), 'Chart Data'!O249, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!P249), 'Chart Data'!P249, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!Q249), 'Chart Data'!Q249, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!R249), 'Chart Data'!R249, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!S249), 'Chart Data'!S249, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!T249), 'Chart Data'!T249, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!U249), 'Chart Data'!U249, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!V249), 'Chart Data'!V249, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!W249), 'Chart Data'!W249, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!X249), 'Chart Data'!X249, \"\")","v":""}]
["DUGDPB_C3_FPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,"fiscal","PV of Debt-to-GDP Ratio, Commodity price, C3 fiscal","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Chart Data'!D250), 'Chart Data'!D250, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!E250), 'Chart Data'!E250, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!F250), 'Chart Data'!F250, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!G250), 'Chart Data'!G250, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!H250), 'Chart Data'!H250, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!I250), 'Chart Data'!I250, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!J250), 'Chart Data'!J250, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!K250), 'Chart Data'!K250, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!L250), 'Chart Data'!L250, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!M250), 'Chart Data'!M250, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!N250), 'Chart Data'!N250, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!O250), 'Chart Data'!O250, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!P250), 'Chart Data'!P250, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!Q250), 'Chart Data'!Q250, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!R250), 'Chart Data'!R250, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!S250), 'Chart Data'!S250, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!T250), 'Chart Data'!T250, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!U250), 'Chart Data'!U250, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!V250), 'Chart Data'!V250, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!W250), 'Chart Data'!W250, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!X250), 'Chart Data'!X250, \"\")","v":""}]
["DUGDPB_C4_FPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,"fiscal","PV of Debt-to-GDP Ratio, Market Financing, C4 fiscal","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Chart Data'!D251), 'Chart Data'!D251, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!E251), 'Chart Data'!E251, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!F251), 'Chart Data'!F251, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!G251), 'Chart Data'!G251, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!H251), 'Chart Data'!H251, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!I251), 'Chart Data'!I251, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!J251), 'Chart Data'!J251, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!K251), 'Chart Data'!K251, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!L251), 'Chart Data'!L251, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!M251), 'Chart Data'!M251, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!N251), 'Chart Data'!N251, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!O251), 'Chart Data'!O251, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!P251), 'Chart Data'!P251, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!Q251), 'Chart Data'!Q251, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!R251), 'Chart Data'!R251, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!S251), 'Chart Data'!S251, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!T251), 'Chart Data'!T251, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!U251), 'Chart Data'!U251, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!V251), 'Chart Data'!V251, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!W251), 'Chart Data'!W251, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!X251), 'Chart Data'!X251, \"\")","v":""}]
["DUGDPB_ALT_EPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,"fiscal","PV of Debt-to-GDP Ratio, Alternative, fiscal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Chart Data'!D252), 'Chart Data'!D252, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!E252), 'Chart Data'!E252, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!F252), 'Chart Data'!F252, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!G252), 'Chart Data'!G252, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!H252), 'Chart Data'!H252, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!I252), 'Chart Data'!I252, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!J252), 'Chart Data'!J252, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!K252), 'Chart Data'!K252, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!L252), 'Chart Data'!L252, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!M252), 'Chart Data'!M252, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!N252), 'Chart Data'!N252, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!O252), 'Chart Data'!O252, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!P252), 'Chart Data'!P252, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!Q252), 'Chart Data'!Q252, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!R252), 'Chart Data'!R252, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!S252), 'Chart Data'!S252, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!T252), 'Chart Data'!T252, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!U252), 'Chart Data'!U252, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!V252), 'Chart Data'!V252, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!W252), 'Chart Data'!W252, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!X252), 'Chart Data'!X252, \"\")","v":""}]
["DUGGRBFPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,"fiscal","PV of Debt-to-Revenue Ratio, Baseline fiscal","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D281","v":"…"},{"$f":"'Chart Data'!E281","v":"…"},{"$f":"'Chart Data'!F281","v":"…"},{"$f":"'Chart Data'!G281","v":"…"},{"$f":"'Chart Data'!H281","v":"…"},{"$f":"'Chart Data'!I281","v":"…"},{"$f":"'Chart Data'!J281","v":"…"},{"$f":"'Chart Data'!K281","v":"…"},{"$f":"'Chart Data'!L281","v":"…"},{"$f":"'Chart Data'!M281","v":"…"},{"$f":"'Chart Data'!N281","v":"…"},{"$f":"'Chart Data'!O281","v":"…"},{"$f":"'Chart Data'!P281","v":"…"},{"$f":"'Chart Data'!Q281","v":"…"},{"$f":"'Chart Data'!R281","v":"…"},{"$f":"'Chart Data'!S281","v":"…"},{"$f":"'Chart Data'!T281","v":"…"},{"$f":"'Chart Data'!U281","v":"…"},{"$f":"'Chart Data'!V281","v":"…"},{"$f":"'Chart Data'!W281","v":"…"},{"$f":"'Chart Data'!X281","v":"…"}]
["DUGGR_A1FPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,"fiscal","PV of Debt-to-Revenue Ratio, Real GDP growth and primary balance are at historical averages, A1 fiscal","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D282","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!E282","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!F282","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!G282","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!H282","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!I282","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!J282","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!K282","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!L282","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!M282","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!N282","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!O282","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!P282","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!Q282","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!R282","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!S282","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!T282","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!U282","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!V282","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!W282","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!X282","v":{"$error":"#DIV/0!"}}]
["DUGGRB_B1_FPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,"fiscal","PV of Debt-to-Revenue Ratio, Real GDP growth, B1 fiscal","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D283","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!E283","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!F283","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!G283","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!H283","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!I283","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!J283","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!K283","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!L283","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!M283","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!N283","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!O283","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!P283","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!Q283","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!R283","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!S283","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!T283","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!U283","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!V283","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!W283","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!X283","v":{"$error":"#DIV/0!"}}]
["DUGGRB_B2_FPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,"fiscal","PV of Debt-to-Revenue Ratio, Primary balance, B2 fiscal","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D284","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!E284","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!F284","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!G284","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!H284","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!I284","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!J284","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!K284","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!L284","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!M284","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!N284","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!O284","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!P284","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!Q284","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!R284","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!S284","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!T284","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!U284","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!V284","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!W284","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!X284","v":{"$error":"#DIV/0!"}}]
["DUGGRB_B3_FPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,"fiscal","PV of Debt-to-Revenue Ratio, Exports, B3 fiscal","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D285","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!E285","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!F285","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!G285","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!H285","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!I285","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!J285","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!K285","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!L285","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!M285","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!N285","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!O285","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!P285","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!Q285","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!R285","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!S285","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!T285","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!U285","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!V285","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!W285","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!X285","v":{"$error":"#VALUE!"}}]
["DUGGRB_B4_FPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,"fiscal","PV of Debt-to-Revenue Ratio, Other flows, B4 fiscal","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D286","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!E286","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!F286","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!G286","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!H286","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!I286","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!J286","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!K286","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!L286","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!M286","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!N286","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!O286","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!P286","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!Q286","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!R286","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!S286","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!T286","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!U286","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!V286","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!W286","v":{"$error":"#VALUE!"}},{"$f":"'Chart Data'!X286","v":{"$error":"#VALUE!"}}]
["DUGGRB_B5_FPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,"fiscal","PV of Debt-to-Revenue Ratio, Depreciation, B5 fiscal","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D287","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!E287","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!F287","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!G287","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!H287","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!I287","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!J287","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!K287","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!L287","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!M287","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!N287","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!O287","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!P287","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!Q287","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!R287","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!S287","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!T287","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!U287","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!V287","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!W287","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!X287","v":{"$error":"#DIV/0!"}}]
["DUGGRB_B6_FPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,"fiscal","PV of Debt-to-Revenue Ratio, Combination, B6 fiscal","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D288","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!E288","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!F288","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!G288","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!H288","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!I288","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!J288","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!K288","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!L288","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!M288","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!N288","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!O288","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!P288","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!Q288","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!R288","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!S288","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!T288","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!U288","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!V288","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!W288","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!X288","v":{"$error":"#DIV/0!"}}]
["DUGGRB_C1_FPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,"fiscal","PV of Debt-to-Revenue Ratio, Combined contingent liabilities, C1 fiscal","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D290","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!E290","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!F290","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!G290","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!H290","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!I290","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!J290","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!K290","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!L290","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!M290","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!N290","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!O290","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!P290","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!Q290","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!R290","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!S290","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!T290","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!U290","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!V290","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!W290","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!X290","v":{"$error":"#DIV/0!"}}]
["DUGGRB_C2_FPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,"fiscal","PV of Debt-to-Revenue Ratio, Natural disaster, C2 fiscal","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Chart Data'!D291), 'Chart Data'!D291, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!E291), 'Chart Data'!E291, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!F291), 'Chart Data'!F291, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!G291), 'Chart Data'!G291, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!H291), 'Chart Data'!H291, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!I291), 'Chart Data'!I291, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!J291), 'Chart Data'!J291, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!K291), 'Chart Data'!K291, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!L291), 'Chart Data'!L291, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!M291), 'Chart Data'!M291, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!N291), 'Chart Data'!N291, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!O291), 'Chart Data'!O291, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!P291), 'Chart Data'!P291, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!Q291), 'Chart Data'!Q291, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!R291), 'Chart Data'!R291, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!S291), 'Chart Data'!S291, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!T291), 'Chart Data'!T291, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!U291), 'Chart Data'!U291, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!V291), 'Chart Data'!V291, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!W291), 'Chart Data'!W291, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!X291), 'Chart Data'!X291, \"\")","v":""}]
["DUGGRB_C3_FPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,"fiscal","PV of Debt-to-Revenue Ratio, Commodity price, C3 fiscal","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Chart Data'!D292), 'Chart Data'!D292, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!E292), 'Chart Data'!E292, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!F292), 'Chart Data'!F292, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!G292), 'Chart Data'!G292, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!H292), 'Chart Data'!H292, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!I292), 'Chart Data'!I292, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!J292), 'Chart Data'!J292, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!K292), 'Chart Data'!K292, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!L292), 'Chart Data'!L292, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!M292), 'Chart Data'!M292, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!N292), 'Chart Data'!N292, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!O292), 'Chart Data'!O292, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!P292), 'Chart Data'!P292, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!Q292), 'Chart Data'!Q292, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!R292), 'Chart Data'!R292, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!S292), 'Chart Data'!S292, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!T292), 'Chart Data'!T292, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!U292), 'Chart Data'!U292, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!V292), 'Chart Data'!V292, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!W292), 'Chart Data'!W292, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!X292), 'Chart Data'!X292, \"\")","v":""}]
["DUGGRB_C4_FPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,"fiscal","PV of Debt-to-Revenue Ratio, Market Financing, C4 fiscal","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Chart Data'!D293), 'Chart Data'!D293, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!E293), 'Chart Data'!E293, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!F293), 'Chart Data'!F293, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!G293), 'Chart Data'!G293, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!H293), 'Chart Data'!H293, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!I293), 'Chart Data'!I293, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!J293), 'Chart Data'!J293, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!K293), 'Chart Data'!K293, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!L293), 'Chart Data'!L293, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!M293), 'Chart Data'!M293, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!N293), 'Chart Data'!N293, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!O293), 'Chart Data'!O293, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!P293), 'Chart Data'!P293, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!Q293), 'Chart Data'!Q293, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!R293), 'Chart Data'!R293, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!S293), 'Chart Data'!S293, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!T293), 'Chart Data'!T293, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!U293), 'Chart Data'!U293, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!V293), 'Chart Data'!V293, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!W293), 'Chart Data'!W293, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!X293), 'Chart Data'!X293, \"\")","v":""}]
["DUGGRB_ALT_EPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,"fiscal","PV of Debt-to-Revenue Ratio, Alternative, fiscal","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Chart Data'!D294), 'Chart Data'!D294, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!E294), 'Chart Data'!E294, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!F294), 'Chart Data'!F294, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!G294), 'Chart Data'!G294, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!H294), 'Chart Data'!H294, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!I294), 'Chart Data'!I294, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!J294), 'Chart Data'!J294, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!K294), 'Chart Data'!K294, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!L294), 'Chart Data'!L294, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!M294), 'Chart Data'!M294, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!N294), 'Chart Data'!N294, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!O294), 'Chart Data'!O294, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!P294), 'Chart Data'!P294, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!Q294), 'Chart Data'!Q294, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!R294), 'Chart Data'!R294, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!S294), 'Chart Data'!S294, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!T294), 'Chart Data'!T294, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!U294), 'Chart Data'!U294, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!V294), 'Chart Data'!V294, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!W294), 'Chart Data'!W294, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!X294), 'Chart Data'!X294, \"\")","v":""}]
["DSGGRBF",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,"fiscal","Debt Service-to-Revenue Ratio, Baseline fiscal","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D318","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!E318","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!F318","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!G318","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!H318","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!I318","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!J318","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!K318","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!L318","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!M318","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!N318","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!O318","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!P318","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!Q318","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!R318","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!S318","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!T318","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!U318","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!V318","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!W318","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!X318","v":{"$error":"#DIV/0!"}}]
["DSGGR_A1F",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,"fiscal","Debt Service-to-Revenue Ratio, Real GDP growth and primary balance are at historical averages, A1 fiscal","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D319","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!E319","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!F319","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!G319","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!H319","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!I319","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!J319","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!K319","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!L319","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!M319","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!N319","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!O319","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!P319","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!Q319","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!R319","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!S319","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!T319","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!U319","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!V319","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!W319","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!X319","v":{"$error":"#DIV/0!"}}]
["DSGGRB_B1_FPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,"fiscal","Debt Service-to-Revenue Ratio, Real GDP growth, B1 fiscal","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D320","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!E320","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!F320","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!G320","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!H320","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!I320","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!J320","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!K320","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!L320","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!M320","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!N320","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!O320","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!P320","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!Q320","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!R320","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!S320","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!T320","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!U320","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!V320","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!W320","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!X320","v":{"$error":"#DIV/0!"}}]
["DSGGRB_B2_FPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,"fiscal","Debt Service-to-Revenue Ratio, Primary balance, B2 fiscal","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D321","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!E321","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!F321","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!G321","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!H321","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!I321","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!J321","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!K321","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!L321","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!M321","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!N321","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!O321","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!P321","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!Q321","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!R321","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!S321","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!T321","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!U321","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!V321","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!W321","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!X321","v":{"$error":"#DIV/0!"}}]
["DSGGRB_B3_FPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,"fiscal","Debt Service-to-Revenue Ratio, Exports, B3 fiscal","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D322","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!E322","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!F322","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!G322","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!H322","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!I322","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!J322","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!K322","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!L322","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!M322","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!N322","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!O322","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!P322","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!Q322","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!R322","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!S322","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!T322","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!U322","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!V322","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!W322","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!X322","v":{"$error":"#DIV/0!"}}]
["DSGGRB_B4_FPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,"fiscal","Debt Service-to-Revenue Ratio, Other flows, B4 fiscal","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D323","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!E323","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!F323","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!G323","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!H323","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!I323","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!J323","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!K323","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!L323","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!M323","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!N323","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!O323","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!P323","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!Q323","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!R323","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!S323","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!T323","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!U323","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!V323","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!W323","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!X323","v":{"$error":"#DIV/0!"}}]
["DSGGRB_B5_FPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,"fiscal","Debt Service-to-Revenue Ratio, Depreciation, B5 fiscal","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D324","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!E324","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!F324","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!G324","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!H324","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!I324","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!J324","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!K324","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!L324","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!M324","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!N324","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!O324","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!P324","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!Q324","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!R324","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!S324","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!T324","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!U324","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!V324","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!W324","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!X324","v":{"$error":"#DIV/0!"}}]
["DSGGRB_B6_FPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,"fiscal","Debt Service-to-Revenue Ratio, Combination, B6 fiscal","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D325","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!E325","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!F325","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!G325","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!H325","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!I325","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!J325","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!K325","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!L325","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!M325","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!N325","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!O325","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!P325","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!Q325","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!R325","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!S325","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!T325","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!U325","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!V325","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!W325","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!X325","v":{"$error":"#DIV/0!"}}]
["DSGGRB_C1_FPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,"fiscal","Debt Service-to-Revenue Ratio, Combined contingent liabilities, C1 fiscal","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D327","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!E327","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!F327","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!G327","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!H327","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!I327","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!J327","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!K327","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!L327","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!M327","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!N327","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!O327","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!P327","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!Q327","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!R327","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!S327","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!T327","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!U327","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!V327","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!W327","v":{"$error":"#DIV/0!"}},{"$f":"'Chart Data'!X327","v":{"$error":"#DIV/0!"}}]
["DSGGRB_C2_FPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,"fiscal","Debt Service-to-Revenue Ratio, Natural disaster, C2 fiscal","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Chart Data'!D328), 'Chart Data'!D328, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!E328), 'Chart Data'!E328, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!F328), 'Chart Data'!F328, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!G328), 'Chart Data'!G328, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!H328), 'Chart Data'!H328, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!I328), 'Chart Data'!I328, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!J328), 'Chart Data'!J328, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!K328), 'Chart Data'!K328, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!L328), 'Chart Data'!L328, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!M328), 'Chart Data'!M328, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!N328), 'Chart Data'!N328, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!O328), 'Chart Data'!O328, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!P328), 'Chart Data'!P328, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!Q328), 'Chart Data'!Q328, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!R328), 'Chart Data'!R328, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!S328), 'Chart Data'!S328, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!T328), 'Chart Data'!T328, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!U328), 'Chart Data'!U328, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!V328), 'Chart Data'!V328, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!W328), 'Chart Data'!W328, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!X328), 'Chart Data'!X328, \"\")","v":""}]
["DSGGRB_C3_FPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,"fiscal","Debt Service-to-Revenue Ratio, Commodity price, C3 fiscal","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Chart Data'!D329), 'Chart Data'!D329, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!E329), 'Chart Data'!E329, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!F329), 'Chart Data'!F329, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!G329), 'Chart Data'!G329, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!H329), 'Chart Data'!H329, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!I329), 'Chart Data'!I329, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!J329), 'Chart Data'!J329, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!K329), 'Chart Data'!K329, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!L329), 'Chart Data'!L329, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!M329), 'Chart Data'!M329, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!N329), 'Chart Data'!N329, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!O329), 'Chart Data'!O329, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!P329), 'Chart Data'!P329, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!Q329), 'Chart Data'!Q329, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!R329), 'Chart Data'!R329, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!S329), 'Chart Data'!S329, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!T329), 'Chart Data'!T329, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!U329), 'Chart Data'!U329, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!V329), 'Chart Data'!V329, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!W329), 'Chart Data'!W329, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!X329), 'Chart Data'!X329, \"\")","v":""}]
["DSGGRB_C4_FPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,"fiscal","Debt Service-to-Revenue Ratio, Market Financing, C4 fiscal","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Chart Data'!D330), 'Chart Data'!D330, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!E330), 'Chart Data'!E330, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!F330), 'Chart Data'!F330, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!G330), 'Chart Data'!G330, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!H330), 'Chart Data'!H330, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!I330), 'Chart Data'!I330, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!J330), 'Chart Data'!J330, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!K330), 'Chart Data'!K330, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!L330), 'Chart Data'!L330, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!M330), 'Chart Data'!M330, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!N330), 'Chart Data'!N330, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!O330), 'Chart Data'!O330, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!P330), 'Chart Data'!P330, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!Q330), 'Chart Data'!Q330, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!R330), 'Chart Data'!R330, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!S330), 'Chart Data'!S330, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!T330), 'Chart Data'!T330, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!U330), 'Chart Data'!U330, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!V330), 'Chart Data'!V330, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!W330), 'Chart Data'!W330, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!X330), 'Chart Data'!X330, \"\")","v":""}]
["DSGGRB_ALT_EPV",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,"fiscal","Debt Service-to-Revenue Ratio, Alternative, fiscal","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Chart Data'!D331), 'Chart Data'!D331, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!E331), 'Chart Data'!E331, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!F331), 'Chart Data'!F331, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!G331), 'Chart Data'!G331, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!H331), 'Chart Data'!H331, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!I331), 'Chart Data'!I331, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!J331), 'Chart Data'!J331, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!K331), 'Chart Data'!K331, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!L331), 'Chart Data'!L331, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!M331), 'Chart Data'!M331, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!N331), 'Chart Data'!N331, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!O331), 'Chart Data'!O331, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!P331), 'Chart Data'!P331, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!Q331), 'Chart Data'!Q331, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!R331), 'Chart Data'!R331, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!S331), 'Chart Data'!S331, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!T331), 'Chart Data'!T331, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!U331), 'Chart Data'!U331, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!V331), 'Chart Data'!V331, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!W331), 'Chart Data'!W331, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!X331), 'Chart Data'!X331, \"\")","v":""}]
[]
["MKT_ACCESS",{"$f":"$B$2","v":278},{"$f":"$C$2","v":0},{"$f":"$D$2","v":0},{"$f":"$E$2","v":0},{"$f":"$F$2","v":"CP"},{"$f":"$G$2","v":"Nicaragua"},{"$f":"$H$2","v":"00:00:00"},{"$f":"$I$2","v":2019},null,{"$f":"$K$2","v":"(select)"},null,null,null,null,null,null,"Market access",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input 1 - Basics'!C27=\"YES\", 1, 0)","v":0}]
["EMBI_AVAIL",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,null,"Is the EMBI spread available?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input 1 - Basics'!C28=\"YES\", 1, 0)","v":0}]
["EMBI_SPREAD",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,null,"EMBI spread in bps (the latest available)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Input 1 - Basics'!C29), 'Input 1 - Basics'!C29, \"\")","v":""}]
["EXT_DEBT_DEF",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,null,"Definition of external/domestic debt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(RES_CUR_BASED=lookup!X4, 1, 0)","v":0}]
["EXT_DEBT_DIF",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,null,"Is there a material difference between the two criteria?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input 1 - Basics'!C34=\"YES\", 1, 0)","v":0}]
["DSA_COV_CG",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,null,"Central government",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input 2 - Debt Coverage'!E8=\"X\", 1, 0)","v":0}]
["DSA_COV_SL",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,null,"State and local government",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input 2 - Debt Coverage'!E9=\"X\", 1, 0)","v":0}]
["DSA_COV_OE",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,null,"Other elements in the general government",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input 2 - Debt Coverage'!E10=\"X\", 1, 0)","v":0}]
["DSA_COV_SF",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,null,"o/w: Social security fund",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input 2 - Debt Coverage'!E11=\"X\", 1, 0)","v":0}]
["DSA_COV_EB",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,null,"o/w: Extra budgetary funds (EBFs)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input 2 - Debt Coverage'!E12=\"X\", 1, 0)","v":0}]
["DSA_COV_GU",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,null,"Guarantees (to other entities in the public and private sector, including to SOEs) ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input 2 - Debt Coverage'!E13=\"X\", 1, 0)","v":0}]
["DSA_COV_CB",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,null,"Central bank (borrowed on behalf of the government)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input 2 - Debt Coverage'!E14=\"X\", 1, 0)","v":0}]
["DSA_COV_NG",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,null,"Non-guaranteed SOE debt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input 2 - Debt Coverage'!E15=\"X\", 1, 0)","v":0}]
["CL_OE",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,null,"Contingent Liability Test, Other elements of the general government not captured in baseline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 2 - Debt Coverage'!F21","v":0}]
["CL_SE",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,null,"Contingent Liability Test, SoE's debt (guaranteed and not guaranteed by the government)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 2 - Debt Coverage'!F22","v":2}]
["CL_PP",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,null,"Contingent Liability Test, PPP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 2 - Debt Coverage'!F23","v":1.6363419087500846}]
["CL_FM",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,null,"Contingent Liability Test, Financial market",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 2 - Debt Coverage'!F24","v":5}]
["CL_TO",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,null,"Contingent Liability Test, Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 2 - Debt Coverage'!F25","v":8.6363419087500848}]
["CL_PP_CS",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,null,"PPP capital stock (from the World Bank's PPP database; percent of GDP):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 2 - Debt Coverage'!E32","v":4.675262596428813}]
["CL_PP_SZ",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,null,"Size of the shock (percentage) to PPP capital stock:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 2 - Debt Coverage'!E33","v":0.35}]
["TS_C2_ND",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,null,"Natural disaster",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input 6 - Tailored Tests'!C9=\"YES\", 1, 0)","v":1}]
["TS_C3_CP",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,null,"Commodity prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input 6 - Tailored Tests'!C10=\"YES\", 1, 0)","v":0}]
["TS_C4_MF",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,null,"Market financing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input 6 - Tailored Tests'!C11=\"YES\", 1, 0)","v":0}]
["DEBT_CARRY_CI",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,null,"Debt Carrying Capacity, CI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('CI Summary'!B9=\"Weak\", 1, IF('CI Summary'!B9=\"Medium\", 2, IF('CI Summary'!B9=\"Strong\", 3)))","v":2}]
["MKT_RISK",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)"]
["MKT_RISK_GFN",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)"]
["MKT_RISK_EMB",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)"]
["GRANULARITY",278,0,0,0,"CP","Nicaragua","00:00:00",2019,null,"(select)",null,null,null,null,null,null,"Granularity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Output 7 - Risk rating summary'!D16","v":"Granularity in the risk rating"}]
[]
[]
[]
["NFIG_R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Investment, constant prices","Index, National Currency","Billions",null,null,null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K14),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!K14/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!K14,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L14),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!L14/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!L14,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M14),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!M14/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!M14,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N14),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!N14/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!N14,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O14),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!O14/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!O14,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P14),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!P14/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!P14,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q14),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!Q14/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!Q14,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R14),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!R14/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!R14,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S14),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!S14/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!S14,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T14),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!T14/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!T14,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U14),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!U14/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!U14,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V14),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!V14/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!V14,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W14),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!W14/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!W14,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X14),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!X14/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!X14,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y14),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!Y14/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!Y14,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z14),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!Z14/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!Z14,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA14),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!AA14/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!AA14,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB14),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!AB14/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!AB14,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC14),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!AC14/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!AC14,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD14),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!AD14/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!AD14,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE14),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!AE14/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!AE14,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF14),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!AF14/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!AF14,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG14),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!AG14/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!AG14,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH14),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!AH14/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!AH14,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI14),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!AI14/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!AI14,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ14),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!AJ14/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!AJ14,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK14),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!AK14/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!AK14,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL14),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!AL14/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!AL14,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM14),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!AM14/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!AM14,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN14),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!AN14/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!AN14,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO14),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!AO14/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!AO14,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP14),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!AP14/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!AP14,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ14),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!AQ14/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!AQ14,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR14),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!AR14/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!AR14,\"Check scale\")),\"…\")","v":"…"}]
["NFIP_R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Private Investment, constant price","Index, National Currency","Billions",null,null,null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K15),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!K15/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!K15,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L15),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!L15/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!L15,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M15),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!M15/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!M15,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N15),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!N15/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!N15,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O15),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!O15/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!O15,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P15),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!P15/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!P15,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q15),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!Q15/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!Q15,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R15),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!R15/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!R15,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S15),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!S15/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!S15,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T15),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!T15/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!T15,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U15),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!U15/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!U15,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V15),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!V15/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!V15,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W15),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!W15/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!W15,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X15),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!X15/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!X15,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y15),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!Y15/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!Y15,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z15),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!Z15/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!Z15,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA15),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!AA15/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!AA15,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB15),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!AB15/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!AB15,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC15),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!AC15/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!AC15,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD15),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!AD15/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!AD15,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE15),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!AE15/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!AE15,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF15),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!AF15/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!AF15,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG15),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!AG15/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!AG15,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH15),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!AH15/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!AH15,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI15),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!AI15/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!AI15,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ15),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!AJ15/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!AJ15,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK15),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!AK15/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!AK15,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL15),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!AL15/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!AL15,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM15),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!AM15/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!AM15,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN15),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!AN15/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!AN15,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO15),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!AO15/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!AO15,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP15),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!AP15/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!AP15,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ15),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!AQ15/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!AQ15,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR15),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!AR15/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!AR15,\"Check scale\")),\"…\")","v":"…"}]

{"sheet":"Output - Summary","index":81,"n_rows":12,"n_cols":3,"rows_kept":12,"cut":false,"hidden":true,"merged":[[0,0,0,10]]}
[]
[null,"SUMMARY for DATABASE"]
["Basic Input Fields"]
[]
[null,"Country",{"$f":"Country","v":"Nicaragua"}]
[null,"IFS Code",{"$f":"Code","v":278}]
[null,"ISO Code",{"$f":"ISO","v":"NIC"}]
[null,"HIPC Status",{"$f":"'Input 1 - Basics'!C13","v":"CP"}]
[null,"First Year of Projection",{"$f":"ProjectionYear","v":2019}]
[null,"IMF program",{"$f":"'Input 1 - Basics'!C10","v":"Yes"}]
[null,"IDA operation",{"$f":"'Input 1 - Basics'!C11","v":"Yes"}]
[null,"IDA status",{"$f":"'Input 1 - Basics'!C12","v":"Blend"}]

{"sheet":"Output - Submit","index":82,"n_rows":47,"n_cols":4,"rows_kept":47,"cut":false,"hidden":true,"merged":[[0,0,0,10]]}
["1 - Fill out the yellow cells below. Document ID Number, and EDMS Number, and the date Staff Report was issued to the Board should match the information in CyberDocs (click on blue icon 'i').\n2 - Make sure the template file is not in 'read-only' mode. Click 'Submit' to upload the finished DSA to the SPRDP database for all LIC DSAs (takes about 5 seconds).  A submission report will automatically be sent from your mailbox. \nOnce submitted, the report about the latest submission will appear below (lines 22-31)."]
[null,"**UNDER CONSTRUCTION**"]
["Final Data Input (once Staff Report has been issued to the Board)"]
[]
[null,"Country",{"$f":"Country","v":"Nicaragua"},""]
[null,"IFS Code",{"$f":"Code","v":278}]
[null,"ISO Code",{"$f":"ISO","v":"NIC"}]
[null,"HIPC Status",{"$f":"'Input 1 - Basics'!C13","v":"CP"}]
[null,"First Year of Projection",{"$f":"ProjectionYear","v":2019}]
[null,"CI",{"$f":"'CI Summary'!B10","v":0}]
[]
[]
[null,"Public debt over benchmark"]
[null,"Private debt vulnerability"]
[null,"Overall assessment required"]
[]
[null,"Enter Document ID Number, ex: EBS.12.42.Sup.1"]
[]
[null,"Enter EDMS Number, ex: 643521"]
[]
[null,"Enter the date Staff Report was issued to the Board as YYYY-MM-DD"]
[]
[null,"External debt ditress rating","(select)"]
[]
[null,"Has this DSA been published?"]
[]
[]
["Click to upload to SPRDP database of all LIC DSAs"]
[]
["Most recent DSA data submission report:"]
[null,"Date and time submitted:","2015-09-04T16:02:09"]
[null,"Country:","Chad"]
[null,"IFS Code:",628]
[null,"ISO Code:","TCD"]
[null,"HIPC Status","CP"]
[null,"First Year of Projection",2015]
[null,"CPIA",2.6000011111111099]
[null,"Remittances","Yes"]
[null,"Borderline case","No"]
[null,"Public debt over benchmark","No"]
[null,"Private debt vulnerability","No"]
[null,"Overall assessment required","No"]
[null,"Document ID:",7777777]
[null,"EDMS Number:",4444444]
[null,"Date of issue to the Board:","2015-06-06"]
[null,"External debt distress risk:","High"]
[null,"Publication Status:","Yes"]